{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Calculation","Spread matrices","Calculation_unlocked","model options","Spread matrices_unlocked","Comparison","_cf","Derivation of TCMB-BAP rates","BBG"],"not_rendered":{"charts":10,"images":0,"macros":1,"external_links":0,"defined_names":43,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Calculation","index":0,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TCMB"]
[null,"Disbursement period (months)",12]
[null,"Repayment period (years)",5]
[null,"Cover ratio",0.95]
[null,"Buyer Credit Rating","AAA"]
[null,"CIRR base rate",0]
[]
[null,"Name Specific instruments"]
[null,"Bond",180]
[null,"CDS",130]
[null,"Syn. loan",50]
[]
[null,null,null,null,null,null,null,null,"Minimum pricing"]
[null,"Calculation results","TCMB BAP","Bond","CDS","Syn. loan","MAP",null,{"$f":"+INDEX(C15:G15,MATCH(I17,C17:G17,0))","v":"TCMB BAP"}]
[null,{"$f":"\"Spread at PR: \"&ROUND(por($C$3,$C$4),2)&\" years\"","v":"Spread at PR: 3,25 years"},{"$f":"+TCMBspread($C$3,$C$4,$C$6)","v":15},{"$f":"+IF(ISNUMBER(C10),C10,\"\")","v":180},{"$f":"+IF(ISNUMBER(C11),C11,\"\")","v":130},{"$f":"+IF(ISNUMBER(C12),C12,\"\")","v":50},{"$f":"+IF(TCMBspread($C$3,$C$4,$C$6,\"MAP\")<15,15,TCMBspread($C$3,$C$4,$C$6,\"MAP\"))","v":15},null,{"$f":"+MAX(G16,MIN(C16:F16))","v":15}]
[null,"Cover adjusted spread",{"$f":"+ROUND(C16*C5,0)","v":14},{"$f":"+IF(ISNUMBER(C10),ROUND(C10*$C$5,0),\"\")","v":171},{"$f":"+IF(ISNUMBER(C11),ROUND(C11*$C$5,0),\"\")","v":124},{"$f":"+IF(ISNUMBER(C12),ROUND(C12*$C$5,0),\"\")","v":48},{"$f":"+ROUND(G16*C5,0)","v":14},null,{"$f":"+MAX(G17,MIN(C17:F17))","v":14}]
[null,"Unfinanced upfront premium rate",{"$f":"+DMAR($C$3,$C$4,$C$16,$C$5,$C$7)","v":4.5316848737792376E-3},{"$f":"+IF(ISNUMBER(C10),DMAR($C$3,$C$4,C$10,$C$5,$C$7),\"\")","v":5.2983814026653642E-2},{"$f":"+IF(ISNUMBER(C11),DMAR($C$3,$C$4,C$11,$C$5,$C$7),\"\")","v":3.8928469239312459E-2},{"$f":"+IF(ISNUMBER(C12),DMAR($C$3,$C$4,C$12,$C$5,$C$7),\"\")","v":1.5392265654582545E-2},{"$f":"+DMAR($C$3,$C$4,$G$16,$C$5,$C$7)","v":4.5316848737792376E-3},null,{"$f":"+MAX(G18,MIN(C18:F18))","v":4.5316848737792376E-3}]
[null,"Financed upfront premium rate",{"$f":"+C18/(1-C18)","v":4.5523145286694945E-3},{"$f":"+IF(ISNUMBER(D18),D18/(1-D18),\"\")","v":5.5948160983327548E-2},{"$f":"+IF(ISNUMBER(E18),E18/(1-E18),\"\")","v":4.0505277696136315E-2},{"$f":"+IF(ISNUMBER(F18),F18/(1-F18),\"\")","v":1.5632891269958957E-2},{"$f":"+G18/(1-G18)","v":4.5523145286694945E-3},null,{"$f":"+MAX(G19,MIN(C19:F19))","v":4.5523145286694945E-3}]

{"sheet":"Spread matrices","index":1,"n_rows":153,"n_cols":28,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"TCMB W: 1993 - 2018",null,null,null,null,null,null,"TCMB L: 2018",null,null,null,null,null,null,"TCMB BAP: 2018",null,null,null,null,null,null,"Minimum Actuarial Premium: 2018"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.049575623918244,16.063366900428939,21.596522632319981,37.01601570121808,66.981985112308891,null,"CC1",15,15.788611111111106,30.615451388888893,55.464861111111162,73.29819444444442,null,"CC1",15,15,21.483793402777778,37.635909722222259,49.227576388888878,null,"CC1",4.5250000000000004,4.5250000000000004,4.5250000000000004,4.5250000000000004,4.5250000000000004]
[null,"AAA",15,15,15.611955128205128,22.81370384418862,46.065462121356376,null,"AAA",15,15,15,17.576666666666707,17.576666666666707,null,"AAA",15,15,15,15,15,null,"AAA",4.5250000000000004,4.5250000000000004,4.5250000000000004,4.5250000000000004,4.5250000000000004]
[null,"AA+",15,15.123765297202796,17.66928758741259,32.596578051046137,60.988529890478567,null,"AA+",15,15,26.414583333333333,46.785000000000053,60.359999999999992,null,"AA+",15,15,18.753229166666664,31.994000000000035,40.817749999999997,null,"AA+",4.5250000000000004,4.5250000000000004,4.5250000000000004,4.5250000000000004,4.5250000000000004]
[null,"AA",15,15.247530594405596,22.641028390464779,42.379452257903722,75.911597659600758,null,"AA",15,15,37.829166666666666,75.993333333333396,103.14333333333327,null,"AA",15,15,26.172708333333333,50.979416666666708,68.626916666666631,null,"AA",4.5250000000000004,4.5250000000000004,4.5250000000000004,4.5250000000000004,4.5250000000000004]
[null,"AA-",15.198302495672973,18.882171710107368,30.463819423197418,50.274328651733853,84.962350777799884,null,"AA-",15,18.154444444444426,43.218055555555566,81.504444444444502,112.11277777777771,null,"AA-",15,15,29.675486111111116,54.561638888888929,74.457055555555513,null,"AA-",4.5250000000000004,4.5250000000000004,4.5250000000000004,4.5250000000000004,4.5250000000000004]
[null,"CC2",27.486883395795804,33.682026976856982,48.696618136697765,68.550557413252292,105.51154654948994,null,"CC2",16.230972222222224,26.474814814814778,56.498611111111153,96.425740740740764,133.3794444444444,null,"CC2",15,19.981893518518493,39.49736111111114,65.449995370370388,89.469902777777762,null,"CC2",7.9236111111111116,7.9236111111111116,7.9236111111111116,7.9236111111111116,7.9236111111111116]
[null,"A+",20.146644860757785,24.947862251006299,38.286610455930081,58.169205045563928,94.013103895998924,null,"A+",15,21.308888888888855,48.60694444444448,87.015555555555579,121.08222222222217,null,"A+",15,16.07473611111109,33.818472222222248,58.784069444444462,80.927402777777743,null,"A+",6.3541666666666661,6.3541666666666661,6.3541666666666661,6.3541666666666661,6.3541666666666661]
[null,"A",25.094987225842594,31.013552791905163,46.10940148866279,66.06408143939413,103.06385701419799,null,"A",15,24.463333333333281,53.99583333333338,92.526666666666685,130.05166666666662,null,"A",15,18.949083333333299,38.145208333333365,63.190250000000013,87.581499999999977,null,"A",8.7083333333333339,8.7083333333333339,8.7083333333333339,8.7083333333333339,8.7083333333333339]
[null,"A-",37.219018100787046,45.084665887659497,61.693842465500424,81.418385754798791,119.45767873827285,null,"A-",18.692916666666672,33.6522222222222,66.893055555555591,109.73500000000003,149.00444444444437,null,"A-",15.198312500000004,24.921861111111095,46.528402777777799,74.375666666666689,99.900805555555507,null,"A-",8.7083333333333339,8.7083333333333339,8.7083333333333339,8.7083333333333339,8.7083333333333339]
[null,"CC3",67.713238919377758,80.54088836620609,100.46513876647913,122.66629502872043,160.78373717440346,null,"CC3",34.254259259259271,61.047592592592615,106.0189814814815,159.17111111111117,204.12481481481473,null,"CC3",29.414018518518528,46.829685185185198,76.061087962962972,110.60997222222227,139.82987962962957,null,"CC3",20.425000000000001,20.425000000000001,20.425000000000001,20.425000000000001,20.425000000000001]
[null,"BBB+",52.051607860029286,62.382751726579286,79.403722690589973,99.099219393152666,137.26616769852041,null,"BBB+",22.385833333333341,42.841111111111104,79.790277777777817,126.94333333333338,167.95722222222216,null,"BBB+",18.769750000000005,32.065680555555552,56.082638888888916,86.732125000000039,113.39115277777773,null,"BBB+",12.054166666666669,12.054166666666669,12.054166666666669,12.054166666666669,12.054166666666669]
[null,"BBB",64.143077943492656,75.719871656408372,93.867727001820654,115.48459411542332,154.27352685107633,null,"BBB",26.078750000000017,52.030000000000022,92.687500000000028,144.15166666666673,186.90999999999991,null,"BBB",23.351812500000008,40.220125000000017,66.647500000000022,100.09920833333338,127.89212499999995,null,"BBB",18.287500000000001,18.287500000000001,18.287500000000001,18.287500000000001,18.287500000000001]
[null,"BBB-",86.945030954611354,103.52004171563064,128.12396660702677,153.41507157758531,190.81151697361364,null,"BBB-",54.298194444444455,88.27166666666669,145.57916666666671,206.41833333333344,257.5072222222222,null,"BBB-",46.120493055555556,68.203250000000011,105.45312500000003,144.99858333333339,178.20636111111108,null,"BBB-",30.93333333333333,30.93333333333333,30.93333333333333,30.93333333333333,30.93333333333333]
[null,"CC4",165.3010414173321,190.01788471371424,223.00569723026905,257.46162852098553,293.84221778838128,null,"CC4",96.627361111111128,142.63416666666669,224.91666666666674,299.8183333333335,363.40305555555557,null,"CC4",86.465597222222243,116.37002083333334,169.85364583333339,218.53972916666677,259.86979861111109,null,"CC4",67.59375,67.59375,67.59375,67.59375,67.59375]
[null,"BB+",139.18237126309185,161.18527038101971,191.37845368918832,222.7794428731853,259.49865085012539,null,"BB+",82.517638888888897,124.51333333333336,198.47083333333339,268.68500000000012,328.10444444444443,null,"BB+",74.368131944444457,101.66533333333336,149.73770833333336,195.37691666666674,233.99955555555553,null,"BB+",59.233333333333334,59.233333333333334,59.233333333333334,59.233333333333334,59.233333333333334]
[null,"BB",191.41971157157238,218.85049904640877,254.63294077134975,292.14381416878581,328.18578472663717,null,"BB",110.73708333333335,160.75500000000002,251.36250000000007,330.95166666666682,398.70166666666671,null,"BB",98.563062500000001,131.07470833333335,189.96958333333339,241.70254166666678,285.74004166666668,null,"BB",75.954166666666666,75.954166666666666,75.954166666666666,75.954166666666666,75.954166666666666]
[null,"CC5",280.47543663191533,320.14692007321827,366.13299462170824,397.96699552392533,434.18876367424912,null,"CC5",146.5981944444444,213.07444444444445,309.00138888888893,398.90305555555557,492.86833333333317,null,"CC5",187.77916666666667,204.22109722222223,266.57361111111112,325.00969444444445,386.0871249999999,null,"CC5",187.77916666666667,187.77916666666667,187.77916666666667,187.77916666666667,187.77916666666667]
[null,"BB-",225.27005307665817,257.6266602491865,297.7551045639965,332.39187930842127,368.96541375291412,null,"BB-",125.08152777777775,181.6827777777778,274.41805555555561,358.13222222222231,436.36833333333334,null,"BB-",122.77361805555554,159.56443055555556,219.84236111111113,274.25656944444449,325.11004166666669,null,"BB-",118.48749999999998,118.48749999999998,118.48749999999998,118.48749999999998,118.48749999999998]
[null,"B+",259.12039458174399,296.40282145196443,340.87726835664336,372.63994444805661,409.74504277919061,null,"B+",139.42597222222219,202.61055555555558,297.47361111111115,385.31277777777785,474.03499999999985,null,"B+",163.95416666666668,189.08081944444447,250.7418055555556,307.83726388888891,365.50670833333328,null,"B+",163.95416666666668,163.95416666666668,163.95416666666668,163.95416666666668,163.95416666666668]
[null,"B",292.97073608682979,335.17898265474219,383.99943214929004,412.88800958769201,450.52467180546745,null,"B",153.77041666666659,223.53833333333336,320.5291666666667,412.49333333333328,511.70166666666648,null,"B",209.80833333333334,218.73283333333336,281.77687500000002,341.55358333333328,406.03899999999987,null,"B",209.80833333333334,209.80833333333334,209.80833333333334,209.80833333333334,209.80833333333334]
[null,"B-",344.54056278242933,391.37921593698007,441.90017341690299,473.94814875153133,507.51992635942418,null,"B-",168.114861111111,244.46611111111113,343.58472222222224,439.67388888888877,549.36833333333311,null,"B-",258.86666666666667,258.86666666666667,313.93340277777781,376.391361111111,447.69274999999982,null,"B-",258.86666666666667,258.86666666666667,258.86666666666667,258.86666666666667,258.86666666666667]
[null,"Swap",3.0282536094114216,3.3555405435473609,4.0004685764992587,4.5473124019919462,4.8508888403263404,null,"Swap",2.5307958333333334,2.7567833333333334,2.8560416666666666,2.9388166666666664,3.0064000000000006]
[]
[null,"TCMB W: 1993 - 2017",null,null,null,null,null,null,"TCMB L: 2017",null,null,null,null,null,null,"TCMB BAP: 2017",null,null,null,null,null,null,"Minimum Actuarial Premium: 2017"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.051558648874973,16.074357132001655,21.235765482057225,36.278061884822364,66.729336739023466,null,"CC1",15,15.584374999999998,29.532569444444476,66.742986111111094,94.715208333333322,null,"CC1",15,15,20.795961805555578,44.982732638888884,63.164677083333331,null,"CC1",4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329]
[null,"AAA",15,15,15.636433333333335,23.023185331289497,47.205013939543967,null,"AAA",15,15,15.39333333333337,39.805833333333318,39.805833333333318,null,"AAA",15,15,15,27.473583333333323,27.473583333333323,null,"AAA",4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329]
[null,"AA+",15,15.128715909090909,17.319475757575759,32.029041173087982,61.013671086097709,null,"AA+",15,15,25.547500000000035,60.443333333333314,82.164999999999992,null,"AA+",15,15,18.205666666666687,40.887958333333323,55.007041666666666,null,"AA+",4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329]
[null,"AA",15,15.25743181818182,22.033502859416704,41.034897014886539,74.822328232651458,null,"AA",15,15,35.701666666666696,81.080833333333317,124.52416666666667,null,"AA",15,15,24.805875000000022,54.302333333333323,82.540499999999994,null,"AA",4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329]
[null,"AA-",15.206234595499891,18.911280800733888,29.95364997790309,49.025124020025423,83.87633369780076,null,"AA-",15,17.337499999999995,41.487777777777801,85.641944444444405,132.36583333333331,null,"AA-",15,15,28.566847222222236,57.267055555555537,87.637583333333325,null,"AA-",4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329]
[null,"CC2",27.937119842738753,33.970315463338672,48.384538417721238,67.435550080152737,104.39683063369175,null,"CC2",15.583055555555552,24.174074074074067,55.06092592592595,98.468796296296247,151.45749999999995,null,"CC2",15,18.611828703703701,38.688282407407428,66.903398148148128,101.34605555555554,null,"CC2",8.2819444444444432,8.2819444444444432,8.2819444444444432,8.2819444444444432,8.2819444444444432]
[null,"A+",20.352510655188098,25.093421185490996,37.873797096389502,57.015351025164264,92.930339162949991,null,"A+",15,19.674999999999994,47.273888888888905,90.203055555555508,140.20749999999998,null,"A+",15,15.094374999999996,33.033652777777789,60.937611111111082,93.4405,null,"A+",6.5875000000000004,6.5875000000000004,6.5875000000000004,6.5875000000000004,6.5875000000000004]
[null,"A",25.498786714876296,31.275561570248037,45.793944214875964,65.005578030303226,101.98434462809924,null,"A",15,22.012499999999989,53.060000000000016,94.764166666666583,148.04916666666662,null,"A",15,17.503333333333327,37.684208333333345,64.791916666666609,99.427166666666636,null,"A",9.1291666666666664,9.1291666666666664,9.1291666666666664,9.1291666666666664,9.1291666666666664]
[null,"A-",37.960062158151864,45.541963634276989,61.48587394189822,80.285721184990749,118.27580811002599,null,"A-",16.749166666666657,30.834722222222211,64.848888888888936,110.43916666666662,166.11583333333328,null,"A-",15,23.237777777777772,45.346986111111143,74.980666666666636,111.17049999999996,null,"A-",9.1291666666666664,9.1291666666666664,9.1291666666666664,9.1291666666666664,9.1291666666666664]
[null,"CC3",69.051598105782503,81.320620197150632,100.24298505787904,121.2061023854248,159.05009406878699,null,"CC3",25.501481481481463,54.811574074074059,99.315555555555605,155.70120370370373,218.8223148148148,null,"CC3",24.211796296296285,43.263356481481473,72.190944444444483,108.84161574074076,149.87033796296296,null,"CC3",21.816666666666666,21.816666666666666,21.816666666666666,21.816666666666666,21.816666666666666]
[null,"BBB+",53.238238841097129,63.164417351198018,79.388260487102471,97.98545483554544,136.03852551757234,null,"BBB+",18.498333333333317,39.656944444444427,76.637777777777842,126.11416666666666,184.18249999999998,null,"BBB+",16.500999999999991,30.25409722222221,54.291638888888933,86.451291666666677,124.19570833333333,null,"BBB+",12.791666666666668,12.791666666666668,12.791666666666668,12.791666666666668,12.791666666666668]
[null,"BBB",65.665651061232353,76.667466522664711,93.914936081893487,114.33791121337359,152.96806792511939,null,"BBB",20.247499999999974,48.47916666666665,88.426666666666748,141.78916666666669,202.24916666666664,null,"BBB",19.915874999999982,38.266458333333318,64.232333333333386,98.917958333333345,138.21695833333331,null,"BBB",19.299999999999997,19.299999999999997,19.299999999999997,19.299999999999997,19.299999999999997]
[null,"BBB-",88.250904415018027,104.1299767175892,127.42575860464116,151.29494110735538,188.14368876366927,null,"BBB-",37.758611111111094,76.2986111111111,132.88222222222225,199.20027777777781,270.03527777777771,null,"BBB-",36.218513888888879,61.269513888888881,98.048861111111137,141.15559722222227,187.1983472222222,null,"BBB-",33.358333333333334,33.358333333333334,33.358333333333334,33.358333333333334,33.358333333333334]
[null,"CC4",168.04798862958094,191.91323343559614,222.92925845281312,255.76736032849163,291.05978427769429,null,"CC4",64.025277777777774,118.0277777777778,199.56555555555553,285.3169444444444,371.71444444444433,null,"CC4",70.825000000000003,101.50680555555556,154.50636111111109,210.24476388888885,266.4031388888888,null,"CC4",70.825000000000003,70.825000000000003,70.825000000000003,70.825000000000003,70.825000000000003]
[null,"BB+",141.44896055805995,162.65214786292717,191.0947585034225,220.94322058811269,256.7544191063526,null,"BB+",55.269722222222214,104.11805555555556,177.33777777777777,256.61138888888888,337.82138888888881,null,"BB+",61.916666666666664,89.347569444444446,136.94038888888889,188.46823611111111,241.25473611111104,null,"BB+",61.916666666666664,61.916666666666664,61.916666666666664,61.916666666666664,61.916666666666664]
[null,"BB",194.64701670110193,221.17431900826512,254.76375840220373,290.59150006887057,325.36514944903598,null,"BB",72.780833333333334,131.93750000000003,221.79333333333329,314.02249999999998,405.6074999999999,null,"BB",79.733333333333334,113.66604166666669,172.07233333333332,232.02129166666666,291.55154166666659,null,"BB",79.733333333333334,79.733333333333334,79.733333333333334,79.733333333333334,79.733333333333334]
[null,"CC5",285.83052631941416,324.42981909836919,368.41825885102099,397.92955312266014,431.8415808878857,null,"CC5",83.829444444444405,180.88888888888889,287.66833333333324,374.39749999999992,477.54500000000007,null,"CC5",191.51458333333335,191.51458333333335,254.01452083333328,310.38847916666663,377.43435416666671,null,"CC5",191.51458333333335,191.51458333333335,191.51458333333335,191.51458333333335,191.51458333333335]
[null,"BB-",229.2775940886134,260.66441554804283,298.68858652433414,331.36226559186923,366.26929696969734,null,"BB-",77.200277777777771,151.51805555555558,248.14333333333329,338.17249999999996,434.38249999999994,null,"BB-",120.28333333333335,140.58590277777779,203.39233333333331,261.91129166666667,324.44779166666666,null,"BB-",120.28333333333335,120.28333333333335,120.28333333333335,120.28333333333335,120.28333333333335]
[null,"B+",263.90817147612483,300.15451208782076,342.61341464646466,372.13303111486778,407.17344449035824,null,"B+",81.619722222222194,171.09861111111113,274.49333333333328,362.32249999999999,463.15750000000003,null,"B+",168.02916666666664,170.02430555555554,237.23087499999997,294.31983333333335,359.86258333333336,null,"B+",168.02916666666664,168.02916666666664,168.02916666666664,168.02916666666664,168.02916666666664]
[null,"B",298.53874886363633,339.64460862759847,386.53824276859496,412.90379663786632,448.07759201101953,null,"B",86.039166666666617,190.67916666666667,300.84333333333325,386.47249999999997,491.93250000000006,null,"B",214.88333333333333,214.88333333333333,270.75733333333329,326.41629166666667,394.9652916666667,null,"B",214.88333333333333,214.88333333333333,214.88333333333333,214.88333333333333,214.88333333333333]
[null,"B-",351.59759084928208,397.25574013001483,445.83279146469022,475.31911914603705,505.8459900804678,null,"B-",90.45861111111104,210.25972222222222,327.19333333333321,410.62249999999995,520.7075000000001,null,"B-",262.86250000000001,262.86250000000001,304.67754166666657,358.90649999999994,430.46175000000005,null,"B-",262.86250000000001,262.86250000000001,262.86250000000001,262.86250000000001,262.86250000000001]
[null,"Swap",3.0481519204545453,3.379490831955922,4.0462456528925621,4.6116522314049577,4.9246683939393936,null,"Swap",1.4944416666666669,1.6805416666666668,2.0009833333333331,2.297191666666667,2.5173416666666668]
[]
[null,"TCMB W: 1993 - 2016",null,null,null,null,null,null,"TCMB L: 2016",null,null,null,null,null,null,"TCMB BAP: 2016"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.053706925911429,16.094773054168389,20.890065316957752,35.00869004206033,65.563258755927237,null,"CC1",15,18.992708333333333,49.50743055555553,86.091875000000016,123.35159722222218,null,"CC1",15,15,33.792017361111093,57.571906250000012,81.790725694444419]
[null,"AAA",15,15,15.6465625,22.323908331204336,47.51331313146941,null,"AAA",15,15,30.517499999999977,49.849166666666676,49.849166666666676,null,"AAA",15,15,21.437624999999986,34.00320833333334,34.00320833333334]
[null,"AA+",15,15.134079071969696,16.976641414141415,30.845112333077765,60.132365714685115,null,"AA+",15,16.819166666666668,44.321666666666637,77.686666666666682,106.79166666666663,null,"AA+",15,15,30.410333333333316,52.097583333333347,71.015833333333319]
[null,"AA",15,15.268158143939395,21.463996034114619,39.366316334951257,72.751418297900827,null,"AA",15,18.638333333333335,58.125833333333297,105.52416666666669,163.7341666666666,null,"AA",15,15,39.404916666666644,70.213833333333355,108.0503333333333]
[null,"AA-",15.214827703645719,18.97685500076447,29.473061319574981,47.499423169007969,81.855937879653581,null,"AA-",15,25.513333333333332,65.064722222222187,111.3075,173.03138888888884,null,"AA-",15,18.206791666666668,43.915194444444424,73.973000000000013,114.09352777777775]
[null,"CC2",28.451872521371389,34.378492187891368,48.106355604879361,66.142498154480094,102.43596941009555,null,"CC2",15.730907407407406,41.789259259259246,82.588796296296266,127.48250000000002,195.4184259259259,null,"CC2",15,30.253226851851846,56.772925925925904,85.95383333333335,130.11218518518518]
[null,"A+",20.575531932487603,25.319188734886456,37.482126605035361,55.63253000306463,90.960457461406236,null,"A+",15,32.388333333333321,72.003611111111084,117.09083333333335,182.32861111111106,null,"A+",15,23.486374999999992,49.236305555555546,78.543000000000021,120.94755555555552]
[null,"A",25.936236161329475,31.661522469008371,45.491191890495799,63.765636837121413,100.06497704315893,null,"A",15,39.263333333333314,78.942499999999981,122.87416666666667,191.6258333333333,null,"A",15,28.939499999999988,54.730958333333319,83.286541666666679,127.97512499999999]
[null,"A-",38.84384947029708,46.154765359779276,61.345748319106939,79.029327623254261,116.28247372572152,null,"A-",17.192722222222219,53.716111111111104,96.820277777777733,142.48250000000002,212.30083333333332,null,"A-",15,38.333805555555557,66.35151388888886,96.03195833333335,141.41387499999999]
[null,"CC3",70.866186298461713,82.425163785612156,100.28162795380918,119.76880649716317,156.55958487103587,null,"CC3",29.018555555555551,91.599444444444472,147.54342592592585,201.31212962962968,274.60916666666662,null,"CC3",27.118172222222221,67.795750000000012,104.15933796296291,139.10899537037039,186.7520694444444]
[null,"BBB+",54.685734903920626,64.143895388979416,79.502863933324335,96.813425175915384,134.03252658080453,null,"BBB+",19.385444444444435,68.168888888888901,114.69805555555551,162.09083333333336,232.97583333333327,null,"BBB+",17.478663888888882,49.187902777777786,79.43186111111109,110.23716666666668,156.31241666666665]
[null,"BBB",67.558074022117026,77.841979016664638,94.143613974194594,113.19410890281972,150.91468881088826,null,"BBB",21.578166666666654,82.621666666666698,132.57583333333326,181.69916666666671,253.65083333333325,null,"BBB",21.327683333333326,61.005958333333361,93.476166666666614,125.40633333333336,172.1749166666666]
[null,"BBB-",90.354749969347495,105.28961695119244,127.1984059539086,149.29888541275443,184.73153922141475,null,"BBB-",46.092055555555561,124.00777777777779,195.3563888888888,260.14638888888891,337.20083333333326,null,"BBB-",42.54816944444444,93.19338888888889,139.56998611111106,181.68348611111114,231.76887499999998]
[null,"CC4",172.38226824840606,194.99179408800524,223.90274607353217,254.53612765699359,287.69917343741304,null,"CC4",82.862888888888918,186.08694444444444,289.52722222222212,377.81722222222226,462.52583333333325,null,"CC4",78.029106944444464,145.12474305555554,212.36092361111105,269.74942361111113,324.81002083333328]
[null,"BB+",145.03976215538651,165.09106837573432,191.66796603365768,219.45704690891372,253.37662869874694,null,"BB+",70.605944444444461,165.39388888888888,258.1369444444444,338.59361111111116,420.75083333333328,null,"BB+",64.636363888888894,126.24852777777777,186.53151388888887,238.82834722222228,292.23054166666662]
[null,"BB",199.72477434142561,224.89251980027618,256.13752611340669,289.61520840507347,322.0217181760791,null,"BB",95.119833333333375,206.77999999999997,320.9174999999999,417.04083333333335,504.30083333333329,null,"BB",91.42185000000002,164.0009583333333,238.19033333333326,300.6705,357.38949999999994]
[null,"CC5",294.24723806420457,330.4106911904309,371.78283908092465,398.91005533610428,429.93727175821431,null,"CC5",162.89761111111113,295.59944444444437,398.37583333333333,471.1936111111113,552.57861111111106,null,"CC5",197.61041666666665,261.30328472222214,328.10793749999999,375.43949305555566,428.33974305555552]
[null,"BB-",235.61414893489822,265.21218054772982,300.79463874062589,331.07850582486373,363.43124684343474,null,"BB-",122.23094444444446,242.30777777777772,351.90083333333331,438.70194444444451,523.61194444444436,null,"BB-",122.39166666666665,200.33713888888883,271.57262499999996,327.99334722222227,383.18484722222217]
[null,"B+",271.50352352837081,305.53184129518365,345.45175136784513,372.54180324465392,404.84077551078985,null,"B+",149.34205555555556,277.83555555555552,382.88416666666666,460.36305555555572,542.92305555555538,null,"B+",174.93333333333334,241.81977777777774,310.10137500000002,360.46265277777792,414.12665277777768]
[null,"B",307.39289812184342,345.85150204263732,390.10886399506416,414.00510066444411,446.25030417814531,null,"B",176.45316666666668,313.36333333333329,413.86750000000001,482.02416666666687,562.23416666666651,null,"B",229.35416666666666,283.96012499999995,349.28783333333337,393.5896666666668,445.72616666666659]
[null,"B-",362.47838167170585,405.04724087617279,450.77610222016347,478.0148116104553,505.22676050048727,null,"B-",203.56427777777776,348.89111111111106,444.85083333333336,503.68527777777803,581.54527777777753,null,"B-",263.76249999999999,319.09609722222217,381.46991666666668,419.7123055555557,470.3213055555554]
[null,"Swap",3.112889847695707,3.4502803805096409,4.1314649162075296,4.7080880882690535,5.0249736742424238,null,"Swap",1.077135,0.99944999999999995,1.3129916666666668,1.6910916666666669,2.0080750000000003]
[]
[null,"TCMB W: 1993 - 2015",null,null,null,null,null,null,"TCMB L: 2015"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.05604200964671,15.968775868117742,19.645832045714371,32.787682000410783,63.050722300870937,null,"CC1",15,18.2578125,38.499999999999986,65.863472222222185,100.50166666666664]
[null,"AAA",15,15,15,21.127157968792933,47.411754282113016,null,"AAA",15,15,15,21.101666666666617,21.101666666666617]
[null,"AA+",15,15.060814393939394,15.787727272727272,28.808523014226068,58.103700455903315,null,"AA+",15,16.337916666666668,32.329999999999984,55.068333333333293,82.848333333333301]
[null,"AA",15,15.121628787878789,19.870003108061631,36.489888059659286,68.795646629693621,null,"AA",15,17.675833333333337,49.659999999999968,89.034999999999968,144.59499999999997]
[null,"AA-",15.224168038586839,18.692660290652778,27.925597802068584,44.72515895896484,77.891787835773783,null,"AA-",15,24.017500000000002,57.009999999999984,98.248888888888871,153.46166666666667]
[null,"CC2",29.004957961108953,34.056284923918845,46.607119053078634,63.475541552500978,98.393253909407292,null,"CC2",19.390740740740739,39.488796296296293,75.018333333333331,120.17944444444446,175.59314814814817]
[null,"A+",20.81794636433489,25.011834621910506,35.981192496075543,52.960429858270338,86.98792904185386,null,"A+",15,30.35916666666667,64.36,107.46277777777777,162.32833333333335]
[null,"A",26.411724690082931,31.331008953168155,44.036787190082578,61.19570075757597,96.084070247933951,null,"A",15,36.700833333333335,71.710000000000008,116.67666666666668,171.19500000000002]
[null,"A-",39.785202828909028,45.826011196677889,59.803377473077767,76.270494041656619,112.10776243843407,null,"A-",28.172222222222221,51.406388888888877,88.984999999999999,136.39888888888891,193.25611111111115]
[null,"CC3",72.685648504675029,82.026282017836849,98.226767172412806,116.2234446218384,151.42699435818233,null,"CC3",58.444444444444436,90.171203703703682,139.12296296296293,192.57666666666668,253.56814814814814]
[null,"BBB+",56.220530141289153,63.968895671592051,77.972638210618626,93.975276995158097,129.73064367852066,null,"BBB+",41.344444444444441,66.111944444444433,106.25999999999999,156.12111111111113,215.31722222222223]
[null,"BBB",69.557200428875746,77.634166510142805,92.472647915101618,110.21562813047855,146.44789991860804,null,"BBB",54.516666666666666,80.817499999999981,123.53499999999997,175.84333333333336,237.37833333333333]
[null,"BBB-",92.279214943860197,104.47578387177569,124.23501539151816,144.47942873987901,178.10243947741827,null,"BBB-",79.472222222222214,123.58416666666665,187.57388888888886,245.76555555555601,308.00888888888892]
[null,"CC4",176.27441517708075,195.37896146381223,221.04950798011089,249.17608006720104,280.09801431150345,null,"CC4",116.90555555555554,187.73416666666665,283.6322222222222,350.64888888888891,413.9547222222223]
[null,"BB+",148.27601509934053,165.07790226646674,188.77801045058001,214.27719629142686,246.0994893668084,null,"BB+",104.42777777777776,166.35083333333333,251.61277777777775,315.6877777777778,378.63944444444451]
[null,"BB",204.27281525482096,225.68002066115776,253.32100550964179,284.07496384297525,314.09653925619847,null,"BB",129.38333333333333,209.11749999999998,315.65166666666664,385.61,449.2700000000001]
[null,"CC5",299.95809140999125,331.92422365764776,370.62662193951559,395.76729204153878,424.60503961243614,null,"CC5",172.59166666666667,281.85361111111115,389.89472222222219,447.3947222222223,528.08944444444433]
[null,"BB-",240.54385347796142,266.20802414642338,298.57263028007338,326.39922588488196,356.46686868686902,null,"BB-",146.66666666666666,238.21194444444441,345.34888888888889,410.32388888888892,480.79777777777781]
[null,"B+",276.81489170110189,306.73602763168924,343.82425505050503,368.72348792678861,398.83719811753923,null,"B+",163.95,267.30638888888888,375.04611111111103,435.03777777777782,512.32555555555552]
[null,"B",313.08592992424241,347.26403111695492,389.07587982093651,411.04774996869531,441.20752754820955,null,"B",181.23333333333332,296.40083333333337,404.74333333333323,459.75166666666672,543.85333333333324]
[null,"B-",369.38769053665925,407.48881173552331,451.03372260654737,476.89870438578907,501.90856409712683,null,"B-",198.51666666666665,325.4952777777778,434.44055555555542,484.46555555555562,575.38111111111095]
[null,"Swap",3.2014009280303029,3.5568382231404949,4.2540072314049588,4.8392618457300269,5.1561431818181811,null,"Swap",0.50266666666666671,0.87557499999999999,1.5849,2.1324833333333335,2.4785499999999998]
[]
[null,"TCMB W: 1993 - 2014",null,null,null,null,null,null,"TCMB L: 2014"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.058710676772744,15.859774123742394,18.748014524081725,31.212644370800717,61.267343997737804,null,"CC1",15,17.016666666666669,19.917881944444446,39.597569444444474,64.96718750000008]
[null,"AAA",15,15,15,21.128371840322757,48.664615597134272,null,"AAA",15,15,15,15,15]
[null,"AA+",15,15,15,27.558055856173347,56.92538460459712,null,"AA+",15,15.700000000000001,17.625416666666666,32.730833333333358,53.322083333333396]
[null,"AA",15,15,18.451431827493138,33.987739872024015,65.186153612059982,null,"AA",15,16.400000000000002,20.250833333333329,50.461666666666716,91.644166666666791]
[null,"AA-",15.234842707090975,18.439096494969579,26.540626268833758,42.176409914682743,74.293222177159834,null,"AA-",15,20.966666666666665,26.795277777777784,60.197777777777823,99.902500000000131]
[null,"CC2",29.462777828745534,33.797593906186592,45.254204087352214,60.775355700503667,94.717068469467264,null,"CC2",17.370740740740743,32.226851851851841,42.193425925925943,81.647777777777819,120.10157407407418]
[null,"A+",21.094991429303217,24.757199762636404,34.629820710174378,50.365079957341408,83.4002907422596,null,"A+",15,25.533333333333321,33.339722222222242,69.93388888888893,108.16083333333346]
[null,"A",26.955140151515455,31.075303030303147,42.71901515151508,58.553750000000221,92.50735930735938,null,"A",15,30.099999999999984,39.884166666666701,79.670000000000044,116.41916666666678]
[null,"A-",40.338201905417925,45.560278925620224,58.41377640036719,73.407237144169372,108.24355535878277,null,"A-",22.112222222222226,41.04722222222221,53.356388888888894,95.339444444444482,135.72472222222231]
[null,"CC3",73.363801078971733,81.638428604224146,96.279329277624697,112.587576905418,146.56312989199347,null,"CC3",42.319629629629631,72.197222222222209,94.374907407407363,139.30333333333334,188.48305555555564]
[null,"BBB+",56.928915174472237,63.866845730027649,76.625620982552846,91.015951561065108,125.65509231929677,null,"BBB+",29.224444444444448,51.994444444444433,66.828611111111101,111.00888888888892,155.03027777777785]
[null,"BBB",70.273416322314276,77.482579201101984,90.993488292011222,107.09049931129499,142.11787927981158,null,"BBB",36.336666666666673,62.941666666666649,80.300833333333287,126.67833333333336,174.33583333333337]
[null,"BBB-",92.889071740128671,103.5658608815428,121.21887855831001,139.65627984389391,171.91641807687205,null,"BBB-",61.397777777777776,101.65555555555555,135.99527777777772,180.22277777777776,236.08305555555566]
[null,"CC4",179.10150373048668,195.74299931129536,218.06937873048656,244.34404155188258,273.72388536337394,null,"CC4",98.989444444444445,159.72638888888889,219.53694444444437,260.53944444444443,328.70388888888908]
[null,"BB+",150.36402640036732,165.01728650137787,185.7858786730944,209.44812098255298,239.78806293453999,null,"BB+",86.458888888888893,140.36944444444444,191.68972222222214,233.76722222222222,297.83027777777789]
[null,"BB",207.83898106060607,226.46871212121286,250.35287878787869,279.23996212121216,307.65970779220794,null,"BB",111.52,179.08333333333334,247.3841666666666,287.31166666666661,359.57750000000021]
[null,"CC5",306.02315925491143,334.30853854081613,369.70909335462477,393.30884298531572,419.67721081091196,null,"CC5",125.29083333333334,222.54861111111109,323.37027777777774,336.2144444444445,418.16777777777764]
[null,"BB-",245.01419570707068,267.54117079889858,296.34518939393934,322.40281336088162,350.54634920634953,null,"BB-",117.02833333333335,196.46944444444443,277.77861111111105,306.8727777777778,383.01361111111117]
[null,"B+",282.18941035353532,308.61362947658449,342.33749999999998,365.56566460055103,393.43299062049084,null,"B+",122.53666666666668,213.85555555555553,308.17305555555555,326.43388888888893,406.44972222222214]
[null,"B",319.36462499999993,349.68608815427024,388.32981060606051,408.7285158402205,436.31963203463232,null,"B",128.04500000000002,231.24166666666662,338.5675,345.99500000000006,429.88583333333315]
[null,"B-",377.52440595903988,411.39326573351121,451.82387341849937,476.53837813960968,498.40987138217503,null,"B-",133.55333333333334,248.62777777777771,368.96194444444444,365.55611111111119,453.32194444444411]
[null,"Swap",3.3299120833333329,3.6845174242424235,4.3811075757575759,4.9681560606060593,5.2836476190476178,null,"Swap",0.33155000000000001,0.63666666666666671,1.7359916666666668,2.6051333333333333,3.1381416666666664]
[]
[null,"TCMB W: 1993 - 2013, prototype",null,null,null,null,null,null,"TCMB L: 2013"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",7.4764419611968247,9.6330502775616189,16.623899972208051,30.813362224436723,61.09116097382055,null,"CC1",15,23.636458333333337,39.928055555555588,61.791180555555584,88.309236111111076]
[null,"AAA",1.4187769952443439,1.5584123997307118,8.278987213385296,21.420199070814316,50.267692530331139,null,"AAA",15,15,35.772500000000008,61.149166666666673,61.149166666666673]
[null,"AA+",4.1341428865270249,6.7378216998811702,13.322366627443065,27.311733119165723,57.096970379419204,null,"AA+",15,20.807500000000005,37.580833333333359,59.436666666666696,79.913333333333298]
[null,"AA",9.106822269873005,11.917231000031544,18.365746041500749,33.203267167517218,63.926248228507283,null,"AA",15,26.615000000000006,39.389166666666718,57.724166666666711,98.677499999999924]
[null,"AA-",15.246025693142926,18.318736010603054,26.528500006503091,41.318249540249646,73.073732757024587,null,"AA-",15,32.123333333333335,46.969722222222266,68.854722222222236,113.4969444444444]
[null,"CC2",30.038589118650521,33.872391146869198,45.399955428372515,59.781430839681093,93.508282488295492,null,"CC2",17.536989898989898,45.28158249158249,65.24093434343439,93.636961279461232,144.62127104377103]
[null,"A+",21.385229116412894,24.720241021174647,34.691253971505432,49.433231912981995,82.221217285541812,null,"A+",15,37.631666666666668,54.550277777777829,79.985277777777767,128.31638888888884]
[null,"A",27.524432539682856,31.121746031746152,42.854007936507863,57.548214285714515,91.368701814059023,null,"A",15,43.139999999999993,62.130833333333378,91.115833333333285,143.13583333333332]
[null,"A-",41.206105699855819,45.775186387686794,58.654604377104249,72.362846320346748,106.93492836528566,null,"A-",22.610969696969693,55.073080808080796,79.041691919191962,109.80977272727269,162.41159090909088]
[null,"CC3",74.842094957511819,82.088009860509942,96.37001603334933,111.31539802789824,144.56694295563338,null,"CC3",44.545077441077446,86.324595959595953,122.03117003367004,156.92391414141414,213.99778619528615]
[null,"BBB+",58.248175685425934,64.43219817219827,77.092145262145308,90.06390692640683,124.256273964131,null,"BBB+",30.221939393939394,67.006161616161606,95.952550505050525,128.50371212121212,181.68734848484846]
[null,"BBB",71.889452020202256,78.175003607503669,91.502662337662557,106.15774531024556,140.58369099154862,null,"BBB",37.832909090909091,78.939242424242423,112.8634090909091,147.19765151515153,200.96310606060598]
[null,"BBB-",94.388657166907279,103.6568278018279,120.51524050024013,137.7245418470423,168.86086391122043,null,"BBB-",65.580383838383852,113.02838383838383,157.27755050505053,195.07037878787878,259.34290404040399]
[null,"CC4",182.9163636964887,197.45807599807662,217.9994946488695,243.572831890332,271.10578995739706,null,"CC4",107.20159595959598,164.16209595959594,223.89876262626268,266.87946969696958,346.91260101010107]
[null,"BB+",153.4071281866282,166.19099326599374,185.50474326599306,208.29006854256875,237.02414794200484,null,"BB+",93.327858585858607,147.11752525252524,201.69169191919195,242.94310606060597,317.72270202020201]
[null,"BB",212.4255992063492,228.72515873015951,250.49424603174594,278.85559523809525,305.18743197278928,null,"BB",121.07533333333336,181.20666666666665,246.10583333333338,290.81583333333322,376.10250000000008]
[null,"CC5",314.62946048927228,339.63043984699254,371.91570362018888,396.02762386821439,419.74908857439453,null,"CC5",159.58265918382028,225.54926553340124,323.17787820005782,362.18674382215852,426.12917886243611]
[null,"BB-",251.10876058201055,270.92553872053929,297.2293121693121,323.14233886483896,349.00028911564658,null,"BB-",132.26422222222223,194.35111111111109,272.46972222222229,315.14638888888879,390.03179292929298]
[null,"B+",289.79192195767189,313.12591871091917,343.96437830687825,367.42908249158256,392.81314625850365,null,"B+",143.45311111111116,207.49555555555551,298.83361111111117,339.47694444444443,403.96108585858593]
[null,"B",328.47508333333326,355.32629870129898,390.69944444444434,411.71582611832622,436.62600340136078,null,"B",154.64200000000002,220.63999999999996,325.19750000000005,363.8075,417.89037878787883]
[null,"B-",389.14207608407349,419.14400325521285,455.76967956012101,481.82324799810965,500.55691552206707,null,"B-",207.97130340194764,279.71039546693839,396.21067946689772,430.31614195530085,492.63345787398657]
[null,"Swap",3.4726912301587292,3.8296531746031737,4.5070654761904771,5.0806809523809511,5.3858145691609964,null,"Swap",0.40257999999999999,0.44551666666666673,1.3442749999999999,2.5008416666666666,3.2336416666666667]

{"sheet":"Calculation_unlocked","index":2,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"TCMB"]
[null,"Disbursement period (months)",12]
[null,"Repayment period (years)",5]
[null,"Cover ratio",0.95]
[null,"Buyer Credit Rating","CC5"]
[null,"CIRR base rate",0]
[null,"Benchmark Curve","BAP"]
[null,"Discounting method","DMAR"]
[]
[null,"Name Specific instruments"]
[null,"Bond",180]
[null,"CDS",100]
[null,"Syn. loan",20]
[]
[null,null,null,null,null,null,null,null,"Minimum pricing"]
[null,"Calculation results",{"$f":"+\"TCMB \"&C8","v":"TCMB BAP"},"Bond","CDS","Syn. loan","MAP",null,{"$f":"+INDEX(C17:G17,MATCH(I19,C19:G19,0))","v":"MAP"}]
[null,{"$f":"\"Spread at PR: \"&ROUND(por($C$3,$C$4),2)&\" years\"","v":"Spread at PR: 3,25 years"},{"$f":"+TCMBspread($C$3,$C$4,$C$6,$C$8)","v":218},{"$f":"+IF(ISNUMBER(C12),C12,\"\")","v":180},{"$f":"+IF(ISNUMBER(C13),C13,\"\")","v":100},{"$f":"+IF(ISNUMBER(C14),C14,\"\")","v":20},{"$f":"+IF(TCMBspread($C$3,$C$4,$C$6,\"MAP\")<15,15,TCMBspread($C$3,$C$4,$C$6,\"MAP\"))","v":192},null,{"$f":"+MAX(G18,MIN(C18:F18))","v":192}]
[null,"Cover adjusted spread",{"$f":"+ROUND(C18*C5,0)","v":207},{"$f":"+IF(ISNUMBER(C12),ROUND(C12*$C$5,0),\"\")","v":171},{"$f":"+IF(ISNUMBER(C13),ROUND(C13*$C$5,0),\"\")","v":95},{"$f":"+IF(ISNUMBER(C14),ROUND(C14*$C$5,0),\"\")","v":19},{"$f":"+ROUND(G18*C5,0)","v":182},null,{"$f":"+MAX(G19,MIN(C19:F19))","v":182}]
[null,"Unfinanced upfront premium rate",{"$f":"+IF($C$9=\"DMAR\",DMAR($C$3,$C$4,$C$18,$C$5,$C$7),BRCS($C$3,$C$4,$C$18,$C$5,$C$7))","v":6.3506417633926698E-2},{"$f":"+IF(ISNUMBER(C12),IF($C$9=\"DMAR\",DMAR($C$3,$C$4,C$12,$C$5,$C$7),BRCS($C$3,$C$4,C$12,$C$5,$C$7)),\"\")","v":5.2983814026653642E-2},{"$f":"+IF(ISNUMBER(C13),IF($C$9=\"DMAR\",DMAR($C$3,$C$4,C$13,$C$5,$C$7),BRCS($C$3,$C$4,C$13,$C$5,$C$7)),\"\")","v":3.0061516500312541E-2},{"$f":"+IF(ISNUMBER(C14),IF($C$9=\"DMAR\",DMAR($C$3,$C$4,C$14,$C$5,$C$7),BRCS($C$3,$C$4,C$14,$C$5,$C$7)),\"\")","v":6.1418943186538275E-3},{"$f":"+IF($C$9=\"DMAR\",DMAR($C$3,$C$4,$G$18,$C$5,$C$7),BRCS($C$3,$C$4,$G$18,$C$5,$C$7))","v":5.6215719154089162E-2},null,{"$f":"+MAX(G20,MIN(C20:F20))","v":5.6215719154089162E-2}]
[null,"Financed upfront premium rate",{"$f":"+C20/(1-C20)","v":6.7812976863628069E-2},{"$f":"+IF(ISNUMBER(D20),D20/(1-D20),\"\")","v":5.5948160983327548E-2},{"$f":"+IF(ISNUMBER(E20),E20/(1-E20),\"\")","v":3.0993219685279377E-2},{"$f":"+IF(ISNUMBER(F20),F20/(1-F20),\"\")","v":6.1798503061392352E-3},{"$f":"+G20/(1-G20)","v":5.9564161318413987E-2},null,{"$f":"+MAX(G21,MIN(C21:F21))","v":5.9564161318413987E-2}]

{"sheet":"model options","index":3,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
[]
[null,"TCMB model"]
[null,"1. minimum premium",null,15,"bps"]
[null,"2. B- extrapolation",null,"Linear",null,"Linear","Exponential"]
[]
[null,"Actuarial Premium model"]
[null,"1. include Fitch",null,"Yes"]
[null,"2. actuarial floor",null,"Yes"]
[null,"3. LGD",null,0.5]
[null,"4. Admin loading",null,0.25]
[null,"5. Reference method",null,5]
[null,"6. minimum premium",null,15,"bps"]
[null,"7. Blending weight for L",null,0.65]

{"sheet":"Spread matrices_unlocked","index":4,"n_rows":153,"n_cols":28,"rows_kept":153,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,{"$f":"+\"TCMB W: 1993 - \"&YEAR(BBG!B3)","v":"TCMB W: 1993 - 2018"},null,null,null,null,null,null,{"$f":"+\"TCMB L: \"&YEAR(BBG!B3)","v":"TCMB L: 2018"},null,null,null,null,null,null,{"$f":"+\"TCMB BAP: \"&YEAR(BBG!B3)","v":"TCMB BAP: 2018"},null,null,null,null,null,null,{"$f":"+\"Minimum Actuarial Premium: \"&YEAR(BBG!B3)","v":"Minimum Actuarial Premium: 2018"}]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",{"$f":"+AVERAGE(C8:C11)","v":15.049575623918244},{"$f":"+AVERAGE(D8:D11)","v":16.063366900428939},{"$f":"+AVERAGE(E8:E11)","v":21.596522632319981},{"$f":"+AVERAGE(F8:F11)","v":37.01601570121808},{"$f":"+AVERAGE(G8:G11)","v":66.981985112308891},null,"CC1",{"$f":"+AVERAGE(J8:J11)","v":15},{"$f":"+AVERAGE(K8:K11)","v":15.788611111111106},30.615451388888893,55.464861111111162,73.29819444444442,null,"CC1",{"$f":"+MAX('model options'!$D$12,$X7,J7*'model options'!$D$13+'Spread matrices_unlocked'!X7*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X7,K7*'model options'!$D$13+'Spread matrices_unlocked'!Y7*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X7,L7*'model options'!$D$13+'Spread matrices_unlocked'!Z7*(1-'model options'!$D$13))","v":21.483793402777778},{"$f":"+MAX('model options'!$D$12,$X7,M7*'model options'!$D$13+'Spread matrices_unlocked'!AA7*(1-'model options'!$D$13))","v":37.635909722222259},{"$f":"+MAX('model options'!$D$12,$X7,N7*'model options'!$D$13+'Spread matrices_unlocked'!AB7*(1-'model options'!$D$13))","v":49.227576388888878},null,"CC1",{"$f":"+AVERAGE(X8:X11)","v":4.5250000000000004},{"$f":"+X7","v":4.5250000000000004},{"$f":"+Y7","v":4.5250000000000004},4.5250000000000004,4.5250000000000004]
[null,"AAA",{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*C33+J8)/(2018-1993+1))","v":15},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*D33+K8)/(2018-1993+1))","v":15},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*E33+L8)/(2018-1993+1))","v":15.611955128205128},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*F33+M8)/(2018-1993+1))","v":22.81370384418862},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*G33+N8)/(2018-1993+1))","v":46.065462121356376},null,"AAA",{"$f":"+BBG!G12","v":15},{"$f":"+BBG!H12","v":15},{"$f":"+BBG!I12","v":15},{"$f":"+BBG!J12","v":17.576666666666707},{"$f":"+BBG!K12","v":17.576666666666707},null,"AAA",{"$f":"+MAX('model options'!$D$12,$X8,J8*'model options'!$D$13+'Spread matrices_unlocked'!X8*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X8,K8*'model options'!$D$13+'Spread matrices_unlocked'!Y8*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X8,L8*'model options'!$D$13+'Spread matrices_unlocked'!Z8*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X8,M8*'model options'!$D$13+'Spread matrices_unlocked'!AA8*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X8,N8*'model options'!$D$13+'Spread matrices_unlocked'!AB8*(1-'model options'!$D$13))","v":15},null,"AAA",{"$f":"+'Derivation of TCMB-BAP rates'!G6/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":4.5250000000000004},{"$f":"+X8","v":4.5250000000000004},4.5250000000000004,4.5250000000000004,4.5250000000000004]
[null,"AA+",{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*C34+J9)/(2018-1993+1))","v":15},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*D34+K9)/(2018-1993+1))","v":15.123765297202796},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*E34+L9)/(2018-1993+1))","v":17.66928758741259},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*F34+M9)/(2018-1993+1))","v":32.596578051046137},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*G34+N9)/(2018-1993+1))","v":60.988529890478567},null,"AA+",{"$f":"+(J8+J10)/2","v":15},{"$f":"+(K8+K10)/2","v":15},26.414583333333333,46.785000000000053,60.359999999999992,null,"AA+",{"$f":"+MAX('model options'!$D$12,$X9,J9*'model options'!$D$13+'Spread matrices_unlocked'!X9*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X9,K9*'model options'!$D$13+'Spread matrices_unlocked'!Y9*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X9,L9*'model options'!$D$13+'Spread matrices_unlocked'!Z9*(1-'model options'!$D$13))","v":18.753229166666664},{"$f":"+MAX('model options'!$D$12,$X9,M9*'model options'!$D$13+'Spread matrices_unlocked'!AA9*(1-'model options'!$D$13))","v":31.994000000000035},{"$f":"+MAX('model options'!$D$12,$X9,N9*'model options'!$D$13+'Spread matrices_unlocked'!AB9*(1-'model options'!$D$13))","v":40.817749999999997},null,"AA+",{"$f":"+'Derivation of TCMB-BAP rates'!G7/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":4.5250000000000004},{"$f":"+X9","v":4.5250000000000004},4.5250000000000004,4.5250000000000004,4.5250000000000004]
[null,"AA",{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*C35+J10)/(2018-1993+1))","v":15},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*D35+K10)/(2018-1993+1))","v":15.247530594405596},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*E35+L10)/(2018-1993+1))","v":22.641028390464779},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*F35+M10)/(2018-1993+1))","v":42.379452257903722},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*G35+N10)/(2018-1993+1))","v":75.911597659600758},null,"AA",{"$f":"+BBG!G13","v":15},{"$f":"+BBG!H13","v":15},{"$f":"+BBG!I13","v":37.829166666666666},{"$f":"+BBG!J13","v":75.993333333333396},{"$f":"+BBG!K13","v":103.14333333333327},null,"AA",{"$f":"+MAX('model options'!$D$12,$X10,J10*'model options'!$D$13+'Spread matrices_unlocked'!X10*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X10,K10*'model options'!$D$13+'Spread matrices_unlocked'!Y10*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X10,L10*'model options'!$D$13+'Spread matrices_unlocked'!Z10*(1-'model options'!$D$13))","v":26.172708333333333},{"$f":"+MAX('model options'!$D$12,$X10,M10*'model options'!$D$13+'Spread matrices_unlocked'!AA10*(1-'model options'!$D$13))","v":50.979416666666708},{"$f":"+MAX('model options'!$D$12,$X10,N10*'model options'!$D$13+'Spread matrices_unlocked'!AB10*(1-'model options'!$D$13))","v":68.626916666666631},null,"AA",{"$f":"+'Derivation of TCMB-BAP rates'!G8/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":4.5250000000000004},{"$f":"+X10","v":4.5250000000000004},4.5250000000000004,4.5250000000000004,4.5250000000000004]
[null,"AA-",{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*C36+J11)/(2018-1993+1))","v":15.198302495672973},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*D36+K11)/(2018-1993+1))","v":18.882171710107368},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*E36+L11)/(2018-1993+1))","v":30.463819423197418},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*F36+M11)/(2018-1993+1))","v":50.274328651733853},{"$f":"+MAX(BBG!$G$2,((2017-1993+1)*G36+N11)/(2018-1993+1))","v":84.962350777799884},null,"AA-",{"$f":"+(2*J10+J14)/3","v":15},{"$f":"+(2*K10+K14)/3","v":18.154444444444426},{"$f":"+(2*L10+L14)/3","v":43.218055555555566},81.504444444444502,112.11277777777771,null,"AA-",{"$f":"+MAX('model options'!$D$12,$X11,J11*'model options'!$D$13+'Spread matrices_unlocked'!X11*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X11,K11*'model options'!$D$13+'Spread matrices_unlocked'!Y11*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X11,L11*'model options'!$D$13+'Spread matrices_unlocked'!Z11*(1-'model options'!$D$13))","v":29.675486111111116},{"$f":"+MAX('model options'!$D$12,$X11,M11*'model options'!$D$13+'Spread matrices_unlocked'!AA11*(1-'model options'!$D$13))","v":54.561638888888929},{"$f":"+MAX('model options'!$D$12,$X11,N11*'model options'!$D$13+'Spread matrices_unlocked'!AB11*(1-'model options'!$D$13))","v":74.457055555555513},null,"AA-",{"$f":"+'Derivation of TCMB-BAP rates'!G9/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":4.5250000000000004},{"$f":"+X11","v":4.5250000000000004},4.5250000000000004,4.5250000000000004,4.5250000000000004]
[null,"CC2",{"$f":"+AVERAGE(C13:C15)","v":27.486883395795804},{"$f":"+AVERAGE(D13:D15)","v":33.682026976856982},{"$f":"+AVERAGE(E13:E15)","v":48.696618136697765},{"$f":"+AVERAGE(F13:F15)","v":68.550557413252292},{"$f":"+AVERAGE(G13:G15)","v":105.51154654948994},null,"CC2",{"$f":"+AVERAGE(J13:J15)","v":16.230972222222224},{"$f":"+AVERAGE(K13:K15)","v":26.474814814814778},56.498611111111153,96.425740740740764,133.3794444444444,null,"CC2",{"$f":"+MAX('model options'!$D$12,$X12,J12*'model options'!$D$13+'Spread matrices_unlocked'!X12*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X12,K12*'model options'!$D$13+'Spread matrices_unlocked'!Y12*(1-'model options'!$D$13))","v":19.981893518518493},{"$f":"+MAX('model options'!$D$12,$X12,L12*'model options'!$D$13+'Spread matrices_unlocked'!Z12*(1-'model options'!$D$13))","v":39.49736111111114},{"$f":"+MAX('model options'!$D$12,$X12,M12*'model options'!$D$13+'Spread matrices_unlocked'!AA12*(1-'model options'!$D$13))","v":65.449995370370388},{"$f":"+MAX('model options'!$D$12,$X12,N12*'model options'!$D$13+'Spread matrices_unlocked'!AB12*(1-'model options'!$D$13))","v":89.469902777777762},null,"CC2",{"$f":"+AVERAGE(X13:X15)","v":7.9236111111111116},{"$f":"+X12","v":7.9236111111111116},{"$f":"+Y12","v":7.9236111111111116},{"$f":"+Z12","v":7.9236111111111116},7.9236111111111116]
[null,"A+",{"$f":"+((2017-1993+1)*C38+J13)/(2018-1993+1)","v":20.146644860757785},{"$f":"+((2017-1993+1)*D38+K13)/(2018-1993+1)","v":24.947862251006299},38.286610455930081,58.169205045563928,94.013103895998924,null,"A+",{"$f":"+(J10+J14*2)/3","v":15},{"$f":"+(K10+K14*2)/3","v":21.308888888888855},48.60694444444448,87.015555555555579,121.08222222222217,null,"A+",{"$f":"+MAX('model options'!$D$12,$X13,J13*'model options'!$D$13+'Spread matrices_unlocked'!X13*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X13,K13*'model options'!$D$13+'Spread matrices_unlocked'!Y13*(1-'model options'!$D$13))","v":16.07473611111109},{"$f":"+MAX('model options'!$D$12,$X13,L13*'model options'!$D$13+'Spread matrices_unlocked'!Z13*(1-'model options'!$D$13))","v":33.818472222222248},{"$f":"+MAX('model options'!$D$12,$X13,M13*'model options'!$D$13+'Spread matrices_unlocked'!AA13*(1-'model options'!$D$13))","v":58.784069444444462},{"$f":"+MAX('model options'!$D$12,$X13,N13*'model options'!$D$13+'Spread matrices_unlocked'!AB13*(1-'model options'!$D$13))","v":80.927402777777743},null,"A+",{"$f":"+'Derivation of TCMB-BAP rates'!G10/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":6.3541666666666661},{"$f":"+X13","v":6.3541666666666661},6.3541666666666661,6.3541666666666661,6.3541666666666661]
[null,"A",{"$f":"+((2017-1993+1)*C39+J14)/(2018-1993+1)","v":25.094987225842594},31.013552791905163,46.10940148866279,66.06408143939413,103.06385701419799,null,"A",{"$f":"+BBG!G14","v":15},{"$f":"+BBG!H14","v":24.463333333333281},{"$f":"+BBG!I14","v":53.99583333333338},{"$f":"+BBG!J14","v":92.526666666666685},{"$f":"+BBG!K14","v":130.05166666666662},null,"A",{"$f":"+MAX('model options'!$D$12,$X14,J14*'model options'!$D$13+'Spread matrices_unlocked'!X14*(1-'model options'!$D$13))","v":15},{"$f":"+MAX('model options'!$D$12,$X14,K14*'model options'!$D$13+'Spread matrices_unlocked'!Y14*(1-'model options'!$D$13))","v":18.949083333333299},{"$f":"+MAX('model options'!$D$12,$X14,L14*'model options'!$D$13+'Spread matrices_unlocked'!Z14*(1-'model options'!$D$13))","v":38.145208333333365},{"$f":"+MAX('model options'!$D$12,$X14,M14*'model options'!$D$13+'Spread matrices_unlocked'!AA14*(1-'model options'!$D$13))","v":63.190250000000013},{"$f":"+MAX('model options'!$D$12,$X14,N14*'model options'!$D$13+'Spread matrices_unlocked'!AB14*(1-'model options'!$D$13))","v":87.581499999999977},null,"A",{"$f":"+'Derivation of TCMB-BAP rates'!G11/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":8.7083333333333339},{"$f":"+X14","v":8.7083333333333339},8.7083333333333339,8.7083333333333339,8.7083333333333339]
[null,"A-",{"$f":"+((2017-1993+1)*C40+J15)/(2018-1993+1)","v":37.219018100787046},45.084665887659497,61.693842465500424,81.418385754798791,119.45767873827285,null,"A-",{"$f":"+(J14*2+J18)/3","v":18.692916666666672},{"$f":"+(K14*2+K18)/3","v":33.6522222222222},66.893055555555591,109.73500000000003,149.00444444444437,null,"A-",{"$f":"+MAX('model options'!$D$12,$X15,J15*'model options'!$D$13+'Spread matrices_unlocked'!X15*(1-'model options'!$D$13))","v":15.198312500000004},{"$f":"+MAX('model options'!$D$12,$X15,K15*'model options'!$D$13+'Spread matrices_unlocked'!Y15*(1-'model options'!$D$13))","v":24.921861111111095},{"$f":"+MAX('model options'!$D$12,$X15,L15*'model options'!$D$13+'Spread matrices_unlocked'!Z15*(1-'model options'!$D$13))","v":46.528402777777799},{"$f":"+MAX('model options'!$D$12,$X15,M15*'model options'!$D$13+'Spread matrices_unlocked'!AA15*(1-'model options'!$D$13))","v":74.375666666666689},{"$f":"+MAX('model options'!$D$12,$X15,N15*'model options'!$D$13+'Spread matrices_unlocked'!AB15*(1-'model options'!$D$13))","v":99.900805555555507},null,"A-",{"$f":"+'Derivation of TCMB-BAP rates'!G12/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":8.7083333333333339},{"$f":"+X15","v":8.7083333333333339},8.7083333333333339,8.7083333333333339,8.7083333333333339]
[null,"CC3",{"$f":"+AVERAGE(C17:C19)","v":67.713238919377758},{"$f":"+AVERAGE(D17:D19)","v":80.54088836620609},{"$f":"+AVERAGE(E17:E19)","v":100.46513876647913},{"$f":"+AVERAGE(F17:F19)","v":122.66629502872043},{"$f":"+AVERAGE(G17:G19)","v":160.78373717440346},null,"CC3",{"$f":"+AVERAGE(J17:J19)","v":34.254259259259271},{"$f":"+AVERAGE(K17:K19)","v":61.047592592592615},106.0189814814815,159.17111111111117,204.12481481481473,null,"CC3",{"$f":"+MAX('model options'!$D$12,$X16,J16*'model options'!$D$13+'Spread matrices_unlocked'!X16*(1-'model options'!$D$13))","v":29.414018518518528},{"$f":"+MAX('model options'!$D$12,$X16,K16*'model options'!$D$13+'Spread matrices_unlocked'!Y16*(1-'model options'!$D$13))","v":46.829685185185198},{"$f":"+MAX('model options'!$D$12,$X16,L16*'model options'!$D$13+'Spread matrices_unlocked'!Z16*(1-'model options'!$D$13))","v":76.061087962962972},{"$f":"+MAX('model options'!$D$12,$X16,M16*'model options'!$D$13+'Spread matrices_unlocked'!AA16*(1-'model options'!$D$13))","v":110.60997222222227},{"$f":"+MAX('model options'!$D$12,$X16,N16*'model options'!$D$13+'Spread matrices_unlocked'!AB16*(1-'model options'!$D$13))","v":139.82987962962957},null,"CC3",{"$f":"+AVERAGE(X17:X19)","v":20.425000000000001},{"$f":"+X16","v":20.425000000000001},20.425000000000001,20.425000000000001,20.425000000000001]
[null,"BBB+",{"$f":"+((2017-1993+1)*C42+J17)/(2018-1993+1)","v":52.051607860029286},{"$f":"+((2017-1993+1)*D42+K17)/(2018-1993+1)","v":62.382751726579286},79.403722690589973,99.099219393152666,137.26616769852041,null,"BBB+",{"$f":"+(2*J18+J14)/3","v":22.385833333333341},{"$f":"+(2*K18+K14)/3","v":42.841111111111104},79.790277777777817,126.94333333333338,167.95722222222216,null,"BBB+",{"$f":"+MAX('model options'!$D$12,$X17,J17*'model options'!$D$13+'Spread matrices_unlocked'!X17*(1-'model options'!$D$13))","v":18.769750000000005},{"$f":"+MAX('model options'!$D$12,$X17,K17*'model options'!$D$13+'Spread matrices_unlocked'!Y17*(1-'model options'!$D$13))","v":32.065680555555552},{"$f":"+MAX('model options'!$D$12,$X17,L17*'model options'!$D$13+'Spread matrices_unlocked'!Z17*(1-'model options'!$D$13))","v":56.082638888888916},{"$f":"+MAX('model options'!$D$12,$X17,M17*'model options'!$D$13+'Spread matrices_unlocked'!AA17*(1-'model options'!$D$13))","v":86.732125000000039},{"$f":"+MAX('model options'!$D$12,$X17,N17*'model options'!$D$13+'Spread matrices_unlocked'!AB17*(1-'model options'!$D$13))","v":113.39115277777773},null,"BBB+",{"$f":"+'Derivation of TCMB-BAP rates'!G13/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":12.054166666666669},{"$f":"+X17","v":12.054166666666669},12.054166666666669,12.054166666666669,12.054166666666669]
[null,"BBB",{"$f":"+((2017-1993+1)*C43+J18)/(2018-1993+1)","v":64.143077943492656},75.719871656408372,93.867727001820654,115.48459411542332,154.27352685107633,null,"BBB",{"$f":"+BBG!G15","v":26.078750000000017},{"$f":"+BBG!H15","v":52.030000000000022},{"$f":"+BBG!I15","v":92.687500000000028},{"$f":"+BBG!J15","v":144.15166666666673},{"$f":"+BBG!K15","v":186.90999999999991},null,"BBB",{"$f":"+MAX('model options'!$D$12,$X18,J18*'model options'!$D$13+'Spread matrices_unlocked'!X18*(1-'model options'!$D$13))","v":23.351812500000008},{"$f":"+MAX('model options'!$D$12,$X18,K18*'model options'!$D$13+'Spread matrices_unlocked'!Y18*(1-'model options'!$D$13))","v":40.220125000000017},{"$f":"+MAX('model options'!$D$12,$X18,L18*'model options'!$D$13+'Spread matrices_unlocked'!Z18*(1-'model options'!$D$13))","v":66.647500000000022},{"$f":"+MAX('model options'!$D$12,$X18,M18*'model options'!$D$13+'Spread matrices_unlocked'!AA18*(1-'model options'!$D$13))","v":100.09920833333338},{"$f":"+MAX('model options'!$D$12,$X18,N18*'model options'!$D$13+'Spread matrices_unlocked'!AB18*(1-'model options'!$D$13))","v":127.89212499999995},null,"BBB",{"$f":"+'Derivation of TCMB-BAP rates'!G14/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":18.287500000000001},{"$f":"+X18","v":18.287500000000001},18.287500000000001,18.287500000000001,18.287500000000001]
[null,"BBB-",{"$f":"+((2017-1993+1)*C44+J19)/(2018-1993+1)","v":86.945030954611354},103.52004171563064,128.12396660702677,153.41507157758531,190.81151697361364,null,"BBB-",{"$f":"+(2*J18+J22)/3","v":54.298194444444455},{"$f":"+(2*K18+K22)/3","v":88.27166666666669},145.57916666666671,{"$f":"+(2*M18+M22)/3","v":206.41833333333344},257.5072222222222,null,"BBB-",{"$f":"+MAX('model options'!$D$12,$X19,J19*'model options'!$D$13+'Spread matrices_unlocked'!X19*(1-'model options'!$D$13))","v":46.120493055555556},{"$f":"+MAX('model options'!$D$12,$X19,K19*'model options'!$D$13+'Spread matrices_unlocked'!Y19*(1-'model options'!$D$13))","v":68.203250000000011},{"$f":"+MAX('model options'!$D$12,$X19,L19*'model options'!$D$13+'Spread matrices_unlocked'!Z19*(1-'model options'!$D$13))","v":105.45312500000003},{"$f":"+MAX('model options'!$D$12,$X19,M19*'model options'!$D$13+'Spread matrices_unlocked'!AA19*(1-'model options'!$D$13))","v":144.99858333333339},{"$f":"+MAX('model options'!$D$12,$X19,N19*'model options'!$D$13+'Spread matrices_unlocked'!AB19*(1-'model options'!$D$13))","v":178.20636111111108},null,"BBB-",{"$f":"+'Derivation of TCMB-BAP rates'!G15/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":30.93333333333333},{"$f":"+X19","v":30.93333333333333},30.93333333333333,30.93333333333333,30.93333333333333]
[null,"CC4",{"$f":"+AVERAGE(C21:C22)","v":165.3010414173321},{"$f":"+AVERAGE(D21:D22)","v":190.01788471371424},{"$f":"+AVERAGE(E21:E22)","v":223.00569723026905},{"$f":"+AVERAGE(F21:F22)","v":257.46162852098553},{"$f":"+AVERAGE(G21:G22)","v":293.84221778838128},null,"CC4",{"$f":"+AVERAGE(J21:J22)","v":96.627361111111128},{"$f":"+AVERAGE(K21:K22)","v":142.63416666666669},224.91666666666674,299.8183333333335,363.40305555555557,null,"CC4",{"$f":"+MAX('model options'!$D$12,$X20,J20*'model options'!$D$13+'Spread matrices_unlocked'!X20*(1-'model options'!$D$13))","v":86.465597222222243},{"$f":"+MAX('model options'!$D$12,$X20,K20*'model options'!$D$13+'Spread matrices_unlocked'!Y20*(1-'model options'!$D$13))","v":116.37002083333334},{"$f":"+MAX('model options'!$D$12,$X20,L20*'model options'!$D$13+'Spread matrices_unlocked'!Z20*(1-'model options'!$D$13))","v":169.85364583333339},{"$f":"+MAX('model options'!$D$12,$X20,M20*'model options'!$D$13+'Spread matrices_unlocked'!AA20*(1-'model options'!$D$13))","v":218.53972916666677},{"$f":"+MAX('model options'!$D$12,$X20,N20*'model options'!$D$13+'Spread matrices_unlocked'!AB20*(1-'model options'!$D$13))","v":259.86979861111109},null,"CC4",{"$f":"+AVERAGE(X21:X22)","v":67.59375},{"$f":"+X20","v":67.59375},67.59375,67.59375,67.59375]
[null,"BB+",{"$f":"+((2017-1993+1)*C46+J21)/(2018-1993+1)","v":139.18237126309185},{"$f":"+((2017-1993+1)*D46+K21)/(2018-1993+1)","v":161.18527038101971},191.37845368918832,222.7794428731853,259.49865085012539,null,"BB+",{"$f":"+(J18+J22*2)/3","v":82.517638888888897},{"$f":"+(K18+K22*2)/3","v":124.51333333333336},198.47083333333339,268.68500000000012,328.10444444444443,null,"BB+",{"$f":"+MAX('model options'!$D$12,$X21,J21*'model options'!$D$13+'Spread matrices_unlocked'!X21*(1-'model options'!$D$13))","v":74.368131944444457},{"$f":"+MAX('model options'!$D$12,$X21,K21*'model options'!$D$13+'Spread matrices_unlocked'!Y21*(1-'model options'!$D$13))","v":101.66533333333336},{"$f":"+MAX('model options'!$D$12,$X21,L21*'model options'!$D$13+'Spread matrices_unlocked'!Z21*(1-'model options'!$D$13))","v":149.73770833333336},{"$f":"+MAX('model options'!$D$12,$X21,M21*'model options'!$D$13+'Spread matrices_unlocked'!AA21*(1-'model options'!$D$13))","v":195.37691666666674},{"$f":"+MAX('model options'!$D$12,$X21,N21*'model options'!$D$13+'Spread matrices_unlocked'!AB21*(1-'model options'!$D$13))","v":233.99955555555553},null,"BB+",{"$f":"+'Derivation of TCMB-BAP rates'!G16/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":59.233333333333334},{"$f":"+X21","v":59.233333333333334},59.233333333333334,59.233333333333334,59.233333333333334]
[null,"BB",{"$f":"+((2017-1993+1)*C47+J22)/(2018-1993+1)","v":191.41971157157238},218.85049904640877,254.63294077134975,292.14381416878581,328.18578472663717,null,"BB",{"$f":"+BBG!G16","v":110.73708333333335},{"$f":"+BBG!H16","v":160.75500000000002},{"$f":"+BBG!I16","v":251.36250000000007},{"$f":"+BBG!J16","v":330.95166666666682},{"$f":"+BBG!K16","v":398.70166666666671},null,"BB",{"$f":"+MAX('model options'!$D$12,$X22,J22*'model options'!$D$13+'Spread matrices_unlocked'!X22*(1-'model options'!$D$13))","v":98.563062500000001},{"$f":"+MAX('model options'!$D$12,$X22,K22*'model options'!$D$13+'Spread matrices_unlocked'!Y22*(1-'model options'!$D$13))","v":131.07470833333335},{"$f":"+MAX('model options'!$D$12,$X22,L22*'model options'!$D$13+'Spread matrices_unlocked'!Z22*(1-'model options'!$D$13))","v":189.96958333333339},{"$f":"+MAX('model options'!$D$12,$X22,M22*'model options'!$D$13+'Spread matrices_unlocked'!AA22*(1-'model options'!$D$13))","v":241.70254166666678},{"$f":"+MAX('model options'!$D$12,$X22,N22*'model options'!$D$13+'Spread matrices_unlocked'!AB22*(1-'model options'!$D$13))","v":285.74004166666668},null,"BB",{"$f":"+'Derivation of TCMB-BAP rates'!G17/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":75.954166666666666},{"$f":"+X22","v":75.954166666666666},75.954166666666666,75.954166666666666,75.954166666666666]
[null,"CC5",{"$f":"+AVERAGE(C24:C27)","v":280.47543663191533},{"$f":"+AVERAGE(D24:D27)","v":320.14692007321827},{"$f":"+AVERAGE(E24:E27)","v":366.13299462170824},{"$f":"+AVERAGE(F24:F27)","v":397.96699552392533},{"$f":"+AVERAGE(G24:G27)","v":434.18876367424912},null,"CC5",{"$f":"+AVERAGE(J24:J27)","v":146.5981944444444},{"$f":"+AVERAGE(K24:K27)","v":213.07444444444445},309.00138888888893,398.90305555555557,492.86833333333317,null,"CC5",{"$f":"+MAX('model options'!$D$12,$X23,J23*'model options'!$D$13+'Spread matrices_unlocked'!X23*(1-'model options'!$D$13))","v":187.77916666666667},{"$f":"+MAX('model options'!$D$12,$X23,K23*'model options'!$D$13+'Spread matrices_unlocked'!Y23*(1-'model options'!$D$13))","v":204.22109722222223},{"$f":"+MAX('model options'!$D$12,$X23,L23*'model options'!$D$13+'Spread matrices_unlocked'!Z23*(1-'model options'!$D$13))","v":266.57361111111112},{"$f":"+MAX('model options'!$D$12,$X23,M23*'model options'!$D$13+'Spread matrices_unlocked'!AA23*(1-'model options'!$D$13))","v":325.00969444444445},{"$f":"+MAX('model options'!$D$12,$X23,N23*'model options'!$D$13+'Spread matrices_unlocked'!AB23*(1-'model options'!$D$13))","v":386.0871249999999},null,"CC5",{"$f":"+AVERAGE(X24:X27)","v":187.77916666666667},{"$f":"+X23","v":187.77916666666667},187.77916666666667,187.77916666666667,187.77916666666667]
[null,"BB-",{"$f":"+((2017-1993+1)*C49+J24)/(2018-1993+1)","v":225.27005307665817},{"$f":"+((2017-1993+1)*D49+K24)/(2018-1993+1)","v":257.6266602491865},297.7551045639965,332.39187930842127,368.96541375291412,null,"BB-",{"$f":"+(J22*2+J26)/3","v":125.08152777777775},{"$f":"+(K22*2+K26)/3","v":181.6827777777778},{"$f":"+(L22*2+L26)/3","v":274.41805555555561},{"$f":"+(M22*2+M26)/3","v":358.13222222222231},436.36833333333334,null,"BB-",{"$f":"+MAX('model options'!$D$12,$X24,J24*'model options'!$D$13+'Spread matrices_unlocked'!X24*(1-'model options'!$D$13))","v":122.77361805555554},{"$f":"+MAX('model options'!$D$12,$X24,K24*'model options'!$D$13+'Spread matrices_unlocked'!Y24*(1-'model options'!$D$13))","v":159.56443055555556},{"$f":"+MAX('model options'!$D$12,$X24,L24*'model options'!$D$13+'Spread matrices_unlocked'!Z24*(1-'model options'!$D$13))","v":219.84236111111113},{"$f":"+MAX('model options'!$D$12,$X24,M24*'model options'!$D$13+'Spread matrices_unlocked'!AA24*(1-'model options'!$D$13))","v":274.25656944444449},{"$f":"+MAX('model options'!$D$12,$X24,N24*'model options'!$D$13+'Spread matrices_unlocked'!AB24*(1-'model options'!$D$13))","v":325.11004166666669},null,"BB-",{"$f":"+'Derivation of TCMB-BAP rates'!G18/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":118.48749999999998},{"$f":"+X24","v":118.48749999999998},118.48749999999998,118.48749999999998,118.48749999999998]
[null,"B+",{"$f":"+((2017-1993+1)*C50+J25)/(2018-1993+1)","v":259.12039458174399},296.40282145196443,340.87726835664336,372.63994444805661,409.74504277919061,null,"B+",{"$f":"+(J22+2*J26)/3","v":139.42597222222219},{"$f":"+(K22+2*K26)/3","v":202.61055555555558},{"$f":"+(L22+2*L26)/3","v":297.47361111111115},385.31277777777785,474.03499999999985,null,"B+",{"$f":"+MAX('model options'!$D$12,$X25,J25*'model options'!$D$13+'Spread matrices_unlocked'!X25*(1-'model options'!$D$13))","v":163.95416666666668},{"$f":"+MAX('model options'!$D$12,$X25,K25*'model options'!$D$13+'Spread matrices_unlocked'!Y25*(1-'model options'!$D$13))","v":189.08081944444447},{"$f":"+MAX('model options'!$D$12,$X25,L25*'model options'!$D$13+'Spread matrices_unlocked'!Z25*(1-'model options'!$D$13))","v":250.7418055555556},{"$f":"+MAX('model options'!$D$12,$X25,M25*'model options'!$D$13+'Spread matrices_unlocked'!AA25*(1-'model options'!$D$13))","v":307.83726388888891},{"$f":"+MAX('model options'!$D$12,$X25,N25*'model options'!$D$13+'Spread matrices_unlocked'!AB25*(1-'model options'!$D$13))","v":365.50670833333328},null,"B+",{"$f":"+'Derivation of TCMB-BAP rates'!G19/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":163.95416666666668},{"$f":"+X25","v":163.95416666666668},163.95416666666668,163.95416666666668,163.95416666666668]
[null,"B",{"$f":"+((2017-1993+1)*C51+J26)/(2018-1993+1)","v":292.97073608682979},335.17898265474219,383.99943214929004,412.88800958769201,450.52467180546745,null,"B",{"$f":"+BBG!G17","v":153.77041666666659},{"$f":"+BBG!H17","v":223.53833333333336},{"$f":"+BBG!I17","v":320.5291666666667},{"$f":"+BBG!J17","v":412.49333333333328},{"$f":"+BBG!K17","v":511.70166666666648},null,"B",{"$f":"+MAX('model options'!$D$12,$X26,J26*'model options'!$D$13+'Spread matrices_unlocked'!X26*(1-'model options'!$D$13))","v":209.80833333333334},{"$f":"+MAX('model options'!$D$12,$X26,K26*'model options'!$D$13+'Spread matrices_unlocked'!Y26*(1-'model options'!$D$13))","v":218.73283333333336},{"$f":"+MAX('model options'!$D$12,$X26,L26*'model options'!$D$13+'Spread matrices_unlocked'!Z26*(1-'model options'!$D$13))","v":281.77687500000002},{"$f":"+MAX('model options'!$D$12,$X26,M26*'model options'!$D$13+'Spread matrices_unlocked'!AA26*(1-'model options'!$D$13))","v":341.55358333333328},{"$f":"+MAX('model options'!$D$12,$X26,N26*'model options'!$D$13+'Spread matrices_unlocked'!AB26*(1-'model options'!$D$13))","v":406.03899999999987},null,"B",{"$f":"+'Derivation of TCMB-BAP rates'!G20/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":209.80833333333334},{"$f":"+X26","v":209.80833333333334},209.80833333333334,209.80833333333334,209.80833333333334]
[null,"B-",{"$f":"+((2017-1993+1)*C52+J27)/(2018-1993+1)","v":344.54056278242933},391.37921593698007,441.90017341690299,473.94814875153133,507.51992635942418,null,"B-",{"$f":"+BBG!G18","v":168.114861111111},{"$f":"+BBG!H18","v":244.46611111111113},{"$f":"+BBG!I18","v":343.58472222222224},{"$f":"+BBG!J18","v":439.67388888888877},{"$f":"+BBG!K18","v":549.36833333333311},null,"B-",{"$f":"+MAX('model options'!$D$12,$X27,J27*'model options'!$D$13+'Spread matrices_unlocked'!X27*(1-'model options'!$D$13))","v":258.86666666666667},{"$f":"+MAX('model options'!$D$12,$X27,K27*'model options'!$D$13+'Spread matrices_unlocked'!Y27*(1-'model options'!$D$13))","v":258.86666666666667},{"$f":"+MAX('model options'!$D$12,$X27,L27*'model options'!$D$13+'Spread matrices_unlocked'!Z27*(1-'model options'!$D$13))","v":313.93340277777781},{"$f":"+MAX('model options'!$D$12,$X27,M27*'model options'!$D$13+'Spread matrices_unlocked'!AA27*(1-'model options'!$D$13))","v":376.391361111111},{"$f":"+MAX('model options'!$D$12,$X27,N27*'model options'!$D$13+'Spread matrices_unlocked'!AB27*(1-'model options'!$D$13))","v":447.69274999999982},null,"B-",{"$f":"+'Derivation of TCMB-BAP rates'!G21/'Derivation of TCMB-BAP rates'!$B$25*'Derivation of TCMB-BAP rates'!$B$26*(1+'Derivation of TCMB-BAP rates'!$B$27)*100","v":258.86666666666667},{"$f":"+X27","v":258.86666666666667},258.86666666666667,258.86666666666667,258.86666666666667]
[null,"Swap",{"$f":"+((2017-1993+1)*C53+J28)/(2018-1993+1)","v":3.0282536094114216},{"$f":"+((2017-1993+1)*D53+K28)/(2018-1993+1)","v":3.3555405435473609},4.0004685764992587,4.5473124019919462,4.8508888403263404,null,"Swap",{"$f":"+BBG!G5","v":2.5307958333333334},{"$f":"+BBG!H5","v":2.7567833333333334},{"$f":"+BBG!I5","v":2.8560416666666666},{"$f":"+BBG!J5","v":2.9388166666666664},{"$f":"+BBG!K5","v":3.0064000000000006}]
[]
[null,"TCMB W: 1993 - 2017",null,null,null,null,null,null,"TCMB L: 2017",null,null,null,null,null,null,"TCMB BAP: 2017",null,null,null,null,null,null,"Minimum Actuarial Premium: 2017"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.051558648874973,16.074357132001655,21.235765482057225,36.278061884822364,66.729336739023466,null,"CC1",15,15.584374999999998,29.532569444444476,66.742986111111094,94.715208333333322,null,"CC1",15,15,20.795961805555578,44.982732638888884,63.164677083333331,null,"CC1",4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329]
[null,"AAA",15,15,15.636433333333335,23.023185331289497,47.205013939543967,null,"AAA",15,15,15.39333333333337,39.805833333333318,39.805833333333318,null,"AAA",15,15,15,27.473583333333323,27.473583333333323,null,"AAA",4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329]
[null,"AA+",15,15.128715909090909,17.319475757575759,32.029041173087982,61.013671086097709,null,"AA+",15,15,25.547500000000035,60.443333333333314,82.164999999999992,null,"AA+",15,15,18.205666666666687,40.887958333333323,55.007041666666666,null,"AA+",4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329]
[null,"AA",15,15.25743181818182,22.033502859416704,41.034897014886539,74.822328232651458,null,"AA",15,15,35.701666666666696,81.080833333333317,124.52416666666667,null,"AA",15,15,24.805875000000022,54.302333333333323,82.540499999999994,null,"AA",4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329]
[null,"AA-",15.206234595499891,18.911280800733888,29.95364997790309,49.025124020025423,83.87633369780076,null,"AA-",15,17.337499999999995,41.487777777777801,85.641944444444405,132.36583333333331,null,"AA-",15,15,28.566847222222236,57.267055555555537,87.637583333333325,null,"AA-",4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329,4.5708333333333329]
[null,"CC2",27.937119842738753,33.970315463338672,48.384538417721238,67.435550080152737,104.39683063369175,null,"CC2",15.583055555555552,24.174074074074067,55.06092592592595,98.468796296296247,151.45749999999995,null,"CC2",15,18.611828703703701,38.688282407407428,66.903398148148128,101.34605555555554,null,"CC2",8.2819444444444432,8.2819444444444432,8.2819444444444432,8.2819444444444432,8.2819444444444432]
[null,"A+",20.352510655188098,25.093421185490996,37.873797096389502,57.015351025164264,92.930339162949991,null,"A+",15,19.674999999999994,47.273888888888905,90.203055555555508,140.20749999999998,null,"A+",15,15.094374999999996,33.033652777777789,60.937611111111082,93.4405,null,"A+",6.5875000000000004,6.5875000000000004,6.5875000000000004,6.5875000000000004,6.5875000000000004]
[null,"A",25.498786714876296,31.275561570248037,45.793944214875964,65.005578030303226,101.98434462809924,null,"A",15,22.012499999999989,53.060000000000016,94.764166666666583,148.04916666666662,null,"A",15,17.503333333333327,37.684208333333345,64.791916666666609,99.427166666666636,null,"A",9.1291666666666664,9.1291666666666664,9.1291666666666664,9.1291666666666664,9.1291666666666664]
[null,"A-",37.960062158151864,45.541963634276989,61.48587394189822,80.285721184990749,118.27580811002599,null,"A-",16.749166666666657,30.834722222222211,64.848888888888936,110.43916666666662,166.11583333333328,null,"A-",15,23.237777777777772,45.346986111111143,74.980666666666636,111.17049999999996,null,"A-",9.1291666666666664,9.1291666666666664,9.1291666666666664,9.1291666666666664,9.1291666666666664]
[null,"CC3",69.051598105782503,81.320620197150632,100.24298505787904,121.2061023854248,159.05009406878699,null,"CC3",25.501481481481463,54.811574074074059,99.315555555555605,155.70120370370373,218.8223148148148,null,"CC3",24.211796296296285,43.263356481481473,72.190944444444483,108.84161574074076,149.87033796296296,null,"CC3",21.816666666666666,21.816666666666666,21.816666666666666,21.816666666666666,21.816666666666666]
[null,"BBB+",53.238238841097129,63.164417351198018,79.388260487102471,97.98545483554544,136.03852551757234,null,"BBB+",18.498333333333317,39.656944444444427,76.637777777777842,126.11416666666666,184.18249999999998,null,"BBB+",16.500999999999991,30.25409722222221,54.291638888888933,86.451291666666677,124.19570833333333,null,"BBB+",12.791666666666668,12.791666666666668,12.791666666666668,12.791666666666668,12.791666666666668]
[null,"BBB",65.665651061232353,76.667466522664711,93.914936081893487,114.33791121337359,152.96806792511939,null,"BBB",20.247499999999974,48.47916666666665,88.426666666666748,141.78916666666669,202.24916666666664,null,"BBB",19.915874999999982,38.266458333333318,64.232333333333386,98.917958333333345,138.21695833333331,null,"BBB",19.299999999999997,19.299999999999997,19.299999999999997,19.299999999999997,19.299999999999997]
[null,"BBB-",88.250904415018027,104.1299767175892,127.42575860464116,151.29494110735538,188.14368876366927,null,"BBB-",37.758611111111094,76.2986111111111,132.88222222222225,199.20027777777781,270.03527777777771,null,"BBB-",36.218513888888879,61.269513888888881,98.048861111111137,141.15559722222227,187.1983472222222,null,"BBB-",33.358333333333334,33.358333333333334,33.358333333333334,33.358333333333334,33.358333333333334]
[null,"CC4",168.04798862958094,191.91323343559614,222.92925845281312,255.76736032849163,291.05978427769429,null,"CC4",64.025277777777774,118.0277777777778,199.56555555555553,285.3169444444444,371.71444444444433,null,"CC4",70.825000000000003,101.50680555555556,154.50636111111109,210.24476388888885,266.4031388888888,null,"CC4",70.825000000000003,70.825000000000003,70.825000000000003,70.825000000000003,70.825000000000003]
[null,"BB+",141.44896055805995,162.65214786292717,191.0947585034225,220.94322058811269,256.7544191063526,null,"BB+",55.269722222222214,104.11805555555556,177.33777777777777,256.61138888888888,337.82138888888881,null,"BB+",61.916666666666664,89.347569444444446,136.94038888888889,188.46823611111111,241.25473611111104,null,"BB+",61.916666666666664,61.916666666666664,61.916666666666664,61.916666666666664,61.916666666666664]
[null,"BB",194.64701670110193,221.17431900826512,254.76375840220373,290.59150006887057,325.36514944903598,null,"BB",72.780833333333334,131.93750000000003,221.79333333333329,314.02249999999998,405.6074999999999,null,"BB",79.733333333333334,113.66604166666669,172.07233333333332,232.02129166666666,291.55154166666659,null,"BB",79.733333333333334,79.733333333333334,79.733333333333334,79.733333333333334,79.733333333333334]
[null,"CC5",285.83052631941416,324.42981909836919,368.41825885102099,397.92955312266014,431.8415808878857,null,"CC5",83.829444444444405,180.88888888888889,287.66833333333324,374.39749999999992,477.54500000000007,null,"CC5",191.51458333333335,191.51458333333335,254.01452083333328,310.38847916666663,377.43435416666671,null,"CC5",191.51458333333335,191.51458333333335,191.51458333333335,191.51458333333335,191.51458333333335]
[null,"BB-",229.2775940886134,260.66441554804283,298.68858652433414,331.36226559186923,366.26929696969734,null,"BB-",77.200277777777771,151.51805555555558,248.14333333333329,338.17249999999996,434.38249999999994,null,"BB-",120.28333333333335,140.58590277777779,203.39233333333331,261.91129166666667,324.44779166666666,null,"BB-",120.28333333333335,120.28333333333335,120.28333333333335,120.28333333333335,120.28333333333335]
[null,"B+",263.90817147612483,300.15451208782076,342.61341464646466,372.13303111486778,407.17344449035824,null,"B+",81.619722222222194,171.09861111111113,274.49333333333328,362.32249999999999,463.15750000000003,null,"B+",168.02916666666664,170.02430555555554,237.23087499999997,294.31983333333335,359.86258333333336,null,"B+",168.02916666666664,168.02916666666664,168.02916666666664,168.02916666666664,168.02916666666664]
[null,"B",298.53874886363633,339.64460862759847,386.53824276859496,412.90379663786632,448.07759201101953,null,"B",86.039166666666617,190.67916666666667,300.84333333333325,386.47249999999997,491.93250000000006,null,"B",214.88333333333333,214.88333333333333,270.75733333333329,326.41629166666667,394.9652916666667,null,"B",214.88333333333333,214.88333333333333,214.88333333333333,214.88333333333333,214.88333333333333]
[null,"B-",351.59759084928208,397.25574013001483,445.83279146469022,475.31911914603705,505.8459900804678,null,"B-",90.45861111111104,210.25972222222222,327.19333333333321,410.62249999999995,520.7075000000001,null,"B-",262.86250000000001,262.86250000000001,304.67754166666657,358.90649999999994,430.46175000000005,null,"B-",262.86250000000001,262.86250000000001,262.86250000000001,262.86250000000001,262.86250000000001]
[null,"Swap",3.0481519204545453,3.379490831955922,4.0462456528925621,4.6116522314049577,4.9246683939393936,null,"Swap",1.4944416666666669,1.6805416666666668,2.0009833333333331,2.297191666666667,2.5173416666666668]
[]
[null,"TCMB W: 1993 - 2016",null,null,null,null,null,null,"TCMB L: 2016",null,null,null,null,null,null,"TCMB BAP: 2016"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.053706925911429,16.094773054168389,20.890065316957752,35.00869004206033,65.563258755927237,null,"CC1",15,18.992708333333333,49.50743055555553,86.091875000000016,123.35159722222218,null,"CC1",15,15,33.792017361111093,57.571906250000012,81.790725694444419]
[null,"AAA",15,15,15.6465625,22.323908331204336,47.51331313146941,null,"AAA",15,15,30.517499999999977,49.849166666666676,49.849166666666676,null,"AAA",15,15,21.437624999999986,34.00320833333334,34.00320833333334]
[null,"AA+",15,15.134079071969696,16.976641414141415,30.845112333077765,60.132365714685115,null,"AA+",15,16.819166666666668,44.321666666666637,77.686666666666682,106.79166666666663,null,"AA+",15,15,30.410333333333316,52.097583333333347,71.015833333333319]
[null,"AA",15,15.268158143939395,21.463996034114619,39.366316334951257,72.751418297900827,null,"AA",15,18.638333333333335,58.125833333333297,105.52416666666669,163.7341666666666,null,"AA",15,15,39.404916666666644,70.213833333333355,108.0503333333333]
[null,"AA-",15.214827703645719,18.97685500076447,29.473061319574981,47.499423169007969,81.855937879653581,null,"AA-",15,25.513333333333332,65.064722222222187,111.3075,173.03138888888884,null,"AA-",15,18.206791666666668,43.915194444444424,73.973000000000013,114.09352777777775]
[null,"CC2",28.451872521371389,34.378492187891368,48.106355604879361,66.142498154480094,102.43596941009555,null,"CC2",15.730907407407406,41.789259259259246,82.588796296296266,127.48250000000002,195.4184259259259,null,"CC2",15,30.253226851851846,56.772925925925904,85.95383333333335,130.11218518518518]
[null,"A+",20.575531932487603,25.319188734886456,37.482126605035361,55.63253000306463,90.960457461406236,null,"A+",15,32.388333333333321,72.003611111111084,117.09083333333335,182.32861111111106,null,"A+",15,23.486374999999992,49.236305555555546,78.543000000000021,120.94755555555552]
[null,"A",25.936236161329475,31.661522469008371,45.491191890495799,63.765636837121413,100.06497704315893,null,"A",15,39.263333333333314,78.942499999999981,122.87416666666667,191.6258333333333,null,"A",15,28.939499999999988,54.730958333333319,83.286541666666679,127.97512499999999]
[null,"A-",38.84384947029708,46.154765359779276,61.345748319106939,79.029327623254261,116.28247372572152,null,"A-",17.192722222222219,53.716111111111104,96.820277777777733,142.48250000000002,212.30083333333332,null,"A-",15,38.333805555555557,66.35151388888886,96.03195833333335,141.41387499999999]
[null,"CC3",70.866186298461713,82.425163785612156,100.28162795380918,119.76880649716317,156.55958487103587,null,"CC3",29.018555555555551,91.599444444444472,147.54342592592585,201.31212962962968,274.60916666666662,null,"CC3",27.118172222222221,67.795750000000012,104.15933796296291,139.10899537037039,186.7520694444444]
[null,"BBB+",54.685734903920626,64.143895388979416,79.502863933324335,96.813425175915384,134.03252658080453,null,"BBB+",19.385444444444435,68.168888888888901,114.69805555555551,162.09083333333336,232.97583333333327,null,"BBB+",17.478663888888882,49.187902777777786,79.43186111111109,110.23716666666668,156.31241666666665]
[null,"BBB",67.558074022117026,77.841979016664638,94.143613974194594,113.19410890281972,150.91468881088826,null,"BBB",21.578166666666654,82.621666666666698,132.57583333333326,181.69916666666671,253.65083333333325,null,"BBB",21.327683333333326,61.005958333333361,93.476166666666614,125.40633333333336,172.1749166666666]
[null,"BBB-",90.354749969347495,105.28961695119244,127.1984059539086,149.29888541275443,184.73153922141475,null,"BBB-",46.092055555555561,124.00777777777779,195.3563888888888,260.14638888888891,337.20083333333326,null,"BBB-",42.54816944444444,93.19338888888889,139.56998611111106,181.68348611111114,231.76887499999998]
[null,"CC4",172.38226824840606,194.99179408800524,223.90274607353217,254.53612765699359,287.69917343741304,null,"CC4",82.862888888888918,186.08694444444444,289.52722222222212,377.81722222222226,462.52583333333325,null,"CC4",78.029106944444464,145.12474305555554,212.36092361111105,269.74942361111113,324.81002083333328]
[null,"BB+",145.03976215538651,165.09106837573432,191.66796603365768,219.45704690891372,253.37662869874694,null,"BB+",70.605944444444461,165.39388888888888,258.1369444444444,338.59361111111116,420.75083333333328,null,"BB+",64.636363888888894,126.24852777777777,186.53151388888887,238.82834722222228,292.23054166666662]
[null,"BB",199.72477434142561,224.89251980027618,256.13752611340669,289.61520840507347,322.0217181760791,null,"BB",95.119833333333375,206.77999999999997,320.9174999999999,417.04083333333335,504.30083333333329,null,"BB",91.42185000000002,164.0009583333333,238.19033333333326,300.6705,357.38949999999994]
[null,"CC5",294.24723806420457,330.4106911904309,371.78283908092465,398.91005533610428,429.93727175821431,null,"CC5",162.89761111111113,295.59944444444437,398.37583333333333,471.1936111111113,552.57861111111106,null,"CC5",197.61041666666665,261.30328472222214,328.10793749999999,375.43949305555566,428.33974305555552]
[null,"BB-",235.61414893489822,265.21218054772982,300.79463874062589,331.07850582486373,363.43124684343474,null,"BB-",122.23094444444446,242.30777777777772,351.90083333333331,438.70194444444451,523.61194444444436,null,"BB-",122.39166666666665,200.33713888888883,271.57262499999996,327.99334722222227,383.18484722222217]
[null,"B+",271.50352352837081,305.53184129518365,345.45175136784513,372.54180324465392,404.84077551078985,null,"B+",149.34205555555556,277.83555555555552,382.88416666666666,460.36305555555572,542.92305555555538,null,"B+",174.93333333333334,241.81977777777774,310.10137500000002,360.46265277777792,414.12665277777768]
[null,"B",307.39289812184342,345.85150204263732,390.10886399506416,414.00510066444411,446.25030417814531,null,"B",176.45316666666668,313.36333333333329,413.86750000000001,482.02416666666687,562.23416666666651,null,"B",229.35416666666666,283.96012499999995,349.28783333333337,393.5896666666668,445.72616666666659]
[null,"B-",362.47838167170585,405.04724087617279,450.77610222016347,478.0148116104553,505.22676050048727,null,"B-",203.56427777777776,348.89111111111106,444.85083333333336,503.68527777777803,581.54527777777753,null,"B-",263.76249999999999,319.09609722222217,381.46991666666668,419.7123055555557,470.3213055555554]
[null,"Swap",3.112889847695707,3.4502803805096409,4.1314649162075296,4.7080880882690535,5.0249736742424238,null,"Swap",1.077135,0.99944999999999995,1.3129916666666668,1.6910916666666669,2.0080750000000003]
[]
[null,"TCMB W: 1993 - 2015",null,null,null,null,null,null,"TCMB L: 2015"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.05604200964671,15.968775868117742,19.645832045714371,32.787682000410783,63.050722300870937,null,"CC1",15,18.2578125,38.499999999999986,65.863472222222185,100.50166666666664]
[null,"AAA",15,15,15,21.127157968792933,47.411754282113016,null,"AAA",15,15,15,21.101666666666617,21.101666666666617]
[null,"AA+",15,15.060814393939394,15.787727272727272,28.808523014226068,58.103700455903315,null,"AA+",15,16.337916666666668,32.329999999999984,55.068333333333293,82.848333333333301]
[null,"AA",15,15.121628787878789,19.870003108061631,36.489888059659286,68.795646629693621,null,"AA",15,17.675833333333337,49.659999999999968,89.034999999999968,144.59499999999997]
[null,"AA-",15.224168038586839,18.692660290652778,27.925597802068584,44.72515895896484,77.891787835773783,null,"AA-",15,24.017500000000002,57.009999999999984,98.248888888888871,153.46166666666667]
[null,"CC2",29.004957961108953,34.056284923918845,46.607119053078634,63.475541552500978,98.393253909407292,null,"CC2",19.390740740740739,39.488796296296293,75.018333333333331,120.17944444444446,175.59314814814817]
[null,"A+",20.81794636433489,25.011834621910506,35.981192496075543,52.960429858270338,86.98792904185386,null,"A+",15,30.35916666666667,64.36,107.46277777777777,162.32833333333335]
[null,"A",26.411724690082931,31.331008953168155,44.036787190082578,61.19570075757597,96.084070247933951,null,"A",15,36.700833333333335,71.710000000000008,116.67666666666668,171.19500000000002]
[null,"A-",39.785202828909028,45.826011196677889,59.803377473077767,76.270494041656619,112.10776243843407,null,"A-",28.172222222222221,51.406388888888877,88.984999999999999,136.39888888888891,193.25611111111115]
[null,"CC3",72.685648504675029,82.026282017836849,98.226767172412806,116.2234446218384,151.42699435818233,null,"CC3",58.444444444444436,90.171203703703682,139.12296296296293,192.57666666666668,253.56814814814814]
[null,"BBB+",56.220530141289153,63.968895671592051,77.972638210618626,93.975276995158097,129.73064367852066,null,"BBB+",41.344444444444441,66.111944444444433,106.25999999999999,156.12111111111113,215.31722222222223]
[null,"BBB",69.557200428875746,77.634166510142805,92.472647915101618,110.21562813047855,146.44789991860804,null,"BBB",54.516666666666666,80.817499999999981,123.53499999999997,175.84333333333336,237.37833333333333]
[null,"BBB-",92.279214943860197,104.47578387177569,124.23501539151816,144.47942873987901,178.10243947741827,null,"BBB-",79.472222222222214,123.58416666666665,187.57388888888886,245.76555555555601,308.00888888888892]
[null,"CC4",176.27441517708075,195.37896146381223,221.04950798011089,249.17608006720104,280.09801431150345,null,"CC4",116.90555555555554,187.73416666666665,283.6322222222222,350.64888888888891,413.9547222222223]
[null,"BB+",148.27601509934053,165.07790226646674,188.77801045058001,214.27719629142686,246.0994893668084,null,"BB+",104.42777777777776,166.35083333333333,251.61277777777775,315.6877777777778,378.63944444444451]
[null,"BB",204.27281525482096,225.68002066115776,253.32100550964179,284.07496384297525,314.09653925619847,null,"BB",129.38333333333333,209.11749999999998,315.65166666666664,385.61,449.2700000000001]
[null,"CC5",299.95809140999125,331.92422365764776,370.62662193951559,395.76729204153878,424.60503961243614,null,"CC5",172.59166666666667,281.85361111111115,389.89472222222219,447.3947222222223,528.08944444444433]
[null,"BB-",240.54385347796142,266.20802414642338,298.57263028007338,326.39922588488196,356.46686868686902,null,"BB-",146.66666666666666,238.21194444444441,345.34888888888889,410.32388888888892,480.79777777777781]
[null,"B+",276.81489170110189,306.73602763168924,343.82425505050503,368.72348792678861,398.83719811753923,null,"B+",163.95,267.30638888888888,375.04611111111103,435.03777777777782,512.32555555555552]
[null,"B",313.08592992424241,347.26403111695492,389.07587982093651,411.04774996869531,441.20752754820955,null,"B",181.23333333333332,296.40083333333337,404.74333333333323,459.75166666666672,543.85333333333324]
[null,"B-",369.38769053665925,407.48881173552331,451.03372260654737,476.89870438578907,501.90856409712683,null,"B-",198.51666666666665,325.4952777777778,434.44055555555542,484.46555555555562,575.38111111111095]
[null,"Swap",3.2014009280303029,3.5568382231404949,4.2540072314049588,4.8392618457300269,5.1561431818181811,null,"Swap",0.50266666666666671,0.87557499999999999,1.5849,2.1324833333333335,2.4785499999999998]
[]
[null,"TCMB W: 1993 - 2014",null,null,null,null,null,null,"TCMB L: 2014"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.058710676772744,15.859774123742394,18.748014524081725,31.212644370800717,61.267343997737804,null,"CC1",15,17.016666666666669,19.917881944444446,39.597569444444474,64.96718750000008]
[null,"AAA",15,15,15,21.128371840322757,48.664615597134272,null,"AAA",15,15,15,15,15]
[null,"AA+",15,15,15,27.558055856173347,56.92538460459712,null,"AA+",15,15.700000000000001,17.625416666666666,32.730833333333358,53.322083333333396]
[null,"AA",15,15,18.451431827493138,33.987739872024015,65.186153612059982,null,"AA",15,16.400000000000002,20.250833333333329,50.461666666666716,91.644166666666791]
[null,"AA-",15.234842707090975,18.439096494969579,26.540626268833758,42.176409914682743,74.293222177159834,null,"AA-",15,20.966666666666665,26.795277777777784,60.197777777777823,99.902500000000131]
[null,"CC2",29.462777828745534,33.797593906186592,45.254204087352214,60.775355700503667,94.717068469467264,null,"CC2",17.370740740740743,32.226851851851841,42.193425925925943,81.647777777777819,120.10157407407418]
[null,"A+",21.094991429303217,24.757199762636404,34.629820710174378,50.365079957341408,83.4002907422596,null,"A+",15,25.533333333333321,33.339722222222242,69.93388888888893,108.16083333333346]
[null,"A",26.955140151515455,31.075303030303147,42.71901515151508,58.553750000000221,92.50735930735938,null,"A",15,30.099999999999984,39.884166666666701,79.670000000000044,116.41916666666678]
[null,"A-",40.338201905417925,45.560278925620224,58.41377640036719,73.407237144169372,108.24355535878277,null,"A-",22.112222222222226,41.04722222222221,53.356388888888894,95.339444444444482,135.72472222222231]
[null,"CC3",73.363801078971733,81.638428604224146,96.279329277624697,112.587576905418,146.56312989199347,null,"CC3",42.319629629629631,72.197222222222209,94.374907407407363,139.30333333333334,188.48305555555564]
[null,"BBB+",56.928915174472237,63.866845730027649,76.625620982552846,91.015951561065108,125.65509231929677,null,"BBB+",29.224444444444448,51.994444444444433,66.828611111111101,111.00888888888892,155.03027777777785]
[null,"BBB",70.273416322314276,77.482579201101984,90.993488292011222,107.09049931129499,142.11787927981158,null,"BBB",36.336666666666673,62.941666666666649,80.300833333333287,126.67833333333336,174.33583333333337]
[null,"BBB-",92.889071740128671,103.5658608815428,121.21887855831001,139.65627984389391,171.91641807687205,null,"BBB-",61.397777777777776,101.65555555555555,135.99527777777772,180.22277777777776,236.08305555555566]
[null,"CC4",179.10150373048668,195.74299931129536,218.06937873048656,244.34404155188258,273.72388536337394,null,"CC4",98.989444444444445,159.72638888888889,219.53694444444437,260.53944444444443,328.70388888888908]
[null,"BB+",150.36402640036732,165.01728650137787,185.7858786730944,209.44812098255298,239.78806293453999,null,"BB+",86.458888888888893,140.36944444444444,191.68972222222214,233.76722222222222,297.83027777777789]
[null,"BB",207.83898106060607,226.46871212121286,250.35287878787869,279.23996212121216,307.65970779220794,null,"BB",111.52,179.08333333333334,247.3841666666666,287.31166666666661,359.57750000000021]
[null,"CC5",306.02315925491143,334.30853854081613,369.70909335462477,393.30884298531572,419.67721081091196,null,"CC5",125.29083333333334,222.54861111111109,323.37027777777774,336.2144444444445,418.16777777777764]
[null,"BB-",245.01419570707068,267.54117079889858,296.34518939393934,322.40281336088162,350.54634920634953,null,"BB-",117.02833333333335,196.46944444444443,277.77861111111105,306.8727777777778,383.01361111111117]
[null,"B+",282.18941035353532,308.61362947658449,342.33749999999998,365.56566460055103,393.43299062049084,null,"B+",122.53666666666668,213.85555555555553,308.17305555555555,326.43388888888893,406.44972222222214]
[null,"B",319.36462499999993,349.68608815427024,388.32981060606051,408.7285158402205,436.31963203463232,null,"B",128.04500000000002,231.24166666666662,338.5675,345.99500000000006,429.88583333333315]
[null,"B-",377.52440595903988,411.39326573351121,451.82387341849937,476.53837813960968,498.40987138217503,null,"B-",133.55333333333334,248.62777777777771,368.96194444444444,365.55611111111119,453.32194444444411]
[null,"Swap",3.3299120833333329,3.6845174242424235,4.3811075757575759,4.9681560606060593,5.2836476190476178,null,"Swap",0.33155000000000001,0.63666666666666671,1.7359916666666668,2.6051333333333333,3.1381416666666664]
[]
[null,"TCMB W: 1993 - 2013, prototype",null,null,null,null,null,null,"TCMB L: 2013"]
[null,null,"6M","2Y","5Y","10Y","20Y",null,null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",7.4764419611968247,9.6330502775616189,16.623899972208051,30.813362224436723,61.09116097382055,null,"CC1",15,23.636458333333337,39.928055555555588,61.791180555555584,88.309236111111076]
[null,"AAA",1.4187769952443439,1.5584123997307118,8.278987213385296,21.420199070814316,50.267692530331139,null,"AAA",15,15,35.772500000000008,61.149166666666673,61.149166666666673]
[null,"AA+",4.1341428865270249,6.7378216998811702,13.322366627443065,27.311733119165723,57.096970379419204,null,"AA+",15,20.807500000000005,37.580833333333359,59.436666666666696,79.913333333333298]
[null,"AA",9.106822269873005,11.917231000031544,18.365746041500749,33.203267167517218,63.926248228507283,null,"AA",15,26.615000000000006,39.389166666666718,57.724166666666711,98.677499999999924]
[null,"AA-",15.246025693142926,18.318736010603054,26.528500006503091,41.318249540249646,73.073732757024587,null,"AA-",15,32.123333333333335,46.969722222222266,68.854722222222236,113.4969444444444]
[null,"CC2",30.038589118650521,33.872391146869198,45.399955428372515,59.781430839681093,93.508282488295492,null,"CC2",17.536989898989898,45.28158249158249,65.24093434343439,93.636961279461232,144.62127104377103]
[null,"A+",21.385229116412894,24.720241021174647,34.691253971505432,49.433231912981995,82.221217285541812,null,"A+",15,37.631666666666668,54.550277777777829,79.985277777777767,128.31638888888884]
[null,"A",27.524432539682856,31.121746031746152,42.854007936507863,57.548214285714515,91.368701814059023,null,"A",15,43.139999999999993,62.130833333333378,91.115833333333285,143.13583333333332]
[null,"A-",41.206105699855819,45.775186387686794,58.654604377104249,72.362846320346748,106.93492836528566,null,"A-",22.610969696969693,55.073080808080796,79.041691919191962,109.80977272727269,162.41159090909088]
[null,"CC3",74.842094957511819,82.088009860509942,96.37001603334933,111.31539802789824,144.56694295563338,null,"CC3",44.545077441077446,86.324595959595953,122.03117003367004,156.92391414141414,213.99778619528615]
[null,"BBB+",58.248175685425934,64.43219817219827,77.092145262145308,90.06390692640683,124.256273964131,null,"BBB+",30.221939393939394,67.006161616161606,95.952550505050525,128.50371212121212,181.68734848484846]
[null,"BBB",71.889452020202256,78.175003607503669,91.502662337662557,106.15774531024556,140.58369099154862,null,"BBB",37.832909090909091,78.939242424242423,112.8634090909091,147.19765151515153,200.96310606060598]
[null,"BBB-",94.388657166907279,103.6568278018279,120.51524050024013,137.7245418470423,168.86086391122043,null,"BBB-",65.580383838383852,113.02838383838383,157.27755050505053,195.07037878787878,259.34290404040399]
[null,"CC4",182.9163636964887,197.45807599807662,217.9994946488695,243.572831890332,271.10578995739706,null,"CC4",107.20159595959598,164.16209595959594,223.89876262626268,266.87946969696958,346.91260101010107]
[null,"BB+",153.4071281866282,166.19099326599374,185.50474326599306,208.29006854256875,237.02414794200484,null,"BB+",93.327858585858607,147.11752525252524,201.69169191919195,242.94310606060597,317.72270202020201]
[null,"BB",212.4255992063492,228.72515873015951,250.49424603174594,278.85559523809525,305.18743197278928,null,"BB",121.07533333333336,181.20666666666665,246.10583333333338,290.81583333333322,376.10250000000008]
[null,"CC5",314.62946048927228,339.63043984699254,371.91570362018888,396.02762386821439,419.74908857439453,null,"CC5",159.58265918382028,225.54926553340124,323.17787820005782,362.18674382215852,426.12917886243611]
[null,"BB-",251.10876058201055,270.92553872053929,297.2293121693121,323.14233886483896,349.00028911564658,null,"BB-",132.26422222222223,194.35111111111109,272.46972222222229,315.14638888888879,390.03179292929298]
[null,"B+",289.79192195767189,313.12591871091917,343.96437830687825,367.42908249158256,392.81314625850365,null,"B+",143.45311111111116,207.49555555555551,298.83361111111117,339.47694444444443,403.96108585858593]
[null,"B",328.47508333333326,355.32629870129898,390.69944444444434,411.71582611832622,436.62600340136078,null,"B",154.64200000000002,220.63999999999996,325.19750000000005,363.8075,417.89037878787883]
[null,"B-",389.14207608407349,419.14400325521285,455.76967956012101,481.82324799810965,500.55691552206707,null,"B-",207.97130340194764,279.71039546693839,396.21067946689772,430.31614195530085,492.63345787398657]
[null,"Swap",3.4726912301587292,3.8296531746031737,4.5070654761904771,5.0806809523809511,5.3858145691609964,null,"Swap",0.40257999999999999,0.44551666666666673,1.3442749999999999,2.5008416666666666,3.2336416666666667]

{"sheet":"Comparison","index":5,"n_rows":216,"n_cols":13,"rows_kept":216,"cut":false,"hidden":true,"merged":[]}
[]
[null,2018]
[]
[null,null,"USD: Average period from 1993-jan to 2018-dec",null,null,null,null,null,"USD: Average period from 2018-jan to 2018-dec"]
[null,null,"Spread (bp) over swap rate",null,null,null,null,null,"Spread (bp) over swap rate"]
[null,"Rating","6M","2Y","5Y","10Y","20Y",null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.049575623918244,16.063366900428939,21.596522632319981,37.01601570121808,66.981985112308891,null,15,15.788611111111106,30.615451388888893,55.464861111111162,73.29819444444442]
[null,"AAA",15,15,15.611955128205128,22.81370384418862,46.065462121356376,null,15,15,15,17.576666666666707,17.576666666666707]
[null,"AA+",15,15.123765297202796,17.66928758741259,32.596578051046137,60.988529890478567,null,15,15,26.414583333333333,46.785000000000053,60.359999999999992]
[null,"AA",15,15.247530594405596,22.641028390464779,42.379452257903722,75.911597659600758,null,15,15,37.829166666666666,75.993333333333396,103.14333333333327]
[null,"AA-",15.198302495672973,18.882171710107368,30.463819423197418,50.274328651733853,84.962350777799884,null,15,18.154444444444426,43.218055555555566,81.504444444444502,112.11277777777771]
[null,"CC2",27.486883395795804,33.682026976856982,48.696618136697765,68.550557413252292,105.51154654948994,null,16.230972222222224,26.474814814814778,56.498611111111153,96.425740740740764,133.3794444444444]
[null,"A+",20.146644860757785,24.947862251006299,38.286610455930081,58.169205045563928,94.013103895998924,null,15,21.308888888888855,48.60694444444448,87.015555555555579,121.08222222222217]
[null,"A",25.094987225842594,31.013552791905163,46.10940148866279,66.06408143939413,103.06385701419799,null,15,24.463333333333281,53.99583333333338,92.526666666666685,130.05166666666662]
[null,"A-",37.219018100787046,45.084665887659497,61.693842465500424,81.418385754798791,119.45767873827285,null,18.692916666666672,33.6522222222222,66.893055555555591,109.73500000000003,149.00444444444437]
[null,"CC3",67.713238919377758,80.54088836620609,100.46513876647913,122.66629502872043,160.78373717440346,null,34.254259259259271,61.047592592592615,106.0189814814815,159.17111111111117,204.12481481481473]
[null,"BBB+",52.051607860029286,62.382751726579286,79.403722690589973,99.099219393152666,137.26616769852041,null,22.385833333333341,42.841111111111104,79.790277777777817,126.94333333333338,167.95722222222216]
[null,"BBB",64.143077943492656,75.719871656408372,93.867727001820654,115.48459411542332,154.27352685107633,null,26.078750000000017,52.030000000000022,92.687500000000028,144.15166666666673,186.90999999999991]
[null,"BBB-",86.945030954611354,103.52004171563064,128.12396660702677,153.41507157758531,190.81151697361364,null,54.298194444444455,88.27166666666669,145.57916666666671,206.41833333333344,257.5072222222222]
[null,"CC4",165.3010414173321,190.01788471371424,223.00569723026905,257.46162852098553,293.84221778838128,null,96.627361111111128,142.63416666666669,224.91666666666674,299.8183333333335,363.40305555555557]
[null,"BB+",139.18237126309185,161.18527038101971,191.37845368918832,222.7794428731853,259.49865085012539,null,82.517638888888897,124.51333333333336,198.47083333333339,268.68500000000012,328.10444444444443]
[null,"BB",191.41971157157238,218.85049904640877,254.63294077134975,292.14381416878581,328.18578472663717,null,110.73708333333335,160.75500000000002,251.36250000000007,330.95166666666682,398.70166666666671]
[null,"CC5",280.47543663191533,320.14692007321827,366.13299462170824,397.96699552392533,434.18876367424912,null,146.5981944444444,213.07444444444445,309.00138888888893,398.90305555555557,492.86833333333317]
[null,"BB-",225.27005307665817,257.6266602491865,297.7551045639965,332.39187930842127,368.96541375291412,null,125.08152777777775,181.6827777777778,274.41805555555561,358.13222222222231,436.36833333333334]
[null,"B+",259.12039458174399,296.40282145196443,340.87726835664336,372.63994444805661,409.74504277919061,null,139.42597222222219,202.61055555555558,297.47361111111115,385.31277777777785,474.03499999999985]
[null,"B",292.97073608682979,335.17898265474219,383.99943214929004,412.88800958769201,450.52467180546745,null,153.77041666666659,223.53833333333336,320.5291666666667,412.49333333333328,511.70166666666648]
[null,"B-",344.54056278242933,391.37921593698007,441.90017341690299,473.94814875153133,507.51992635942418,null,168.114861111111,244.46611111111113,343.58472222222224,439.67388888888877,549.368333333333]
[]
[null,2017]
[]
[null,null,"USD: Average period from 1993-jan to 2017-dec",null,null,null,null,null,"USD: Average period from 2017-jan to 2017-dec"]
[null,null,"Spread (bp) over swap rate",null,null,null,null,null,"Spread (bp) over swap rate"]
[null,"Rating","6M","2Y","5Y","10Y","20Y",null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.051558648874973,16.074357132001655,21.235765482057225,36.278061884822364,66.729336739023466,null,15,15.584374999999998,29.532569444444476,66.742986111111094,94.715208333333322]
[null,"AAA",15,15,15.636433333333335,23.023185331289497,47.205013939543967,null,15,15,15.39333333333337,39.805833333333318,39.805833333333318]
[null,"AA+",15,15.128715909090909,17.319475757575759,32.029041173087982,61.013671086097709,null,15,15,25.547500000000035,60.443333333333314,82.164999999999992]
[null,"AA",15,15.25743181818182,22.033502859416704,41.034897014886539,74.822328232651458,null,15,15,35.701666666666696,81.080833333333317,124.52416666666667]
[null,"AA-",15.206234595499891,18.911280800733888,29.95364997790309,49.025124020025423,83.87633369780076,null,15,17.337499999999995,41.487777777777801,85.641944444444405,132.36583333333331]
[null,"CC2",27.937119842738753,33.970315463338672,48.384538417721238,67.435550080152737,104.39683063369175,null,15.583055555555555,24.174074074074067,55.06092592592595,98.468796296296247,151.45749999999995]
[null,"A+",20.352510655188098,25.093421185490996,37.873797096389502,57.015351025164264,92.930339162949991,null,15,19.674999999999994,47.273888888888905,90.203055555555508,140.20749999999998]
[null,"A",25.498786714876296,31.275561570248037,45.793944214875964,65.005578030303226,101.98434462809924,null,15,22.012499999999989,53.060000000000016,94.764166666666583,148.04916666666662]
[null,"A-",37.960062158151864,45.541963634276989,61.48587394189822,80.285721184990749,118.27580811002599,null,16.749166666666664,30.834722222222211,64.848888888888936,110.43916666666662,166.11583333333328]
[null,"CC3",69.051598105782503,81.320620197150632,100.24298505787904,121.2061023854248,159.05009406878699,null,25.501481481481477,54.811574074074059,99.315555555555605,155.70120370370373,218.8223148148148]
[null,"BBB+",53.238238841097129,63.164417351198018,79.388260487102471,97.98545483554544,136.03852551757234,null,18.498333333333331,39.656944444444427,76.637777777777842,126.11416666666666,184.18249999999998]
[null,"BBB",65.665651061232353,76.667466522664711,93.914936081893487,114.33791121337359,152.96806792511939,null,20.247499999999995,48.47916666666665,88.426666666666748,141.78916666666669,202.24916666666664]
[null,"BBB-",88.250904415018027,104.1299767175892,127.42575860464116,151.29494110735538,188.14368876366927,null,37.758611111111115,76.2986111111111,132.88222222222225,199.20027777777781,270.03527777777771]
[null,"CC4",168.04798862958094,191.91323343559614,222.92925845281312,255.76736032849163,291.05978427769429,null,64.025277777777802,118.0277777777778,199.56555555555553,285.3169444444444,371.71444444444433]
[null,"BB+",141.44896055805995,162.65214786292717,191.0947585034225,220.94322058811269,256.7544191063526,null,55.269722222222242,104.11805555555556,177.33777777777777,256.61138888888888,337.82138888888881]
[null,"BB",194.64701670110193,221.17431900826512,254.76375840220373,290.59150006887057,325.36514944903598,null,72.780833333333362,131.93750000000003,221.79333333333329,314.02249999999998,405.6074999999999]
[null,"CC5",285.83052631941416,324.42981909836919,368.41825885102099,397.92955312266014,431.8415808878857,null,83.82944444444442,180.88888888888889,287.66833333333324,374.39749999999992,477.54500000000007]
[null,"BB-",229.2775940886134,260.66441554804283,298.68858652433414,331.36226559186923,366.26929696969734,null,77.200277777777785,151.51805555555558,248.14333333333329,338.17249999999996,434.38249999999994]
[null,"B+",263.90817147612489,300.15451208782076,342.61341464646466,372.13303111486778,407.17344449035824,null,81.619722222222222,171.09861111111113,274.49333333333328,362.32249999999999,463.15750000000003]
[null,"B",298.53874886363633,339.64460862759847,386.53824276859496,412.90379663786632,448.07759201101953,null,86.039166666666645,190.67916666666667,300.84333333333325,386.47249999999997,491.93250000000006]
[null,"B-",351.59759084928208,397.25574013001483,445.83279146469022,475.31911914603705,505.8459900804678,null,90.458611111111068,210.25972222222222,327.19333333333321,410.62249999999995,520.7075000000001]
[]
[null,2016]
[]
[null,null,"USD: Average period from 1993-jan to 2016-dec",null,null,null,null,null,"USD: Average period from 2016-jan to 2016-dec"]
[null,null,"Spread (bp) over swap rate",null,null,null,null,null,"Spread (bp) over swap rate"]
[null,"Rating","6M","2Y","5Y","10Y","20Y",null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.053706925911429,16.094773054168389,20.890065316957752,35.00869004206033,65.563258755927237,null,15,18.992708333333333,49.50743055555553,86.091875000000016,123.35159722222218]
[null,"AAA",15,15,15.6465625,22.323908331204336,47.51331313146941,null,15,15,30.517499999999977,49.849166666666676,49.849166666666676]
[null,"AA+",15,15.134079071969696,16.976641414141415,30.845112333077765,60.132365714685115,null,15,16.819166666666668,44.321666666666637,77.686666666666682,106.79166666666663]
[null,"AA",15,15.268158143939395,21.463996034114619,39.366316334951257,72.751418297900827,null,15,18.638333333333335,58.125833333333297,105.52416666666669,163.7341666666666]
[null,"AA-",15.214827703645719,18.97685500076447,29.473061319574981,47.499423169007969,81.855937879653581,null,15,25.513333333333332,65.064722222222187,111.3075,173.03138888888884]
[null,"CC2",28.451872521371389,34.378492187891368,48.106355604879361,66.142498154480094,102.43596941009555,null,15.730907407407406,41.789259259259246,82.588796296296266,127.48250000000002,195.4184259259259]
[null,"A+",20.575531932487603,25.319188734886456,37.482126605035361,55.63253000306463,90.960457461406236,null,15,32.388333333333321,72.003611111111084,117.09083333333335,182.32861111111106]
[null,"A",25.936236161329475,31.661522469008371,45.491191890495799,63.765636837121413,100.06497704315893,null,15,39.263333333333314,78.942499999999981,122.87416666666667,191.6258333333333]
[null,"A-",38.84384947029708,46.154765359779276,61.345748319106939,79.029327623254261,116.28247372572152,null,17.192722222222219,53.716111111111104,96.820277777777733,142.48250000000002,212.30083333333332]
[null,"CC3",70.866186298461713,82.425163785612156,100.28162795380918,119.76880649716304,156.55958487103587,null,29.018555555555551,91.599444444444472,147.54342592592585,201.31212962962968,274.60916666666662]
[null,"BBB+",54.685734903920626,64.143895388979416,79.502863933324335,96.813425175915384,134.03252658080453,null,19.385444444444435,68.168888888888901,114.69805555555551,162.09083333333336,232.97583333333327]
[null,"BBB",67.558074022117026,77.841979016664638,94.143613974194594,113.19410890281972,150.91468881088826,null,21.578166666666654,82.621666666666698,132.57583333333326,181.69916666666671,253.65083333333325]
[null,"BBB-",90.354749969347495,105.28961695119244,127.1984059539086,149.298885412754,184.73153922141475,null,46.092055555555561,124.00777777777779,195.3563888888888,260.14638888888891,337.20083333333326]
[null,"CC4",172.38226824840606,194.99179408800524,223.90274607353217,254.53612765699359,287.69917343741304,null,82.862888888888918,186.08694444444444,289.52722222222212,377.81722222222226,462.52583333333325]
[null,"BB+",145.03976215538651,165.09106837573432,191.66796603365768,219.45704690891372,253.37662869874694,null,70.605944444444461,165.39388888888888,258.1369444444444,338.59361111111116,420.75083333333328]
[null,"BB",199.72477434142561,224.89251980027618,256.13752611340669,289.61520840507347,322.0217181760791,null,95.119833333333375,206.77999999999997,320.9174999999999,417.04083333333335,504.30083333333329]
[null,"CC5",294.24723806420457,330.4106911904309,371.78283908092465,398.91005533610428,429.93727175821431,null,162.89761111111113,295.59944444444437,398.37583333333333,471.1936111111113,552.57861111111106]
[null,"BB-",235.61414893489822,265.21218054772982,300.79463874062589,331.07850582486373,363.43124684343474,null,122.23094444444446,242.30777777777772,351.90083333333331,438.70194444444451,523.61194444444436]
[null,"B+",271.50352352837081,305.53184129518365,345.45175136784513,372.54180324465392,404.84077551078985,null,149.34205555555556,277.83555555555552,382.88416666666666,460.36305555555572,542.92305555555538]
[null,"B",307.39289812184342,345.85150204263732,390.10886399506416,414.00510066444411,446.25030417814531,null,176.45316666666668,313.36333333333329,413.86750000000001,482.02416666666687,562.23416666666651]
[null,"B-",362.47838167170585,405.04724087617279,450.77610222016347,478.0148116104553,505.22676050048727,null,203.56427777777776,348.89111111111106,444.85083333333336,503.68527777777803,581.54527777777753]
[]
[null,2015]
[]
[null,null,"USD: Average period from 1993-jan to 2015-dec",null,null,null,null,null,"USD: Average period from 2015-jan to 2015-dec"]
[null,null,"Spread (bp) over swap rate",null,null,null,null,null,"Spread (bp) over swap rate"]
[null,"Rating","6M","2Y","5Y","10Y","20Y",null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15.05604200964671,15.968775868117742,19.645832045714371,32.787682000410783,63.050722300870937,null,15,18.2578125,38.499999999999986,65.863472222222185,100.50166666666664]
[null,"AAA",15,15,15,21.127157968792933,47.411754282113016,null,15,15,15,21.101666666666617,21.101666666666617]
[null,"AA+",15,15.060814393939394,15.787727272727272,28.808523014226068,58.103700455903315,null,15,16.337916666666668,32.329999999999984,55.068333333333293,82.848333333333301]
[null,"AA",15,15.121628787878789,19.870003108061631,36.489888059659286,68.795646629693621,null,15,17.675833333333337,49.659999999999968,89.034999999999968,144.59499999999997]
[null,"AA-",15.224168038586839,18.692660290652778,27.925597802068584,44.72515895896484,77.891787835773783,null,15,24.017500000000002,57.009999999999984,98.248888888888871,153.46166666666667]
[null,"CC2",29.004957961108953,34.056284923918845,46.607119053078634,63.475541552500978,98.393253909407292,null,19.390740740740739,39.488796296296293,75.018333333333331,120.17944444444446,175.59314814814817]
[null,"A+",20.81794636433489,25.011834621910506,35.981192496075543,52.960429858270338,86.98792904185386,null,15,30.35916666666667,64.36,107.46277777777777,162.32833333333335]
[null,"A",26.411724690082931,31.331008953168155,44.036787190082578,61.19570075757597,96.084070247933951,null,15,36.700833333333335,71.710000000000008,116.67666666666668,171.19500000000002]
[null,"A-",39.785202828909028,45.826011196677889,59.803377473077767,76.270494041656619,112.10776243843407,null,28.172222222222221,51.406388888888877,88.984999999999999,136.39888888888891,193.25611111111115]
[null,"CC3",72.685648504675029,82.026282017836849,98.226767172412806,116.2234446218384,151.42699435818233,null,58.444444444444436,90.171203703703682,139.12296296296293,192.57666666666668,253.56814814814814]
[null,"BBB+",56.220530141289153,63.968895671592051,77.972638210618626,93.975276995158097,129.73064367852066,null,41.344444444444441,66.111944444444433,106.25999999999999,156.12111111111113,215.31722222222223]
[null,"BBB",69.557200428875746,77.634166510142805,92.472647915101618,110.21562813047855,146.44789991860804,null,54.516666666666666,80.817499999999981,123.53499999999997,175.84333333333336,237.37833333333333]
[null,"BBB-",92.279214943860197,104.47578387177569,124.23501539151816,144.47942873987856,178.10243947741827,null,79.472222222222214,123.58416666666665,187.57388888888886,245.76555555555558,308.00888888888892]
[null,"CC4",176.27441517708075,195.37896146381223,221.04950798011089,249.17608006720104,280.09801431150345,null,116.90555555555554,187.73416666666665,283.6322222222222,350.64888888888891,413.9547222222223]
[null,"BB+",148.27601509934053,165.07790226646674,188.77801045058001,214.27719629142686,246.0994893668084,null,104.42777777777776,166.35083333333333,251.61277777777775,315.6877777777778,378.63944444444451]
[null,"BB",204.27281525482096,225.68002066115776,253.32100550964179,284.07496384297525,314.09653925619847,null,129.38333333333333,209.11749999999998,315.65166666666664,385.61,449.2700000000001]
[null,"CC5",299.95809140999125,331.92422365764776,370.62662193951559,395.76729204153878,424.60503961243614,null,172.59166666666667,281.85361111111115,389.89472222222219,447.3947222222223,528.08944444444433]
[null,"BB-",240.54385347796142,266.20802414642338,298.57263028007338,326.39922588488196,356.46686868686902,null,146.66666666666666,238.21194444444441,345.34888888888889,410.32388888888892,480.79777777777781]
[null,"B+",276.81489170110189,306.73602763168924,343.82425505050503,368.72348792678861,398.83719811753923,null,163.95,267.30638888888888,375.04611111111103,435.03777777777782,512.32555555555552]
[null,"B",313.08592992424241,347.26403111695492,389.07587982093651,411.04774996869531,441.20752754820955,null,181.23333333333332,296.40083333333337,404.74333333333323,459.75166666666672,543.85333333333324]
[null,"B-",369.38769053665925,407.48881173552331,451.03372260654737,476.89870438578907,501.90856409712683,null,198.51666666666665,325.4952777777778,434.44055555555542,484.46555555555562,575.38111111111095]
[]
[null,2014]
[]
[null,null,"USD: Average period from 1993-jan to 2014-dec",null,null,null,null,null,"USD: Average period from 2014-jan to 2014-dec"]
[null,null,"Spread (bp) over swap rate",null,null,null,null,null,"Spread (bp) over swap rate"]
[null,"Rating","6M","2Y","5Y","10Y","20Y",null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",15,15.79979200676339,18.933401400590501,31.027552229749762,62.240438343218599,null,15,17.016666666666669,19.917881944444446,39.597569444444474,64.96718750000008]
[null,"AAA",15,15,15,21.128371840322757,49.36100436373497,null,15,15,15,15,15]
[null,"AA+",15,15,15,27.426458565133306,57.971867565222354,null,15,15.700000000000001,17.625416666666666,32.730833333333358,53.322083333333396]
[null,"AA",15,15,18.989860331114201,33.724545289943933,66.582730766709787,null,15,16.400000000000002,20.250833333333329,50.461666666666716,91.644166666666791]
[null,"AA-",15,18.199168027053556,26.743745271247803,41.830833223599058,75.04615067720728,null,15,20.966666666666665,26.795277777777784,60.197777777777823,99.902500000000131]
[null,"CC2",28.415549048280159,32.948588189694313,44.999976063726315,60.204751665212918,94.226821066757111,null,17.370740740740743,32.226851851851841,42.193425925925943,81.647777777777819,120.10157407407418]
[null,"A+",20.173773407466353,24.122254468072324,34.497630211381328,49.937121157254268,83.509570587704772,null,15,25.533333333333321,33.339722222222242,69.93388888888893,108.16083333333346]
[null,"A",25.889284090909328,30.045340909091014,42.25151515151493,58.043409090909378,91.97299049820235,null,15,30.099999999999984,39.884166666666701,79.670000000000044,116.41916666666678]
[null,"A-",39.183589646464796,44.678169191919615,58.250782828282702,72.633724747475128,107.19790211436421,null,22.112222222222226,41.04722222222221,53.356388888888894,95.339444444444482,135.72472222222231]
[null,"CC3",72.735744528619719,81.488901515151511,96.462319023568924,112.65366161616191,144.87344504365669,null,42.319629629629631,72.197222222222209,94.374907407407363,139.30333333333334,188.48305555555564]
[null,"BBB+",56.014069444444686,63.221376262626229,76.237474747474806,90.366919191919266,124.92879857901021,null,29.224444444444448,51.994444444444433,66.828611111111101,111.00888888888892,155.03027777777785]
[null,"BBB",69.992996212121383,77.662462121212172,91.382916666666773,107.66863636363664,141.02329352850566,null,36.336666666666673,62.941666666666649,80.300833333333287,126.67833333333336,174.33583333333337]
[null,"BBB-",92.200167929293102,103.58286616161617,121.76656565656518,139.92542929292983,168.66824302345424,null,61.397777777777776,101.65555555555555,135.99527777777772,180.22277777777776,236.08305555555566]
[null,"CC4",179.84606755050515,195.53051767676828,218.40561868686837,243.61422664141438,271.61918999315174,null,98.989444444444445,159.72638888888889,219.53694444444437,260.53944444444443,328.70388888888908]
[null,"BB+",150.63076767676782,164.88130050505094,186.19260101010062,209.05129419191951,237.30220766991926,null,86.458888888888893,140.36944444444444,191.68972222222214,233.76722222222222,297.83027777777789]
[null,"BB",209.06136742424252,226.17973484848562,250.61863636363614,278.17715909090924,305.93617231638416,null,111.52,179.08333333333334,247.3841666666666,287.31166666666661,359.57750000000021]
[null,"CC5",306.22122539081886,332.90734333086681,366.18206268515206,387.90099326705348,416.16772649509591,null,135.07242908081489,236.06738523832738,339.27864316591206,349.91896865667081,433.35464204648974]
[null,"BB-",248.43334341077571,269.56807213658266,297.98762283208521,322.64899146185189,350.5841410509633,null,117.02833333333335,196.46944444444443,277.77861111111105,306.8727777777778,383.01361111111117]
[null,"B+",287.80531939730866,312.95640942467958,345.35660930053422,367.12082383279466,395.23210978554238,null,122.53666666666668,213.85555555555553,308.17305555555555,326.43388888888893,406.44972222222214]
[null,"B",327.17729538384174,356.3447467127765,392.72559576898328,411.59265620373748,439.88007852012146,null,128.04500000000002,231.24166666666662,338.5675,345.99500000000006,429.88583333333315]
[null,"B-",361.46894337134921,392.7601450494285,428.65842283900542,450.24150156982972,478.9745766237566,null,172.67971632325953,302.7028742866429,432.5954059969817,420.37420796001646,514.06940151929257]
[]
[null,2013]
[]
[null,null,"USD: Average period from 1993-jan to 2013-dec",null,null,null,null,null,"USD: Average period from 2013-jan to 2013-dec"]
[null,null,"Spread (bp) over swap rate",null,null,null,null,null,"Spread (bp) over swap rate"]
[null,"Rating","6M","2Y","5Y","10Y","20Y",null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",6.9049519387998082,9.6311394387997069,16.888623289738991,30.619456171907157,62.110593145276624,null,17.463542862997734,24.695959529664403,47.610272258575343,51.362440759624647,105.93743541653089]
[null,"AAA",1.5584123997306243,1.5584123997306243,8.2789872133851361,21.420199070814316,50.997242666769971,null,17.932343494213736,17.932343494213736,41.433905426316109,44.197932819179101,91.924304186814382]
[null,"AA+",3.1841417925503546,6.8190584592168868,13.604400605530209,27.173869290457109,58.193285861978964,null,23.979643693158998,23.979643693158998,46.33424958632331,48.065909340040051,103.00297436194872]
[null,"AA",8.4447878520366171,12.079704518703149,18.929813997675193,32.92753951009999,65.389329057188036,null,1.0972772254375762,30.026943892104256,51.234593746330503,51.933885860901,114.08164453708297]
[null,"AA-",14.432465710881637,18.067382377548171,26.741291342365425,40.956216816257211,73.862514995169533,null,26.844907039180626,26.844907039180626,51.438340275331448,61.252035018378415,114.74081858027749]
[null,"CC2",28.94149230102013,32.982956586734439,45.133621308383482,59.183655183662211,92.994689971170587,null,19.810595617641216,26.603456728752331,59.64791782366634,81.083672503063084,118.51527531893514]
[null,"A+",20.420143569726655,24.055060236393231,34.552768687055568,48.984894122414516,82.335700933151031,null,23.662870186256974,23.662870186256974,51.642086804332401,70.570184175855871,115.39999262347212]
[null,"A",26.407821428571676,30.042738095238207,42.3642460317458,57.01357142857173,90.808886871132614,null,20.480833333333344,20.480833333333344,51.845833333333324,79.888333333333335,116.05916666666664]
[null,"A-",39.996511904762059,44.851071428571878,58.483849206349078,71.552500000000393,105.83948210922811,null,15.288083333333336,35.666666666666671,75.455833333333302,92.792500000000018,124.08666666666667]
[null,"CC3",74.184130952381153,81.931362433862446,96.561719576719483,111.38462962962994,142.79679692404247,null,30.727833333333336,83.035000000000011,126.05694444444448,158.37777777777777,161.50416666666663]
[null,"BBB+",57.28976587301613,63.75599206349203,76.68551587301593,89.383968253968334,123.49539480764031,null,10.095333333333329,52.805833333333332,87.41333333333337,114.22499999999998,150.38833333333329]
[null,"BBB",71.595678571428763,78.363452380952438,91.910634920635033,106.76341269841299,139.43698210922815,null,31.663666666666675,82.89666666666669,121.43083333333335,159.91666666666674,161.56166666666664]
[null,"BBB-",93.666948412698588,103.67464285714286,121.08900793650746,138.00650793650851,165.45801385525891,null,50.424500000000009,113.40249999999999,169.32666666666674,200.99166666666659,172.56249999999994]
[null,"CC4",183.69638293650806,197.23547619047685,218.35174603174573,242.80826388888914,268.9008709981166,null,123.58200000000002,159.48749999999998,231.2960416666667,250.82354166666656,285.28874999999994]
[null,"BB+",153.68657142857157,166.04853174603221,185.93083333333294,207.8743452380956,234.41991861716406,null,99.196166666666684,144.1258333333333,210.63958333333341,234.21291666666656,247.71333333333331]
[null,"BB",213.70619444444455,228.42242063492145,250.7726587301585,277.74218253968269,303.38182337906909,null,147.96783333333337,174.84916666666666,251.95249999999999,267.43416666666656,322.86416666666662]
[null,"CC5",318.44834227781951,342.1900499866714,371.60959864742279,395.11420125603769,420.75384209542403,null,322.35583897315638,344.20186880934392,397.34947594416832,396.38891237640223,451.81891237640218]
[null,"BB-",256.64366005291004,275.28818140589635,300.94141307634146,325.99549158643441,351.6351324258207,null,208.74102725928498,239.08814256036038,308.62825786143577,318.97114549407388,374.40114549407394]
[null,"B+",299.58112566137578,322.15394217687111,351.11016742252446,374.24880063318602,399.88844147257237,null,269.51422118523658,303.32711845405413,365.30401572287161,370.50812432148132,425.93812432148133]
[null,"B",342.51859126984135,369.01970294784599,401.27892176870733,422.50210967993763,448.14175051932398,null,330.28741511118818,367.56609434774788,421.97977358430745,422.0451031488887,477.47510314888865]
[null,"B-",375.04999212715069,402.29837341607231,433.10789232211795,457.71040312459263,483.35004396397892,null,480.88069233691579,466.82611987521341,493.48585660805833,474.03127654116497,529.46127654116492]
[]
[null,2012]
[]
[null,null,"USD: Average period from 1993-jan to 2012-dec",null,null,null,null,null,"USD: Average period from 2012-jan to 2012-dec"]
[null,null,"Spread (bp) over swap rate",null,null,null,null,null,"Spread (bp) over swap rate"]
[null,"Rating","6M","2Y","5Y","10Y","20Y",null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",7.1002640592566664,8.8778984342565259,15.352540841297246,29.582306942521171,59.153223388453256,null,8.6810936851280616,8.6810936851280616,21.828316825952214,76.755374961532141,107.4439866182648]
[null,"AAA",0.73971584500656107,0.73971584500656107,6.6212413027387562,20.281312383396077,48.184861947506974,null,3.6009835667946746,3.6009835667946746,22.802326054774802,66.600414334588436,92.511167521570584]
[null,"AA+",3.5908500308533764,5.9610291975198848,11.967908156490648,26.129267287977864,55.186773793719809,null,7.4914172837276469,7.4914172837276469,19.637329796485346,74.09201242622278,103.38232111248607]
[null,"AA",8.8121633833666557,11.18234255003312,17.31457501024245,31.97722219255974,62.18868563993265,null,11.381851000660619,11.381851000660619,16.472333538195894,81.583610517857096,114.25347470340155]
[null,"AA-",15.258326977800074,17.628506144466538,25.506438895717132,39.941425906151018,71.052572172653598,null,12.250122889329301,12.250122889329301,28.401277914352818,84.745462567460251,119.628983135601]
[null,"CC2",30.663669079633554,33.301931579633532,44.407906482619431,58.088654317692082,90.952633060521734,null,14.14094640748081,18.274742703777108,55.814518541281025,95.363549316798938,131.41010830037791]
[null,"A+",21.704490572233539,24.074669738900045,33.698302781191813,47.905629619742207,79.916458705374453,null,13.118394777997983,13.118394777997983,40.330222290509745,87.907314617063449,125.00449156780044]
[null,"A",28.150654166667,30.520833333333464,41.890166666666588,55.869833333333574,88.780345238095308,null,13.986666666666665,13.986666666666665,52.259166666666665,91.069166666666646,130.37999999999994]
[null,"A-",42.135862500000123,45.310291666667091,57.635249999999871,70.490500000000452,104.1610952380954,null,15.317777777777776,27.719166666666677,74.854166666666671,107.11416666666673,138.8458333333333]
[null,"CC3",76.35694583333354,81.876180555555649,95.0869583333333,109.03497222222244,141.09540079365073,null,23.755462962962962,82.618055555555557,136.8797222222222,171.25,189.9505555555555]
[null,"BBB+",59.649487500000255,64.303500000000113,76.149125000000055,88.14191666666656,121.38472023809514,null,16.648888888888887,55.717500000000001,98.352500000000006,128.96250000000003,164.18083333333331]
[null,"BBB",73.592279166666913,78.136791666666738,90.434625000000239,104.10575000000026,137.56472023809573,null,17.979999999999997,81.03,130.74499999999998,173.77666666666667,190.42749999999998]
[null,"BBB-",95.829070833333446,103.1882500000001,118.67712499999961,134.85725000000048,164.33676190476126,null,36.637500000000003,111.10666666666667,181.54166666666666,211.01083333333327,215.24333333333323]
[null,"CC4",186.70210208333336,199.12287500000065,217.70453124999983,242.40750000000011,267.31544940476192,null,205.04062499999998,242.38166666666672,291.43979166666668,318.0645833333333,339.81145833333323]
[null,"BB+",156.41109166666669,167.14466666666715,184.69539583333309,206.55741666666688,232.98922023809502,null,148.90624999999997,198.62333333333336,254.80708333333334,282.37999999999994,298.28874999999988]
[null,"BB",216.99311250000002,231.10108333333415,250.7136666666666,278.25758333333334,301.64167857142877,null,261.17499999999995,286.14000000000004,328.07249999999999,353.74916666666661,381.33416666666659]
[null,"CC5",322.22766742797484,345.31695046629835,374.34963754516718,397.9051380071387,419.56282086364689,null,320.71606101348993,371.27005121577844,438.65034851037268,476.50150551064996,497.7747360790525]
[null,"BB-",256.98820972222222,274.74700000000058,298.46604166666657,323.62169444444459,347.00578968254001,null,273.99055555555555,312.23750000000001,365.35916666666657,407.30666666666667,434.89166666666659]
[null,"B+",296.98330694444439,318.39291666666713,346.2184166666666,368.98580555555566,392.36990079365108,null,286.80611111111114,338.33499999999998,402.64583333333331,460.86416666666662,488.44916666666654]
[null,"B",336.97840416666662,362.03883333333363,393.97079166666657,414.34991666666673,437.73401190476216,null,299.62166666666673,364.43249999999995,439.93249999999995,514.42166666666662,542.00666666666655]
[null,"B-",397.96074887856611,426.08905186519212,458.743300180669,484.66313536188778,501.14158107363431,null,422.44591072062639,470.07520486311387,546.66389404149095,523.41352204259999,525.75144431621015]
[]
[null,2011]
[]
[null,null,"USD: Average period from 1993-jan to 2011-dec",null,null,null,null,null,"USD: Average period from 2011-jan to 2011-dec"]
[null,null,"Spread (bp) over swap rate",null,null,null,null,null,"Spread (bp) over swap rate"]
[null,"Rating","6M","2Y","5Y","10Y","20Y",null,"6M","2Y","5Y","10Y","20Y"]
[null,"CC1",8.8561984649124668,9.9525383771931217,14.774950657894379,26.779254385965135,55.275898915921971,null,7.1083333333321619E-2,13.361354166666663,31.929270833333341,75.663645833333291,113.59322916666665]
[null,"AAA",4.0825307017545498,5.8804824561405233,5.7696052631578176,17.843464912280638,44.654484442237234,null,7.1083333333321619E-2,6.9849999999999852,22.855000000000025,61.316666666666599,101.3125]
[null,"AA+",4.0825307017545498,5.8804824561405233,11.564254385964556,23.604912280701917,51.452751986097397,null,7.1083333333321619E-2,11.254166666666665,28.246666666666687,71.197916666666615,109.63749999999996]
[null,"AA",10.673451754386232,11.171842105263252,17.358903508771295,29.366359649123286,58.251019529957574,null,7.1083333333321619E-2,15.523333333333333,33.638333333333328,81.079166666666637,117.96250000000002]
[null,"AA-",16.586280701754539,16.877346491228185,24.407039473683856,36.302280701754697,66.745339705395693,null,7.1083333333321619E-2,19.682916666666671,42.977083333333319,89.060833333333321,125.46041666666663]
[null,"CC2",33.016945906432952,33.403347953216603,43.176198830409227,55.272792397661284,87.257101401301952,null,15.077888888888873,35.357222222222219,68.846944444444446,107.83694444444444,143.04444444444445]
[null,"A+",22.499109649122893,22.582850877193028,31.455175438596328,43.238201754386111,75.239659880833898,null,3.3931666666666471,23.842500000000001,52.315833333333316,97.042500000000004,132.95833333333334]
[null,"A",31.192486842105581,31.391052631579086,41.344429824561324,54.017236842105909,85.393475670307765,null,11.488999999999983,32.504166666666656,62.683333333333358,104.99333333333337,139.33666666666667]
[null,"A-",45.359241228070381,46.236140350877704,56.728991228070043,68.562938596491833,101.13816865276419,null,30.351499999999987,49.725000000000009,91.541666666666657,121.47499999999995,156.83833333333337]
[null,"CC3",79.487369883041225,81.837134502924116,92.887339181286436,105.7604970760239,137.32666280481067,null,86.430388888888885,111.38722222222223,151.13166666666666,171.35638888888889,196.31916666666658]
[null,"BBB+",62.998451754386274,64.755394736842135,74.980526315789405,85.993464912280885,117.93487917907966,null,48.751499999999993,69.366666666666674,110.68083333333337,138.44750000000002,167.92583333333337]
[null,"BBB",76.519241228070413,77.984517543859866,88.313026315789585,100.43885964912337,133.58505461767666,null,93.205666666666659,115.57833333333333,145.38083333333333,162.57333333333338,190.86166666666657]
[null,"BBB-",98.944416666666996,102.7714912280703,115.36846491228027,130.8491666666674,160.46005461767567,null,117.334,149.2166666666667,197.33333333333329,213.04833333333332,230.1699999999999]
[null,"CC4",197.12266228070203,208.57300438596565,223.62188596491222,247.39921052631598,271.11001075802722,null,232.89524999999998,276.38166666666666,305.80458333333331,336.23916666666668,344.40291666666673]
[null,"BB+",179.57757456140385,188.94171052631643,200.60162280701769,220.51407894736883,245.97009847732539,null,197.81233333333333,247.54083333333341,275.22833333333335,302.7116666666667,315.93500000000006]
[null,"BB",214.66775000000021,228.20429824561489,246.64214912280676,274.28434210526314,296.24992303872898,null,267.9781666666666,305.22249999999991,336.38083333333333,369.76666666666665,372.87083333333339]
[null,"CC5",320.2916754385966,342.47677631578972,371.11548245614,390.59325657894772,412.58550417907975,null,328.88254166666661,375.98250000000002,428.60854166666678,491.34958333333338,484.70895833333327]
[null,"BB-",246.37332017543864,263.27162280701737,285.56021929824516,310.85842105263259,335.11597567030805,null,284.03066666666666,325.61166666666662,358.1925,402.61416666666668,400.3191666666666]
[null,"B+",285.81143421052644,306.43092105263167,331.5842105263157,347.43688596491234,372.89566865276396,null,300.64649999999995,341.09333333333331,384.71666666666675,432.66083333333336,428.37250000000006]
[null,"B",338.94454824561404,361.91285087719336,391.55175438596456,409.08298245614037,431.5836949685534,null,341.17149999999998,385.67499999999995,457.99833333333339,525.64333333333343,525.80749999999978]
[null,"B-",410.0373991228073,438.29171052631636,475.76574561403459,494.99473684210568,510.74667742469364,null,389.68149999999991,451.55000000000013,513.52666666666687,604.48,584.33666666666647]

{"sheet":"_cf","index":6,"n_rows":1210,"n_cols":14,"rows_kept":1210,"cut":false,"hidden":true,"merged":[]}
[]
[null,"repayment freq",2,null,"discount rate",{"$f":"+#REF!","v":{"$error":"#REF!"}},null,"npv",{"$f":"+SUM(N10:N22)","v":{"$error":"#REF!"}}]
[null,"disb",{"$f":"+#REF!","v":{"$error":"#REF!"}},"months","loan margin",100,null,"upfront",{"$f":"+ROUND(I2/C7,6)","v":{"$error":"#REF!"}}]
[null,"rep",{"$f":"+ROUND(#REF!*$C$2,0)/$C$2","v":{"$error":"#REF!"}},"years","margin rate"]
[null,"maturity",{"$f":"+C3+C4*12","v":{"$error":"#REF!"}},"months",{"$f":"+\" - 100%\"","v":" - 100%"},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[null,"maturity in yrs",{"$f":"+C5/12","v":{"$error":"#REF!"}}]
[null,"loan amt",100000000,null,{"$f":"+\" - \"&TEXT(#REF!,\"00%\")","v":{"$error":"#REF!"}},{"$f":"+ROUND(F5*#REF!,0)","v":{"$error":"#REF!"}}]
[]
["#","t","drawdown","repayment","outstanding amount",null,null,null,null,null,"amt outstanding","repayment","margin payment","npv"]
[0,0,{"$f":"+IF(A10<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A10<=$C$3,A10>$C$5),0,IF(MOD(A10-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$f":"+C10","v":{"$error":"#REF!"}},null,null,null,"Drawdown time",{"$f":"+DMARDrawDownTime(C3)","v":{"$error":"#VALUE!"}},{"$f":"+C7","v":100000000},{"$f":"+IF(AND(J10>$C$3/12,J10<=$C$6),$C$7/($C$2*$C$4),0)","v":{"$error":"#VALUE!"}},0,{"$f":"+M10*(1+$F$2+$F$5/10000)^-$J10","v":{"$error":"#REF!"}}]
[1,{"$f":"+A11/12","v":8.3333333333333329E-2},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C11+E10-D11","v":{"$error":"#REF!"}},null,null,null,"First cpn payment",{"$f":"+DMARFirstPaymentTime(C3)","v":{"$error":"#VALUE!"}},{"$f":"+K10-L11","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(J11>$C$3/12,J11<=$C$6),$C$7/($C$2*$C$4),0)","v":{"$error":"#VALUE!"}},{"$f":"+K10*$F$7*(J11-J10)/10000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[2,{"$f":"+A12/12","v":0.16666666666666666},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C12+E11-D12","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+J11+1/2","v":{"$error":"#VALUE!"}},{"$f":"+K11-L12","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+K11*$F$7*(J12-J11)/10000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[3,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,{"$f":"+J12+1/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,0.33333333333333331,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,0.41666666666666669,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[6,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[7,0.58333333333333337,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[8,0.66666666666666663,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[9,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[10,0.83333333333333337,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,0.91666666666666663,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[12,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,1.0833333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,1.1666666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,1.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,1.3333333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[17,1.4166666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,1.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C28+E27-D28","v":{"$error":"#REF!"}}]
[19,1.5833333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,1.6666666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,1.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,1.8333333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,1.9166666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,2.0833333333333335,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,2.1666666666666665,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[27,2.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[28,2.3333333333333335,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[29,2.4166666666666665,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[30,2.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[31,2.5833333333333335,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[32,2.6666666666666665,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[33,2.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[34,2.8333333333333335,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[35,2.9166666666666665,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[36,3,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[37,3.0833333333333335,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[38,3.1666666666666665,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[39,3.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[40,3.3333333333333335,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[41,3.4166666666666665,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[42,3.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[43,3.5833333333333335,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[44,3.6666666666666665,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[45,3.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[46,3.8333333333333335,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[47,3.9166666666666665,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[48,4,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[49,4.083333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[50,4.166666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[51,4.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[52,4.333333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[53,4.416666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[54,4.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[55,4.583333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[56,4.666666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[57,4.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[58,4.833333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[59,4.916666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[60,5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[61,5.083333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[62,5.166666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[63,5.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[64,5.333333333333333,{"$f":"+IF(A74<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A74<=$C$3,A74>$C$5),0,IF(MOD(A74-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[65,5.416666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[66,{"$f":"+A76/12","v":5.5},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C76+E75-D76","v":{"$error":"#REF!"}}]
[67,5.583333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[68,5.666666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[69,5.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[70,5.833333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[71,5.916666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[72,6,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[73,6.083333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[74,6.166666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[75,6.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[76,6.333333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[77,6.416666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[78,6.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[79,6.583333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[80,6.666666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[81,6.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[82,6.833333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[83,6.916666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[84,7,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[85,7.083333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[86,7.166666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[87,7.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[88,7.333333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[89,7.416666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[90,7.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[91,7.583333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[92,7.666666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[93,7.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[94,7.833333333333333,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[95,7.916666666666667,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[96,8,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[97,8.0833333333333339,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[98,8.1666666666666661,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[99,8.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[100,8.3333333333333339,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[101,8.4166666666666661,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[102,8.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[103,8.5833333333333339,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[104,8.6666666666666661,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[105,8.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[106,8.8333333333333339,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[107,8.9166666666666661,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[108,9,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[109,9.0833333333333339,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[110,9.1666666666666661,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[111,9.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[112,9.3333333333333339,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[113,9.4166666666666661,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[114,9.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[115,9.5833333333333339,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[116,9.6666666666666661,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[117,9.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[118,9.8333333333333339,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[119,9.9166666666666661,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[120,10,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[121,10.083333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[122,10.166666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[123,10.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[124,10.333333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[125,10.416666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[126,10.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[127,10.583333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[128,10.666666666666666,{"$f":"+IF(A138<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A138<=$C$3,A138>$C$5),0,IF(MOD(A138-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[129,10.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[130,{"$f":"+A140/12","v":10.833333333333334},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C140+E139-D140","v":{"$error":"#REF!"}}]
[131,10.916666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[132,11,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[133,11.083333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[134,11.166666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[135,11.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[136,11.333333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[137,11.416666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[138,11.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[139,11.583333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[140,11.666666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[141,11.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[142,11.833333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[143,11.916666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[144,12,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[145,12.083333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[146,12.166666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[147,12.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[148,12.333333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[149,12.416666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[150,12.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[151,12.583333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[152,12.666666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[153,12.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[154,12.833333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[155,12.916666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[156,13,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[157,13.083333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[158,13.166666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[159,13.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[160,13.333333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[161,13.416666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[162,13.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[163,13.583333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[164,13.666666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[165,13.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[166,13.833333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[167,13.916666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[168,14,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[169,14.083333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[170,14.166666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[171,14.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[172,14.333333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[173,14.416666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[174,14.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[175,14.583333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[176,14.666666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[177,14.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[178,14.833333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[179,14.916666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[180,15,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[181,15.083333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[182,15.166666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[183,15.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[184,15.333333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[185,15.416666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[186,15.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[187,15.583333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[188,15.666666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[189,15.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[190,15.833333333333334,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[191,15.916666666666666,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[192,16,{"$f":"+IF(A202<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A202<=$C$3,A202>$C$5),0,IF(MOD(A202-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[193,16.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[194,{"$f":"+A204/12","v":16.166666666666668},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C204+E203-D204","v":{"$error":"#REF!"}}]
[195,16.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[196,16.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[197,16.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[198,16.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[199,16.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[200,16.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[201,16.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[202,16.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[203,16.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[204,17,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[205,17.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[206,17.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[207,17.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[208,17.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[209,17.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[210,17.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[211,17.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[212,17.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[213,17.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[214,17.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[215,17.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[216,18,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[217,18.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[218,18.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[219,18.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[220,18.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[221,18.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[222,18.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[223,18.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[224,18.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[225,18.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[226,18.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[227,18.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[228,19,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[229,19.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[230,19.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[231,19.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[232,19.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[233,19.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[234,19.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[235,19.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[236,19.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[237,19.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[238,19.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[239,19.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[240,20,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[241,20.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[242,20.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[243,20.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[244,20.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[245,20.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[246,20.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[247,20.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[248,20.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[249,20.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[250,20.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[251,20.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[252,21,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[253,21.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[254,21.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[255,21.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[256,21.333333333333332,{"$f":"+IF(A266<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A266<=$C$3,A266>$C$5),0,IF(MOD(A266-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[257,21.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[258,{"$f":"+A268/12","v":21.5},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C268+E267-D268","v":{"$error":"#REF!"}}]
[259,21.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[260,21.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[261,21.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[262,21.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[263,21.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[264,22,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[265,22.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[266,22.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[267,22.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[268,22.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[269,22.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[270,22.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[271,22.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[272,22.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[273,22.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[274,22.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[275,22.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[276,23,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[277,23.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[278,23.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[279,23.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[280,23.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[281,23.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[282,23.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[283,23.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[284,23.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[285,23.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[286,23.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[287,23.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[288,24,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[289,24.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[290,24.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[291,24.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[292,24.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[293,24.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[294,24.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[295,24.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[296,24.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[297,24.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[298,24.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[299,24.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[300,25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[301,25.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[302,25.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[303,25.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[304,25.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[305,25.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[306,25.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[307,25.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[308,25.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[309,25.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[310,25.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[311,25.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[312,26,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[313,26.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[314,26.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[315,26.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[316,26.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[317,26.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[318,26.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[319,26.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[320,26.666666666666668,{"$f":"+IF(A330<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A330<=$C$3,A330>$C$5),0,IF(MOD(A330-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[321,26.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[322,{"$f":"+A332/12","v":26.833333333333332},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C332+E331-D332","v":{"$error":"#REF!"}}]
[323,26.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[324,27,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[325,27.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[326,27.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[327,27.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[328,27.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[329,27.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[330,27.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[331,27.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[332,27.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[333,27.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[334,27.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[335,27.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[336,28,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[337,28.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[338,28.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[339,28.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[340,28.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[341,28.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[342,28.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[343,28.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[344,28.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[345,28.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[346,28.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[347,28.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[348,29,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[349,29.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[350,29.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[351,29.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[352,29.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[353,29.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[354,29.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[355,29.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[356,29.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[357,29.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[358,29.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[359,29.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[360,30,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[361,30.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[362,30.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[363,30.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[364,30.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[365,30.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[366,30.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[367,30.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[368,30.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[369,30.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[370,30.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[371,30.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[372,31,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[373,31.083333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[374,31.166666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[375,31.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[376,31.333333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[377,31.416666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[378,31.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[379,31.583333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[380,31.666666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[381,31.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[382,31.833333333333332,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[383,31.916666666666668,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[384,32,{"$f":"+IF(A394<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A394<=$C$3,A394>$C$5),0,IF(MOD(A394-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[385,32.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[386,{"$f":"+A396/12","v":32.166666666666664},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C396+E395-D396","v":{"$error":"#REF!"}}]
[387,32.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[388,32.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[389,32.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[390,32.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[391,32.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[392,32.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[393,32.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[394,32.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[395,32.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[396,33,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[397,33.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[398,33.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[399,33.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[400,33.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[401,33.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[402,33.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[403,33.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[404,33.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[405,33.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[406,33.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[407,33.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[408,34,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[409,34.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[410,34.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[411,34.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[412,34.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[413,34.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[414,34.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[415,34.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[416,34.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[417,34.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[418,34.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[419,34.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[420,35,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[421,35.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[422,35.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[423,35.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[424,35.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[425,35.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[426,35.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[427,35.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[428,35.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[429,35.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[430,35.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[431,35.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[432,36,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[433,36.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[434,36.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[435,36.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[436,36.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[437,36.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[438,36.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[439,36.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[440,36.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[441,36.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[442,36.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[443,36.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[444,37,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[445,37.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[446,37.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[447,37.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[448,37.333333333333336,{"$f":"+IF(A458<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A458<=$C$3,A458>$C$5),0,IF(MOD(A458-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[449,37.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[450,{"$f":"+A460/12","v":37.5},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C460+E459-D460","v":{"$error":"#REF!"}}]
[451,37.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[452,37.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[453,37.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[454,37.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[455,37.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[456,38,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[457,38.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[458,38.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[459,38.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[460,38.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[461,38.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[462,38.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[463,38.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[464,38.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[465,38.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[466,38.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[467,38.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[468,39,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[469,39.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[470,39.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[471,39.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[472,39.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[473,39.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[474,39.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[475,39.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[476,39.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[477,39.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[478,39.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[479,39.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[480,40,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[481,40.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[482,40.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[483,40.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[484,40.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[485,40.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[486,40.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[487,40.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[488,40.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[489,40.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[490,40.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[491,40.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[492,41,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[493,41.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[494,41.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[495,41.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[496,41.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[497,41.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[498,41.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[499,41.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[500,41.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[501,41.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[502,41.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[503,41.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[504,42,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[505,42.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[506,42.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[507,42.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[508,42.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[509,42.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[510,42.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[511,42.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[512,42.666666666666664,{"$f":"+IF(A522<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A522<=$C$3,A522>$C$5),0,IF(MOD(A522-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[513,42.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[514,{"$f":"+A524/12","v":42.833333333333336},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C524+E523-D524","v":{"$error":"#REF!"}}]
[515,42.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[516,43,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[517,43.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[518,43.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[519,43.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[520,43.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[521,43.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[522,43.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[523,43.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[524,43.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[525,43.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[526,43.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[527,43.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[528,44,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[529,44.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[530,44.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[531,44.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[532,44.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[533,44.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[534,44.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[535,44.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[536,44.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[537,44.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[538,44.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[539,44.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[540,45,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[541,45.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[542,45.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[543,45.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[544,45.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[545,45.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[546,45.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[547,45.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[548,45.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[549,45.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[550,45.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[551,45.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[552,46,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[553,46.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[554,46.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[555,46.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[556,46.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[557,46.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[558,46.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[559,46.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[560,46.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[561,46.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[562,46.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[563,46.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[564,47,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[565,47.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[566,47.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[567,47.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[568,47.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[569,47.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[570,47.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[571,47.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[572,47.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[573,47.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[574,47.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[575,47.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[576,48,{"$f":"+IF(A586<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A586<=$C$3,A586>$C$5),0,IF(MOD(A586-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[577,48.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[578,{"$f":"+A588/12","v":48.166666666666664},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C588+E587-D588","v":{"$error":"#REF!"}}]
[579,48.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[580,48.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[581,48.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[582,48.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[583,48.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[584,48.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[585,48.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[586,48.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[587,48.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[588,49,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[589,49.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[590,49.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[591,49.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[592,49.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[593,49.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[594,49.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[595,49.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[596,49.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[597,49.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[598,49.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[599,49.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[600,50,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[601,50.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[602,50.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[603,50.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[604,50.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[605,50.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[606,50.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[607,50.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[608,50.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[609,50.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[610,50.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[611,50.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[612,51,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[613,51.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[614,51.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[615,51.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[616,51.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[617,51.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[618,51.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[619,51.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[620,51.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[621,51.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[622,51.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[623,51.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[624,52,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[625,52.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[626,52.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[627,52.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[628,52.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[629,52.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[630,52.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[631,52.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[632,52.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[633,52.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[634,52.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[635,52.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[636,53,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[637,53.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[638,53.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[639,53.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[640,53.333333333333336,{"$f":"+IF(A650<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A650<=$C$3,A650>$C$5),0,IF(MOD(A650-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[641,53.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[642,{"$f":"+A652/12","v":53.5},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C652+E651-D652","v":{"$error":"#REF!"}}]
[643,53.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[644,53.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[645,53.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[646,53.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[647,53.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[648,54,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[649,54.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[650,54.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[651,54.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[652,54.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[653,54.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[654,54.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[655,54.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[656,54.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[657,54.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[658,54.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[659,54.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[660,55,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[661,55.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[662,55.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[663,55.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[664,55.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[665,55.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[666,55.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[667,55.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[668,55.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[669,55.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[670,55.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[671,55.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[672,56,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[673,56.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[674,56.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[675,56.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[676,56.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[677,56.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[678,56.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[679,56.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[680,56.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[681,56.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[682,56.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[683,56.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[684,57,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[685,57.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[686,57.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[687,57.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[688,57.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[689,57.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[690,57.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[691,57.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[692,57.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[693,57.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[694,57.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[695,57.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[696,58,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[697,58.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[698,58.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[699,58.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[700,58.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[701,58.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[702,58.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[703,58.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[704,58.666666666666664,{"$f":"+IF(A714<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A714<=$C$3,A714>$C$5),0,IF(MOD(A714-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[705,58.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[706,{"$f":"+A716/12","v":58.833333333333336},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C716+E715-D716","v":{"$error":"#REF!"}}]
[707,58.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[708,59,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[709,59.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[710,59.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[711,59.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[712,59.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[713,59.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[714,59.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[715,59.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[716,59.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[717,59.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[718,59.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[719,59.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[720,60,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[721,60.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[722,60.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[723,60.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[724,60.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[725,60.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[726,60.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[727,60.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[728,60.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[729,60.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[730,60.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[731,60.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[732,61,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[733,61.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[734,61.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[735,61.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[736,61.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[737,61.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[738,61.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[739,61.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[740,61.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[741,61.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[742,61.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[743,61.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[744,62,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[745,62.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[746,62.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[747,62.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[748,62.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[749,62.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[750,62.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[751,62.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[752,62.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[753,62.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[754,62.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[755,62.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[756,63,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[757,63.083333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[758,63.166666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[759,63.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[760,63.333333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[761,63.416666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[762,63.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[763,63.583333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[764,63.666666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[765,63.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[766,63.833333333333336,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[767,63.916666666666664,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[768,64,{"$f":"+IF(A778<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A778<=$C$3,A778>$C$5),0,IF(MOD(A778-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[769,64.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[770,{"$f":"+A780/12","v":64.166666666666671},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C780+E779-D780","v":{"$error":"#REF!"}}]
[771,64.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[772,64.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[773,64.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[774,64.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[775,64.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[776,64.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[777,64.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[778,64.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[779,64.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[780,65,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[781,65.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[782,65.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[783,65.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[784,65.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[785,65.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[786,65.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[787,65.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[788,65.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[789,65.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[790,65.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[791,65.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[792,66,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[793,66.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[794,66.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[795,66.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[796,66.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[797,66.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[798,66.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[799,66.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[800,66.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[801,66.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[802,66.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[803,66.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[804,67,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[805,67.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[806,67.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[807,67.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[808,67.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[809,67.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[810,67.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[811,67.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[812,67.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[813,67.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[814,67.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[815,67.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[816,68,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[817,68.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[818,68.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[819,68.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[820,68.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[821,68.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[822,68.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[823,68.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[824,68.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[825,68.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[826,68.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[827,68.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[828,69,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[829,69.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[830,69.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[831,69.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[832,69.333333333333329,{"$f":"+IF(A842<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A842<=$C$3,A842>$C$5),0,IF(MOD(A842-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[833,69.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[834,{"$f":"+A844/12","v":69.5},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C844+E843-D844","v":{"$error":"#REF!"}}]
[835,69.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[836,69.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[837,69.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[838,69.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[839,69.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[840,70,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[841,70.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[842,70.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[843,70.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[844,70.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[845,70.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[846,70.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[847,70.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[848,70.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[849,70.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[850,70.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[851,70.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[852,71,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[853,71.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[854,71.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[855,71.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[856,71.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[857,71.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[858,71.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[859,71.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[860,71.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[861,71.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[862,71.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[863,71.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[864,72,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[865,72.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[866,72.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[867,72.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[868,72.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[869,72.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[870,72.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[871,72.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[872,72.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[873,72.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[874,72.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[875,72.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[876,73,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[877,73.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[878,73.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[879,73.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[880,73.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[881,73.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[882,73.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[883,73.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[884,73.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[885,73.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[886,73.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[887,73.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[888,74,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[889,74.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[890,74.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[891,74.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[892,74.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[893,74.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[894,74.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[895,74.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[896,74.666666666666671,{"$f":"+IF(A906<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A906<=$C$3,A906>$C$5),0,IF(MOD(A906-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[897,74.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[898,{"$f":"+A908/12","v":74.833333333333329},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C908+E907-D908","v":{"$error":"#REF!"}}]
[899,74.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[900,75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[901,75.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[902,75.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[903,75.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[904,75.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[905,75.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[906,75.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[907,75.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[908,75.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[909,75.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[910,75.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[911,75.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[912,76,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[913,76.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[914,76.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[915,76.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[916,76.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[917,76.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[918,76.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[919,76.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[920,76.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[921,76.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[922,76.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[923,76.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[924,77,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[925,77.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[926,77.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[927,77.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[928,77.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[929,77.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[930,77.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[931,77.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[932,77.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[933,77.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[934,77.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[935,77.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[936,78,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[937,78.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[938,78.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[939,78.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[940,78.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[941,78.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[942,78.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[943,78.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[944,78.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[945,78.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[946,78.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[947,78.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[948,79,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[949,79.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[950,79.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[951,79.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[952,79.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[953,79.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[954,79.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[955,79.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[956,79.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[957,79.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[958,79.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[959,79.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[960,80,{"$f":"+IF(A970<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A970<=$C$3,A970>$C$5),0,IF(MOD(A970-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[961,80.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[962,{"$f":"+A972/12","v":80.166666666666671},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C972+E971-D972","v":{"$error":"#REF!"}}]
[963,80.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[964,80.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[965,80.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[966,80.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[967,80.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[968,80.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[969,80.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[970,80.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[971,80.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[972,81,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[973,81.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[974,81.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[975,81.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[976,81.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[977,81.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[978,81.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[979,81.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[980,81.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[981,81.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[982,81.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[983,81.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[984,82,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[985,82.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[986,82.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[987,82.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[988,82.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[989,82.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[990,82.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[991,82.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[992,82.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[993,82.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[994,82.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[995,82.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[996,83,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[997,83.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[998,83.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[999,83.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1000,83.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1001,83.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1002,83.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1003,83.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1004,83.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1005,83.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1006,83.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1007,83.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1008,84,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1009,84.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1010,84.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1011,84.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1012,84.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1013,84.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1014,84.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1015,84.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1016,84.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1017,84.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1018,84.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1019,84.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1020,85,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1021,85.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1022,85.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1023,85.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1024,85.333333333333329,{"$f":"+IF(A1034<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A1034<=$C$3,A1034>$C$5),0,IF(MOD(A1034-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[1025,85.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1026,{"$f":"+A1036/12","v":85.5},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C1036+E1035-D1036","v":{"$error":"#REF!"}}]
[1027,85.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1028,85.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1029,85.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1030,85.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1031,85.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1032,86,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1033,86.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1034,86.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1035,86.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1036,86.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1037,86.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1038,86.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1039,86.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1040,86.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1041,86.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1042,86.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1043,86.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1044,87,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1045,87.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1046,87.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1047,87.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1048,87.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1049,87.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1050,87.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1051,87.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1052,87.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1053,87.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1054,87.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1055,87.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1056,88,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1057,88.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1058,88.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1059,88.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1060,88.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1061,88.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1062,88.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1063,88.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1064,88.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1065,88.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1066,88.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1067,88.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1068,89,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1069,89.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1070,89.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1071,89.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1072,89.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1073,89.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1074,89.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1075,89.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1076,89.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1077,89.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1078,89.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1079,89.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1080,90,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1081,90.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1082,90.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1083,90.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1084,90.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1085,90.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1086,90.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1087,90.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1088,90.666666666666671,{"$f":"+IF(A1098<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A1098<=$C$3,A1098>$C$5),0,IF(MOD(A1098-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[1089,90.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1090,{"$f":"+A1100/12","v":90.833333333333329},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C1100+E1099-D1100","v":{"$error":"#REF!"}}]
[1091,90.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1092,91,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1093,91.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1094,91.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1095,91.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1096,91.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1097,91.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1098,91.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1099,91.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1100,91.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1101,91.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1102,91.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1103,91.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1104,92,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1105,92.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1106,92.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1107,92.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1108,92.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1109,92.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1110,92.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1111,92.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1112,92.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1113,92.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1114,92.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1115,92.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1116,93,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1117,93.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1118,93.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1119,93.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1120,93.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1121,93.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1122,93.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1123,93.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1124,93.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1125,93.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1126,93.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1127,93.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1128,94,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1129,94.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1130,94.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1131,94.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1132,94.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1133,94.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1134,94.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1135,94.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1136,94.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1137,94.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1138,94.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1139,94.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1140,95,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1141,95.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1142,95.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1143,95.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1144,95.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1145,95.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1146,95.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1147,95.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1148,95.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1149,95.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1150,95.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1151,95.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1152,96,{"$f":"+IF(A1162<=$C$3,$C$7/(1+$C$3),0)","v":{"$error":"#REF!"}},{"$f":"+IF(OR(A1162<=$C$3,A1162>$C$5),0,IF(MOD(A1162-$C$3-12/$C$2,6)=0,$C$7/($C$4*$C$2),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[1153,96.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1154,{"$f":"+A1164/12","v":96.166666666666671},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+C1164+E1163-D1164","v":{"$error":"#REF!"}}]
[1155,96.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1156,96.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1157,96.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1158,96.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1159,96.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1160,96.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1161,96.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1162,96.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1163,96.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1164,97,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1165,97.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1166,97.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1167,97.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1168,97.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1169,97.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1170,97.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1171,97.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1172,97.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1173,97.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1174,97.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1175,97.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1176,98,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1177,98.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1178,98.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1179,98.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1180,98.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1181,98.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1182,98.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1183,98.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1184,98.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1185,98.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1186,98.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1187,98.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1188,99,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1189,99.083333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1190,99.166666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1191,99.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1192,99.333333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1193,99.416666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1194,99.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1195,99.583333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1196,99.666666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1197,99.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1198,99.833333333333329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1199,99.916666666666671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1200,100,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Derivation of TCMB-BAP rates","index":7,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":true,"merged":[[0,1,0,10],[24,3,25,3]]}
[null,"ADR with S&P, Moody's and Fitch Cumulated Default Rates"]
[]
[null,"5-year Average Default Rates"]
[null,"Moody's","S&P","Fitch",null,"Average","Monotonic"]
[]
["AAA",6.6000000000000003E-2,0.35,0.67,{"$f":"A6","v":"AAA"},{"$f":"AVERAGE(B6:D6)","v":0.36200000000000004},{"$f":"F6","v":0.36200000000000004},{"$f":"G6/5*$B$26*(1+$B$27)","v":4.5250000000000005E-2},{"$f":"100*H6","v":4.5250000000000004}]
["AA+",9.8000000000000004E-2,0.16,null,{"$f":"A7","v":"AA+"},0.129,{"$f":"IF(F7<G6,G6,F7)","v":0.36200000000000004},{"$f":"G7/5*$B$26*(1+$B$27)","v":4.5250000000000005E-2},{"$f":"100*H7","v":4.5250000000000004}]
["AA",0.35199999999999998,0.36,null,"AA",0.35599999999999998,0.36200000000000004,4.5250000000000005E-2,4.5250000000000004]
["AA-",0.373,0.33,0.1,"AA-",0.26766666666666666,0.36200000000000004,4.5250000000000005E-2,4.5250000000000004]
["A+",0.83499999999999996,0.45,0.24,"A+",0.5083333333333333,0.5083333333333333,6.3541666666666663E-2,6.3541666666666661]
["A",0.75,0.49,0.85,"A",0.69666666666666666,0.69666666666666666,8.7083333333333332E-2,8.7083333333333339]
["A-",0.83399999999999996,0.56999999999999995,0.37,"A-",0.59133333333333338,0.69666666666666666,8.7083333333333332E-2,8.7083333333333339]
["BBB+",1.133,1.03,0.73,"BBB+",0.96433333333333338,0.96433333333333338,0.12054166666666669,12.054166666666669]
["BBB",1.4390000000000001,1.42,1.53,"BBB",1.4630000000000001,1.4630000000000001,0.18287500000000001,18.287500000000001]
["BBB-",2.1139999999999999,2.84,2.4700000000000002,"BBB-",2.4746666666666663,2.4746666666666663,0.30933333333333329,30.93333333333333]
["BB+",5.306,3.86,5.05,"BB+",4.738666666666667,4.738666666666667,0.59233333333333338,59.233333333333334]
["BB",6.1589999999999998,6.52,5.55,"BB",6.0763333333333334,6.0763333333333334,0.75954166666666667,75.954166666666666,null,"Sources, TCMB update 2019"]
["BB-",13.167,9.66,5.61,"BB-",9.4789999999999992,9.4789999999999992,1.1848749999999999,118.48749999999998,null,"Rating Agency","Document title","Period"]
["B+",16.728999999999999,14.53,8.09,"B+",13.116333333333335,13.116333333333335,1.6395416666666667,163.95416666666668,null,"Fitch","Global Corporate Finance 2017 Transition and Default Study (page 7)","1990 – 2017"]
["B",20.873999999999999,17.89,11.59,"B",16.784666666666666,16.784666666666666,2.0980833333333333,209.80833333333334,null,"Moody’s","Annual Default Study: Corporate Default and Recovery Rates, 1920-2017 (exhibit 35)","1983 – 2017"]
["B-",27.228000000000002,26.18,8.7200000000000006,"B-",20.709333333333333,20.709333333333333,2.5886666666666667,{"$f":"100*H21","v":258.86666666666667},null,"Standard & Poor’s","2017 Annual Global Corporate Default Study And Rating Transitions (Table 26)","1981 – 2017"]
[]
[]
["Rating","BBB"]
["Point of Ref.",{"$f":"+'model options'!D11","v":5},null,"==>",null,"Act. Premium",{"$f":"VLOOKUP(B24,A6:G21,7,FALSE)*100*B26/B25*(1+B27)","v":18.287500000000001}]
["LGD",{"$f":"+'model options'!D9","v":0.5},null,null,null,"Premium w/ floor",{"$f":"MAX(G25,15)","v":18.287500000000001}]
["Loading Factor",{"$f":"+'model options'!D10","v":0.25}]

{"sheet":"BBG","index":8,"n_rows":36,"n_cols":37,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[]
[null,"2018-01-01",null,null,null,"minimum premie",{"$f":"+'model options'!D3","v":15},"bps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* exponential extrapolation to B-, retired as of 2016"]
[null,"2018-12-31",null,null,null,"average tables",null,null,null,null,null,null,null,null,null,null,null,"Discounting method","Tenor","Curves",null,null,null,{"$f":"+G4","v":"6M"},{"$f":"+H4","v":2},{"$f":"+I4","v":5},{"$f":"+J4","v":10},{"$f":"+K4","v":20}]
[null,null,null,null,null,null,"6M",2,5,10,20,null,null,null,null,null,null,"BRCS",0.5,"L",null,1,"AAA",{"$f":"+LN(G6)","v":0.85100526517552566},1.003079861946546,1.0795993494861789,1.1360953819228503]
[null,"Bloomberg ID control",null,null,null,"Swap",{"$f":"+BBG!C21","v":2.5307958333333334},{"$f":"+BBG!D21","v":2.7567833333333334},{"$f":"+BBG!E21","v":2.8560416666666666},{"$f":"+BBG!F21","v":2.9388166666666664},{"$f":"+BBG!G21","v":3.0064000000000006},null,null,null,null,null,null,"DMAR",2,"BAP",null,3,"AA",{"$f":"+LN(G7)","v":0.89155395164174112},{"$f":"+LN(H7)","v":1.0428059016043785},1.1738228273750526,1.3079949247322824,1.3957082444804656]
[null,"Curve Ids","Rating","Header",null,"AAA",{"$f":"+BBG!H21","v":2.3420000000000001},{"$f":"+BBG!I21","v":2.7266666666666666},{"$f":"+BBG!J21","v":2.9434999999999998},{"$f":"+BBG!K21","v":3.1145833333333335},null,null,null,null,null,null,null,null,5,"MAP",null,6,"A",{"$f":"+LN(G8)","v":0.94849974089617095},{"$f":"+LN(H8)","v":1.0990843994285067},1.222598268449101,1.3517244827153694,1.4602222575371409]
[null,"BVSC0203 Index","AAA","BVCSEU",null,"AA",{"$f":"+BBG!M21","v":2.4389166666666671},{"$f":"+BBG!N21","v":2.8371666666666666},{"$f":"+BBG!O21","v":3.2343333333333333},{"$f":"+BBG!P21","v":3.6987500000000004},{"$f":"+BBG!Q21","v":4.0378333333333334},null,null,null,null,null,null,null,10,"W",null,9,"BBB",1.0266089378512095,1.1869537991563412,1.3304953170357203,1.4771248249933913,1.5842226632930365]
[null,"BVSC0073 Index","AA","IGUUDC",null,"A",{"$f":"+BBG!R21","v":2.5818333333333334},{"$f":"+BBG!S21","v":3.0014166666666662},{"$f":"+BBG!T21","v":3.3960000000000004},{"$f":"+BBG!U21","v":3.8640833333333333},{"$f":"+BBG!V21","v":4.3069166666666669},null,null,null,null,null,null,null,20,null,null,12,"BB",{"$f":"+LN(G10)","v":1.2914798917641706},1.4734654475775066,1.6807658333477189,1.8323147615197659,1.9449692303396269]
[null,"BVSC0074 Index","A","IGUUAC",null,"BBB",{"$f":"+BBG!W21","v":2.7915833333333335},{"$f":"+BBG!X21","v":3.2770833333333336},{"$f":"+BBG!Y21","v":3.7829166666666669},{"$f":"+BBG!Z21","v":4.3803333333333336},{"$f":"+BBG!AA21","v":4.8754999999999997},null,null,null,null,null,null,null,null,null,null,15,"B",1.4032743811545747,{"$f":"+LN(H11)","v":1.6078700172619382},1.8019297978821325,1.954976071961916,2.0947508374309538]
[null,"BVSC0215 Index","BBB","BVCSUH",null,"BB",{"$f":"+BBG!AB21","v":3.6381666666666668},{"$f":"+BBG!AC21","v":4.3643333333333336},{"$f":"+BBG!AD21","v":5.3696666666666673},{"$f":"+BBG!AE21","v":6.2483333333333348},{"$f":"+BBG!AF21","v":6.9934166666666675},null,null,null,null,null,null,null,null,null,null,16,"B-",{"$f":"+X11*$V$10+X12","v":1.4915646991255618},{"$f":"+Y11*$V$10+Y12","v":1.7033739000689936},{"$f":"+Z11*$V$10+Z12","v":1.9186866366527986},{"$f":"+AA11*$V$10+AA12","v":2.0733727174707077},{"$f":"+AB11*$V$10+AB12","v":2.2149996931131506}]
[null,"BVSC0217 Index","BB","BVCSUC",null,"B",{"$f":"+BBG!AG21","v":4.0684999999999993},{"$f":"+BBG!AH21","v":4.9921666666666669},{"$f":"+BBG!AI21","v":6.0613333333333337},{"$f":"+BBG!AJ21","v":7.0637499999999998},{"$f":"+BBG!AK21","v":8.1234166666666656},null,null,null,null,null,null,null,null,null,null,null,"gradient",{"$f":"+SLOPE(X7:X9,$V$7:$V$9)","v":6.2777573883894197E-2},{"$f":"+SLOPE(Y7:Y9,$V$7:$V$9)","v":7.0152703017599502E-2},{"$f":"+SLOPE(Z7:Z9,$V$7:$V$9)","v":7.8572413474402025E-2},{"$f":"+SLOPE(AA7:AA9,$V$7:$V$9)","v":7.9641874494754128E-2},{"$f":"+SLOPE(AB7:AB9,$V$7:$V$9)","v":8.508802902298622E-2}]
[null,"BVSC0237 Index","B","BVCSUF",null,"AAA",{"$f":"+MAX((G6-G$5)*100,$G$2)","v":15},{"$f":"+MAX((H6-H$5)*100,$G$2)","v":15},15,{"$f":"+MAX((J6-J$5)*100,$G$2)","v":17.576666666666707},{"$f":"+J12","v":17.576666666666707},null,null,null,null,null,null,null,null,null,null,null,"intercept",{"$f":"+INTERCEPT(X7:X9,$V$7:$V$9)","v":0.48712351698325462},{"$f":"+INTERCEPT(Y7:Y9,$V$7:$V$9)","v":0.58093065178740155},{"$f":"+INTERCEPT(Z7:Z9,$V$7:$V$9)","v":0.66152802106236619},{"$f":"+INTERCEPT(AA7:AA9,$V$7:$V$9)","v":0.79910272555464146},{"$f":"+INTERCEPT(AB7:AB9,$V$7:$V$9)","v":0.85359122874537108}]
[null,null,null,null,null,"AA",{"$f":"+MAX((G7-G$5)*100,$G$2)","v":15},15,37.829166666666666,75.993333333333396,{"$f":"+MAX((K7-K$5)*100,$G$2)","v":103.14333333333327},null,null,null,null,null,null,null,null,null,null,null,"yield",{"$f":"+EXP(X10)","v":4.4440436729498982},{"$f":"+EXP(Y10)","v":5.4924471338014911},{"$f":"+EXP(Z10)","v":6.8120059526848546},7.9515964312629128,9.1614063000932582]
[null,{"$f":"+'model options'!D4","v":"Linear"},"B- etrapolation",null,null,"A",{"$f":"+MAX((G8-G$5)*100,$G$2)","v":15},24.463333333333281,53.99583333333338,92.526666666666685,130.05166666666662]
[null,null,null,null,null,"BBB",{"$f":"+MAX((G9-G$5)*100,$G$2)","v":26.078750000000017},52.030000000000022,92.687500000000028,144.15166666666673,186.90999999999991]
[null,null,null,null,null,"BB",{"$f":"+MAX((G10-G$5)*100,$G$2)","v":110.73708333333335},160.75500000000002,251.36250000000007,330.95166666666682,398.70166666666671]
[null,null,null,null,null,"B",{"$f":"+MAX((G11-G$5)*100,$G$2)","v":153.77041666666659},223.53833333333336,320.5291666666667,412.49333333333328,511.70166666666648]
[null,null,null,null,null,"B-",{"$f":"+IF($B$14=\"Linear\",G17+(G17-G16)/3,(X13-G5)*100)","v":168.114861111111},{"$f":"+IF($B$14=\"Linear\",H17+(H17-H16)/3,(Y13-H5)*100)","v":244.46611111111113},{"$f":"+IF($B$14=\"Linear\",I17+(I17-I16)/3,(Z13-I5)*100)","v":343.58472222222224},439.67388888888877,{"$f":"+IF($B$14=\"Linear\",K17+(K17-K16)/3,(AB13-K5)*100)","v":549.36833333333311}]
[]
[]
[null,"12m avg",{"$f":"+AVERAGE(C25:C36)","v":2.5307958333333334},{"$f":"+AVERAGE(D25:D36)","v":2.7567833333333334},{"$f":"+AVERAGE(E25:E36)","v":2.8560416666666666},2.9388166666666664,3.0064000000000006,2.3420000000000001,2.7266666666666666,2.9434999999999998,3.1145833333333335,null,{"$f":"+AVERAGE(M25:M36)","v":2.4389166666666671},2.8371666666666666,3.2343333333333333,3.6987500000000004,4.0378333333333334,2.5818333333333334,3.0014166666666662,3.3960000000000004,3.8640833333333333,4.3069166666666669,2.7915833333333335,3.2770833333333336,3.7829166666666669,4.3803333333333336,4.8754999999999997,3.6381666666666668,4.3643333333333336,5.3696666666666673,6.2483333333333348,6.9934166666666675,4.0684999999999993,4.9921666666666669,6.0613333333333337,7.0637499999999998,{"$f":"+AVERAGE(AK25:AK36)","v":8.1234166666666656}]
[null,"Obj",null,null,null,null,null,"AAA","AAA","AAA","AAA","AAA","AA","AA","AA","AA","AA","A","A","A","A","A","BBB","BBB","BBB","BBB","BBB","BB","BB","BB","BB","BB","B","B","B","B","B"]
[null,"Term",null,null,null,null,null,"6M",2,5,10,20,"6M",2,5,10,20,"6M",2,5,10,20,"6M",2,5,10,20,"6M",2,5,10,20,"6M",2,5,10,20]
[null,"BBG id","US0006M Index","USSWAP2 Curncy","USSWAP5 Curncy","USSWAP10 Curncy","USSWAP20 Curncy","BVCSEU6M Index","BVCSEU02 Index","BVCSEU05 Index","BVCSEU10 Index","BVCSEU20 Index","IGUUDC6M Index","IGUUDC02 Index","IGUUDC05 Index","IGUUDC10 Index","IGUUDC20 Index","IGUUAC6M Index","IGUUAC02 Index","IGUUAC05 Index","IGUUAC10 Index","IGUUAC20 Index","BVCSUH6M Index","BVCSUH02 Index","BVCSUH05 Index","BVCSUH10 Index","BVCSUH20 Index","BVCSUC6M Index","BVCSUC02 Index","BVCSUC05 Index","BVCSUC10 Index","BVCSUC20 Index","BVCSUF6M Index","BVCSUF02 Index","BVCSUF05 Index","BVCSUF10 Index","BVCSUF20 Index"]
[null,"2018-01-31",1.9662500000000001,2.335,2.6048,2.7585999999999999,2.8548,1.8199999999999998,2.3279999999999998,2.6989999999999998,2.9689999999999999,3.133,1.931,2.347,2.843,3.3970000000000002,3.7050000000000001,2.0030000000000001,2.4660000000000002,2.9689999999999999,3.5019999999999998,3.919,2.1520000000000001,2.68,3.2679999999999998,3.9039999999999999,4.3819999999999997,3.024,3.6630000000000003,4.6020000000000003,5.5540000000000003,6.5389999999999997,3.165,4.1760000000000002,5.2030000000000003,6.2359999999999998,7.5830000000000002]
[null,"2018-02-28",2.2237499999999999,2.5455000000000001,2.7701000000000002,2.8986999999999998,2.9868000000000001,2.044,2.468,2.8420000000000001,3.133,3.3210000000000002,2.19,2.569,3.0539999999999998,3.621,3.9379999999999997,2.3039999999999998,2.6989999999999998,3.1739999999999999,3.7010000000000001,4.1559999999999997,2.4910000000000001,2.9329999999999998,3.49,4.1230000000000002,4.657,3.1949999999999998,3.9020000000000001,4.92,5.8819999999999997,6.9020000000000001,3.2149999999999999,4.2969999999999997,5.5730000000000004,6.6690000000000005,8.1229999999999993]
[null,"2018-03-30",2.4523999999999999,2.5815000000000001,2.7080000000000002,2.7902,2.8485,2.12,2.4939999999999998,2.7930000000000001,2.9790000000000001,3.141,2.3260000000000001,2.6589999999999998,3.077,3.58,3.8820000000000001,2.4849999999999999,2.8220000000000001,3.2210000000000001,3.68,4.0919999999999996,2.698,3.0859999999999999,3.5640000000000001,4.1470000000000002,4.6180000000000003,3.419,4.101,5.0890000000000004,6.0330000000000004,6.9320000000000004,3.4390000000000001,4.5190000000000001,5.8490000000000002,6.9489999999999998,8.2940000000000005]
[null,"2018-04-30",2.5117500000000001,2.7471000000000001,2.9089,2.9759000000000002,3.0305,2.2509999999999999,2.7080000000000002,3.008,3.1739999999999999,3.2650000000000001,2.3660000000000001,2.7800000000000002,3.2589999999999999,3.7640000000000002,4.0469999999999997,2.4969999999999999,2.9529999999999998,3.4209999999999998,3.8940000000000001,4.26,2.677,3.206,3.7640000000000002,4.3650000000000002,4.7869999999999999,3.581,4.2409999999999997,5.1849999999999996,6.1059999999999999,6.9420000000000002,3.673,4.5780000000000003,5.7850000000000001,6.9009999999999998,8.1489999999999991]
[null,"2018-05-31",2.4737499999999999,2.681,2.8102,2.8864000000000001,2.9426000000000001,2.258,2.6560000000000001,2.9279999999999999,3.0779999999999998,3.1779999999999999,2.3439999999999999,2.7359999999999998,3.1709999999999998,3.657,3.9750000000000001,2.4809999999999999,2.9060000000000001,3.351,3.8490000000000002,4.2300000000000004,2.6989999999999998,3.1749999999999998,3.7229999999999999,4.351,4.7919999999999998,3.5460000000000003,4.2620000000000005,5.335,6.2830000000000004,6.9980000000000002,4.0030000000000001,4.9039999999999999,5.9589999999999996,7.0060000000000002,8.1989999999999998]
[null,"2018-06-29",2.5012499999999998,2.7890000000000001,2.8784999999999998,2.9123999999999999,2.9415,2.327,2.7410000000000001,2.9670000000000001,3.081,3.1379999999999999,2.4510000000000001,2.8620000000000001,3.2810000000000001,3.738,4.056,2.6,3.0379999999999998,3.4529999999999998,3.9140000000000001,4.3230000000000004,2.8239999999999998,3.3109999999999999,3.8529999999999998,4.4649999999999999,4.9190000000000005,3.6019999999999999,4.3410000000000002,5.4290000000000003,6.3010000000000002,7.0019999999999998,4.3579999999999997,5.1449999999999996,6.0090000000000003,7.0039999999999996,8.06]
[null,"2018-07-31",2.5305,2.8759999999999999,2.9702999999999999,3.0240999999999998,3.0634999999999999,2.4,2.8570000000000002,3.0489999999999999,3.1589999999999998,3.2250000000000001,2.44,2.895,3.2850000000000001,3.6959999999999997,3.9980000000000002,2.5869999999999997,3.0880000000000001,3.4809999999999999,3.91,4.3239999999999998,2.7650000000000001,3.3490000000000002,3.8650000000000002,4.4020000000000001,4.8529999999999998,3.5869999999999997,4.3609999999999998,5.3680000000000003,6.2169999999999996,6.8520000000000003,4.1669999999999998,5.024,5.9450000000000003,6.9109999999999996,7.8579999999999997]
[null,"2018-08-31",2.5356300000000003,2.8216999999999999,2.8711000000000002,2.9177,2.9670999999999998,2.4300000000000002,2.8120000000000003,2.9510000000000001,3.0619999999999998,3.1739999999999999,2.42,2.8519999999999999,3.206,3.633,3.9929999999999999,2.5709999999999997,3.0310000000000001,3.3849999999999998,3.8260000000000001,4.29,2.7690000000000001,3.3050000000000002,3.7919999999999998,4.3559999999999999,4.8570000000000002,3.4750000000000001,4.2270000000000003,5.2249999999999996,6.06,6.6539999999999999,3.9370000000000003,4.8049999999999997,5.8280000000000003,6.782,7.6589999999999998]
[null,"2018-09-28",2.6038800000000002,2.9798999999999998,3.0543,3.1040999999999999,3.145,2.544,2.9769999999999999,3.1310000000000002,3.258,3.36,2.5259999999999998,2.9990000000000001,3.367,3.77,4.0919999999999996,2.6720000000000002,3.1640000000000001,3.5409999999999999,3.9809999999999999,4.4020000000000001,2.855,3.4180000000000001,3.9260000000000002,4.4809999999999999,4.9379999999999997,3.552,4.3159999999999998,5.31,6.14,6.7539999999999996,3.887,4.7469999999999999,5.8070000000000004,6.8010000000000002,7.7160000000000002]
[null,"2018-10-31",2.8001300000000002,3.0726,3.1305000000000001,3.2130999999999998,3.2892000000000001,2.649,3.0489999999999999,3.181,3.3479999999999999,3.5629999999999997,2.706,3.173,3.5190000000000001,3.9580000000000002,4.3559999999999999,2.8529999999999998,3.323,3.6720000000000002,4.1390000000000002,4.6340000000000003,3.0649999999999999,3.589,4.0739999999999998,4.6920000000000002,5.2430000000000003,4.0119999999999996,4.7869999999999999,5.79,6.6059999999999999,7.2080000000000002,4.83,5.5440000000000005,6.49,7.3949999999999996,8.19]
[null,"2018-11-30",2.8946300000000003,2.9870000000000001,2.9851999999999999,3.0632999999999999,3.1631,2.6879999999999997,2.9750000000000001,3.0529999999999999,3.2210000000000001,3.5270000000000001,2.8109999999999999,3.2,3.512,3.9169999999999998,4.32,2.9889999999999999,3.367,3.661,4.1029999999999998,4.6370000000000005,3.2610000000000001,3.7090000000000001,4.1230000000000002,4.7359999999999998,5.306,4.202,4.9390000000000001,5.9470000000000001,6.7640000000000002,7.423,4.734,5.7569999999999997,6.8620000000000001,7.7679999999999998,8.5459999999999994]
[null,"2018-12-31",2.8756300000000001,2.6650999999999998,2.5806,2.7213000000000003,2.8441999999999998,2.573,2.6550000000000002,2.7199999999999998,2.9130000000000003,3.3090000000000002,2.7560000000000002,2.9740000000000002,3.238,3.6539999999999999,4.0919999999999996,2.94,3.16,3.423,3.87,4.4160000000000004,3.2429999999999999,3.5640000000000001,3.9529999999999998,4.5419999999999998,5.1539999999999999,4.4630000000000001,5.2320000000000002,6.2359999999999998,7.0339999999999998,7.7149999999999999,5.4139999999999997,6.41,7.4260000000000002,8.343,9.1039999999999992]