{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Prices","ICE Prices","Rollover","Source File","POD Mapping"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":3,"defined_names":24,"comments":1,"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":"Prices","index":0,"n_rows":368,"n_cols":102,"rows_kept":368,"cut":false,"hidden":false,"merged":[]}
["Historical data based on vendor data; subject to special notification",null,null,"GREY = Calculated prices derived from OFPC",{"$f":"E6&\" \"&E8","v":"COB HLH"},{"$f":"E6&\" \"&F8","v":"COB LLH"},{"$f":"G6&\" \"&G8","v":"Palo Verde HLH"},{"$f":"G6&\" \"&H8","v":"Palo Verde LLH"},{"$f":"I6&\" \"&I8","v":"Mid-Columbia HLH"},{"$f":"I6&\" \"&J8","v":"Mid-Columbia LLH"},{"$f":"K6&\" \"&K8","v":"NP 15 HLH"},{"$f":"K6&\" \"&L8","v":"NP 15 LLH"},{"$f":"M6&\" \"&M8","v":"SP 15 HLH"},{"$f":"M6&\" \"&N8","v":"SP 15 LLH"},{"$f":"O6&\" \"&O8","v":"Mona HLH"},{"$f":"O6&\" \"&P8","v":"Mona LLH"},{"$f":"Q6&\" \"&Q8","v":"Four Corners HLH"},{"$f":"Q6&\" \"&R8","v":"Four Corners LLH"},{"$f":"S6&S8","v":"PACEWHLH"},{"$f":"S6&T8","v":"PACEWLLH"},{"$f":"U6&U8","v":"PACEUHLH"},{"$f":"U6&V8","v":"PACEULLH"},{"$f":"W6&W8","v":"PACWHLH"},{"$f":"W6&X8","v":"PACWLLH"},{"$f":"Y6&Y8","v":"GONDERHLH"},{"$f":"Y6&Z8","v":"GONDERLLH"},{"$f":"AA6&\" \"&AA8","v":"MEAD HLH"},{"$f":"AA6&\" \"&AB8","v":"MEAD LLH"},{"$f":"AC6&AC8","v":"BORAH (KGB)HLH"},{"$f":"AC6&AD8","v":"BORAH (KGB)LLH"},{"$f":"AE6&AE8","v":"NOBHLH"},{"$f":"AE6&AF8","v":"NOBLLH"},{"$f":"AG6","v":"Henry Hub Gas"},{"$f":"AH6","v":"SOCALBOR"},{"$f":"AI6","v":"SANJUAN"},"Opal Gas","Questar","QST_CG",{"$f":"AM6","v":"Cheyenne"},"Malin Gas","Stanfield Gas","SUMAS","AECO","GADSBY","WV_PLANT","LTLMTN","Currant Creek","Lakeside","Z_CHEBRN","GOSH","QPCS","Hermiston","Kingsgate",{"$f":"BB6","v":"PG&E"},null,null,null,null,null,null,"Base Price Curve","Stanfield","Sumas","Stanfield","Sumas",null,null,"Opal",{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AO4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_STANFLD"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AN4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_NGI_MALIN"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AK4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_QST_ROX"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AM4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_CHEY"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AK4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_QST_ROX"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AJ4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_NWPL_ROCKIES"},null,"COB","PV","MidC","SP","FC","NP","MidC","PV","PV",null,null,null,null,null,null,null,null,"Base Price Curve",null,{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AI4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_SAN_JUAN"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AM4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_CHEY"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AK4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_QST_ROX"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AK4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_QST_ROX"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AK4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_QST_ROX"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AM4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_CHEY"},{"$f":"INDEX('POD Mapping'!$E$3:$E$52,MATCH(+$AJ4,'POD Mapping'!$C$3:$C$52,0),1)","v":"NG_IF_NWPL_ROCKIES"}]
[null,null,null,"Data Type:","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur","Endur",null,null,null,null,null,null,"Fuel and L&U (%)",1.2500000000000001E-2,{"$f":"BJ2","v":1.2500000000000001E-2},{"$f":"BJ2","v":1.2500000000000001E-2},{"$f":"BJ2","v":1.2500000000000001E-2},null,null,1.9699999999999999E-2,1.2500000000000001E-2,3.4475999999999978E-4,0.02,2.41E-2,3.6181818181818186E-3,4.4999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel and L&U (%)",null,2.81E-2,2.41E-2,1.9699999999999999E-2,3.62E-3,1.9699999999999999E-2,2.5600000000000001E-2,9.1999999999999998E-3]
["Quote Date","2017-04-26",{"$f":"\"  (\" & INDEX({\"Sunday\",\"Monday\",\"Tuesday\",\"Wednesday\",\"Thursday\",\"Friday\",\"Saturday\"},WEEKDAY(ValuationDate)) & \")\"","v":"  (Wednesday)"},"Commodity:","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG",null,null,null,null,null,null,"Total Variable Charges ($/MMBtu)",3.1399999999999997E-2,{"$f":"BJ3","v":3.1399999999999997E-2},{"$f":"BJ3","v":3.1399999999999997E-2},{"$f":"BJ3","v":3.1399999999999997E-2},null,null,4.0699999999999998E-3,3.1399999999999997E-2,1.6121599999999999E-3,4.0699999999999998E-3,2.18E-2,2.4000000000000002E-3,6.0400000000000002E-2,null,"Flat Pricing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Charges ($/MMBtu)",null,0.249,2.18E-2,4.0699999999999998E-3,2.3999999999999998E-3,4.0699999999999998E-3,4.5690000000000001E-2,0.33400000000000002,"(Assumes full interruptible rate)"]
[null,{"$f":"IF(ISNA(MATCH(ValuationDate,RolloverDates,0)),\"\",\"Roll Over Day\")","v":""},null,"POD:","COB N-S","COB N-S","PV","PV","MID-C","MID-C","NP15","NP15","SP15","SP15","MONA","MONA","4C","4C","PACEW","PACEW","PACEU","PACEU","PACW","PACW","GON","GON","MEAD 230","MEAD 230","BORAH","BORAH","NOB","NOB","HENRYHUB","SOCALBOR","SANJUAN","ROCKOPAL","QST","QST_CG","Cheyenne","MALINGAS","STANFLD5","SUMAS5","AECO","GADSBY","WV_PLANT","LTLMTN","CURRCRK","LAKESIDE","Z_CHEBRN","GOSH","QPCS","Hermiston","Kingsgate","PG&E",null,null,null,null,null,null,"Business Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location Basis to Base Price Curve",null,0,0,-3.2499999999999999E-3,-3.2499999999999999E-3,-3.2499999999999999E-3,0,0]
[null,null,null,"2005-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption Tax Multiplier",null,null,1.0385200000000001,1.0385200000000001,null,null,null,"IRP 2015 \"Greenfield\""]
[null,null,null,null,"COB",null,"Palo Verde",null,"Mid-Columbia",null,"NP 15",null,"SP 15",null,"Mona",null,"Four Corners",null,"PACEW",null,"PACEU",null,"PACW",null,"GONDER",null,"MEAD",null,"BORAH (KGB)",null,"NOB",null,"Henry Hub Gas","SOCALBOR","SANJUAN","Opal Gas","Questar","QST_CG","Cheyenne","Malin Gas","Stanfield Gas","SUMAS","AECO","GADSBY","WV_PLANT","LTLMTN","Currant Creek","Lakeside","Z_CHEBRN","GOSH","QPCS","Hermiston","Kingsgate","PG&E",null,null,null,null,null,null,"Pipeline","Williams / Northwest Pipeline","Williams / Northwest Pipeline","Williams / Northwest Pipeline","Williams / Northwest Pipeline","Average",null,"Questar Pipe ","Williams / Northwest Pipeline","Gas Transmission Northwest","Questar North","Tallgrass, FKA Kinder Morgan Interstate","Questar Overthrust Wamsutter","Ruby Pipeline",null,null,null,null,null,null,null,null,null,null,"IRP 2015 \"Brownfield\" Conversion",null,null,null,null,null,null,null,"Pipeline",null,"Kinder Morgan / El Paso","Tallgrass, FKA Kinder Morgan Interstate","Questar South","Questar Overthrust Wamsutter","Questar North","WBI Energy","CGI"]
[null,null,null,null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Forward Prices",null,"Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price","Fwd Price",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Location",null,null,null,null,null,null,"COB ","PV","MidC","SP15","4C","NP15","NOB","Mead","MONA","Average annual $ / MMBtu:",null,null,null,null,null,null,null,null,"Monthly $ / MMBtu:"]
[null,"Start","End","Peak Type:","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat",null,null,null,null,null,null,null,"OR E","OR W","WA E","WA W","West",null,"East","Pacific NW","Southern Oregon/ California","Utah","WY-NE","WY-SW","Goshen, ID",null,"Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat",null,{"$f":"CS8","v":"Hunter / Huntington"},{"$f":"CT8","v":"Bridger"},{"$f":"CU8","v":"Naughton"},{"$f":"CR8","v":"Johnston"},{"$f":"CV8","v":"Wyodak"},{"$f":"CQ8","v":"Cholla"},null,null,null,"Cholla","Johnston","Hunter / Huntington","Bridger","Naughton","Wyodak","Craig"]
[null,"2016-01-01",{"$f":"EOMONTH(B9,0)","v":"2016-01-31"},{"$f":"+B9","v":"2016-01-01"},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.33},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.743255813953493},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.312800000000003},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.874418604651169},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.762000000000008},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.876976744186056},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":20.68},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.581395348837219},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.266800000000003},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":20.465116279069768},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.037199999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":20.573488372093021},null,null,{"$f":"(AE21/$E21)*E9","v":23.480339777387229},{"$f":"(AF21/$F21)*F9","v":23.27959764667483},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2719354838709678},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.3598387096774176},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2466129032258069},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2477419354838708},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2269642857142862},{"$f":"(AL21/$AJ21)*AJ9","v":2.3280677329735999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.1996774193548392},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.3040322580645154},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2696774193548386},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2740322580645169},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.6799483870967746},{"$f":"(AR21/$AJ21)*AJ9","v":2.4292966430670391},{"$f":"(AS21/$AJ21)*AJ9","v":2.3000654500516484},{"$f":"(AT21/$AJ21)*AJ9","v":2.4621631723181561},{"$f":"(AU21/$AJ21)*AJ9","v":2.3161043163261934},{"$f":"(AV21/$AJ21)*AJ9","v":2.2993423864081244},{"$f":"(AW21/AS21)*AS9","v":2.4503969548462563},{"$f":"(AX21/$AJ21)*AJ9","v":2.2999339839346442},{"$f":"(AY21/$AJ21)*AJ9","v":2.2543152413340941},{"$f":"AO9","v":2.2696774193548386},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.1190322580645167},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C9,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6019354838709683},null,null,null,null,null,null,null,{"$f":"AO9*(1/(1-BJ$2))+BJ$3","v":2.3298075132707226},{"$f":"AP9*(1/(1-BK$2))+BK$3","v":2.3342174765210295},{"$f":"(AO9+BL$3)*BL$5+((1/(1-BL$2)-1)*AO9+BL$4*AO9)","v":2.4184450154642714},{"$f":"(AP9+BM$3)*BM$5+((1/(1-BM$2)-1)*AP9+BM$4*AP9)","v":2.4230227271016749},{"$f":"(BJ9+BK9+BL9+BM9)/4","v":2.3763731830894246},null,{"$f":"AJ9*(1/(1-BP$2))+BP$3","v":2.2969823079504961},{"$f":"AO9*(1/(1-BQ$2))+BQ$3","v":2.3298075132707226},{"$f":"AN9*(1/(1-BR$2))+BR$3","v":2.3064390301762776},{"$f":"AK9*(1/(1-BS$2))+BS$3","v":2.2764825364431491},{"$f":"AM9*(1/(1-BT$2))+BT$3","v":2.2757987901986261},{"$f":"AK9*(1/(1-BU$2))+BU$3","v":2.2374511069923129},{"$f":"AJ9*(1/(1-BV$2))+BV$3","v":2.3183024967191068},null,{"$f":"[2]!mGetRate(BX$1,$B9,EOMONTH($B9,0)+1,\"FLAT\",E9,F9)","v":23.058709677419358},{"$f":"[2]!mGetRate(BY$1,$B9,EOMONTH($B9,0)+1,\"FLAT\",G9,H9)","v":20.647741935483875},{"$f":"[2]!mGetRate(BZ$1,$B9,EOMONTH($B9,0)+1,\"FLAT\",I9,J9)","v":22.352795698924741},null,{"$f":"[2]!mGetRate(CB$1,$B9,EOMONTH($B9,0)+1,\"FLAT\",Q9,R9)","v":20.896129032258067},null,{"$f":"[2]!mGetRate(CD$1,$B9,EOMONTH($B9,0)+1,\"FLAT\",AE9,AF9)","v":23.387523523401928},{"$f":"[2]!mGetRate(CE$1,$B9,EOMONTH($B9,0)+1,\"FLAT\",AA9,AB9)","v":21.898064516129033},{"$f":"[2]!mGetRate(CF$1,$B9,EOMONTH($B9,0)+1,\"FLAT\",O9,P9)","v":20.172043010752692},2016,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG9,CS$9:CS$506)","v":2.3131447778147831},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG9,CT$9:CT$506)","v":2.2742099567352132},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG9,CU$9:CU$506)","v":2.3131447778147831},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG9,CR$9:CR$506)","v":2.351374395382051},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG9,CV$9:CV$506)","v":2.3788505628626262},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG9,CQ$9:CQ$506)","v":2.6063915405034481},null,{"$f":"YEAR($CP9)","v":2016},{"$f":"+B9","v":"2016-01-01"},{"$f":"(($AI9+CQ$4)*(1/(1-CQ$2))+CQ$3)","v":2.5605679629857052},{"$f":"(($AM9+CR$4)*(1/(1-CR$2))+CR$3)","v":2.2757987901986261},{"$f":"(($AK9+CS$4)*(1/(1-CS$2))+CS$3)","v":2.2724718011978848},{"$f":"(($AK9+CT$4)*(1/(1-CT$2))+CT$3)","v":2.2341933777417116},{"$f":"(($AK9+CU$4)*(1/(1-CU$2))+CU$3)","v":2.2724718011978848},{"$f":"(($AM9+CV$4)*(1/(1-CV$2))+CV$3)","v":2.3031586159224537},{"$f":"(($AJ9+CW$4)*(1/(1-CW$2))+CW$3)","v":2.6026131767095992}]
[null,{"$f":"EDATE(B9,1)","v":"2016-02-01"},"2016-02-29",{"$f":"+B10","v":"2016-02-01"},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.097200000000001},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":17.040810810810815},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.904399999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":16.943513513513512},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":16.699199999999998},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":15.720540540540544},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.5},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.087837837837835},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.62},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.148648648648653},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.841999999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":17.998648648648647},null,null,{"$f":"(AE22/$E22)*E10","v":18.753953225806448},{"$f":"(AF22/$F22)*F10","v":18.05240334446416},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.968620689655173},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.854655172413793},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7755172413793112},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7605172413793098},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.8044117647058828},{"$f":"(AL22/$AJ22)*AJ10","v":1.8238875307244331},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7636206896551725},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7989655172413797},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7268965517241381},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.6527586206896552},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.3117793103448274},{"$f":"(AR22/$AJ22)*AJ10","v":1.9037122255198928},{"$f":"(AS22/$AJ22)*AJ10","v":1.8017053259084739},{"$f":"(AT22/$AJ22)*AJ10","v":1.9297476771818169},{"$f":"(AU22/$AJ22)*AJ10","v":1.8142544136095213},{"$f":"(AV22/$AJ22)*AJ10","v":1.8011846168752352},{"$f":"(AW22/AS22)*AS10","v":1.8119112229599479},{"$f":"(AX22/$AJ22)*AJ10","v":1.8016011841018262},{"$f":"(AY22/$AJ22)*AJ10","v":1.7657243317116949},{"$f":"AO10","v":1.7268965517241381},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.6008620689655175},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C10,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.0908620689655173},null,null,null,null,null,null,null,{"$f":"AO10*(1/(1-BJ$2))+BJ$3","v":1.7801560017459626},{"$f":"AP10*(1/(1-BK$2))+BK$3","v":1.7050796158882582},{"$f":"(AO10+BL$3)*BL$5+((1/(1-BL$2)-1)*AO10+BL$4*AO10)","v":1.8478855849183766},{"$f":"(AP10+BM$3)*BM$5+((1/(1-BM$2)-1)*AP10+BM$4*AP10)","v":1.7699534059572239},{"$f":"(BJ10+BK10+BL10+BM10)/4","v":1.7757686521274554},null,{"$f":"AJ10*(1/(1-BP$2))+BP$3","v":1.7999664004685403},{"$f":"AO10*(1/(1-BQ$2))+BQ$3","v":1.7801560017459626},{"$f":"AN10*(1/(1-BR$2))+BR$3","v":1.8011981024909132},{"$f":"AK10*(1/(1-BS$2))+BS$3","v":1.8453064945978397},{"$f":"AM10*(1/(1-BT$2))+BT$3","v":1.8289735727586562},{"$f":"AK10*(1/(1-BU$2))+BU$3","v":1.8133641623113363},{"$f":"AJ10*(1/(1-BV$2))+BV$3","v":1.8288753805919737},null,{"$f":"[2]!mGetRate(BX$1,$B10,EOMONTH($B10,0)+1,\"FLAT\",E10,F10)","v":17.647931034482763},{"$f":"[2]!mGetRate(BY$1,$B10,EOMONTH($B10,0)+1,\"FLAT\",G10,H10)","v":18.07045977011494},{"$f":"[2]!mGetRate(BZ$1,$B10,EOMONTH($B10,0)+1,\"FLAT\",I10,J10)","v":16.282988505747124},{"$f":"IF(ValuationDate>$D10,\"\",[2]!mGetRate(CA$1,$B10,EOMONTH($B10,0)+1,\"FLAT\",M10,N10))","v":""},{"$f":"[2]!mGetRate(CB$1,$B10,EOMONTH($B10,0)+1,\"FLAT\",Q10,R10)","v":18.419540229885058},{"$f":"IF(ValuationDate>$D10,\"\",[2]!mGetRate(CC$1,$B10,EOMONTH($B10,0)+1,\"FLAT\",K10,L10))","v":""},{"$f":"[2]!mGetRate(CD$1,$B10,EOMONTH($B10,0)+1,\"FLAT\",AE10,AF10)","v":18.455592931442485},{"$f":"[2]!mGetRate(CE$1,$B10,EOMONTH($B10,0)+1,\"FLAT\",AA10,AB10)","v":19.058045977011492},{"$f":"[2]!mGetRate(CF$1,$B10,EOMONTH($B10,0)+1,\"FLAT\",O10,P10)","v":18.75},{"$f":"+CG9+1","v":2017},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG10,CS$9:CS$506)","v":2.9674014506217969},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG10,CT$9:CT$506)","v":2.9179079598592375},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG10,CU$9:CU$506)","v":2.9674014506217969},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG10,CR$9:CR$506)","v":2.9884924689943144},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG10,CV$9:CV$506)","v":3.0169494216867321},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG10,CQ$9:CQ$506)","v":3.2283112932702331},null,2016,"2016-02-01",{"$f":"(($AI10+CQ$4)*(1/(1-CQ$2))+CQ$3)","v":2.075851776293149},{"$f":"(($AM10+CR$4)*(1/(1-CR$2))+CR$3)","v":1.8289735727586562},{"$f":"(($AK10+CS$4)*(1/(1-CS$2))+CS$3)","v":1.8414277116248936},1.8101056591921585,1.8414277116248936,{"$f":"(($AM10+CV$4)*(1/(1-CV$2))+CV$3)","v":1.85564555178076},{"$f":"(($AJ10+CW$4)*(1/(1-CW$2))+CW$3)","v":2.1108643938022911}]
[null,"2016-03-01","2016-03-31","2016-03-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":14.923703703703703},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":11.020256410256412},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":17.09888888888889},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":14.848974358974358},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":13.031851851851851},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":9.3648717948717941},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":17.462962962962962},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.749999999999986},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":17.641874999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":14.64772727272727},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.20703703703704},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":16.146410256410256},null,null,15.520600284112721,11.994136249178176,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.6896774193548381},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.5743548387096775},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.5093548387096771},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.5087096774193549},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.4909615384615384},1.565809056654486,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.5172580645161291},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.5653225806451612},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.425806451612903},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.3924193548387096},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.0227096774193549},1.6379931152472467,1.5453577125253914,1.6621672808844736,1.5560910420683205,1.5453577125253914,1.5511111639470516,1.5452126675315683,1.5135445105468006,{"$f":"AO11","v":1.425806451612903},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.2961290322580645},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C11,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.8961290322580642},null,null,null,null,null,null,null,{"$f":"AO11*(1/(1-BJ$2))+BJ$3","v":1.4752546345447117},{"$f":"AP11*(1/(1-BK$2))+BK$3","v":1.4414449162923639},{"$f":"(AO11+BL$3)*BL$5+((1/(1-BL$2)-1)*AO11+BL$4*AO11)","v":1.5313862270608409},{"$f":"(AP11+BM$3)*BM$5+((1/(1-BM$2)-1)*AP11+BM$4*AP11)","v":1.4962904378407511},{"$f":"(BJ11+BK11+BL11+BM11)/4","v":1.486094053934667},null,{"$f":"AJ11*(1/(1-BP$2))+BP$3","v":1.5430985396504693},{"$f":"AO11*(1/(1-BQ$2))+BQ$3","v":1.4752546345447117},{"$f":"AN11*(1/(1-BR$2))+BR$3","v":1.5674745873756235},{"$f":"AK11*(1/(1-BS$2))+BS$3","v":1.5254593249607535},{"$f":"AM11*(1/(1-BT$2))+BT$3","v":1.5765269848510393},{"$f":"AK11*(1/(1-BU$2))+BU$3","v":1.4987756978045037},{"$f":"AJ11*(1/(1-BV$2))+BV$3","v":1.575929560441341},null,{"$f":"[2]!mGetRate(BX$1,$B11,EOMONTH($B11,0)+1,\"FLAT\",E11,F11)","v":13.289824688546087},{"$f":"[2]!mGetRate(BY$1,$B11,EOMONTH($B11,0)+1,\"FLAT\",G11,H11)","v":16.157134624012148},{"$f":"[2]!mGetRate(BZ$1,$B11,EOMONTH($B11,0)+1,\"FLAT\",I11,J11)","v":11.496951720329916},null,{"$f":"[2]!mGetRate(CB$1,$B11,EOMONTH($B11,0)+1,\"FLAT\",Q11,R11)","v":16.38860455157225},null,{"$f":"[2]!mGetRate(CD$1,$B11,EOMONTH($B11,0)+1,\"FLAT\",AE11,AF11)","v":14.044516414846711},{"$f":"[2]!mGetRate(CE$1,$B11,EOMONTH($B11,0)+1,\"FLAT\",AA11,AB11)","v":17.925940228457055},{"$f":"[2]!mGetRate(CF$1,$B11,EOMONTH($B11,0)+1,\"FLAT\",O11,P11)","v":18.001682368775228},{"$f":"+CG10+1","v":2018},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG11,CS$9:CS$506)","v":2.812861526403482},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG11,CT$9:CT$506)","v":2.7658620660122981},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG11,CU$9:CU$506)","v":2.812861526403482},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG11,CR$9:CR$506)","v":2.8252378522389585},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG11,CV$9:CV$506)","v":2.8534434893267657},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG11,CQ$9:CQ$506)","v":3.0879837774805363},null,2016,"2016-03-01",1.8019939692454749,1.5765269848510393,1.5216784244226651,1.4955166206282127,1.5216784244226651,1.6028103453572753,1.8567186893614807]
[null,"2016-04-01","2016-04-30","2016-04-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":16.090769230769233},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":10.414473684210524},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.735384615384621},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":16.229473684210529},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":12.137307692307694},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":6.0455263157894752},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.615384615384617},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.651315789473678},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.578571428571429},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":16.681612903225812},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.011923076923075},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":17.006315789473689},null,null,{"$f":"(AE24/$E24)*E12","v":21.654471034864414},{"$f":"(AF24/$F24)*F12","v":37.07909699248119},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.8930000000000002},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7628333333333333},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.6940000000000002},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.6941666666666664},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.6533333333333329},{"$f":"(AL24/$AJ24)*AJ12","v":1.8253675890585239},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.6878333333333333},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7254999999999998},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.5316666666666667},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.3103333333333331},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":0.83602413793103447},{"$f":"(AR24/$AJ24)*AJ12","v":1.9178354643765898},{"$f":"(AS24/$AJ24)*AJ12","v":1.812176367684478},{"$f":"(AT24/$AJ24)*AJ12","v":1.9178354643765898},{"$f":"(AU24/$AJ24)*AJ12","v":1.775965171755725},{"$f":"(AV24/$AJ24)*AJ12","v":1.7937474554707376},{"$f":"(AW24/AS24)*AS12","v":1.7982738549618316},{"$f":"(AX24/$AJ24)*AJ12","v":1.7636792302798978},{"$f":"(AY24/$AJ24)*AJ12","v":1.7394306615776076},1.5316666666666667,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.4198333333333335},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C12,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.9489999999999996},null,null,null,null,null,null,null,{"$f":"AO12*(1/(1-BJ$2))+BJ$3","v":1.582454852320675},{"$f":"AP12*(1/(1-BK$2))+BK$3","v":1.3583198312236284},{"$f":"(AO12+BL$3)*BL$5+((1/(1-BL$2)-1)*AO12+BL$4*AO12)","v":1.6426641803206752},{"$f":"(AP12+BM$3)*BM$5+((1/(1-BM$2)-1)*AP12+BM$4*AP12)","v":1.4100033992236285},{"$f":"(BJ12+BK12+BL12+BM12)/4","v":1.4983605657721517},null,{"$f":"AJ12*(1/(1-BP$2))+BP$3","v":1.7322824519704851},1.582454852320675,1.7277072485427261,1.6911448299319725,1.7513146360624383,1.6617371167192807,1.7622248786204586,null,{"$f":"[2]!mGetRate(BX$1,$B12,EOMONTH($B12,0)+1,\"FLAT\",E12,F12)","v":13.694111111111111},{"$f":"[2]!mGetRate(BY$1,$B12,EOMONTH($B12,0)+1,\"FLAT\",G12,H12)","v":17.67733333333334},{"$f":"[2]!mGetRate(BZ$1,$B12,EOMONTH($B12,0)+1,\"FLAT\",I12,J12)","v":9.565222222222225},null,{"$f":"[2]!mGetRate(CB$1,$B12,EOMONTH($B12,0)+1,\"FLAT\",Q12,R12)","v":18.35541116231439},null,{"$f":"[2]!mGetRate(CD$1,$B12,EOMONTH($B12,0)+1,\"FLAT\",AE12,AF12)","v":28.167090883635947},{"$f":"[2]!mGetRate(CE$1,$B12,EOMONTH($B12,0)+1,\"FLAT\",AA12,AB12)","v":18.165111111111113},{"$f":"[2]!mGetRate(CF$1,$B12,EOMONTH($B12,0)+1,\"FLAT\",O12,P12)","v":18.630555555555553},{"$f":"+CG11+1","v":2019},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG12,CS$9:CS$506)","v":2.5824898714679181},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG12,CT$9:CT$506)","v":2.5392082458499776},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG12,CU$9:CU$506)","v":2.5824898714679181},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG12,CR$9:CR$506)","v":2.5944679646138606},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG12,CV$9:CV$506)","v":2.6223183524904212},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG12,CQ$9:CQ$506)","v":2.8995641869876878},null,2016,"2016-04-01",1.9919776726000622,1.7513146360624383,1.6873132248631368,1.6584783369129579,1.6873132248631368,1.7778670662287903,2.0438977257435069]
[null,"2016-05-01","2016-05-31","2016-05-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.508799999999997},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":14.510000000000005},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.575600000000001},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":15.22837209302325},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":14.577199999999998},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":10.147674418604652},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.54},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":15.883720930232547},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.861249999999998},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":15.866279069767439},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.389199999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":16.13674418604651},null,null,{"$f":"(AE25/$E25)*E13","v":24.371484523809521},{"$f":"(AF25/$F25)*F13","v":40.513944651162809},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.8922580645161284},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.79258064516129},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7133870967741931},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7266129032258068},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.6924999999999999},{"$f":"(AL25/$AJ25)*AJ13","v":1.7954964868649801},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7358064516129033},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.7656451612903228},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.6372580645161288},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.3491935483870967},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":0.95932258064516129},{"$f":"(AR25/$AJ25)*AJ13","v":1.8875135817075528},{"$f":"(AS25/$AJ25)*AJ13","v":1.7476786145451038},{"$f":"(AT25/$AJ25)*AJ13","v":1.9198229548966586},{"$f":"(AU25/$AJ25)*AJ13","v":1.760020795103342},{"$f":"(AV25/$AJ25)*AJ13","v":1.7560144328278928},{"$f":"(AW25/AS25)*AS13","v":1.7067749480876959},{"$f":"(AX25/$AJ25)*AJ13","v":1.7476139957987256},{"$f":"(AY25/$AJ25)*AJ13","v":1.7233819659068961},1.6372580645161288,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.5206451612903227},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C13,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.9404838709677419},null,null,null,null,null,null,null,1.6893828501429151,1.3976719477337687,1.7536595587880766,1.4508524112176397,1.5728916919706,null,1.7653807244984261,1.6893828501429151,1.7678662550521334,1.7311108163265305,1.8004724578470166,1.7010460101093043,1.794817783250434,null,{"$f":"[2]!mGetRate(BX$1,$B13,EOMONTH($B13,0)+1,\"FLAT\",E13,F13)","v":17.197526881720432},{"$f":"[2]!mGetRate(BY$1,$B13,EOMONTH($B13,0)+1,\"FLAT\",G13,H13)","v":17.027956989247311},{"$f":"[2]!mGetRate(BZ$1,$B13,EOMONTH($B13,0)+1,\"FLAT\",I13,J13)","v":12.529139784946237},null,{"$f":"[2]!mGetRate(CB$1,$B13,EOMONTH($B13,0)+1,\"FLAT\",Q13,R13)","v":17.476478494623652},null,{"$f":"[2]!mGetRate(CD$1,$B13,EOMONTH($B13,0)+1,\"FLAT\",AE13,AF13)","v":31.835202647209428},{"$f":"[2]!mGetRate(CE$1,$B13,EOMONTH($B13,0)+1,\"FLAT\",AA13,AB13)","v":17.885376344086019},{"$f":"[2]!mGetRate(CF$1,$B13,EOMONTH($B13,0)+1,\"FLAT\",O13,P13)","v":17.849462365591393},2020,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG13,CS$9:CS$506)","v":2.607949764697882},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG13,CT$9:CT$506)","v":2.5642572566022337},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG13,CU$9:CU$506)","v":2.607949764697882},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG13,CR$9:CR$506)","v":2.5974139631792874},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG13,CV$9:CV$506)","v":2.625268886152162},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG13,CQ$9:CQ$506)","v":2.91538371574579},null,2016,"2016-05-01",2.0119252976378159,1.8004724578470166,1.7272669805161687,1.6977873020333607,1.7272669805161687,1.827100562000106,2.0766452394285495]
[null,"2016-06-01","2016-06-30","2016-06-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":26.569615384615382},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.200789473684203},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":30.120769230769227},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.106052631578947},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.705384615384617},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":15.579210526315791},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":25.076923076923077},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":16.118421052631575},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":35.447692307692307},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":16.547105263157899},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":33.302692307692311},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":20.249210526315789},null,null,{"$f":"(AE26/$E26)*E14","v":35.590120213804319},{"$f":"(AF26/$F26)*F14","v":55.805294162129442},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5201666666666664},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.4898333333333329},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.3539999999999996},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.3233333333333333},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2881481481481476},{"$f":"(AL26/$AJ26)*AJ14","v":2.4116417548118605},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2864999999999998},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.3756666666666661},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2161666666666666},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.9401666666666668},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.4233866666666668},{"$f":"(AR26/$AJ26)*AJ14","v":2.5289565921045023},{"$f":"(AS26/$AJ26)*AJ14","v":2.3496002543205594},{"$f":"(AT26/$AJ26)*AJ14","v":2.5692432807352175},{"$f":"(AU26/$AJ26)*AJ14","v":2.3661983700364138},{"$f":"(AV26/$AJ26)*AJ14","v":2.3604776602508526},{"$f":"(AW26/AS26)*AS14","v":2.3027871221316687},{"$f":"(AX26/$AJ26)*AJ14","v":2.3495196809432977},{"$f":"(AY26/$AJ26)*AJ14","v":2.3193046644702617},2.2161666666666666,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.0945},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C14,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6173333333333333},null,null,null,null,null,null,null,2.2756194092827,1.9961257383966244,2.3621956772827004,2.0720704863966248,2.1765028278396623,null,2.3740927821415214,2.2756194092827,2.3780981439745017,2.3389150491307631,2.3647654677733372,2.298857147645994,2.394235593504102,null,{"$f":"[2]!mGetRate(BX$1,$B14,EOMONTH($B14,0)+1,\"FLAT\",E14,F14)","v":23.036111111111104},{"$f":"[2]!mGetRate(BY$1,$B14,EOMONTH($B14,0)+1,\"FLAT\",G14,H14)","v":25.470111111111109},{"$f":"[2]!mGetRate(BZ$1,$B14,EOMONTH($B14,0)+1,\"FLAT\",I14,J14)","v":19.11877777777778},null,{"$f":"[2]!mGetRate(CB$1,$B14,EOMONTH($B14,0)+1,\"FLAT\",Q14,R14)","v":27.467444444444446},null,{"$f":"[2]!mGetRate(CD$1,$B14,EOMONTH($B14,0)+1,\"FLAT\",AE14,AF14)","v":44.125415880874925},{"$f":"[2]!mGetRate(CE$1,$B14,EOMONTH($B14,0)+1,\"FLAT\",AA14,AB14)","v":27.791222222222224},{"$f":"[2]!mGetRate(CF$1,$B14,EOMONTH($B14,0)+1,\"FLAT\",O14,P14)","v":21.294444444444441},2021,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG14,CS$9:CS$506)","v":2.6719182777381079},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG14,CT$9:CT$506)","v":2.6271934188428783},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG14,CU$9:CU$506)","v":2.6719182777381079},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG14,CR$9:CR$506)","v":2.6505700242511185},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG14,CV$9:CV$506)","v":2.6785067761357415},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG14,CQ$9:CQ$506)","v":2.9921234351956656},null,2016,"2016-06-01",2.6710598827039815,2.3647654677733372,2.3348852077406383,2.2955995304483712,2.3348852077406383,2.3922622495894905,2.678906472883865]
[null,"2016-07-01","2016-07-31","2016-07-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":36.765599999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":24.094651162790697},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":41.399199999999993},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.508604651162791},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":31.152000000000008},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.513255813953482},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":46.93719999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.511627906976749},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":44.27},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.44767441860466},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":44.983599999999988},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":24.162558139534877},null,null,{"$f":"(AE27/$E27)*E15","v":40.520523514106323},{"$f":"(AF27/$F27)*F15","v":32.970519238900636},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.7840322580645158},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.8290322580645162},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5870967741935482},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5769354838709679},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5254999999999996},{"$f":"(AL27/$AJ27)*AJ15","v":2.6862600195503425},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5222580645161288},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6095161290322588},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.4861290322580643},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.3075806451612904},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.8285354838709675},{"$f":"(AR27/$AJ27)*AJ15","v":2.8138920766807867},{"$f":"(AS27/$AJ27)*AJ15","v":2.6409684261974586},{"$f":"(AT27/$AJ27)*AJ15","v":2.8572748289345062},{"$f":"(AU27/$AJ27)*AJ15","v":2.6592759476485286},{"$f":"(AV27/$AJ27)*AJ15","v":2.6414890192245033},{"$f":"(AW27/AS27)*AS15","v":2.564180954708374},{"$f":"(AX27/$AJ27)*AJ15","v":2.6407948951884439},{"$f":"(AY27/$AJ27)*AJ15","v":2.5856120343217115},2.4861290322580643,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.3353225806451601},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C15,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.9835483870967732},null,null,null,null,null,null,null,2.548999020008166,2.36819052674561,2.645974238330747,2.4582880611972233,2.5053629615704365,null,2.6327912933499626,2.548999020008166,2.6120282560855457,2.5811108163265302,2.6063456138089238,2.537070900166055,2.6489841123766631,null,{"$f":"[2]!mGetRate(BX$1,$B15,EOMONTH($B15,0)+1,\"FLAT\",E15,F15)","v":30.906989247311827},{"$f":"[2]!mGetRate(BY$1,$B15,EOMONTH($B15,0)+1,\"FLAT\",G15,H15)","v":33.12720430107526},{"$f":"[2]!mGetRate(BZ$1,$B15,EOMONTH($B15,0)+1,\"FLAT\",I15,J15)","v":26.695376344086025},null,{"$f":"[2]!mGetRate(CB$1,$B15,EOMONTH($B15,0)+1,\"FLAT\",Q15,R15)","v":33.717741935483872},null,{"$f":"[2]!mGetRate(CD$1,$B15,EOMONTH($B15,0)+1,\"FLAT\",AE15,AF15)","v":37.029661322344559},{"$f":"[2]!mGetRate(CE$1,$B15,EOMONTH($B15,0)+1,\"FLAT\",AA15,AB15)","v":35.356666666666655},{"$f":"[2]!mGetRate(CF$1,$B15,EOMONTH($B15,0)+1,\"FLAT\",O15,P15)","v":35.643655913978485},2022,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG15,CS$9:CS$506)","v":2.7144647771090487},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG15,CT$9:CT$506)","v":2.6690532848913073},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG15,CU$9:CU$506)","v":2.7144647771090487},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG15,CR$9:CR$506)","v":2.6824209652628341},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG15,CV$9:CV$506)","v":2.7104067487684724},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG15,CQ$9:CQ$506)","v":3.0448980690743217},null,2016,"2016-07-01",2.9108960532910264,2.6063456138089238,2.5770068560644699,2.5338137176579218,2.5770068560644699,2.6342142862439744,2.9348634274030765]
[null,"2016-08-01","2016-08-31","2016-08-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":38.250740740740738},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":25.304871794871801},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":36.613703703703706},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.483333333333341},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":35.272222222222226},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.480256410256413},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":42.402962962962967},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.564102564102548},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":42.370370370370374},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.176666666666677},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":38.651111111111106},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":24.871538461538467},null,null,{"$f":"(AE28/$E28)*E16","v":40.43639845148315},{"$f":"(AF28/$F28)*F16","v":27.385134695384622},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.7853225806451625},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.798870967741935},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5935483870967744},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5975806451612899},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5787999999999993},{"$f":"(AL28/$AJ28)*AJ16","v":2.7060623097240932},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5508064516129019},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6591935483870972},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5683870967741931},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5045161290322584},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.5677741935483873},{"$f":"(AR28/$AJ28)*AJ16","v":2.8326527245918678},{"$f":"(AS28/$AJ28)*AJ16","v":2.6613883643962617},{"$f":"(AT28/$AJ28)*AJ16","v":2.8753620413488767},{"$f":"(AU28/$AJ28)*AJ16","v":2.6799242078688033},{"$f":"(AV28/$AJ28)*AJ16","v":2.6617300389303176},{"$f":"(AW28/AS28)*AS16","v":2.6023640886380757},{"$f":"(AX28/$AJ28)*AJ16","v":2.6612175271292338},{"$f":"(AY28/$AJ28)*AJ16","v":2.6061225085126916},2.5683870967741931,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.4464516129032257},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C16,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.1958064516129037},null,null,null,null,null,null,null,2.6322983258472838,2.5676188648427929,2.7324421248150261,2.6653023541331158,2.6494154174095548,null,2.6538513375102419,2.6322983258472838,2.6617228081341486,2.6354985714285708,2.6355990076984344,2.5905644495538396,2.6697225968471021,null,{"$f":"[2]!mGetRate(BX$1,$B16,EOMONTH($B16,0)+1,\"FLAT\",E16,F16)","v":32.821827956989246},{"$f":"[2]!mGetRate(BY$1,$B16,EOMONTH($B16,0)+1,\"FLAT\",G16,H16)","v":31.107419354838715},{"$f":"[2]!mGetRate(BZ$1,$B16,EOMONTH($B16,0)+1,\"FLAT\",I16,J16)","v":30.32720430107527},null,{"$f":"[2]!mGetRate(CB$1,$B16,EOMONTH($B16,0)+1,\"FLAT\",Q16,R16)","v":34.321397849462372},null,{"$f":"[2]!mGetRate(CD$1,$B16,EOMONTH($B16,0)+1,\"FLAT\",AE16,AF16)","v":34.963287844086992},{"$f":"[2]!mGetRate(CE$1,$B16,EOMONTH($B16,0)+1,\"FLAT\",AA16,AB16)","v":32.872580645161293},{"$f":"[2]!mGetRate(CF$1,$B16,EOMONTH($B16,0)+1,\"FLAT\",O16,P16)","v":33.664086021505376},2023,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG16,CS$9:CS$506)","v":3.1114775963140544},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG16,CT$9:CT$506)","v":3.0596589440441071},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG16,CU$9:CU$506)","v":3.1114775963140544},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG16,CR$9:CR$506)","v":3.0775946510913008},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG16,CV$9:CV$506)","v":3.1061887684729066},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG16,CQ$9:CQ$506)","v":3.3666990088143494},null,2016,"2016-08-01",2.9175341980623259,2.6355990076984344,2.631377966948893,2.5873073646600693,2.631377966948893,2.6635127130674281,2.9557002878091341]
[null,"2016-09-01","2016-09-30","2016-09-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":31.096000000000007},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":25.510750000000002},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":26.511999999999993},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.448250000000002},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":28.012800000000002},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.994250000000005},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":27.226399999999998},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.975000000000005},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":27.274000000000004},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.025000000000002},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":27.933599999999998},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.389999999999993},null,null,{"$f":"(AE29/$E29)*E17","v":32.686191581151839},{"$f":"(AF29/$F29)*F17","v":26.856588002151376},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.9606666666666666},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.8079999999999994},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.7079999999999993},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6983333333333324},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6542000000000003},{"$f":"(AL29/$AJ29)*AJ17","v":2.8112909651149982},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6801666666666675},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.7404999999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6613333333333338},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6514999999999995},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.0155333333333343},{"$f":"(AR29/$AJ29)*AJ17","v":2.9432233410366448},{"$f":"(AS29/$AJ29)*AJ17","v":2.7647894794761738},{"$f":"(AT29/$AJ29)*AJ17","v":2.9877649939473963},{"$f":"(AU29/$AJ29)*AJ17","v":2.7839423902277973},{"$f":"(AV29/$AJ29)*AJ17","v":2.7651458126994601},{"$f":"(AW29/AS29)*AS17","v":2.7002931660614053},{"$f":"(AX29/$AJ29)*AJ17","v":2.7645222295587093},{"$f":"(AY29/$AJ29)*AJ17","v":2.7072416639154833},2.6613333333333338,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.4458333333333337},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C17,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.3608333333333329},null,null,null,null,null,null,null,2.7264210970464138,2.7164632911392399,2.8301451850464141,2.8198085991392401,2.7732095430928267,null,2.7566287405216086,2.7264210970464138,2.743057300626683,2.7124373469387759,2.7681537930798932,2.6662382511268046,2.7709307215804446,null,{"$f":"[2]!mGetRate(BX$1,$B17,EOMONTH($B17,0)+1,\"FLAT\",E17,F17)","v":28.613666666666671},{"$f":"[2]!mGetRate(BY$1,$B17,EOMONTH($B17,0)+1,\"FLAT\",G17,H17)","v":24.705888888888886},{"$f":"[2]!mGetRate(BZ$1,$B17,EOMONTH($B17,0)+1,\"FLAT\",I17,J17)","v":26.22677777777778},{"$f":"IF(ValuationDate>$D17,\"\",[2]!mGetRate(CA$1,$B17,EOMONTH($B17,0)+1,\"FLAT\",M17,N17))","v":""},{"$f":"[2]!mGetRate(CB$1,$B17,EOMONTH($B17,0)+1,\"FLAT\",Q17,R17)","v":24.941111111111116},{"$f":"IF(ValuationDate>$D17,\"\",[2]!mGetRate(CC$1,$B17,EOMONTH($B17,0)+1,\"FLAT\",K17,L17))","v":""},{"$f":"[2]!mGetRate(CD$1,$B17,EOMONTH($B17,0)+1,\"FLAT\",AE17,AF17)","v":30.095256657151634},{"$f":"[2]!mGetRate(CE$1,$B17,EOMONTH($B17,0)+1,\"FLAT\",AA17,AB17)","v":25.914222222222218},{"$f":"[2]!mGetRate(CF$1,$B17,EOMONTH($B17,0)+1,\"FLAT\",O17,P17)","v":24.003555555555558},{"$f":"+CG16+1","v":2024},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG17,CS$9:CS$506)","v":3.662533395559183},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG17,CT$9:CT$506)","v":3.6018215727600591},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG17,CU$9:CU$506)","v":3.662533395559183},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG17,CR$9:CR$506)","v":3.6311349728455791},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG17,CV$9:CV$506)","v":3.6605812151067325},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG17,CQ$9:CQ$506)","v":3.8638780738759131},null,2016,"2016-09-01",3.035294886305175,2.7681537930798932,2.7082931969805171,2.662981304321645,2.7082931969805171,2.7962715544608656,3.057388507603283]
[null,"2016-10-01",{"$f":"EOMONTH(B18,0)","v":"2016-10-31"},{"$f":"+B18","v":"2016-10-01"},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":27.482307692307693},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.445121951219523},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":26.233076923076926},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.772195121951214},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.980000000000004},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.065121951219513},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":25.092692307692307},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":20.280487804878049},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":25.490384615384617},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.323170731707329},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":27.455000000000002},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.79121951219512},null,null,{"$f":"(AE30/$E30)*E18","v":29.364049337287415},{"$f":"(AF30/$F30)*F18","v":22.878213250239131},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.9287096774193548},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.7509677419354834},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6519354838709672},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6745161290322579},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6286538461538456},{"$f":"(AL30/$AJ30)*AJ18","v":2.786624772060784},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6624193548387103},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.7233870967741933},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5925000000000007},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5704838709677413},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.3286225806451615},{"$f":"(AR30/$AJ30)*AJ18","v":2.9173887176752866},{"$f":"(AS30/$AJ30)*AJ18","v":2.7403843774993333},{"$f":"(AT30/$AJ30)*AJ18","v":2.9615955958411089},{"$f":"(AU30/$AJ30)*AJ18","v":2.7593933351106372},{"$f":"(AV30/$AJ30)*AJ18","v":2.7407380325246602},{"$f":"(AW30/AS30)*AS18","v":2.7114730791788855},{"$f":"(AX30/$AJ30)*AJ18","v":2.7402075499866703},{"$f":"(AY30/$AJ30)*AJ18","v":2.6833575046654228},{"$f":"AO18","v":2.5925000000000007},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5061290322580634},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C18,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.2446774193548382},null,null,null,null,null,null,null,{"$f":"AO18*(1/(1-BJ$2))+BJ$3","v":2.6567164556962028},{"$f":"AP18*(1/(1-BK$2))+BK$3","v":2.6344216414863202},{"$f":"(AO18+BL$3)*BL$5+((1/(1-BL$2)-1)*AO18+BL$4*AO18)","v":2.7577890836962031},{"$f":"(AP18+BM$3)*BM$5+((1/(1-BM$2)-1)*AP18+BM$4*AP18)","v":2.7346462081959979},{"$f":"(BJ18+BK18+BL18+BM18)/4","v":2.6958933472686812},null,{"$f":"AJ18*(1/(1-BP$2))+BP$3","v":2.7323329083262862},{"$f":"AO18*(1/(1-BQ$2))+BQ$3","v":2.6567164556962028},{"$f":"AN18*(1/(1-BR$2))+BR$3","v":2.7259384955216284},{"$f":"AK18*(1/(1-BS$2))+BS$3","v":2.6863698430141283},{"$f":"AM18*(1/(1-BT$2))+BT$3","v":2.7499682086675996},{"$f":"AK18*(1/(1-BU$2))+BU$3","v":2.6405993310060309},{"$f":"AJ18*(1/(1-BV$2))+BV$3","v":2.7470058553814747},null,{"$f":"[2]!mGetRate(BX$1,$B18,EOMONTH($B18,0)+1,\"FLAT\",E18,F18)","v":24.820752688172046},{"$f":"[2]!mGetRate(BY$1,$B18,EOMONTH($B18,0)+1,\"FLAT\",G18,H18)","v":24.707311827956989},{"$f":"[2]!mGetRate(BZ$1,$B18,EOMONTH($B18,0)+1,\"FLAT\",I18,J18)","v":21.25408602150538},{"$f":"IF(ValuationDate>$D18,\"\",[2]!mGetRate(CA$1,$B18,EOMONTH($B18,0)+1,\"FLAT\",M18,N18))","v":""},{"$f":"[2]!mGetRate(CB$1,$B18,EOMONTH($B18,0)+1,\"FLAT\",Q18,R18)","v":23.653225806451623},{"$f":"IF(ValuationDate>$D18,\"\",[2]!mGetRate(CC$1,$B18,EOMONTH($B18,0)+1,\"FLAT\",K18,L18))","v":""},{"$f":"[2]!mGetRate(CD$1,$B18,EOMONTH($B18,0)+1,\"FLAT\",AE18,AF18)","v":26.504702245147847},{"$f":"[2]!mGetRate(CE$1,$B18,EOMONTH($B18,0)+1,\"FLAT\",AA18,AB18)","v":25.839784946236559},{"$f":"[2]!mGetRate(CF$1,$B18,EOMONTH($B18,0)+1,\"FLAT\",O18,P18)","v":22.971182795698926},{"$f":"+CG17+1","v":2025},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG18,CS$9:CS$506)","v":3.8384659332177229},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG18,CT$9:CT$506)","v":3.7749148370434304},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG18,CU$9:CU$506)","v":3.8384659332177229},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG18,CR$9:CR$506)","v":3.8078607302660799},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG18,CV$9:CV$506)","v":3.8375790257252329},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG18,CQ$9:CQ$506)","v":4.0929311314607135},null,2016,"2016-10-01",2.9776094082425839,2.7499682086675996,2.6822336704619465,2.6373423374152893,2.6822336704619465,2.7780579749986765,3.0333501504160862]
[null,"2016-11-01","2016-11-30","2016-11-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.472000000000001},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.100249999999996},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.753999999999998},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":17.917999999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.059200000000001},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":14.816249999999997},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.958399999999994},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":17.550000000000008},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":20.370800000000003},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.120749999999997},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.947199999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.761750000000003},null,null,{"$f":"(AE31/$E31)*E19","v":23.683572426706085},{"$f":"(AF31/$F31)*F19","v":19.312075861344535},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.4661666666666666},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.3296666666666672},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.220333333333333},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2418333333333336},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.220333333333333},{"$f":"(AL31/$AJ31)*AJ19","v":2.3343293139628734},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2298333333333331},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2678333333333343},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.1925000000000008},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.1433333333333335},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.0257089666666661},{"$f":"(AR31/$AJ31)*AJ19","v":2.4422412913640037},{"$f":"(AS31/$AJ31)*AJ19","v":2.2964768899650259},{"$f":"(AT31/$AJ31)*AJ19","v":2.4784290772128061},{"$f":"(AU31/$AJ31)*AJ19","v":2.3123995157384987},{"$f":"(AV31/$AJ31)*AJ19","v":2.296549265536723},{"$f":"(AW31/AS31)*AS19","v":2.4042441162227606},{"$f":"(AX31/$AJ31)*AJ19","v":2.2962597632499326},{"$f":"(AY31/$AJ31)*AJ19","v":2.2490708905030941},2.1925000000000008,{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.1185},{"$f":"INDEX('ICE Prices'!$E$9:$AS$20,MATCH($C19,'ICE Prices'!$C$9:$C$20,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.8176666666666663},null,null,null,null,null,null,null,2.2516531645569624,2.201864135021097,2.3373177925569628,2.2856348630210972,2.2691174887890302,null,2.290954967186916,2.2516531645569624,2.2702276211997381,2.2697162585034012,2.3066994090924613,2.2307960754974054,2.3123671856688435,null,{"$f":"[2]!mGetRate(BX$1,$B19,EOMONTH($B19,0)+1,\"FLAT\",E19,F19)","v":20.525631414701802},{"$f":"[2]!mGetRate(BY$1,$B19,EOMONTH($B19,0)+1,\"FLAT\",G19,H19)","v":18.936585298196945},{"$f":"[2]!mGetRate(BZ$1,$B19,EOMONTH($B19,0)+1,\"FLAT\",I19,J19)","v":17.170175104022189},{"$f":"IF(ValuationDate>$D19,\"\",[2]!mGetRate(CA$1,$B19,EOMONTH($B19,0)+1,\"FLAT\",M19,N19))","v":""},{"$f":"[2]!mGetRate(CB$1,$B19,EOMONTH($B19,0)+1,\"FLAT\",Q19,R19)","v":19.369044036061027},{"$f":"IF(ValuationDate>$D19,\"\",[2]!mGetRate(CC$1,$B19,EOMONTH($B19,0)+1,\"FLAT\",K19,L19))","v":""},{"$f":"[2]!mGetRate(CD$1,$B19,EOMONTH($B19,0)+1,\"FLAT\",AE19,AF19)","v":21.737316674305173},{"$f":"[2]!mGetRate(CE$1,$B19,EOMONTH($B19,0)+1,\"FLAT\",AA19,AB19)","v":20.528989944521499},{"$f":"[2]!mGetRate(CF$1,$B19,EOMONTH($B19,0)+1,\"FLAT\",O19,P19)","v":20.550499306518724},2026,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG19,CS$9:CS$506)","v":3.8358221847053624},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG19,CT$9:CT$506)","v":3.7723137544578047},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG19,CU$9:CU$506)","v":3.8358221847053624},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG19,CR$9:CR$506)","v":3.8052050619940565},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG19,CV$9:CV$506)","v":3.8349192692939247},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG19,CQ$9:CQ$506)","v":4.0789636450938023},null,2016,"2016-11-01",2.5335285866172788,2.3066994090924613,2.26570759393383,2.2275383341027855,2.26570759393383,2.3341068035030101,2.5966497106715116]
[null,"2016-12-01","2016-12-31","2016-12-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":36.173461538461531},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":28.176829268292678},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":28.173076923076927},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":26.045365853658534},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":33.740384615384599},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":24.741219512195123},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":31.832307692307701},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":24.317073170731707},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":29.213846153846156},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":25.363658536585376},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":29.808461538461536},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":26.645853658536581},null,null,{"$f":"(AE32/$E32)*E20","v":36.174074474833276},{"$f":"(AF32/$F32)*F20","v":29.559386741996548},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.5661290322580634},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.5625806451612902},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.4400000000000008},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.4803225806451619},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.4382258064516131},{"$f":"(AL32/$AJ32)*AJ20","v":3.616011889073512},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.4450000000000012},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.4970967741935493},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.4940322580645158},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.8459677419354836},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5916688387096776},{"$f":"(AR32/$AJ32)*AJ20","v":3.7740585095208083},{"$f":"(AS32/$AJ32)*AJ20","v":3.5618185889722875},{"$f":"(AT32/$AJ32)*AJ20","v":3.8255730533432648},{"$f":"(AU32/$AJ32)*AJ20","v":3.586545570007067},{"$f":"(AV32/$AJ32)*AJ20","v":3.5607882980958387},{"$f":"(AW32/AS32)*AS20","v":3.9211840466777441},{"$f":"(AX32/$AJ32)*AJ20","v":3.5615095017093532},{"$f":"(AY32/$AJ32)*AJ20","v":3.4906254894096529},3.4940322580645158,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.3291935483870962},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C20,'ICE Prices'!$C$9:$C$23,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.7574193548387087},null,null,null,null,null,null,null,3.5696605144957116,3.9260508779093501,3.705460165076357,4.075407083328705,3.8191446602025305,null,3.5543327569572196,3.5696605144957116,3.4999150090838,3.5124636800526665,3.5518748027461844,3.4531111066374467,3.5564548273683196,null,{"$f":"[2]!mGetRate(BX$1,$B20,EOMONTH($B20,0)+1,\"FLAT\",E20,F20)","v":32.648064516129025},{"$f":"[2]!mGetRate(BY$1,$B20,EOMONTH($B20,0)+1,\"FLAT\",G20,H20)","v":27.23505376344086},{"$f":"[2]!mGetRate(BZ$1,$B20,EOMONTH($B20,0)+1,\"FLAT\",I20,J20)","v":29.773010752688162},{"$f":"IF(ValuationDate>$D20,\"\",[2]!mGetRate(CA$1,$B20,EOMONTH($B20,0)+1,\"FLAT\",M20,N20))","v":""},{"$f":"[2]!mGetRate(CB$1,$B20,EOMONTH($B20,0)+1,\"FLAT\",Q20,R20)","v":27.516451612903232},{"$f":"IF(ValuationDate>$D20,\"\",[2]!mGetRate(CC$1,$B20,EOMONTH($B20,0)+1,\"FLAT\",K20,L20))","v":""},{"$f":"[2]!mGetRate(CD$1,$B20,EOMONTH($B20,0)+1,\"FLAT\",AE20,AF20)","v":33.25792181842138},{"$f":"[2]!mGetRate(CE$1,$B20,EOMONTH($B20,0)+1,\"FLAT\",AA20,AB20)","v":28.414193548387093},{"$f":"[2]!mGetRate(CF$1,$B20,EOMONTH($B20,0)+1,\"FLAT\",O20,P20)","v":28.51913978494624},2027,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG20,CS$9:CS$506)","v":3.9831580342752217},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG20,CT$9:CT$506)","v":3.9172718360464884},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG20,CU$9:CU$506)","v":3.9831580342752217},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG20,CR$9:CR$506)","v":3.9532051986200774},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG20,CV$9:CV$506)","v":3.9831472386425832},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG20,CQ$9:CQ$506)","v":4.180560174229174},null,2016,"2016-12-01",3.7884587920567969,3.5518748027461844,3.5080746990223539,3.4498555957080765,3.5080746990223539,3.5811990311986874,3.8466388581400506]
[null,"2017-01-01","2017-01-31","2017-01-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":34.423200000000008},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":27.846744186046514},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":27.16879999999999},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":24.534418604651165},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":33.589199999999998},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":25.916046511627908},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":29.523599999999991},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":24.418604651162781},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":28.133200000000002},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":24.56976744186046},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":29.0732},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":25.856046511627905},null,null,{"$f":"(AE33/$E33)*E21","v":34.645024956063281},{"$f":"(AF33/$F33)*F21","v":28.503438809465525},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.3198387096774189},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.3350000000000004},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.1829032258064527},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.2446774193548387},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.1834999999999996},{"$f":"(AL33/$AJ33)*AJ21","v":3.3606299213712627},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.1798387096774197},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.293548387096775},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.2796774193548388},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.5077419354838701},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.2288567419354841},{"$f":"(AR33/$AJ33)*AJ21","v":3.5067566424066898},{"$f":"(AS33/$AJ33)*AJ21","v":3.3202078543835398},{"$f":"(AT33/$AJ33)*AJ21","v":3.5542003830026081},{"$f":"(AU33/$AJ33)*AJ21","v":3.343360399794348},{"$f":"(AV33/$AJ33)*AJ21","v":3.3191640920904302},{"$f":"(AW33/AS33)*AS21","v":3.5372155238692695},{"$f":"(AX33/$AJ33)*AJ21","v":3.3200180794211565},{"$f":"(AY33/$AJ33)*AJ21","v":3.2541661674740223},3.2796774193548388,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.1487096774193555},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C21,'ICE Prices'!$C$9:$C$23,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.6225806451612899},null,null,null,null,null,null,null,{"$f":"AO21*(1/(1-BJ$2))+BJ$3","v":3.3525923233973045},{"$f":"AP21*(1/(1-BK$2))+BK$3","v":3.5835437321355643},{"$f":"(AO21+BL$3)*BL$5+((1/(1-BL$2)-1)*AO21+BL$4*AO21)","v":3.4801350255908532},{"$f":"(AP21+BM$3)*BM$5+((1/(1-BM$2)-1)*AP21+BM$4*AP21)","v":3.7198714794904033},{"$f":"(BJ21+BK21+BL21+BM21)/4","v":3.5340356401535313},null,{"$f":"AJ21*(1/(1-BP$2))+BP$3","v":3.3139520966590217},{"$f":"AO21*(1/(1-BQ$2))+BQ$3","v":3.3525923233973045},{"$f":"AN21*(1/(1-BR$2))+BR$3","v":3.2962964224430955},{"$f":"AK21*(1/(1-BS$2))+BS$3","v":3.2525393877551019},{"$f":"AM21*(1/(1-BT$2))+BT$3","v":3.2801653137385181},{"$f":"AK21*(1/(1-BU$2))+BU$3","v":3.1974603091184464},{"$f":"AJ21*(1/(1-BV$2))+BV$3","v":3.3197444694674423},null,{"$f":"[2]!mGetRate(BX$1,$B21,EOMONTH($B21,0)+1,\"FLAT\",E21,F21)","v":31.382473118279574},{"$f":"[2]!mGetRate(BY$1,$B21,EOMONTH($B21,0)+1,\"FLAT\",G21,H21)","v":25.950752688172038},{"$f":"[2]!mGetRate(BZ$1,$B21,EOMONTH($B21,0)+1,\"FLAT\",I21,J21)","v":30.041397849462367},null,{"$f":"[2]!mGetRate(CB$1,$B21,EOMONTH($B21,0)+1,\"FLAT\",Q21,R21)","v":26.485591397849465},null,{"$f":"[2]!mGetRate(CD$1,$B21,EOMONTH($B21,0)+1,\"FLAT\",AE21,AF21)","v":31.805366845270772},{"$f":"[2]!mGetRate(CE$1,$B21,EOMONTH($B21,0)+1,\"FLAT\",AA21,AB21)","v":27.585698924731179},{"$f":"[2]!mGetRate(CF$1,$B21,EOMONTH($B21,0)+1,\"FLAT\",O21,P21)","v":27.163225806451603},2028,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG21,CS$9:CS$506)","v":4.1759306549015616},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG21,CT$9:CT$506)","v":4.1069334109476303},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG21,CU$9:CU$506)","v":4.1759306549015616},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG21,CR$9:CR$506)","v":4.1468469651945217},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG21,CV$9:CV$506)","v":4.1770870990695119},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG21,CQ$9:CQ$506)","v":4.3700601227835518},null,2017,"2017-01-01",3.5239287229205196,3.2801653137385181,3.2482299510353974,3.1942043316806839,3.2482299510353974,3.3090712701943961,3.6088056311615251]
[null,"2017-02-01","2017-02-28","2017-02-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":25.528750000000002},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":20.990277777777777},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.639999999999997},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":20.62027777777778},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.01958333333333},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":17.753055555555555},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.65958333333333},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":20.638888888888893},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":22.716250000000002},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.453055555555554},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":23.247083333333336},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.707777777777775},null,null,{"$f":"(AE34/$E34)*E22","v":26.455196572580643},{"$f":"(AF34/$F34)*F22","v":22.236322259759763},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.825535714285714},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.7174999999999998},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5823214285714284},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6123214285714282},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5741071428571423},{"$f":"(AL34/$AJ34)*AJ22","v":2.7063526376389064},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5830357142857143},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6489285714285709},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5835714285714286},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5719642857142864},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.9480735714285708},{"$f":"(AR34/$AJ34)*AJ22","v":2.8247995098660583},{"$f":"(AS34/$AJ34)*AJ22","v":2.6734378512274475},{"$f":"(AT34/$AJ34)*AJ22","v":2.8634318882832637},{"$f":"(AU34/$AJ34)*AJ22","v":2.6920586576245404},{"$f":"(AV34/$AJ34)*AJ22","v":2.6726652036591028},{"$f":"(AW34/AS34)*AS22","v":2.6885817435669916},{"$f":"(AX34/$AJ34)*AJ22","v":2.6732833217137788},{"$f":"(AY34/$AJ34)*AJ22","v":2.6200479042548697},2.5835714285714286,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.4785714285714282},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C22,'ICE Prices'!$C$9:$C$23,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.2644642857142867},null,null,null,null,null,null,null,2.6476748643761301,2.6359207956600366,2.7484035638047017,2.7362023879457511,2.6920504029466548,null,2.6688883500677636,2.6476748643761301,2.6514542910016554,2.6307099416909616,2.6686241769502144,2.5858545511421842,2.6845300136327759,null,{"$f":"[2]!mGetRate(BX$1,$B22,EOMONTH($B22,0)+1,\"FLAT\",E22,F22)","v":23.583690476190476},{"$f":"[2]!mGetRate(BY$1,$B22,EOMONTH($B22,0)+1,\"FLAT\",G22,H22)","v":21.202976190476193},{"$f":"[2]!mGetRate(BZ$1,$B22,EOMONTH($B22,0)+1,\"FLAT\",I22,J22)","v":20.762499999999996},null,{"$f":"[2]!mGetRate(CB$1,$B22,EOMONTH($B22,0)+1,\"FLAT\",Q22,R22)","v":21.317738095238095},null,{"$f":"[2]!mGetRate(CD$1,$B22,EOMONTH($B22,0)+1,\"FLAT\",AE22,AF22)","v":24.647107581371692},{"$f":"[2]!mGetRate(CE$1,$B22,EOMONTH($B22,0)+1,\"FLAT\",AA22,AB22)","v":22.587380952380954},{"$f":"[2]!mGetRate(CF$1,$B22,EOMONTH($B22,0)+1,\"FLAT\",O22,P22)","v":21.793571428571433},2029,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG22,CS$9:CS$506)","v":4.4965127896222237},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG22,CT$9:CT$506)","v":4.4223418561860592},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG22,CU$9:CU$506)","v":4.4965127896222237},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG22,CR$9:CR$506)","v":4.4688744953376363},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG22,CV$9:CV$506)","v":4.4996103612479468},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG22,CQ$9:CQ$506)","v":4.7658570154679829},null,2017,"2017-02-01",2.9059826407772698,2.6686241769502144,2.6265908026697362,2.5825974576538497,2.6265908026697362,2.6965887215575886,2.9705779456716073]
[null,"2017-03-01","2017-03-31","2017-03-01",{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(E$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.497037037037035},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(F$1,'ICE Prices'!$E$1:$AS$1,0))","v":12.73384615384615},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(G$1,'ICE Prices'!$E$1:$AS$1,0))","v":20.801851851851854},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(H$1,'ICE Prices'!$E$1:$AS$1,0))","v":18.445128205128196},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(I$1,'ICE Prices'!$E$1:$AS$1,0))","v":13.16888888888889},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(J$1,'ICE Prices'!$E$1:$AS$1,0))","v":7.3612820512820534},null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(O$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.535925925925927},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(P$1,'ICE Prices'!$E$1:$AS$1,0))","v":14.712564102564102},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(Q$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.333333333333332},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(R$1,'ICE Prices'!$E$1:$AS$1,0))","v":16.995128205128204},null,null,null,null,null,null,null,null,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AA$1,'ICE Prices'!$E$1:$AS$1,0))","v":21.302962962962965},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AB$1,'ICE Prices'!$E$1:$AS$1,0))","v":19.008717948717944},null,null,{"$f":"(AE35/$E35)*E23","v":19.23685460339399},{"$f":"(AF35/$F35)*F23","v":13.859158994082838},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AG$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.8424193548387091},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AH$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.6225806451612903},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AI$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5133870967741938},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AJ$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5440322580645165},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AK$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5148387096774192},{"$f":"(AL35/$AJ35)*AJ23","v":2.6403149722697465},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AM$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.535967741935484},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AN$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.5900000000000003},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AO$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.4601612903225805},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AP$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.4099999999999997},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(AQ$1,'ICE Prices'!$E$1:$AS$1,0))","v":1.9575612903225803},{"$f":"(AR35/$AJ35)*AJ23","v":2.7620339327341057},{"$f":"(AS35/$AJ35)*AJ23","v":2.6058292922453496},{"$f":"(AT35/$AJ35)*AJ23","v":2.8027971478929663},{"$f":"(AU35/$AJ35)*AJ23","v":2.6239281597758843},{"$f":"(AV35/$AJ35)*AJ23","v":2.6058292922453496},{"$f":"(AW35/AS35)*AS23","v":2.6155309374531588},{"$f":"(AX35/$AJ35)*AJ23","v":2.6055847129543968},{"$f":"(AY35/$AJ35)*AJ23","v":2.5521849010962891},2.4601612903225805,{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(BA$1,'ICE Prices'!$E$1:$AS$1,0))","v":2.3509677419354835},{"$f":"INDEX('ICE Prices'!$E$9:$AS$23,MATCH($C23,'ICE Prices'!$C$9:$C$23,0),MATCH(BB$1,'ICE Prices'!$E$1:$AS$1,0))","v":3.1408064516129031},null,null,null,null,null,null,null,2.5227025724785621,2.4719063291139234,2.6186775133817881,2.5659490571139236,2.5448088680220495,null,2.5992268479695162,2.5227025724785621,2.5925053963521654,2.5702319486504277,2.6203938538123621,2.5263708952803428,2.6159321527518999,null,{"$f":"[2]!mGetRate(BX$1,$B23,EOMONTH($B23,0)+1,\"FLAT\",E23,F23)","v":16.084718915001549},{"$f":"[2]!mGetRate(BY$1,$B23,EOMONTH($B23,0)+1,\"FLAT\",G23,H23)","v":19.815390137005206},{"$f":"[2]!mGetRate(BZ$1,$B23,EOMONTH($B23,0)+1,\"FLAT\",I23,J23)","v":10.737979431963282},null,{"$f":"[2]!mGetRate(CB$1,$B23,EOMONTH($B23,0)+1,\"FLAT\",Q23,R23)","v":19.517476274286501},null,{"$f":"[2]!mGetRate(CD$1,$B23,EOMONTH($B23,0)+1,\"FLAT\",AE23,AF23)","v":16.985894530048405},{"$f":"[2]!mGetRate(CE$1,$B23,EOMONTH($B23,0)+1,\"FLAT\",AA23,AB23)","v":20.34265313869621},{"$f":"[2]!mGetRate(CF$1,$B23,EOMONTH($B23,0)+1,\"FLAT\",O23,P23)","v":17.516995203092108},2030,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG23,CS$9:CS$506)","v":4.8405656305892757},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG23,CT$9:CT$506)","v":4.7608422275303264},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG23,CU$9:CU$506)","v":4.8405656305892757},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG23,CR$9:CR$506)","v":4.814478553130443},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG23,CV$9:CV$506)","v":4.8457464449917893},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG23,CQ$9:CQ$506)","v":5.1876853928730666},null,2017,"2017-03-01",2.8350552492789318,2.6203938538123621,2.5661313176348255,2.5231136932469735,2.5661313176348255,2.6482841522326397,2.9016546811309212]
[null,{"$f":"IF(VLOOKUP(ValuationDate,RolloverDates,2)>ValuationDate,ValuationDate+1,VLOOKUP(ValuationDate,RolloverDates,3))","v":"2017-04-27"},{"$f":"EOMONTH(B24,0)","v":"2017-04-30"},{"$f":"B24","v":"2017-04-27"},13.9,3.5,26.8,24.75,10.8,1.6,24.15,19,24.75,22.55,17.8,15.75,23.8,18.75,17.8,14.75,17.8,15.75,10.8,1.6,20.8,18.75,30.35,29.2,16.8,13.75,18.706199999999999,12.4612,3.14,2.75,2.61,2.62,2.6,2.8229000000000002,2.62,2.72,2.54,2.2999999999999998,1.5940000000000001,2.9659,2.8025000000000002,2.9659,2.7465000000000002,2.774,2.7810000000000001,2.7275,2.69,2.68,2.54,3.21,null,null,null,null,null,null,null,2.6035518987341768,2.3605139240506325,2.7026022267341769,2.4503194520506328,2.5292468753924044,null,2.6767212292155467,2.6035518987341768,2.7225502306092237,2.6571312244897962,2.7065013013628447,2.6118414335504827,2.6922432948267203,null,{"$f":"[2]!mGetRate(BX$1,$B24,EOMONTH($B24,0)+1,\"FLAT\",E24,F24)","v":8.5888998631813767},{"$f":"[2]!mGetRate(BY$1,$B24,EOMONTH($B24,0)+1,\"FLAT\",G24,H24)","v":25.747166713749085},{"$f":"[2]!mGetRate(BZ$1,$B24,EOMONTH($B24,0)+1,\"FLAT\",I24,J24)","v":6.0887298910706313},{"$f":"IF(ValuationDate>$D24,\"\",[2]!mGetRate(CA$1,$B24,EOMONTH($B24,0)+1,\"FLAT\",M24,N24))","v":23.279948246826581},{"$f":"[2]!mGetRate(CB$1,$B24,EOMONTH($B24,0)+1,\"FLAT\",Q24,R24)","v":21.224569030947546},{"$f":"IF(ValuationDate>$D24,\"\",[2]!mGetRate(CC$1,$B24,EOMONTH($B24,0)+1,\"FLAT\",K24,L24))","v":21.375775353952548},{"$f":"[2]!mGetRate(CD$1,$B24,EOMONTH($B24,0)+1,\"FLAT\",AE24,AF24)","v":15.425475072842795},{"$f":"[2]!mGetRate(CE$1,$B24,EOMONTH($B24,0)+1,\"FLAT\",AA24,AB24)","v":29.745717239151688},{"$f":"[2]!mGetRate(CF$1,$B24,EOMONTH($B24,0)+1,\"FLAT\",O24,P24)","v":16.755198959149336},{"$f":"+CG23+1","v":2031},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG24,CS$9:CS$506)","v":5.0657177948927199},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG24,CT$9:CT$506)","v":4.9823607913981949},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG24,CU$9:CU$506)","v":5.0657177948927199},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG24,CR$9:CR$506)","v":5.0406458516924548},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG24,CV$9:CV$506)","v":5.072261907498631},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG24,CQ$9:CQ$506)","v":5.455897143053126},null,2017,{"$f":"+B24","v":"2017-04-27"},2.9344614672291387,2.7065013013628447,2.6530039997959811,2.6085843874826877,2.6530039997959811,2.7345241543513956,2.9783278159063387]
[null,{"$f":"C24+1","v":"2017-05-01"},{"$f":"EOMONTH(B25,0)","v":"2017-05-31"},{"$f":"B25","v":"2017-05-01"},16.8,4.3,27.25,21.5,12.25,2.0499999999999998,26.5,19.75,26.5,20.75,19.25,13.5,25.25,15.5,19.25,13.5,19.25,13.5,12.25,2.0499999999999998,25.25,15.5,29.6,25.1,21.25,14.5,20.987500000000001,12.0062,3.1419999999999999,2.7519999999999998,2.6019999999999999,2.6720000000000002,2.6520000000000001,2.7786,2.6495000000000002,2.762,2.5870000000000002,2.472,2.052,2.9209999999999998,2.7046000000000001,2.9710000000000001,2.7237,2.7174999999999998,2.6413000000000002,2.7044999999999999,2.6669999999999998,2.6019999999999999,2.4045000000000001,3.2795000000000001,null,null,null,null,null,null,null,2.6511468354430376,2.5346911392405058,2.7520076034430381,2.6311221072405062,2.642241921341772,null,2.7297662154442524,2.6511468354430376,2.7645647155230426,2.7101924489795919,2.7367298083820066,2.6640302622214924,2.7444783525866403,null,{"$f":"[2]!mGetRate(BX$1,$B25,EOMONTH($B25,0)+1,\"FLAT\",E25,F25)","v":11.289247311827959},{"$f":"[2]!mGetRate(BY$1,$B25,EOMONTH($B25,0)+1,\"FLAT\",G25,H25)","v":24.71505376344086},{"$f":"[2]!mGetRate(BZ$1,$B25,EOMONTH($B25,0)+1,\"FLAT\",I25,J25)","v":7.7532258064516126},{"$f":"IF(ValuationDate>$D25,\"\",[2]!mGetRate(CA$1,$B25,EOMONTH($B25,0)+1,\"FLAT\",M25,N25))","v":23.96505376344086},{"$f":"[2]!mGetRate(CB$1,$B25,EOMONTH($B25,0)+1,\"FLAT\",Q25,R25)","v":20.951612903225808},{"$f":"IF(ValuationDate>$D25,\"\",[2]!mGetRate(CC$1,$B25,EOMONTH($B25,0)+1,\"FLAT\",K25,L25))","v":23.524193548387096},{"$f":"[2]!mGetRate(CD$1,$B25,EOMONTH($B25,0)+1,\"FLAT\",AE25,AF25)","v":17.028002150537635},{"$f":"[2]!mGetRate(CE$1,$B25,EOMONTH($B25,0)+1,\"FLAT\",AA25,AB25)","v":27.616129032258065},{"$f":"[2]!mGetRate(CF$1,$B25,EOMONTH($B25,0)+1,\"FLAT\",O25,P25)","v":16.71505376344086},2032,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG25,CS$9:CS$506)","v":5.3069789734435027},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG25,CT$9:CT$506)","v":5.2197283954582252},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG25,CU$9:CU$506)","v":5.3069789734435027},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG25,CR$9:CR$506)","v":5.282994794548622},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG25,CV$9:CV$506)","v":5.3149839244663371},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG25,CQ$9:CQ$506)","v":5.7582687862262922},null,2017,"2017-05-01",2.9262301677127276,2.7367298083820066,2.7060489860246868,2.6607733113872221,2.7060489860246868,2.7647991954022988,3.0308106580540981]
[null,"2017-06-01","2017-06-30",{"$f":"B26","v":"2017-06-01"},16.55,4.3499999999999996,31,24,12,2.1,29,22.05,29.25,23.5,27,20.5,29,23.25,26,20,27,20.5,12,2.1,29,23,33.5,27.7,26,20,22.168800000000001,13.3375,3.2709999999999999,2.9660000000000002,2.8610000000000002,2.8835000000000002,2.8635000000000002,2.9931000000000001,2.8610000000000002,2.931,2.6934999999999998,2.6760000000000002,2.0960000000000001,3.1387,2.9161000000000001,3.1886999999999999,2.9367000000000001,2.9296000000000002,2.8580000000000001,2.9159999999999999,2.8784999999999998,2.7084999999999999,2.5110000000000001,3.3660000000000001,null,null,null,null,null,null,null,2.7589949367088602,2.7412734177215188,2.8639580847088606,2.8455624657215193,2.8024472262151896,null,2.9455164959706219,2.7589949367088602,2.9336230000572185,2.9260087755102044,2.9534528332820988,2.8762982865276183,2.9569344048216979,null,{"$f":"[2]!mGetRate(BX$1,$B26,EOMONTH($B26,0)+1,\"FLAT\",E26,F26)","v":11.398888888888889},{"$f":"[2]!mGetRate(BY$1,$B26,EOMONTH($B26,0)+1,\"FLAT\",G26,H26)","v":28.044444444444444},{"$f":"[2]!mGetRate(BZ$1,$B26,EOMONTH($B26,0)+1,\"FLAT\",I26,J26)","v":7.82},{"$f":"IF(ValuationDate>$D26,\"\",[2]!mGetRate(CA$1,$B26,EOMONTH($B26,0)+1,\"FLAT\",M26,N26))","v":26.822222222222226},{"$f":"[2]!mGetRate(CB$1,$B26,EOMONTH($B26,0)+1,\"FLAT\",Q26,R26)","v":26.572222222222223},{"$f":"IF(ValuationDate>$D26,\"\",[2]!mGetRate(CC$1,$B26,EOMONTH($B26,0)+1,\"FLAT\",K26,L26))","v":26.065555555555555},{"$f":"[2]!mGetRate(CD$1,$B26,EOMONTH($B26,0)+1,\"FLAT\",AE26,AF26)","v":18.440028888888889},{"$f":"[2]!mGetRate(CE$1,$B26,EOMONTH($B26,0)+1,\"FLAT\",AA26,AB26)","v":31.051111111111112},{"$f":"[2]!mGetRate(CF$1,$B26,EOMONTH($B26,0)+1,\"FLAT\",O26,P26)","v":24.255555555555556},2033,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG26,CS$9:CS$506)","v":5.6419614617974077},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG26,CT$9:CT$506)","v":5.5493047953591992},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG26,CU$9:CU$506)","v":5.6419614617974077},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG26,CR$9:CR$506)","v":5.6194876046042985},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG26,CV$9:CV$506)","v":5.6519947345374923},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG26,CQ$9:CQ$506)","v":6.1566979799019101},null,2017,"2017-06-01",3.192718489556539,2.9534528332820988,2.9217992665510564,2.8730417230373959,2.9217992665510564,2.9818558456486044,3.2442745256358503]
[null,"2017-07-01",{"$f":"EOMONTH(B27,0)","v":"2017-07-31"},{"$f":"B27","v":"2017-07-01"},29.862500000000001,15.785,40.237499999999997,25.462499999999999,25.76,11.4,36.15,28.13,37.854999999999997,28.857500000000002,44.987499999999997,25.462499999999999,44.987499999999997,26.462499999999999,38.237499999999997,22.962499999999999,44.987499999999997,25.462499999999999,25.76,11.4,44.987499999999997,26.462499999999999,44.237499999999997,30.012499999999999,42.237499999999997,25.462499999999999,32.912399999999998,21.599799999999998,3.35,3.1675,2.9775,2.97,2.9649999999999999,3.0960000000000001,2.95,3.0425,2.7562000000000002,2.7675000000000001,2.11,3.2431000000000001,3.0438000000000001,3.2930999999999999,3.0649000000000002,3.0444,2.9552999999999998,3.0436000000000001,2.98,2.7713000000000001,2.5737999999999999,3.4950000000000001,null,null,null,null,null,null,null,2.8224886075949365,2.8339316455696202,2.9298669595949369,2.9417452735696203,2.8820081215822784,null,3.0337547903702955,2.8224886075949365,3.045161454054619,3.0295802040816326,3.0446507019161801,2.9781668655681464,3.0438254143646413,null,{"$f":"[2]!mGetRate(BX$1,$B27,EOMONTH($B27,0)+1,\"FLAT\",E27,F27)","v":23.353548387096772},{"$f":"[2]!mGetRate(BY$1,$B27,EOMONTH($B27,0)+1,\"FLAT\",G27,H27)","v":33.406048387096767},{"$f":"[2]!mGetRate(BZ$1,$B27,EOMONTH($B27,0)+1,\"FLAT\",I27,J27)","v":19.120430107526882},{"$f":"IF(ValuationDate>$D27,\"\",[2]!mGetRate(CA$1,$B27,EOMONTH($B27,0)+1,\"FLAT\",M27,N27))","v":33.69486559139785},{"$f":"[2]!mGetRate(CB$1,$B27,EOMONTH($B27,0)+1,\"FLAT\",Q27,R27)","v":36.422177419354831},{"$f":"IF(ValuationDate>$D27,\"\",[2]!mGetRate(CC$1,$B27,EOMONTH($B27,0)+1,\"FLAT\",K27,L27))","v":32.44182795698925},{"$f":"[2]!mGetRate(CD$1,$B27,EOMONTH($B27,0)+1,\"FLAT\",AE27,AF27)","v":27.681843010752686},{"$f":"[2]!mGetRate(CE$1,$B27,EOMONTH($B27,0)+1,\"FLAT\",AA27,AB27)","v":37.660349462365588},{"$f":"[2]!mGetRate(CF$1,$B27,EOMONTH($B27,0)+1,\"FLAT\",O27,P27)","v":35.959811827956983},2034,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG27,CS$9:CS$506)","v":5.9254801125505807},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG27,CT$9:CT$506)","v":5.8282479027412561},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG27,CU$9:CU$506)","v":5.9254801125505807},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG27,CR$9:CR$506)","v":5.9042845441814391},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG27,CV$9:CV$506)","v":5.9372300930487114},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG27,CQ$9:CQ$506)","v":6.4282536955105121},null,2017,"2017-07-01",3.3125867887642766,3.0446507019161801,3.0253389992859332,2.9749104879664388,3.0253389992859332,3.073194105090312,3.3315777149777963]
[null,{"$f":"C27+1","v":"2017-08-01"},"2017-08-31","2017-08-01",33.15,25,38.787500000000001,27.3,30.8,22.23,37.594999999999999,30.45,38.8825,30.642499999999998,43.287500000000001,27.8,43.287500000000001,28.3,36.787500000000001,25.3,43.287500000000001,27.8,30.8,22.23,40.787500000000001,28.8,42.537500000000001,29.75,41.037500000000001,27.3,35.044199999999996,27.055199999999999,3.3809999999999998,3.246,3.0535000000000001,3.0409999999999999,3.036,3.1680000000000001,3.0059999999999998,3.0935000000000001,2.8047,2.8534999999999999,2.1560000000000001,3.3161999999999998,3.1156999999999999,3.3662000000000001,3.1374,3.1160999999999999,3.0466000000000002,3.1154999999999999,3.0510000000000002,2.8197000000000001,2.6221999999999999,3.5409999999999999,null,null,null,null,null,null,null,2.8716025316455691,2.9210202531645564,2.9808491036455695,3.0321466011645568,2.9514046224050632,null,3.1061815984902585,2.8716025316455691,3.0961790428785418,3.1020291836734697,3.1020336304949279,3.0494246893304866,3.115146358613762,null,{"$f":"[2]!mGetRate(BX$1,$B28,EOMONTH($B28,0)+1,\"FLAT\",E28,F28)","v":29.732258064516124},{"$f":"[2]!mGetRate(BY$1,$B28,EOMONTH($B28,0)+1,\"FLAT\",G28,H28)","v":33.970161290322586},{"$f":"[2]!mGetRate(BZ$1,$B28,EOMONTH($B28,0)+1,\"FLAT\",I28,J28)","v":27.206129032258062},{"$f":"IF(ValuationDate>$D28,\"\",[2]!mGetRate(CA$1,$B28,EOMONTH($B28,0)+1,\"FLAT\",M28,N28))","v":35.42701612903226},{"$f":"[2]!mGetRate(CB$1,$B28,EOMONTH($B28,0)+1,\"FLAT\",Q28,R28)","v":37.002419354838715},{"$f":"IF(ValuationDate>$D28,\"\",[2]!mGetRate(CC$1,$B28,EOMONTH($B28,0)+1,\"FLAT\",K28,L28))","v":34.598709677419357},{"$f":"[2]!mGetRate(CD$1,$B28,EOMONTH($B28,0)+1,\"FLAT\",AE28,AF28)","v":31.693974193548382},{"$f":"[2]!mGetRate(CE$1,$B28,EOMONTH($B28,0)+1,\"FLAT\",AA28,AB28)","v":37.175000000000004},{"$f":"[2]!mGetRate(CF$1,$B28,EOMONTH($B28,0)+1,\"FLAT\",O28,P28)","v":36.792741935483875},2035,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG28,CS$9:CS$506)","v":6.2465297912203743},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG28,CT$9:CT$506)","v":6.1441163465076905},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG28,CU$9:CU$506)","v":6.2465297912203743},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG28,CR$9:CR$506)","v":6.2267817262697678},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG28,CV$9:CV$506)","v":6.2602237301587289},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG28,CQ$9:CQ$506)","v":6.7268012141166791},null,2017,"2017-08-01",3.3907841341701825,3.1020336304949279,3.0977658074058967,3.0461684417591686,3.0977658074058967,3.1306653694581277,3.403236980218006]
[null,{"$f":"C28+1","v":"2017-09-01"},"2017-09-30","2017-09-01",31.037500000000001,25.565000000000001,29.725000000000001,25.987500000000001,27.59,23.37,35.505000000000003,28.47,36.012500000000003,29.75,33.225000000000001,23.987500000000001,32.725000000000001,24.487500000000001,26.725000000000001,24.987500000000001,33.225000000000001,23.987500000000001,27.59,23.37,31.225000000000001,26.987500000000001,32.774999999999999,29.237500000000001,30.725000000000001,23.487500000000001,32.624699999999997,26.913699999999999,3.3690000000000002,3.1789999999999998,3.0089999999999999,3.0289999999999999,3.024,3.1558000000000002,2.9914999999999998,3.089,2.8052000000000001,2.839,2.1615000000000002,3.3039000000000001,3.1036000000000001,3.3538999999999999,3.1251000000000002,3.1040000000000001,3.0312000000000001,3.1032999999999999,3.0390000000000001,2.8201999999999998,2.6227999999999998,3.524,null,null,null,null,null,null,null,2.8721088607594933,2.906336708860759,2.9813746927594935,3.0169045168607593,2.9441811948101262,null,3.0939404478220958,2.8721088607594933,3.0916774909234896,3.0897842857142859,3.0871755507736447,3.0373811134833306,3.1030921145153192,null,{"$f":"[2]!mGetRate(BX$1,$B29,EOMONTH($B29,0)+1,\"FLAT\",E29,F29)","v":28.605277777777779},{"$f":"[2]!mGetRate(BY$1,$B29,EOMONTH($B29,0)+1,\"FLAT\",G29,H29)","v":28.06388888888889},{"$f":"[2]!mGetRate(BZ$1,$B29,EOMONTH($B29,0)+1,\"FLAT\",I29,J29)","v":25.714444444444446},{"$f":"IF(ValuationDate>$D29,\"\",[2]!mGetRate(CA$1,$B29,EOMONTH($B29,0)+1,\"FLAT\",M29,N29))","v":33.229166666666671},{"$f":"[2]!mGetRate(CB$1,$B29,EOMONTH($B29,0)+1,\"FLAT\",Q29,R29)","v":29.06388888888889},{"$f":"IF(ValuationDate>$D29,\"\",[2]!mGetRate(CC$1,$B29,EOMONTH($B29,0)+1,\"FLAT\",K29,L29))","v":32.378333333333337},{"$f":"[2]!mGetRate(CD$1,$B29,EOMONTH($B29,0)+1,\"FLAT\",AE29,AF29)","v":30.086477777777777},{"$f":"[2]!mGetRate(CE$1,$B29,EOMONTH($B29,0)+1,\"FLAT\",AA29,AB29)","v":31.202777777777776},{"$f":"[2]!mGetRate(CF$1,$B29,EOMONTH($B29,0)+1,\"FLAT\",O29,P29)","v":29.119444444444444},2036,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG29,CS$9:CS$506)","v":6.7198287813254458},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG29,CT$9:CT$506)","v":6.6097770382116607},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG29,CU$9:CU$506)","v":6.7198287813254458},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG29,CR$9:CR$506)","v":6.7022146599719923},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG29,CV$9:CV$506)","v":6.7363885495347553},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG29,CQ$9:CQ$506)","v":7.2245461810199965},null,2017,"2017-09-01",3.3449975306101454,3.0871755507736447,3.0855246567377339,3.0341248439350452,3.0855246567377339,3.1157844170771756,3.3911255551069845]
[null,{"$f":"C29+1","v":"2017-10-01"},{"$f":"EOMONTH(B30,0)","v":"2017-10-31"},{"$f":"B30","v":"2017-10-01"},28.5975,24.48,26.977499999999999,24.254999999999999,25.2,21.15,36.877499999999998,30.162500000000001,34.225000000000001,29.212499999999999,26.977499999999999,22.254999999999999,26.477499999999999,23.754999999999999,23.977499999999999,21.754999999999999,26.977499999999999,22.254999999999999,25.2,21.15,27.977499999999999,25.004999999999999,31.877500000000001,29.605,26.977499999999999,22.754999999999999,30.555599999999998,26.1159,3.3849999999999998,3.0924999999999998,2.9775,3.0249999999999999,3.02,3.1518000000000002,3.0074999999999998,3.05,2.81,2.8725000000000001,2.21,3.2997000000000001,3.0994999999999999,3.3496999999999999,3.121,3.0998999999999999,3.0668000000000002,3.0992999999999999,3.0350000000000001,2.8250000000000002,2.6274999999999999,3.5150000000000001,null,null,null,null,null,null,null,2.8769696202531643,2.9402607594936705,2.9864203482531644,3.0521189874936709,2.9639424288734175,null,3.0898600642660412,2.8769696202531643,3.0526640406463721,3.0857026530612246,3.1035706732247155,3.0333665882009453,3.0990740331491713,null,{"$f":"[2]!mGetRate(BX$1,$B30,EOMONTH($B30,0)+1,\"FLAT\",E30,F30)","v":26.782258064516132},{"$f":"[2]!mGetRate(BY$1,$B30,EOMONTH($B30,0)+1,\"FLAT\",G30,H30)","v":25.777258064516133},{"$f":"[2]!mGetRate(BZ$1,$B30,EOMONTH($B30,0)+1,\"FLAT\",I30,J30)","v":23.414516129032254},{"$f":"IF(ValuationDate>$D30,\"\",[2]!mGetRate(CA$1,$B30,EOMONTH($B30,0)+1,\"FLAT\",M30,N30))","v":32.015188172043011},{"$f":"[2]!mGetRate(CB$1,$B30,EOMONTH($B30,0)+1,\"FLAT\",Q30,R30)","v":25.277258064516133},{"$f":"IF(ValuationDate>$D30,\"\",[2]!mGetRate(CC$1,$B30,EOMONTH($B30,0)+1,\"FLAT\",K30,L30))","v":33.917123655913976},{"$f":"[2]!mGetRate(CD$1,$B30,EOMONTH($B30,0)+1,\"FLAT\",AE30,AF30)","v":28.598312903225803},{"$f":"[2]!mGetRate(CE$1,$B30,EOMONTH($B30,0)+1,\"FLAT\",AA30,AB30)","v":30.875645161290326},{"$f":"[2]!mGetRate(CF$1,$B30,EOMONTH($B30,0)+1,\"FLAT\",O30,P30)","v":24.895537634408605},2037,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG30,CS$9:CS$506)","v":6.92094068584447},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG30,CT$9:CT$506)","v":6.8076433141304848},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG30,CU$9:CU$506)","v":6.92094068584447},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG30,CR$9:CR$506)","v":6.9042333094237804},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG30,CV$9:CV$506)","v":6.9387181882868072},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG30,CQ$9:CQ$506)","v":7.4514470967520658},null,2017,"2017-10-01",3.3125867887642766,3.1035706732247155,3.0814442731816793,3.0301103113270043,3.0814442731816793,3.1322047783251228,3.3870884134033106]
[null,"2017-11-01","2017-11-30","2017-11-01",30.442499999999999,24.99,26.16,23.512499999999999,27.44,23.585000000000001,36.877499999999998,31.114999999999998,35.5,29.827500000000001,24.66,22.012499999999999,25.66,23.012499999999999,22.91,21.512499999999999,24.66,22.012499999999999,27.44,23.585000000000001,27.16,24.012499999999999,32.21,30.662500000000001,24.66,22.512499999999999,32.083799999999997,26.6631,3.44,3.16,3.0249999999999999,3.0975000000000001,3.0924999999999998,3.2252999999999998,3.0575000000000001,3.165,2.915,3.0924999999999998,2.3050000000000002,3.3744000000000001,3.173,3.4243999999999999,3.1949999999999998,3.1730999999999998,3.3218999999999999,3.1726999999999999,3.1074999999999999,2.93,2.7324999999999999,3.59,null,null,null,null,null,null,null,2.983298734177215,3.1630455696202526,3.0967940621772154,3.283378197620253,3.1316291408987342,null,3.1638170162195252,2.983298734177215,3.1677037017199239,3.1596822448979589,3.1548054308843123,3.1061298589441795,3.1719017579105979,null,{"$f":"[2]!mGetRate(BX$1,$B31,EOMONTH($B31,0)+1,\"FLAT\",E31,F31)","v":28.014965325936203},{"$f":"[2]!mGetRate(BY$1,$B31,EOMONTH($B31,0)+1,\"FLAT\",G31,H31)","v":24.98129334257975},{"$f":"[2]!mGetRate(BZ$1,$B31,EOMONTH($B31,0)+1,\"FLAT\",I31,J31)","v":25.723696255201112},{"$f":"IF(ValuationDate>$D31,\"\",[2]!mGetRate(CA$1,$B31,EOMONTH($B31,0)+1,\"FLAT\",M31,N31))","v":32.974518030513174},{"$f":"[2]!mGetRate(CB$1,$B31,EOMONTH($B31,0)+1,\"FLAT\",Q31,R31)","v":24.48129334257975},{"$f":"IF(ValuationDate>$D31,\"\",[2]!mGetRate(CC$1,$B31,EOMONTH($B31,0)+1,\"FLAT\",K31,L31))","v":34.311948682385577},{"$f":"[2]!mGetRate(CD$1,$B31,EOMONTH($B31,0)+1,\"FLAT\",AE31,AF31)","v":29.670423162274616},{"$f":"[2]!mGetRate(CE$1,$B31,EOMONTH($B31,0)+1,\"FLAT\",AA31,AB31)","v":31.521029819694867},{"$f":"[2]!mGetRate(CF$1,$B31,EOMONTH($B31,0)+1,\"FLAT\",O31,P31)","v":23.48129334257975},2038,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG31,CS$9:CS$506)","v":7.2965824961746408},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG31,CT$9:CT$506)","v":7.1772228587486682},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG31,CU$9:CU$506)","v":7.2965824961746408},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG31,CR$9:CR$506)","v":7.2815687604604298},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG31,CV$9:CV$506)","v":7.316634512862616},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG31,CQ$9:CQ$506)","v":7.8618802688891174},null,2017,"2017-11-01",3.3614601296429676,3.1548054308843123,3.1554012251351629,3.1028737148477492,3.1554012251351629,3.1835184072249589,3.4602616067823986]
[null,"2017-12-01","2017-12-31","2017-12-01",35.409999999999997,28.73,28.612500000000001,26.482500000000002,31.96,25.765000000000001,37.994999999999997,33.972499999999997,37.274999999999999,33.21,26.612500000000001,24.482500000000002,28.112500000000001,25.982500000000002,25.612500000000001,24.482500000000002,26.612500000000001,24.482500000000002,31.96,25.765000000000001,29.612500000000001,27.232500000000002,33.662500000000001,31.782499999999999,29.112500000000001,26.482500000000002,35.410600000000002,30.139700000000001,3.5680000000000001,3.5830000000000002,3.3530000000000002,3.3780000000000001,3.3730000000000002,3.5097,3.3005,3.4155000000000002,3.0979999999999999,3.548,2.4205000000000001,3.6631,3.4571000000000001,3.7130999999999998,3.4811000000000001,3.4561000000000002,3.8058999999999998,3.4567999999999999,3.3879999999999999,3.113,2.9155000000000002,3.698,null,null,null,null,null,null,null,3.1686151898734174,3.6243113924050627,3.2891596778734176,3.7621898804050633,3.4610690351392401,null,3.4499539130878309,3.1686151898734174,3.4182900938844867,3.4459067346938776,3.4038063531099501,3.3876484443714534,3.4536697137117027,null,{"$f":"[2]!mGetRate(BX$1,$B32,EOMONTH($B32,0)+1,\"FLAT\",E32,F32)","v":32.321397849462365},{"$f":"[2]!mGetRate(BY$1,$B32,EOMONTH($B32,0)+1,\"FLAT\",G32,H32)","v":27.627661290322578},{"$f":"[2]!mGetRate(BZ$1,$B32,EOMONTH($B32,0)+1,\"FLAT\",I32,J32)","v":29.095645161290321},{"$f":"IF(ValuationDate>$D32,\"\",[2]!mGetRate(CA$1,$B32,EOMONTH($B32,0)+1,\"FLAT\",M32,N32))","v":35.395483870967745},{"$f":"[2]!mGetRate(CB$1,$B32,EOMONTH($B32,0)+1,\"FLAT\",Q32,R32)","v":27.127661290322582},{"$f":"IF(ValuationDate>$D32,\"\",[2]!mGetRate(CC$1,$B32,EOMONTH($B32,0)+1,\"FLAT\",K32,L32))","v":36.135134408602148},{"$f":"[2]!mGetRate(CD$1,$B32,EOMONTH($B32,0)+1,\"FLAT\",AE32,AF32)","v":32.973517204301075},{"$f":"[2]!mGetRate(CE$1,$B32,EOMONTH($B32,0)+1,\"FLAT\",AA32,AB32)","v":32.793252688172039},{"$f":"[2]!mGetRate(CF$1,$B32,EOMONTH($B32,0)+1,\"FLAT\",O32,P32)","v":25.627661290322578},2039,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG32,CS$9:CS$506)","v":7.5571319878268568},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG32,CT$9:CT$506)","v":7.4335674929912949},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG32,CU$9:CU$506)","v":7.5571319878268568},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG32,CR$9:CR$506)","v":7.5432929808382001},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG32,CV$9:CV$506)","v":7.5787616338259438},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG32,CQ$9:CQ$506)","v":8.1419330863943475},null,2017,"2017-12-01",3.6989434098158251,3.4038063531099501,3.4415381220034691,3.3843928139866324,3.4415381220034691,3.4329026436781609,3.7433661687525239]
[null,"2018-01-01","2018-01-31","2018-01-01",34.14,28.5,29.137499999999999,26.26,30.56,25.35,39.375,32.24,36.4,31.414999999999999,27.137499999999999,24.26,28.637499999999999,25.76,25.637499999999999,23.76,27.137499999999999,24.26,30.56,25.35,30.137499999999999,27.01,33.037500000000001,31.61,30.137499999999999,26.26,34.36,29.1721,3.637,3.6295000000000002,3.3969999999999998,3.4195000000000002,3.4045000000000001,3.5417000000000001,3.3895,3.4220000000000002,3.1295000000000002,3.4744999999999999,2.4769999999999999,3.6957,3.4990999999999999,3.7456999999999998,3.5234999999999999,3.4980000000000002,3.7277999999999998,3.4988999999999999,3.4295,3.1444999999999999,2.9470000000000001,3.6970000000000001,null,null,null,null,null,null,null,3.2005139240506328,3.5498810126582274,3.3222717920506333,3.684928280658228,3.4393987523544305,null,3.4922878924818939,3.2005139240506328,3.4247923355973398,3.4780495918367347,3.4950042217440314,3.4192628309702378,3.4953573078854849,null,{"$f":"[2]!mGetRate(BX$1,$B33,EOMONTH($B33,0)+1,\"FLAT\",E33,F33)","v":31.653548387096773},{"$f":"[2]!mGetRate(BY$1,$B33,EOMONTH($B33,0)+1,\"FLAT\",G33,H33)","v":27.868924731182794},{"$f":"[2]!mGetRate(BZ$1,$B33,EOMONTH($B33,0)+1,\"FLAT\",I33,J33)","v":28.263118279569891},{"$f":"IF(ValuationDate>$D33,\"\",[2]!mGetRate(CA$1,$B33,EOMONTH($B33,0)+1,\"FLAT\",M33,N33))","v":34.20231182795699},{"$f":"[2]!mGetRate(CB$1,$B33,EOMONTH($B33,0)+1,\"FLAT\",Q33,R33)","v":27.368924731182798},{"$f":"IF(ValuationDate>$D33,\"\",[2]!mGetRate(CC$1,$B33,EOMONTH($B33,0)+1,\"FLAT\",K33,L33))","v":36.229462365591395},{"$f":"[2]!mGetRate(CD$1,$B33,EOMONTH($B33,0)+1,\"FLAT\",AE33,AF33)","v":32.072861290322578},{"$f":"[2]!mGetRate(CE$1,$B33,EOMONTH($B33,0)+1,\"FLAT\",AA33,AB33)","v":32.408172043010751},{"$f":"[2]!mGetRate(CF$1,$B33,EOMONTH($B33,0)+1,\"FLAT\",O33,P33)","v":25.868924731182798},2040,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG33,CS$9:CS$506)","v":7.8343005416709177},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG33,CT$9:CT$506)","v":7.7062629840020866},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG33,CU$9:CU$506)","v":7.8343005416709177},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG33,CR$9:CR$506)","v":7.821711193086724},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG33,CV$9:CV$506)","v":7.8576084455391344},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG33,CQ$9:CQ$506)","v":8.4378997496313062},null,2018,"2018-01-01",3.7442155571560862,3.4950042217440314,3.4736711425073961,3.4160072582749557,3.4736711425073961,3.5242409031198685,3.7852515139281393]
[null,"2018-02-01","2018-02-28","2018-02-01",31.62,25.9,27.245000000000001,25.502500000000001,28.56,23.69,38.25,31.31,35.700000000000003,30.5,25.245000000000001,23.502500000000001,27.245000000000001,25.002500000000001,23.745000000000001,23.002500000000001,25.245000000000001,23.502500000000001,28.56,23.69,28.245000000000001,26.252500000000001,31.645,30.202500000000001,26.245000000000001,25.502500000000001,32.767499999999998,27.4375,3.6059999999999999,3.5434999999999999,3.3159999999999998,3.3809999999999998,3.3660000000000001,3.5026999999999999,3.3435000000000001,3.3809999999999998,3.1234999999999999,3.2410000000000001,2.5059999999999998,3.6560000000000001,3.4601000000000002,3.706,3.4842,3.4590999999999998,3.4796999999999998,3.4599000000000002,3.391,3.1385000000000001,2.9409999999999998,3.6835,null,null,null,null,null,null,null,3.1944379746835438,3.3134253164556959,3.3159647226835443,3.4394781644556964,3.31582654456962,null,3.453014200754871,3.1944379746835438,3.3837781955624209,3.4387638775510205,3.4478682446972027,3.3806230251272789,3.4566832747363132,null,{"$f":"[2]!mGetRate(BX$1,$B34,EOMONTH($B34,0)+1,\"FLAT\",E34,F34)","v":29.168571428571429},{"$f":"[2]!mGetRate(BY$1,$B34,EOMONTH($B34,0)+1,\"FLAT\",G34,H34)","v":26.49821428571429},{"$f":"[2]!mGetRate(BZ$1,$B34,EOMONTH($B34,0)+1,\"FLAT\",I34,J34)","v":26.472857142857141},{"$f":"IF(ValuationDate>$D34,\"\",[2]!mGetRate(CA$1,$B34,EOMONTH($B34,0)+1,\"FLAT\",M34,N34))","v":33.471428571428568},{"$f":"[2]!mGetRate(CB$1,$B34,EOMONTH($B34,0)+1,\"FLAT\",Q34,R34)","v":26.283928571428572},{"$f":"IF(ValuationDate>$D34,\"\",[2]!mGetRate(CC$1,$B34,EOMONTH($B34,0)+1,\"FLAT\",K34,L34))","v":35.275714285714287},{"$f":"[2]!mGetRate(CD$1,$B34,EOMONTH($B34,0)+1,\"FLAT\",AE34,AF34)","v":30.483214285714283},{"$f":"[2]!mGetRate(CE$1,$B34,EOMONTH($B34,0)+1,\"FLAT\",AA34,AB34)","v":31.026785714285715},{"$f":"[2]!mGetRate(CF$1,$B34,EOMONTH($B34,0)+1,\"FLAT\",O34,P34)","v":24.49821428571429},2041,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG34,CS$9:CS$506)","v":8.0383622234690062},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG34,CT$9:CT$506)","v":7.9070314324521433},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG34,CU$9:CU$506)","v":8.0383622234690062},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG34,CR$9:CR$506)","v":8.026692919356492},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG34,CV$9:CV$506)","v":8.0629057224958931},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG34,CQ$9:CQ$506)","v":8.6508074561854809},null,2018,"2018-02-01",3.660873649552423,3.4478682446972027,3.4343974507803741,3.3773673819225603,3.4343974507803741,3.4770323645320196,3.7463940250302787]
[null,"2018-03-01","2018-03-31","2018-03-01",28.94,23.4,26.1675,23.1875,25.08,20.010000000000002,34.875,29.1,32.9,28.984999999999999,24.1675,21.1875,26.1675,22.6875,24.4175,19.6875,24.1675,21.1875,25.08,20.010000000000002,27.1675,23.9375,31.017499999999998,29.037500000000001,24.9175,23.1875,30.0975,25.4679,3.5230000000000001,3.2605,3.1055000000000001,3.1204999999999998,3.1055000000000001,3.2385999999999999,3.0705,3.2530000000000001,3.0192999999999999,2.9855,2.4255,3.3879000000000001,3.1962999999999999,3.4379,3.2185000000000001,3.1962999999999999,3.2082000000000002,3.1960000000000002,3.1305000000000001,3.0341999999999998,2.8368000000000002,3.593,null,null,null,null,null,null,null,3.0889189873417715,3.0546911392405058,3.2064319513417718,3.170902127240506,3.1302360512911389,null,3.1872792216668371,3.0889189873417715,3.2557340510631638,3.1729475510204086,3.168126467875807,3.1191770661119325,3.1950057257659465,null,{"$f":"[2]!mGetRate(BX$1,$B35,EOMONTH($B35,0)+1,\"FLAT\",E35,F35)","v":26.621103633916558},{"$f":"[2]!mGetRate(BY$1,$B35,EOMONTH($B35,0)+1,\"FLAT\",G35,H35)","v":24.920151413189775},{"$f":"[2]!mGetRate(BZ$1,$B35,EOMONTH($B35,0)+1,\"FLAT\",I35,J35)","v":22.957833109017496},{"$f":"IF(ValuationDate>$D35,\"\",[2]!mGetRate(CA$1,$B35,EOMONTH($B35,0)+1,\"FLAT\",M35,N35))","v":31.261285329744279},{"$f":"[2]!mGetRate(CB$1,$B35,EOMONTH($B35,0)+1,\"FLAT\",Q35,R35)","v":24.710864737550473},{"$f":"IF(ValuationDate>$D35,\"\",[2]!mGetRate(CC$1,$B35,EOMONTH($B35,0)+1,\"FLAT\",K35,L35))","v":32.457738896366081},{"$f":"[2]!mGetRate(CD$1,$B35,EOMONTH($B35,0)+1,\"FLAT\",AE35,AF35)","v":28.159672812920594},{"$f":"[2]!mGetRate(CE$1,$B35,EOMONTH($B35,0)+1,\"FLAT\",AA35,AB35)","v":30.188724764468375},{"$f":"[2]!mGetRate(CF$1,$B35,EOMONTH($B35,0)+1,\"FLAT\",O35,P35)","v":22.920151413189775},2042,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG35,CS$9:CS$506)","v":8.2477539062871923},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG35,CT$9:CT$506)","v":8.1130438641214511},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG35,CU$9:CU$506)","v":8.2477539062871923},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG35,CR$9:CR$506)","v":8.237028677801689},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG35,CV$9:CV$506)","v":8.2735652736726859},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG35,CQ$9:CQ$506)","v":8.8692455671022401},null,2018,"2018-03-01",3.4442875810268552,3.168126467875807,3.1686624716923397,3.1159209458238828,3.1686624716923397,3.1968599507389164,3.4834751715785224]
[null,"2018-04-01","2018-04-30","2018-04-01",23.98,15.3125,22.074999999999999,18.75,18.53,12,25.2,21.482500000000002,23.522500000000001,21,20.074999999999999,16.75,20.574999999999999,18,17.074999999999999,14.75,20.074999999999999,16.75,18.53,12,20.574999999999999,16.75,26.675000000000001,24.4,20.574999999999999,17.25,23.1632,17.6313,2.9870000000000001,2.617,2.4994999999999998,2.5445000000000002,2.5295000000000001,2.6545999999999998,2.5169999999999999,2.5594999999999999,2.4220000000000002,2.0295000000000001,1.9245000000000001,2.7949999999999999,2.6128,2.8450000000000002,2.6309999999999998,2.6151,2.1709999999999998,2.6126,2.5545,2.4369999999999998,2.2395,3.0945,null,null,null,null,null,null,null,2.4840582278481009,2.0865898734177213,2.5785631958481012,2.1659757414177214,2.3287967596329113,null,2.5997039895950227,2.4840582278481009,2.5619948775457013,2.5851924489795919,2.6009577005840763,2.5410854254484407,2.6164020090406832,null,{"$f":"[2]!mGetRate(BX$1,$B36,EOMONTH($B36,0)+1,\"FLAT\",E36,F36)","v":20.127777777777776},{"$f":"[2]!mGetRate(BY$1,$B36,EOMONTH($B36,0)+1,\"FLAT\",G36,H36)","v":20.597222222222221},{"$f":"[2]!mGetRate(BZ$1,$B36,EOMONTH($B36,0)+1,\"FLAT\",I36,J36)","v":15.62777777777778},{"$f":"IF(ValuationDate>$D36,\"\",[2]!mGetRate(CA$1,$B36,EOMONTH($B36,0)+1,\"FLAT\",M36,N36))","v":22.401388888888889},{"$f":"[2]!mGetRate(CB$1,$B36,EOMONTH($B36,0)+1,\"FLAT\",Q36,R36)","v":19.430555555555557},{"$f":"IF(ValuationDate>$D36,\"\",[2]!mGetRate(CC$1,$B36,EOMONTH($B36,0)+1,\"FLAT\",K36,L36))","v":23.547777777777778},{"$f":"[2]!mGetRate(CD$1,$B36,EOMONTH($B36,0)+1,\"FLAT\",AE36,AF36)","v":20.704577777777779},{"$f":"[2]!mGetRate(CE$1,$B36,EOMONTH($B36,0)+1,\"FLAT\",AA36,AB36)","v":25.663888888888891},{"$f":"[2]!mGetRate(CF$1,$B36,EOMONTH($B36,0)+1,\"FLAT\",O36,P36)","v":18.597222222222221},2043,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG36,CS$9:CS$506)","v":8.4625690989152993},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG36,CT$9:CT$506)","v":8.3243922787156173},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG36,CU$9:CU$506)","v":8.4625690989152993},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG36,CR$9:CR$506)","v":8.4528123988113553},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG36,CV$9:CV$506)","v":8.4896811740558302},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG36,CQ$9:CQ$506)","v":9.0933769935178521},null,2018,"2018-04-01",2.8207666426587097,2.6009577005840763,2.5810872396205249,2.5378282502659633,2.5810872396205249,2.628818078817734,2.9021267662494958]
[null,"2018-05-01","2018-05-31","2018-05-01",20.55,10.4125,24.01,17.8125,15.98,8.3000000000000007,25.6875,19.547499999999999,23.407499999999999,18.600000000000001,22.51,15.8125,24.01,17.8125,20.010000000000002,12.8125,22.51,15.8125,15.98,8.3000000000000007,22.51,15.8125,27.51,23.362500000000001,22.51,15.8125,21.393599999999999,14.0412,2.9220000000000002,2.5145,2.4594999999999998,2.427,2.4119999999999999,2.5354000000000001,2.4095,2.4994999999999998,2.3632,1.9870000000000001,1.867,2.6741000000000001,2.4937999999999998,2.7241,2.5112000000000001,2.4965999999999999,2.1259000000000001,2.4935999999999998,2.4369999999999998,2.3782000000000001,2.1808000000000001,3.0545,null,null,null,null,null,null,null,2.4245139240506326,2.0435518987341772,2.5167539160506327,2.1213006667341774,2.2765301013924049,null,2.4798427226359281,2.4245139240506326,2.5019741848116746,2.4652944897959181,2.4908029716159441,2.4231587452783709,2.4983708689100954,null,{"$f":"[2]!mGetRate(BX$1,$B37,EOMONTH($B37,0)+1,\"FLAT\",E37,F37)","v":16.080779569892474},{"$f":"[2]!mGetRate(BY$1,$B37,EOMONTH($B37,0)+1,\"FLAT\",G37,H37)","v":21.277768817204301},{"$f":"[2]!mGetRate(BZ$1,$B37,EOMONTH($B37,0)+1,\"FLAT\",I37,J37)","v":12.594193548387098},{"$f":"IF(ValuationDate>$D37,\"\",[2]!mGetRate(CA$1,$B37,EOMONTH($B37,0)+1,\"FLAT\",M37,N37))","v":21.288064516129033},{"$f":"[2]!mGetRate(CB$1,$B37,EOMONTH($B37,0)+1,\"FLAT\",Q37,R37)","v":21.277768817204301},{"$f":"IF(ValuationDate>$D37,\"\",[2]!mGetRate(CC$1,$B37,EOMONTH($B37,0)+1,\"FLAT\",K37,L37))","v":22.980618279569889},{"$f":"[2]!mGetRate(CD$1,$B37,EOMONTH($B37,0)+1,\"FLAT\",AE37,AF37)","v":18.152219354838707},{"$f":"[2]!mGetRate(CE$1,$B37,EOMONTH($B37,0)+1,\"FLAT\",AA37,AB37)","v":25.681532258064518},{"$f":"[2]!mGetRate(CF$1,$B37,EOMONTH($B37,0)+1,\"FLAT\",O37,P37)","v":19.55733870967742},2044,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG37,CS$9:CS$506)","v":8.6829693165357558},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG37,CT$9:CT$506)","v":8.5412355848170378},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG37,CU$9:CU$506)","v":8.6829693165357558},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG37,CR$9:CR$506)","v":8.6742063257847466},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG37,CV$9:CV$506)","v":8.7114159168035012},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG37,CQ$9:CQ$506)","v":9.323330349487259},null,2018,"2018-05-01",2.7796101450766542,2.4908029716159441,2.4612259726614303,2.4199013549047557,2.4612259726614303,2.518493776683087,2.7835357287040781]
[null,"2018-06-01","2018-06-30","2018-06-01",21.12,11.025,27.515000000000001,21.537500000000001,17.75,8.4,27.5625,22.37,25.22,21.3,25.765000000000001,20.037500000000001,26.765000000000001,21.037500000000001,24.015000000000001,17.537500000000001,25.765000000000001,20.037500000000001,17.75,8.4,28.515000000000001,22.037500000000001,30.015000000000001,24.987500000000001,26.515000000000001,20.287500000000001,22.5395,15.63,2.9489999999999998,2.5615000000000001,2.4514999999999998,2.4565000000000001,2.4415,2.5653999999999999,2.4415,2.5314999999999999,2.3902000000000001,1.9890000000000001,1.889,2.7044000000000001,2.5236999999999998,2.7544,2.5413000000000001,2.5263,2.1280000000000001,2.5234999999999999,2.4664999999999999,2.4051999999999998,2.2078000000000002,3.0215000000000001,null,null,null,null,null,null,null,2.4518556962025313,2.0455772151898732,2.5451357282025318,2.1234030231898733,2.2914929156962023,null,2.5099355513618287,2.4518556962025313,2.5339852209364886,2.4953965306122448,2.5235932165180861,2.4527658692359631,2.5280042189854348,null,{"$f":"[2]!mGetRate(BX$1,$B38,EOMONTH($B38,0)+1,\"FLAT\",E38,F38)","v":16.857666666666667},{"$f":"[2]!mGetRate(BY$1,$B38,EOMONTH($B38,0)+1,\"FLAT\",G38,H38)","v":24.991166666666668},{"$f":"[2]!mGetRate(BZ$1,$B38,EOMONTH($B38,0)+1,\"FLAT\",I38,J38)","v":13.802222222222222},{"$f":"IF(ValuationDate>$D38,\"\",[2]!mGetRate(CA$1,$B38,EOMONTH($B38,0)+1,\"FLAT\",M38,N38))","v":23.564888888888888},{"$f":"[2]!mGetRate(CB$1,$B38,EOMONTH($B38,0)+1,\"FLAT\",Q38,R38)","v":24.346722222222223},{"$f":"IF(ValuationDate>$D38,\"\",[2]!mGetRate(CC$1,$B38,EOMONTH($B38,0)+1,\"FLAT\",K38,L38))","v":25.370111111111111},{"$f":"[2]!mGetRate(CD$1,$B38,EOMONTH($B38,0)+1,\"FLAT\",AE38,AF38)","v":19.622155555555555},{"$f":"[2]!mGetRate(CE$1,$B38,EOMONTH($B38,0)+1,\"FLAT\",AA38,AB38)","v":27.892277777777778},{"$f":"[2]!mGetRate(CF$1,$B38,EOMONTH($B38,0)+1,\"FLAT\",O38,P38)","v":23.346722222222223},2045,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG38,CS$9:CS$506)","v":8.9090990727328379},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG38,CT$9:CT$506)","v":8.7637159637889166},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG38,CU$9:CU$506)","v":8.9090990727328379},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG38,CR$9:CR$506)","v":8.901355623868568},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG38,CV$9:CV$506)","v":8.9389148905309241},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG38,CQ$9:CQ$506)","v":9.5592599718763953},null,2018,"2018-06-01",2.7713788455602426,2.5235932165180861,{"$f":"(($AK38+CS$4)*(1/(1-CS$2))+CS$3)","v":2.4913188013873309},2.4495085328890589,2.4913188013873309,2.5513344991789819,2.8133096487686724]
[null,"2018-07-01","2018-07-31","2018-07-01",30.3125,17.135000000000002,35.4375,24.625,26.4,16,35.25,26.76,34.484999999999999,26.432500000000001,40.1875,25.625,40.4375,25.625,33.4375,22.125,40.1875,25.625,26.4,16,37.9375,26.125,39.4375,27.125,36.9375,24.125,31.5366,21.122900000000001,2.976,2.8485,2.6385000000000001,2.5634999999999999,2.5485000000000002,2.6738,2.5385,2.6059999999999999,2.4359999999999999,2.2410000000000001,1.9059999999999999,2.8146,2.6320999999999999,2.8645999999999998,2.6503999999999999,2.6343000000000001,2.3957999999999999,2.6318999999999999,2.5735000000000001,2.4510000000000001,2.2534999999999998,3.1785000000000001,null,null,null,null,null,null,null,2.4982354430379745,2.3007670886075946,2.5932796910379747,2.388299936607595,2.4451455398227848,null,2.6190858114862801,2.4982354430379745,2.6085109144145724,2.6045802040816328,2.6229886463777028,2.5601544205397713,2.6354878955298844,null,{"$f":"[2]!mGetRate(BX$1,$B39,EOMONTH($B39,0)+1,\"FLAT\",E39,F39)","v":24.219677419354841},{"$f":"[2]!mGetRate(BY$1,$B39,EOMONTH($B39,0)+1,\"FLAT\",G39,H39)","v":30.438172043010752},{"$f":"[2]!mGetRate(BZ$1,$B39,EOMONTH($B39,0)+1,\"FLAT\",I39,J39)","v":21.591397849462364},{"$f":"IF(ValuationDate>$D39,\"\",[2]!mGetRate(CA$1,$B39,EOMONTH($B39,0)+1,\"FLAT\",M39,N39))","v":30.761801075268814},{"$f":"[2]!mGetRate(CB$1,$B39,EOMONTH($B39,0)+1,\"FLAT\",Q39,R39)","v":33.588709677419359},{"$f":"IF(ValuationDate>$D39,\"\",[2]!mGetRate(CC$1,$B39,EOMONTH($B39,0)+1,\"FLAT\",K39,L39))","v":31.324516129032258},{"$f":"[2]!mGetRate(CD$1,$B39,EOMONTH($B39,0)+1,\"FLAT\",AE39,AF39)","v":26.721663440860215},{"$f":"[2]!mGetRate(CE$1,$B39,EOMONTH($B39,0)+1,\"FLAT\",AA39,AB39)","v":33.744623655913976},{"$f":"[2]!mGetRate(CF$1,$B39,EOMONTH($B39,0)+1,\"FLAT\",O39,P39)","v":33.454301075268816},2046,{"$f":"AVERAGEIF($CO$9:$CO$506,$CG39,CS$9:CS$506)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG39,CT$9:CT$506)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG39,CU$9:CU$506)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG39,CR$9:CR$506)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG39,CV$9:CV$506)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF($CO$9:$CO$506,$CG39,CQ$9:CQ$506)","v":{"$error":"#DIV/0!"}},null,2018,"2018-07-01",2.9637854717563537,2.6229886463777028,2.6004690615117827,2.5568972801541587,2.6004690615117827,2.6508829392446631,2.9213031893419461]
[null,"2018-08-01","2018-08-31","2018-08-01",33.35,25.25,35.237499999999997,24.44,29.95,22.2,36.307499999999997,29.4,35.277500000000003,28.067499999999999,39.737499999999997,24.94,39.737499999999997,25.44,33.237499999999997,22.44,39.737499999999997,24.94,29.95,22.2,37.237499999999997,25.94,38.987499999999997,26.69,37.487499999999997,24.44,33.431800000000003,25.957100000000001,2.9820000000000002,2.8620000000000001,2.6795,2.5695000000000001,2.5545,2.6798999999999999,2.5445000000000002,2.6244999999999998,2.4470000000000001,2.2345000000000002,1.9095,2.8207,2.6381000000000001,2.8706999999999998,2.6564999999999999,2.6402999999999999,2.3889,2.6379000000000001,2.5794999999999999,2.4620000000000002,2.2645,3.1920000000000002,null,null,null,null,null,null,null,2.5093746835443036,2.2941848101265823,2.6048426515443039,2.3814672781265824,2.4474673558354429,null,2.6252063868203614,2.5093746835443036,2.6270172946742307,2.6107026530612245,2.6291368172968546,2.5661762084633493,2.6415150175791062,null,{"$f":"[2]!mGetRate(BX$1,$B40,EOMONTH($B40,0)+1,\"FLAT\",E40,F40)","v":29.953225806451613},{"$f":"[2]!mGetRate(BY$1,$B40,EOMONTH($B40,0)+1,\"FLAT\",G40,H40)","v":30.709516129032259},{"$f":"[2]!mGetRate(BZ$1,$B40,EOMONTH($B40,0)+1,\"FLAT\",I40,J40)","v":26.699999999999996},{"$f":"IF(ValuationDate>$D40,\"\",[2]!mGetRate(CA$1,$B40,EOMONTH($B40,0)+1,\"FLAT\",M40,N40))","v":32.253951612903229},{"$f":"[2]!mGetRate(CB$1,$B40,EOMONTH($B40,0)+1,\"FLAT\",Q40,R40)","v":33.741774193548387},{"$f":"IF(ValuationDate>$D40,\"\",[2]!mGetRate(CC$1,$B40,EOMONTH($B40,0)+1,\"FLAT\",K40,L40))","v":33.410806451612906},{"$f":"[2]!mGetRate(CD$1,$B40,EOMONTH($B40,0)+1,\"FLAT\",AE40,AF40)","v":30.297248387096772},{"$f":"[2]!mGetRate(CE$1,$B40,EOMONTH($B40,0)+1,\"FLAT\",AA40,AB40)","v":33.830483870967747},{"$f":"[2]!mGetRate(CF$1,$B40,EOMONTH($B40,0)+1,\"FLAT\",O40,P40)","v":33.532096774193555},null,null,null,null,null,null,null,null,2018,"2018-08-01",3.0059708817779609,2.6291368172968546,2.6065896368458641,2.5629190790662202,2.6065896368458641,2.657040574712644,2.9273589018974571]
[null,"2018-09-01","2018-09-30","2018-09-01",30.9375,24.565000000000001,29.074999999999999,23.234999999999999,26.4,22,34.192500000000003,27.44,32.537500000000001,27.25,32.575000000000003,21.234999999999999,32.075000000000003,21.734999999999999,26.074999999999999,22.234999999999999,32.575000000000003,21.234999999999999,26.4,22,30.574999999999999,24.234999999999999,31.725000000000001,25.684999999999999,30.074999999999999,20.734999999999999,30.924099999999999,25.226299999999998,2.9569999999999999,2.6345000000000001,2.5219999999999998,2.5419999999999998,2.5270000000000001,2.6520000000000001,2.5169999999999999,2.5994999999999999,2.4295,2.2294999999999998,1.8995,2.7924000000000002,2.6103000000000001,2.8424,2.6284999999999998,2.6126,2.3835999999999999,2.6101000000000001,2.552,2.4445000000000001,2.2469999999999999,3.1619999999999999,null,null,null,null,null,null,null,2.4916531645569617,2.2891215189873413,2.5864470325569622,2.3762113869873414,2.4358582757721514,null,2.5971537498724881,2.4916531645569617,2.6020086727017193,2.5826414285714288,2.6009577005840763,2.5385763471469502,2.6138907081868408,null,{"$f":"[2]!mGetRate(BX$1,$B41,EOMONTH($B41,0)+1,\"FLAT\",E41,F41)","v":27.963666666666668},{"$f":"[2]!mGetRate(BY$1,$B41,EOMONTH($B41,0)+1,\"FLAT\",G41,H41)","v":26.349666666666668},{"$f":"[2]!mGetRate(BZ$1,$B41,EOMONTH($B41,0)+1,\"FLAT\",I41,J41)","v":24.346666666666664},{"$f":"IF(ValuationDate>$D41,\"\",[2]!mGetRate(CA$1,$B41,EOMONTH($B41,0)+1,\"FLAT\",M41,N41))","v":30.070000000000004},{"$f":"[2]!mGetRate(CB$1,$B41,EOMONTH($B41,0)+1,\"FLAT\",Q41,R41)","v":27.24966666666667},{"$f":"IF(ValuationDate>$D41,\"\",[2]!mGetRate(CC$1,$B41,EOMONTH($B41,0)+1,\"FLAT\",K41,L41))","v":31.041333333333338},{"$f":"[2]!mGetRate(CD$1,$B41,EOMONTH($B41,0)+1,\"FLAT\",AE41,AF41)","v":28.265126666666664},{"$f":"[2]!mGetRate(CE$1,$B41,EOMONTH($B41,0)+1,\"FLAT\",AA41,AB41)","v":28.906333333333333},{"$f":"[2]!mGetRate(CF$1,$B41,EOMONTH($B41,0)+1,\"FLAT\",O41,P41)","v":27.283000000000001},null,null,null,null,null,null,null,null,2018,"2018-09-01",2.8439171725486161,2.6009577005840763,2.5785369998979908,2.5353191673859374,2.5785369998979908,2.628818078817734,2.8996035526846993]
[null,"2018-10-01","2018-10-31","2018-10-01",28.0975,24.48,25.234999999999999,23.03,24.18,19.8,34.65,28.5,31.274999999999999,27.3125,25.234999999999999,21.03,24.734999999999999,22.53,22.234999999999999,20.53,25.234999999999999,21.03,24.18,19.8,26.234999999999999,23.78,27.934999999999999,25.98,25.234999999999999,21.53,28.904399999999999,25.2134,2.9710000000000001,2.5659999999999998,2.476,2.5485000000000002,2.5335000000000001,2.6585999999999999,2.5085000000000002,2.6084999999999998,2.4472999999999998,2.2585000000000002,1.9259999999999999,2.7991000000000001,2.6168999999999998,2.8491,2.6351,2.6192000000000002,2.4144000000000001,2.6166999999999998,2.5585,2.4622000000000002,2.2648000000000001,3.1934999999999998,null,null,null,null,null,null,null,2.5096784810126578,2.3184886075949365,2.6051580050126582,2.4066955555949368,2.4600051623037973,null,2.6037843731510768,2.5096784810126578,2.6110117766118233,2.5892740816326532,2.5922477917819453,2.5450999507308261,2.6204200904068311,null,{"$f":"[2]!mGetRate(BX$1,$B42,EOMONTH($B42,0)+1,\"FLAT\",E42,F42)","v":26.58048387096774},{"$f":"[2]!mGetRate(BY$1,$B42,EOMONTH($B42,0)+1,\"FLAT\",G42,H42)","v":24.310322580645163},{"$f":"[2]!mGetRate(BZ$1,$B42,EOMONTH($B42,0)+1,\"FLAT\",I42,J42)","v":22.343225806451613},{"$f":"IF(ValuationDate>$D42,\"\",[2]!mGetRate(CA$1,$B42,EOMONTH($B42,0)+1,\"FLAT\",M42,N42))","v":29.613306451612903},{"$f":"[2]!mGetRate(CB$1,$B42,EOMONTH($B42,0)+1,\"FLAT\",Q42,R42)","v":23.81032258064516},{"$f":"IF(ValuationDate>$D42,\"\",[2]!mGetRate(CC$1,$B42,EOMONTH($B42,0)+1,\"FLAT\",K42,L42))","v":32.070967741935483},{"$f":"[2]!mGetRate(CD$1,$B42,EOMONTH($B42,0)+1,\"FLAT\",AE42,AF42)","v":27.356561290322578},{"$f":"[2]!mGetRate(CE$1,$B42,EOMONTH($B42,0)+1,\"FLAT\",AA42,AB42)","v":27.115161290322582},{"$f":"[2]!mGetRate(CF$1,$B42,EOMONTH($B42,0)+1,\"FLAT\",O42,P42)","v":23.471612903225807},null,null,null,null,null,null,null,null,2018,"2018-10-01",2.796587200329252,2.5922477917819453,2.585167623176579,2.5418427828740042,2.585167623176579,2.6200947619047619,2.9061639079531698]
[null,"2018-11-01","2018-11-30","2018-11-01",30.442499999999999,24.99,24.977499999999999,22.625,25.74,22.88,34.65,29.4,32.5,27.887499999999999,23.477499999999999,21.125,24.477499999999999,22.125,21.727499999999999,20.625,23.477499999999999,21.125,25.74,22.88,25.977499999999999,23.125,28.2775,26.925000000000001,23.477499999999999,21.625,30.658799999999999,25.741599999999998,3.0209999999999999,2.7385000000000002,2.6884999999999999,2.7309999999999999,2.7160000000000002,2.8437000000000001,2.6585000000000001,2.8134999999999999,2.6084999999999998,2.7934999999999999,2.0434999999999999,2.9870000000000001,2.8016999999999999,3.0369999999999999,2.8212999999999999,2.8033000000000001,3.0041000000000002,2.8014999999999999,2.7410000000000001,2.6234999999999999,2.4260000000000002,3.2484999999999999,null,null,null,null,null,null,null,2.6729189873417716,2.8602607594936704,2.7746079353417721,2.9690759074936706,2.8192158974177213,null,2.7899518728960526,2.6729189873417716,2.8160824767864159,2.7754985714285718,2.7459520647607341,2.7282626667396581,2.8037450527373178,null,{"$f":"[2]!mGetRate(BX$1,$B43,EOMONTH($B43,0)+1,\"FLAT\",E43,F43)","v":28.014965325936203},{"$f":"[2]!mGetRate(BY$1,$B43,EOMONTH($B43,0)+1,\"FLAT\",G43,H43)","v":23.930131761442439},{"$f":"[2]!mGetRate(BZ$1,$B43,EOMONTH($B43,0)+1,\"FLAT\",I43,J43)","v":24.466685159500692},{"$f":"IF(ValuationDate>$D43,\"\",[2]!mGetRate(CA$1,$B43,EOMONTH($B43,0)+1,\"FLAT\",M43,N43))","v":30.446445908460468},{"$f":"[2]!mGetRate(CB$1,$B43,EOMONTH($B43,0)+1,\"FLAT\",Q43,R43)","v":23.430131761442439},{"$f":"IF(ValuationDate>$D43,\"\",[2]!mGetRate(CC$1,$B43,EOMONTH($B43,0)+1,\"FLAT\",K43,L43))","v":32.3126213592233},{"$f":"[2]!mGetRate(CD$1,$B43,EOMONTH($B43,0)+1,\"FLAT\",AE43,AF43)","v":28.469588904299581},{"$f":"[2]!mGetRate(CE$1,$B43,EOMONTH($B43,0)+1,\"FLAT\",AA43,AB43)","v":27.675346740638002},{"$f":"[2]!mGetRate(CF$1,$B43,EOMONTH($B43,0)+1,\"FLAT\",O43,P43)","v":22.430131761442439},null,null,null,null,null,null,null,null,2018,"2018-11-01",3.0152310937339233,2.7459520647607341,2.7713351229215553,2.7250058331158802,2.7713351229215553,2.7740356486042694,3.0903584981832863]
[null,"2018-12-01","2018-12-31","2018-12-01",33.21,27.03,27.037500000000001,25.145,28.48,23.32,35.700000000000003,30.9,33.924999999999997,30.1,25.037500000000001,23.145,26.537500000000001,24.645,24.037500000000001,23.145,25.037500000000001,23.145,28.48,23.32,28.037500000000001,25.895,29.737500000000001,28.094999999999999,27.537500000000001,25.145,32.7194,27.8125,3.157,3.202,2.8769999999999998,2.9569999999999999,2.9420000000000002,3.0728,2.8919999999999999,2.9620000000000002,2.7519999999999998,3.2195,2.1819999999999999,3.2195999999999998,3.0306000000000002,3.2696000000000001,3.0518000000000001,3.0312999999999999,3.4567999999999999,3.0304000000000002,2.9670000000000001,2.7669999999999999,2.5695000000000001,3.407,null,null,null,null,null,null,null,2.8182354430379739,3.2916531645569616,2.925452011037974,3.416877832556962,3.1130546127974679,null,3.0204935438131186,2.8182354430379739,2.9646336913031326,3.0061108163265309,2.9852183830310484,2.9550833451944309,3.030766649924661,null,{"$f":"[2]!mGetRate(BX$1,$B44,EOMONTH($B44,0)+1,\"FLAT\",E44,F44)","v":30.352580645161297},{"$f":"[2]!mGetRate(BY$1,$B44,EOMONTH($B44,0)+1,\"FLAT\",G44,H44)","v":26.162473118279568},{"$f":"[2]!mGetRate(BZ$1,$B44,EOMONTH($B44,0)+1,\"FLAT\",I44,J44)","v":26.094193548387096},{"$f":"IF(ValuationDate>$D44,\"\",[2]!mGetRate(CA$1,$B44,EOMONTH($B44,0)+1,\"FLAT\",M44,N44))","v":32.156451612903226},{"$f":"[2]!mGetRate(CB$1,$B44,EOMONTH($B44,0)+1,\"FLAT\",Q44,R44)","v":25.662473118279571},{"$f":"IF(ValuationDate>$D44,\"\",[2]!mGetRate(CC$1,$B44,EOMONTH($B44,0)+1,\"FLAT\",K44,L44))","v":33.480645161290326},{"$f":"[2]!mGetRate(CD$1,$B44,EOMONTH($B44,0)+1,\"FLAT\",AE44,AF44)","v":30.450618279569891},{"$f":"[2]!mGetRate(CE$1,$B44,EOMONTH($B44,0)+1,\"FLAT\",AA44,AB44)","v":28.978064516129027},{"$f":"[2]!mGetRate(CF$1,$B44,EOMONTH($B44,0)+1,\"FLAT\",O44,P44)","v":24.162473118279568},null,null,null,null,null,null,null,null,2018,"2018-12-01",3.2091810885893612,2.9852183830310484,3.0018767938386213,2.9518269254702028,3.0018767938386213,3.0136702955665022,3.3184570044408561]
[null,"2019-01-01","2019-01-31","2019-01-01",29.52,24.524999999999999,27.3,26.65,26.774999999999999,22.36,36.225000000000001,32.5,33.799999999999997,31.414999999999999,25.3,24.65,26.8,26.15,23.8,24.15,25.3,24.65,26.774999999999999,22.36,28.3,27.4,29.55,28.65,28.3,26.65,30.815000000000001,27.1846,3.2519999999999998,3.1070000000000002,2.9394999999999998,2.9670000000000001,2.952,3.0829,2.927,2.992,2.7932000000000001,2.9695,2.2345000000000002,3.2299000000000002,3.0407999999999999,3.2799,3.0619000000000001,3.0413999999999999,3.1911999999999998,3.0406,2.9769999999999999,2.8081999999999998,2.6107999999999998,3.3420000000000001,null,null,null,null,null,null,null,2.8599569620253162,3.0384886075949362,2.9687605540253164,3.1540832755949366,3.0053223498101262,null,3.0306945027032546,2.8599569620253162,2.9946440376701462,3.0163148979591838,3.021082713392766,2.9651196584003943,3.0408118533400303,null,{"$f":"[2]!mGetRate(BX$1,$B45,EOMONTH($B45,0)+1,\"FLAT\",E45,F45)","v":27.31790322580645},{"$f":"[2]!mGetRate(BY$1,$B45,EOMONTH($B45,0)+1,\"FLAT\",G45,H45)","v":27.013440860215052},{"$f":"[2]!mGetRate(BZ$1,$B45,EOMONTH($B45,0)+1,\"FLAT\",I45,J45)","v":24.828602150537634},{"$f":"IF(ValuationDate>$D45,\"\",[2]!mGetRate(CA$1,$B45,EOMONTH($B45,0)+1,\"FLAT\",M45,N45))","v":32.748548387096768},{"$f":"[2]!mGetRate(CB$1,$B45,EOMONTH($B45,0)+1,\"FLAT\",Q45,R45)","v":26.513440860215052},{"$f":"IF(ValuationDate>$D45,\"\",[2]!mGetRate(CC$1,$B45,EOMONTH($B45,0)+1,\"FLAT\",K45,L45))","v":34.582795698924727},{"$f":"[2]!mGetRate(CD$1,$B45,EOMONTH($B45,0)+1,\"FLAT\",AE45,AF45)","v":29.214501075268821},{"$f":"[2]!mGetRate(CE$1,$B45,EOMONTH($B45,0)+1,\"FLAT\",AA45,AB45)","v":29.153225806451612},{"$f":"[2]!mGetRate(CF$1,$B45,EOMONTH($B45,0)+1,\"FLAT\",O45,P45)","v":25.013440860215052},null,null,null,null,null,null,null,null,2019,"2019-01-01",3.2734881160613232,3.021082713392766,3.0120777527287568,2.9618632569903052,3.0120777527287568,3.0495898357963873,3.3285498587000406]
[null,"2019-02-01","2019-02-28","2019-02-01",27.51,23.45,26.774999999999999,26.252500000000001,26.01,21.715,35.19,31.5625,33.15,30.5,24.774999999999999,24.252500000000001,26.774999999999999,25.752500000000001,23.274999999999999,23.752500000000001,24.774999999999999,24.252500000000001,26.01,21.715,27.774999999999999,27.002500000000001,29.125,28.002500000000001,25.774999999999999,26.252500000000001,29.501200000000001,26.212499999999999,3.23,3.05,2.9075000000000002,2.9424999999999999,2.9275000000000002,3.0581,2.9175,2.9750000000000001,2.77,2.7549999999999999,2.2050000000000001,3.2046999999999999,3.016,3.2547000000000001,3.0369999999999999,3.0167000000000002,2.9632000000000001,3.0156999999999998,2.9525000000000001,2.7850000000000001,2.5874999999999999,3.31,null,null,null,null,null,null,null,2.83646329113924,2.8212734177215184,2.9443732191392402,2.9286055457215188,2.8826788684303795,null,3.0057021534224222,2.83646329113924,2.9776381747288387,2.9913148979591839,3.0113481094374426,2.940530691045784,3.0162011049723758,null,{"$f":"[2]!mGetRate(BX$1,$B46,EOMONTH($B46,0)+1,\"FLAT\",E46,F46)","v":25.77},{"$f":"[2]!mGetRate(BY$1,$B46,EOMONTH($B46,0)+1,\"FLAT\",G46,H46)","v":26.551071428571429},{"$f":"[2]!mGetRate(BZ$1,$B46,EOMONTH($B46,0)+1,\"FLAT\",I46,J46)","v":24.169285714285714},{"$f":"IF(ValuationDate>$D46,\"\",[2]!mGetRate(CA$1,$B46,EOMONTH($B46,0)+1,\"FLAT\",M46,N46))","v":32.014285714285712},{"$f":"[2]!mGetRate(CB$1,$B46,EOMONTH($B46,0)+1,\"FLAT\",Q46,R46)","v":26.336785714285714},{"$f":"IF(ValuationDate>$D46,\"\",[2]!mGetRate(CC$1,$B46,EOMONTH($B46,0)+1,\"FLAT\",K46,L46))","v":33.635357142857139},{"$f":"[2]!mGetRate(CD$1,$B46,EOMONTH($B46,0)+1,\"FLAT\",AE46,AF46)","v":28.091757142857141},{"$f":"[2]!mGetRate(CE$1,$B46,EOMONTH($B46,0)+1,\"FLAT\",AA46,AB46)","v":28.643928571428575},{"$f":"[2]!mGetRate(CF$1,$B46,EOMONTH($B46,0)+1,\"FLAT\",O46,P46)","v":24.551071428571429},null,null,null,null,null,null,null,null,2019,"2019-02-01",3.2405629179956792,3.0113481094374426,2.9870854034479248,2.9372742447660536,2.9870854034479248,3.0398402463054186,3.3038223657650385]
[null,"2019-03-01","2019-03-31","2019-03-01",25.47,22.375,24.675000000000001,24.677499999999998,23.715,20.425000000000001,32.085000000000001,29.6875,30.55,29.585000000000001,22.675000000000001,22.677499999999998,24.675000000000001,24.177499999999998,22.925000000000001,21.177499999999998,22.675000000000001,22.677499999999998,23.715,20.425000000000001,25.675000000000001,25.427499999999998,27.024999999999999,26.677499999999998,23.425000000000001,24.677499999999998,27.246200000000002,25.240400000000001,3.1589999999999998,2.9914999999999998,2.8464999999999998,2.8239999999999998,2.8090000000000002,2.9380000000000002,2.7965,2.9015,2.6901999999999999,2.6665000000000001,2.1190000000000002,3.0827,2.8959000000000001,3.1326999999999998,2.9161000000000001,2.8971,2.8692000000000002,2.8957000000000002,2.8340000000000001,2.7052,2.5076999999999998,3.2789999999999999,null,null,null,null,null,null,null,2.7556531645569615,2.7316531645569619,2.8604891965569617,2.8355762725569624,2.7958429495569623,null,2.8848207905743144,2.7556531645569615,2.9041128261296554,2.8703965306122452,2.8873599959012193,2.8216003795551177,2.897165444500251,null,{"$f":"[2]!mGetRate(BX$1,$B47,EOMONTH($B47,0)+1,\"FLAT\",E47,F47)","v":24.107866756393001},{"$f":"[2]!mGetRate(BY$1,$B47,EOMONTH($B47,0)+1,\"FLAT\",G47,H47)","v":24.676100269179003},{"$f":"[2]!mGetRate(BZ$1,$B47,EOMONTH($B47,0)+1,\"FLAT\",I47,J47)","v":22.267045760430687},{"$f":"IF(ValuationDate>$D47,\"\",[2]!mGetRate(CA$1,$B47,EOMONTH($B47,0)+1,\"FLAT\",M47,N47))","v":30.125296096904442},{"$f":"[2]!mGetRate(CB$1,$B47,EOMONTH($B47,0)+1,\"FLAT\",Q47,R47)","v":24.456046433378198},{"$f":"IF(ValuationDate>$D47,\"\",[2]!mGetRate(CC$1,$B47,EOMONTH($B47,0)+1,\"FLAT\",K47,L47))","v":31.029841857335128},{"$f":"[2]!mGetRate(CD$1,$B47,EOMONTH($B47,0)+1,\"FLAT\",AE47,AF47)","v":26.363432032301485},{"$f":"[2]!mGetRate(CE$1,$B47,EOMONTH($B47,0)+1,\"FLAT\",AA47,AB47)","v":26.872062584118439},{"$f":"[2]!mGetRate(CF$1,$B47,EOMONTH($B47,0)+1,\"FLAT\",O47,P47)","v":22.676100269179003},null,null,null,null,null,null,null,null,2019,"2019-03-01",3.1777992591830437,2.8873599959012193,2.866204040599817,2.8183437162528358,2.866204040599817,2.9156612643678161,3.184222042793702]
[null,"2019-04-01","2019-04-30","2019-04-01",21.33,14.375,20.25,14.654999999999999,20.399999999999999,13.015000000000001,22.05,20.8325,22.245000000000001,18.55,18.25,12.654999999999999,18.75,13.904999999999999,15.25,10.654999999999999,18.25,12.654999999999999,20.399999999999999,13.015000000000001,18.75,12.654999999999999,24.8,25.155000000000001,18.75,13.154999999999999,21.231400000000001,15.998699999999999,2.77,2.4175,2.3025000000000002,2.3725000000000001,2.3574999999999999,2.4802,2.3475000000000001,2.3275000000000001,2.2187999999999999,1.7975000000000001,1.75,2.6179999999999999,2.4386000000000001,2.6680000000000001,2.4556,2.4416000000000002,1.9245000000000001,2.4384000000000001,2.3824999999999998,2.2336999999999998,2.0362,2.88,null,null,null,null,null,null,null,2.2782860759493668,1.8516531645569621,2.3649637799493672,1.9221023925569622,2.1042513532531646,null,2.4242474966846888,2.2782860759493668,2.3299148656407973,2.4096822448979593,2.4272718721180451,2.3684608383058703,2.4436245102963339,null,{"$f":"[2]!mGetRate(BX$1,$B48,EOMONTH($B48,0)+1,\"FLAT\",E48,F48)","v":18.393444444444444},{"$f":"[2]!mGetRate(BY$1,$B48,EOMONTH($B48,0)+1,\"FLAT\",G48,H48)","v":17.887666666666668},{"$f":"[2]!mGetRate(BZ$1,$B48,EOMONTH($B48,0)+1,\"FLAT\",I48,J48)","v":17.28188888888889},{"$f":"IF(ValuationDate>$D48,\"\",[2]!mGetRate(CA$1,$B48,EOMONTH($B48,0)+1,\"FLAT\",M48,N48))","v":20.684888888888889},{"$f":"[2]!mGetRate(CB$1,$B48,EOMONTH($B48,0)+1,\"FLAT\",Q48,R48)","v":16.704333333333331},{"$f":"IF(ValuationDate>$D48,\"\",[2]!mGetRate(CC$1,$B48,EOMONTH($B48,0)+1,\"FLAT\",K48,L48))","v":21.535944444444443},{"$f":"[2]!mGetRate(CD$1,$B48,EOMONTH($B48,0)+1,\"FLAT\",AE48,AF48)","v":19.022037777777779},{"$f":"[2]!mGetRate(CE$1,$B48,EOMONTH($B48,0)+1,\"FLAT\",AA48,AB48)","v":24.949888888888889},{"$f":"[2]!mGetRate(CF$1,$B48,EOMONTH($B48,0)+1,\"FLAT\",O48,P48)","v":15.887666666666668},null,null,null,null,null,null,null,null,2019,"2019-04-01",2.6180708920670854,2.4272718721180451,2.4056307467101909,2.3652033481201955,2.4056307467101909,2.4548648768472909,2.7285296729915225]
[null,"2019-05-01","2019-05-31","2019-05-01",18.95,10.574999999999999,20.97,10.77,15.64,8.0749999999999993,22.837499999999999,17.0975,22.715,14.35,19.47,8.77,20.97,10.77,16.97,5.77,19.47,8.77,15.64,8.0749999999999993,19.47,8.77,25.02,20.77,19.47,8.77,20.264600000000002,12.1038,2.7250000000000001,2.3875000000000002,2.25,2.2650000000000001,2.25,2.3712,2.2349999999999999,2.2774999999999999,2.1675,1.7549999999999999,1.6975,2.5072999999999999,2.3296999999999999,2.5573000000000001,2.3460000000000001,2.3331,1.8794,2.3294999999999999,2.2749999999999999,2.1825000000000001,1.9850000000000001,2.83,null,null,null,null,null,null,null,2.2263367088607593,1.8086151898734175,2.3110383368607597,1.8774273178734178,2.0558543883670883,null,2.3145871886157301,2.2263367088607593,2.2798976216957745,2.299988367346939,2.3119936673839532,2.2605704713417638,2.3356385735811154,null,{"$f":"[2]!mGetRate(BX$1,$B49,EOMONTH($B49,0)+1,\"FLAT\",E49,F49)","v":15.257795698924731},{"$f":"[2]!mGetRate(BY$1,$B49,EOMONTH($B49,0)+1,\"FLAT\",G49,H49)","v":16.473225806451612},{"$f":"[2]!mGetRate(BZ$1,$B49,EOMONTH($B49,0)+1,\"FLAT\",I49,J49)","v":12.304892473118279},{"$f":"IF(ValuationDate>$D49,\"\",[2]!mGetRate(CA$1,$B49,EOMONTH($B49,0)+1,\"FLAT\",M49,N49))","v":19.027204301075269},{"$f":"[2]!mGetRate(CB$1,$B49,EOMONTH($B49,0)+1,\"FLAT\",Q49,R49)","v":16.473225806451609},{"$f":"IF(ValuationDate>$D49,\"\",[2]!mGetRate(CC$1,$B49,EOMONTH($B49,0)+1,\"FLAT\",K49,L49))","v":20.306962365591396},{"$f":"[2]!mGetRate(CD$1,$B49,EOMONTH($B49,0)+1,\"FLAT\",AE49,AF49)","v":16.666827956989248},{"$f":"[2]!mGetRate(CE$1,$B49,EOMONTH($B49,0)+1,\"FLAT\",AA49,AB49)","v":23.146344086021504},{"$f":"[2]!mGetRate(CF$1,$B49,EOMONTH($B49,0)+1,\"FLAT\",O49,P49)","v":14.75279569892473},null,null,null,null,null,null,null,null,2019,"2019-05-01",2.5640529889906372,2.3119936673839532,2.2959704386412327,2.2573127842790908,2.2959704386412327,2.3394092118226597,2.6200314897052892]
[null,"2019-06-01","2019-06-30","2019-06-01",19.12,11.05,23.13,11.324999999999999,14.96,7.41,24.412500000000001,17.72,23.89,14.35,21.38,9.8249999999999993,22.38,10.824999999999999,19.63,7.3250000000000002,21.38,9.8249999999999993,14.96,7.41,24.13,11.824999999999999,28.18,21.824999999999999,22.13,10.074999999999999,20.907699999999998,12.341200000000001,2.7530000000000001,2.4205000000000001,2.2829999999999999,2.2854999999999999,2.2705000000000002,2.3919999999999999,2.2530000000000001,2.3105000000000002,2.1955,1.7729999999999999,1.7204999999999999,2.5284,2.3504999999999998,2.5783999999999998,2.3668999999999998,2.3538000000000001,1.8985000000000001,2.3502999999999998,2.2955000000000001,2.2105000000000001,2.0129999999999999,2.863,null,null,null,null,null,null,null,2.254691139240506,1.8268430379746832,2.3404713272405062,1.8963485259746833,2.0795885076075948,null,2.3354991543405084,2.254691139240506,2.3129090026994898,2.3209067346938776,2.330438180141408,2.2811449134139892,2.3562312405826216,null,{"$f":"[2]!mGetRate(BX$1,$B50,EOMONTH($B50,0)+1,\"FLAT\",E50,F50)","v":15.533333333333335},{"$f":"[2]!mGetRate(BY$1,$B50,EOMONTH($B50,0)+1,\"FLAT\",G50,H50)","v":17.883333333333329},{"$f":"[2]!mGetRate(BZ$1,$B50,EOMONTH($B50,0)+1,\"FLAT\",I50,J50)","v":11.604444444444445},{"$f":"IF(ValuationDate>$D50,\"\",[2]!mGetRate(CA$1,$B50,EOMONTH($B50,0)+1,\"FLAT\",M50,N50))","v":19.649999999999999},{"$f":"[2]!mGetRate(CB$1,$B50,EOMONTH($B50,0)+1,\"FLAT\",Q50,R50)","v":17.244444444444444},{"$f":"IF(ValuationDate>$D50,\"\",[2]!mGetRate(CC$1,$B50,EOMONTH($B50,0)+1,\"FLAT\",K50,L50))","v":21.438055555555554},{"$f":"[2]!mGetRate(CD$1,$B50,EOMONTH($B50,0)+1,\"FLAT\",AE50,AF50)","v":17.100366666666666},{"$f":"[2]!mGetRate(CE$1,$B50,EOMONTH($B50,0)+1,\"FLAT\",AA50,AB50)","v":25.355555555555554},{"$f":"[2]!mGetRate(CF$1,$B50,EOMONTH($B50,0)+1,\"FLAT\",O50,P50)","v":16.244444444444444},null,null,null,null,null,null,null,null,2019,"2019-06-01",2.5980070994958329,2.330438180141408,2.316882404366011,2.2778872638953014,2.316882404366011,2.357882118226601,2.6407218409366169]
[null,"2019-07-01","2019-07-31","2019-07-01",31.3125,15.335000000000001,34.237499999999997,24.675000000000001,27.15,14.85,35.75,27.66,34.935000000000002,26.432500000000001,38.987499999999997,25.675000000000001,39.237499999999997,25.675000000000001,32.237499999999997,22.175000000000001,38.987499999999997,25.675000000000001,27.15,14.85,36.737499999999997,26.175000000000001,37.287500000000001,27.175000000000001,35.737499999999997,24.175000000000001,32.250399999999999,20.222899999999999,2.786,2.6560000000000001,2.4685000000000001,2.3460000000000001,2.331,2.4533,2.3184999999999998,2.4009999999999998,2.2522000000000002,1.9784999999999999,1.7435,2.5907,2.4117000000000002,2.6406999999999998,2.4285999999999999,2.4148000000000001,2.1168999999999998,2.4116,2.3559999999999999,2.2671999999999999,2.0697999999999999,3.0409999999999999,null,null,null,null,null,null,null,2.3121088607594937,2.0349443037974679,2.400073132759494,2.112365651797468,2.2148729872784809,null,2.3972149556258291,2.3121088607594937,2.4034402142399802,2.3826414285714286,2.3975557126754787,2.3418646083100674,2.4170047212456054,null,{"$f":"[2]!mGetRate(BX$1,$B51,EOMONTH($B51,0)+1,\"FLAT\",E51,F51)","v":24.268655913978495},{"$f":"[2]!mGetRate(BY$1,$B51,EOMONTH($B51,0)+1,\"FLAT\",G51,H51)","v":30.021774193548389},{"$f":"[2]!mGetRate(BZ$1,$B51,EOMONTH($B51,0)+1,\"FLAT\",I51,J51)","v":21.727419354838709},{"$f":"IF(ValuationDate>$D51,\"\",[2]!mGetRate(CA$1,$B51,EOMONTH($B51,0)+1,\"FLAT\",M51,N51))","v":31.186586021505377},{"$f":"[2]!mGetRate(CB$1,$B51,EOMONTH($B51,0)+1,\"FLAT\",Q51,R51)","v":33.258333333333333},{"$f":"IF(ValuationDate>$D51,\"\",[2]!mGetRate(CC$1,$B51,EOMONTH($B51,0)+1,\"FLAT\",K51,L51))","v":32.183440860215057},{"$f":"[2]!mGetRate(CD$1,$B51,EOMONTH($B51,0)+1,\"FLAT\",AE51,AF51)","v":26.947953763440861},{"$f":"[2]!mGetRate(CE$1,$B51,EOMONTH($B51,0)+1,\"FLAT\",AA51,AB51)","v":32.829301075268816},{"$f":"[2]!mGetRate(CF$1,$B51,EOMONTH($B51,0)+1,\"FLAT\",O51,P51)","v":33.118548387096773},null,null,null,null,null,null,null,null,2019,"2019-07-01",2.788870357032617,2.3975557126754787,2.3785982056513317,2.338607069591923,2.3785982056513317,2.4251029720853854,2.7017836092046834]
[null,"2019-08-01","2019-08-31","2019-08-01",33.5,22,32.887500000000003,24.44,30.45,16.850000000000001,36.807499999999997,29.9,35.277500000000003,28.067499999999999,37.387500000000003,24.94,37.387500000000003,25.44,30.887499999999999,22.44,37.387500000000003,24.94,30.45,16.850000000000001,34.887500000000003,25.94,35.6875,26.69,35.137500000000003,24.44,33.506799999999998,24.332100000000001,2.802,2.6720000000000002,2.5070000000000001,2.3620000000000001,2.347,2.4695,2.3344999999999998,2.427,2.2732000000000001,1.9970000000000001,1.7595000000000001,2.6072000000000002,2.4279000000000002,2.6572,2.4449000000000001,2.431,2.1364999999999998,2.4278,2.3719999999999999,2.2881999999999998,2.0908000000000002,3.0545,null,null,null,null,null,null,null,2.3333746835443034,2.0536784810126583,2.4221478755443036,2.1318124490126582,2.2352533722784811,null,2.4135364898500464,2.3333746835443034,2.4294491810913921,2.3989679591836737,2.4139508351265495,2.3579227094396087,2.4330770467101961,null,{"$f":"[2]!mGetRate(BX$1,$B52,EOMONTH($B52,0)+1,\"FLAT\",E52,F52)","v":28.677419354838708},{"$f":"[2]!mGetRate(BY$1,$B52,EOMONTH($B52,0)+1,\"FLAT\",G52,H52)","v":29.345000000000002},{"$f":"[2]!mGetRate(BZ$1,$B52,EOMONTH($B52,0)+1,\"FLAT\",I52,J52)","v":24.746774193548386},{"$f":"IF(ValuationDate>$D52,\"\",[2]!mGetRate(CA$1,$B52,EOMONTH($B52,0)+1,\"FLAT\",M52,N52))","v":32.253951612903222},{"$f":"[2]!mGetRate(CB$1,$B52,EOMONTH($B52,0)+1,\"FLAT\",Q52,R52)","v":32.377258064516134},{"$f":"IF(ValuationDate>$D52,\"\",[2]!mGetRate(CC$1,$B52,EOMONTH($B52,0)+1,\"FLAT\",K52,L52))","v":33.910806451612899},{"$f":"[2]!mGetRate(CD$1,$B52,EOMONTH($B52,0)+1,\"FLAT\",AE52,AF52)","v":29.659345161290322},{"$f":"[2]!mGetRate(CE$1,$B52,EOMONTH($B52,0)+1,\"FLAT\",AA52,AB52)","v":31.914354838709677},{"$f":"[2]!mGetRate(CF$1,$B52,EOMONTH($B52,0)+1,\"FLAT\",O52,P52)","v":32.167580645161294},null,null,null,null,null,null,null,null,2019,"2019-08-01",2.8284834859553456,2.4139508351265495,2.3949197398755486,2.3546652000240873,2.3949197398755486,2.441523333333333,2.7179321760193789]
[null,"2019-09-01","2019-09-30","2019-09-01",31.9375,22.215,30.524999999999999,21.385000000000002,27.15,18.850000000000001,34.692500000000003,27.94,32.537500000000001,27.25,34.024999999999999,19.385000000000002,33.524999999999999,19.885000000000002,27.524999999999999,20.385000000000002,34.024999999999999,19.385000000000002,27.15,18.850000000000001,32.024999999999999,22.385000000000002,32.575000000000003,23.135000000000002,31.524999999999999,18.885000000000002,31.424099999999999,24.051200000000001,2.8,2.4950000000000001,2.4874999999999998,2.3525,2.3374999999999999,2.4599000000000002,2.3224999999999998,2.4300000000000002,2.2862,2.0225,1.7825,2.5973999999999999,2.4182999999999999,2.6474000000000002,2.4352,2.4214000000000002,2.1636000000000002,2.4180999999999999,2.3624999999999998,2.3012000000000001,2.1036999999999999,3.0425,null,null,null,null,null,null,null,2.346539240506329,2.0795012658227847,2.4358131925063291,2.1586174938227849,2.2551177981645569,null,2.4038455789044173,2.346539240506329,2.4324502157280934,2.389274081632653,2.4016544932882464,2.3483882118939436,2.4235341034655953,null,{"$f":"[2]!mGetRate(BX$1,$B53,EOMONTH($B53,0)+1,\"FLAT\",E53,F53)","v":27.400333333333336},{"$f":"[2]!mGetRate(BY$1,$B53,EOMONTH($B53,0)+1,\"FLAT\",G53,H53)","v":26.259666666666664},{"$f":"[2]!mGetRate(BZ$1,$B53,EOMONTH($B53,0)+1,\"FLAT\",I53,J53)","v":23.276666666666667},{"$f":"IF(ValuationDate>$D53,\"\",[2]!mGetRate(CA$1,$B53,EOMONTH($B53,0)+1,\"FLAT\",M53,N53))","v":30.07},{"$f":"[2]!mGetRate(CB$1,$B53,EOMONTH($B53,0)+1,\"FLAT\",Q53,R53)","v":27.159666666666666},{"$f":"IF(ValuationDate>$D53,\"\",[2]!mGetRate(CC$1,$B53,EOMONTH($B53,0)+1,\"FLAT\",K53,L53))","v":31.541333333333334},{"$f":"[2]!mGetRate(CD$1,$B53,EOMONTH($B53,0)+1,\"FLAT\",AE53,AF53)","v":27.983413333333335},{"$f":"[2]!mGetRate(CE$1,$B53,EOMONTH($B53,0)+1,\"FLAT\",AA53,AB53)","v":28.169666666666668},{"$f":"[2]!mGetRate(CF$1,$B53,EOMONTH($B53,0)+1,\"FLAT\",O53,P53)","v":27.192999999999998},null,null,null,null,null,null,null,null,2019,"2019-09-01",2.808419693384093,2.4016544932882464,2.3852288289299195,2.3451306850799898,2.3852288289299195,2.4292080623973726,2.7083439644731535]
[null,"2019-10-01","2019-10-31","2019-10-01",29.3475,25.38,26.734999999999999,24.28,24.68,20.350000000000001,34.9,29.45,30.875,27.862500000000001,26.734999999999999,22.28,26.234999999999999,23.78,23.734999999999999,21.78,26.734999999999999,22.28,24.68,20.350000000000001,27.734999999999999,25.03,28.734999999999999,26.03,26.734999999999999,22.78,29.339400000000001,25.924700000000001,2.83,2.4224999999999999,2.3774999999999999,2.39,2.375,2.4979,2.37,2.4550000000000001,2.3161999999999998,2.0550000000000002,1.8174999999999999,2.6360000000000001,2.4563000000000001,2.6859999999999999,2.4735,2.4592000000000001,2.1981000000000002,2.4561000000000002,2.4,2.3311999999999999,2.1337999999999999,3.17,null,null,null,null,null,null,null,2.3769189873417718,2.1124126582278482,2.467348539341772,2.1927807862278486,2.2873652427848099,null,2.4420991747424261,2.3769189873417718,2.4574588377006048,2.4275393877551021,2.4503275130648632,2.3860243864163064,2.4612036162732296,null,{"$f":"[2]!mGetRate(BX$1,$B54,EOMONTH($B54,0)+1,\"FLAT\",E54,F54)","v":27.683709677419351},{"$f":"[2]!mGetRate(BY$1,$B54,EOMONTH($B54,0)+1,\"FLAT\",G54,H54)","v":25.705483870967743},{"$f":"[2]!mGetRate(BZ$1,$B54,EOMONTH($B54,0)+1,\"FLAT\",I54,J54)","v":22.864193548387096},{"$f":"IF(ValuationDate>$D54,\"\",[2]!mGetRate(CA$1,$B54,EOMONTH($B54,0)+1,\"FLAT\",M54,N54))","v":29.611693548387098},{"$f":"[2]!mGetRate(CB$1,$B54,EOMONTH($B54,0)+1,\"FLAT\",Q54,R54)","v":25.205483870967743},{"$f":"IF(ValuationDate>$D54,\"\",[2]!mGetRate(CC$1,$B54,EOMONTH($B54,0)+1,\"FLAT\",K54,L54))","v":32.614516129032253},{"$f":"[2]!mGetRate(CD$1,$B54,EOMONTH($B54,0)+1,\"FLAT\",AE54,AF54)","v":27.907429032258065},{"$f":"[2]!mGetRate(CE$1,$B54,EOMONTH($B54,0)+1,\"FLAT\",AA54,AB54)","v":27.600645161290323},{"$f":"[2]!mGetRate(CF$1,$B54,EOMONTH($B54,0)+1,\"FLAT\",O54,P54)","v":24.866774193548387},null,null,null,null,null,null,null,null,2019,"2019-10-01",2.6952393250334397,2.4503275130648632,2.4234824247679287,2.3827669282803754,2.4234824247679287,2.4779560098522166,2.7461921679450954]
[null,"2019-11-01","2019-11-30","2019-11-01",31.192499999999999,25.89,26.477499999999999,23.574999999999999,26.24,23.43,34.9,30.35,32.5,28.4375,24.977499999999999,22.074999999999999,25.977499999999999,23.074999999999999,23.227499999999999,21.574999999999999,24.977499999999999,22.074999999999999,26.24,23.43,27.477499999999999,24.074999999999999,28.477499999999999,25.324999999999999,24.977499999999999,22.574999999999999,31.033799999999999,26.4528,2.903,2.7679999999999998,2.6655000000000002,2.6105,2.5954999999999999,2.7214999999999998,2.5379999999999998,2.6680000000000001,2.4967999999999999,2.6055000000000001,1.9655,2.8628999999999998,2.6797,2.9129,2.6983999999999999,2.6817000000000002,2.8043999999999998,2.6795,2.6204999999999998,2.5118,2.3142999999999998,3.1055000000000001,null,null,null,null,null,null,null,2.5598050632911389,2.6698810126582275,2.6571913272911392,2.7714544006582278,2.6645829509746832,null,2.667030318269918,2.5598050632911389,2.6705322969064005,2.6525393877551022,2.6224762988011063,2.6073250926077991,2.6827003515821195,null,{"$f":"[2]!mGetRate(BX$1,$B55,EOMONTH($B55,0)+1,\"FLAT\",E55,F55)","v":28.831747572815534},{"$f":"[2]!mGetRate(BY$1,$B55,EOMONTH($B55,0)+1,\"FLAT\",G55,H55)","v":25.185263522884881},{"$f":"[2]!mGetRate(BZ$1,$B55,EOMONTH($B55,0)+1,\"FLAT\",I55,J55)","v":24.988945908460469},{"$f":"IF(ValuationDate>$D55,\"\",[2]!mGetRate(CA$1,$B55,EOMONTH($B55,0)+1,\"FLAT\",M55,N55))","v":30.691314147018026},{"$f":"[2]!mGetRate(CB$1,$B55,EOMONTH($B55,0)+1,\"FLAT\",Q55,R55)","v":24.685263522884881},{"$f":"IF(ValuationDate>$D55,\"\",[2]!mGetRate(CC$1,$B55,EOMONTH($B55,0)+1,\"FLAT\",K55,L55))","v":32.874271844660193},{"$f":"[2]!mGetRate(CD$1,$B55,EOMONTH($B55,0)+1,\"FLAT\",AE55,AF55)","v":28.994270180305129},{"$f":"[2]!mGetRate(CE$1,$B55,EOMONTH($B55,0)+1,\"FLAT\",AA55,AB55)","v":27.073959778085989},{"$f":"[2]!mGetRate(CF$1,$B55,EOMONTH($B55,0)+1,\"FLAT\",O55,P55)","v":23.685263522884881},null,null,null,null,null,null,null,null,2019,"2019-11-01",2.9915661076242417,2.6224762988011063,2.6484135682954202,2.6040680382986414,2.6484135682954202,2.6503698029556646,2.9687396043601133]
[null,"2019-12-01","2019-12-31","2019-12-01",33.96,27.93,28.537500000000001,26.395,28.58,23.87,35.950000000000003,33.049999999999997,34.125,31.6,26.537500000000001,24.395,28.037500000000001,25.895,25.537500000000001,24.395,26.537500000000001,24.395,28.58,23.87,29.537500000000001,27.145,30.537500000000001,27.645,29.037500000000001,26.395,33.189399999999999,28.975000000000001,3.048,2.9605000000000001,2.8780000000000001,2.8330000000000002,2.8180000000000001,2.9470999999999998,2.7679999999999998,2.8254999999999999,2.6655000000000002,3.0005000000000002,2.1455000000000002,3.0920000000000001,2.9049999999999998,3.1419999999999999,2.9253,2.9062000000000001,3.2241,2.9047999999999998,2.843,2.6804999999999999,2.4830000000000001,3.2204999999999999,null,null,null,null,null,null,null,2.7306405063291139,3.0698810126582274,2.834525094329114,3.1866698006582279,2.9554291034936711,null,2.8940016535754367,2.7306405063291139,2.8280866153332211,2.8795802040816327,2.8581561840352494,2.8306330614404849,2.9062061275740838,null,{"$f":"[2]!mGetRate(BX$1,$B56,EOMONTH($B56,0)+1,\"FLAT\",E56,F56)","v":31.171935483870968},{"$f":"[2]!mGetRate(BY$1,$B56,EOMONTH($B56,0)+1,\"FLAT\",G56,H56)","v":27.546881720430104},{"$f":"[2]!mGetRate(BZ$1,$B56,EOMONTH($B56,0)+1,\"FLAT\",I56,J56)","v":26.402258064516129},{"$f":"IF(ValuationDate>$D56,\"\",[2]!mGetRate(CA$1,$B56,EOMONTH($B56,0)+1,\"FLAT\",M56,N56))","v":32.957526881720426},{"$f":"[2]!mGetRate(CB$1,$B56,EOMONTH($B56,0)+1,\"FLAT\",Q56,R56)","v":27.046881720430111},{"$f":"IF(ValuationDate>$D56,\"\",[2]!mGetRate(CC$1,$B56,EOMONTH($B56,0)+1,\"FLAT\",K56,L56))","v":34.609139784946237},{"$f":"[2]!mGetRate(CD$1,$B56,EOMONTH($B56,0)+1,\"FLAT\",AE56,AF56)","v":31.240806451612904},{"$f":"[2]!mGetRate(CE$1,$B56,EOMONTH($B56,0)+1,\"FLAT\",AA56,AB56)","v":29.200107526881716},{"$f":"[2]!mGetRate(CF$1,$B56,EOMONTH($B56,0)+1,\"FLAT\",O56,P56)","v":25.546881720430104},null,null,null,null,null,null,null,null,2019,"2019-12-01",3.210210001028913,2.8581561840352494,2.8753849036009389,2.8273764146209284,2.8753849036009389,2.8864124958949096,3.1933056116269687]
[null,"2020-01-01","2020-01-31","2020-01-01",30.12,29.725000000000001,29.05,26.85,28.475000000000001,25.16,37.475000000000001,31.7,34.799999999999997,32.715000000000003,27.05,24.85,28.55,26.35,25.55,24.35,27.05,24.85,28.475000000000001,25.16,30.05,27.6,31.05,28.85,30.05,26.85,31.59,30.402100000000001,3.1709999999999998,3.056,2.8984999999999999,2.931,2.9159999999999999,3.0464000000000002,2.8660000000000001,2.9184999999999999,2.7372000000000001,2.9485000000000001,2.1960000000000002,3.1928000000000001,3.0043000000000002,3.2427999999999999,3.0251999999999999,3.0051000000000001,3.1688000000000001,3.0041000000000002,2.9409999999999998,2.7522000000000002,2.5548000000000002,3.3109999999999999,null,null,null,null,null,null,null,2.8032481012658224,3.0172227848101265,2.9098945732658228,3.132008532810127,2.965593498037975,null,2.9939710506987662,2.8032481012658224,2.9211186890709628,2.9795802040816328,2.9585763090480586,2.9289889308589259,3.0046491210447015,null,{"$f":"[2]!mGetRate(BX$1,$B57,EOMONTH($B57,0)+1,\"FLAT\",E57,F57)","v":29.945860215053763},{"$f":"[2]!mGetRate(BY$1,$B57,EOMONTH($B57,0)+1,\"FLAT\",G57,H57)","v":28.080107526881722},{"$f":"[2]!mGetRate(BZ$1,$B57,EOMONTH($B57,0)+1,\"FLAT\",I57,J57)","v":27.013548387096773},{"$f":"IF(ValuationDate>$D57,\"\",[2]!mGetRate(CA$1,$B57,EOMONTH($B57,0)+1,\"FLAT\",M57,N57))","v":33.880806451612905},{"$f":"[2]!mGetRate(CB$1,$B57,EOMONTH($B57,0)+1,\"FLAT\",Q57,R57)","v":27.580107526881722},{"$f":"IF(ValuationDate>$D57,\"\",[2]!mGetRate(CC$1,$B57,EOMONTH($B57,0)+1,\"FLAT\",K57,L57))","v":34.92903225806451},{"$f":"[2]!mGetRate(CD$1,$B57,EOMONTH($B57,0)+1,\"FLAT\",AE57,AF57)","v":31.066302150537634},{"$f":"[2]!mGetRate(CE$1,$B57,EOMONTH($B57,0)+1,\"FLAT\",AA57,AB57)","v":30.080107526881722},{"$f":"[2]!mGetRate(CF$1,$B57,EOMONTH($B57,0)+1,\"FLAT\",O57,P57)","v":26.080107526881722},null,null,null,null,null,null,null,null,2020,"2020-01-01",3.2313027060397159,2.9585763090480586,2.9753543007242684,2.9257324635179351,2.9753543007242684,2.9869872085385878,3.2922155833669766]
[null,"2020-02-01","2020-02-29","2020-02-01",29.61,28.65,28.524999999999999,26.0625,27.71,24.515000000000001,36.44,30.762499999999999,34.15,31.8,26.524999999999999,24.0625,28.524999999999999,25.5625,25.024999999999999,23.5625,26.524999999999999,24.0625,27.71,24.515000000000001,29.524999999999999,26.8125,30.524999999999999,27.8125,27.524999999999999,26.0625,31.026199999999999,29.43,3.141,3.0135000000000001,2.8660000000000001,2.9009999999999998,2.8860000000000001,3.016,2.8534999999999999,2.8959999999999999,2.7185000000000001,2.8584999999999998,2.181,3.1619999999999999,2.9739,3.2120000000000002,2.9946000000000002,2.9748000000000001,3.0731999999999999,2.9737,2.911,2.7334999999999998,2.536,3.2810000000000001,null,null,null,null,null,null,null,2.7843113924050633,2.9260835443037969,2.8902375404050638,3.0374024923037974,2.9095087423544306,null,2.9633681740283588,2.7843113924050633,2.8986109292957027,2.9489679591836735,2.945767619633159,2.8988799912410359,2.9745135107985936,null,{"$f":"[2]!mGetRate(BX$1,$B58,EOMONTH($B58,0)+1,\"FLAT\",E58,F58)","v":29.201724137931034},{"$f":"[2]!mGetRate(BY$1,$B58,EOMONTH($B58,0)+1,\"FLAT\",G58,H58)","v":27.477729885057471},{"$f":"[2]!mGetRate(BZ$1,$B58,EOMONTH($B58,0)+1,\"FLAT\",I58,J58)","v":26.351206896551727},{"$f":"IF(ValuationDate>$D58,\"\",[2]!mGetRate(CA$1,$B58,EOMONTH($B58,0)+1,\"FLAT\",M58,N58))","v":33.150574712643675},{"$f":"[2]!mGetRate(CB$1,$B58,EOMONTH($B58,0)+1,\"FLAT\",Q58,R58)","v":27.265086206896548},{"$f":"IF(ValuationDate>$D58,\"\",[2]!mGetRate(CC$1,$B58,EOMONTH($B58,0)+1,\"FLAT\",K58,L58))","v":34.025431034482757},{"$f":"[2]!mGetRate(CD$1,$B58,EOMONTH($B58,0)+1,\"FLAT\",AE58,AF58)","v":30.347356321839079},{"$f":"[2]!mGetRate(CE$1,$B58,EOMONTH($B58,0)+1,\"FLAT\",AA58,AB58)","v":29.371408045977013},{"$f":"[2]!mGetRate(CF$1,$B58,EOMONTH($B58,0)+1,\"FLAT\",O58,P58)","v":25.477729885057471},null,null,null,null,null,null,null,null,2020,"2020-02-01",3.1978630517542959,2.945767619633159,2.9447514240538615,2.895623468957627,2.9447514240538615,2.9741588013136289,3.2619370205894227]
[null,"2020-03-01","2020-03-31","2020-03-01",27.57,27.574999999999999,26.425000000000001,24.487500000000001,25.414999999999999,23.225000000000001,33.335000000000001,28.887499999999999,31.55,30.885000000000002,24.425000000000001,22.487500000000001,26.425000000000001,23.987500000000001,24.675000000000001,20.987500000000001,24.425000000000001,22.487500000000001,25.414999999999999,23.225000000000001,27.425000000000001,25.237500000000001,28.425000000000001,26.487500000000001,25.175000000000001,24.487500000000001,28.7712,28.457899999999999,3.0790000000000002,2.9914999999999998,2.8065000000000002,2.8039999999999998,2.7890000000000001,2.9177,2.7440000000000002,2.8340000000000001,2.6665000000000001,2.8039999999999998,2.1389999999999998,3.0621,2.8757000000000001,3.1120999999999999,2.8957000000000002,2.8769999999999998,3.0152999999999999,2.8755000000000002,2.8140000000000001,2.6815000000000002,2.484,3.2414999999999998,null,null,null,null,null,null,null,2.7316531645569619,2.8708936708860753,2.8355762725569624,2.9801132788860758,2.8545590967215189,null,2.8644188727940429,2.7316531645569619,2.8365895468038751,2.8499883673469388,2.8335635003586437,2.801527753143191,2.8770750376695129,null,{"$f":"[2]!mGetRate(BX$1,$B59,EOMONTH($B59,0)+1,\"FLAT\",E59,F59)","v":27.572200538358008},{"$f":"[2]!mGetRate(BY$1,$B59,EOMONTH($B59,0)+1,\"FLAT\",G59,H59)","v":25.572291386271868},{"$f":"[2]!mGetRate(BZ$1,$B59,EOMONTH($B59,0)+1,\"FLAT\",I59,J59)","v":24.451164199192462},{"$f":"IF(ValuationDate>$D59,\"\",[2]!mGetRate(CA$1,$B59,EOMONTH($B59,0)+1,\"FLAT\",M59,N59))","v":31.257328398384924},{"$f":"[2]!mGetRate(CB$1,$B59,EOMONTH($B59,0)+1,\"FLAT\",Q59,R59)","v":25.352237550471067},{"$f":"IF(ValuationDate>$D59,\"\",[2]!mGetRate(CC$1,$B59,EOMONTH($B59,0)+1,\"FLAT\",K59,L59))","v":31.377621130551823},{"$f":"[2]!mGetRate(CD$1,$B59,EOMONTH($B59,0)+1,\"FLAT\",AE59,AF59)","v":28.633314266487215},{"$f":"[2]!mGetRate(CE$1,$B59,EOMONTH($B59,0)+1,\"FLAT\",AA59,AB59)","v":27.572291386271871},{"$f":"[2]!mGetRate(CF$1,$B59,EOMONTH($B59,0)+1,\"FLAT\",O59,P59)","v":23.572291386271868},null,null,null,null,null,null,null,null,2020,"2020-03-01",3.1366427616009882,2.8335635003586437,2.8458021228195456,2.79827105321263,2.8458021228195456,2.8617819540229887,3.164036334275333]
[null,"2020-04-01","2020-04-30","2020-04-01",24.83,15.925000000000001,23.65,18.055,22.8,14.815,26.45,23.232500000000002,23.795000000000002,22.3,21.65,16.055,22.15,17.305,18.649999999999999,14.055,21.65,16.055,22.8,14.815,22.15,16.055,26.6,25.305,22.15,16.555,23.717600000000001,18.555,2.754,2.359,2.359,2.3740000000000001,2.359,2.4817,2.2589999999999999,2.319,2.2402000000000002,1.804,1.8015000000000001,2.6194999999999999,2.4401000000000002,2.6695000000000002,2.4571999999999998,2.4430999999999998,1.9527000000000001,2.4399000000000002,2.3839999999999999,2.2553000000000001,2.0577999999999999,2.9540000000000002,null,null,null,null,null,null,null,2.2999569620253162,1.8582354430379746,2.3874589940253164,1.9289350510379748,2.1186466125316454,null,2.4257776405182092,2.2999569620253162,2.3214119341701434,2.411212857142857,2.3365863510605593,2.3699662852867647,2.4451312908086389,null,{"$f":"[2]!mGetRate(BX$1,$B60,EOMONTH($B60,0)+1,\"FLAT\",E60,F60)","v":21.07011111111111},{"$f":"[2]!mGetRate(BY$1,$B60,EOMONTH($B60,0)+1,\"FLAT\",G60,H60)","v":21.287666666666667},{"$f":"[2]!mGetRate(BZ$1,$B60,EOMONTH($B60,0)+1,\"FLAT\",I60,J60)","v":19.428555555555555},{"$f":"IF(ValuationDate>$D60,\"\",[2]!mGetRate(CA$1,$B60,EOMONTH($B60,0)+1,\"FLAT\",M60,N60))","v":23.163777777777778},{"$f":"[2]!mGetRate(CB$1,$B60,EOMONTH($B60,0)+1,\"FLAT\",Q60,R60)","v":20.104333333333333},{"$f":"IF(ValuationDate>$D60,\"\",[2]!mGetRate(CC$1,$B60,EOMONTH($B60,0)+1,\"FLAT\",K60,L60))","v":25.091499999999996},{"$f":"[2]!mGetRate(CD$1,$B60,EOMONTH($B60,0)+1,\"FLAT\",AE60,AF60)","v":21.537835555555553},{"$f":"[2]!mGetRate(CE$1,$B60,EOMONTH($B60,0)+1,\"FLAT\",AA60,AB60)","v":26.053222222222225},{"$f":"[2]!mGetRate(CF$1,$B60,EOMONTH($B60,0)+1,\"FLAT\",O60,P60)","v":19.287666666666667},null,null,null,null,null,null,null,null,2020,"2020-04-01",2.6762044449017393,2.3365863510605593,2.4071608905437114,2.3667087978482106,2.4071608905437114,2.364039753694581,2.7300436011303999]
[null,"2020-05-01","2020-05-31","2020-05-01",22.45,12.125,24.37,14.17,18.04,9.875,27.237500000000001,19.497499999999999,24.265000000000001,18.100000000000001,22.87,12.17,24.37,14.17,20.37,9.17,22.87,12.17,18.04,9.875,22.87,12.17,26.82,20.92,22.87,12.17,22.750900000000001,14.66,2.7429999999999999,2.4430000000000001,2.3380000000000001,2.298,2.2829999999999999,2.4047000000000001,2.258,2.3005,2.2218,1.788,1.7829999999999999,2.5413000000000001,2.3631000000000002,2.5912999999999999,2.3795999999999999,2.3664000000000001,1.9357,2.3628999999999998,2.3079999999999998,2.2366999999999999,2.0392000000000001,2.9380000000000002,null,null,null,null,null,null,null,2.2813240506329113,1.842032911392405,2.3681173146329115,1.9121161993924052,2.1008976190126583,null,2.348250352953178,2.2813240506329113,2.302905553910485,2.3336618367346937,2.3355616559073678,2.293690304921443,2.3687877448518333,null,{"$f":"[2]!mGetRate(BX$1,$B61,EOMONTH($B61,0)+1,\"FLAT\",E61,F61)","v":17.676075268817204},{"$f":"[2]!mGetRate(BY$1,$B61,EOMONTH($B61,0)+1,\"FLAT\",G61,H61)","v":19.653870967741938},{"$f":"[2]!mGetRate(BZ$1,$B61,EOMONTH($B61,0)+1,\"FLAT\",I61,J61)","v":14.26478494623656},{"$f":"IF(ValuationDate>$D61,\"\",[2]!mGetRate(CA$1,$B61,EOMONTH($B61,0)+1,\"FLAT\",M61,N61))","v":21.414516129032258},{"$f":"[2]!mGetRate(CB$1,$B61,EOMONTH($B61,0)+1,\"FLAT\",Q61,R61)","v":19.653870967741934},{"$f":"IF(ValuationDate>$D61,\"\",[2]!mGetRate(CC$1,$B61,EOMONTH($B61,0)+1,\"FLAT\",K61,L61))","v":23.658790322580646},{"$f":"[2]!mGetRate(CD$1,$B61,EOMONTH($B61,0)+1,\"FLAT\",AE61,AF61)","v":19.009946236559141},{"$f":"[2]!mGetRate(CE$1,$B61,EOMONTH($B61,0)+1,\"FLAT\",AA61,AB61)","v":24.092043010752693},{"$f":"[2]!mGetRate(CF$1,$B61,EOMONTH($B61,0)+1,\"FLAT\",O61,P61)","v":17.922688172043014},null,null,null,null,null,null,null,null,2020,"2020-05-01",2.6545972836711598,2.3355616559073678,2.3296336029786802,2.2904326782954296,2.3296336029786802,2.3630134811165844,2.6533379087605979]
[null,"2020-06-01","2020-06-30","2020-06-01",22.62,12.6,26.53,14.725,17.36,9.2100000000000009,28.8125,20.12,25.44,18.100000000000001,24.78,13.225,25.78,14.225,23.03,10.725,24.78,13.225,17.36,9.2100000000000009,27.53,15.225,29.98,21.975000000000001,25.53,13.475,23.393999999999998,14.897500000000001,2.7759999999999998,2.4910000000000001,2.3784999999999998,2.3260000000000001,2.3109999999999999,2.4329999999999998,2.2835000000000001,2.3410000000000002,2.2559999999999998,1.8234999999999999,1.8109999999999999,2.5701000000000001,2.3915000000000002,2.6200999999999999,2.4081999999999999,2.3946999999999998,1.9734,2.3913000000000002,2.3359999999999999,2.2709999999999999,2.0735000000000001,2.9735,null,null,null,null,null,null,null,2.3159569620253162,1.8779822784810123,2.4040676100253164,1.9494330264810125,2.1368599692531642,null,2.3768130378455581,2.3159569620253162,2.3434195215059535,2.3622332653061227,2.361691382313762,2.3217919818981407,2.3969143144148672,null,{"$f":"[2]!mGetRate(BX$1,$B62,EOMONTH($B62,0)+1,\"FLAT\",E62,F62)","v":18.389333333333337},{"$f":"[2]!mGetRate(BY$1,$B62,EOMONTH($B62,0)+1,\"FLAT\",G62,H62)","v":21.545666666666669},{"$f":"[2]!mGetRate(BZ$1,$B62,EOMONTH($B62,0)+1,\"FLAT\",I62,J62)","v":13.918888888888889},{"$f":"IF(ValuationDate>$D62,\"\",[2]!mGetRate(CA$1,$B62,EOMONTH($B62,0)+1,\"FLAT\",M62,N62))","v":22.340888888888891},{"$f":"[2]!mGetRate(CB$1,$B62,EOMONTH($B62,0)+1,\"FLAT\",Q62,R62)","v":20.90122222222222},{"$f":"IF(ValuationDate>$D62,\"\",[2]!mGetRate(CC$1,$B62,EOMONTH($B62,0)+1,\"FLAT\",K62,L62))","v":25.142333333333333},{"$f":"[2]!mGetRate(CD$1,$B62,EOMONTH($B62,0)+1,\"FLAT\",AE62,AF62)","v":19.806588888888889},{"$f":"[2]!mGetRate(CE$1,$B62,EOMONTH($B62,0)+1,\"FLAT\",AA62,AB62)","v":26.600111111111115},{"$f":"[2]!mGetRate(CF$1,$B62,EOMONTH($B62,0)+1,\"FLAT\",O62,P62)","v":19.901222222222223},null,null,null,null,null,null,null,null,2020,"2020-06-01",2.6962682374729909,2.361691382313762,2.3581962878710603,2.3185344065517173,2.3581962878710603,2.3891834318555007,2.6815979006863144]
[null,"2020-07-01","2020-07-31","2020-07-01",33.012500000000003,18.285,35.6875,23.375,28.85,17.350000000000001,37,29.01,35.634999999999998,27.032499999999999,40.4375,24.375,40.6875,24.375,33.6875,20.875,40.4375,24.375,28.85,17.350000000000001,38.1875,24.875,39.6875,26.425000000000001,37.1875,22.875,33.432899999999997,21.982900000000001,2.8109999999999999,2.6735000000000002,2.4159999999999999,2.3885000000000001,2.3734999999999999,2.4964,2.3485,2.4235000000000002,2.3098000000000001,2.0209999999999999,1.8360000000000001,2.6343999999999999,2.4548000000000001,2.6844000000000001,2.4719000000000002,2.4577,2.1833,2.4546000000000001,2.3984999999999999,2.3248000000000002,2.1272000000000002,3.0585,null,null,null,null,null,null,null,2.370437974683544,2.0779822784810125,2.4606209986835443,2.1570407264810125,2.2665204945822781,null,2.4405690309089056,2.370437974683544,2.4259479740152408,2.426008775510204,2.4282965672712371,2.3845189394354116,2.4596968357609241,null,{"$f":"[2]!mGetRate(BX$1,$B63,EOMONTH($B63,0)+1,\"FLAT\",E63,F63)","v":26.519731182795699},{"$f":"[2]!mGetRate(BY$1,$B63,EOMONTH($B63,0)+1,\"FLAT\",G63,H63)","v":30.25940860215054},{"$f":"[2]!mGetRate(BZ$1,$B63,EOMONTH($B63,0)+1,\"FLAT\",I63,J63)","v":23.780107526881725},{"$f":"IF(ValuationDate>$D63,\"\",[2]!mGetRate(CA$1,$B63,EOMONTH($B63,0)+1,\"FLAT\",M63,N63))","v":31.842499999999998},{"$f":"[2]!mGetRate(CB$1,$B63,EOMONTH($B63,0)+1,\"FLAT\",Q63,R63)","v":33.49596774193548},{"$f":"IF(ValuationDate>$D63,\"\",[2]!mGetRate(CC$1,$B63,EOMONTH($B63,0)+1,\"FLAT\",K63,L63))","v":33.477526881720429},{"$f":"[2]!mGetRate(CD$1,$B63,EOMONTH($B63,0)+1,\"FLAT\",AE63,AF63)","v":28.38505053763441},{"$f":"[2]!mGetRate(CE$1,$B63,EOMONTH($B63,0)+1,\"FLAT\",AA63,AB63)","v":33.840591397849465},{"$f":"[2]!mGetRate(CF$1,$B63,EOMONTH($B63,0)+1,\"FLAT\",O63,P63)","v":33.356182795698921},null,null,null,null,null,null,null,null,2020,"2020-07-01",2.7348524539561683,2.4282965672712371,2.4219522809344083,2.3812614785523598,2.4219522809344083,2.4558911494252875,2.7446782398062175]
[null,"2020-08-01","2020-08-31","2020-08-01",35.200000000000003,24.95,34.337499999999999,23.14,32.15,19.350000000000001,38.057499999999997,31.25,35.977499999999999,28.6675,38.837499999999999,23.64,38.837499999999999,24.14,32.337499999999999,21.14,38.837499999999999,23.64,32.15,19.350000000000001,36.337499999999999,24.64,38.087499999999999,25.94,36.587499999999999,23.14,34.689300000000003,26.092099999999999,2.8359999999999999,2.6884999999999999,2.4710000000000001,2.4135,2.3984999999999999,2.5217999999999998,2.3734999999999999,2.4685000000000001,2.3448000000000002,2.0485000000000002,1.861,2.6602000000000001,2.4801000000000002,2.7101999999999999,2.4973999999999998,2.4828999999999999,2.2124999999999999,2.4799000000000002,2.4235000000000002,2.3597999999999999,2.1621999999999999,3.081,null,null,null,null,null,null,null,2.4058810126582277,2.1058303797468354,2.4974122366582279,2.1859481277468356,2.2987679392025315,null,2.4660714281342448,2.4058810126582277,2.4709634935657609,2.4515189795918366,2.4539139461010349,2.4096097224503201,2.4848098442993471,null,{"$f":"[2]!mGetRate(BX$1,$B64,EOMONTH($B64,0)+1,\"FLAT\",E64,F64)","v":30.681182795698927},{"$f":"[2]!mGetRate(BY$1,$B64,EOMONTH($B64,0)+1,\"FLAT\",G64,H64)","v":29.400967741935482},{"$f":"[2]!mGetRate(BZ$1,$B64,EOMONTH($B64,0)+1,\"FLAT\",I64,J64)","v":26.506989247311829},{"$f":"IF(ValuationDate>$D64,\"\",[2]!mGetRate(CA$1,$B64,EOMONTH($B64,0)+1,\"FLAT\",M64,N64))","v":32.754811827956992},{"$f":"[2]!mGetRate(CB$1,$B64,EOMONTH($B64,0)+1,\"FLAT\",Q64,R64)","v":32.357956989247313},{"$f":"IF(ValuationDate>$D64,\"\",[2]!mGetRate(CC$1,$B64,EOMONTH($B64,0)+1,\"FLAT\",K64,L64))","v":35.056344086021504},{"$f":"[2]!mGetRate(CD$1,$B64,EOMONTH($B64,0)+1,\"FLAT\",AE64,AF64)","v":30.899136559139791},{"$f":"[2]!mGetRate(CE$1,$B64,EOMONTH($B64,0)+1,\"FLAT\",AA64,AB64)","v":32.732150537634411},{"$f":"[2]!mGetRate(CF$1,$B64,EOMONTH($B64,0)+1,\"FLAT\",O64,P64)","v":32.137526881720426},null,null,null,null,null,null,null,null,2020,"2020-08-01",2.7914426381314952,2.4539139461010349,2.447454678159747,2.4063523073526167,2.447454678159747,2.4815479638752049,2.7699103754541787]
[null,"2020-09-01","2020-09-30","2020-09-01",33.637500000000003,25.164999999999999,31.975000000000001,20.085000000000001,28.85,21.35,35.942500000000003,29.29,33.237499999999997,27.85,35.475000000000001,18.085000000000001,34.975000000000001,18.585000000000001,28.975000000000001,19.085000000000001,35.475000000000001,18.085000000000001,28.85,21.35,33.475000000000001,21.085000000000001,34.975000000000001,22.385000000000002,32.975000000000001,17.585000000000001,32.6066,25.811199999999999,2.8359999999999999,2.5059999999999998,2.456,2.4085000000000001,2.3935,2.5167000000000002,2.3660000000000001,2.4735,2.3597999999999999,2.0760000000000001,1.8859999999999999,2.6549999999999998,2.4750000000000001,2.7050000000000001,2.4923000000000002,2.4779,2.2416999999999998,2.4748999999999999,2.4184999999999999,2.3746999999999998,2.1772,3.0760000000000001,null,null,null,null,null,null,null,2.4210708860759489,2.1336784810126579,2.5131799100759493,2.2148555290126581,2.3206962015443033,null,2.4609709486891771,2.4210708860759489,2.4759652179602627,2.4464169387755104,2.4462287324520955,2.4045915658473387,2.4797872425916627,null,{"$f":"[2]!mGetRate(BX$1,$B65,EOMONTH($B65,0)+1,\"FLAT\",E65,F65)","v":29.871944444444445},{"$f":"[2]!mGetRate(BY$1,$B65,EOMONTH($B65,0)+1,\"FLAT\",G65,H65)","v":26.690555555555559},{"$f":"[2]!mGetRate(BZ$1,$B65,EOMONTH($B65,0)+1,\"FLAT\",I65,J65)","v":25.516666666666666},{"$f":"IF(ValuationDate>$D65,\"\",[2]!mGetRate(CA$1,$B65,EOMONTH($B65,0)+1,\"FLAT\",M65,N65))","v":30.843055555555555},{"$f":"[2]!mGetRate(CB$1,$B65,EOMONTH($B65,0)+1,\"FLAT\",Q65,R65)","v":27.690555555555555},{"$f":"IF(ValuationDate>$D65,\"\",[2]!mGetRate(CC$1,$B65,EOMONTH($B65,0)+1,\"FLAT\",K65,L65))","v":32.985833333333332},{"$f":"[2]!mGetRate(CD$1,$B65,EOMONTH($B65,0)+1,\"FLAT\",AE65,AF65)","v":29.586422222222218},{"$f":"[2]!mGetRate(CE$1,$B65,EOMONTH($B65,0)+1,\"FLAT\",AA65,AB65)","v":29.379444444444445},{"$f":"[2]!mGetRate(CF$1,$B65,EOMONTH($B65,0)+1,\"FLAT\",O65,P65)","v":27.746111111111112},null,null,null,null,null,null,null,null,2020,"2020-09-01",2.7760089515382242,2.4462287324520955,2.4423541987146793,2.4013341415925655,2.4423541987146793,2.4738509195402298,2.7648639483245865]
[null,"2020-10-01","2020-10-31","2020-10-01",31.047499999999999,27.38,27.234999999999999,24.38,26.38,21.8,36.15,30.1,31.875,28.612500000000001,27.234999999999999,22.38,26.734999999999999,23.88,24.234999999999999,21.88,27.234999999999999,22.38,26.38,21.8,28.234999999999999,25.13,30.135000000000002,26.13,27.234999999999999,22.88,30.664400000000001,27.280899999999999,2.8660000000000001,2.4485000000000001,2.4609999999999999,2.4434999999999998,2.4285000000000001,2.5522,2.4035000000000002,2.496,2.3885000000000001,2.3485,1.921,2.6909999999999998,2.5105,2.7410000000000001,2.528,2.5131999999999999,2.5312999999999999,2.5103,2.4535,2.4035000000000002,2.206,3.0634999999999999,null,null,null,null,null,null,null,2.4501341772151894,2.4096278481012656,2.5433487252151901,2.5013015961012659,2.4761030866582274,null,2.4966743048046518,2.4501341772151894,2.4984729777355228,2.482131224489796,2.4846548006967928,2.4397186620682105,2.5149454545454546,null,{"$f":"[2]!mGetRate(BX$1,$B66,EOMONTH($B66,0)+1,\"FLAT\",E66,F66)","v":29.509516129032257},{"$f":"[2]!mGetRate(BY$1,$B66,EOMONTH($B66,0)+1,\"FLAT\",G66,H66)","v":26.037741935483869},{"$f":"[2]!mGetRate(BZ$1,$B66,EOMONTH($B66,0)+1,\"FLAT\",I66,J66)","v":24.459354838709675},{"$f":"IF(ValuationDate>$D66,\"\",[2]!mGetRate(CA$1,$B66,EOMONTH($B66,0)+1,\"FLAT\",M66,N66))","v":30.506854838709682},{"$f":"[2]!mGetRate(CB$1,$B66,EOMONTH($B66,0)+1,\"FLAT\",Q66,R66)","v":25.537741935483872},{"$f":"IF(ValuationDate>$D66,\"\",[2]!mGetRate(CC$1,$B66,EOMONTH($B66,0)+1,\"FLAT\",K66,L66))","v":33.612903225806456},{"$f":"[2]!mGetRate(CD$1,$B66,EOMONTH($B66,0)+1,\"FLAT\",AE66,AF66)","v":29.245512903225805},{"$f":"[2]!mGetRate(CE$1,$B66,EOMONTH($B66,0)+1,\"FLAT\",AA66,AB66)","v":28.455483870967743},{"$f":"[2]!mGetRate(CF$1,$B66,EOMONTH($B66,0)+1,\"FLAT\",O66,P66)","v":25.199032258064516},null,null,null,null,null,null,null,null,2020,"2020-10-01",2.7811535137359811,2.4846548006967928,2.4780575548301544,2.4364613019129253,2.4780575548301544,2.5123361412151071,2.8001889382317322]
[null,"2020-11-01","2020-11-30","2020-11-01",32.892499999999998,27.89,26.977499999999999,23.675000000000001,27.94,24.88,36.15,31,33.5,29.1875,25.477499999999999,22.175000000000001,26.477499999999999,23.175000000000001,23.727499999999999,21.675000000000001,25.477499999999999,22.175000000000001,27.94,24.88,27.977499999999999,24.175000000000001,29.877500000000001,25.425000000000001,25.477499999999999,22.675000000000001,32.358699999999999,27.809100000000001,2.9409999999999998,2.8384999999999998,2.7309999999999999,2.6785000000000001,2.6635,2.7904,2.601,2.7210000000000001,2.5748000000000002,2.706,2.0684999999999998,2.9329000000000001,2.7484999999999999,2.9828999999999999,2.7677,2.7503000000000002,2.9112,2.7483,2.6884999999999999,2.5897000000000001,2.3921999999999999,3.1785000000000001,null,null,null,null,null,null,null,2.6387924050632909,2.7716531645569615,2.7391832290632911,2.8770978125569617,2.7566816528101263,null,2.7363968387228406,2.6387924050632909,2.7235505754881242,2.721927142857143,2.6870320934521978,2.6755720224083501,2.7510077348066302,null,{"$f":"[2]!mGetRate(BX$1,$B67,EOMONTH($B67,0)+1,\"FLAT\",E67,F67)","v":30.554299583911234},{"$f":"[2]!mGetRate(BY$1,$B67,EOMONTH($B67,0)+1,\"FLAT\",G67,H67)","v":25.433890429958389},{"$f":"[2]!mGetRate(BZ$1,$B67,EOMONTH($B67,0)+1,\"FLAT\",I67,J67)","v":26.509736477115123},{"$f":"IF(ValuationDate>$D67,\"\",[2]!mGetRate(CA$1,$B67,EOMONTH($B67,0)+1,\"FLAT\",M67,N67))","v":31.484309986130377},{"$f":"[2]!mGetRate(CB$1,$B67,EOMONTH($B67,0)+1,\"FLAT\",Q67,R67)","v":24.933890429958392},{"$f":"IF(ValuationDate>$D67,\"\",[2]!mGetRate(CC$1,$B67,EOMONTH($B67,0)+1,\"FLAT\",K67,L67))","v":33.74285714285714},{"$f":"[2]!mGetRate(CD$1,$B67,EOMONTH($B67,0)+1,\"FLAT\",AE67,AF67)","v":30.232187933425802},{"$f":"[2]!mGetRate(CE$1,$B67,EOMONTH($B67,0)+1,\"FLAT\",AA67,AB67)","v":27.796373092926491},{"$f":"[2]!mGetRate(CF$1,$B67,EOMONTH($B67,0)+1,\"FLAT\",O67,P67)","v":23.933890429958389},null,null,null,null,null,null,null,null,2020,"2020-11-01",3.0589598724148575,2.6870320934521978,2.7177800887483428,2.6723150926353401,2.7177800887483428,2.7150249753694582,3.0373710133225682]
[null,"2020-12-01","2020-12-31","2020-12-01",35.659999999999997,29.93,29.037500000000001,26.495000000000001,30.28,25.32,37.200000000000003,33.700000000000003,35.125,32.35,27.037500000000001,24.495000000000001,28.537500000000001,25.995000000000001,26.037500000000001,24.495000000000001,27.037500000000001,24.495000000000001,30.28,25.32,30.037500000000001,27.245000000000001,31.9375,27.745000000000001,29.537500000000001,26.495000000000001,34.514400000000002,30.331299999999999,3.0859999999999999,3.0185,2.9159999999999999,2.8835000000000002,2.8685,2.9983,2.806,2.8660000000000001,2.7021999999999999,3.4184999999999999,2.1785000000000001,3.1438999999999999,2.9561999999999999,3.1939000000000002,2.9767999999999999,2.9571999999999998,3.6682999999999999,2.956,2.8935,2.7172000000000001,2.5196999999999998,3.2909999999999999,null,null,null,null,null,null,null,2.7678050632911391,3.4931721518987335,2.8731033352911393,3.626062299898734,3.1900357125949368,null,2.9455164959706219,2.7678050632911391,2.8686005829286896,2.9311108163265307,2.8970945998565427,2.8813164431305998,2.9569344048216979,null,{"$f":"[2]!mGetRate(BX$1,$B68,EOMONTH($B68,0)+1,\"FLAT\",E68,F68)","v":33.133870967741935},{"$f":"[2]!mGetRate(BY$1,$B68,EOMONTH($B68,0)+1,\"FLAT\",G68,H68)","v":27.916612903225811},{"$f":"[2]!mGetRate(BZ$1,$B68,EOMONTH($B68,0)+1,\"FLAT\",I68,J68)","v":28.093333333333337},{"$f":"IF(ValuationDate>$D68,\"\",[2]!mGetRate(CA$1,$B68,EOMONTH($B68,0)+1,\"FLAT\",M68,N68))","v":33.901612903225811},{"$f":"[2]!mGetRate(CB$1,$B68,EOMONTH($B68,0)+1,\"FLAT\",Q68,R68)","v":27.416612903225808},{"$f":"IF(ValuationDate>$D68,\"\",[2]!mGetRate(CC$1,$B68,EOMONTH($B68,0)+1,\"FLAT\",K68,L68))","v":35.656989247311827},{"$f":"[2]!mGetRate(CD$1,$B68,EOMONTH($B68,0)+1,\"FLAT\",AE68,AF68)","v":32.670237634408608},{"$f":"[2]!mGetRate(CE$1,$B68,EOMONTH($B68,0)+1,\"FLAT\",AA68,AB68)","v":30.089193548387101},{"$f":"[2]!mGetRate(CF$1,$B68,EOMONTH($B68,0)+1,\"FLAT\",O68,P68)","v":25.916612903225808},null,null,null,null,null,null,null,null,2020,"2020-12-01",3.2493086737318655,2.8970945998565427,2.9268997459961241,2.8780598887974471,2.9268997459961241,2.9254108538587849,3.2442745256358503]
[null,"2021-01-01","2021-01-31","2021-01-01",31.37,28.925000000000001,30.8,29.3,30.274999999999999,26.36,39.375,33.299999999999997,36.450000000000003,34.215000000000003,28.8,27.3,30.3,28.8,27.3,26.8,28.8,27.3,30.274999999999999,26.36,31.8,30.05,32.799999999999997,31.3,31.8,29.3,32.998800000000003,30.714600000000001,3.206,3.1585000000000001,2.9335,3.0085000000000002,2.9935,3.125,2.931,2.9609999999999999,2.8035000000000001,3.1785000000000001,2.286,3.2726000000000002,3.0828000000000002,3.3226,3.1042999999999998,3.0832999999999999,3.4131999999999998,3.0825999999999998,3.0185,2.8184999999999998,2.621,3.3835000000000002,null,null,null,null,null,null,null,2.8703873417721515,3.2501341772151897,2.9795876897721518,3.3737795252151899,3.1184721834936706,null,3.0730284820973179,2.8703873417721515,2.9636333464242322,3.0586618367346938,3.0251814940055337,3.0067703582051424,3.0824994475138126,null,{"$f":"[2]!mGetRate(BX$1,$B69,EOMONTH($B69,0)+1,\"FLAT\",E69,F69)","v":30.23951612903226},{"$f":"[2]!mGetRate(BY$1,$B69,EOMONTH($B69,0)+1,\"FLAT\",G69,H69)","v":30.106451612903228},{"$f":"[2]!mGetRate(BZ$1,$B69,EOMONTH($B69,0)+1,\"FLAT\",I69,J69)","v":28.464838709677419},{"$f":"IF(ValuationDate>$D69,\"\",[2]!mGetRate(CA$1,$B69,EOMONTH($B69,0)+1,\"FLAT\",M69,N69))","v":35.416612903225811},{"$f":"[2]!mGetRate(CB$1,$B69,EOMONTH($B69,0)+1,\"FLAT\",Q69,R69)","v":29.606451612903225},{"$f":"IF(ValuationDate>$D69,\"\",[2]!mGetRate(CC$1,$B69,EOMONTH($B69,0)+1,\"FLAT\",K69,L69))","v":36.566129032258061},{"$f":"[2]!mGetRate(CD$1,$B69,EOMONTH($B69,0)+1,\"FLAT\",AE69,AF69)","v":31.942664516129035},{"$f":"[2]!mGetRate(CE$1,$B69,EOMONTH($B69,0)+1,\"FLAT\",AA69,AB69)","v":32.106451612903221},{"$f":"[2]!mGetRate(CF$1,$B69,EOMONTH($B69,0)+1,\"FLAT\",O69,P69)","v":28.106451612903228},null,null,null,null,null,null,null,null,2021,"2021-01-01",3.2673146414240151,3.0251814940055337,3.0544117321228201,3.0035140327987317,3.0544117321228201,3.0536949261083746,3.3704352038756564]
[null,"2021-02-01","2021-02-28","2021-02-01",30.86,27.85,30.274999999999999,28.512499999999999,29.51,25.715,38.340000000000003,32.362499999999997,35.799999999999997,33.299999999999997,28.274999999999999,26.512499999999999,30.274999999999999,28.012499999999999,26.774999999999999,26.012499999999999,28.274999999999999,26.512499999999999,29.51,25.715,31.274999999999999,29.262499999999999,32.274999999999999,30.262499999999999,29.274999999999999,28.512499999999999,32.435000000000002,29.7425,3.17,3.1074999999999999,2.89,2.9925000000000002,2.9775,3.1088,2.9325000000000001,2.9624999999999999,2.8050000000000002,2.9950000000000001,2.2875000000000001,3.2561,3.0666000000000002,3.3060999999999998,3.0880000000000001,3.0670999999999999,3.2183000000000002,3.0663999999999998,3.0024999999999999,2.82,2.6225000000000001,3.3250000000000002,null,null,null,null,null,null,null,2.8719063291139237,3.0643113924050631,2.9811644571139242,3.1808883204050633,3.0245676247594937,null,3.0567069478731006,2.8719063291139237,2.9651338637425826,3.0423353061224492,3.0267185367353213,2.9907122570756006,3.0664271220492219,null,{"$f":"[2]!mGetRate(BX$1,$B70,EOMONTH($B70,0)+1,\"FLAT\",E70,F70)","v":29.57},{"$f":"[2]!mGetRate(BY$1,$B70,EOMONTH($B70,0)+1,\"FLAT\",G70,H70)","v":29.519642857142856},{"$f":"[2]!mGetRate(BZ$1,$B70,EOMONTH($B70,0)+1,\"FLAT\",I70,J70)","v":27.883571428571429},{"$f":"IF(ValuationDate>$D70,\"\",[2]!mGetRate(CA$1,$B70,EOMONTH($B70,0)+1,\"FLAT\",M70,N70))","v":34.728571428571421},{"$f":"[2]!mGetRate(CB$1,$B70,EOMONTH($B70,0)+1,\"FLAT\",Q70,R70)","v":29.305357142857144},{"$f":"IF(ValuationDate>$D70,\"\",[2]!mGetRate(CC$1,$B70,EOMONTH($B70,0)+1,\"FLAT\",K70,L70))","v":35.778214285714284},{"$f":"[2]!mGetRate(CD$1,$B70,EOMONTH($B70,0)+1,\"FLAT\",AE70,AF70)","v":31.281071428571426},{"$f":"[2]!mGetRate(CE$1,$B70,EOMONTH($B70,0)+1,\"FLAT\",AA70,AB70)","v":31.412499999999998},{"$f":"[2]!mGetRate(CF$1,$B70,EOMONTH($B70,0)+1,\"FLAT\",O70,P70)","v":27.519642857142856},null,null,null,null,null,null,null,null,2021,"2021-02-01",3.2225569503035296,3.0267185367353213,3.0380901978986028,2.9874559023665674,3.0380901978986028,3.0552343349753697,3.3542866370609614]
[null,"2021-03-01","2021-03-31","2021-03-01",28.82,26.774999999999999,28.175000000000001,26.9375,27.215,24.425000000000001,35.234999999999999,30.487500000000001,33.200000000000003,32.384999999999998,26.175000000000001,24.9375,28.175000000000001,26.4375,26.425000000000001,23.4375,26.175000000000001,24.9375,27.215,24.425000000000001,29.175000000000001,27.6875,30.175000000000001,28.9375,26.925000000000001,26.9375,30.18,28.770399999999999,3.105,3.04,2.8325,2.9049999999999998,2.89,3.0200999999999998,2.84,2.8624999999999998,2.7238000000000002,2.9175,2.2250000000000001,3.1661000000000001,2.9780000000000002,3.2161,2.9986999999999999,2.9788999999999999,3.1358999999999999,2.9777999999999998,2.915,2.7387000000000001,2.5411999999999999,3.3125,null,null,null,null,null,null,null,2.789678481012658,2.9858303797468349,2.8958087850126581,3.0994220077468353,2.9426849133797464,null,2.9674485575844129,2.789678481012658,2.8650993758525378,2.9530495918367348,2.9319342350650679,2.9028945165234212,2.9785315921647411,null,{"$f":"[2]!mGetRate(BX$1,$B71,EOMONTH($B71,0)+1,\"FLAT\",E71,F71)","v":27.964017496635257},{"$f":"[2]!mGetRate(BY$1,$B71,EOMONTH($B71,0)+1,\"FLAT\",G71,H71)","v":27.657015477792733},{"$f":"[2]!mGetRate(BZ$1,$B71,EOMONTH($B71,0)+1,\"FLAT\",I71,J71)","v":26.047180349932702},{"$f":"IF(ValuationDate>$D71,\"\",[2]!mGetRate(CA$1,$B71,EOMONTH($B71,0)+1,\"FLAT\",M71,N71))","v":32.858862718707947},{"$f":"[2]!mGetRate(CB$1,$B71,EOMONTH($B71,0)+1,\"FLAT\",Q71,R71)","v":27.447728802153431},{"$f":"IF(ValuationDate>$D71,\"\",[2]!mGetRate(CC$1,$B71,EOMONTH($B71,0)+1,\"FLAT\",K71,L71))","v":33.247823014804844},{"$f":"[2]!mGetRate(CD$1,$B71,EOMONTH($B71,0)+1,\"FLAT\",AE71,AF71)","v":29.58997900403768},{"$f":"[2]!mGetRate(CE$1,$B71,EOMONTH($B71,0)+1,\"FLAT\",AA71,AB71)","v":29.657015477792733},{"$f":"[2]!mGetRate(CF$1,$B71,EOMONTH($B71,0)+1,\"FLAT\",O71,P71)","v":25.657015477792733},null,null,null,null,null,null,null,null,2021,"2021-03-01",3.1633944850293241,2.9319342350650679,2.948831807609916,2.899638001565668,2.948831807609916,2.9603041215106729,3.2659741622930967]
[null,"2021-04-01","2021-04-30","2021-04-01",26.48,17.625,24.95,19.555,24.15,16.215,28.2,25.3825,25.445,23.5,22.95,17.555,23.45,18.805,19.95,15.555,22.95,17.555,24.15,16.215,23.45,17.555,27.85,27.555,23.45,18.055,25.3264,19.975000000000001,2.78,2.4350000000000001,2.4550000000000001,2.44,2.4249999999999998,2.5486,2.375,2.38,2.3136999999999999,1.8325,1.8875,2.6873999999999998,2.5070000000000001,2.7374000000000001,2.5245000000000002,2.5097,1.9830000000000001,2.5068000000000001,2.4500000000000002,2.3287,2.1312000000000002,2.98,null,null,null,null,null,null,null,2.3743873417721515,1.8870962025316453,2.4647205937721517,1.9588936305316456,2.1712744421518986,null,2.4931039691931045,2.3743873417721515,2.3824329717830706,2.4785597959183674,2.4554509888308229,2.436205952446123,2.5114296333500752,null,{"$f":"[2]!mGetRate(BX$1,$B72,EOMONTH($B72,0)+1,\"FLAT\",E72,F72)","v":22.741222222222223},{"$f":"[2]!mGetRate(BY$1,$B72,EOMONTH($B72,0)+1,\"FLAT\",G72,H72)","v":22.672111111111111},{"$f":"[2]!mGetRate(BZ$1,$B72,EOMONTH($B72,0)+1,\"FLAT\",I72,J72)","v":20.799666666666667},{"$f":"IF(ValuationDate>$D72,\"\",[2]!mGetRate(CA$1,$B72,EOMONTH($B72,0)+1,\"FLAT\",M72,N72))","v":24.623777777777779},{"$f":"[2]!mGetRate(CB$1,$B72,EOMONTH($B72,0)+1,\"FLAT\",Q72,R72)","v":21.488777777777777},{"$f":"IF(ValuationDate>$D72,\"\",[2]!mGetRate(CC$1,$B72,EOMONTH($B72,0)+1,\"FLAT\",K72,L72))","v":27.010388888888887},{"$f":"[2]!mGetRate(CD$1,$B72,EOMONTH($B72,0)+1,\"FLAT\",AE72,AF72)","v":23.06692},{"$f":"[2]!mGetRate(CE$1,$B72,EOMONTH($B72,0)+1,\"FLAT\",AA72,AB72)","v":27.725444444444445},{"$f":"[2]!mGetRate(CF$1,$B72,EOMONTH($B72,0)+1,\"FLAT\",O72,P72)","v":20.672111111111111},null,null,null,null,null,null,null,null,2021,"2021-04-01",2.774980039098673,2.4554509888308229,2.4744872192186067,2.4329485858808888,2.4744872192186067,2.4830873727422005,2.7966564392410178]
[null,"2021-05-01","2021-05-31","2021-05-01",24.1,13.824999999999999,25.67,15.67,19.39,11.275,28.987500000000001,21.647500000000001,25.914999999999999,19.3,24.17,13.67,25.67,15.67,21.67,10.67,24.17,13.67,19.39,11.275,24.17,13.67,28.07,23.17,24.17,13.67,24.3596,16.079999999999998,2.7690000000000001,2.464,2.4415,2.3515000000000001,2.3365,2.4588999999999999,2.2865000000000002,2.3565,2.2953000000000001,1.8214999999999999,1.8740000000000001,2.5962999999999998,2.4173,2.6463000000000001,2.4342000000000001,2.4203999999999999,1.9713000000000001,2.4171,2.3614999999999999,2.3102,2.1128,2.964,null,null,null,null,null,null,null,2.3557544303797466,1.8759569620253163,2.4453789143797469,1.9473306700253166,2.1561052442025317,null,2.4028254830154041,2.3557544303797466,2.3589248671289105,2.388253673469388,2.3647654677733376,2.3473845805733471,2.4225295831240583,null,{"$f":"[2]!mGetRate(BX$1,$B73,EOMONTH($B73,0)+1,\"FLAT\",E73,F73)","v":19.349193548387099},{"$f":"[2]!mGetRate(BY$1,$B73,EOMONTH($B73,0)+1,\"FLAT\",G73,H73)","v":21.046344086021509},{"$f":"[2]!mGetRate(BZ$1,$B73,EOMONTH($B73,0)+1,\"FLAT\",I73,J73)","v":15.637903225806452},{"$f":"IF(ValuationDate>$D73,\"\",[2]!mGetRate(CA$1,$B73,EOMONTH($B73,0)+1,\"FLAT\",M73,N73))","v":22.856451612903228},{"$f":"[2]!mGetRate(CB$1,$B73,EOMONTH($B73,0)+1,\"FLAT\",Q73,R73)","v":21.046344086021506},{"$f":"IF(ValuationDate>$D73,\"\",[2]!mGetRate(CC$1,$B73,EOMONTH($B73,0)+1,\"FLAT\",K73,L73))","v":25.593736559139785},{"$f":"[2]!mGetRate(CD$1,$B73,EOMONTH($B73,0)+1,\"FLAT\",AE73,AF73)","v":20.531397849462365},{"$f":"[2]!mGetRate(CE$1,$B73,EOMONTH($B73,0)+1,\"FLAT\",AA73,AB73)","v":25.804408602150541},{"$f":"[2]!mGetRate(CF$1,$B73,EOMONTH($B73,0)+1,\"FLAT\",O73,P73)","v":19.315161290322585},null,null,null,null,null,null,null,null,2021,"2021-05-01",2.7610897211647289,2.3647654677733376,2.3842087330409063,2.3441270519279795,2.3842087330409063,2.392262249589491,2.7073346790472348]
[null,"2021-06-01","2021-06-30","2021-06-01",24.27,14.3,27.83,16.225000000000001,18.71,10.61,30.5625,22.27,27.09,19.3,26.08,14.725,27.08,15.725,24.33,12.225,26.08,14.725,18.71,10.61,28.83,16.725000000000001,31.23,24.225000000000001,26.83,14.975,25.002700000000001,16.317499999999999,2.7949999999999999,2.4950000000000001,2.4700000000000002,2.39,2.375,2.4979,2.3250000000000002,2.395,2.3224999999999998,1.8474999999999999,1.89,2.6360000000000001,2.4563000000000001,2.6859999999999999,2.4735,2.4592000000000001,1.9988999999999999,2.4561000000000002,2.4,2.3374999999999999,2.14,2.9925000000000002,null,null,null,null,null,null,null,2.3832987341772145,1.9022860759493667,2.4739709621772148,1.974661303949367,2.1835542690632908,null,2.4420991747424261,2.3832987341772145,2.3974381449665776,2.4275393877551021,2.404216231171227,2.3860243864163064,2.4612036162732296,null,{"$f":"[2]!mGetRate(BX$1,$B74,EOMONTH($B74,0)+1,\"FLAT\",E74,F74)","v":20.060444444444443},{"$f":"[2]!mGetRate(BY$1,$B74,EOMONTH($B74,0)+1,\"FLAT\",G74,H74)","v":22.93011111111111},{"$f":"[2]!mGetRate(BZ$1,$B74,EOMONTH($B74,0)+1,\"FLAT\",I74,J74)","v":15.290000000000001},{"$f":"IF(ValuationDate>$D74,\"\",[2]!mGetRate(CA$1,$B74,EOMONTH($B74,0)+1,\"FLAT\",M74,N74))","v":23.800888888888888},{"$f":"[2]!mGetRate(CB$1,$B74,EOMONTH($B74,0)+1,\"FLAT\",Q74,R74)","v":22.285666666666664},{"$f":"IF(ValuationDate>$D74,\"\",[2]!mGetRate(CC$1,$B74,EOMONTH($B74,0)+1,\"FLAT\",K74,L74))","v":27.061222222222224},{"$f":"[2]!mGetRate(CD$1,$B74,EOMONTH($B74,0)+1,\"FLAT\",AE74,AF74)","v":21.335615555555556},{"$f":"[2]!mGetRate(CE$1,$B74,EOMONTH($B74,0)+1,\"FLAT\",AA74,AB74)","v":28.272333333333336},{"$f":"[2]!mGetRate(CF$1,$B74,EOMONTH($B74,0)+1,\"FLAT\",O74,P74)","v":21.285666666666668},null,null,null,null,null,null,null,null,2021,"2021-06-01",2.7904137256919439,2.404216231171227,2.4234824247679287,2.3827669282803754,2.4234824247679287,2.4317737438423648,2.7461921679450954]
[null,"2021-07-01","2021-07-31","2021-07-01",34.8125,21.885000000000002,36.887500000000003,24.875,30.65,22.25,38.9,30.56,37.585000000000001,28.0825,41.637500000000003,25.875,41.887500000000003,25.875,34.887500000000003,22.375,41.637500000000003,25.875,30.65,22.25,39.387500000000003,26.375,40.887500000000003,28.824999999999999,38.387500000000003,24.375,35.259099999999997,24.281700000000001,2.8250000000000002,2.7425000000000002,2.5074999999999998,2.4300000000000002,2.415,2.5385,2.3650000000000002,2.4674999999999998,2.3713000000000002,2.04,1.915,2.6770999999999998,2.4967999999999999,2.7271000000000001,2.5143,2.4996,2.2035,2.4965999999999999,2.44,2.3862999999999999,2.1888000000000001,3.0724999999999998,null,null,null,null,null,null,null,2.4327164556962027,2.0972227848101266,2.5252684596962029,2.1770131128101267,2.3080552032531645,null,2.482903010302969,2.4327164556962027,2.4699631486868601,2.4683557142857144,2.4452040372989039,2.4261696392401597,2.5013844299347063,null,{"$f":"[2]!mGetRate(BX$1,$B75,EOMONTH($B75,0)+1,\"FLAT\",E75,F75)","v":29.113279569892473},{"$f":"[2]!mGetRate(BY$1,$B75,EOMONTH($B75,0)+1,\"FLAT\",G75,H75)","v":31.591666666666669},{"$f":"[2]!mGetRate(BZ$1,$B75,EOMONTH($B75,0)+1,\"FLAT\",I75,J75)","v":26.946774193548389},{"$f":"IF(ValuationDate>$D75,\"\",[2]!mGetRate(CA$1,$B75,EOMONTH($B75,0)+1,\"FLAT\",M75,N75))","v":33.395725806451615},{"$f":"[2]!mGetRate(CB$1,$B75,EOMONTH($B75,0)+1,\"FLAT\",Q75,R75)","v":34.82822580645162},{"$f":"IF(ValuationDate>$D75,\"\",[2]!mGetRate(CC$1,$B75,EOMONTH($B75,0)+1,\"FLAT\",K75,L75))","v":35.223225806451609},{"$f":"[2]!mGetRate(CD$1,$B75,EOMONTH($B75,0)+1,\"FLAT\",AE75,AF75)","v":30.419601075268819},{"$f":"[2]!mGetRate(CE$1,$B75,EOMONTH($B75,0)+1,\"FLAT\",AA75,AB75)","v":35.569623655913979},{"$f":"[2]!mGetRate(CF$1,$B75,EOMONTH($B75,0)+1,\"FLAT\",O75,P75)","v":34.688440860215053},null,null,null,null,null,null,null,null,2021,"2021-07-01",2.8289979421751208,2.4452040372989039,2.4642862603284712,2.4229122543607864,2.4642862603284712,2.4728246469622333,2.7865635849818333]
[null,"2021-08-01","2021-08-31","2021-08-01",37,28.55,35.537500000000001,24.64,33.950000000000003,24.25,39.957500000000003,32.799999999999997,37.927500000000002,29.717500000000001,40.037500000000001,25.14,40.037500000000001,25.64,33.537500000000001,22.64,40.037500000000001,25.14,33.950000000000003,24.25,37.537500000000001,26.14,39.287500000000001,28.34,37.787500000000001,24.64,36.515599999999999,28.390799999999999,2.85,2.7574999999999998,2.5674999999999999,2.4550000000000001,2.44,2.5638000000000001,2.39,2.5099999999999998,2.4049999999999998,2.0699999999999998,1.94,2.7029000000000001,2.5222000000000002,2.7528999999999999,2.5398000000000001,2.5247999999999999,2.2353000000000001,2.5219999999999998,2.4649999999999999,2.42,2.2225000000000001,3.0950000000000002,null,null,null,null,null,null,null,2.4668430379746829,2.1276025316455693,2.560693165974683,2.2085484596455696,2.3409217988101263,null,2.5084054075283082,2.4668430379746829,2.5124778060401289,2.4938659183673471,2.4708214161287021,2.4512604222550682,2.5264974384731294,null,{"$f":"[2]!mGetRate(BX$1,$B76,EOMONTH($B76,0)+1,\"FLAT\",E76,F76)","v":33.274731182795698},{"$f":"[2]!mGetRate(BY$1,$B76,EOMONTH($B76,0)+1,\"FLAT\",G76,H76)","v":30.733225806451618},{"$f":"[2]!mGetRate(BZ$1,$B76,EOMONTH($B76,0)+1,\"FLAT\",I76,J76)","v":29.6736559139785},{"$f":"IF(ValuationDate>$D76,\"\",[2]!mGetRate(CA$1,$B76,EOMONTH($B76,0)+1,\"FLAT\",M76,N76))","v":34.308037634408599},{"$f":"[2]!mGetRate(CB$1,$B76,EOMONTH($B76,0)+1,\"FLAT\",Q76,R76)","v":33.690215053763438},{"$f":"IF(ValuationDate>$D76,\"\",[2]!mGetRate(CC$1,$B76,EOMONTH($B76,0)+1,\"FLAT\",K76,L76))","v":36.802043010752691},{"$f":"[2]!mGetRate(CD$1,$B76,EOMONTH($B76,0)+1,\"FLAT\",AE76,AF76)","v":32.933698924731182},{"$f":"[2]!mGetRate(CE$1,$B76,EOMONTH($B76,0)+1,\"FLAT\",AA76,AB76)","v":34.461182795698932},{"$f":"[2]!mGetRate(CF$1,$B76,EOMONTH($B76,0)+1,\"FLAT\",O76,P76)","v":33.469784946236565},null,null,null,null,null,null,null,null,2021,"2021-08-01",2.8907326885482045,2.4708214161287021,2.4897886575538104,2.4480030831610433,2.4897886575538104,2.4984814614121511,2.8117957206297945]
[null,"2021-09-01","2021-09-30","2021-09-01",35.4375,28.765000000000001,33.174999999999997,21.585000000000001,30.65,26.25,37.842500000000001,30.84,35.1875,28.9,36.674999999999997,19.585000000000001,36.174999999999997,20.085000000000001,30.175000000000001,20.585000000000001,36.674999999999997,19.585000000000001,30.65,26.25,34.674999999999997,22.585000000000001,36.174999999999997,24.785,34.174999999999997,19.085000000000001,34.4328,28.11,2.855,2.58,2.5525000000000002,2.4725000000000001,2.4575,2.5815999999999999,2.4075000000000002,2.5274999999999999,2.4262000000000001,2.0975000000000001,1.9650000000000001,2.7208999999999999,2.5398999999999998,2.7709000000000001,2.5575999999999999,2.5425,2.2646000000000002,2.5396999999999998,2.4824999999999999,2.4411999999999998,2.2437999999999998,3.0950000000000002,null,null,null,null,null,null,null,2.488311392405063,2.1554506329113923,2.5829781444050632,2.2374558609113926,2.3660490076582277,null,2.5262570855860456,2.488311392405063,2.5299838414208868,2.5117230612244899,2.4887535813095605,2.4688239703655044,2.5440765444500255,null,{"$f":"[2]!mGetRate(BX$1,$B77,EOMONTH($B77,0)+1,\"FLAT\",E77,F77)","v":32.471944444444446},{"$f":"[2]!mGetRate(BY$1,$B77,EOMONTH($B77,0)+1,\"FLAT\",G77,H77)","v":28.023888888888887},{"$f":"[2]!mGetRate(BZ$1,$B77,EOMONTH($B77,0)+1,\"FLAT\",I77,J77)","v":28.694444444444443},{"$f":"IF(ValuationDate>$D77,\"\",[2]!mGetRate(CA$1,$B77,EOMONTH($B77,0)+1,\"FLAT\",M77,N77))","v":32.393055555555556},{"$f":"[2]!mGetRate(CB$1,$B77,EOMONTH($B77,0)+1,\"FLAT\",Q77,R77)","v":29.023888888888887},{"$f":"IF(ValuationDate>$D77,\"\",[2]!mGetRate(CC$1,$B77,EOMONTH($B77,0)+1,\"FLAT\",K77,L77))","v":34.730277777777779},{"$f":"[2]!mGetRate(CD$1,$B77,EOMONTH($B77,0)+1,\"FLAT\",AE77,AF77)","v":31.622666666666667},{"$f":"[2]!mGetRate(CE$1,$B77,EOMONTH($B77,0)+1,\"FLAT\",AA77,AB77)","v":31.112777777777776},{"$f":"[2]!mGetRate(CF$1,$B77,EOMONTH($B77,0)+1,\"FLAT\",O77,P77)","v":29.079444444444444},null,null,null,null,null,null,null,null,2021,"2021-09-01",2.875299001954934,2.4887535813095605,2.5076403356115478,2.4655666633212232,2.5076403356115478,2.5164412315270939,{"$f":"(($AJ77+CW$4)*(1/(1-CW$2))+CW$3)","v":2.8294582155833674}]
[null,"2021-10-01","2021-10-31","2021-10-01",33.097499999999997,30.23,28.984999999999999,26.43,28.18,24.55,38.049999999999997,31.8,33.524999999999999,30.3125,28.984999999999999,24.43,28.484999999999999,25.93,25.984999999999999,23.93,28.984999999999999,24.43,28.18,24.55,29.984999999999999,27.18,31.434999999999999,28.28,28.984999999999999,24.93,32.473100000000002,29.513400000000001,2.8849999999999998,2.5074999999999998,2.5575000000000001,2.4900000000000002,2.4750000000000001,2.5992999999999999,2.4249999999999998,2.5375000000000001,2.4512,2.5449999999999999,2.0049999999999999,2.7389000000000001,2.5575999999999999,2.7888999999999999,2.5754999999999999,2.5600999999999998,2.7401,2.5573999999999999,2.5,2.4662000000000002,2.2688000000000001,3.0825,null,null,null,null,null,null,null,2.5136278481012657,2.6086151898734173,2.609257600101266,2.7078581178734176,2.6098396889873419,null,2.5441087636437829,2.5136278481012657,2.5399872902098917,2.5295802040816326,2.5066857464904189,2.4863875184759405,2.5616556504269217,null,{"$f":"[2]!mGetRate(BX$1,$B78,EOMONTH($B78,0)+1,\"FLAT\",E78,F78)","v":31.833333333333332},{"$f":"[2]!mGetRate(BY$1,$B78,EOMONTH($B78,0)+1,\"FLAT\",G78,H78)","v":27.858602150537635},{"$f":"[2]!mGetRate(BZ$1,$B78,EOMONTH($B78,0)+1,\"FLAT\",I78,J78)","v":26.579677419354837},{"$f":"IF(ValuationDate>$D78,\"\",[2]!mGetRate(CA$1,$B78,EOMONTH($B78,0)+1,\"FLAT\",M78,N78))","v":32.108736559139786},{"$f":"[2]!mGetRate(CB$1,$B78,EOMONTH($B78,0)+1,\"FLAT\",Q78,R78)","v":27.358602150537635},{"$f":"IF(ValuationDate>$D78,\"\",[2]!mGetRate(CC$1,$B78,EOMONTH($B78,0)+1,\"FLAT\",K78,L78))","v":35.294623655913981},{"$f":"[2]!mGetRate(CD$1,$B78,EOMONTH($B78,0)+1,\"FLAT\",AE78,AF78)","v":31.168286021505377},{"$f":"[2]!mGetRate(CE$1,$B78,EOMONTH($B78,0)+1,\"FLAT\",AA78,AB78)","v":30.044086021505379},{"$f":"[2]!mGetRate(CF$1,$B78,EOMONTH($B78,0)+1,\"FLAT\",O78,P78)","v":26.976881720430107},null,null,null,null,null,null,null,null,2021,"2021-10-01",2.8804435641526909,2.5066857464904189,2.5254920136692856,2.4831302434814031,2.5254920136692856,2.5344010016420357,2.8471207105369403]
[null,"2021-11-01","2021-11-30","2021-11-01",34.942500000000003,30.74,28.727499999999999,25.725000000000001,29.74,27.63,38.049999999999997,32.700000000000003,35.15,30.887499999999999,27.227499999999999,24.225000000000001,28.227499999999999,25.225000000000001,25.477499999999999,23.725000000000001,27.227499999999999,24.225000000000001,29.74,27.63,29.727499999999999,26.225000000000001,31.177499999999998,27.574999999999999,27.227499999999999,24.725000000000001,34.167499999999997,30.041599999999999,2.9550000000000001,2.8475000000000001,2.8,2.7349999999999999,2.72,2.8477000000000001,2.6524999999999999,2.7524999999999999,2.6,3.0175000000000001,2.0874999999999999,2.9910999999999999,2.8058000000000001,3.0411000000000001,2.8252999999999999,2.8073000000000001,3.2422,2.8056000000000001,2.7450000000000001,2.6150000000000002,2.4175,3.2124999999999999,null,null,null,null,null,null,null,2.6643113924050632,3.0870962025316451,2.7656729204050636,3.2045398305316453,2.9304050864683542,null,2.7940322564521067,2.6643113924050632,2.7550614391734882,2.7795802040816331,2.7398038938415818,2.7322771920220434,2.8077631341034657,null,{"$f":"[2]!mGetRate(BX$1,$B79,EOMONTH($B79,0)+1,\"FLAT\",E79,F79)","v":33.071484049930653},{"$f":"[2]!mGetRate(BY$1,$B79,EOMONTH($B79,0)+1,\"FLAT\",G79,H79)","v":27.390742024965327},{"$f":"[2]!mGetRate(BZ$1,$B79,EOMONTH($B79,0)+1,\"FLAT\",I79,J79)","v":28.800596393897361},{"$f":"IF(ValuationDate>$D79,\"\",[2]!mGetRate(CA$1,$B79,EOMONTH($B79,0)+1,\"FLAT\",M79,N79))","v":33.252271151178917},{"$f":"[2]!mGetRate(CB$1,$B79,EOMONTH($B79,0)+1,\"FLAT\",Q79,R79)","v":26.890742024965324},{"$f":"IF(ValuationDate>$D79,\"\",[2]!mGetRate(CC$1,$B79,EOMONTH($B79,0)+1,\"FLAT\",K79,L79))","v":35.668099861303745},{"$f":"[2]!mGetRate(CD$1,$B79,EOMONTH($B79,0)+1,\"FLAT\",AE79,AF79)","v":32.33058751733703},{"$f":"[2]!mGetRate(CE$1,$B79,EOMONTH($B79,0)+1,\"FLAT\",AA79,AB79)","v":29.573613037447988},{"$f":"[2]!mGetRate(CF$1,$B79,EOMONTH($B79,0)+1,\"FLAT\",O79,P79)","v":25.890742024965324},null,null,null,null,null,null,null,null,2021,"2021-11-01",3.1299548307439036,2.7398038938415818,2.7754155064776094,2.7290203657239211,2.7754155064776094,2.7678780131362886,3.0943956398869603]
[null,"2021-12-01","2021-12-31","2021-12-01",37.71,32.78,30.787500000000001,28.545000000000002,32.08,28.07,39.1,35.4,36.774999999999999,34.049999999999997,28.787500000000001,26.545000000000002,30.287500000000001,28.045000000000002,27.787500000000001,26.545000000000002,28.787500000000001,26.545000000000002,32.08,28.07,31.787500000000001,29.295000000000002,33.237499999999997,29.895,31.287500000000001,28.545000000000002,36.323099999999997,32.563699999999997,3.1,3.0225,2.9849999999999999,2.9325000000000001,2.9175,3.048,2.855,2.9024999999999999,2.74,3.52,2.2174999999999998,3.1943999999999999,3.0057999999999998,3.2444000000000002,3.0268000000000002,3.0066000000000002,3.7761,3.0055999999999998,2.9424999999999999,2.7549999999999999,2.5575000000000001,3.3250000000000002,null,null,null,null,null,null,null,2.8060835443037973,3.595956962025316,2.9128378723037978,3.7327568900253163,3.2619088171645569,null,2.9955011945322867,2.8060835443037973,2.9051131710085558,2.9811108163265305,2.9473046623629471,2.9304943778398203,3.006155901557007,null,{"$f":"[2]!mGetRate(BX$1,$B80,EOMONTH($B80,0)+1,\"FLAT\",E80,F80)","v":35.536559139784949},{"$f":"[2]!mGetRate(BY$1,$B80,EOMONTH($B80,0)+1,\"FLAT\",G80,H80)","v":29.798870967741937},{"$f":"[2]!mGetRate(BZ$1,$B80,EOMONTH($B80,0)+1,\"FLAT\",I80,J80)","v":30.312150537634409},{"$f":"IF(ValuationDate>$D80,\"\",[2]!mGetRate(CA$1,$B80,EOMONTH($B80,0)+1,\"FLAT\",M80,N80))","v":35.573655913978492},{"$f":"[2]!mGetRate(CB$1,$B80,EOMONTH($B80,0)+1,\"FLAT\",Q80,R80)","v":29.298870967741937},{"$f":"IF(ValuationDate>$D80,\"\",[2]!mGetRate(CC$1,$B80,EOMONTH($B80,0)+1,\"FLAT\",K80,L80))","v":37.468817204301075},{"$f":"[2]!mGetRate(CD$1,$B80,EOMONTH($B80,0)+1,\"FLAT\",AE80,AF80)","v":34.665730107526876},{"$f":"[2]!mGetRate(CE$1,$B80,EOMONTH($B80,0)+1,\"FLAT\",AA80,AB80)","v":31.763924731182794},{"$f":"[2]!mGetRate(CF$1,$B80,EOMONTH($B80,0)+1,\"FLAT\",O80,P80)","v":27.798870967741937},null,null,null,null,null,null,null,null,2021,"2021-12-01",3.3203036320609116,2.9473046623629471,2.9768844445577889,2.9272379132459507,2.9768844445577889,2.975698210180624,3.2937295115058545]
[null,"2022-01-01","2022-01-31","2022-01-01",33.07,28.074999999999999,32.549999999999997,31.9,31.875,24.36,41.125,34.85,37.950000000000003,35.414999999999999,30.55,29.9,32.049999999999997,31.4,29.05,29.4,30.55,29.9,31.875,24.36,33.549999999999997,32.65,34.549999999999997,33.9,33.549999999999997,31.9,34.561300000000003,30.8596,3.2269999999999999,3.2145000000000001,2.952,3.0594999999999999,3.0445000000000002,3.1766999999999999,2.9794999999999998,3.0045000000000002,2.8395000000000001,3.1444999999999999,2.3144999999999998,3.3250999999999999,3.1345000000000001,3.3751000000000002,3.1562999999999999,3.1347,3.3771,3.1341999999999999,3.0695000000000001,2.8544999999999998,2.657,3.4220000000000002,null,null,null,null,null,null,null,2.9068430379746832,3.215703797468354,3.0174301059746838,3.3380394654683543,3.1195041017215188,null,3.1250533724370095,{"$f":"AO81*(1/(1-BQ$2))+BQ$3","v":2.9068430379746832},{"$f":"AN81*(1/(1-BR$2))+BR$3","v":3.0071483486564019},{"$f":"AK81*(1/(1-BS$2))+BS$3","v":3.110702653061225},{"$f":"AM81*(1/(1-BT$2))+BT$3","v":3.0748792089353416},{"$f":"AK81*(1/(1-BU$2))+BU$3","v":3.0579555555555555},{"$f":"AJ81*(1/(1-BV$2))+BV$3","v":3.1337299849321947},null,{"$f":"[2]!mGetRate(BX$1,$B81,EOMONTH($B81,0)+1,\"FLAT\",E81,F81)","v":30.76048387096774},{"$f":"[2]!mGetRate(BY$1,$B81,EOMONTH($B81,0)+1,\"FLAT\",G81,H81)","v":32.249462365591398},{"$f":"[2]!mGetRate(BZ$1,$B81,EOMONTH($B81,0)+1,\"FLAT\",I81,J81)","v":28.400322580645163},{"$f":"IF(ValuationDate>$D81,\"\",[2]!mGetRate(CA$1,$B81,EOMONTH($B81,0)+1,\"FLAT\",M81,N81))","v":36.777903225806455},{"$f":"[2]!mGetRate(CB$1,$B81,EOMONTH($B81,0)+1,\"FLAT\",Q81,R81)","v":31.749462365591398},{"$f":"IF(ValuationDate>$D81,\"\",[2]!mGetRate(CC$1,$B81,EOMONTH($B81,0)+1,\"FLAT\",K81,L81))","v":38.223655913978497},{"$f":"[2]!mGetRate(CD$1,$B81,EOMONTH($B81,0)+1,\"FLAT\",AE81,AF81)","v":32.849761290322583},{"$f":"[2]!mGetRate(CE$1,$B81,EOMONTH($B81,0)+1,\"FLAT\",AA81,AB81)","v":34.249462365591398},{"$f":"[2]!mGetRate(CF$1,$B81,EOMONTH($B81,0)+1,\"FLAT\",O81,P81)","v":30.249462365591398},null,null,null,null,null,null,null,null,2022,"2022-01-01",3.2863495215557159,3.0748792089353416,3.1064366224625122,3.0546993235512563,3.1064366224625122,3.1034691461412147,3.4219087605974972]
[null,"2022-02-01","2022-02-28","2022-02-01",32.56,27,32.024999999999999,31.112500000000001,31.11,23.715,40.090000000000003,33.912500000000001,37.299999999999997,34.5,30.024999999999999,29.112500000000001,32.024999999999999,30.612500000000001,28.524999999999999,28.612500000000001,30.024999999999999,29.112500000000001,31.11,23.715,33.024999999999999,31.862500000000001,34.024999999999999,32.862499999999997,31.024999999999999,31.112500000000001,33.997500000000002,29.887499999999999,3.1890000000000001,3.1515,2.9039999999999999,3.0365000000000002,3.0215000000000001,3.1534,2.9765000000000001,2.9990000000000001,2.8228,2.9740000000000002,2.2865000000000002,3.3014000000000001,3.1112000000000002,3.3513999999999999,3.1328,3.1114999999999999,3.1959,3.1109,3.0465,2.8376999999999999,2.6402000000000001,3.3690000000000002,null,null,null,null,null,null,null,{"$f":"AO82*(1/(1-BJ$2))+BJ$3","v":2.8899316455696198},{"$f":"AP82*(1/(1-BK$2))+BK$3","v":3.043045569620253},{"$f":"(AO82+BL$3)*BL$5+((1/(1-BL$2)-1)*AO82+BL$4*AO82)","v":2.9998754295696202},{"$f":"(AP82+BM$3)*BM$5+((1/(1-BM$2)-1)*AP82+BM$4*AP82)","v":3.1588135776202533},{"$f":"(BJ82+BK82+BL82+BM82)/4","v":3.0229165555949367},null,{"$f":"AJ82*(1/(1-BP$2))+BP$3","v":3.1015911669896976},2.8899316455696198,3.0016464518224493,3.0872332653061227,3.0718051234757664,3.0348720351818397,3.1106260170768461,null,{"$f":"[2]!mGetRate(BX$1,$B82,EOMONTH($B82,0)+1,\"FLAT\",E82,F82)","v":30.177142857142858},{"$f":"[2]!mGetRate(BY$1,$B82,EOMONTH($B82,0)+1,\"FLAT\",G82,H82)","v":31.633928571428573},{"$f":"[2]!mGetRate(BZ$1,$B82,EOMONTH($B82,0)+1,\"FLAT\",I82,J82)","v":27.940714285714282},{"$f":"IF(ValuationDate>$D82,\"\",[2]!mGetRate(CA$1,$B82,EOMONTH($B82,0)+1,\"FLAT\",M82,N82))","v":36.099999999999994},{"$f":"[2]!mGetRate(CB$1,$B82,EOMONTH($B82,0)+1,\"FLAT\",Q82,R82)","v":31.419642857142858},{"$f":"IF(ValuationDate>$D82,\"\",[2]!mGetRate(CC$1,$B82,EOMONTH($B82,0)+1,\"FLAT\",K82,L82))","v":37.442500000000003},{"$f":"[2]!mGetRate(CD$1,$B82,EOMONTH($B82,0)+1,\"FLAT\",AE82,AF82)","v":32.236071428571428},{"$f":"[2]!mGetRate(CE$1,$B82,EOMONTH($B82,0)+1,\"FLAT\",AA82,AB82)","v":33.526785714285708},{"$f":"[2]!mGetRate(CF$1,$B82,EOMONTH($B82,0)+1,\"FLAT\",O82,P82)","v":29.633928571428573},null,null,null,null,null,null,null,null,2022,"2022-02-01",3.2369617244572488,3.0718051234757664,3.0829744170151998,3.0316157610550194,3.0829744170151998,3.1003903284072249,3.3986951958013734]
[null,"2022-03-01","2022-03-31","2022-03-01",30.52,25.925000000000001,29.925000000000001,29.537500000000001,28.815000000000001,22.425000000000001,36.984999999999999,32.037500000000001,34.700000000000003,33.585000000000001,27.925000000000001,27.537500000000001,29.925000000000001,29.037500000000001,28.175000000000001,26.037500000000001,27.925000000000001,27.537500000000001,28.815000000000001,22.425000000000001,30.925000000000001,30.287500000000001,31.925000000000001,31.537500000000001,28.675000000000001,29.537500000000001,31.7425,28.915400000000002,3.1219999999999999,3.0819999999999999,2.847,2.9470000000000001,2.9319999999999999,3.0627,2.8795000000000002,2.9020000000000001,2.7557999999999998,2.8944999999999999,2.2494999999999998,3.2092999999999998,3.0205000000000002,3.2593000000000001,3.0415999999999999,3.0211999999999999,3.1114999999999999,3.0203000000000002,2.9569999999999999,2.7707000000000002,2.5731999999999999,3.347,null,null,null,null,null,null,null,2.8220835443037968,2.9625392405063287,2.9294464883037969,3.0752449085063289,2.9473285454050626,null,3.0102925849229831,2.8220835443037968,2.9046129985691058,2.9959067346938775,2.9724096936161493,2.9450470319884672,3.0207214465092922,null,{"$f":"[2]!mGetRate(BX$1,$B83,EOMONTH($B83,0)+1,\"FLAT\",E83,F83)","v":28.596655450874827},{"$f":"[2]!mGetRate(BY$1,$B83,EOMONTH($B83,0)+1,\"FLAT\",G83,H83)","v":29.762802826379545},{"$f":"[2]!mGetRate(BZ$1,$B83,EOMONTH($B83,0)+1,\"FLAT\",I83,J83)","v":26.140316285329746},{"$f":"IF(ValuationDate>$D83,\"\",[2]!mGetRate(CA$1,$B83,EOMONTH($B83,0)+1,\"FLAT\",M83,N83))","v":34.233290713324365},{"$f":"[2]!mGetRate(CB$1,$B83,EOMONTH($B83,0)+1,\"FLAT\",Q83,R83)","v":29.553516150740244},{"$f":"IF(ValuationDate>$D83,\"\",[2]!mGetRate(CC$1,$B83,EOMONTH($B83,0)+1,\"FLAT\",K83,L83))","v":34.91410834454912},{"$f":"[2]!mGetRate(CD$1,$B83,EOMONTH($B83,0)+1,\"FLAT\",AE83,AF83)","v":30.559151278600265},{"$f":"[2]!mGetRate(CE$1,$B83,EOMONTH($B83,0)+1,\"FLAT\",AA83,AB83)","v":31.762802826379545},{"$f":"[2]!mGetRate(CF$1,$B83,EOMONTH($B83,0)+1,\"FLAT\",O83,P83)","v":27.762802826379545},null,null,null,null,null,null,null,null,2022,"2022-03-01",3.1783137154028194,2.9724096936161493,2.9916758349484853,2.9417905939500995,2.9916758349484853,3.0008418883415438,3.3083641501816716]
[null,"2022-04-01","2022-04-30","2022-04-01",28.58,18.425000000000001,26.55,21.504999999999999,25.9,16.914999999999999,28.7,27.432500000000001,26.945,24.4,24.55,19.504999999999999,25.05,20.754999999999999,21.55,17.504999999999999,24.55,19.504999999999999,25.9,16.914999999999999,25.05,19.504999999999999,29.3,29.954999999999998,25.05,20.004999999999999,27.088899999999999,20.802499999999998,2.802,2.4794999999999998,2.5219999999999998,2.472,2.4569999999999999,2.5811000000000002,2.3919999999999999,2.3795000000000002,2.3395000000000001,2.1194999999999999,1.9395,2.7204000000000002,2.5394000000000001,2.7704,2.5571000000000002,2.5419999999999998,2.2879,2.5392000000000001,2.4820000000000002,2.3544999999999998,2.157,3.0219999999999998,null,null,null,null,null,null,null,2.4005139240506326,2.1777291139240504,2.491840992050633,2.2605817819240506,2.332666452987342,null,2.5257470376415387,2.4005139240506326,2.3819327993436206,2.5112128571428571,2.4728708064350857,2.4683221547052061,2.5435742842792566,null,{"$f":"[2]!mGetRate(BX$1,$B84,EOMONTH($B84,0)+1,\"FLAT\",E84,F84)","v":24.292333333333332},{"$f":"[2]!mGetRate(BY$1,$B84,EOMONTH($B84,0)+1,\"FLAT\",G84,H84)","v":24.419888888888888},{"$f":"[2]!mGetRate(BZ$1,$B84,EOMONTH($B84,0)+1,\"FLAT\",I84,J84)","v":22.106333333333332},{"$f":"IF(ValuationDate>$D84,\"\",[2]!mGetRate(CA$1,$B84,EOMONTH($B84,0)+1,\"FLAT\",M84,N84))","v":25.870444444444445},{"$f":"[2]!mGetRate(CB$1,$B84,EOMONTH($B84,0)+1,\"FLAT\",Q84,R84)","v":23.236555555555555},{"$f":"IF(ValuationDate>$D84,\"\",[2]!mGetRate(CC$1,$B84,EOMONTH($B84,0)+1,\"FLAT\",K84,L84))","v":28.164833333333334},{"$f":"[2]!mGetRate(CD$1,$B84,EOMONTH($B84,0)+1,\"FLAT\",AE84,AF84)","v":24.434642222222223},{"$f":"[2]!mGetRate(CE$1,$B84,EOMONTH($B84,0)+1,\"FLAT\",AA84,AB84)","v":29.576555555555554},{"$f":"[2]!mGetRate(CF$1,$B84,EOMONTH($B84,0)+1,\"FLAT\",O84,P84)","v":22.419888888888888},null,null,null,null,null,null,null,null,2022,"2022-04-01",2.8439171725486161,2.4728708064350857,2.5071302876670409,2.4650648467452179,2.5071302876670409,2.5005340065681443,2.8289535728704078]
[null,"2022-05-01","2022-05-31","2022-05-01",26.2,14.625,27.27,17.62,21.14,11.975,29.487500000000001,23.697500000000002,27.414999999999999,20.2,25.77,15.62,27.27,17.62,23.27,12.62,25.77,15.62,21.14,11.975,25.77,15.62,29.52,25.57,25.77,15.62,26.1221,16.907499999999999,2.7919999999999998,2.4845000000000002,2.512,2.387,2.3719999999999999,2.4948999999999999,2.3094999999999999,2.347,2.3208000000000002,2.117,1.9345000000000001,2.6328999999999998,2.4533,2.6829000000000001,2.4704000000000002,2.4561999999999999,2.2852999999999999,2.4531000000000001,2.3969999999999998,2.3357999999999999,2.1383000000000001,3.0070000000000001,null,null,null,null,null,null,null,2.3815772151898735,2.1751974683544302,2.472183959189874,2.2579538363544303,2.321728119772152,null,2.4390388870753856,2.3815772151898735,2.3494215907793561,2.4244781632653063,2.3883334562967518,2.3830134924545172,2.4581900552486191,null,{"$f":"[2]!mGetRate(BX$1,$B85,EOMONTH($B85,0)+1,\"FLAT\",E85,F85)","v":20.848118279569892},{"$f":"[2]!mGetRate(BY$1,$B85,EOMONTH($B85,0)+1,\"FLAT\",G85,H85)","v":22.808172043010753},{"$f":"[2]!mGetRate(BZ$1,$B85,EOMONTH($B85,0)+1,\"FLAT\",I85,J85)","v":16.902419354838713},{"$f":"IF(ValuationDate>$D85,\"\",[2]!mGetRate(CA$1,$B85,EOMONTH($B85,0)+1,\"FLAT\",M85,N85))","v":24.079032258064515},{"$f":"[2]!mGetRate(CB$1,$B85,EOMONTH($B85,0)+1,\"FLAT\",Q85,R85)","v":22.808172043010753},{"$f":"IF(ValuationDate>$D85,\"\",[2]!mGetRate(CC$1,$B85,EOMONTH($B85,0)+1,\"FLAT\",K85,L85))","v":26.810403225806454},{"$f":"[2]!mGetRate(CD$1,$B85,EOMONTH($B85,0)+1,\"FLAT\",AE85,AF85)","v":21.861586021505374},{"$f":"[2]!mGetRate(CE$1,$B85,EOMONTH($B85,0)+1,\"FLAT\",AA85,AB85)","v":27.693655913978496},{"$f":"[2]!mGetRate(CF$1,$B85,EOMONTH($B85,0)+1,\"FLAT\",O85,P85)","v":21.076989247311829},null,null,null,null,null,null,null,null,{"$f":"YEAR($CP85)","v":2022},"2022-05-01",2.8336280481531024,2.3883334562967518,2.4204221371008878,2.3797560288243442,2.4204221371008878,2.4158665188834152,2.7431643116673396]
[null,"2022-06-01","2022-06-30","2022-06-01",26.37,15.1,29.43,18.175000000000001,20.46,11.31,31.0625,24.32,28.59,20.2,27.68,16.675000000000001,28.68,17.675000000000001,25.93,14.175000000000001,27.68,16.675000000000001,20.46,11.31,30.43,18.675000000000001,32.68,26.625,28.43,16.925000000000001,26.7653,17.145,2.82,2.5175000000000001,2.5425,2.42,2.4049999999999998,2.5284,2.34,2.3975,2.3512,2.1349999999999998,1.9450000000000001,2.6669,2.4866999999999999,2.7168999999999999,2.5041000000000002,2.4895,2.3043999999999998,2.4864999999999999,2.4300000000000002,2.3662000000000001,2.1688000000000001,3.0375000000000001,null,null,null,null,null,null,null,2.4123620253164555,2.1934253164556958,2.5041397773164555,2.276875044455696,2.3467005408860757,null,2.4727020514128331,2.4123620253164555,2.3999390071638285,2.458151632653061,2.4195866584691053,2.4161333260341964,2.491339226519337,null,{"$f":"[2]!mGetRate(BX$1,$B86,EOMONTH($B86,0)+1,\"FLAT\",E86,F86)","v":21.611555555555558},{"$f":"[2]!mGetRate(BY$1,$B86,EOMONTH($B86,0)+1,\"FLAT\",G86,H86)","v":24.677888888888891},{"$f":"[2]!mGetRate(BZ$1,$B86,EOMONTH($B86,0)+1,\"FLAT\",I86,J86)","v":16.596666666666668},{"$f":"IF(ValuationDate>$D86,\"\",[2]!mGetRate(CA$1,$B86,EOMONTH($B86,0)+1,\"FLAT\",M86,N86))","v":25.047555555555554},{"$f":"[2]!mGetRate(CB$1,$B86,EOMONTH($B86,0)+1,\"FLAT\",Q86,R86)","v":24.033444444444442},{"$f":"IF(ValuationDate>$D86,\"\",[2]!mGetRate(CC$1,$B86,EOMONTH($B86,0)+1,\"FLAT\",K86,L86))","v":28.215666666666667},{"$f":"[2]!mGetRate(CD$1,$B86,EOMONTH($B86,0)+1,\"FLAT\",AE86,AF86)","v":22.703395555555556},{"$f":"[2]!mGetRate(CE$1,$B86,EOMONTH($B86,0)+1,\"FLAT\",AA86,AB86)","v":30.123444444444445},{"$f":"[2]!mGetRate(CF$1,$B86,EOMONTH($B86,0)+1,\"FLAT\",O86,P86)","v":23.033444444444445},null,null,null,null,null,null,null,null,2022,"2022-06-01",{"$f":"(($AI86+CQ$4)*(1/(1-CQ$2))+CQ$3)","v":2.8650098775594199},{"$f":"(($AM86+CR$4)*(1/(1-CR$2))+CR$3)","v":2.4195866584691053},2.4540853014383353,2.4128759228406835,2.4540853014383353,{"$f":"(($AM86+CV$4)*(1/(1-CV$2))+CV$3)","v":2.447167832512315},2.7764707307226484]
[null,"2022-07-01","2022-07-31","2022-07-01",36.612499999999997,26.285,38.387500000000003,27.225000000000001,32.450000000000003,24.1,40.65,32.06,39.085000000000001,29.282499999999999,43.137500000000003,28.225000000000001,43.387500000000003,28.225000000000001,36.387500000000003,24.725000000000001,43.137500000000003,28.225000000000001,32.450000000000003,24.1,40.887500000000003,28.725000000000001,42.387500000000003,31.475000000000001,39.887500000000003,26.725000000000001,36.871600000000001,27.0517,2.8519999999999999,2.7669999999999999,2.5819999999999999,2.4695,2.4544999999999999,2.5785,2.3919999999999999,2.4620000000000002,2.4007999999999998,2.3370000000000002,1.9795,2.7178,2.5367999999999999,2.7677999999999998,2.5546000000000002,2.5394000000000001,2.5190999999999999,2.5367000000000002,2.4794999999999998,2.4157999999999999,2.2181999999999999,3.1194999999999999,null,null,null,null,null,null,null,2.4625898734177212,2.3979822784810128,2.5562782174177214,2.4892130464810132,2.4765158539493672,null,2.5231967979190046,2.4625898734177212,2.4644612518529079,2.508661836734694,2.4728708064350857,2.4658130764037152,2.5410629834254146,null,{"$f":"[2]!mGetRate(BX$1,$B87,EOMONTH($B87,0)+1,\"FLAT\",E87,F87)","v":31.837419354838708},{"$f":"[2]!mGetRate(BY$1,$B87,EOMONTH($B87,0)+1,\"FLAT\",G87,H87)","v":33.226344086021506},{"$f":"[2]!mGetRate(BZ$1,$B87,EOMONTH($B87,0)+1,\"FLAT\",I87,J87)","v":28.589247311827961},{"$f":"IF(ValuationDate>$D87,\"\",[2]!mGetRate(CA$1,$B87,EOMONTH($B87,0)+1,\"FLAT\",M87,N87))","v":34.552661290322575},{"$f":"[2]!mGetRate(CB$1,$B87,EOMONTH($B87,0)+1,\"FLAT\",Q87,R87)","v":36.376881720430106},{"$f":"IF(ValuationDate>$D87,\"\",[2]!mGetRate(CC$1,$B87,EOMONTH($B87,0)+1,\"FLAT\",K87,L87))","v":36.678279569892474},{"$f":"[2]!mGetRate(CD$1,$B87,EOMONTH($B87,0)+1,\"FLAT\",AE87,AF87)","v":32.331216129032263},{"$f":"[2]!mGetRate(CE$1,$B87,EOMONTH($B87,0)+1,\"FLAT\",AA87,AB87)","v":37.341935483870969},{"$f":"[2]!mGetRate(CF$1,$B87,EOMONTH($B87,0)+1,\"FLAT\",O87,P87)","v":36.24247311827957},null,null,null,null,null,null,null,null,2022,"2022-07-01",2.9056519189216998,2.4728708064350857,2.5045800479445068,2.462555763865192,2.5045800479445068,2.5005340065681443,2.8264303593056121]
[null,"2022-08-01",{"$f":"EOMONTH(B88,0)","v":"2022-08-31"},"2022-08-01",38.799999999999997,32.950000000000003,37.037500000000001,26.99,35.75,26.1,41.707500000000003,34.299999999999997,39.427500000000002,30.9175,41.537500000000001,27.49,41.537500000000001,27.99,35.037500000000001,24.99,41.537500000000001,27.49,35.75,26.1,39.037500000000001,28.49,40.787500000000001,30.99,39.287500000000001,26.99,38.128100000000003,31.160799999999998,2.88,2.7850000000000001,2.645,2.4975000000000001,2.4824999999999999,2.6069,2.42,2.5,2.4338000000000002,2.37,2.0074999999999998,2.7465999999999999,2.5651999999999999,2.7966000000000002,2.5831,2.5676999999999999,2.5541,2.5649999999999999,2.5074999999999998,2.4487000000000001,2.2511999999999999,3.145,null,null,null,null,null,null,null,2.4960075949367089,2.4314,2.5909670989367091,2.5239019280000003,2.5105691554683545,null,2.5517594828113848,2.4960075949367089,2.5024743572511245,2.5372332653061225,2.5015622707244596,2.4939147533804129,2.5691895529884481,null,{"$f":"[2]!mGetRate(BX$1,$B88,EOMONTH($B88,0)+1,\"FLAT\",E88,F88)","v":36.346774193548384},{"$f":"[2]!mGetRate(BY$1,$B88,EOMONTH($B88,0)+1,\"FLAT\",G88,H88)","v":32.82403225806452},{"$f":"[2]!mGetRate(BZ$1,$B88,EOMONTH($B88,0)+1,\"FLAT\",I88,J88)","v":31.703225806451609},{"$f":"IF(ValuationDate>$D88,\"\",[2]!mGetRate(CA$1,$B88,EOMONTH($B88,0)+1,\"FLAT\",M88,N88))","v":35.858790322580646},{"$f":"[2]!mGetRate(CB$1,$B88,EOMONTH($B88,0)+1,\"FLAT\",Q88,R88)","v":35.856290322580648},{"$f":"IF(ValuationDate>$D88,\"\",[2]!mGetRate(CC$1,$B88,EOMONTH($B88,0)+1,\"FLAT\",K88,L88))","v":38.601129032258072},{"$f":"[2]!mGetRate(CD$1,$B88,EOMONTH($B88,0)+1,\"FLAT\",AE88,AF88)","v":35.206329032258061},{"$f":"[2]!mGetRate(CE$1,$B88,EOMONTH($B88,0)+1,\"FLAT\",AA88,AB88)","v":36.678870967741943},{"$f":"[2]!mGetRate(CF$1,$B88,EOMONTH($B88,0)+1,\"FLAT\",O88,P88)","v":35.646612903225808},null,null,null,null,null,null,null,null,2022,{"$f":"+B88","v":"2022-08-01"},2.9704734026134378,2.5015622707244596,2.533142732836887,2.4906574921214801,2.533142732836887,2.5292696387520524,2.8546903512313286]
[null,"2022-09-01","2022-09-30",{"$f":"B89","v":"2022-09-01"},37.237499999999997,33.164999999999999,34.674999999999997,23.934999999999999,32.450000000000003,28.1,39.592500000000001,32.340000000000003,36.6875,30.1,38.174999999999997,21.934999999999999,37.674999999999997,22.434999999999999,31.675000000000001,22.934999999999999,38.174999999999997,21.934999999999999,32.450000000000003,28.1,36.174999999999997,24.934999999999999,37.674999999999997,27.434999999999999,35.674999999999997,21.434999999999999,36.045299999999997,30.88,2.8849999999999998,2.6074999999999999,2.625,2.5074999999999998,2.4925000000000002,2.6171000000000002,2.4275000000000002,2.5249999999999999,2.4550000000000001,2.3875000000000002,2.0249999999999999,2.7568999999999999,2.5752999999999999,2.8069000000000002,2.5933000000000002,2.5777999999999999,2.5727000000000002,2.5750999999999999,2.5175000000000001,2.4700000000000002,2.2725,3.145,null,null,null,null,null,null,null,2.5174759493670882,2.4491215189873419,2.6132520773670884,2.5422975469873421,2.5305367731772153,null,2.5619604417015203,2.5174759493670882,2.527482979223636,2.5474373469387759,2.5092474843733994,2.5039510665863762,2.5792347564038169,null,{"$f":"[2]!mGetRate(BX$1,$B89,EOMONTH($B89,0)+1,\"FLAT\",E89,F89)","v":35.427499999999995},{"$f":"[2]!mGetRate(BY$1,$B89,EOMONTH($B89,0)+1,\"FLAT\",G89,H89)","v":29.901666666666664},{"$f":"[2]!mGetRate(BZ$1,$B89,EOMONTH($B89,0)+1,\"FLAT\",I89,J89)","v":30.516666666666669},{"$f":"IF(ValuationDate>$D89,\"\",[2]!mGetRate(CA$1,$B89,EOMONTH($B89,0)+1,\"FLAT\",M89,N89))","v":33.759722222222223},{"$f":"[2]!mGetRate(CB$1,$B89,EOMONTH($B89,0)+1,\"FLAT\",Q89,R89)","v":30.901666666666664},{"$f":"IF(ValuationDate>$D89,\"\",[2]!mGetRate(CC$1,$B89,EOMONTH($B89,0)+1,\"FLAT\",K89,L89))","v":36.369166666666672},{"$f":"[2]!mGetRate(CD$1,$B89,EOMONTH($B89,0)+1,\"FLAT\",AE89,AF89)","v":33.749611111111108},{"$f":"[2]!mGetRate(CE$1,$B89,EOMONTH($B89,0)+1,\"FLAT\",AA89,AB89)","v":33.123888888888885},{"$f":"[2]!mGetRate(CF$1,$B89,EOMONTH($B89,0)+1,\"FLAT\",O89,P89)","v":30.957222222222221},null,null,null,null,null,null,null,null,2022,"2022-09-01",2.9498951538224101,2.5092474843733994,2.5433436917270229,2.500693823641583,2.5433436917270229,2.5369666830870279,2.8647832054905127]
[null,{"$f":"C89+1","v":"2022-10-01"},"2022-10-31","2022-10-01",34.897500000000001,32.229999999999997,30.734999999999999,28.78,29.98,26.25,39.799999999999997,33.299999999999997,35.024999999999999,31.712499999999999,30.734999999999999,26.78,30.234999999999999,28.28,27.734999999999999,26.28,30.734999999999999,26.78,29.98,26.25,31.734999999999999,29.53,33.034999999999997,31.03,30.734999999999999,27.28,34.085599999999999,31.1784,2.9129999999999998,2.5329999999999999,2.633,2.5305,2.5154999999999998,2.6404000000000001,2.4529999999999998,2.5305,2.4805000000000001,2.6230000000000002,2.0705,2.7806000000000002,2.5985999999999998,2.8306,2.6168,2.601,2.823,2.5983999999999998,2.5405000000000002,2.4954999999999998,2.298,3.1305000000000001,null,null,null,null,null,null,null,2.5432987341772151,2.6876025316455694,2.6400571221772156,2.7898500196455696,2.6652021019113925,null,2.5854226471488322,2.5432987341772151,2.5329848760575886,2.5709067346938776,2.5353772107797927,2.5270345869600916,2.6023387242591665,null,{"$f":"[2]!mGetRate(BX$1,$B90,EOMONTH($B90,0)+1,\"FLAT\",E90,F90)","v":33.721505376344084},{"$f":"[2]!mGetRate(BY$1,$B90,EOMONTH($B90,0)+1,\"FLAT\",G90,H90)","v":29.873118279569894},{"$f":"[2]!mGetRate(BZ$1,$B90,EOMONTH($B90,0)+1,\"FLAT\",I90,J90)","v":28.335591397849463},{"$f":"IF(ValuationDate>$D90,\"\",[2]!mGetRate(CA$1,$B90,EOMONTH($B90,0)+1,\"FLAT\",M90,N90))","v":33.564650537634407},{"$f":"[2]!mGetRate(CB$1,$B90,EOMONTH($B90,0)+1,\"FLAT\",Q90,R90)","v":29.373118279569894},{"$f":"IF(ValuationDate>$D90,\"\",[2]!mGetRate(CC$1,$B90,EOMONTH($B90,0)+1,\"FLAT\",K90,L90))","v":36.934408602150533},{"$f":"[2]!mGetRate(CD$1,$B90,EOMONTH($B90,0)+1,\"FLAT\",AE90,AF90)","v":32.803931182795701},{"$f":"[2]!mGetRate(CE$1,$B90,EOMONTH($B90,0)+1,\"FLAT\",AA90,AB90)","v":32.151075268817202},{"$f":"[2]!mGetRate(CF$1,$B90,EOMONTH($B90,0)+1,\"FLAT\",O90,P90)","v":28.99139784946237},null,null,null,null,null,null,null,null,2022,"2022-10-01",2.9581264533388212,2.5353772107797927,2.5668058971743344,2.523777386137819,2.5668058971743344,2.5631366338259438,2.8879967702866374]
[null,"2022-11-01","2022-11-30","2022-11-01",36.7425,32.74,30.477499999999999,28.074999999999999,31.54,29.33,39.799999999999997,34.200000000000003,36.65,32.287500000000001,28.977499999999999,26.574999999999999,29.977499999999999,27.574999999999999,27.227499999999999,26.074999999999999,28.977499999999999,26.574999999999999,31.54,29.33,31.477499999999999,28.574999999999999,32.777500000000003,30.324999999999999,28.977499999999999,27.074999999999999,35.78,31.706600000000002,2.9830000000000001,2.8879999999999999,2.7330000000000001,2.7955000000000001,2.7805,2.9091,2.7004999999999999,2.7805,2.6493000000000002,3.0455000000000001,2.1579999999999999,3.0533999999999999,2.8671000000000002,3.1034000000000002,2.887,2.8683999999999998,3.2719,2.8668,2.8054999999999999,2.6642000000000001,2.4668000000000001,3.2705000000000002,null,null,null,null,null,null,null,2.7142354430379747,3.1154506329113922,2.8174960070379749,3.2339728209113927,2.970288725974684,null,2.8557480577374279,2.7142354430379747,2.783071095782701,2.8413148979591836,2.7889892611947946,2.7929968869181221,2.8685366147664491,null,{"$f":"[2]!mGetRate(BX$1,$B91,EOMONTH($B91,0)+1,\"FLAT\",E91,F91)","v":34.960527045769766},{"$f":"[2]!mGetRate(BY$1,$B91,EOMONTH($B91,0)+1,\"FLAT\",G91,H91)","v":29.407871012482662},{"$f":"[2]!mGetRate(BZ$1,$B91,EOMONTH($B91,0)+1,\"FLAT\",I91,J91)","v":30.556074895977808},{"$f":"IF(ValuationDate>$D91,\"\",[2]!mGetRate(CA$1,$B91,EOMONTH($B91,0)+1,\"FLAT\",M91,N91))","v":34.707749653259363},{"$f":"[2]!mGetRate(CB$1,$B91,EOMONTH($B91,0)+1,\"FLAT\",Q91,R91)","v":28.907871012482662},{"$f":"IF(ValuationDate>$D91,\"\",[2]!mGetRate(CC$1,$B91,EOMONTH($B91,0)+1,\"FLAT\",K91,L91))","v":37.306796116504856},{"$f":"[2]!mGetRate(CD$1,$B91,EOMONTH($B91,0)+1,\"FLAT\",AE91,AF91)","v":33.966461303744801},{"$f":"[2]!mGetRate(CE$1,$B91,EOMONTH($B91,0)+1,\"FLAT\",AA91,AB91)","v":31.685610263522886},{"$f":"[2]!mGetRate(CF$1,$B91,EOMONTH($B91,0)+1,\"FLAT\",O91,P91)","v":27.907871012482662},null,null,null,null,null,null,null,null,2022,"2022-11-01",3.0610176972939604,2.7889892611947946,2.8371313077629301,2.7897401714205428,2.8371313077629301,2.8171390968801311,3.1554574081550268]
[null,"2022-12-01","2022-12-31","2022-12-01",39.51,34.78,32.537500000000001,30.895,33.880000000000003,29.77,40.85,36.9,38.274999999999999,35.450000000000003,30.537500000000001,28.895,32.037500000000001,30.395,29.537500000000001,28.895,30.537500000000001,28.895,33.880000000000003,29.77,33.537500000000001,31.645,34.837499999999999,32.645000000000003,33.037500000000001,30.895,37.935600000000001,34.228700000000003,3.1280000000000001,3.0630000000000002,3.1105,2.9805000000000001,2.9655,3.0966,2.8879999999999999,2.9304999999999999,2.7879999999999998,3.3980000000000001,2.2854999999999999,3.2437999999999998,3.0543999999999998,3.2938000000000001,3.0756999999999999,3.0550000000000002,3.6465000000000001,3.0541999999999998,2.9904999999999999,2.8029999999999999,2.6055000000000001,3.383,null,null,null,null,null,null,null,2.8546911392405057,3.4724126582278476,2.963294427240506,3.6045131462278479,3.2237278427341769,null,3.0444657972049378,2.8546911392405057,2.9331228276177681,3.0300904081632654,2.9811196024182807,2.9786686812284446,3.0543728779507786,null,{"$f":"[2]!mGetRate(BX$1,$B92,EOMONTH($B92,0)+1,\"FLAT\",E92,F92)","v":37.424731182795696},{"$f":"[2]!mGetRate(BY$1,$B92,EOMONTH($B92,0)+1,\"FLAT\",G92,H92)","v":31.813387096774189},{"$f":"[2]!mGetRate(BZ$1,$B92,EOMONTH($B92,0)+1,\"FLAT\",I92,J92)","v":32.068064516129034},{"$f":"IF(ValuationDate>$D92,\"\",[2]!mGetRate(CA$1,$B92,EOMONTH($B92,0)+1,\"FLAT\",M92,N92))","v":37.029569892473113},{"$f":"[2]!mGetRate(CB$1,$B92,EOMONTH($B92,0)+1,\"FLAT\",Q92,R92)","v":31.313387096774193},{"$f":"IF(ValuationDate>$D92,\"\",[2]!mGetRate(CC$1,$B92,EOMONTH($B92,0)+1,\"FLAT\",K92,L92))","v":39.108602150537635},{"$f":"[2]!mGetRate(CD$1,$B92,EOMONTH($B92,0)+1,\"FLAT\",AE92,AF92)","v":36.301375268817203},{"$f":"[2]!mGetRate(CE$1,$B92,EOMONTH($B92,0)+1,\"FLAT\",AA92,AB92)","v":33.87091397849462},{"$f":"[2]!mGetRate(CF$1,$B92,EOMONTH($B92,0)+1,\"FLAT\",O92,P92)","v":29.813387096774189},null,null,null,null,null,null,null,null,2022,"2022-12-01",3.449432143224612,2.9811196024182807,3.02584904723044,2.9754123045424441,3.02584904723044,3.0095652052545154,3.3421752119499399]
[null,"2023-01-01","2023-01-31","2023-01-01",36.119999999999997,32.325000000000003,33.799999999999997,32.299999999999997,33.875,29.36,42.375,35.5,39.200000000000003,36.164999999999999,31.8,30.3,33.299999999999997,31.8,30.3,29.8,31.8,30.3,33.875,29.36,34.799999999999997,33.049999999999997,35.799999999999997,34.299999999999997,34.799999999999997,32.299999999999997,36.68,33.340899999999998,3.2679999999999998,3.2905000000000002,2.9580000000000002,3.1105,3.0954999999999999,3.2284000000000002,3.0154999999999998,3.0455000000000001,2.8904999999999998,3.2305000000000001,2.3755000000000002,3.3776000000000002,3.1861000000000002,3.4276,3.2082999999999999,3.1861999999999999,3.4685000000000001,3.1859000000000002,3.1204999999999998,2.9055,2.7080000000000002,3.4929999999999999,null,null,null,null,null,null,null,2.9584886075949361,3.3027924050632911,3.0710401955949367,3.4284407930632916,3.1901905003291136,null,3.1770782627767016,2.9584886075949361,3.0481624886913203,3.1627434693877552,3.1117682344502509,3.1091407529059687,3.1849605223505777,null,{"$f":"[2]!mGetRate(BX$1,$B93,EOMONTH($B93,0)+1,\"FLAT\",E93,F93)","v":34.365322580645163},{"$f":"[2]!mGetRate(BY$1,$B93,EOMONTH($B93,0)+1,\"FLAT\",G93,H93)","v":33.106451612903221},{"$f":"[2]!mGetRate(BZ$1,$B93,EOMONTH($B93,0)+1,\"FLAT\",I93,J93)","v":31.787419354838711},{"$f":"IF(ValuationDate>$D93,\"\",[2]!mGetRate(CA$1,$B93,EOMONTH($B93,0)+1,\"FLAT\",M93,N93))","v":37.796720430107527},{"$f":"[2]!mGetRate(CB$1,$B93,EOMONTH($B93,0)+1,\"FLAT\",Q93,R93)","v":32.606451612903228},{"$f":"IF(ValuationDate>$D93,\"\",[2]!mGetRate(CC$1,$B93,EOMONTH($B93,0)+1,\"FLAT\",K93,L93))","v":39.196236559139784},{"$f":"[2]!mGetRate(CD$1,$B93,EOMONTH($B93,0)+1,\"FLAT\",AE93,AF93)","v":35.13611505376344},{"$f":"[2]!mGetRate(CE$1,$B93,EOMONTH($B93,0)+1,\"FLAT\",AA93,AB93)","v":35.106451612903221},{"$f":"[2]!mGetRate(CF$1,$B93,EOMONTH($B93,0)+1,\"FLAT\",O93,P93)","v":31.106451612903228},null,null,null,null,null,null,null,null,2023,"2023-01-01",3.2925229961930245,3.1117682344502509,3.1584615128022038,3.1058846143037799,3.1584615128022038,3.1404149589490968,3.4733823173193383]
[null,"2023-02-01","2023-02-28","2023-02-01",35.61,31.25,33.274999999999999,31.512499999999999,33.11,28.715,41.34,34.5625,38.549999999999997,35.25,31.274999999999999,29.512499999999999,33.274999999999999,31.012499999999999,29.774999999999999,29.012499999999999,31.274999999999999,29.512499999999999,33.11,28.715,34.274999999999999,32.262500000000003,35.274999999999999,33.262500000000003,32.274999999999999,31.512499999999999,36.116300000000003,32.368699999999997,3.2280000000000002,3.1804999999999999,2.9129999999999998,3.093,3.0779999999999998,3.2107000000000001,3.0179999999999998,3.0379999999999998,2.8730000000000002,3.0529999999999999,2.3479999999999999,3.3595999999999999,3.1684000000000001,3.4096000000000002,3.1905000000000001,3.1684999999999999,3.2799,3.1682000000000001,3.1030000000000002,2.8879999999999999,2.6905000000000001,3.4380000000000002,null,null,null,null,null,null,null,2.9407670886075947,3.1230455696202526,3.0526445766075949,3.2418566576202528,3.0895784731139235,null,3.1592265847189638,2.9407670886075947,3.0406599020995668,3.1448863265306124,3.1143299723332309,3.0915772047955326,3.1673814163736815,null,{"$f":"[2]!mGetRate(BX$1,$B94,EOMONTH($B94,0)+1,\"FLAT\",E94,F94)","v":33.741428571428571},{"$f":"[2]!mGetRate(BY$1,$B94,EOMONTH($B94,0)+1,\"FLAT\",G94,H94)","v":32.519642857142856},{"$f":"[2]!mGetRate(BZ$1,$B94,EOMONTH($B94,0)+1,\"FLAT\",I94,J94)","v":31.226428571428567},{"$f":"IF(ValuationDate>$D94,\"\",[2]!mGetRate(CA$1,$B94,EOMONTH($B94,0)+1,\"FLAT\",M94,N94))","v":37.135714285714279},{"$f":"[2]!mGetRate(CB$1,$B94,EOMONTH($B94,0)+1,\"FLAT\",Q94,R94)","v":32.30535714285714},{"$f":"IF(ValuationDate>$D94,\"\",[2]!mGetRate(CC$1,$B94,EOMONTH($B94,0)+1,\"FLAT\",K94,L94))","v":38.435357142857143},{"$f":"[2]!mGetRate(CD$1,$B94,EOMONTH($B94,0)+1,\"FLAT\",AE94,AF94)","v":34.510185714285711},{"$f":"[2]!mGetRate(CE$1,$B94,EOMONTH($B94,0)+1,\"FLAT\",AA94,AB94)","v":34.412500000000001},{"$f":"[2]!mGetRate(CF$1,$B94,EOMONTH($B94,0)+1,\"FLAT\",O94,P94)","v":30.519642857142856},null,null,null,null,null,null,null,null,2023,"2023-02-01",3.2462219364132112,3.1143299723332309,3.1406098347444664,3.0883210341436,3.1406098347444664,3.1429806403940885,3.4557198223657655]
[null,"2023-03-01","2023-03-31","2023-03-01",33.57,30.175000000000001,31.175000000000001,29.9375,30.815000000000001,27.425000000000001,38.234999999999999,32.6875,35.950000000000003,34.335000000000001,29.175000000000001,27.9375,31.175000000000001,29.4375,29.425000000000001,26.4375,29.175000000000001,27.9375,30.815000000000001,27.425000000000001,32.174999999999997,30.6875,33.174999999999997,31.9375,29.925000000000001,29.9375,33.861199999999997,31.396599999999999,3.1579999999999999,2.9580000000000002,2.8479999999999999,3.0005000000000002,2.9855,3.1168999999999998,2.9180000000000001,2.9380000000000002,2.8029999999999999,2.9754999999999998,2.3079999999999998,3.2644000000000002,3.0747,3.3144,3.0960999999999999,3.0752000000000002,3.1974999999999998,3.0745,3.0105,2.8180000000000001,2.6204999999999998,3.4129999999999998,null,null,null,null,null,null,null,2.8698810126582273,3.0445645569620248,2.9790621006582274,3.1603903449620252,3.013474503810126,null,3.0648677149852093,2.8698810126582273,2.9406254142095221,3.0504985714285717,3.0118604570140386,2.9987413076403717,3.0744632847815172,null,{"$f":"[2]!mGetRate(BX$1,$B95,EOMONTH($B95,0)+1,\"FLAT\",E95,F95)","v":32.148943472409151},{"$f":"[2]!mGetRate(BY$1,$B95,EOMONTH($B95,0)+1,\"FLAT\",G95,H95)","v":30.657015477792733},{"$f":"[2]!mGetRate(BZ$1,$B95,EOMONTH($B95,0)+1,\"FLAT\",I95,J95)","v":29.396036339165544},{"$f":"IF(ValuationDate>$D95,\"\",[2]!mGetRate(CA$1,$B95,EOMONTH($B95,0)+1,\"FLAT\",M95,N95))","v":35.274004037685067},{"$f":"[2]!mGetRate(CB$1,$B95,EOMONTH($B95,0)+1,\"FLAT\",Q95,R95)","v":30.447728802153431},{"$f":"IF(ValuationDate>$D95,\"\",[2]!mGetRate(CC$1,$B95,EOMONTH($B95,0)+1,\"FLAT\",K95,L95))","v":35.912964333781957},{"$f":"[2]!mGetRate(CD$1,$B95,EOMONTH($B95,0)+1,\"FLAT\",AE95,AF95)","v":32.82958411843876},{"$f":"[2]!mGetRate(CE$1,$B95,EOMONTH($B95,0)+1,\"FLAT\",AA95,AB95)","v":32.657015477792733},{"$f":"[2]!mGetRate(CF$1,$B95,EOMONTH($B95,0)+1,\"FLAT\",O95,P95)","v":28.657015477792733},null,null,null,null,null,null,null,null,2023,"2023-03-01",3.1793426278423706,3.0118604570140386,3.0462509650107115,2.9954849675826494,3.0462509650107115,3.0403533825944171,3.3623609204683089]
[null,"2023-04-01","2023-04-30","2023-04-01",25.63,18.875,29.3,27.004999999999999,27.5,20.015000000000001,31.35,28.8325,28.195,28.45,27.3,25.004999999999999,27.8,26.254999999999999,24.3,23.004999999999999,27.3,25.004999999999999,27.5,20.015000000000001,27.8,25.004999999999999,31.3,29.004999999999999,27.8,25.504999999999999,26.207599999999999,22.9513,2.8479999999999999,2.5154999999999998,2.5830000000000002,2.5205000000000002,2.5055000000000001,2.6301999999999999,2.4430000000000001,2.4255,2.3955000000000002,2.2004999999999999,2.0055000000000001,2.7703000000000002,2.5884999999999998,2.8203,2.6065999999999998,2.5909,2.3740000000000001,2.5882999999999998,2.5305,2.4104999999999999,2.2130000000000001,3.0979999999999999,null,null,null,null,null,null,null,2.4572227848101265,2.2597544303797465,2.5507069728101266,2.3457272183797468,2.4033528515949367,null,2.5752216882586967,2.4572227848101265,2.4279486637730412,2.5607026530612247,2.5251302592478737,2.5169982737541288,2.5922935208437972,null,{"$f":"[2]!mGetRate(BX$1,$B96,EOMONTH($B96,0)+1,\"FLAT\",E96,F96)","v":22.62777777777778},{"$f":"[2]!mGetRate(BY$1,$B96,EOMONTH($B96,0)+1,\"FLAT\",G96,H96)","v":28.280000000000005},{"$f":"[2]!mGetRate(BZ$1,$B96,EOMONTH($B96,0)+1,\"FLAT\",I96,J96)","v":24.173333333333339},{"$f":"IF(ValuationDate>$D96,\"\",[2]!mGetRate(CA$1,$B96,EOMONTH($B96,0)+1,\"FLAT\",M96,N96))","v":28.30833333333333},{"$f":"[2]!mGetRate(CB$1,$B96,EOMONTH($B96,0)+1,\"FLAT\",Q96,R96)","v":27.113333333333333},{"$f":"IF(ValuationDate>$D96,\"\",[2]!mGetRate(CC$1,$B96,EOMONTH($B96,0)+1,\"FLAT\",K96,L96))","v":30.231111111111112},{"$f":"[2]!mGetRate(CD$1,$B96,EOMONTH($B96,0)+1,\"FLAT\",AE96,AF96)","v":24.760355555555559},{"$f":"[2]!mGetRate(CE$1,$B96,EOMONTH($B96,0)+1,\"FLAT\",AA96,AB96)","v":30.280000000000005},{"$f":"[2]!mGetRate(CF$1,$B96,EOMONTH($B96,0)+1,\"FLAT\",O96,P96)","v":26.28},null,null,null,null,null,null,null,null,2023,"2023-04-01",2.9066808313612515,2.5251302592478737,2.5566049382841993,2.5137410546177166,2.5566049382841993,2.552873908045977,2.8779039160274529]
[null,"2023-05-01","2023-05-31","2023-05-01",27.496110000000002,18.709009999999999,27.84431,21.653590000000001,23.70363,16.166519999999998,30.402819999999998,25.273160000000001,27.159179999999999,20.876470000000001,26.34431,19.653590000000001,27.84431,21.653590000000001,23.84431,16.653590000000001,26.34431,19.653590000000001,23.70363,16.166519999999998,26.34431,19.653590000000001,29.34431,23.153590000000001,26.34431,19.653590000000001,26.204529999999998,20.147819999999999,3.3378999999999999,3.0192000000000001,2.9377,2.9577,2.9426999999999999,3.0663999999999998,2.8801999999999999,2.8616000000000001,2.8231000000000002,2.645,2.4268999999999998,3.2052999999999998,3.0247999999999999,3.2553000000000001,3.0423,3.0274999999999999,2.8184,3.0246,2.9676999999999998,2.8380999999999998,2.6206,3.5829,null,null,null,null,null,null,null,2.8902354430379744,2.7098810126582276,3.0001907830379748,2.812975940658228,2.8533207948481016,null,3.0212076109354284,2.8902354430379744,2.8641990654615275,3.0068251020408163,2.9731269802233835,2.9557858871188483,3.0314698141637368,null,{"$f":"[2]!mGetRate(BX$1,$B97,EOMONTH($B97,0)+1,\"FLAT\",E97,F97)","v":23.62222720430108},{"$f":"[2]!mGetRate(BY$1,$B97,EOMONTH($B97,0)+1,\"FLAT\",G97,H97)","v":25.115067849462363},{"$f":"[2]!mGetRate(BZ$1,$B97,EOMONTH($B97,0)+1,\"FLAT\",I97,J97)","v":20.380818064516127},{"$f":"IF(ValuationDate>$D97,\"\",[2]!mGetRate(CA$1,$B97,EOMONTH($B97,0)+1,\"FLAT\",M97,N97))","v":24.389383118279568},{"$f":"[2]!mGetRate(CB$1,$B97,EOMONTH($B97,0)+1,\"FLAT\",Q97,R97)","v":25.115067849462363},{"$f":"IF(ValuationDate>$D97,\"\",[2]!mGetRate(CC$1,$B97,EOMONTH($B97,0)+1,\"FLAT\",K97,L97))","v":28.14135698924731},{"$f":"[2]!mGetRate(CD$1,$B97,EOMONTH($B97,0)+1,\"FLAT\",AE97,AF97)","v":23.53436752688172},{"$f":"[2]!mGetRate(CE$1,$B97,EOMONTH($B97,0)+1,\"FLAT\",AA97,AB97)","v":26.615067849462363},{"$f":"[2]!mGetRate(CF$1,$B97,EOMONTH($B97,0)+1,\"FLAT\",O97,P97)","v":23.394637741935483},null,null,null,null,null,null,null,null,2023,"2023-05-01",3.2716360736701309,2.9731269802233835,3.0025908609609306,2.9525294686766097,3.0025908609609306,3.0015602791461409,3.3191635042389991]
[null,"2023-06-01","2023-06-30","2023-06-01",28.89705,20.088519999999999,29.769169999999999,22.56447,24.584199999999999,16.987459999999999,32.607900000000001,26.748090000000001,29.122679999999999,22.113949999999999,28.019169999999999,21.06447,29.019169999999999,22.06447,26.269169999999999,18.56447,28.019169999999999,21.06447,24.584199999999999,16.987459999999999,30.769169999999999,23.06447,32.269170000000003,24.56447,28.769169999999999,21.31447,28.408200000000001,21.871259999999999,3.3645999999999998,3.0419999999999998,2.9657,2.9868999999999999,2.9719000000000002,3.0960999999999999,2.9068999999999998,2.8296999999999999,2.7685,2.6413000000000002,2.4258000000000002,3.2355,3.0543999999999998,3.2854999999999999,3.0722,3.0569999999999999,2.8153999999999999,3.0541999999999998,2.9969000000000001,2.7835000000000001,2.6395,3.6120999999999999,null,null,null,null,null,null,null,2.8349443037974682,2.7061341772151897,2.9427964517974683,2.8090865812151899,2.8232403785063291,null,3.0509944108946243,2.8349443037974682,2.8322880638246031,3.0366210204081634,3.000486340813608,2.9850919216802616,3.0608018081366146,null,{"$f":"[2]!mGetRate(BX$1,$B98,EOMONTH($B98,0)+1,\"FLAT\",E98,F98)","v":25.177892888888888},{"$f":"[2]!mGetRate(BY$1,$B98,EOMONTH($B98,0)+1,\"FLAT\",G98,H98)","v":26.727185555555554},{"$f":"[2]!mGetRate(BZ$1,$B98,EOMONTH($B98,0)+1,\"FLAT\",I98,J98)","v":21.376687555555556},{"$f":"IF(ValuationDate>$D98,\"\",[2]!mGetRate(CA$1,$B98,EOMONTH($B98,0)+1,\"FLAT\",M98,N98))","v":26.163438444444445},{"$f":"[2]!mGetRate(CB$1,$B98,EOMONTH($B98,0)+1,\"FLAT\",Q98,R98)","v":26.082741111111108},{"$f":"IF(ValuationDate>$D98,\"\",[2]!mGetRate(CC$1,$B98,EOMONTH($B98,0)+1,\"FLAT\",K98,L98))","v":30.133758000000004},{"$f":"[2]!mGetRate(CD$1,$B98,EOMONTH($B98,0)+1,\"FLAT\",AE98,AF98)","v":25.648158666666667},{"$f":"[2]!mGetRate(CE$1,$B98,EOMONTH($B98,0)+1,\"FLAT\",AA98,AB98)","v":29.016074444444445},{"$f":"[2]!mGetRate(CF$1,$B98,EOMONTH($B98,0)+1,\"FLAT\",O98,P98)","v":25.082741111111112},null,null,null,null,null,null,null,null,2023,"2023-06-01",3.3004456219775697,3.000486340813608,3.0323776609201269,2.9818355567153101,3.0323776609201269,3.0289617569786533,3.3486346386758177]
[null,"2023-07-01","2023-07-31","2023-07-01",40.179839999999999,30.473009999999999,40.809080000000002,30.461870000000001,37.414769999999997,28.244060000000001,44.00956,34.976140000000001,41.15607,31.540430000000001,45.559080000000002,31.461870000000001,45.809080000000002,31.461870000000001,38.809080000000002,27.961870000000001,45.559080000000002,31.461870000000001,37.414769999999997,28.244060000000001,43.309080000000002,31.961870000000001,44.809080000000002,32.961869999999998,42.309080000000002,29.961870000000001,41.530169999999998,30.67576,3.3997000000000002,3.2492999999999999,3.0678999999999998,3.0179999999999998,3.0030000000000001,3.1278000000000001,2.9405000000000001,2.9762,2.8631000000000002,2.8439000000000001,2.5065,3.2679,3.0859999999999999,3.3178999999999998,3.1040999999999999,3.0884999999999998,3.0312999999999999,3.0859000000000001,3.028,2.8780999999999999,2.7351999999999999,3.6972,null,null,null,null,null,null,null,2.9307417721518987,2.911298734177215,3.042237912151899,3.0220552901772151,2.9765834271645573,null,3.0827193930429462,2.9307417721518987,2.9788385885835189,3.0683557142857145,3.0349160979608567,3.0163048557508074,3.0920423907584129,null,{"$f":"[2]!mGetRate(BX$1,$B99,EOMONTH($B99,0)+1,\"FLAT\",E99,F99)","v":35.691735806451611},{"$f":"[2]!mGetRate(BY$1,$B99,EOMONTH($B99,0)+1,\"FLAT\",G99,H99)","v":36.024886129032261},{"$f":"[2]!mGetRate(BZ$1,$B99,EOMONTH($B99,0)+1,\"FLAT\",I99,J99)","v":33.17454924731183},{"$f":"IF(ValuationDate>$D99,\"\",[2]!mGetRate(CA$1,$B99,EOMONTH($B99,0)+1,\"FLAT\",M99,N99))","v":36.710128924731187},{"$f":"[2]!mGetRate(CB$1,$B99,EOMONTH($B99,0)+1,\"FLAT\",Q99,R99)","v":39.175423763440854},{"$f":"IF(ValuationDate>$D99,\"\",[2]!mGetRate(CC$1,$B99,EOMONTH($B99,0)+1,\"FLAT\",K99,L99))","v":39.832817419354839},{"$f":"[2]!mGetRate(CD$1,$B99,EOMONTH($B99,0)+1,\"FLAT\",AE99,AF99)","v":36.511464301075272},{"$f":"[2]!mGetRate(CE$1,$B99,EOMONTH($B99,0)+1,\"FLAT\",AA99,AB99)","v":39.331337741935478},{"$f":"[2]!mGetRate(CF$1,$B99,EOMONTH($B99,0)+1,\"FLAT\",O99,P99)","v":39.041015161290318},null,null,null,null,null,null,null,null,2023,"2023-07-01",3.4056004732997223,3.0349160979608567,3.0641026430684488,3.0130485477428297,3.0641026430684488,3.0634445155993433,3.3800234154218813]
[null,"2023-08-01","2023-08-31","2023-08-01",42.379150000000003,34.005009999999999,41.243259999999999,31.03856,40.6526,30.26153,46.114780000000003,36.748330000000003,43.416159999999998,33.617469999999997,45.743259999999999,31.53856,45.743259999999999,32.038559999999997,39.243259999999999,29.03856,45.743259999999999,31.53856,40.6526,30.26153,43.243259999999999,32.538559999999997,44.993259999999999,33.288559999999997,43.493259999999999,31.03856,42.724400000000003,34.802329999999998,3.4262999999999999,3.2837000000000001,3.1120999999999999,3.0573999999999999,3.0424000000000002,3.1676000000000002,2.9799000000000002,3.0649999999999999,2.9493999999999998,2.9047999999999998,2.5331999999999999,3.3081,3.1257999999999999,3.3580999999999999,3.1440999999999999,3.1280999999999999,3.0941999999999998,3.1255999999999999,3.0674000000000001,2.9643999999999999,2.7669000000000001,3.7212999999999998,null,null,null,null,null,null,null,3.0181341772151895,2.9729696202531639,3.1329545932151897,3.0860720442531644,3.0525326087341771,null,3.122911171070081,3.0181341772151895,3.0676692138298791,3.1085597959183677,3.075289086996619,3.0558479297823036,3.1316204922149673,null,{"$f":"[2]!mGetRate(BX$1,$B100,EOMONTH($B100,0)+1,\"FLAT\",E100,F100)","v":38.867413870967738},{"$f":"[2]!mGetRate(BY$1,$B100,EOMONTH($B100,0)+1,\"FLAT\",G100,H100)","v":36.96386967741936},{"$f":"[2]!mGetRate(BZ$1,$B100,EOMONTH($B100,0)+1,\"FLAT\",I100,J100)","v":36.295054516129028},{"$f":"IF(ValuationDate>$D100,\"\",[2]!mGetRate(CA$1,$B100,EOMONTH($B100,0)+1,\"FLAT\",M100,N100))","v":39.30703193548387},{"$f":"[2]!mGetRate(CB$1,$B100,EOMONTH($B100,0)+1,\"FLAT\",Q100,R100)","v":39.996127741935481},{"$f":"IF(ValuationDate>$D100,\"\",[2]!mGetRate(CC$1,$B100,EOMONTH($B100,0)+1,\"FLAT\",K100,L100))","v":42.186913870967743},{"$f":"[2]!mGetRate(CD$1,$B100,EOMONTH($B100,0)+1,\"FLAT\",AE100,AF100)","v":39.402241612903225},{"$f":"[2]!mGetRate(CE$1,$B100,EOMONTH($B100,0)+1,\"FLAT\",AA100,AB100)","v":40.084837419354841},{"$f":"[2]!mGetRate(CF$1,$B100,EOMONTH($B100,0)+1,\"FLAT\",O100,P100)","v":39.786450322580649},null,null,null,null,null,null,null,null,2023,"2023-08-01",3.451078403127894,3.075289086996619,3.1042944210955836,3.0525916939320346,3.1042944210955836,3.1038796551724137,3.4197892612030687]
[null,"2023-09-01","2023-09-30","2023-09-01",38.872619999999998,33.112139999999997,36.67116,27.90737,37.413379999999997,31.159199999999998,42.359050000000003,34.651310000000002,39.822090000000003,31.945129999999999,40.17116,25.90737,39.67116,26.40737,33.67116,26.90737,40.17116,25.90737,37.413379999999997,31.159199999999998,38.17116,28.90737,39.67116,29.65737,37.67116,25.40737,40.702480000000001,33.419199999999996,3.4415,3.1886000000000001,3.0703999999999998,3.0560999999999998,3.0411000000000001,3.1663999999999999,2.9761000000000002,3.0204,2.9218999999999999,2.8691,2.6371000000000002,3.3069999999999999,3.1246,3.3570000000000002,3.1429,3.1267999999999998,3.0596999999999999,3.1244000000000001,3.0661,2.9369000000000001,2.8746,3.7315,null,null,null,null,null,null,null,2.9902860759493666,2.9368177215189868,3.1040471919493671,3.0485449815189871,3.019923992734177,null,3.1215850464143631,2.9902860759493666,3.0230538322309188,3.1072332653061228,3.0713952454144895,3.0545432090655282,3.1303146157709691,null,{"$f":"[2]!mGetRate(BX$1,$B101,EOMONTH($B101,0)+1,\"FLAT\",E101,F101)","v":36.312406666666661},{"$f":"[2]!mGetRate(BY$1,$B101,EOMONTH($B101,0)+1,\"FLAT\",G101,H101)","v":32.776142222222219},{"$f":"[2]!mGetRate(BZ$1,$B101,EOMONTH($B101,0)+1,\"FLAT\",I101,J101)","v":34.633744444444446},{"$f":"IF(ValuationDate>$D101,\"\",[2]!mGetRate(CA$1,$B101,EOMONTH($B101,0)+1,\"FLAT\",M101,N101))","v":36.321218888888886},{"$f":"[2]!mGetRate(CB$1,$B101,EOMONTH($B101,0)+1,\"FLAT\",Q101,R101)","v":33.776142222222227},{"$f":"IF(ValuationDate>$D101,\"\",[2]!mGetRate(CC$1,$B101,EOMONTH($B101,0)+1,\"FLAT\",K101,L101))","v":38.933387777777781},{"$f":"[2]!mGetRate(CD$1,$B101,EOMONTH($B101,0)+1,\"FLAT\",AE101,AF101)","v":37.465466666666664},{"$f":"[2]!mGetRate(CE$1,$B101,EOMONTH($B101,0)+1,\"FLAT\",AA101,AB101)","v":35.220586666666662},{"$f":"[2]!mGetRate(CF$1,$B101,EOMONTH($B101,0)+1,\"FLAT\",O101,P101)","v":33.831697777777777},null,null,null,null,null,null,null,null,2023,"2023-09-01",3.4081727543986009,3.0713952454144895,3.1029682964398657,3.051286970834421,3.1029682964398657,3.0999798193760264,3.4184771901493742]
[null,"2023-10-01","2023-10-31","2023-10-01",36.186700000000002,33.062449999999998,34.2956,31.186889999999998,34.813929999999999,30.084990000000001,41.38006,36.478760000000001,38.669840000000001,35.630989999999997,34.2956,29.186889999999998,33.7956,30.686889999999998,31.2956,28.686889999999998,34.2956,29.186889999999998,34.813929999999999,30.084990000000001,35.2956,31.936889999999998,36.2956,32.936889999999998,34.2956,29.686889999999998,38.613329999999998,35.132190000000001,3.4681999999999999,3.1577000000000002,3.0680000000000001,3.1183000000000001,3.1032999999999999,3.2290000000000001,3.0407999999999999,3.0739000000000001,2.9981,3.1265000000000001,2.6598999999999999,3.3700999999999999,3.1871999999999998,3.4201000000000001,3.2058,3.1894,3.3268,3.1869999999999998,3.1282999999999999,3.0131000000000001,2.8774000000000002,3.7157,null,null,null,null,null,null,null,3.0674506329113922,3.1974759493670883,3.1841469729113925,3.3191182573670885,3.1920479531392405,null,3.1850350107110073,3.0674506329113922,3.076572283252093,3.1707026530612246,3.1376930218260068,3.1169690772066203,3.1927957810145657,null,{"$f":"[2]!mGetRate(BX$1,$B102,EOMONTH($B102,0)+1,\"FLAT\",E102,F102)","v":34.809342473118285},{"$f":"[2]!mGetRate(BY$1,$B102,EOMONTH($B102,0)+1,\"FLAT\",G102,H102)","v":32.925093440860216},{"$f":"[2]!mGetRate(BZ$1,$B102,EOMONTH($B102,0)+1,\"FLAT\",I102,J102)","v":32.729128494623652},{"$f":"IF(ValuationDate>$D102,\"\",[2]!mGetRate(CA$1,$B102,EOMONTH($B102,0)+1,\"FLAT\",M102,N102))","v":37.33013193548387},{"$f":"[2]!mGetRate(CB$1,$B102,EOMONTH($B102,0)+1,\"FLAT\",Q102,R102)","v":32.425093440860216},{"$f":"IF(ValuationDate>$D102,\"\",[2]!mGetRate(CC$1,$B102,EOMONTH($B102,0)+1,\"FLAT\",K102,L102))","v":39.219271827956987},{"$f":"[2]!mGetRate(CD$1,$B102,EOMONTH($B102,0)+1,\"FLAT\",AE102,AF102)","v":37.078633870967735},{"$f":"[2]!mGetRate(CE$1,$B102,EOMONTH($B102,0)+1,\"FLAT\",AA102,AB102)","v":34.814878387096776},{"$f":"[2]!mGetRate(CF$1,$B102,EOMONTH($B102,0)+1,\"FLAT\",O102,P102)","v":32.043373010752688},null,null,null,null,null,null,null,null,2023,"2023-10-01",3.4057033645436778,3.1376930218260068,{"$f":"(($AK102+CS$4)*(1/(1-CS$2))+CS$3)","v":3.1664182607365094},3.1137129528894603,3.1664182607365094,3.1663796551724137,3.4812547436415024]
[null,"2023-11-01","2023-11-30","2023-11-01",38.734760000000001,34.482010000000002,34.931759999999997,31.558900000000001,36.08146,32.383719999999997,42.907730000000001,38.167110000000001,40.770029999999998,37.064779999999999,33.431759999999997,30.058900000000001,34.431759999999997,31.058900000000001,31.681760000000001,29.558900000000001,33.431759999999997,30.058900000000001,36.08146,32.383719999999997,35.931759999999997,32.058900000000001,36.931759999999997,33.308900000000001,33.431759999999997,30.558900000000001,40.015259999999998,34.879019999999997,3.5476999999999999,3.4493999999999998,3.2513000000000001,3.3142999999999998,3.2993000000000001,3.4291999999999998,3.2193000000000001,3.2624,3.1777000000000002,3.4836999999999998,2.8431999999999999,3.5749,3.3871000000000002,3.6248999999999998,3.4077000000000002,3.3879999999999999,3.7058,3.3868,3.3243,3.1926999999999999,3.1520000000000001,3.8302,null,null,null,null,null,null,null,3.2493240506329113,3.5591974683544296,3.3729385826329117,3.6945991203544302,3.4690148054936709,null,3.3849738049576663,3.2493240506329113,3.2651372929248277,3.3707026530612247,3.3206011066707655,3.3136808160435027,3.3896817679558011,null,{"$f":"[2]!mGetRate(BX$1,$B103,EOMONTH($B103,0)+1,\"FLAT\",E103,F103)","v":36.841371997226076},{"$f":"[2]!mGetRate(BY$1,$B103,EOMONTH($B103,0)+1,\"FLAT\",G103,H103)","v":33.430112205270454},{"$f":"[2]!mGetRate(BZ$1,$B103,EOMONTH($B103,0)+1,\"FLAT\",I103,J103)","v":34.435170762829401},{"$f":"IF(ValuationDate>$D103,\"\",[2]!mGetRate(CA$1,$B103,EOMONTH($B103,0)+1,\"FLAT\",M103,N103))","v":39.120397198335638},{"$f":"[2]!mGetRate(CB$1,$B103,EOMONTH($B103,0)+1,\"FLAT\",Q103,R103)","v":32.930112205270454},{"$f":"IF(ValuationDate>$D103,\"\",[2]!mGetRate(CC$1,$B103,EOMONTH($B103,0)+1,\"FLAT\",K103,L103))","v":40.797134965325938},{"$f":"[2]!mGetRate(CD$1,$B103,EOMONTH($B103,0)+1,\"FLAT\",AE103,AF103)","v":37.728529015256584},{"$f":"[2]!mGetRate(CE$1,$B103,EOMONTH($B103,0)+1,\"FLAT\",AA103,AB103)","v":35.318808460471566},{"$f":"[2]!mGetRate(CF$1,$B103,EOMONTH($B103,0)+1,\"FLAT\",O103,P103)","v":31.930112205270458},null,null,null,null,null,null,null,null,2023,"2023-11-01",3.5943030147134483,3.3206011066707655,3.366357054983169,3.3104250506834747,3.366357054983169,3.3495693103448274,3.6790746871215183]
[null,"2023-12-01","2023-12-31","2023-12-01",41.583919999999999,36.521090000000001,36.6008,33.897370000000002,37.821300000000001,33.23395,44.082070000000002,40.265149999999998,42.139339999999997,39.3825,34.6008,31.897369999999999,36.1008,33.397370000000002,33.6008,31.897369999999999,34.6008,31.897369999999999,37.821300000000001,33.23395,37.6008,34.647370000000002,38.6008,35.147370000000002,37.1008,33.897370000000002,41.570700000000002,37.811450000000001,3.7406999999999999,3.6892,3.5859999999999999,3.5400999999999998,3.5251000000000001,3.6576,3.4476,3.4643000000000002,3.3740000000000001,3.8313000000000001,2.9830999999999999,3.8062,3.6153,3.8561999999999999,3.6372,3.6154999999999999,4.0739000000000001,3.6151,3.5501,3.3889999999999998,3.3043999999999998,4.0106999999999999,null,null,null,null,null,null,null,3.4481088607594934,3.9111974683544299,3.5792848687594936,4.0599886723544305,3.7496449675569621,null,3.6153114566969298,3.4481088607594934,3.4671069239748289,3.6011108163265306,3.5545390101444823,3.5403007682341565,3.6165024610748366,null,{"$f":"[2]!mGetRate(BX$1,$B104,EOMONTH($B104,0)+1,\"FLAT\",E104,F104)","v":39.243041612903227},{"$f":"[2]!mGetRate(BY$1,$B104,EOMONTH($B104,0)+1,\"FLAT\",G104,H104)","v":35.350826989247309},{"$f":"[2]!mGetRate(BZ$1,$B104,EOMONTH($B104,0)+1,\"FLAT\",I104,J104)","v":35.700267204301078},{"$f":"IF(ValuationDate>$D104,\"\",[2]!mGetRate(CA$1,$B104,EOMONTH($B104,0)+1,\"FLAT\",M104,N104))","v":40.864672043010756},{"$f":"[2]!mGetRate(CB$1,$B104,EOMONTH($B104,0)+1,\"FLAT\",Q104,R104)","v":34.850826989247309},{"$f":"IF(ValuationDate>$D104,\"\",[2]!mGetRate(CC$1,$B104,EOMONTH($B104,0)+1,\"FLAT\",K104,L104))","v":42.317257526881718},{"$f":"[2]!mGetRate(CD$1,$B104,EOMONTH($B104,0)+1,\"FLAT\",AE104,AF104)","v":39.832552150537637},{"$f":"[2]!mGetRate(CE$1,$B104,EOMONTH($B104,0)+1,\"FLAT\",AA104,AB104)","v":37.004052795698925},{"$f":"[2]!mGetRate(CF$1,$B104,EOMONTH($B104,0)+1,\"FLAT\",O104,P104)","v":33.350826989247309},null,null,null,null,null,null,null,null,2023,"2023-12-01",3.9386800082312998,3.5545390101444823,3.5966947067224324,3.5370454164073952,3.5966947067224324,3.5838673399014778,3.9069713362939043]
[null,"2024-01-01","2024-01-31","2024-01-01",41.029800000000002,35.891930000000002,37.758560000000003,34.781280000000002,38.725619999999999,33.41695,45.658790000000003,39.869169999999997,43.30968,39.961179999999999,35.758560000000003,32.781280000000002,37.258560000000003,34.281280000000002,34.258560000000003,32.281280000000002,35.758560000000003,32.781280000000002,38.725619999999999,33.41695,38.758560000000003,35.531280000000002,39.758560000000003,36.781280000000002,38.758560000000003,34.781280000000002,40.280619999999999,36.45035,3.8325999999999998,3.8048000000000002,3.5215000000000001,3.6042999999999998,3.5893000000000002,3.7221000000000002,3.5093000000000001,3.5783,3.4748000000000001,3.7227999999999999,3.0676000000000001,3.8711000000000002,3.6798000000000002,3.9211,3.7006000000000001,3.6798999999999999,3.964,3.6795,3.6143000000000001,3.4897999999999998,3.3801000000000001,4.0575999999999999,null,null,null,null,null,null,null,3.550184810126582,3.8013240506329109,3.6852436341265826,3.9459358346329112,3.7456720823797465,null,3.6808016127716008,3.550184810126582,3.5811462401694798,3.6666210204081637,3.6177627010964239,3.6047338990164413,3.6809926670015067,null,{"$f":"[2]!mGetRate(BX$1,$B105,EOMONTH($B105,0)+1,\"FLAT\",E105,F105)","v":38.764717526881718},{"$f":"[2]!mGetRate(BY$1,$B105,EOMONTH($B105,0)+1,\"FLAT\",G105,H105)","v":36.445995698924733},{"$f":"[2]!mGetRate(BZ$1,$B105,EOMONTH($B105,0)+1,\"FLAT\",I105,J105)","v":36.385238602150537},{"$f":"IF(ValuationDate>$D105,\"\",[2]!mGetRate(CA$1,$B105,EOMONTH($B105,0)+1,\"FLAT\",M105,N105))","v":41.833459569892476},{"$f":"[2]!mGetRate(CB$1,$B105,EOMONTH($B105,0)+1,\"FLAT\",Q105,R105)","v":35.945995698924733},{"$f":"IF(ValuationDate>$D105,\"\",[2]!mGetRate(CC$1,$B105,EOMONTH($B105,0)+1,\"FLAT\",K105,L105))","v":43.106376881720429},{"$f":"[2]!mGetRate(CD$1,$B105,EOMONTH($B105,0)+1,\"FLAT\",AE105,AF105)","v":38.592006344086023},{"$f":"[2]!mGetRate(CE$1,$B105,EOMONTH($B105,0)+1,\"FLAT\",AA105,AB105)","v":38.445995698924733},{"$f":"[2]!mGetRate(CF$1,$B105,EOMONTH($B105,0)+1,\"FLAT\",O105,P105)","v":34.445995698924733},null,null,null,null,null,null,null,null,2024,"2024-01-01",3.8723151558802349,3.6177627010964239,3.6621848627971034,3.601478664766455,3.6621848627971034,3.6471883579638753,3.9717674606378686]
[null,"2024-02-01","2024-02-29","2024-02-01",40.034439999999996,35.39378,38.101089999999999,35.353490000000001,39.378590000000003,34.426990000000004,45.334290000000003,40.040570000000002,43.476300000000002,40.395099999999999,36.101089999999999,33.353490000000001,38.101089999999999,34.853490000000001,34.601089999999999,32.853490000000001,36.101089999999999,33.353490000000001,39.378590000000003,34.426990000000004,39.101089999999999,36.103490000000001,40.101089999999999,37.103490000000001,37.101089999999999,35.353490000000001,41.134790000000002,37.133189999999999,3.8256000000000001,3.7629000000000001,3.5055000000000001,3.5954999999999999,3.5804999999999998,3.7119,3.5205000000000002,3.6070000000000002,3.4984999999999999,3.5884999999999998,3.0409000000000002,3.8593999999999999,3.6697000000000002,3.9094000000000002,3.6901000000000002,3.6701999999999999,3.8182,3.6695000000000002,3.6055000000000001,3.5135000000000001,3.3633999999999999,4.0355999999999996,null,null,null,null,null,null,null,3.5741848101265816,3.6653240506329108,3.7101565581265818,3.804762598632911,3.6886070043797461,null,3.6718247689482815,3.5741848101265816,3.6098561381939231,3.6576414285714285,3.6292392868121737,3.5959019433951931,3.6721528879959822,null,{"$f":"[2]!mGetRate(BX$1,$B106,EOMONTH($B106,0)+1,\"FLAT\",E106,F106)","v":38.060825977011497},{"$f":"[2]!mGetRate(BY$1,$B106,EOMONTH($B106,0)+1,\"FLAT\",G106,H106)","v":36.932570459770112},{"$f":"[2]!mGetRate(BZ$1,$B106,EOMONTH($B106,0)+1,\"FLAT\",I106,J106)","v":37.27273712643678},{"$f":"IF(ValuationDate>$D106,\"\",[2]!mGetRate(CA$1,$B106,EOMONTH($B106,0)+1,\"FLAT\",M106,N106))","v":42.16590459770115},{"$f":"[2]!mGetRate(CB$1,$B106,EOMONTH($B106,0)+1,\"FLAT\",Q106,R106)","v":36.719926781609196},{"$f":"IF(ValuationDate>$D106,\"\",[2]!mGetRate(CC$1,$B106,EOMONTH($B106,0)+1,\"FLAT\",K106,L106))","v":43.082937816091956},{"$f":"[2]!mGetRate(CD$1,$B106,EOMONTH($B106,0)+1,\"FLAT\",AE106,AF106)","v":39.432960114942524},{"$f":"[2]!mGetRate(CE$1,$B106,EOMONTH($B106,0)+1,\"FLAT\",AA106,AB106)","v":38.826248620689654},{"$f":"[2]!mGetRate(CF$1,$B106,EOMONTH($B106,0)+1,\"FLAT\",O106,P106)","v":34.932570459770112},null,null,null,null,null,null,null,null,2024,"2024-02-01",3.8558525568474127,3.6292392868121737,3.6532080189737837,3.5926466930287644,3.6532080189737837,3.6586826108374386,3.9628857488897862]
[null,"2024-03-01","2024-03-31","2024-03-01",36.521450000000002,33.978929999999998,34.291530000000002,32.736980000000003,34.466900000000003,31.646370000000001,40.881740000000001,37.392679999999999,38.87209,38.027760000000001,32.291530000000002,30.736979999999999,34.291530000000002,32.236980000000003,32.541530000000002,29.236979999999999,32.291530000000002,30.736979999999999,34.466900000000003,31.646370000000001,35.291530000000002,33.486980000000003,36.291530000000002,34.736980000000003,33.041530000000002,32.736980000000003,36.263199999999998,34.670470000000002,3.7385999999999999,3.5670000000000002,3.3885000000000001,3.4712000000000001,3.4561999999999999,3.5859999999999999,3.3887,3.5634999999999999,3.47,3.5106999999999999,2.9363000000000001,3.7317,3.5438999999999998,3.7816999999999998,3.5632999999999999,3.5449000000000002,3.7353000000000001,3.5436999999999999,3.4811999999999999,3.4849999999999999,3.2288000000000001,3.9935999999999998,null,null,null,null,null,null,null,3.5453240506329111,3.5865392405063288,3.6801979786329113,3.7229809325063292,3.6337605505696202,null,3.5450268499438953,3.5453240506329111,3.566341135961753,3.5308046938775512,3.494184465621478,3.4711505702450682,3.5472910095429433,null,{"$f":"[2]!mGetRate(BX$1,$B107,EOMONTH($B107,0)+1,\"FLAT\",E107,F107)","v":35.402467442799463},{"$f":"[2]!mGetRate(BY$1,$B107,EOMONTH($B107,0)+1,\"FLAT\",G107,H107)","v":33.607360619111716},{"$f":"[2]!mGetRate(BZ$1,$B107,EOMONTH($B107,0)+1,\"FLAT\",I107,J107)","v":33.2255631090175},{"$f":"IF(ValuationDate>$D107,\"\",[2]!mGetRate(CA$1,$B107,EOMONTH($B107,0)+1,\"FLAT\",M107,N107))","v":38.500493889636608},{"$f":"[2]!mGetRate(CB$1,$B107,EOMONTH($B107,0)+1,\"FLAT\",Q107,R107)","v":33.387306783310905},{"$f":"IF(ValuationDate>$D107,\"\",[2]!mGetRate(CC$1,$B107,EOMONTH($B107,0)+1,\"FLAT\",K107,L107))","v":39.346177927321669},{"$f":"[2]!mGetRate(CD$1,$B107,EOMONTH($B107,0)+1,\"FLAT\",AE107,AF107)","v":35.562227308209962},{"$f":"[2]!mGetRate(CE$1,$B107,EOMONTH($B107,0)+1,\"FLAT\",AA107,AB107)","v":35.607360619111716},{"$f":"[2]!mGetRate(CF$1,$B107,EOMONTH($B107,0)+1,\"FLAT\",O107,P107)","v":31.607360619111713},null,null,null,null,null,null,null,null,2024,"2024-03-01",3.7354698014198995,3.494184465621478,3.5264100999693975,3.4678950922338871,3.5264100999693975,3.5234198850574714,3.837431570448123]
[null,"2024-04-01","2024-04-30","2024-04-01",29.625209999999999,24.629049999999999,29.792639999999999,27.315380000000001,29.384820000000001,23.912649999999999,33.175089999999997,30.896540000000002,28.76887,27.309640000000002,27.792639999999999,25.315380000000001,28.292639999999999,26.565380000000001,24.792639999999999,23.315380000000001,27.792639999999999,25.315380000000001,29.384820000000001,23.912649999999999,28.292639999999999,25.315380000000001,31.792639999999999,29.315380000000001,28.292639999999999,25.815380000000001,28.092420000000001,26.848949999999999,3.4275000000000002,3.1051000000000002,3.0087999999999999,3.0750999999999999,3.0600999999999998,3.1838000000000002,2.9975999999999998,2.9430000000000001,2.9085000000000001,2.7134,2.5379,3.3227000000000002,3.1421000000000001,3.3727,3.1589,3.1448,2.8887,3.1419000000000001,3.0851000000000002,2.9235000000000002,2.7254,3.6775000000000002,null,null,null,null,null,null,null,2.9767164556962022,2.7791468354430378,3.0899614036962024,2.8848765314430382,2.9326753065696201,null,3.1409668683056209,2.9767164556962022,2.9456271386040243,3.1266210204081633,3.0934261912081156,3.0736122041568583,3.1494005022601708,null,{"$f":"[2]!mGetRate(BX$1,$B108,EOMONTH($B108,0)+1,\"FLAT\",E108,F108)","v":27.515720222222221},{"$f":"[2]!mGetRate(BY$1,$B108,EOMONTH($B108,0)+1,\"FLAT\",G108,H108)","v":28.746685777777778},{"$f":"[2]!mGetRate(BZ$1,$B108,EOMONTH($B108,0)+1,\"FLAT\",I108,J108)","v":27.074348222222223},{"$f":"IF(ValuationDate>$D108,\"\",[2]!mGetRate(CA$1,$B108,EOMONTH($B108,0)+1,\"FLAT\",M108,N108))","v":28.152750666666666},{"$f":"[2]!mGetRate(CB$1,$B108,EOMONTH($B108,0)+1,\"FLAT\",Q108,R108)","v":27.56335244444444},{"$f":"IF(ValuationDate>$D108,\"\",[2]!mGetRate(CC$1,$B108,EOMONTH($B108,0)+1,\"FLAT\",K108,L108))","v":32.213035555555557},{"$f":"[2]!mGetRate(CD$1,$B108,EOMONTH($B108,0)+1,\"FLAT\",AE108,AF108)","v":27.567399333333331},{"$f":"[2]!mGetRate(CE$1,$B108,EOMONTH($B108,0)+1,\"FLAT\",AA108,AB108)","v":30.746685777777778},{"$f":"[2]!mGetRate(CF$1,$B108,EOMONTH($B108,0)+1,\"FLAT\",O108,P108)","v":26.746685777777778},null,null,null,null,null,null,null,null,2024,"2024-04-01",3.3447917481222351,3.0934261912081156,3.1223501183311235,3.0703560007226161,3.1223501183311235,3.1220446798029555,3.4376536132418249]
[null,"2024-05-01","2024-05-31","2024-05-01",28.79222,22.793030000000002,28.41863,25.687180000000001,26.26726,20.358039999999999,31.31814,26.84883,26.903359999999999,21.55294,26.91863,23.687180000000001,28.41863,25.687180000000001,24.41863,20.687180000000001,26.91863,23.687180000000001,26.26726,20.358039999999999,26.91863,23.687180000000001,29.91863,27.187180000000001,26.91863,23.687180000000001,28.768160000000002,24.33924,3.8837999999999999,3.5537999999999998,3.3635000000000002,3.5285000000000002,3.5135000000000001,3.6372,3.4510000000000001,3.3761999999999999,3.3254000000000001,3.1730999999999998,2.9192,3.7761,3.5954999999999999,3.8260999999999998,3.613,3.5981999999999998,3.3464,3.5952999999999999,3.5385,3.3403999999999998,3.113,4.1288,null,null,null,null,null,null,null,3.3988936708860757,3.2446658227848095,3.5281976068860761,3.3681031627848097,3.3849650658354427,null,3.603478344384373,3.3988936708860757,3.3789765401436989,3.5892740816326532,3.5580229736653348,3.5286586449152386,3.6048500251130089,null,{"$f":"[2]!mGetRate(BX$1,$B109,EOMONTH($B109,0)+1,\"FLAT\",E109,F109)","v":26.147415806451615},{"$f":"[2]!mGetRate(BY$1,$B109,EOMONTH($B109,0)+1,\"FLAT\",G109,H109)","v":27.214442365591399},{"$f":"[2]!mGetRate(BZ$1,$B109,EOMONTH($B109,0)+1,\"FLAT\",I109,J109)","v":23.662120000000002},{"$f":"IF(ValuationDate>$D109,\"\",[2]!mGetRate(CA$1,$B109,EOMONTH($B109,0)+1,\"FLAT\",M109,N109))","v":24.544572688172043},{"$f":"[2]!mGetRate(CB$1,$B109,EOMONTH($B109,0)+1,\"FLAT\",Q109,R109)","v":27.214442365591395},{"$f":"IF(ValuationDate>$D109,\"\",[2]!mGetRate(CC$1,$B109,EOMONTH($B109,0)+1,\"FLAT\",K109,L109))","v":29.347799032258063},{"$f":"[2]!mGetRate(CD$1,$B109,EOMONTH($B109,0)+1,\"FLAT\",AE109,AF109)","v":26.815625376344087},{"$f":"[2]!mGetRate(CE$1,$B109,EOMONTH($B109,0)+1,\"FLAT\",AA109,AB109)","v":28.714442365591399},{"$f":"[2]!mGetRate(CF$1,$B109,EOMONTH($B109,0)+1,\"FLAT\",O109,P109)","v":25.494012258064515},null,null,null,null,null,null,null,null,2024,"2024-05-01",3.7097469904311149,3.5580229736653348,3.5848615944098752,3.525403271844076,3.5848615944098752,3.5873566666666665,3.8952636253532504]
[null,"2024-06-01","2024-06-30","2024-06-01",31.424099999999999,25.07704,30.108350000000002,26.953949999999999,28.708400000000001,22.664919999999999,34.153300000000002,29.176179999999999,29.655360000000002,24.027889999999999,28.358350000000002,25.453949999999999,29.358350000000002,26.453949999999999,26.608350000000002,22.953949999999999,28.358350000000002,25.453949999999999,28.708400000000001,22.664919999999999,31.108350000000002,27.453949999999999,32.608350000000002,28.953949999999999,29.108350000000002,25.703949999999999,32.532400000000003,27.548719999999999,3.9091999999999998,3.5665,3.3887999999999998,3.5537999999999998,3.5388000000000002,3.6629999999999998,3.4738000000000002,3.2618999999999998,3.1858,3.1476999999999999,2.9064999999999999,3.8024,3.6213000000000002,3.8523999999999998,3.6391,3.6238999999999999,3.3216999999999999,3.6211000000000002,3.5638000000000001,3.2008000000000001,3.1202999999999999,4.1566999999999998,null,null,null,null,null,null,null,3.2575265822784805,3.2189443037974681,3.3814531262784806,3.3414032357974683,3.2998318120379744,null,3.6292867703764156,3.2575265822784805,3.2646371204853772,3.6150904081632658,3.5813860231581107,3.5540505173263264,3.6302643897538927,null,{"$f":"[2]!mGetRate(BX$1,$B110,EOMONTH($B110,0)+1,\"FLAT\",E110,F110)","v":28.603184444444445},{"$f":"[2]!mGetRate(BY$1,$B110,EOMONTH($B110,0)+1,\"FLAT\",G110,H110)","v":28.706394444444445},{"$f":"[2]!mGetRate(BZ$1,$B110,EOMONTH($B110,0)+1,\"FLAT\",I110,J110)","v":26.02240888888889},{"$f":"IF(ValuationDate>$D110,\"\",[2]!mGetRate(CA$1,$B110,EOMONTH($B110,0)+1,\"FLAT\",M110,N110))","v":27.154262222222222},{"$f":"[2]!mGetRate(CB$1,$B110,EOMONTH($B110,0)+1,\"FLAT\",Q110,R110)","v":28.067505555555556},{"$f":"IF(ValuationDate>$D110,\"\",[2]!mGetRate(CC$1,$B110,EOMONTH($B110,0)+1,\"FLAT\",K110,L110))","v":31.941246666666665},{"$f":"[2]!mGetRate(CD$1,$B110,EOMONTH($B110,0)+1,\"FLAT\",AE110,AF110)","v":30.317431111111112},{"$f":"[2]!mGetRate(CE$1,$B110,EOMONTH($B110,0)+1,\"FLAT\",AA110,AB110)","v":30.984172222222224},{"$f":"[2]!mGetRate(CF$1,$B110,EOMONTH($B110,0)+1,\"FLAT\",O110,P110)","v":27.067505555555556},null,null,null,null,null,null,null,null,2024,"2024-06-01",3.7357784751517649,3.5813860231581107,3.6106700204019186,3.5507951905899362,3.6106700204019186,3.6107556814449917,3.920798546628987]
[null,"2024-07-01","2024-07-31","2024-07-01",43.74718,34.661029999999997,43.23066,33.698740000000001,42.379539999999999,32.388129999999997,47.369120000000002,37.892270000000003,43.227130000000002,33.798360000000002,47.98066,34.698740000000001,48.23066,34.698740000000001,41.23066,31.198740000000001,47.98066,34.698740000000001,42.379539999999999,32.388129999999997,45.73066,35.198740000000001,47.23066,36.198740000000001,44.73066,33.198740000000001,46.49494,34.819830000000003,3.9472999999999998,3.7315,3.5537999999999998,3.5665,3.5514999999999999,3.6762999999999999,3.4889999999999999,3.4904000000000002,3.3254000000000001,3.3508,3.0335000000000001,3.8163999999999998,3.6345999999999998,3.8664000000000001,3.6526999999999998,3.637,3.5381999999999998,3.6343999999999999,3.5764999999999998,3.3403999999999998,3.2622,4.2447999999999997,null,null,null,null,null,null,null,3.3988936708860757,3.4246151898734172,3.5281976068860761,3.5548975338734174,3.4766510003797464,null,3.6422419881668882,3.3988936708860757,3.4932159253141304,3.6280495918367346,3.5969613894866277,3.5667966350978997,3.6430217980914117,null,{"$f":"[2]!mGetRate(BX$1,$B111,EOMONTH($B111,0)+1,\"FLAT\",E111,F111)","v":39.741457956989251},{"$f":"[2]!mGetRate(BY$1,$B111,EOMONTH($B111,0)+1,\"FLAT\",G111,H111)","v":39.028415698924732},{"$f":"[2]!mGetRate(BZ$1,$B111,EOMONTH($B111,0)+1,\"FLAT\",I111,J111)","v":37.974724838709676},{"$f":"IF(ValuationDate>$D111,\"\",[2]!mGetRate(CA$1,$B111,EOMONTH($B111,0)+1,\"FLAT\",M111,N111))","v":39.070360430107527},{"$f":"[2]!mGetRate(CB$1,$B111,EOMONTH($B111,0)+1,\"FLAT\",Q111,R111)","v":42.264974838709676},{"$f":"IF(ValuationDate>$D111,\"\",[2]!mGetRate(CC$1,$B111,EOMONTH($B111,0)+1,\"FLAT\",K111,L111))","v":43.191153870967746},{"$f":"[2]!mGetRate(CD$1,$B111,EOMONTH($B111,0)+1,\"FLAT\",AE111,AF111)","v":41.347848494623662},{"$f":"[2]!mGetRate(CE$1,$B111,EOMONTH($B111,0)+1,\"FLAT\",AA111,AB111)","v":42.367125376344092},{"$f":"[2]!mGetRate(CF$1,$B111,EOMONTH($B111,0)+1,\"FLAT\",O111,P111)","v":42.125189892473124},null,null,null,null,null,null,null,null,2024,"2024-07-01",3.9055490276777447,3.5969613894866277,3.6236252381923904,3.5635413316204665,3.6236252381923904,3.6263550246305418,3.9336164715381514]
[null,"2024-08-01","2024-08-31","2024-08-01",45.958309999999997,35.060020000000002,45.449010000000001,35.087110000000003,45.555190000000003,34.42306,50.522060000000003,39.196660000000001,47.404809999999998,36.317450000000001,49.949010000000001,35.587110000000003,49.949010000000001,36.087110000000003,43.449010000000001,33.087110000000003,49.949010000000001,35.587110000000003,45.555190000000003,34.42306,47.449010000000001,36.587110000000003,49.199010000000001,37.337110000000003,47.699010000000001,35.087110000000003,47.626989999999999,38.963859999999997,3.9727000000000001,3.7823000000000002,3.5792000000000002,3.6173000000000002,3.6023000000000001,3.7275,3.5398000000000001,3.63,3.4649999999999999,3.4396,3.0588000000000002,3.8679999999999999,3.6857000000000002,3.9180000000000001,3.7040000000000002,3.6880000000000002,3.629,3.6855000000000002,3.6273,3.48,3.2926000000000002,4.2676999999999996,null,null,null,null,null,null,null,3.5402607594936701,3.5145392405063287,3.6749420874936707,3.6482421605063289,3.5944960619999993,null,3.6940628593287776,3.5402607594936701,3.6328640704086332,3.6798863265306125,3.6490159032687779,3.6177811061841938,3.694051431441487,null,{"$f":"[2]!mGetRate(BX$1,$B112,EOMONTH($B112,0)+1,\"FLAT\",E112,F112)","v":41.388059354838703},{"$f":"[2]!mGetRate(BY$1,$B112,EOMONTH($B112,0)+1,\"FLAT\",G112,H112)","v":41.103697096774198},{"$f":"[2]!mGetRate(BZ$1,$B112,EOMONTH($B112,0)+1,\"FLAT\",I112,J112)","v":40.886877419354839},{"$f":"IF(ValuationDate>$D112,\"\",[2]!mGetRate(CA$1,$B112,EOMONTH($B112,0)+1,\"FLAT\",M112,N112))","v":42.755271935483869},{"$f":"[2]!mGetRate(CB$1,$B112,EOMONTH($B112,0)+1,\"FLAT\",Q112,R112)","v":44.135955161290326},{"$f":"IF(ValuationDate>$D112,\"\",[2]!mGetRate(CC$1,$B112,EOMONTH($B112,0)+1,\"FLAT\",K112,L112))","v":45.772698709677421},{"$f":"[2]!mGetRate(CD$1,$B112,EOMONTH($B112,0)+1,\"FLAT\",AE112,AF112)","v":43.994064516129036},{"$f":"[2]!mGetRate(CE$1,$B112,EOMONTH($B112,0)+1,\"FLAT\",AA112,AB112)","v":44.224664838709685},{"$f":"[2]!mGetRate(CF$1,$B112,EOMONTH($B112,0)+1,\"FLAT\",O112,P112)","v":43.926277741935486},null,null,null,null,null,null,null,null,2024,"2024-08-01",3.9316834036423502,3.6490159032687779,3.6754461093542798,3.6145258957425885,3.6754461093542798,3.6784896715927751,3.9848881711748088]
[null,"2024-09-01","2024-09-30","2024-09-01",40.507730000000002,33.059280000000001,38.667319999999997,31.879729999999999,42.376759999999997,34.218400000000003,45.125610000000002,36.962620000000001,42.956679999999999,33.790260000000004,42.167319999999997,29.879729999999999,41.667319999999997,30.379729999999999,35.667319999999997,30.879729999999999,42.167319999999997,29.879729999999999,42.376759999999997,34.218400000000003,40.167319999999997,32.879730000000002,41.667319999999997,33.629730000000002,39.667319999999997,29.379729999999999,45.665860000000002,36.478400000000001,3.9981,3.7696000000000001,3.5158,3.6046,3.5895999999999999,3.7149000000000001,3.5246,3.5158,3.3887999999999998,3.3508,3.2492000000000001,3.8555999999999999,3.6730999999999998,3.9056000000000002,3.6915,3.6753999999999998,3.5413999999999999,3.6728999999999998,3.6145999999999998,3.4037999999999999,3.4866999999999999,4.2881,null,null,null,null,null,null,null,3.463096202531645,3.4246151898734172,3.5948423065316453,3.5548975338734174,3.5093628082025314,null,3.6811076415383051,3.463096202531645,3.5186246852382017,3.6669271428571428,3.6334405369402605,3.60503498841262,3.6812940231039679,null,{"$f":"[2]!mGetRate(BX$1,$B113,EOMONTH($B113,0)+1,\"FLAT\",E113,F113)","v":37.031786666666669},{"$f":"[2]!mGetRate(BY$1,$B113,EOMONTH($B113,0)+1,\"FLAT\",G113,H113)","v":35.499777999999992},{"$f":"[2]!mGetRate(BZ$1,$B113,EOMONTH($B113,0)+1,\"FLAT\",I113,J113)","v":38.569525333333331},{"$f":"IF(ValuationDate>$D113,\"\",[2]!mGetRate(CA$1,$B113,EOMONTH($B113,0)+1,\"FLAT\",M113,N113))","v":38.679017333333334},{"$f":"[2]!mGetRate(CB$1,$B113,EOMONTH($B113,0)+1,\"FLAT\",Q113,R113)","v":36.399777999999998},{"$f":"IF(ValuationDate>$D113,\"\",[2]!mGetRate(CC$1,$B113,EOMONTH($B113,0)+1,\"FLAT\",K113,L113))","v":41.316214666666667},{"$f":"[2]!mGetRate(CD$1,$B113,EOMONTH($B113,0)+1,\"FLAT\",AE113,AF113)","v":41.37837866666667},{"$f":"[2]!mGetRate(CE$1,$B113,EOMONTH($B113,0)+1,\"FLAT\",AA113,AB113)","v":37.916444666666663},{"$f":"[2]!mGetRate(CF$1,$B113,EOMONTH($B113,0)+1,\"FLAT\",O113,P113)","v":36.433111333333329},null,null,null,null,null,null,null,null,2024,"2024-09-01",3.8664503549747917,3.6334405369402605,3.6624908915638072,3.6017797547120578,3.6624908915638072,3.6628903284072249,3.9720702462656443]
[null,"2024-10-01","2024-10-31","2024-10-01",37.47589,33.8949,37.856200000000001,33.593780000000002,39.647869999999998,33.919980000000002,42.960120000000003,39.657519999999998,42.314680000000003,39.549469999999999,37.856200000000001,31.593779999999999,37.356200000000001,33.093780000000002,34.856200000000001,31.093779999999999,37.856200000000001,31.593779999999999,39.647869999999998,33.919980000000002,38.856200000000001,34.343780000000002,39.856200000000001,35.343780000000002,37.856200000000001,32.093780000000002,43.447270000000003,38.967179999999999,4.0235000000000003,3.7823000000000002,3.5030999999999999,3.7061999999999999,3.6911999999999998,3.8169,3.6286999999999998,3.6173000000000002,3.5158,3.63,3.2492000000000001,3.9580000000000002,3.7749999999999999,4.008,3.7936000000000001,3.7772000000000001,3.8302999999999998,3.7747999999999999,3.7162000000000002,3.5308000000000002,3.4666999999999999,4.2709999999999999,null,null,null,null,null,null,null,3.5917037974683539,3.7073493670886069,3.7283419414683543,3.8483864950886071,3.7189454002784803,null,3.7847493838620836,3.5917037974683539,3.6201596904465978,3.7706006122448978,3.7401113023875396,3.7070039305852078,3.7833532898041184,null,{"$f":"[2]!mGetRate(BX$1,$B114,EOMONTH($B114,0)+1,\"FLAT\",E114,F114)","v":35.974184516129029},{"$f":"[2]!mGetRate(BY$1,$B114,EOMONTH($B114,0)+1,\"FLAT\",G114,H114)","v":36.068733548387094},{"$f":"[2]!mGetRate(BZ$1,$B114,EOMONTH($B114,0)+1,\"FLAT\",I114,J114)","v":37.245851612903223},{"$f":"IF(ValuationDate>$D114,\"\",[2]!mGetRate(CA$1,$B114,EOMONTH($B114,0)+1,\"FLAT\",M114,N114))","v":41.155075806451613},{"$f":"[2]!mGetRate(CB$1,$B114,EOMONTH($B114,0)+1,\"FLAT\",Q114,R114)","v":35.568733548387101},{"$f":"IF(ValuationDate>$D114,\"\",[2]!mGetRate(CC$1,$B114,EOMONTH($B114,0)+1,\"FLAT\",K114,L114))","v":41.575158709677424},{"$f":"[2]!mGetRate(CD$1,$B114,EOMONTH($B114,0)+1,\"FLAT\",AE114,AF114)","v":41.568522580645158},{"$f":"[2]!mGetRate(CE$1,$B114,EOMONTH($B114,0)+1,\"FLAT\",AA114,AB114)","v":37.963894838709678},{"$f":"[2]!mGetRate(CF$1,$B114,EOMONTH($B114,0)+1,\"FLAT\",O114,P114)","v":35.230023870967742},null,null,null,null,null,null,null,null,2024,"2024-10-01",3.8533831669924892,3.7401113023875396,3.7661326338875858,3.7037488829563019,3.7661326338875858,3.7697253037766827,4.0746136455389586]
[null,"2024-11-01","2024-11-30","2024-11-01",40.727029999999999,36.224029999999999,39.386020000000002,35.0428,40.622920000000001,35.437440000000002,46.015450000000001,42.134230000000002,44.890070000000001,41.842059999999996,37.886020000000002,33.5428,38.886020000000002,34.5428,36.136020000000002,33.0428,37.886020000000002,33.5428,40.622920000000001,35.437440000000002,40.386020000000002,35.5428,41.386020000000002,36.7928,37.886020000000002,34.0428,44.556620000000002,37.932740000000003,4.1123000000000003,4.0107999999999997,3.7696000000000001,3.8331,3.8180999999999998,3.9479000000000002,3.7381000000000002,3.7442000000000002,3.7061999999999999,3.9218999999999999,3.5285000000000002,4.0937000000000001,3.9058000000000002,4.1436999999999999,3.9264999999999999,3.9068000000000001,4.1440000000000001,3.9056000000000002,3.8431000000000002,3.7212000000000001,3.8372000000000002,4.3948,null,null,null,null,null,null,null,3.7845139240506325,4.0029443037974675,3.9284862760506329,4.1552254197974685,3.9677924809240501,null,3.9141995521779052,3.7845139240506325,3.7471034555790648,3.900090408163265,3.8522129521467368,3.8343647451688834,3.9108269211451532,null,{"$f":"[2]!mGetRate(BX$1,$B115,EOMONTH($B115,0)+1,\"FLAT\",E115,F115)","v":38.722226948682383},{"$f":"[2]!mGetRate(BY$1,$B115,EOMONTH($B115,0)+1,\"FLAT\",G115,H115)","v":37.452353398058257},{"$f":"[2]!mGetRate(BZ$1,$B115,EOMONTH($B115,0)+1,\"FLAT\",I115,J115)","v":38.314266629680994},{"$f":"IF(ValuationDate>$D115,\"\",[2]!mGetRate(CA$1,$B115,EOMONTH($B115,0)+1,\"FLAT\",M115,N115))","v":43.533050291262128},{"$f":"[2]!mGetRate(CB$1,$B115,EOMONTH($B115,0)+1,\"FLAT\",Q115,R115)","v":36.952353398058257},{"$f":"IF(ValuationDate>$D115,\"\",[2]!mGetRate(CC$1,$B115,EOMONTH($B115,0)+1,\"FLAT\",K115,L115))","v":44.287472718446601},{"$f":"[2]!mGetRate(CD$1,$B115,EOMONTH($B115,0)+1,\"FLAT\",AE115,AF115)","v":41.607569403606099},{"$f":"[2]!mGetRate(CE$1,$B115,EOMONTH($B115,0)+1,\"FLAT\",AA115,AB115)","v":39.341049653259361},{"$f":"[2]!mGetRate(CF$1,$B115,EOMONTH($B115,0)+1,\"FLAT\",O115,P115)","v":35.952353398058257},null,null,null,null,null,null,null,null,2024,"2024-11-01",4.1275883321329356,3.8522129521467368,3.8955828022034074,3.8311099299464062,3.8955828022034074,3.8819995238095237,4.2026919660880102]
[null,"2024-12-01","2024-12-31","2024-12-01",43.65784,38.262180000000001,40.664090000000002,36.899729999999998,41.762610000000002,36.697899999999997,47.314140000000002,43.630299999999998,46.00367,43.315010000000001,38.664090000000002,34.899729999999998,40.164090000000002,36.399729999999998,37.664090000000002,34.899729999999998,38.664090000000002,34.899729999999998,41.762610000000002,36.697899999999997,41.664090000000002,37.649729999999998,42.664090000000002,38.149729999999998,41.164090000000002,36.899729999999998,45.512009999999997,41.275399999999998,4.3535000000000004,4.3154000000000003,4.0614999999999997,4.0995999999999997,4.0846,4.2171000000000003,4.0071000000000003,3.9981,3.96,4.2645999999999997,3.6808000000000001,4.3658000000000001,4.1748000000000003,4.4157999999999999,4.1967999999999996,4.1749999999999998,4.5072000000000001,4.1745999999999999,4.1096000000000004,3.9750000000000001,4.0019999999999998,4.6234999999999999,null,null,null,null,null,null,null,4.0415265822784798,4.3499822784810114,4.1952753102784808,4.5154641984810118,4.2755620923797455,null,4.18605510660002,4.0415265822784798,4.0010910203318888,4.1720291836734686,4.1278559483553652,4.1018324921078078,4.1785315921647408,null,{"$f":"[2]!mGetRate(BX$1,$B116,EOMONTH($B116,0)+1,\"FLAT\",E116,F116)","v":41.163072473118277},{"$f":"[2]!mGetRate(BY$1,$B116,EOMONTH($B116,0)+1,\"FLAT\",G116,H116)","v":38.923579462365588},{"$f":"[2]!mGetRate(BZ$1,$B116,EOMONTH($B116,0)+1,\"FLAT\",I116,J116)","v":39.420862365591404},{"$f":"IF(ValuationDate>$D116,\"\",[2]!mGetRate(CA$1,$B116,EOMONTH($B116,0)+1,\"FLAT\",M116,N116))","v":44.760526129032257},{"$f":"[2]!mGetRate(CB$1,$B116,EOMONTH($B116,0)+1,\"FLAT\",Q116,R116)","v":38.423579462365595},{"$f":"IF(ValuationDate>$D116,\"\",[2]!mGetRate(CC$1,$B116,EOMONTH($B116,0)+1,\"FLAT\",K116,L116))","v":45.610859139784949},{"$f":"[2]!mGetRate(CD$1,$B116,EOMONTH($B116,0)+1,\"FLAT\",AE116,AF116)","v":43.553147311827956},{"$f":"[2]!mGetRate(CE$1,$B116,EOMONTH($B116,0)+1,\"FLAT\",AA116,AB116)","v":40.576805268817203},{"$f":"[2]!mGetRate(CF$1,$B116,EOMONTH($B116,0)+1,\"FLAT\",O116,P116)","v":36.923579462365588},null,null,null,null,null,null,null,null,2024,"2024-12-01",4.4279278732379872,4.1278559483553652,4.1674383566255226,4.0985781649571447,4.1674383566255226,4.1580668472906401,4.4716665320952762]
[null,"2025-01-01","2025-01-31","2025-01-01",45.939590000000003,39.458869999999997,41.717109999999998,37.262569999999997,43.576239999999999,37.473909999999997,48.94258,44.238349999999997,47.419370000000001,43.757359999999998,39.717109999999998,35.262569999999997,41.217109999999998,36.762569999999997,38.217109999999998,34.762569999999997,39.717109999999998,35.262569999999997,43.576239999999999,37.473909999999997,42.717109999999998,38.012569999999997,43.717109999999998,39.262569999999997,42.717109999999998,37.262569999999997,45.131239999999998,40.507309999999997,4.3973000000000004,4.3192000000000004,4.085,4.0979999999999999,4.0830000000000002,4.2157999999999998,4.0030000000000001,4.1109999999999998,4.0590000000000002,4.2150999999999996,3.7597999999999998,4.3648999999999996,4.1734999999999998,4.4149000000000003,4.1943999999999999,4.1736000000000004,4.4562999999999997,4.1733000000000002,4.1079999999999997,4.0739999999999998,4.0723000000000003,4.6223000000000001,null,null,null,null,null,null,null,4.141779746835442,4.2998556962025303,4.2993419548354428,4.4634308762025308,4.3011020685189862,null,4.1844229531775987,4.141779746835442,4.1140299571597492,4.170396530612245,4.1236546982272779,4.1002266819948536,4.1769243596182815,null,{"$f":"[2]!mGetRate(BX$1,$B117,EOMONTH($B117,0)+1,\"FLAT\",E117,F117)","v":43.08249838709677},{"$f":"[2]!mGetRate(BY$1,$B117,EOMONTH($B117,0)+1,\"FLAT\",G117,H117)","v":39.75328053763441},{"$f":"[2]!mGetRate(BZ$1,$B117,EOMONTH($B117,0)+1,\"FLAT\",I117,J117)","v":40.885965483870962},{"$f":"IF(ValuationDate>$D117,\"\",[2]!mGetRate(CA$1,$B117,EOMONTH($B117,0)+1,\"FLAT\",M117,N117))","v":45.80493548387097},{"$f":"[2]!mGetRate(CB$1,$B117,EOMONTH($B117,0)+1,\"FLAT\",Q117,R117)","v":39.253280537634403},{"$f":"IF(ValuationDate>$D117,\"\",[2]!mGetRate(CC$1,$B117,EOMONTH($B117,0)+1,\"FLAT\",K117,L117))","v":46.868672150537627},{"$f":"[2]!mGetRate(CD$1,$B117,EOMONTH($B117,0)+1,\"FLAT\",AE117,AF117)","v":43.092733225806448},{"$f":"[2]!mGetRate(CE$1,$B117,EOMONTH($B117,0)+1,\"FLAT\",AA117,AB117)","v":41.75328053763441},{"$f":"[2]!mGetRate(CF$1,$B117,EOMONTH($B117,0)+1,\"FLAT\",O117,P117)","v":37.75328053763441},null,null,null,null,null,null,null,null,2025,"2025-01-01",4.4521073155674449,4.1236546982272779,4.1658062032031014,4.0969723519139283,4.1658062032031014,4.1538591297208534,4.4700516754138073]
[null,"2025-02-01","2025-02-28","2025-02-01",44.458869999999997,39.537570000000002,42.927190000000003,39.194479999999999,45.647179999999999,40.138979999999997,49.328589999999998,45.518639999999998,48.4026,45.540199999999999,40.927190000000003,37.194479999999999,42.927190000000003,38.694479999999999,39.427190000000003,36.694479999999999,40.927190000000003,37.194479999999999,45.647179999999999,40.138979999999997,43.927190000000003,39.944479999999999,44.927190000000003,40.944479999999999,41.927190000000003,39.194479999999999,47.403480000000002,42.845280000000002,4.4233000000000002,4.3452000000000002,4.0979999999999999,4.0979999999999999,4.0830000000000002,4.2145000000000001,4.0229999999999997,4.1760999999999999,4.1241000000000003,4.1241000000000003,3.7338,4.3619000000000003,4.1722000000000001,4.4119000000000002,4.1925999999999997,4.1727999999999996,4.3537999999999997,4.1719999999999997,4.1079999999999997,4.1391,4.0563000000000002,4.6333000000000002,null,null,null,null,null,null,null,4.207703797468354,4.207703797468354,4.3677736574683541,4.3677736574683541,4.287738727468354,null,4.1844229531775987,4.207703797468354,4.1791524087761687,4.170396530612245,4.144148601291116,4.1002266819948536,4.1769243596182815,null,{"$f":"[2]!mGetRate(BX$1,$B118,EOMONTH($B118,0)+1,\"FLAT\",E118,F118)","v":42.349741428571427},{"$f":"[2]!mGetRate(BY$1,$B118,EOMONTH($B118,0)+1,\"FLAT\",G118,H118)","v":41.327457142857142},{"$f":"[2]!mGetRate(BZ$1,$B118,EOMONTH($B118,0)+1,\"FLAT\",I118,J118)","v":43.286522857142849},{"$f":"IF(ValuationDate>$D118,\"\",[2]!mGetRate(CA$1,$B118,EOMONTH($B118,0)+1,\"FLAT\",M118,N118))","v":47.17585714285714},{"$f":"[2]!mGetRate(CB$1,$B118,EOMONTH($B118,0)+1,\"FLAT\",Q118,R118)","v":41.113171428571427},{"$f":"IF(ValuationDate>$D118,\"\",[2]!mGetRate(CC$1,$B118,EOMONTH($B118,0)+1,\"FLAT\",K118,L118))","v":47.69575428571428},{"$f":"[2]!mGetRate(CD$1,$B118,EOMONTH($B118,0)+1,\"FLAT\",AE118,AF118)","v":45.449965714285717},{"$f":"[2]!mGetRate(CE$1,$B118,EOMONTH($B118,0)+1,\"FLAT\",AA118,AB118)","v":43.220314285714288},{"$f":"[2]!mGetRate(CF$1,$B118,EOMONTH($B118,0)+1,\"FLAT\",O118,P118)","v":39.327457142857149},null,null,null,null,null,null,null,null,2025,"2025-02-01",4.4654831772816133,4.144148601291116,4.1658062032031014,4.0969723519139283,4.1658062032031014,4.1743845812807869,4.4700516754138073]
[null,"2025-03-01","2025-03-31","2025-03-01",39.47289,37.782859999999999,37.408050000000003,35.536450000000002,38.1188,35.867739999999998,43.528480000000002,42.09787,41.794170000000001,41.720529999999997,35.408050000000003,33.536450000000002,37.408050000000003,35.036450000000002,35.658050000000003,32.036450000000002,35.408050000000003,33.536450000000002,38.1188,35.867739999999998,38.408050000000003,36.286450000000002,39.408050000000003,37.536450000000002,36.158050000000003,35.536450000000002,39.915100000000002,38.891840000000002,4.3192000000000004,4.1760999999999999,3.9289000000000001,3.9419,3.9268999999999998,4.0567000000000002,3.8593999999999999,4.1890999999999998,4.1371000000000002,4.0460000000000003,3.5646,4.2023999999999999,4.0145999999999997,4.2523999999999997,4.0339999999999998,4.0156000000000001,4.2705000000000002,4.0144000000000002,3.9519000000000002,4.1520999999999999,3.8571,4.5742000000000003,null,null,null,null,null,null,null,4.2208683544303787,4.1286151898734174,4.3814389744303792,4.2856766378734177,4.2541497891518985,null,4.0251859849025813,4.2208683544303787,4.1921568922018739,4.0111108163265303,3.976508474228917,3.9435598328497652,4.0201187343043694,null,{"$f":"[2]!mGetRate(BX$1,$B119,EOMONTH($B119,0)+1,\"FLAT\",E119,F119)","v":38.729094831763121},{"$f":"[2]!mGetRate(BY$1,$B119,EOMONTH($B119,0)+1,\"FLAT\",G119,H119)","v":36.584344481830421},{"$f":"[2]!mGetRate(BZ$1,$B119,EOMONTH($B119,0)+1,\"FLAT\",I119,J119)","v":37.128091224764468},{"$f":"IF(ValuationDate>$D119,\"\",[2]!mGetRate(CA$1,$B119,EOMONTH($B119,0)+1,\"FLAT\",M119,N119))","v":41.761760471063255},{"$f":"[2]!mGetRate(CB$1,$B119,EOMONTH($B119,0)+1,\"FLAT\",Q119,R119)","v":36.364290646029616},{"$f":"IF(ValuationDate>$D119,\"\",[2]!mGetRate(CC$1,$B119,EOMONTH($B119,0)+1,\"FLAT\",K119,L119))","v":42.898857563930015},{"$f":"[2]!mGetRate(CD$1,$B119,EOMONTH($B119,0)+1,\"FLAT\",AE119,AF119)","v":39.464755423956937},{"$f":"[2]!mGetRate(CE$1,$B119,EOMONTH($B119,0)+1,\"FLAT\",AA119,AB119)","v":38.584344481830421},{"$f":"[2]!mGetRate(CF$1,$B119,EOMONTH($B119,0)+1,\"FLAT\",O119,P119)","v":34.584344481830421},null,null,null,null,null,null,null,null,2025,"2025-03-01",4.2914940837534727,3.976508474228917,4.006569234928083,3.9403052168851245,4.006569234928083,4.0064863875205248,4.3125022204279375]
[null,"2025-04-01","2025-04-30","2025-04-01",33.620420000000003,30.383089999999999,30.28529,27.62576,31.269639999999999,27.810300000000002,35.00018,32.960569999999997,29.342739999999999,26.169280000000001,28.28529,25.62576,28.78529,26.87576,25.28529,23.62576,28.28529,25.62576,31.269639999999999,27.810300000000002,28.78529,25.62576,32.285290000000003,29.62576,28.78529,26.12576,29.977239999999998,30.746500000000001,4.0069999999999997,3.6947000000000001,3.4344999999999999,3.6297000000000001,3.6147,3.7383999999999999,3.5522,3.4605999999999999,3.4215,3.2263999999999999,3.0703,3.8773,3.6966999999999999,3.9272999999999998,3.7134,3.6993999999999998,3.4016000000000002,3.6964999999999999,3.6396999999999999,3.4365000000000001,3.2578,4.2569999999999997,null,null,null,null,null,null,null,3.496210126582278,3.2986405063291135,3.6292158345822783,3.4241309623291141,3.4620493574556961,null,3.706712048352546,3.496210126582278,3.463405647922897,3.6925393877551023,3.6617221231683574,3.6302261345595883,3.7065074836765448,null,{"$f":"[2]!mGetRate(BX$1,$B120,EOMONTH($B120,0)+1,\"FLAT\",E120,F120)","v":32.25354733333333},{"$f":"[2]!mGetRate(BY$1,$B120,EOMONTH($B120,0)+1,\"FLAT\",G120,H120)","v":29.162377333333335},{"$f":"[2]!mGetRate(BZ$1,$B120,EOMONTH($B120,0)+1,\"FLAT\",I120,J120)","v":29.809029777777774},{"$f":"IF(ValuationDate>$D120,\"\",[2]!mGetRate(CA$1,$B120,EOMONTH($B120,0)+1,\"FLAT\",M120,N120))","v":28.002834666666669},{"$f":"[2]!mGetRate(CB$1,$B120,EOMONTH($B120,0)+1,\"FLAT\",Q120,R120)","v":27.979043999999998},{"$f":"IF(ValuationDate>$D120,\"\",[2]!mGetRate(CC$1,$B120,EOMONTH($B120,0)+1,\"FLAT\",K120,L120))","v":34.139011333333329},{"$f":"[2]!mGetRate(CD$1,$B120,EOMONTH($B120,0)+1,\"FLAT\",AE120,AF120)","v":30.302038666666665},{"$f":"[2]!mGetRate(CE$1,$B120,EOMONTH($B120,0)+1,\"FLAT\",AA120,AB120)","v":31.162377333333335},{"$f":"[2]!mGetRate(CF$1,$B120,EOMONTH($B120,0)+1,\"FLAT\",O120,P120)","v":27.162377333333335},null,null,null,null,null,null,null,null,2025,"2025-04-01",3.7827997736392636,3.6617221231683574,3.6880952983780482,3.626970946827516,3.6880952983780482,3.691215451559934,3.9974033104561975]
[null,"2025-05-01","2025-05-31","2025-05-01",31.112030000000001,25.500689999999999,29.521350000000002,26.91048,28.48498,22.945550000000001,33.972839999999998,29.655139999999999,28.896930000000001,23.80733,28.021350000000002,24.91048,29.521350000000002,26.91048,25.521350000000002,21.91048,28.021350000000002,24.91048,28.48498,22.945550000000001,28.021350000000002,24.91048,31.021350000000002,28.41048,28.021350000000002,24.91048,30.985880000000002,26.926749999999998,4.0069999999999997,3.6686999999999999,3.4476,3.5775999999999999,3.5626000000000002,3.6863999999999999,3.5001000000000002,3.4866000000000001,3.4344999999999999,3.2913999999999999,3.2784,3.8252000000000002,3.6446999999999998,3.8752,3.6621999999999999,3.6474000000000002,3.4647999999999999,3.6444999999999999,3.5876000000000001,3.4495,3.4722,4.2519999999999998,null,null,null,null,null,null,null,3.5093746835443032,3.36446329113924,3.6428811515443034,3.4924575471392405,3.5022941683417717,null,3.6535650525349386,3.5093746835443032,3.4894146147743088,3.6393761224489798,3.6083355056870583,3.5779369427565193,3.6541719738824709,null,{"$f":"[2]!mGetRate(BX$1,$B121,EOMONTH($B121,0)+1,\"FLAT\",E121,F121)","v":28.638213440860213},{"$f":"[2]!mGetRate(BY$1,$B121,EOMONTH($B121,0)+1,\"FLAT\",G121,H121)","v":28.370321290322579},{"$f":"[2]!mGetRate(BZ$1,$B121,EOMONTH($B121,0)+1,\"FLAT\",I121,J121)","v":26.042865698924732},{"$f":"IF(ValuationDate>$D121,\"\",[2]!mGetRate(CA$1,$B121,EOMONTH($B121,0)+1,\"FLAT\",M121,N121))","v":26.653127849462365},{"$f":"[2]!mGetRate(CB$1,$B121,EOMONTH($B121,0)+1,\"FLAT\",Q121,R121)","v":28.370321290322583},{"$f":"IF(ValuationDate>$D121,\"\",[2]!mGetRate(CC$1,$B121,EOMONTH($B121,0)+1,\"FLAT\",K121,L121))","v":32.069337849462364},{"$f":"[2]!mGetRate(CD$1,$B121,EOMONTH($B121,0)+1,\"FLAT\",AE121,AF121)","v":29.196371075268814},{"$f":"[2]!mGetRate(CE$1,$B121,EOMONTH($B121,0)+1,\"FLAT\",AA121,AB121)","v":29.870321290322579},{"$f":"[2]!mGetRate(CF$1,$B121,EOMONTH($B121,0)+1,\"FLAT\",O121,P121)","v":26.649891182795699},null,null,null,null,null,null,null,null,2025,"2025-05-01",3.7962785265973866,3.6083355056870583,3.6349483025604412,3.5746816596077808,3.6349483025604412,3.6377466502463056,3.9448195397658461]
[null,"2025-06-01","2025-06-30","2025-06-01",34.033189999999998,27.055789999999998,32.180660000000003,28.047820000000002,31.157679999999999,24.45973,37.498100000000001,31.45129,32.512320000000003,25.83633,30.43066,26.547820000000002,31.43066,27.547820000000002,28.68066,24.047820000000002,30.43066,26.547820000000002,31.157679999999999,24.45973,33.180660000000003,28.547820000000002,34.680660000000003,30.047820000000002,31.18066,26.797820000000002,34.981679999999997,29.343430000000001,4.0330000000000004,3.6817000000000002,3.4735999999999998,3.5646,3.5495999999999999,3.6738,3.4845999999999999,3.3565,3.3043999999999998,3.2654000000000001,3.2654000000000001,3.8132000000000001,3.6320999999999999,3.8632,3.6499000000000001,3.6347,3.4394,3.6318999999999999,3.5746000000000002,3.3193999999999999,3.4792000000000001,4.2805,null,null,null,null,null,null,null,3.3776278481012652,3.3381341772151893,3.5061228641012656,3.4651269132151898,3.4217529506582274,null,3.6403038059777622,3.3776278481012652,3.3592697460293603,3.6261108163265305,3.5924527308125835,3.5648897355887663,3.6411132094424912,null,{"$f":"[2]!mGetRate(BX$1,$B122,EOMONTH($B122,0)+1,\"FLAT\",E122,F122)","v":30.93212333333333},{"$f":"[2]!mGetRate(BY$1,$B122,EOMONTH($B122,0)+1,\"FLAT\",G122,H122)","v":30.343842222222229},{"$f":"[2]!mGetRate(BZ$1,$B122,EOMONTH($B122,0)+1,\"FLAT\",I122,J122)","v":28.180813333333333},{"$f":"IF(ValuationDate>$D122,\"\",[2]!mGetRate(CA$1,$B122,EOMONTH($B122,0)+1,\"FLAT\",M122,N122))","v":29.545213333333336},{"$f":"[2]!mGetRate(CB$1,$B122,EOMONTH($B122,0)+1,\"FLAT\",Q122,R122)","v":29.704953333333332},{"$f":"IF(ValuationDate>$D122,\"\",[2]!mGetRate(CC$1,$B122,EOMONTH($B122,0)+1,\"FLAT\",K122,L122))","v":34.810628888888893},{"$f":"[2]!mGetRate(CD$1,$B122,EOMONTH($B122,0)+1,\"FLAT\",AE122,AF122)","v":32.475791111111114},{"$f":"[2]!mGetRate(CE$1,$B122,EOMONTH($B122,0)+1,\"FLAT\",AA122,AB122)","v":32.621620000000007},{"$f":"[2]!mGetRate(CF$1,$B122,EOMONTH($B122,0)+1,\"FLAT\",O122,P122)","v":28.704953333333336},null,null,null,null,null,null,null,null,2025,"2025-06-01",3.8230302500257229,3.5924527308125835,3.6216870560032648,3.5616344286316468,3.6216870560032648,3.621839425287356,3.9316988292289063]
[null,"2025-07-01","2025-07-31","2025-07-01",46.032919999999997,36.253599999999999,45.028109999999998,35.242530000000002,44.589350000000003,33.937179999999998,50.806370000000001,40.439349999999997,45.96996,35.732300000000002,49.778109999999998,36.242530000000002,50.028109999999998,36.242530000000002,43.028109999999998,32.742530000000002,49.778109999999998,36.242530000000002,44.589350000000003,33.937179999999998,47.528109999999998,36.742530000000002,49.028109999999998,37.742530000000002,46.528109999999998,34.742530000000002,48.704749999999997,36.368879999999997,4.0590000000000002,3.8639000000000001,3.6297000000000001,3.5775999999999999,3.5626000000000002,3.6873999999999998,3.5001000000000002,3.6297000000000001,3.4605999999999999,3.4996,3.3174999999999999,3.8275000000000001,3.6457000000000002,3.8774999999999999,3.6638000000000002,3.6480999999999999,3.6869999999999998,3.6455000000000002,3.5876000000000001,3.4756,3.5461999999999998,4.3564999999999996,null,null,null,null,null,null,null,3.5358050632911389,3.5752987341772147,3.6703169032911394,3.7113128541772151,3.6231833887341773,null,3.6535650525349386,3.5358050632911389,3.632563966944963,3.6393761224489798,3.6083355056870583,3.5779369427565193,3.6541719738824709,null,{"$f":"[2]!mGetRate(BX$1,$B123,EOMONTH($B123,0)+1,\"FLAT\",E123,F123)","v":41.721606881720433},{"$f":"[2]!mGetRate(BY$1,$B123,EOMONTH($B123,0)+1,\"FLAT\",G123,H123)","v":40.714037096774199},{"$f":"[2]!mGetRate(BZ$1,$B123,EOMONTH($B123,0)+1,\"FLAT\",I123,J123)","v":39.893232043010755},{"$f":"IF(ValuationDate>$D123,\"\",[2]!mGetRate(CA$1,$B123,EOMONTH($B123,0)+1,\"FLAT\",M123,N123))","v":41.456583010752688},{"$f":"[2]!mGetRate(CB$1,$B123,EOMONTH($B123,0)+1,\"FLAT\",Q123,R123)","v":43.950596236559143},{"$f":"IF(ValuationDate>$D123,\"\",[2]!mGetRate(CC$1,$B123,EOMONTH($B123,0)+1,\"FLAT\",K123,L123))","v":46.235963333333331},{"$f":"[2]!mGetRate(CD$1,$B123,EOMONTH($B123,0)+1,\"FLAT\",AE123,AF123)","v":43.266355698924727},{"$f":"[2]!mGetRate(CE$1,$B123,EOMONTH($B123,0)+1,\"FLAT\",AA123,AB123)","v":44.052746774193551},{"$f":"[2]!mGetRate(CF$1,$B123,EOMONTH($B123,0)+1,\"FLAT\",O123,P123)","v":43.810811290322583},null,null,null,null,null,null,null,null,2025,"2025-07-01",3.983643481839696,3.6083355056870583,3.6349483025604412,3.5746816596077808,3.6349483025604412,3.6377466502463056,3.9448195397658461]
[null,"2025-08-01","2025-08-31","2025-08-01",49.678669999999997,38.222430000000003,48.720149999999997,37.615720000000003,48.690379999999998,37.129280000000001,55.557229999999997,43.650410000000001,51.422919999999998,39.492980000000003,53.220149999999997,38.115720000000003,53.220149999999997,38.615720000000003,46.720149999999997,35.615720000000003,53.220149999999997,38.115720000000003,48.690379999999998,37.129280000000001,50.720149999999997,39.115720000000003,52.470149999999997,39.865720000000003,50.970149999999997,37.615720000000003,50.762180000000001,41.670079999999999,4.085,3.9419,3.6556999999999999,3.6556999999999999,3.6406999999999998,3.7658999999999998,3.5781999999999998,3.7467999999999999,3.5516000000000001,3.5386000000000002,3.2913999999999999,3.9064000000000001,3.7241,3.9563999999999999,3.7423999999999999,3.7263999999999999,3.7280000000000002,3.7239,3.6657000000000002,3.5666000000000002,3.5251999999999999,4.38,null,null,null,null,null,null,null,3.627956962025316,3.6147924050632909,3.7659741220253165,3.7523088050632913,3.6902580735443036,null,3.7332345414668984,3.627956962025316,3.7497043522642057,3.7190699999999999,3.6883641971513477,3.6563205488950929,3.7326250125565044,null,{"$f":"[2]!mGetRate(BX$1,$B124,EOMONTH($B124,0)+1,\"FLAT\",E124,F124)","v":44.628069569892475},{"$f":"[2]!mGetRate(BY$1,$B124,EOMONTH($B124,0)+1,\"FLAT\",G124,H124)","v":43.824648602150539},{"$f":"[2]!mGetRate(BZ$1,$B124,EOMONTH($B124,0)+1,\"FLAT\",I124,J124)","v":43.59355096774194},{"$f":"IF(ValuationDate>$D124,\"\",[2]!mGetRate(CA$1,$B124,EOMONTH($B124,0)+1,\"FLAT\",M124,N124))","v":46.163484086021505},{"$f":"[2]!mGetRate(CB$1,$B124,EOMONTH($B124,0)+1,\"FLAT\",Q124,R124)","v":46.781637849462363},{"$f":"IF(ValuationDate>$D124,\"\",[2]!mGetRate(CC$1,$B124,EOMONTH($B124,0)+1,\"FLAT\",K124,L124))","v":50.307986774193544},{"$f":"[2]!mGetRate(CD$1,$B124,EOMONTH($B124,0)+1,\"FLAT\",AE124,AF124)","v":46.753834838709679},{"$f":"[2]!mGetRate(CE$1,$B124,EOMONTH($B124,0)+1,\"FLAT\",AA124,AB124)","v":46.913358279569891},{"$f":"[2]!mGetRate(CF$1,$B124,EOMONTH($B124,0)+1,\"FLAT\",O124,P124)","v":46.561207741935483},null,null,null,null,null,null,null,null,2025,"2025-08-01",4.0103952052680318,3.6883641971513477,3.7146177914924006,3.6530654087797831,3.7146177914924006,3.7178985385878485,4.0236447315300765]
[null,"2025-09-01","2025-09-30","2025-09-01",44.117100000000001,35.054459999999999,41.26726,33.295760000000001,44.606720000000003,35.157550000000001,49.886839999999999,40.45496,46.283209999999997,35.97625,44.76726,31.295760000000001,44.26726,31.795760000000001,38.26726,32.295760000000001,44.76726,31.295760000000001,44.606720000000003,35.157550000000001,42.76726,34.295760000000001,44.26726,35.045760000000001,42.26726,30.795760000000001,47.895820000000001,37.417549999999999,4.0720000000000001,3.9289000000000001,3.5775999999999999,3.6686999999999999,3.6537000000000002,3.7789999999999999,3.5886999999999998,3.6166999999999998,3.4735999999999998,3.4476,3.2263999999999999,3.9197000000000002,3.7372000000000001,3.9697,3.7555999999999998,3.7395,3.6381999999999999,3.7370000000000001,3.6787000000000001,3.4885999999999999,3.4639000000000002,4.3620000000000001,null,null,null,null,null,null,null,3.548969620253164,3.5226405063291133,3.6839822202531645,3.6566515863291138,3.6030609832911389,null,3.7464957880240748,3.548969620253164,3.6195594835192568,3.7323353061224491,3.6991234962598627,3.6693677560628455,3.7456837769964841,null,{"$f":"[2]!mGetRate(BX$1,$B125,EOMONTH($B125,0)+1,\"FLAT\",E125,F125)","v":40.089260000000003},{"$f":"[2]!mGetRate(BY$1,$B125,EOMONTH($B125,0)+1,\"FLAT\",G125,H125)","v":37.724371111111111},{"$f":"[2]!mGetRate(BZ$1,$B125,EOMONTH($B125,0)+1,\"FLAT\",I125,J125)","v":40.407088888888893},{"$f":"IF(ValuationDate>$D125,\"\",[2]!mGetRate(CA$1,$B125,EOMONTH($B125,0)+1,\"FLAT\",M125,N125))","v":41.702338888888889},{"$f":"[2]!mGetRate(CB$1,$B125,EOMONTH($B125,0)+1,\"FLAT\",Q125,R125)","v":38.724371111111111},{"$f":"IF(ValuationDate>$D125,\"\",[2]!mGetRate(CC$1,$B125,EOMONTH($B125,0)+1,\"FLAT\",K125,L125))","v":45.694893333333333},{"$f":"[2]!mGetRate(CD$1,$B125,EOMONTH($B125,0)+1,\"FLAT\",AE125,AF125)","v":43.238811111111112},{"$f":"[2]!mGetRate(CE$1,$B125,EOMONTH($B125,0)+1,\"FLAT\",AA125,AB125)","v":40.168815555555554},{"$f":"[2]!mGetRate(CF$1,$B125,EOMONTH($B125,0)+1,\"FLAT\",O125,P125)","v":38.779926666666668},null,null,null,null,null,null,null,null,2025,"2025-09-01",3.9300371437390678,3.6991234962598627,3.7278790380495774,3.6661126397559172,3.7278790380495774,3.7286744006568142,4.0367654420670167]
[null,"2025-10-01","2025-10-31","2025-10-01",40.28783,35.298430000000003,39.358780000000003,34.835479999999997,41.04045,34.976390000000002,46.536549999999998,41.445799999999998,44.739719999999998,41.384300000000003,39.358780000000003,32.835479999999997,38.858780000000003,34.335479999999997,36.358780000000003,32.335479999999997,39.358780000000003,32.835479999999997,41.04045,34.976390000000002,40.358780000000003,35.585479999999997,41.358780000000003,36.585479999999997,39.358780000000003,33.335479999999997,44.839849999999998,40.023589999999999,4.0979999999999999,3.9548999999999999,3.5775999999999999,3.7208000000000001,3.7058,3.8313999999999999,3.6433,3.6947000000000001,3.5646,3.6686999999999999,3.3304999999999998,3.9725999999999999,3.7896000000000001,4.0225999999999997,3.8081999999999998,3.7917999999999998,3.8691,3.7894000000000001,3.7307999999999999,3.5796000000000001,3.548,4.3455000000000004,null,null,null,null,null,null,null,3.6411215189873412,3.7465392405063285,3.7796394389873416,3.8890670925063291,3.7640918227468352,null,3.7996427838416817,3.6411215189873412,3.6975863840734924,3.7854985714285716,3.7550718516241419,3.7216569478659149,3.7980192867905576,null,{"$f":"[2]!mGetRate(BX$1,$B126,EOMONTH($B126,0)+1,\"FLAT\",E126,F126)","v":38.195500967741935},{"$f":"[2]!mGetRate(BY$1,$B126,EOMONTH($B126,0)+1,\"FLAT\",G126,H126)","v":37.461912258064515},{"$f":"[2]!mGetRate(BZ$1,$B126,EOMONTH($B126,0)+1,\"FLAT\",I126,J126)","v":38.497457096774191},{"$f":"IF(ValuationDate>$D126,\"\",[2]!mGetRate(CA$1,$B126,EOMONTH($B126,0)+1,\"FLAT\",M126,N126))","v":43.332608387096776},{"$f":"[2]!mGetRate(CB$1,$B126,EOMONTH($B126,0)+1,\"FLAT\",Q126,R126)","v":36.961912258064515},{"$f":"IF(ValuationDate>$D126,\"\",[2]!mGetRate(CC$1,$B126,EOMONTH($B126,0)+1,\"FLAT\",K126,L126))","v":44.401719354838704},{"$f":"[2]!mGetRate(CD$1,$B126,EOMONTH($B126,0)+1,\"FLAT\",AE126,AF126)","v":42.820128064516126},{"$f":"[2]!mGetRate(CE$1,$B126,EOMONTH($B126,0)+1,\"FLAT\",AA126,AB126)","v":39.357073548387092},{"$f":"[2]!mGetRate(CF$1,$B126,EOMONTH($B126,0)+1,\"FLAT\",O126,P126)","v":36.623202580645156},null,null,null,null,null,null,null,null,2025,"2025-10-01",3.9300371437390678,3.7550718516241419,3.7810260338671839,3.7184019269756523,3.7810260338671839,3.7847088834154352,4.0893492127573685]
[null,"2025-11-01","2025-11-30","2025-11-01",42.559379999999997,37.506100000000004,41.271180000000001,36.801929999999999,41.788159999999998,36.865409999999997,48.474229999999999,43.507210000000001,46.514789999999998,43.349299999999999,39.771180000000001,35.301929999999999,40.771180000000001,36.301929999999999,38.021180000000001,34.801929999999999,39.771180000000001,35.301929999999999,41.788159999999998,36.865409999999997,42.271180000000001,37.301929999999999,43.271180000000001,38.551929999999999,39.771180000000001,35.801929999999999,45.721960000000003,39.360709999999997,4.1371000000000002,4.1241000000000003,3.8508,3.8248000000000002,3.8098000000000001,3.9397000000000002,3.7298,3.8248000000000002,3.7858000000000001,4.0069999999999997,3.5516000000000001,4.0853999999999999,3.8976000000000002,4.1353999999999997,3.9182000000000001,3.8984999999999999,4.2290999999999999,3.8974000000000002,3.8348,3.8008000000000002,3.8603999999999998,4.4196,null,null,null,null,null,null,null,3.8651215189873414,4.0891215189873407,4.0121600629873413,4.2446806869873415,4.0527709469873407,null,3.9057327562990927,3.8651215189873414,3.8277312528184408,3.8916210204081634,3.8437079823752436,3.8260346052079344,3.9024894023103971,null,{"$f":"[2]!mGetRate(BX$1,$B127,EOMONTH($B127,0)+1,\"FLAT\",E127,F127)","v":40.197444687933427},{"$f":"[2]!mGetRate(BY$1,$B127,EOMONTH($B127,0)+1,\"FLAT\",G127,H127)","v":39.182224036061022},{"$f":"[2]!mGetRate(BZ$1,$B127,EOMONTH($B127,0)+1,\"FLAT\",I127,J127)","v":39.487235242718448},{"$f":"IF(ValuationDate>$D127,\"\",[2]!mGetRate(CA$1,$B127,EOMONTH($B127,0)+1,\"FLAT\",M127,N127))","v":45.035219778085988},{"$f":"[2]!mGetRate(CB$1,$B127,EOMONTH($B127,0)+1,\"FLAT\",Q127,R127)","v":38.682224036061029},{"$f":"IF(ValuationDate>$D127,\"\",[2]!mGetRate(CC$1,$B127,EOMONTH($B127,0)+1,\"FLAT\",K127,L127))","v":46.152613162274619},{"$f":"[2]!mGetRate(CD$1,$B127,EOMONTH($B127,0)+1,\"FLAT\",AE127,AF127)","v":42.748671165048549},{"$f":"[2]!mGetRate(CE$1,$B127,EOMONTH($B127,0)+1,\"FLAT\",AA127,AB127)","v":41.065372441054087},{"$f":"[2]!mGetRate(CF$1,$B127,EOMONTH($B127,0)+1,\"FLAT\",O127,P127)","v":37.682224036061022},null,null,null,null,null,null,null,null,2025,"2025-11-01",4.2111360222245091,3.8437079823752436,3.8871160063245953,3.822779774784721,3.8871160063245953,3.8734814614121511,4.1943148970528874]
[null,"2025-12-01","2025-12-31","2025-12-01",45.334829999999997,39.551499999999997,42.347410000000004,37.955509999999997,43.188670000000002,37.459020000000002,50.123469999999998,45.424010000000003,48.029290000000003,44.892890000000001,40.347410000000004,35.955509999999997,41.847410000000004,37.455509999999997,39.347410000000004,35.955509999999997,40.347410000000004,35.955509999999997,43.188670000000002,37.459020000000002,43.347410000000004,38.705509999999997,44.347410000000004,39.205509999999997,42.847410000000004,37.955509999999997,46.938070000000003,42.036520000000003,4.3192000000000004,4.4493,4.0720000000000001,3.9679000000000002,3.9529000000000001,4.0853999999999999,3.8754,4.1109999999999998,4.0720000000000001,4.3712,3.6817000000000002,4.2340999999999998,4.0431999999999997,4.2840999999999996,4.0651000000000002,4.0434000000000001,4.6138000000000003,4.0429000000000004,3.9779,4.0869999999999997,4.0030000000000001,4.5891999999999999,null,null,null,null,null,null,null,4.1549443037974676,4.4579316455696194,4.3130072717974679,4.6275197975696196,4.3883507546835432,null,4.0517084780169341,4.1549443037974676,4.1140299571597492,4.0376414285714279,3.9929035966799877,3.9696542471852703,4.0462362631843298,null,{"$f":"[2]!mGetRate(BX$1,$B128,EOMONTH($B128,0)+1,\"FLAT\",E128,F128)","v":42.785189892473113},{"$f":"[2]!mGetRate(BY$1,$B128,EOMONTH($B128,0)+1,\"FLAT\",G128,H128)","v":40.411196021505383},{"$f":"[2]!mGetRate(BZ$1,$B128,EOMONTH($B128,0)+1,\"FLAT\",I128,J128)","v":40.66269526881721},{"$f":"IF(ValuationDate>$D128,\"\",[2]!mGetRate(CA$1,$B128,EOMONTH($B128,0)+1,\"FLAT\",M128,N128))","v":46.646576021505375},{"$f":"[2]!mGetRate(CB$1,$B128,EOMONTH($B128,0)+1,\"FLAT\",Q128,R128)","v":39.911196021505376},{"$f":"IF(ValuationDate>$D128,\"\",[2]!mGetRate(CC$1,$B128,EOMONTH($B128,0)+1,\"FLAT\",K128,L128))","v":48.051665053763436},{"$f":"[2]!mGetRate(CD$1,$B128,EOMONTH($B128,0)+1,\"FLAT\",AE128,AF128)","v":44.777171612903231},{"$f":"[2]!mGetRate(CE$1,$B128,EOMONTH($B128,0)+1,\"FLAT\",AA128,AB128)","v":42.080550860215055},{"$f":"[2]!mGetRate(CF$1,$B128,EOMONTH($B128,0)+1,\"FLAT\",O128,P128)","v":38.411196021505383},null,null,null,null,null,null,null,null,2025,"2025-12-01",4.4387314538532774,3.9929035966799877,4.0330917280424359,3.9663996788373916,4.0330917280424359,4.0229067487684729,4.338743641501817]
[null,"2026-01-01","2026-01-31","2026-01-01",45.652230000000003,40.043529999999997,43.153919999999999,38.478070000000002,45.288290000000003,38.902259999999998,51.174869999999999,45.75009,49.093170000000001,45.609540000000003,41.153919999999999,36.478070000000002,42.653919999999999,37.978070000000002,39.653919999999999,35.978070000000002,41.153919999999999,36.478070000000002,45.288290000000003,38.902259999999998,44.153919999999999,39.228070000000002,45.153919999999999,40.478070000000002,44.153919999999999,38.478070000000002,46.843290000000003,41.935659999999999,4.3696000000000002,4.4494999999999996,4.0498000000000003,4.0232000000000001,4.0082000000000004,4.141,3.9281999999999999,4.2096999999999998,4.1563999999999997,4.3029999999999999,3.6768000000000001,4.29,4.0987,4.34,4.1196000000000002,4.0987999999999998,4.5442,4.0984999999999996,4.0331999999999999,4.1714000000000002,3.9893000000000001,4.5945999999999998,null,null,null,null,null,null,null,4.2404126582278465,4.3888683544303788,4.4017267142278467,4.5558294424303796,4.3967092923291133,null,4.1081197806793837,4.2404126582278465,4.2127639967072232,4.0940700000000003,4.0470075007685216,4.0251550592142475,4.1017862380713206,null,{"$f":"[2]!mGetRate(BX$1,$B129,EOMONTH($B129,0)+1,\"FLAT\",E129,F129)","v":43.179577311827956},{"$f":"[2]!mGetRate(BY$1,$B129,EOMONTH($B129,0)+1,\"FLAT\",G129,H129)","v":41.092523763440859},{"$f":"[2]!mGetRate(BZ$1,$B129,EOMONTH($B129,0)+1,\"FLAT\",I129,J129)","v":42.472943440860206},{"$f":"IF(ValuationDate>$D129,\"\",[2]!mGetRate(CA$1,$B129,EOMONTH($B129,0)+1,\"FLAT\",M129,N129))","v":47.557376129032264},{"$f":"[2]!mGetRate(CB$1,$B129,EOMONTH($B129,0)+1,\"FLAT\",Q129,R129)","v":40.592523763440859},{"$f":"IF(ValuationDate>$D129,\"\",[2]!mGetRate(CC$1,$B129,EOMONTH($B129,0)+1,\"FLAT\",K129,L129))","v":48.783300322580644},{"$f":"[2]!mGetRate(CD$1,$B129,EOMONTH($B129,0)+1,\"FLAT\",AE129,AF129)","v":44.679711182795693},{"$f":"[2]!mGetRate(CE$1,$B129,EOMONTH($B129,0)+1,\"FLAT\",AA129,AB129)","v":43.092523763440859},{"$f":"[2]!mGetRate(CF$1,$B129,EOMONTH($B129,0)+1,\"FLAT\",O129,P129)","v":39.092523763440859},null,null,null,null,null,null,null,null,2026,"2026-01-01",4.4158895976952364,4.0470075007685216,4.0895030307048863,4.0219005921435595,4.0895030307048863,4.0770939408866989,4.3945571255551075]
[null,"2026-02-01","2026-02-28","2026-02-01",43.913629999999998,39.294960000000003,43.64,39.619489999999999,46.520069999999997,40.895589999999999,49.804549999999999,45.277360000000002,49.030949999999997,46.369120000000002,41.64,37.619489999999999,43.64,39.119489999999999,40.14,37.119489999999999,41.64,37.619489999999999,46.520069999999997,40.895589999999999,44.64,40.369489999999999,45.64,41.369489999999999,42.64,39.619489999999999,48.27637,43.601889999999997,4.3829000000000002,4.3296000000000001,3.9832000000000001,4.0498000000000003,4.0347999999999997,4.1662999999999997,3.9748000000000001,4.1430999999999996,4.0898000000000003,4.0898000000000003,3.6768000000000001,4.3137999999999996,4.1241000000000003,4.3638000000000003,4.1444000000000001,4.1246,4.3194999999999997,4.1238000000000001,4.0598000000000001,4.1048,3.9992999999999999,4.5929000000000002,null,null,null,null,null,null,null,4.1729696202531636,4.1729696202531636,4.3317182442531639,4.3317182442531639,4.2523439322531633,null,4.135254331327145,4.1729696202531636,4.1461410277724529,4.1212128571428561,4.0947582949072654,4.0518516523421093,4.1285064791562025,null,{"$f":"[2]!mGetRate(BX$1,$B130,EOMONTH($B130,0)+1,\"FLAT\",E130,F130)","v":41.934199999999997},{"$f":"[2]!mGetRate(BY$1,$B130,EOMONTH($B130,0)+1,\"FLAT\",G130,H130)","v":41.916924285714288},{"$f":"[2]!mGetRate(BZ$1,$B130,EOMONTH($B130,0)+1,\"FLAT\",I130,J130)","v":44.109578571428564},{"$f":"IF(ValuationDate>$D130,\"\",[2]!mGetRate(CA$1,$B130,EOMONTH($B130,0)+1,\"FLAT\",M130,N130))","v":47.890165714285708},{"$f":"[2]!mGetRate(CB$1,$B130,EOMONTH($B130,0)+1,\"FLAT\",Q130,R130)","v":41.702638571428572},{"$f":"IF(ValuationDate>$D130,\"\",[2]!mGetRate(CC$1,$B130,EOMONTH($B130,0)+1,\"FLAT\",K130,L130))","v":47.864325714285712},{"$f":"[2]!mGetRate(CD$1,$B130,EOMONTH($B130,0)+1,\"FLAT\",AE130,AF130)","v":46.273021428571425},{"$f":"[2]!mGetRate(CE$1,$B130,EOMONTH($B130,0)+1,\"FLAT\",AA130,AB130)","v":43.809781428571434},{"$f":"[2]!mGetRate(CF$1,$B130,EOMONTH($B130,0)+1,\"FLAT\",O130,P130)","v":39.916924285714288},null,null,null,null,null,null,null,null,2026,"2026-02-01",4.3473640292211133,4.0947582949072654,4.1166375813526468,4.0485972339870324,4.1166375813526468,4.1249182430213462,4.4214041178845385]
[null,"2026-03-01","2026-03-31","2026-03-01",38.343220000000002,37.419119999999999,36.999859999999998,35.214239999999997,37.856079999999999,35.807749999999999,42.376550000000002,41.194980000000001,41.778289999999998,41.776040000000002,34.999859999999998,33.214239999999997,36.999859999999998,34.714239999999997,35.249859999999998,31.71424,34.999859999999998,33.214239999999997,37.856079999999999,35.807749999999999,37.999859999999998,35.964239999999997,38.999859999999998,37.214239999999997,35.749859999999998,35.214239999999997,39.652380000000001,38.831850000000003,4.2363,4.0498000000000003,3.7833999999999999,3.85,3.835,3.9647999999999999,3.7675000000000001,4.0498000000000003,3.9965999999999999,3.9165999999999999,3.3971,4.1105,3.9226999999999999,4.1604999999999999,3.9420999999999999,3.9237000000000002,4.1412000000000004,3.9224999999999999,3.86,4.0115999999999996,3.6896,4.4912999999999998,null,null,null,null,null,null,null,4.0785898734177204,3.9975772151898727,4.2337484334177207,4.1496541751898732,4.1148924243037968,null,3.9314391727022344,4.0785898734177204,4.0528088505710418,3.9173353061224492,3.8823389896505791,3.8513261144869619,3.9278033149171274,null,{"$f":"[2]!mGetRate(BX$1,$B131,EOMONTH($B131,0)+1,\"FLAT\",E131,F131)","v":37.936516500672951},{"$f":"[2]!mGetRate(BY$1,$B131,EOMONTH($B131,0)+1,\"FLAT\",G131,H131)","v":36.21399493943472},{"$f":"[2]!mGetRate(BZ$1,$B131,EOMONTH($B131,0)+1,\"FLAT\",I131,J131)","v":36.954594253028262},{"$f":"IF(ValuationDate>$D131,\"\",[2]!mGetRate(CA$1,$B131,EOMONTH($B131,0)+1,\"FLAT\",M131,N131))","v":41.777299757738895},{"$f":"[2]!mGetRate(CB$1,$B131,EOMONTH($B131,0)+1,\"FLAT\",Q131,R131)","v":35.993941103633915},{"$f":"IF(ValuationDate>$D131,\"\",[2]!mGetRate(CC$1,$B131,EOMONTH($B131,0)+1,\"FLAT\",K131,L131))","v":41.856531978465682},{"$f":"[2]!mGetRate(CD$1,$B131,EOMONTH($B131,0)+1,\"FLAT\",AE131,AF131)","v":39.291258452220731},{"$f":"[2]!mGetRate(CE$1,$B131,EOMONTH($B131,0)+1,\"FLAT\",AA131,AB131)","v":38.21399493943472},{"$f":"[2]!mGetRate(CF$1,$B131,EOMONTH($B131,0)+1,\"FLAT\",O131,P131)","v":34.21399493943472},null,null,null,null,null,null,null,null,2026,"2026-03-01",4.141787323798745,3.8823389896505791,3.9128224227277371,3.8480713302153799,3.9128224227277371,3.9121719376026274,4.2197488897860316]
[null,"2026-04-01","2026-04-30","2026-04-01",33.414810000000003,30.322019999999998,30.474250000000001,28.227550000000001,31.022549999999999,27.698139999999999,35.044559999999997,33.10568,29.444019999999998,26.517620000000001,28.474250000000001,26.227550000000001,28.974250000000001,27.477550000000001,25.474250000000001,24.227550000000001,28.474250000000001,26.227550000000001,31.022549999999999,27.698139999999999,28.974250000000001,26.227550000000001,32.474249999999998,30.227550000000001,28.974250000000001,26.727550000000001,29.730149999999998,30.634440000000001,4.0099,3.6901999999999999,3.4504000000000001,3.5969000000000002,3.5819000000000001,3.7056,3.5194000000000001,3.4636999999999998,3.3837999999999999,3.1972,3.0773000000000001,3.8445,3.6638999999999999,3.8944999999999999,3.6806999999999999,3.6665999999999999,3.3725000000000001,3.6638000000000002,3.6069,3.3988,3.2648000000000001,4.2599,null,null,null,null,null,null,null,3.4580329113924044,3.2690708860759492,3.5895864153924046,3.3934365580759493,3.4275316927341772,null,3.6732529031929007,3.4580329113924044,3.4665067170474879,3.6590700000000003,3.6281121221436625,3.5973070272440286,3.6735592164741337,null,{"$f":"[2]!mGetRate(BX$1,$B132,EOMONTH($B132,0)+1,\"FLAT\",E132,F132)","v":32.108965333333337},{"$f":"[2]!mGetRate(BY$1,$B132,EOMONTH($B132,0)+1,\"FLAT\",G132,H132)","v":29.525643333333335},{"$f":"[2]!mGetRate(BZ$1,$B132,EOMONTH($B132,0)+1,\"FLAT\",I132,J132)","v":29.618910222222222},{"$f":"IF(ValuationDate>$D132,\"\",[2]!mGetRate(CA$1,$B132,EOMONTH($B132,0)+1,\"FLAT\",M132,N132))","v":28.208428888888886},{"$f":"[2]!mGetRate(CB$1,$B132,EOMONTH($B132,0)+1,\"FLAT\",Q132,R132)","v":28.342310000000001},{"$f":"IF(ValuationDate>$D132,\"\",[2]!mGetRate(CC$1,$B132,EOMONTH($B132,0)+1,\"FLAT\",K132,L132))","v":34.225921777777771},{"$f":"[2]!mGetRate(CD$1,$B132,EOMONTH($B132,0)+1,\"FLAT\",AE132,AF132)","v":30.111961333333333},{"$f":"[2]!mGetRate(CE$1,$B132,EOMONTH($B132,0)+1,\"FLAT\",AA132,AB132)","v":31.525643333333335},{"$f":"[2]!mGetRate(CF$1,$B132,EOMONTH($B132,0)+1,\"FLAT\",O132,P132)","v":27.525643333333335},null,null,null,null,null,null,null,null,2026,"2026-04-01",3.7991594814281306,3.6281121221436625,3.6546361532184033,3.5940517794415792,3.6546361532184033,3.6575537110016421,3.9642987484860726]
[null,"2026-05-01","2026-05-31","2026-05-01",31.300989999999999,25.95955,30.53518,27.628129999999999,28.382069999999999,23.238959999999999,35.000660000000003,30.854040000000001,29.946490000000001,24.475169999999999,29.03518,25.628129999999999,30.53518,27.628129999999999,26.53518,22.628129999999999,29.03518,25.628129999999999,28.382069999999999,23.238959999999999,29.03518,25.628129999999999,32.035179999999997,29.128129999999999,29.03518,25.628129999999999,30.88297,27.22026,4.0232000000000001,3.7168000000000001,3.4769999999999999,3.5436000000000001,3.5286,3.6522999999999999,3.4661,3.5169999999999999,3.4504000000000001,3.3037999999999998,3.2772000000000001,3.7911999999999999,3.6105999999999998,3.8412000000000002,3.6282000000000001,3.6133000000000002,3.4771999999999998,3.6105,3.5535999999999999,3.4653999999999998,3.4708999999999999,4.2682000000000002,null,null,null,null,null,null,null,3.5254759493670882,3.3770202531645563,3.6595948853670888,3.5054921571645568,3.5168958112658224,null,3.6188817923084775,3.5254759493670882,3.5198250990928823,3.6046822448979592,3.5734958704785327,3.5438134778562436,3.620018282270216,null,{"$f":"[2]!mGetRate(BX$1,$B133,EOMONTH($B133,0)+1,\"FLAT\",E133,F133)","v":28.831291935483872},{"$f":"[2]!mGetRate(BY$1,$B133,EOMONTH($B133,0)+1,\"FLAT\",G133,H133)","v":29.191060107526887},{"$f":"[2]!mGetRate(BZ$1,$B133,EOMONTH($B133,0)+1,\"FLAT\",I133,J133)","v":26.004072903225804},{"$f":"IF(ValuationDate>$D133,\"\",[2]!mGetRate(CA$1,$B133,EOMONTH($B133,0)+1,\"FLAT\",M133,N133))","v":27.416739892473117},{"$f":"[2]!mGetRate(CB$1,$B133,EOMONTH($B133,0)+1,\"FLAT\",Q133,R133)","v":29.191060107526877},{"$f":"IF(ValuationDate>$D133,\"\",[2]!mGetRate(CC$1,$B133,EOMONTH($B133,0)+1,\"FLAT\",K133,L133))","v":33.083405591397856},{"$f":"[2]!mGetRate(CD$1,$B133,EOMONTH($B133,0)+1,\"FLAT\",AE133,AF133)","v":29.189458924731184},{"$f":"[2]!mGetRate(CE$1,$B133,EOMONTH($B133,0)+1,\"FLAT\",AA133,AB133)","v":30.691060107526884},{"$f":"[2]!mGetRate(CF$1,$B133,EOMONTH($B133,0)+1,\"FLAT\",O133,P133)","v":27.45987731182796},null,null,null,null,null,null,null,null,2026,"2026-05-01",3.8265285523201977,3.5734958704785327,3.6002650423339797,3.5405581324394313,3.6002650423339797,3.6028533825944171,3.9105038352846191]
[null,"2026-06-01","2026-06-30","2026-06-01",35.832569999999997,28.597180000000002,33.878610000000002,29.34018,32.677680000000002,25.77815,39.900950000000002,33.65493,34.68159,28.029800000000002,32.128610000000002,27.84018,33.128610000000002,28.84018,30.378609999999998,25.34018,32.128610000000002,27.84018,32.677680000000002,25.77815,34.878610000000002,29.84018,36.378610000000002,31.34018,32.878610000000002,28.09018,36.50168,30.661850000000001,4.0498000000000003,3.7301000000000002,3.4903,3.5569000000000002,3.5419,3.6661000000000001,3.4769000000000001,3.3971,3.3304999999999998,3.3037999999999998,3.2505000000000002,3.8054999999999999,3.6244000000000001,3.8555000000000001,3.6421999999999999,3.6269999999999998,3.4777999999999998,3.6242000000000001,3.5669,3.3454999999999999,3.4643000000000002,4.2972999999999999,null,null,null,null,null,null,null,3.4040582278481004,3.3770202531645563,3.5335586158481007,3.5054921571645568,3.4550323135063286,null,3.6324490676323582,3.4040582278481004,3.3998837481127184,3.618253673469388,3.5845625781330055,3.5571617744201749,3.6333784028126574,null,{"$f":"[2]!mGetRate(BX$1,$B134,EOMONTH($B134,0)+1,\"FLAT\",E134,F134)","v":32.777627555555554},{"$f":"[2]!mGetRate(BY$1,$B134,EOMONTH($B134,0)+1,\"FLAT\",G134,H134)","v":31.962384000000004},{"$f":"[2]!mGetRate(BZ$1,$B134,EOMONTH($B134,0)+1,\"FLAT\",I134,J134)","v":29.764545111111111},{"$f":"IF(ValuationDate>$D134,\"\",[2]!mGetRate(CA$1,$B134,EOMONTH($B134,0)+1,\"FLAT\",M134,N134))","v":31.873056444444444},{"$f":"[2]!mGetRate(CB$1,$B134,EOMONTH($B134,0)+1,\"FLAT\",Q134,R134)","v":31.317939555555554},{"$f":"IF(ValuationDate>$D134,\"\",[2]!mGetRate(CC$1,$B134,EOMONTH($B134,0)+1,\"FLAT\",K134,L134))","v":37.263741555555555},{"$f":"[2]!mGetRate(CD$1,$B134,EOMONTH($B134,0)+1,\"FLAT\",AE134,AF134)","v":34.035974000000003},{"$f":"[2]!mGetRate(CE$1,$B134,EOMONTH($B134,0)+1,\"FLAT\",AA134,AB134)","v":34.251272888888892},{"$f":"[2]!mGetRate(CF$1,$B134,EOMONTH($B134,0)+1,\"FLAT\",O134,P134)","v":30.317939555555558},null,null,null,null,null,null,null,null,2026,"2026-06-01",3.8402130877662315,3.5845625781330055,3.6138323176578604,3.5539064533611677,3.6138323176578604,3.6139371264367814,3.9239273314493346]
[null,"2026-07-01","2026-07-31","2026-07-01",47.759860000000003,38.264690000000002,46.998309999999996,37.029339999999998,46.563029999999998,35.945489999999999,53.515279999999997,43.243699999999997,48.44858,38.348550000000003,51.748309999999996,38.029339999999998,51.998309999999996,38.029339999999998,44.998309999999996,34.529339999999998,51.748309999999996,38.029339999999998,46.563029999999998,35.945489999999999,49.498309999999996,38.529339999999998,50.998309999999996,39.529339999999998,48.498309999999996,36.529339999999998,50.678429999999999,38.377189999999999,4.1031000000000004,3.9565999999999999,3.7168000000000001,3.5969000000000002,3.5819000000000001,3.7067000000000001,3.5194000000000001,3.6901999999999999,3.5169999999999999,3.5436000000000001,3.3571,3.8468,3.6648999999999998,3.8967999999999998,3.6829999999999998,3.6673,3.7311000000000001,3.6646999999999998,3.6069,3.532,3.5859000000000001,4.4005999999999998,null,null,null,null,null,null,null,3.5929189873417715,3.6198556962025314,3.729603355341772,3.757564696202532,3.6749856837721522,null,3.6732529031929007,3.5929189873417715,3.6930848321184402,3.6590700000000003,3.6281121221436625,3.5973070272440286,3.6735592164741337,null,{"$f":"[2]!mGetRate(BX$1,$B135,EOMONTH($B135,0)+1,\"FLAT\",E135,F135)","v":43.573817311827959},{"$f":"[2]!mGetRate(BY$1,$B135,EOMONTH($B135,0)+1,\"FLAT\",G135,H135)","v":42.603387741935478},{"$f":"[2]!mGetRate(BZ$1,$B135,EOMONTH($B135,0)+1,\"FLAT\",I135,J135)","v":41.882179032258065},{"$f":"IF(ValuationDate>$D135,\"\",[2]!mGetRate(CA$1,$B135,EOMONTH($B135,0)+1,\"FLAT\",M135,N135))","v":43.99587860215054},{"$f":"[2]!mGetRate(CB$1,$B135,EOMONTH($B135,0)+1,\"FLAT\",Q135,R135)","v":45.839946881720429},{"$f":"IF(ValuationDate>$D135,\"\",[2]!mGetRate(CC$1,$B135,EOMONTH($B135,0)+1,\"FLAT\",K135,L135))","v":48.98694903225806},{"$f":"[2]!mGetRate(CD$1,$B135,EOMONTH($B135,0)+1,\"FLAT\",AE135,AF135)","v":45.255302688172044},{"$f":"[2]!mGetRate(CE$1,$B135,EOMONTH($B135,0)+1,\"FLAT\",AA135,AB135)","v":45.942097419354837},{"$f":"[2]!mGetRate(CF$1,$B135,EOMONTH($B135,0)+1,\"FLAT\",O135,P135)","v":45.70016193548387},null,null,null,null,null,null,null,null,2026,"2026-07-01",4.073261755324622,3.6281121221436625,3.6546361532184033,3.5940517794415792,3.6546361532184033,3.6575537110016421,3.9642987484860726]
[null,"2026-08-01","2026-08-31","2026-08-01",49.823549999999997,39.018790000000003,49.535879999999999,38.535980000000002,49.566380000000002,38.071440000000003,56.425840000000001,44.890219999999999,52.39273,40.739939999999997,54.035879999999999,39.035980000000002,54.035879999999999,39.535980000000002,47.535879999999999,36.535980000000002,54.035879999999999,39.035980000000002,49.566380000000002,38.071440000000003,51.535879999999999,40.035980000000002,53.285879999999999,40.785980000000002,51.785879999999999,38.535980000000002,51.638179999999998,42.61224,4.1430999999999996,4.0365000000000002,3.7433999999999998,3.7035,3.6884999999999999,3.8136000000000001,3.6259999999999999,3.7833999999999999,3.5969000000000002,3.5703,3.4237000000000002,3.9542000000000002,3.7719,4.0042,3.7900999999999998,3.7742,3.7595999999999998,3.7717000000000001,3.7134999999999998,3.6118999999999999,3.6575000000000002,4.4381000000000004,null,null,null,null,null,null,null,3.673830379746835,3.6468936708860755,3.8135924957468355,3.7856311548860759,3.7299869253164557,null,3.7819951249617469,3.673830379746835,3.7863169748319621,3.7678455102040815,3.7373446254739218,3.7042941260195978,3.7806410848819691,null,{"$f":"[2]!mGetRate(BX$1,$B136,EOMONTH($B136,0)+1,\"FLAT\",E136,F136)","v":45.060161182795703},{"$f":"[2]!mGetRate(BY$1,$B136,EOMONTH($B136,0)+1,\"FLAT\",G136,H136)","v":44.686461720430103},{"$f":"[2]!mGetRate(BZ$1,$B136,EOMONTH($B136,0)+1,\"FLAT\",I136,J136)","v":44.4987182795699},{"$f":"IF(ValuationDate>$D136,\"\",[2]!mGetRate(CA$1,$B136,EOMONTH($B136,0)+1,\"FLAT\",M136,N136))","v":47.255478494623659},{"$f":"[2]!mGetRate(CB$1,$B136,EOMONTH($B136,0)+1,\"FLAT\",Q136,R136)","v":47.643450967741934},{"$f":"IF(ValuationDate>$D136,\"\",[2]!mGetRate(CC$1,$B136,EOMONTH($B136,0)+1,\"FLAT\",K136,L136))","v":51.340244086021507},{"$f":"[2]!mGetRate(CD$1,$B136,EOMONTH($B136,0)+1,\"FLAT\",AE136,AF136)","v":47.659002150537638},{"$f":"[2]!mGetRate(CE$1,$B136,EOMONTH($B136,0)+1,\"FLAT\",AA136,AB136)","v":47.775171397849455},{"$f":"[2]!mGetRate(CF$1,$B136,EOMONTH($B136,0)+1,\"FLAT\",O136,P136)","v":47.423020860215047},null,null,null,null,null,null,null,null,2026,"2026-08-01",4.1006308262166886,3.7373446254739218,3.7633783749872491,3.7010390734458745,3.7633783749872491,3.7669543678160919,4.0718885748889786]
[null,"2026-09-01","2026-09-30","2026-09-01",43.876899999999999,35.023440000000001,41.635739999999998,34.053019999999997,45.025779999999997,36.018639999999998,49.661050000000003,40.531269999999999,46.570799999999998,36.492930000000001,45.135739999999998,32.053019999999997,44.635739999999998,32.553019999999997,38.635739999999998,33.053019999999997,45.135739999999998,32.053019999999997,45.025779999999997,36.018639999999998,43.135739999999998,35.053019999999997,44.635739999999998,35.803019999999997,42.635739999999998,31.55302,48.314880000000002,38.278640000000003,4.1031000000000004,3.9832000000000001,3.6501999999999999,3.7035,3.6884999999999999,3.8138000000000001,3.6234999999999999,3.6368999999999998,3.4903,3.4504000000000001,3.3571,3.9544999999999999,3.7719999999999998,4.0045000000000002,3.7902999999999998,3.7742,3.641,3.7717999999999998,3.7134999999999998,3.5053000000000001,3.5945999999999998,4.3930999999999996,null,null,null,null,null,null,null,3.5658810126582274,3.5254759493670882,3.7015368966582276,3.6595948853670888,3.6131221860126579,null,3.7819951249617469,3.5658810126582274,3.6397664500730462,3.7678455102040815,3.7347828875909417,3.7042941260195978,3.7806410848819691,null,{"$f":"[2]!mGetRate(BX$1,$B137,EOMONTH($B137,0)+1,\"FLAT\",E137,F137)","v":39.942028888888885},{"$f":"[2]!mGetRate(BY$1,$B137,EOMONTH($B137,0)+1,\"FLAT\",G137,H137)","v":38.265642222222219},{"$f":"[2]!mGetRate(BZ$1,$B137,EOMONTH($B137,0)+1,\"FLAT\",I137,J137)","v":41.022606666666661},{"$f":"IF(ValuationDate>$D137,\"\",[2]!mGetRate(CA$1,$B137,EOMONTH($B137,0)+1,\"FLAT\",M137,N137))","v":42.091746666666666},{"$f":"[2]!mGetRate(CB$1,$B137,EOMONTH($B137,0)+1,\"FLAT\",Q137,R137)","v":39.265642222222219},{"$f":"IF(ValuationDate>$D137,\"\",[2]!mGetRate(CC$1,$B137,EOMONTH($B137,0)+1,\"FLAT\",K137,L137))","v":45.603370000000005},{"$f":"[2]!mGetRate(CD$1,$B137,EOMONTH($B137,0)+1,\"FLAT\",AE137,AF137)","v":43.854328888888894},{"$f":"[2]!mGetRate(CE$1,$B137,EOMONTH($B137,0)+1,\"FLAT\",AA137,AB137)","v":40.710086666666669},{"$f":"[2]!mGetRate(CF$1,$B137,EOMONTH($B137,0)+1,\"FLAT\",O137,P137)","v":39.321197777777776},null,null,null,null,null,null,null,null,2026,"2026-09-01",4.0047361868504989,3.7347828875909417,3.7633783749872491,3.7010390734458745,3.7633783749872491,3.7643886863710998,4.0718885748889786]
[null,"2026-10-01","2026-10-31","2026-10-01",40.230939999999997,35.329970000000003,40.473939999999999,36.126399999999997,42.422519999999999,36.34028,46.048340000000003,41.464469999999999,44.92859,42.343829999999997,40.473939999999999,34.126399999999997,39.973939999999999,35.626399999999997,37.473939999999999,33.626399999999997,40.473939999999999,34.126399999999997,42.422519999999999,36.34028,41.473939999999999,36.876399999999997,42.473939999999999,37.876399999999997,40.473939999999999,34.626399999999997,46.221919999999997,41.387479999999996,4.1298000000000004,3.9699,3.6501999999999999,3.7433999999999998,3.7284000000000002,3.8540999999999999,3.6659000000000002,3.6901999999999999,3.5569000000000002,3.6635,3.4369999999999998,3.9952999999999999,3.8123,4.0453000000000001,3.8309000000000002,3.8144999999999998,3.8637999999999999,3.8121,3.7534000000000001,3.5718999999999999,3.6545000000000001,4.3773,null,null,null,null,null,null,null,3.6333240506329112,3.7412734177215183,3.7715453666329117,3.8836009657215187,3.7574359501772148,null,3.8226969509333881,3.6333240506329112,3.6930848321184402,3.8085597959183675,3.7782299620862796,3.7443390157113923,3.820721446509292,null,{"$f":"[2]!mGetRate(BX$1,$B138,EOMONTH($B138,0)+1,\"FLAT\",E138,F138)","v":38.175694516129035},{"$f":"[2]!mGetRate(BY$1,$B138,EOMONTH($B138,0)+1,\"FLAT\",G138,H138)","v":38.650778064516132},{"$f":"[2]!mGetRate(BZ$1,$B138,EOMONTH($B138,0)+1,\"FLAT\",I138,J138)","v":39.871903225806449},{"$f":"IF(ValuationDate>$D138,\"\",[2]!mGetRate(CA$1,$B138,EOMONTH($B138,0)+1,\"FLAT\",M138,N138))","v":43.844658387096771},{"$f":"[2]!mGetRate(CB$1,$B138,EOMONTH($B138,0)+1,\"FLAT\",Q138,R138)","v":38.150778064516132},{"$f":"IF(ValuationDate>$D138,\"\",[2]!mGetRate(CC$1,$B138,EOMONTH($B138,0)+1,\"FLAT\",K138,L138))","v":44.126071935483878},{"$f":"[2]!mGetRate(CD$1,$B138,EOMONTH($B138,0)+1,\"FLAT\",AE138,AF138)","v":44.194574193548384},{"$f":"[2]!mGetRate(CE$1,$B138,EOMONTH($B138,0)+1,\"FLAT\",AA138,AB138)","v":40.545939354838708},{"$f":"[2]!mGetRate(CF$1,$B138,EOMONTH($B138,0)+1,\"FLAT\",O138,P138)","v":37.812068387096772},null,null,null,null,null,null,null,null,2026,"2026-10-01",4.0047361868504989,3.7782299620862796,3.8040802009588908,3.7410840362110847,3.8040802009588908,3.8079026436781609,4.1121590633831246]
[null,"2026-11-01","2026-11-30","2026-11-01",41.424370000000003,37.035020000000003,41.537860000000002,37.0107,42.975430000000003,37.695079999999997,47.998100000000001,43.238939999999999,47.292879999999997,44.137050000000002,40.037860000000002,35.5107,41.037860000000002,36.5107,38.287860000000002,35.0107,40.037860000000002,35.5107,42.975430000000003,37.695079999999997,42.537860000000002,37.5107,43.537860000000002,38.7607,40.037860000000002,36.0107,46.909129999999998,40.190379999999998,4.1830999999999996,4.1430999999999996,3.7568000000000001,3.8633000000000002,3.8483000000000001,3.9782000000000002,3.7683,3.7700999999999998,3.7301000000000002,3.9432999999999998,3.5436000000000001,4.1238999999999999,3.9361000000000002,4.1738999999999997,3.9567000000000001,3.9371,4.1654,3.9359000000000002,3.8733,3.7450999999999999,3.8523999999999998,4.4656000000000002,null,null,null,null,null,null,null,3.8087164556962021,4.0246151898734164,3.9536094356962024,4.1777206338734176,3.99116542878481,null,3.9450064480261151,3.8087164556962021,3.7730123879425861,3.9309067346938775,3.8831587457731325,3.8646744110508933,3.9411634354595684,null,{"$f":"[2]!mGetRate(BX$1,$B139,EOMONTH($B139,0)+1,\"FLAT\",E139,F139)","v":39.372759805825247},{"$f":"[2]!mGetRate(BY$1,$B139,EOMONTH($B139,0)+1,\"FLAT\",G139,H139)","v":39.421836532593623},{"$f":"[2]!mGetRate(BZ$1,$B139,EOMONTH($B139,0)+1,\"FLAT\",I139,J139)","v":40.507360721220536},{"$f":"IF(ValuationDate>$D139,\"\",[2]!mGetRate(CA$1,$B139,EOMONTH($B139,0)+1,\"FLAT\",M139,N139))","v":45.817824923717062},{"$f":"[2]!mGetRate(CB$1,$B139,EOMONTH($B139,0)+1,\"FLAT\",Q139,R139)","v":38.921836532593623},{"$f":"IF(ValuationDate>$D139,\"\",[2]!mGetRate(CC$1,$B139,EOMONTH($B139,0)+1,\"FLAT\",K139,L139))","v":45.773638252427183},{"$f":"[2]!mGetRate(CD$1,$B139,EOMONTH($B139,0)+1,\"FLAT\",AE139,AF139)","v":43.768743384188632},{"$f":"[2]!mGetRate(CE$1,$B139,EOMONTH($B139,0)+1,\"FLAT\",AA139,AB139)","v":41.304984937586681},{"$f":"[2]!mGetRate(CF$1,$B139,EOMONTH($B139,0)+1,\"FLAT\",O139,P139)","v":37.921836532593623},null,null,null,null,null,null,null,null,2026,"2026-11-01",4.1144182529066775,3.8831587457731325,3.9263896980516173,3.8614196511371168,3.9263896980516173,3.9129929556650245,4.2331723859507475]
[null,"2026-12-01","2026-12-31","2026-12-01",43.108699999999999,38.780749999999998,42.278750000000002,38.037329999999997,43.660420000000002,37.977499999999999,48.87885,45.005450000000003,48.10004,45.024349999999998,40.278750000000002,36.037329999999997,41.778750000000002,37.537329999999997,39.278750000000002,36.037329999999997,40.278750000000002,36.037329999999997,43.660420000000002,37.977499999999999,43.278750000000002,38.787329999999997,44.278750000000002,39.287329999999997,42.778750000000002,38.037329999999997,47.409820000000003,42.555,4.4229000000000003,4.3829000000000002,3.9165999999999999,4.0632000000000001,4.0481999999999996,4.1806999999999999,3.9706999999999999,4.0365000000000002,3.9965999999999999,4.3029999999999999,3.7301000000000002,4.3292999999999999,4.1383999999999999,4.3792999999999997,4.1603000000000003,4.1386000000000003,4.5456000000000003,4.1382000000000003,4.0731999999999999,4.0115999999999996,4.0514000000000001,4.6928999999999998,null,null,null,null,null,null,null,4.0785898734177204,4.3888683544303788,4.2337484334177207,4.5558294424303796,4.3142590259240494,null,4.1489236162399266,4.0785898734177204,4.0395042636816658,4.1348863265306113,4.0905570447791781,4.0653003120381008,4.1419670517327978,null,{"$f":"[2]!mGetRate(BX$1,$B140,EOMONTH($B140,0)+1,\"FLAT\",E140,F140)","v":41.200679032258058},{"$f":"[2]!mGetRate(BY$1,$B140,EOMONTH($B140,0)+1,\"FLAT\",G140,H140)","v":40.408876666666671},{"$f":"[2]!mGetRate(BZ$1,$B140,EOMONTH($B140,0)+1,\"FLAT\",I140,J140)","v":41.155046666666671},{"$f":"IF(ValuationDate>$D140,\"\",[2]!mGetRate(CA$1,$B140,EOMONTH($B140,0)+1,\"FLAT\",M140,N140))","v":46.744090645161293},{"$f":"[2]!mGetRate(CB$1,$B140,EOMONTH($B140,0)+1,\"FLAT\",Q140,R140)","v":39.908876666666664},{"$f":"IF(ValuationDate>$D140,\"\",[2]!mGetRate(CC$1,$B140,EOMONTH($B140,0)+1,\"FLAT\",K140,L140))","v":47.171222043010751},{"$f":"[2]!mGetRate(CD$1,$B140,EOMONTH($B140,0)+1,\"FLAT\",AE140,AF140)","v":45.269523010752692},{"$f":"[2]!mGetRate(CE$1,$B140,EOMONTH($B140,0)+1,\"FLAT\",AA140,AB140)","v":42.078231505376344},{"$f":"[2]!mGetRate(CF$1,$B140,EOMONTH($B140,0)+1,\"FLAT\",O140,P140)","v":38.408876666666671},null,null,null,null,null,null,null,null,2026,"2026-12-01",4.2788384607469903,4.0905570447791781,4.1303068662654283,4.0620459182239701,4.1303068662654283,4.1207105254515595,4.4349285425918454]
[null,"2027-01-01","2027-01-31","2027-01-01",46.301020000000001,41.165260000000004,43.210740000000001,39.231839999999998,45.621049999999997,39.887990000000002,51.88467,46.564340000000001,49.384839999999997,46.302300000000002,41.210740000000001,37.231839999999998,42.710740000000001,38.731839999999998,39.710740000000001,36.731839999999998,41.210740000000001,37.231839999999998,45.621049999999997,39.887990000000002,44.210740000000001,39.981839999999998,45.210740000000001,41.231839999999998,44.210740000000001,39.231839999999998,47.176049999999996,42.921390000000002,4.4652000000000003,4.4652000000000003,4.0008999999999997,4.1374000000000004,4.1223999999999998,4.2552000000000003,4.0423999999999998,4.2329999999999997,4.1920999999999999,4.3422999999999998,3.7824,4.4043000000000001,4.2129000000000003,4.4542999999999999,4.2337999999999996,4.2130999999999998,4.5834999999999999,4.2126999999999999,4.1474000000000002,4.2070999999999996,4.0949,4.6901999999999999,null,null,null,null,null,null,null,4.2765645569620245,4.4286658227848088,4.4392537769620253,4.5971407467848096,4.4354062258734173,null,4.224614731204734,4.2765645569620245,4.2360720323856036,4.2106006122448978,4.1640276872630393,4.1397697560263493,4.2165024610748372,null,{"$f":"[2]!mGetRate(BX$1,$B141,EOMONTH($B141,0)+1,\"FLAT\",E141,F141)","v":43.926421290322587},{"$f":"[2]!mGetRate(BY$1,$B141,EOMONTH($B141,0)+1,\"FLAT\",G141,H141)","v":41.371033548387096},{"$f":"[2]!mGetRate(BZ$1,$B141,EOMONTH($B141,0)+1,\"FLAT\",I141,J141)","v":42.970280322580642},{"$f":"IF(ValuationDate>$D141,\"\",[2]!mGetRate(CA$1,$B141,EOMONTH($B141,0)+1,\"FLAT\",M141,N141))","v":47.959579569892476},{"$f":"[2]!mGetRate(CB$1,$B141,EOMONTH($B141,0)+1,\"FLAT\",Q141,R141)","v":40.871033548387096},{"$f":"IF(ValuationDate>$D141,\"\",[2]!mGetRate(CC$1,$B141,EOMONTH($B141,0)+1,\"FLAT\",K141,L141))","v":49.424732473118276},{"$f":"[2]!mGetRate(CD$1,$B141,EOMONTH($B141,0)+1,\"FLAT\",AE141,AF141)","v":45.208841612903228},{"$f":"[2]!mGetRate(CE$1,$B141,EOMONTH($B141,0)+1,\"FLAT\",AA141,AB141)","v":43.371033548387096},{"$f":"[2]!mGetRate(CF$1,$B141,EOMONTH($B141,0)+1,\"FLAT\",O141,P141)","v":39.371033548387096},null,null,null,null,null,null,null,null,2027,"2027-01-01",4.3655757794011727,4.1640276872630393,4.2059979812302348,4.1365154981031331,4.2059979812302348,4.1942942692939233,{"$f":"(($AJ141+CW$4)*(1/(1-CW$2))+CW$3)","v":4.5098175211949947}]
[null,"2027-02-01","2027-02-28","2027-02-01",44.49586,40.432540000000003,44.279679999999999,40.38279,47.037309999999998,41.604439999999997,50.420380000000002,46.49174,49.244480000000003,47.135060000000003,42.279679999999999,38.38279,44.279679999999999,39.88279,40.779679999999999,37.88279,42.279679999999999,38.38279,47.037309999999998,41.604439999999997,45.279679999999999,41.13279,46.279679999999999,42.13279,43.279679999999999,40.38279,48.793610000000001,44.310740000000003,4.4924999999999997,4.4104999999999999,4.0145,4.1510999999999996,4.1360999999999999,4.2675000000000001,4.0761000000000003,4.2329999999999997,4.1783999999999999,4.1920999999999999,3.7824,4.415,4.2252999999999998,4.4649999999999999,4.2457000000000003,4.2257999999999996,4.4218000000000002,4.2251000000000003,4.1611000000000002,4.1933999999999996,4.1048999999999998,4.7024999999999997,null,null,null,null,null,null,null,4.2626911392405056,4.2765645569620245,4.424852635240506,4.4392537769620253,4.3508405271012656,null,4.2385900448842184,4.2626911392405056,4.2360720323856036,4.224580204081632,4.1985599139256076,4.1535195051185188,4.2302643897538914,null,{"$f":"[2]!mGetRate(BX$1,$B142,EOMONTH($B142,0)+1,\"FLAT\",E142,F142)","v":42.754437142857149},{"$f":"[2]!mGetRate(BY$1,$B142,EOMONTH($B142,0)+1,\"FLAT\",G142,H142)","v":42.609584285714291},{"$f":"[2]!mGetRate(BZ$1,$B142,EOMONTH($B142,0)+1,\"FLAT\",I142,J142)","v":44.708937142857131},{"$f":"IF(ValuationDate>$D142,\"\",[2]!mGetRate(CA$1,$B142,EOMONTH($B142,0)+1,\"FLAT\",M142,N142))","v":48.340442857142861},{"$f":"[2]!mGetRate(CB$1,$B142,EOMONTH($B142,0)+1,\"FLAT\",Q142,R142)","v":42.395298571428569},{"$f":"IF(ValuationDate>$D142,\"\",[2]!mGetRate(CC$1,$B142,EOMONTH($B142,0)+1,\"FLAT\",K142,L142))","v":48.73667714285714},{"$f":"[2]!mGetRate(CD$1,$B142,EOMONTH($B142,0)+1,\"FLAT\",AE142,AF142)","v":46.87238},{"$f":"[2]!mGetRate(CE$1,$B142,EOMONTH($B142,0)+1,\"FLAT\",AA142,AB142)","v":44.50244142857143},{"$f":"[2]!mGetRate(CF$1,$B142,EOMONTH($B142,0)+1,\"FLAT\",O142,P142)","v":40.609584285714291},null,null,null,null,null,null,null,null,2027,"2027-02-01",4.3795689885790718,4.1985599139256076,4.2199732949097211,4.1502652722856732,4.2199732949097211,4.2288796551724133,4.5236447315300765]
[null,"2027-03-01","2027-03-31","2027-03-01",40.11844,39.204349999999998,38.180819999999997,36.848460000000003,39.09299,37.037840000000003,43.401690000000002,42.774250000000002,42.565080000000002,43.734940000000002,36.180819999999997,34.848460000000003,38.180819999999997,36.348460000000003,36.430819999999997,33.348460000000003,36.180819999999997,34.848460000000003,39.09299,37.037840000000003,39.180819999999997,37.598460000000003,40.180819999999997,38.848460000000003,36.930819999999997,36.848460000000003,40.889290000000003,40.06194,4.3968999999999996,4.2194000000000003,3.9325999999999999,4.0145,3.9994999999999998,4.1292999999999997,3.9319999999999999,4.2194000000000003,4.1646999999999998,4.0827999999999998,3.7414000000000001,4.2750000000000004,4.0872000000000002,4.3250000000000002,4.1066000000000003,4.0881999999999996,4.3074000000000003,4.0869999999999997,4.0244999999999997,4.1797000000000004,4.0339,4.6519000000000004,null,null,null,null,null,null,null,4.2488177215189866,4.1658810126582262,4.4104514935189867,4.3243599966582265,4.2873775560886065,null,4.0992449464449656,4.2488177215189866,4.2224673420325578,4.0851924489795914,4.0509013423506506,4.0164234667250591,4.0930469110999494,null,{"$f":"[2]!mGetRate(BX$1,$B143,EOMONTH($B143,0)+1,\"FLAT\",E143,F143)","v":39.735826285329743},{"$f":"[2]!mGetRate(BY$1,$B143,EOMONTH($B143,0)+1,\"FLAT\",G143,H143)","v":37.623129609690444},{"$f":"[2]!mGetRate(BZ$1,$B143,EOMONTH($B143,0)+1,\"FLAT\",I143,J143)","v":38.232758977119786},{"$f":"IF(ValuationDate>$D143,\"\",[2]!mGetRate(CA$1,$B143,EOMONTH($B143,0)+1,\"FLAT\",M143,N143))","v":43.05475222072679},{"$f":"[2]!mGetRate(CB$1,$B143,EOMONTH($B143,0)+1,\"FLAT\",Q143,R143)","v":37.413842934051146},{"$f":"IF(ValuationDate>$D143,\"\",[2]!mGetRate(CC$1,$B143,EOMONTH($B143,0)+1,\"FLAT\",K143,L143))","v":43.139060336473761},{"$f":"[2]!mGetRate(CD$1,$B143,EOMONTH($B143,0)+1,\"FLAT\",AE143,AF143)","v":40.542983337819649},{"$f":"[2]!mGetRate(CE$1,$B143,EOMONTH($B143,0)+1,\"FLAT\",AA143,AB143)","v":39.623129609690444},{"$f":"[2]!mGetRate(CF$1,$B143,EOMONTH($B143,0)+1,\"FLAT\",O143,P143)","v":35.623129609690444},null,null,null,null,null,null,null,null,2027,"2027-03-01",4.2953010597798125,4.0509013423506506,4.0806281964704683,4.0131689837210702,4.0806281964704683,4.0809937766830862,4.3857763423496161]
[null,"2027-04-01","2027-04-30","2027-04-01",34.979550000000003,31.965479999999999,32.069420000000001,29.514209999999999,32.432499999999997,29.22871,36.718229999999998,34.983730000000001,31.114889999999999,28.22598,30.069420000000001,27.514209999999999,30.569420000000001,28.764209999999999,27.069420000000001,25.514209999999999,30.069420000000001,27.514209999999999,32.432499999999997,29.22871,30.569420000000001,27.514209999999999,34.069420000000001,31.514209999999999,30.569420000000001,28.014209999999999,31.1401,32.165010000000002,4.1646999999999998,3.919,3.6322000000000001,3.7414000000000001,3.7263999999999999,3.8502000000000001,3.6638999999999999,3.6867999999999999,3.6049000000000002,3.4137,3.4274,3.9891000000000001,3.8085,4.0391000000000004,3.8252000000000002,3.8111999999999999,3.589,3.8083,3.7513999999999998,3.6198999999999999,3.6149,4.4146999999999998,null,null,null,null,null,null,null,3.68193164556962,3.4883113924050626,3.8220019215696204,3.6210166444050631,3.6533154009873416,null,3.8206567591553613,3.68193164556962,3.6896836595301785,3.8065189795918366,3.7761805717798955,3.7423317530701992,3.8187124058262181,null,{"$f":"[2]!mGetRate(BX$1,$B144,EOMONTH($B144,0)+1,\"FLAT\",E144,F144)","v":33.70694266666667},{"$f":"[2]!mGetRate(BY$1,$B144,EOMONTH($B144,0)+1,\"FLAT\",G144,H144)","v":30.990553555555557},{"$f":"[2]!mGetRate(BZ$1,$B144,EOMONTH($B144,0)+1,\"FLAT\",I144,J144)","v":31.079788666666666},{"$f":"IF(ValuationDate>$D144,\"\",[2]!mGetRate(CA$1,$B144,EOMONTH($B144,0)+1,\"FLAT\",M144,N144))","v":29.895127999999996},{"$f":"[2]!mGetRate(CB$1,$B144,EOMONTH($B144,0)+1,\"FLAT\",Q144,R144)","v":29.80722022222222},{"$f":"IF(ValuationDate>$D144,\"\",[2]!mGetRate(CC$1,$B144,EOMONTH($B144,0)+1,\"FLAT\",K144,L144))","v":35.985885555555555},{"$f":"[2]!mGetRate(CD$1,$B144,EOMONTH($B144,0)+1,\"FLAT\",AE144,AF144)","v":31.572839777777777},{"$f":"[2]!mGetRate(CE$1,$B144,EOMONTH($B144,0)+1,\"FLAT\",AA144,AB144)","v":32.990553555555557},{"$f":"[2]!mGetRate(CF$1,$B144,EOMONTH($B144,0)+1,\"FLAT\",O144,P144)","v":28.990553555555557},null,null,null,null,null,null,null,null,2027,"2027-04-01",3.9862157629385742,3.7761805717798955,3.8020400091808635,3.7390767699070637,3.8020400091808635,3.8058500985221673,4.1101404925312881]
[null,"2027-05-01","2027-05-31","2027-05-01",32.81747,27.448989999999998,32.148209999999999,29.492470000000001,29.765149999999998,24.619319999999998,36.412329999999997,32.44997,31.08746,26.042470000000002,30.648209999999999,27.492470000000001,32.148209999999999,29.492470000000001,28.148209999999999,24.492470000000001,30.648209999999999,27.492470000000001,29.765149999999998,24.619319999999998,30.648209999999999,27.492470000000001,33.648209999999999,30.992470000000001,30.648209999999999,27.492470000000001,32.26605,28.600619999999999,4.1920999999999999,3.8915999999999999,3.6185,3.7141000000000002,3.6991000000000001,3.8228,3.6366000000000001,3.7004999999999999,3.6459000000000001,3.4956999999999998,3.4956999999999998,3.9617,3.7812000000000001,4.0117000000000003,3.7987000000000002,3.7839,3.669,3.7810000000000001,3.7241,3.6608999999999998,3.6894,4.4371,null,null,null,null,null,null,null,3.7234506329113919,3.5713493670886072,3.8651002289113925,3.7072132590886078,3.7167783719999998,null,3.792808141385291,{"$f":"AO145*(1/(1-BQ$2))+BQ$3","v":3.7234506329113919},{"$f":"AN145*(1/(1-BR$2))+BR$3","v":3.7033883843711148},{"$f":"AK145*(1/(1-BS$2))+BS$3","v":3.778661836734694},{"$f":"AM145*(1/(1-BT$2))+BT$3","v":3.7482063940977564},{"$f":"AK145*(1/(1-BU$2))+BU$3","v":3.7149326180179192},{"$f":"AJ145*(1/(1-BV$2))+BV$3","v":3.7912890005022604},null,{"$f":"[2]!mGetRate(BX$1,$B145,EOMONTH($B145,0)+1,\"FLAT\",E145,F145)","v":30.335269569892471},{"$f":"[2]!mGetRate(BY$1,$B145,EOMONTH($B145,0)+1,\"FLAT\",G145,H145)","v":30.920287204301079},{"$f":"[2]!mGetRate(BZ$1,$B145,EOMONTH($B145,0)+1,\"FLAT\",I145,J145)","v":27.385895268817201},{"$f":"IF(ValuationDate>$D145,\"\",[2]!mGetRate(CA$1,$B145,EOMONTH($B145,0)+1,\"FLAT\",M145,N145))","v":28.754830215053765},{"$f":"[2]!mGetRate(CB$1,$B145,EOMONTH($B145,0)+1,\"FLAT\",Q145,R145)","v":30.920287204301072},{"$f":"IF(ValuationDate>$D145,\"\",[2]!mGetRate(CC$1,$B145,EOMONTH($B145,0)+1,\"FLAT\",K145,L145))","v":34.580271075268818},{"$f":"[2]!mGetRate(CD$1,$B145,EOMONTH($B145,0)+1,\"FLAT\",AE145,AF145)","v":30.571281290322581},{"$f":"[2]!mGetRate(CE$1,$B145,EOMONTH($B145,0)+1,\"FLAT\",AA145,AB145)","v":32.420287204301076},{"$f":"[2]!mGetRate(CF$1,$B145,EOMONTH($B145,0)+1,\"FLAT\",O145,P145)","v":29.189104408602152},null,null,null,null,null,null,null,null,2027,"2027-05-01",3.9721196625167203,3.7482063940977564,3.7741913914107932,3.7116775848571835,3.7741913914107932,3.7778328571428572,4.0825870004037146]
[null,"2027-06-01","2027-06-30","2027-06-01",37.628439999999998,30.07686,35.167380000000001,30.773430000000001,34.247,27.16095,41.72589,35.28763,36.082920000000001,29.611519999999999,33.417380000000001,29.273430000000001,34.417380000000001,30.273430000000001,31.667380000000001,26.773430000000001,33.417380000000001,29.273430000000001,34.247,27.16095,36.167380000000001,31.273430000000001,37.667380000000001,32.773429999999998,34.167380000000001,29.523430000000001,38.070999999999998,32.044649999999997,4.2194000000000003,3.8780000000000001,3.6185,3.7004999999999999,3.6855000000000002,3.8096000000000001,3.6204999999999998,3.5775999999999999,3.5093000000000001,3.4820000000000002,3.4956999999999998,3.9489999999999998,3.7679,3.9990000000000001,3.7856999999999998,3.7705000000000002,3.6560000000000001,3.7677,3.7105000000000001,3.5243000000000002,3.7094,4.4668999999999999,null,null,null,null,null,null,null,{"$f":"AO146*(1/(1-BJ$2))+BJ$3","v":3.5851215189873415},{"$f":"AP146*(1/(1-BK$2))+BK$3","v":3.5574759493670882},{"$f":"(AO146+BL$3)*BL$5+((1/(1-BL$2)-1)*AO146+BL$4*AO146)","v":3.7215092829873417},{"$f":"(AP146+BM$3)*BM$5+((1/(1-BM$2)-1)*AP146+BM$4*AP146)","v":3.6928121173670885},{"$f":"(BJ146+BK146+BL146+BM146)/4","v":3.6392297171772148},null,{"$f":"AJ146*(1/(1-BP$2))+BP$3","v":3.778934837294706},3.5851215189873415,3.5804459987542496,3.7647842857142861,3.731708802131366,3.7012832320578095,3.7776275238573582,null,{"$f":"[2]!mGetRate(BX$1,$B146,EOMONTH($B146,0)+1,\"FLAT\",E146,F146)","v":34.439995111111109},{"$f":"[2]!mGetRate(BY$1,$B146,EOMONTH($B146,0)+1,\"FLAT\",G146,H146)","v":33.312156666666667},{"$f":"[2]!mGetRate(BZ$1,$B146,EOMONTH($B146,0)+1,\"FLAT\",I146,J146)","v":31.255112222222223},{"$f":"IF(ValuationDate>$D146,\"\",[2]!mGetRate(CA$1,$B146,EOMONTH($B146,0)+1,\"FLAT\",M146,N146))","v":33.350551111111116},{"$f":"[2]!mGetRate(CB$1,$B146,EOMONTH($B146,0)+1,\"FLAT\",Q146,R146)","v":32.667712222222221},{"$f":"IF(ValuationDate>$D146,\"\",[2]!mGetRate(CC$1,$B146,EOMONTH($B146,0)+1,\"FLAT\",K146,L146))","v":39.007513555555555},{"$f":"[2]!mGetRate(CD$1,$B146,EOMONTH($B146,0)+1,\"FLAT\",AE146,AF146)","v":35.526541111111108},{"$f":"[2]!mGetRate(CE$1,$B146,EOMONTH($B146,0)+1,\"FLAT\",AA146,AB146)","v":35.601045555555558},{"$f":"[2]!mGetRate(CF$1,$B146,EOMONTH($B146,0)+1,\"FLAT\",O146,P146)","v":31.667712222222224},null,null,null,null,null,null,null,null,2027,"2027-06-01",3.9721196625167203,3.731708802131366,3.7603180873202087,3.6980281739898437,3.7603180873202087,3.7613098686371096,4.0688607186112238]
[null,"2027-07-01","2027-07-31","2027-07-01",49.344230000000003,39.895769999999999,47.962020000000003,38.365830000000003,47.656190000000002,37.262770000000003,54.786450000000002,44.98603,49.447150000000001,39.928310000000003,52.712020000000003,39.365830000000003,52.962020000000003,39.365830000000003,45.962020000000003,35.865830000000003,52.712020000000003,39.365830000000003,47.656190000000002,37.262770000000003,50.462020000000003,39.865830000000003,51.962020000000003,40.865830000000003,49.462020000000003,37.865830000000003,51.771590000000003,39.694470000000003,4.274,4.1238000000000001,3.8506999999999998,3.7551000000000001,3.7401,3.8649,3.6776,3.8506999999999998,3.6595,3.7004999999999999,3.6049000000000002,4.0049999999999999,3.8231000000000002,4.0549999999999997,3.8412000000000002,3.8254999999999999,3.8879000000000001,3.8229000000000002,3.7650999999999999,3.6745000000000001,3.8336000000000001,4.5715000000000003,null,null,null,null,null,null,null,3.7372227848101263,3.7787417721518981,3.8793962528101265,3.9224945601518986,3.8294638424810121,null,3.8346320728348471,3.7372227848101263,3.8536401851819622,3.8204985714285713,3.7902188953786249,3.756081502162369,3.8324743345052741,null,{"$f":"[2]!mGetRate(BX$1,$B147,EOMONTH($B147,0)+1,\"FLAT\",E147,F147)","v":45.178779892473123},{"$f":"[2]!mGetRate(BY$1,$B147,EOMONTH($B147,0)+1,\"FLAT\",G147,H147)","v":43.731441612903232},{"$f":"[2]!mGetRate(BZ$1,$B147,EOMONTH($B147,0)+1,\"FLAT\",I147,J147)","v":43.074144623655918},{"$f":"IF(ValuationDate>$D147,\"\",[2]!mGetRate(CA$1,$B147,EOMONTH($B147,0)+1,\"FLAT\",M147,N147))","v":45.250672150537639},{"$f":"[2]!mGetRate(CB$1,$B147,EOMONTH($B147,0)+1,\"FLAT\",Q147,R147)","v":46.968000752688177},{"$f":"IF(ValuationDate>$D147,\"\",[2]!mGetRate(CC$1,$B147,EOMONTH($B147,0)+1,\"FLAT\",K147,L147))","v":50.465834731182795},{"$f":"[2]!mGetRate(CD$1,$B147,EOMONTH($B147,0)+1,\"FLAT\",AE147,AF147)","v":46.447268279569897},{"$f":"[2]!mGetRate(CE$1,$B147,EOMONTH($B147,0)+1,\"FLAT\",AA147,AB147)","v":47.070151290322585},{"$f":"[2]!mGetRate(CF$1,$B147,EOMONTH($B147,0)+1,\"FLAT\",O147,P147)","v":46.828215806451617},null,null,null,null,null,null,null,null,2027,"2027-07-01",4.2110331309805531,3.7902188953786249,3.8160153228603493,3.7528265440896047,3.8160153228603493,3.8199100328407223,4.1239677028663708]
[null,"2027-08-01","2027-08-31","2027-08-01",51.259079999999997,40.538420000000002,50.639279999999999,39.680729999999997,50.963700000000003,39.353850000000001,58.125169999999997,46.526359999999997,53.700940000000003,42.008249999999997,55.139279999999999,40.180729999999997,55.139279999999999,40.680729999999997,48.639279999999999,37.680729999999997,55.139279999999999,40.180729999999997,50.963700000000003,39.353850000000001,52.639279999999999,41.180729999999997,54.389279999999999,41.930729999999997,52.889279999999999,39.680729999999997,53.035499999999999,43.894649999999999,4.3013000000000003,4.1783999999999999,3.8643000000000001,3.8233999999999999,3.8083999999999998,3.9335,3.7458999999999998,3.9462999999999999,3.7551000000000001,3.7277999999999998,3.5912000000000002,4.0740999999999996,3.8917999999999999,4.1241000000000003,3.91,3.8940999999999999,3.9171,3.8915999999999999,3.8334000000000001,3.7700999999999998,3.8250000000000002,4.5963000000000003,null,null,null,null,null,null,null,3.8340329113924048,3.806387341772151,3.9798888913924051,3.9511917257721514,3.8928752175822781,null,3.9043046220544735,3.8340329113924048,3.9492731556048453,3.8901924489795916,3.8602055743416335,3.8246295213590988,3.9010830738322451,null,{"$f":"[2]!mGetRate(BX$1,$B148,EOMONTH($B148,0)+1,\"FLAT\",E148,F148)","v":46.53276752688172},{"$f":"[2]!mGetRate(BY$1,$B148,EOMONTH($B148,0)+1,\"FLAT\",G148,H148)","v":45.808091290322579},{"$f":"[2]!mGetRate(BZ$1,$B148,EOMONTH($B148,0)+1,\"FLAT\",I148,J148)","v":45.845379032258073},{"$f":"IF(ValuationDate>$D148,\"\",[2]!mGetRate(CA$1,$B148,EOMONTH($B148,0)+1,\"FLAT\",M148,N148))","v":48.54609817204301},{"$f":"[2]!mGetRate(CB$1,$B148,EOMONTH($B148,0)+1,\"FLAT\",Q148,R148)","v":48.765080537634404},{"$f":"IF(ValuationDate>$D148,\"\",[2]!mGetRate(CC$1,$B148,EOMONTH($B148,0)+1,\"FLAT\",K148,L148))","v":53.011716129032258},{"$f":"[2]!mGetRate(CD$1,$B148,EOMONTH($B148,0)+1,\"FLAT\",AE148,AF148)","v":49.005662903225812},{"$f":"[2]!mGetRate(CE$1,$B148,EOMONTH($B148,0)+1,\"FLAT\",AA148,AB148)","v":48.896800967741939},{"$f":"[2]!mGetRate(CF$1,$B148,EOMONTH($B148,0)+1,\"FLAT\",O148,P148)","v":48.544650430107531},null,null,null,null,null,null,null,null,2027,"2027-08-01",4.2250263401584522,3.8602055743416335,3.8856878720799757,3.8213746883719066,3.8856878720799757,3.8900044499178978,4.1929018974566006]
[null,"2027-09-01","2027-09-30","2027-09-01",44.87462,36.347439999999999,42.346220000000002,35.15784,45.956440000000001,37.06465,50.754530000000003,42.080550000000002,47.123260000000002,37.779449999999997,45.846220000000002,33.15784,45.346220000000002,33.65784,39.346220000000002,34.15784,45.846220000000002,33.15784,45.956440000000001,37.06465,43.846220000000002,36.15784,45.346220000000002,36.90784,43.346220000000002,32.65784,49.245539999999998,39.324649999999998,4.274,4.1238000000000001,3.7688000000000001,3.8233999999999999,3.8083999999999998,3.9337,3.7433999999999998,3.7688000000000001,3.6322000000000001,3.6049000000000002,3.6322000000000001,4.0743999999999998,3.8919000000000001,4.1243999999999996,3.9102000000000001,3.8940999999999999,3.7955000000000001,3.8917000000000002,3.8334000000000001,3.6472000000000002,3.8696999999999999,4.5640000000000001,null,null,null,null,null,null,null,3.7095772151898729,3.68193164556962,3.8506990871898732,3.8220019215696204,3.7660524673797466,null,3.9043046220544735,3.7095772151898729,3.7717119396000158,3.8901924489795916,3.8576438364586534,3.8246295213590988,3.9010830738322451,null,{"$f":"[2]!mGetRate(BX$1,$B149,EOMONTH($B149,0)+1,\"FLAT\",E149,F149)","v":41.084762222222217},{"$f":"[2]!mGetRate(BY$1,$B149,EOMONTH($B149,0)+1,\"FLAT\",G149,H149)","v":39.151384444444446},{"$f":"[2]!mGetRate(BZ$1,$B149,EOMONTH($B149,0)+1,\"FLAT\",I149,J149)","v":42.004533333333335},{"$f":"IF(ValuationDate>$D149,\"\",[2]!mGetRate(CA$1,$B149,EOMONTH($B149,0)+1,\"FLAT\",M149,N149))","v":42.970455555555553},{"$f":"[2]!mGetRate(CB$1,$B149,EOMONTH($B149,0)+1,\"FLAT\",Q149,R149)","v":40.151384444444446},{"$f":"IF(ValuationDate>$D149,\"\",[2]!mGetRate(CC$1,$B149,EOMONTH($B149,0)+1,\"FLAT\",K149,L149))","v":46.899427777777781},{"$f":"[2]!mGetRate(CD$1,$B149,EOMONTH($B149,0)+1,\"FLAT\",AE149,AF149)","v":44.836255555555553},{"$f":"[2]!mGetRate(CE$1,$B149,EOMONTH($B149,0)+1,\"FLAT\",AA149,AB149)","v":41.595828888888889},{"$f":"[2]!mGetRate(CF$1,$B149,EOMONTH($B149,0)+1,\"FLAT\",O149,P149)","v":40.206940000000003},null,null,null,null,null,null,null,null,{"$f":"YEAR($CP149)","v":2027},"2027-09-01",4.1267652021812946,3.8576438364586534,3.8856878720799757,3.8213746883719066,3.8856878720799757,3.8874387684729061,4.1929018974566006]
[null,"2027-10-01","2027-10-31","2027-10-01",41.404110000000003,37.009529999999998,41.710889999999999,37.267499999999998,43.388930000000002,37.450899999999997,47.626010000000001,43.352069999999998,46.372019999999999,43.715919999999997,41.710889999999999,35.267499999999998,41.210889999999999,36.767499999999998,38.710889999999999,34.767499999999998,41.710889999999999,35.267499999999998,43.388930000000002,37.450899999999997,42.710889999999999,38.017499999999998,43.710889999999999,39.017499999999998,41.710889999999999,35.767499999999998,47.188330000000001,42.498100000000001,4.3013000000000003,4.1374000000000004,3.7141000000000002,3.9325999999999999,3.9176000000000002,4.0433000000000003,3.8551000000000002,3.8643000000000001,3.7277999999999998,3.8370000000000002,3.6732,4.1844000000000001,4.0015000000000001,4.2343999999999999,4.0199999999999996,4.0035999999999996,4.0373999999999999,4.0012999999999996,3.9426000000000001,3.7427999999999999,3.8906999999999998,4.5488,null,null,null,null,null,null,null,3.806387341772151,3.9169696202531643,3.9511917257721514,4.0659803882531644,3.9351322690126578,null,4.0156990931347547,3.806387341772151,3.8672448755350084,4.0016210204081633,3.9721022850701919,3.9342260615682196,4.0107766951280759,null,{"$f":"[2]!mGetRate(BX$1,$B150,EOMONTH($B150,0)+1,\"FLAT\",E150,F150)","v":39.466714516129031},{"$f":"[2]!mGetRate(BY$1,$B150,EOMONTH($B150,0)+1,\"FLAT\",G150,H150)","v":39.751976129032258},{"$f":"[2]!mGetRate(BZ$1,$B150,EOMONTH($B150,0)+1,\"FLAT\",I150,J150)","v":40.771088817204301},{"$f":"IF(ValuationDate>$D150,\"\",[2]!mGetRate(CA$1,$B150,EOMONTH($B150,0)+1,\"FLAT\",M150,N150))","v":45.201051182795695},{"$f":"[2]!mGetRate(CB$1,$B150,EOMONTH($B150,0)+1,\"FLAT\",Q150,R150)","v":39.251976129032258},{"$f":"IF(ValuationDate>$D150,\"\",[2]!mGetRate(CC$1,$B150,EOMONTH($B150,0)+1,\"FLAT\",K150,L150))","v":45.741799892473118},{"$f":"[2]!mGetRate(CD$1,$B150,EOMONTH($B150,0)+1,\"FLAT\",AE150,AF150)","v":45.120594193548385},{"$f":"[2]!mGetRate(CE$1,$B150,EOMONTH($B150,0)+1,\"FLAT\",AA150,AB150)","v":41.641761075268818},{"$f":"[2]!mGetRate(CF$1,$B150,EOMONTH($B150,0)+1,\"FLAT\",O150,P150)","v":38.87025569892473},null,null,null,null,null,null,null,null,2027,"2027-10-01",{"$f":"(($AI150+CQ$4)*(1/(1-CQ$2))+CQ$3)","v":4.0704836917378335},{"$f":"(($AM150+CR$4)*(1/(1-CR$2))+CR$3)","v":3.9721022850701919},3.9970823431602578,3.930971428571429,3.9970823431602578,{"$f":"(($AM150+CV$4)*(1/(1-CV$2))+CV$3)","v":4.0020734154351398},4.3031158659668955]
[null,"2027-11-01","2027-11-30","2027-11-01",42.898409999999998,38.350050000000003,42.824399999999997,37.828330000000001,44.084319999999998,38.384410000000003,49.608490000000003,44.701779999999999,48.378520000000002,45.05724,41.324399999999997,36.328330000000001,42.324399999999997,37.328330000000001,39.574399999999997,35.828330000000001,41.324399999999997,36.328330000000001,44.084319999999998,38.384410000000003,43.824399999999997,38.328330000000001,44.824399999999997,39.578330000000001,41.324399999999997,36.828330000000001,48.018120000000003,40.879710000000003,4.3422999999999998,4.2603,3.8233999999999999,4.0282,4.0132000000000003,4.1430999999999996,3.9331999999999998,3.919,3.8780000000000001,4.0964999999999998,3.7414000000000001,4.2888000000000002,4.101,4.3388,4.1215999999999999,4.1018999999999997,4.3186,4.1006999999999998,4.0381999999999998,3.8929999999999998,4.0502000000000002,4.6247999999999996,null,null,null,null,null,null,null,3.9584886075949361,4.179754430379746,4.1090786955949374,4.3387611383797466,4.1465207179873413,null,4.1132202601244519,3.9584886075949361,3.9219637404108632,4.0991720408163266,4.0521309765344808,4.0301732158172294,4.1068088397790055,null,{"$f":"[2]!mGetRate(BX$1,$B151,EOMONTH($B151,0)+1,\"FLAT\",E151,F151)","v":40.873411997226079},{"$f":"[2]!mGetRate(BY$1,$B151,EOMONTH($B151,0)+1,\"FLAT\",G151,H151)","v":40.600074798890425},{"$f":"[2]!mGetRate(BZ$1,$B151,EOMONTH($B151,0)+1,\"FLAT\",I151,J151)","v":41.546634687933427},{"$f":"IF(ValuationDate>$D151,\"\",[2]!mGetRate(CA$1,$B151,EOMONTH($B151,0)+1,\"FLAT\",M151,N151))","v":46.89983639389736},{"$f":"[2]!mGetRate(CB$1,$B151,EOMONTH($B151,0)+1,\"FLAT\",Q151,R151)","v":40.100074798890425},{"$f":"IF(ValuationDate>$D151,\"\",[2]!mGetRate(CC$1,$B151,EOMONTH($B151,0)+1,\"FLAT\",K151,L151))","v":47.423949209431342},{"$f":"[2]!mGetRate(CD$1,$B151,EOMONTH($B151,0)+1,\"FLAT\",AE151,AF151)","v":44.839992940360609},{"$f":"[2]!mGetRate(CE$1,$B151,EOMONTH($B151,0)+1,\"FLAT\",AA151,AB151)","v":42.488771054091536},{"$f":"[2]!mGetRate(CF$1,$B151,EOMONTH($B151,0)+1,\"FLAT\",O151,P151)","v":39.100074798890425},null,null,null,null,null,null,null,null,2027,"2027-11-01",4.1829438213808006,4.0521309765344808,4.0946035101499545,4.0269187579036112,4.0946035101499545,4.0822253037766822,4.3996035526846988]
[null,"2027-12-01",{"$f":"EOMONTH(B152,0)","v":"2027-12-31"},"2027-12-01",44.213920000000002,39.8155,42.536790000000003,38.862099999999998,44.606569999999998,38.73413,49.877130000000001,46.245170000000002,48.649180000000001,45.991030000000002,40.536790000000003,36.862099999999998,42.036790000000003,38.362099999999998,39.536790000000003,36.862099999999998,40.536790000000003,36.862099999999998,44.606569999999998,38.73413,43.536790000000003,39.612099999999998,44.536790000000003,40.112099999999998,43.036790000000003,38.862099999999998,48.355969999999999,43.311630000000001,4.5334000000000003,4.4787999999999997,4.0145,4.2057000000000002,4.1906999999999996,4.3231999999999999,4.1132,4.1374000000000004,4.1101000000000001,4.4104999999999999,3.9599000000000002,4.4718999999999998,4.2808999999999999,4.5218999999999996,4.3029000000000002,4.2811000000000003,4.6531000000000002,4.2807000000000004,4.2157,4.1250999999999998,4.2812000000000001,4.8033999999999999,null,null,null,null,null,null,null,4.19352658227848,4.4977291139240494,4.3530571622784802,4.6688311019240496,4.4282859901012648,null,4.2942872804243599,4.19352658227848,4.1404390619627209,4.2802944897959181,4.2365761041090275,4.2083177752230787,4.2851112004018077,null,{"$f":"[2]!mGetRate(BX$1,$B152,EOMONTH($B152,0)+1,\"FLAT\",E152,F152)","v":42.274831612903228},{"$f":"[2]!mGetRate(BY$1,$B152,EOMONTH($B152,0)+1,\"FLAT\",G152,H152)","v":40.916765376344088},{"$f":"[2]!mGetRate(BZ$1,$B152,EOMONTH($B152,0)+1,\"FLAT\",I152,J152)","v":42.017644838709678},{"$f":"IF(ValuationDate>$D152,\"\",[2]!mGetRate(CA$1,$B152,EOMONTH($B152,0)+1,\"FLAT\",M152,N152))","v":47.477307419354837},{"$f":"[2]!mGetRate(CB$1,$B152,EOMONTH($B152,0)+1,\"FLAT\",Q152,R152)","v":40.416765376344088},{"$f":"IF(ValuationDate>$D152,\"\",[2]!mGetRate(CC$1,$B152,EOMONTH($B152,0)+1,\"FLAT\",K152,L152))","v":48.275943333333331},{"$f":"[2]!mGetRate(CD$1,$B152,EOMONTH($B152,0)+1,\"FLAT\",AE152,AF152)","v":46.1321211827957},{"$f":"[2]!mGetRate(CE$1,$B152,EOMONTH($B152,0)+1,\"FLAT\",AA152,AB152)","v":42.586120215053768},{"$f":"[2]!mGetRate(CF$1,$B152,EOMONTH($B152,0)+1,\"FLAT\",O152,P152)","v":38.916765376344088},null,null,null,null,null,null,null,null,2027,{"$f":"+B152","v":"2027-12-01"},4.3795689885790718,4.2365761041090275,4.2756705304498617,4.2050636423854346,4.2756705304498617,4.2669543678160915,4.5787517157852244]
[null,"2028-01-01","2028-01-31",{"$f":"B153","v":"2028-01-01"},45.93985,41.698349999999998,44.263800000000003,40.192270000000001,46.93909,40.960279999999997,52.63749,47.572130000000001,50.543869999999998,47.51473,42.263800000000003,38.192270000000001,43.763800000000003,39.692270000000001,40.763800000000003,37.692270000000001,42.263800000000003,38.192270000000001,46.93909,40.960279999999997,45.263800000000003,40.942270000000001,46.263800000000003,42.192270000000001,45.263800000000003,40.192270000000001,48.49409,43.993679999999998,4.5907999999999998,4.5628000000000002,4.1009000000000002,4.2828999999999997,4.2679,4.4006999999999996,4.1879,4.3247999999999998,4.2828999999999997,4.4367999999999999,3.9748999999999999,4.5496999999999996,4.3583999999999996,4.5997000000000003,4.3792,4.3585000000000003,4.6779999999999999,4.3581000000000003,4.2929000000000004,4.2979000000000003,4.2873999999999999,4.8158000000000003,null,null,null,null,null,null,null,4.3685139240506317,4.5243620253164547,4.5347007600506322,4.6964770893164554,4.5310134496835435,null,4.3730386830562074,4.3685139240506317,4.3279036922686647,4.35907,4.3131208320524648,4.2857981131731169,4.3626601707684571,null,{"$f":"[2]!mGetRate(BX$1,$B153,EOMONTH($B153,0)+1,\"FLAT\",E153,F153)","v":43.97872634408602},{"$f":"[2]!mGetRate(BY$1,$B153,EOMONTH($B153,0)+1,\"FLAT\",G153,H153)","v":42.381264623655916},{"$f":"[2]!mGetRate(BZ$1,$B153,EOMONTH($B153,0)+1,\"FLAT\",I153,J153)","v":44.174693978494631},{"$f":"IF(ValuationDate>$D153,\"\",[2]!mGetRate(CA$1,$B153,EOMONTH($B153,0)+1,\"FLAT\",M153,N153))","v":49.143299892473117},{"$f":"[2]!mGetRate(CB$1,$B153,EOMONTH($B153,0)+1,\"FLAT\",Q153,R153)","v":41.881264623655923},{"$f":"IF(ValuationDate>$D153,\"\",[2]!mGetRate(CC$1,$B153,EOMONTH($B153,0)+1,\"FLAT\",K153,L153))","v":50.295441827956992},{"$f":"[2]!mGetRate(CD$1,$B153,EOMONTH($B153,0)+1,\"FLAT\",AE153,AF153)","v":46.41325526881721},{"$f":"[2]!mGetRate(CE$1,$B153,EOMONTH($B153,0)+1,\"FLAT\",AA153,AB153)","v":44.381264623655916},{"$f":"[2]!mGetRate(CF$1,$B153,EOMONTH($B153,0)+1,\"FLAT\",O153,P153)","v":40.381264623655916},null,null,null,null,null,null,null,null,2028,"2028-01-01",4.4684670233563129,4.3131208320524648,4.3544219330817091,4.2825441217206279,4.3544219330817091,4.3436169293924456,4.6566685506661285]
[null,{"$f":"C153+1","v":"2028-02-01"},"2028-02-29","2028-02-01",45.432499999999997,41.3628,45.63438,41.985579999999999,48.71604,43.140270000000001,51.544609999999999,47.739690000000003,50.8354,48.941099999999999,43.63438,39.985579999999999,45.63438,41.485579999999999,42.13438,39.485579999999999,43.63438,39.985579999999999,48.71604,43.140270000000001,46.63438,42.735579999999999,47.63438,43.735579999999999,44.63438,41.985579999999999,50.472340000000003,45.846469999999997,4.6048,4.5907999999999998,4.1148999999999996,4.2828999999999997,4.2679,4.3993000000000002,4.2079000000000004,4.4227999999999996,4.3807999999999998,4.3807999999999998,3.9468999999999999,4.5468000000000002,4.3571,4.5968,4.3773999999999997,4.3575999999999997,4.6105,4.3569000000000004,4.2929000000000004,4.3958000000000004,4.2694000000000001,4.8148,null,null,null,null,null,null,null,4.4676531645569604,4.4676531645569604,4.6376111085569605,4.6376111085569605,4.5526321365569604,null,4.3730386830562074,4.4676531645569604,4.4259374904009086,4.35907,4.3336147351163037,4.2857981131731169,4.3626601707684571,null,{"$f":"[2]!mGetRate(BX$1,$B154,EOMONTH($B154,0)+1,\"FLAT\",E154,F154)","v":43.701708045977014},{"$f":"[2]!mGetRate(BY$1,$B154,EOMONTH($B154,0)+1,\"FLAT\",G154,H154)","v":44.082591494252874},{"$f":"[2]!mGetRate(BZ$1,$B154,EOMONTH($B154,0)+1,\"FLAT\",I154,J154)","v":46.344735517241375},{"$f":"IF(ValuationDate>$D154,\"\",[2]!mGetRate(CA$1,$B154,EOMONTH($B154,0)+1,\"FLAT\",M154,N154))","v":50.029778160919534},{"$f":"[2]!mGetRate(CB$1,$B154,EOMONTH($B154,0)+1,\"FLAT\",Q154,R154)","v":43.869947816091951},{"$f":"IF(ValuationDate>$D154,\"\",[2]!mGetRate(CC$1,$B154,EOMONTH($B154,0)+1,\"FLAT\",K154,L154))","v":49.926425632183907},{"$f":"[2]!mGetRate(CD$1,$B154,EOMONTH($B154,0)+1,\"FLAT\",AE154,AF154)","v":48.505015977011489},{"$f":"[2]!mGetRate(CE$1,$B154,EOMONTH($B154,0)+1,\"FLAT\",AA154,AB154)","v":45.976269655172416},{"$f":"[2]!mGetRate(CF$1,$B154,EOMONTH($B154,0)+1,\"FLAT\",O154,P154)","v":42.082591494252874},null,null,null,null,null,null,null,null,2028,"2028-02-01",4.4828717975100316,4.3336147351163037,4.3544219330817091,4.2825441217206279,4.3544219330817091,4.3641423809523809,4.6566685506661285]
[null,"2028-03-01","2028-03-31","2028-03-01",41.161119999999997,40.390079999999998,39.32846,37.850769999999997,40.407330000000002,38.201619999999998,44.649720000000002,43.720759999999999,43.454569999999997,44.753489999999999,37.32846,35.850769999999997,39.32846,37.350769999999997,37.57846,34.350769999999997,37.32846,35.850769999999997,40.407330000000002,38.201619999999998,40.32846,38.600769999999997,41.32846,39.850769999999997,38.07846,37.850769999999997,42.203629999999997,41.225720000000003,4.5068000000000001,4.3667999999999996,3.9889000000000001,4.1148999999999996,4.0998999999999999,4.2297000000000002,4.0324,4.3948,4.3528000000000002,4.2689000000000004,3.7789999999999999,4.3754,4.1875999999999998,4.4253999999999998,4.2069999999999999,4.1886000000000001,4.4934000000000003,4.1874000000000002,4.1249000000000002,4.3677999999999999,4.0715000000000003,4.7618,null,null,null,null,null,null,null,4.4392987341772141,4.3543367088607585,4.6081781181772143,4.5199842648607591,4.4804494565189863,null,4.2016625737019275,4.4392987341772141,4.3979278337916972,4.1876414285714283,4.1537807357311198,4.1171880513129313,4.1939007533902553,null,{"$f":"[2]!mGetRate(BX$1,$B155,EOMONTH($B155,0)+1,\"FLAT\",E155,F155)","v":40.838383203230137},{"$f":"[2]!mGetRate(BY$1,$B155,EOMONTH($B155,0)+1,\"FLAT\",G155,H155)","v":38.70993834454913},{"$f":"[2]!mGetRate(BZ$1,$B155,EOMONTH($B155,0)+1,\"FLAT\",I155,J155)","v":39.484078573351276},{"$f":"IF(ValuationDate>$D155,\"\",[2]!mGetRate(CA$1,$B155,EOMONTH($B155,0)+1,\"FLAT\",M155,N155))","v":43.998263297442797},{"$f":"[2]!mGetRate(CB$1,$B155,EOMONTH($B155,0)+1,\"FLAT\",Q155,R155)","v":38.500651668909825},{"$f":"IF(ValuationDate>$D155,\"\",[2]!mGetRate(CC$1,$B155,EOMONTH($B155,0)+1,\"FLAT\",K155,L155))","v":44.26088209959623},{"$f":"[2]!mGetRate(CD$1,$B155,EOMONTH($B155,0)+1,\"FLAT\",AE155,AF155)","v":41.794302934051139},{"$f":"[2]!mGetRate(CE$1,$B155,EOMONTH($B155,0)+1,\"FLAT\",AA155,AB155)","v":40.70993834454913},{"$f":"[2]!mGetRate(CF$1,$B155,EOMONTH($B155,0)+1,\"FLAT\",O155,P155)","v":36.709938344549123},null,null,null,null,null,null,null,null,2028,"2028-03-01",4.3532288301265565,4.1537807357311198,4.1830458237274302,4.1139337521829011,4.1830458237274302,4.1840315435139566,4.4871085991118287]
[null,"2028-04-01","2028-04-30","2028-04-01",37.064920000000001,33.898609999999998,33.59234,31.048269999999999,34.791719999999998,31.169049999999999,38.368879999999997,36.548189999999998,32.063690000000001,29.172969999999999,31.59234,29.048269999999999,32.09234,30.298269999999999,28.59234,27.048269999999999,31.59234,29.048269999999999,34.791719999999998,31.169049999999999,32.09234,29.048269999999999,35.59234,33.048270000000002,32.09234,29.548269999999999,33.499319999999997,34.105350000000001,4.3388,4.1009000000000002,3.7650000000000001,3.919,3.9039999999999999,4.0277000000000003,3.8414999999999999,3.8769999999999998,3.8069999999999999,3.6110000000000002,3.6389999999999998,4.1665999999999999,3.9860000000000002,4.2165999999999997,4.0026999999999999,3.9887000000000001,3.7863000000000002,3.9857999999999998,3.9289999999999998,3.8220000000000001,3.8264999999999998,4.5888,null,null,null,null,null,null,null,3.8865898734177211,3.6881088607594936,4.0344450414177215,3.8284141087594938,3.8593894710886079,null,4.0018257890441706,3.8865898734177211,3.8799492554970438,3.9877434693877549,3.9581664309867817,3.9205766756081091,3.9971152184831746,null,{"$f":"[2]!mGetRate(BX$1,$B156,EOMONTH($B156,0)+1,\"FLAT\",E156,F156)","v":35.657671111111114},{"$f":"[2]!mGetRate(BY$1,$B156,EOMONTH($B156,0)+1,\"FLAT\",G156,H156)","v":32.461642222222224},{"$f":"[2]!mGetRate(BZ$1,$B156,EOMONTH($B156,0)+1,\"FLAT\",I156,J156)","v":33.181644444444451},{"$f":"IF(ValuationDate>$D156,\"\",[2]!mGetRate(CA$1,$B156,EOMONTH($B156,0)+1,\"FLAT\",M156,N156))","v":30.778925555555556},{"$f":"[2]!mGetRate(CB$1,$B156,EOMONTH($B156,0)+1,\"FLAT\",Q156,R156)","v":31.294975555555556},{"$f":"IF(ValuationDate>$D156,\"\",[2]!mGetRate(CC$1,$B156,EOMONTH($B156,0)+1,\"FLAT\",K156,L156))","v":37.559684444444443},{"$f":"[2]!mGetRate(CD$1,$B156,EOMONTH($B156,0)+1,\"FLAT\",AE156,AF156)","v":33.768666666666668},{"$f":"[2]!mGetRate(CE$1,$B156,EOMONTH($B156,0)+1,\"FLAT\",AA156,AB156)","v":34.461642222222224},{"$f":"[2]!mGetRate(CF$1,$B156,EOMONTH($B156,0)+1,\"FLAT\",O156,P156)","v":30.461642222222224},null,null,null,null,null,null,null,null,2028,"2028-04-01",4.1228553349109989,3.9581664309867817,3.9832090390696728,3.9173220177040893,3.9832090390696728,3.9881161083743839,4.2893895841744047]
[null,"2028-05-01","2028-05-31","2028-05-01",36.017229999999998,30.10718,34.164149999999999,31.28623,33.019799999999996,27.243359999999999,39.467140000000001,35.36786,33.748759999999997,28.733160000000002,32.664149999999999,29.28623,34.164149999999999,31.28623,30.164149999999999,26.28623,32.664149999999999,29.28623,33.019799999999996,27.243359999999999,32.664149999999999,29.28623,35.664149999999999,32.786230000000003,32.664149999999999,29.28623,35.520699999999998,31.22456,4.3667999999999996,4.1288999999999998,3.8069999999999999,3.8769999999999998,3.8620000000000001,3.9857,3.7995000000000001,3.9748999999999999,3.891,3.7370000000000001,3.681,4.1246,3.944,4.1745999999999999,3.9615,3.9466999999999999,3.9104000000000001,3.9438,3.887,3.9060000000000001,3.8748,4.6117999999999997,null,null,null,null,null,null,null,3.9716531645569617,3.8157037974683541,4.1227440125569617,3.9608625654683545,3.9677408850126579,null,3.9589817617056005,3.9716531645569617,3.9778830191413981,3.9448863265306127,3.9151292345527207,3.8784241601430631,3.9549253641386239,null,{"$f":"[2]!mGetRate(BX$1,$B157,EOMONTH($B157,0)+1,\"FLAT\",E157,F157)","v":33.411724086021508},{"$f":"[2]!mGetRate(BY$1,$B157,EOMONTH($B157,0)+1,\"FLAT\",G157,H157)","v":32.895389569892473},{"$f":"[2]!mGetRate(BZ$1,$B157,EOMONTH($B157,0)+1,\"FLAT\",I157,J157)","v":30.473197419354836},{"$f":"IF(ValuationDate>$D157,\"\",[2]!mGetRate(CA$1,$B157,EOMONTH($B157,0)+1,\"FLAT\",M157,N157))","v":31.537581505376345},{"$f":"[2]!mGetRate(CB$1,$B157,EOMONTH($B157,0)+1,\"FLAT\",Q157,R157)","v":32.895389569892473},{"$f":"IF(ValuationDate>$D157,\"\",[2]!mGetRate(CC$1,$B157,EOMONTH($B157,0)+1,\"FLAT\",K157,L157))","v":37.659930537634409},{"$f":"[2]!mGetRate(CD$1,$B157,EOMONTH($B157,0)+1,\"FLAT\",AE157,AF157)","v":33.626702795698925},{"$f":"[2]!mGetRate(CE$1,$B157,EOMONTH($B157,0)+1,\"FLAT\",AA157,AB157)","v":34.395389569892473},{"$f":"[2]!mGetRate(CF$1,$B157,EOMONTH($B157,0)+1,\"FLAT\",O157,P157)","v":31.174959462365589},null,null,null,null,null,null,null,null,2028,"2028-05-01",4.1660696573721578,3.9151292345527207,3.9403650117311035,3.8751694253196578,3.9403650117311035,3.9450126600985223,4.2469995962858293]
[null,"2028-06-01","2028-06-30","2028-06-01",40.092370000000003,32.064129999999999,37.10033,32.399169999999998,36.582050000000002,29.080770000000001,44.329090000000001,37.40596,38.185830000000003,31.387339999999998,35.35033,30.899170000000002,36.35033,31.899170000000002,33.60033,28.399170000000002,35.35033,30.899170000000002,36.582050000000002,29.080770000000001,38.10033,32.899169999999998,39.60033,34.399169999999998,36.10033,31.149170000000002,40.40605,33.964469999999999,4.3948,4.1288999999999998,3.8210000000000002,3.863,3.8479999999999999,3.9721000000000002,3.7829999999999999,3.8210000000000002,3.7370000000000001,3.7090000000000001,3.7090000000000001,4.1115000000000004,3.9304000000000001,4.1615000000000002,3.9481999999999999,3.9329999999999998,3.883,3.9302000000000001,3.8730000000000002,3.7519999999999998,3.9228000000000001,4.6422999999999996,null,null,null,null,null,null,null,3.8157037974683541,3.7873493670886074,3.9608625654683545,3.9314295750886079,3.8738363262784805,null,3.9447004192594108,3.8157037974683541,3.8239299422786193,3.930600612244898,3.8982217645250539,3.864373321654714,3.9408620793571072,null,{"$f":"[2]!mGetRate(BX$1,$B158,EOMONTH($B158,0)+1,\"FLAT\",E158,F158)","v":36.702668666666668},{"$f":"[2]!mGetRate(BY$1,$B158,EOMONTH($B158,0)+1,\"FLAT\",G158,H158)","v":35.115395777777778},{"$f":"[2]!mGetRate(BZ$1,$B158,EOMONTH($B158,0)+1,\"FLAT\",I158,J158)","v":33.414842888888892},{"$f":"IF(ValuationDate>$D158,\"\",[2]!mGetRate(CA$1,$B158,EOMONTH($B158,0)+1,\"FLAT\",M158,N158))","v":35.315356444444447},{"$f":"[2]!mGetRate(CB$1,$B158,EOMONTH($B158,0)+1,\"FLAT\",Q158,R158)","v":34.470951333333332},{"$f":"IF(ValuationDate>$D158,\"\",[2]!mGetRate(CC$1,$B158,EOMONTH($B158,0)+1,\"FLAT\",K158,L158))","v":41.405990666666668},{"$f":"[2]!mGetRate(CD$1,$B158,EOMONTH($B158,0)+1,\"FLAT\",AE158,AF158)","v":37.686271777777776},{"$f":"[2]!mGetRate(CE$1,$B158,EOMONTH($B158,0)+1,\"FLAT\",AA158,AB158)","v":37.404284666666669},{"$f":"[2]!mGetRate(CF$1,$B158,EOMONTH($B158,0)+1,\"FLAT\",O158,P158)","v":33.470951333333332},null,null,null,null,null,null,null,null,2028,"2028-06-01",4.1804744315258775,3.8982217645250539,3.926083669284913,3.8611185611915135,3.926083669284913,3.9280791625615761,4.2328696003229718]
[null,"2028-07-01","2028-07-31","2028-07-01",51.849119999999999,42.296109999999999,50.28678,40.543120000000002,50.219389999999997,39.709980000000002,57.359549999999999,47.384329999999999,51.835410000000003,42.08878,55.03678,41.543120000000002,55.28678,41.543120000000002,48.28678,38.043120000000002,55.03678,41.543120000000002,50.219389999999997,39.709980000000002,52.78678,42.043120000000002,54.28678,43.043120000000002,51.78678,40.043120000000002,54.334789999999998,42.141680000000001,4.4787999999999997,4.3528000000000002,4.0869,3.9329999999999998,3.9180000000000001,4.0427,3.8555000000000001,4.1009000000000002,3.9049999999999998,3.9329999999999998,3.835,4.1828000000000003,4.0010000000000003,4.2328000000000001,4.0190999999999999,4.0034000000000001,4.1204000000000001,4.0007999999999999,3.9430000000000001,3.92,4.0636999999999999,4.7763,null,null,null,null,null,null,null,3.9858303797468349,4.0141848101265811,4.1374605077468356,4.1668934981265817,4.0760922989367083,null,4.0161071314903598,3.9858303797468349,4.1039264738828551,4.0020291836734696,3.9725121631314688,3.9346275140964582,4.0111785032646905,null,{"$f":"[2]!mGetRate(BX$1,$B159,EOMONTH($B159,0)+1,\"FLAT\",E159,F159)","v":47.432136881720425},{"$f":"[2]!mGetRate(BY$1,$B159,EOMONTH($B159,0)+1,\"FLAT\",G159,H159)","v":45.781646881720427},{"$f":"[2]!mGetRate(BZ$1,$B159,EOMONTH($B159,0)+1,\"FLAT\",I159,J159)","v":45.360200430107525},{"$f":"IF(ValuationDate>$D159,\"\",[2]!mGetRate(CA$1,$B159,EOMONTH($B159,0)+1,\"FLAT\",M159,N159))","v":47.328903655913976},{"$f":"[2]!mGetRate(CB$1,$B159,EOMONTH($B159,0)+1,\"FLAT\",Q159,R159)","v":48.932184516129027},{"$f":"IF(ValuationDate>$D159,\"\",[2]!mGetRate(CC$1,$B159,EOMONTH($B159,0)+1,\"FLAT\",K159,L159))","v":52.747351505376344},{"$f":"[2]!mGetRate(CD$1,$B159,EOMONTH($B159,0)+1,\"FLAT\",AE159,AF159)","v":48.697115483870974},{"$f":"[2]!mGetRate(CE$1,$B159,EOMONTH($B159,0)+1,\"FLAT\",AA159,AB159)","v":49.088098494623651},{"$f":"[2]!mGetRate(CF$1,$B159,EOMONTH($B159,0)+1,\"FLAT\",O159,P159)","v":48.797775913978491},null,null,null,null,null,null,null,null,2028,"2028-07-01",4.4540622492025923,3.9725121631314688,3.9974903815158633,3.9313728818322331,3.9974903815158633,4.0024839244663379,4.3035195801372632]
[null,"2028-08-01","2028-08-31","2028-08-01",53.204149999999998,42.377540000000003,52.762079999999997,41.568289999999998,53.317070000000001,41.276670000000003,60.474400000000003,48.706139999999998,55.976469999999999,44.311860000000003,57.262079999999997,42.068289999999998,57.262079999999997,42.568289999999998,50.762079999999997,39.568289999999998,57.262079999999997,42.068289999999998,53.317070000000001,41.276670000000003,54.762079999999997,43.068289999999998,56.512079999999997,43.818289999999998,55.012079999999997,41.568289999999998,55.388869999999997,45.81747,4.5068000000000001,4.4367999999999999,4.1148999999999996,4.0308999999999999,4.0159000000000002,4.1410999999999998,3.9533999999999998,4.2268999999999997,4.0168999999999997,4.0029000000000003,3.863,4.2816000000000001,4.0993000000000004,4.3315999999999999,4.1176000000000004,4.1016000000000004,4.1923000000000004,4.0991,4.0408999999999997,4.0319000000000003,4.0967000000000002,4.8018000000000001,null,null,null,null,null,null,null,4.0991468354430367,4.0849696202531636,4.255087351443037,4.2403708562531639,4.1698936658481003,null,4.1159745190247881,4.0991468354430367,4.2299699286243113,4.1019271428571429,4.072829818628958,4.0328830203828394,4.1095210447011548,null,{"$f":"[2]!mGetRate(BX$1,$B160,EOMONTH($B160,0)+1,\"FLAT\",E160,F160)","v":48.663958709677416},{"$f":"[2]!mGetRate(BY$1,$B160,EOMONTH($B160,0)+1,\"FLAT\",G160,H160)","v":48.067909999999998},{"$f":"[2]!mGetRate(BZ$1,$B160,EOMONTH($B160,0)+1,\"FLAT\",I160,J160)","v":48.267869999999995},{"$f":"IF(ValuationDate>$D160,\"\",[2]!mGetRate(CA$1,$B160,EOMONTH($B160,0)+1,\"FLAT\",M160,N160))","v":51.084859354838713},{"$f":"[2]!mGetRate(CB$1,$B160,EOMONTH($B160,0)+1,\"FLAT\",Q160,R160)","v":51.100168064516126},{"$f":"IF(ValuationDate>$D160,\"\",[2]!mGetRate(CC$1,$B160,EOMONTH($B160,0)+1,\"FLAT\",K160,L160))","v":55.539323225806456},{"$f":"[2]!mGetRate(CD$1,$B160,EOMONTH($B160,0)+1,\"FLAT\",AE160,AF160)","v":51.375057096774185},{"$f":"[2]!mGetRate(CE$1,$B160,EOMONTH($B160,0)+1,\"FLAT\",AA160,AB160)","v":51.188877741935485},{"$f":"[2]!mGetRate(CF$1,$B160,EOMONTH($B160,0)+1,\"FLAT\",O160,P160)","v":50.890490645161293},null,null,null,null,null,null,null,null,2028,"2028-08-01",4.4828717975100316,4.072829818628958,4.0973577690502907,4.0296285674140382,4.0973577690502907,4.1029560098522158,4.4023286233346788]
[null,"2028-09-01","2028-09-30","2028-09-01",46.049680000000002,38.135109999999997,43.717500000000001,37.243830000000003,47.726140000000001,39.499679999999998,51.85727,43.864319999999999,48.199860000000001,39.679780000000001,47.217500000000001,35.243830000000003,46.717500000000001,35.743830000000003,40.717500000000001,36.243830000000003,47.217500000000001,35.243830000000003,47.726140000000001,39.499679999999998,45.217500000000001,38.243830000000003,46.717500000000001,38.993830000000003,44.717500000000001,34.743830000000003,51.015239999999999,41.759680000000003,4.4787999999999997,4.3667999999999996,3.9748999999999999,4.0449000000000002,4.0298999999999996,4.1551999999999998,3.9649000000000001,4.0589000000000004,3.891,3.863,3.8490000000000002,4.2958999999999996,4.1134000000000004,4.3459000000000003,4.1318000000000001,4.1157000000000004,4.0536000000000003,4.1132999999999997,4.0548999999999999,3.9060000000000001,4.0865,4.7687999999999997,null,null,null,null,null,null,null,3.9716531645569617,3.9432987341772145,4.1227440125569617,4.0933110221772147,4.0327517333670881,null,4.1302558614709781,3.9716531645569617,4.0619119889690358,4.1162128571428562,4.0846138128906651,4.0469338588711876,4.1235843294826715,null,{"$f":"[2]!mGetRate(BX$1,$B161,EOMONTH($B161,0)+1,\"FLAT\",E161,F161)","v":42.532093333333329},{"$f":"[2]!mGetRate(BY$1,$B161,EOMONTH($B161,0)+1,\"FLAT\",G161,H161)","v":40.840313333333334},{"$f":"[2]!mGetRate(BZ$1,$B161,EOMONTH($B161,0)+1,\"FLAT\",I161,J161)","v":44.06993555555556},{"$f":"IF(ValuationDate>$D161,\"\",[2]!mGetRate(CA$1,$B161,EOMONTH($B161,0)+1,\"FLAT\",M161,N161))","v":44.413157777777776},{"$f":"[2]!mGetRate(CB$1,$B161,EOMONTH($B161,0)+1,\"FLAT\",Q161,R161)","v":41.840313333333334},{"$f":"IF(ValuationDate>$D161,\"\",[2]!mGetRate(CC$1,$B161,EOMONTH($B161,0)+1,\"FLAT\",K161,L161))","v":48.30484777777778},{"$f":"[2]!mGetRate(CD$1,$B161,EOMONTH($B161,0)+1,\"FLAT\",AE161,AF161)","v":46.901657777777778},{"$f":"[2]!mGetRate(CE$1,$B161,EOMONTH($B161,0)+1,\"FLAT\",AA161,AB161)","v":43.284757777777777},{"$f":"[2]!mGetRate(CF$1,$B161,EOMONTH($B161,0)+1,\"FLAT\",O161,P161)","v":41.895868888888891},null,null,null,null,null,null,null,null,2028,"2028-09-01",4.3388240559728368,4.0846138128906651,4.1116391114964799,4.0436794315421816,4.1116391114964799,4.1147581444991781,4.4164586192975372]
[null,"2028-10-01","2028-10-31","2028-10-01",43.563299999999998,38.694429999999997,43.198720000000002,38.833919999999999,46.057980000000001,39.498980000000003,49.898539999999997,45.230409999999999,48.774889999999999,45.844470000000001,43.198720000000002,36.833919999999999,42.698720000000002,38.333919999999999,40.198720000000002,36.333919999999999,43.198720000000002,36.833919999999999,46.057980000000001,39.498980000000003,44.198720000000002,39.583919999999999,45.198720000000002,40.583919999999999,43.198720000000002,37.333919999999999,49.857379999999999,44.54618,4.5068000000000001,4.3948,3.9468999999999999,4.1429,4.1279000000000003,4.2535999999999996,4.0654000000000003,4.1708999999999996,4.0168999999999997,4.1288999999999998,3.8490000000000002,4.3947000000000003,4.2118000000000002,4.4447000000000001,4.2302999999999997,4.2138999999999998,4.3292000000000002,4.2115999999999998,4.1528999999999998,4.0319000000000003,4.0664999999999996,4.7542999999999997,null,null,null,null,null,null,null,4.0991468354430367,4.2125645569620245,4.255087351443037,4.372819312962025,4.2349045142025314,null,4.2302252585943076,4.0991468354430367,4.1739506154058859,4.2162128571428568,4.1875956757864543,4.1452897282896295,4.2220273229532896,null,{"$f":"[2]!mGetRate(BX$1,$B162,EOMONTH($B162,0)+1,\"FLAT\",E162,F162)","v":41.416808924731185},{"$f":"[2]!mGetRate(BY$1,$B162,EOMONTH($B162,0)+1,\"FLAT\",G162,H162)","v":41.274453333333341},{"$f":"[2]!mGetRate(BZ$1,$B162,EOMONTH($B162,0)+1,\"FLAT\",I162,J162)","v":43.166377849462364},{"$f":"IF(ValuationDate>$D162,\"\",[2]!mGetRate(CA$1,$B162,EOMONTH($B162,0)+1,\"FLAT\",M162,N162))","v":47.48298440860215},{"$f":"[2]!mGetRate(CB$1,$B162,EOMONTH($B162,0)+1,\"FLAT\",Q162,R162)","v":40.774453333333341},{"$f":"IF(ValuationDate>$D162,\"\",[2]!mGetRate(CC$1,$B162,EOMONTH($B162,0)+1,\"FLAT\",K162,L162))","v":47.840547204301068},{"$f":"[2]!mGetRate(CD$1,$B162,EOMONTH($B162,0)+1,\"FLAT\",AE162,AF162)","v":47.515883225806448},{"$f":"[2]!mGetRate(CE$1,$B162,EOMONTH($B162,0)+1,\"FLAT\",AA162,AB162)","v":43.164238279569894},{"$f":"[2]!mGetRate(CF$1,$B162,EOMONTH($B162,0)+1,\"FLAT\",O162,P162)","v":40.392732903225813},null,null,null,null,null,null,null,null,2028,"2028-10-01",4.3100145076653975,4.1875956757864543,4.2116085086198103,4.1420354804391897,4.2116085086198103,4.2178985385878489,4.5153685910375456]
[null,"2028-11-01","2028-11-30","2028-11-01",45.174469999999999,40.351199999999999,45.53895,40.579979999999999,47.065539999999999,40.950609999999998,52.1648,46.88252,50.889530000000001,47.489409999999999,44.03895,39.079979999999999,45.03895,40.079979999999999,42.28895,38.579979999999999,44.03895,39.079979999999999,47.065539999999999,40.950609999999998,46.53895,41.079979999999999,47.53895,42.329979999999999,44.03895,39.579979999999999,50.999339999999997,43.445909999999998,4.6048,4.4927999999999999,4.0728999999999997,4.2828999999999997,4.2679,4.3977000000000004,4.1879,4.2129000000000003,4.1708999999999996,4.3948,4.0168999999999997,4.5434999999999999,4.3555999999999999,4.5934999999999997,4.3762999999999996,4.3566000000000003,4.6169000000000002,4.3554000000000004,4.2929000000000004,4.1859000000000002,4.3257000000000003,4.8872999999999998,null,null,null,null,null,null,null,4.2550962025316439,4.4818303797468344,4.4169687985316441,4.6523276037468353,4.4515557461392401,null,4.3730386830562074,4.2550962025316439,4.2159651003197052,4.35907,4.3131208320524648,4.2857981131731169,4.3626601707684571,null,{"$f":"[2]!mGetRate(BX$1,$B163,EOMONTH($B163,0)+1,\"FLAT\",E163,F163)","v":43.027077947295425},{"$f":"[2]!mGetRate(BY$1,$B163,EOMONTH($B163,0)+1,\"FLAT\",G163,H163)","v":43.331142274618585},{"$f":"[2]!mGetRate(BZ$1,$B163,EOMONTH($B163,0)+1,\"FLAT\",I163,J163)","v":44.343081567267681},{"$f":"IF(ValuationDate>$D163,\"\",[2]!mGetRate(CA$1,$B163,EOMONTH($B163,0)+1,\"FLAT\",M163,N163))","v":49.375745644937581},{"$f":"[2]!mGetRate(CB$1,$B163,EOMONTH($B163,0)+1,\"FLAT\",Q163,R163)","v":42.831142274618585},{"$f":"IF(ValuationDate>$D163,\"\",[2]!mGetRate(CC$1,$B163,EOMONTH($B163,0)+1,\"FLAT\",K163,L163))","v":49.813049819694868},{"$f":"[2]!mGetRate(CD$1,$B163,EOMONTH($B163,0)+1,\"FLAT\",AE163,AF163)","v":47.636439819694864},{"$f":"[2]!mGetRate(CE$1,$B163,EOMONTH($B163,0)+1,\"FLAT\",AA163,AB163)","v":45.219838529819697},{"$f":"[2]!mGetRate(CF$1,$B163,EOMONTH($B163,0)+1,\"FLAT\",O163,P163)","v":41.831142274618585},null,null,null,null,null,null,null,null,2028,"2028-11-01",4.4396574750488726,4.3131208320524648,4.3544219330817091,4.2825441217206279,4.3544219330817091,4.3436169293924456,4.6566685506661285]
[null,"2028-12-01","2028-12-31","2028-12-01",45.604190000000003,42.521320000000003,45.06926,41.70628,47.471080000000001,41.714939999999999,52.374160000000003,49.020690000000002,51.610399999999998,49.092300000000002,43.06926,39.70628,44.56926,41.20628,42.06926,39.70628,43.06926,39.70628,47.471080000000001,41.714939999999999,46.06926,42.45628,47.06926,42.95628,45.56926,41.70628,51.220480000000002,46.292439999999999,4.8426999999999998,4.8007,4.2689000000000004,4.5208000000000004,4.5057999999999998,4.6383000000000001,4.4283000000000001,4.4508000000000001,4.4088000000000003,4.7167000000000003,4.2689000000000004,4.7869999999999999,4.5960000000000001,4.8369999999999997,4.6180000000000003,4.5961999999999996,4.9593999999999996,4.5957999999999997,4.5308000000000002,4.4238,4.5900999999999996,5.1127000000000002,null,null,null,null,null,null,null,4.4960075949367084,4.8078050632911387,4.6670440989367092,4.9907018752911396,4.7403896581139247,null,4.6157194950525353,4.4960075949367084,4.4539471470101217,4.6018251020408156,4.5594575468798038,4.5245620043429859,4.6016355600200907,null,{"$f":"[2]!mGetRate(BX$1,$B164,EOMONTH($B164,0)+1,\"FLAT\",E164,F164)","v":44.178776989247318},{"$f":"[2]!mGetRate(BY$1,$B164,EOMONTH($B164,0)+1,\"FLAT\",G164,H164)","v":43.514333763440852},{"$f":"[2]!mGetRate(BZ$1,$B164,EOMONTH($B164,0)+1,\"FLAT\",I164,J164)","v":44.809638924731182},{"$f":"IF(ValuationDate>$D164,\"\",[2]!mGetRate(CA$1,$B164,EOMONTH($B164,0)+1,\"FLAT\",M164,N164))","v":50.446117204301075},{"$f":"[2]!mGetRate(CB$1,$B164,EOMONTH($B164,0)+1,\"FLAT\",Q164,R164)","v":43.01433376344086},{"$f":"IF(ValuationDate>$D164,\"\",[2]!mGetRate(CC$1,$B164,EOMONTH($B164,0)+1,\"FLAT\",K164,L164))","v":50.823630860215054},{"$f":"[2]!mGetRate(CD$1,$B164,EOMONTH($B164,0)+1,\"FLAT\",AE164,AF164)","v":48.941923870967742},{"$f":"[2]!mGetRate(CE$1,$B164,EOMONTH($B164,0)+1,\"FLAT\",AA164,AB164)","v":45.167559569892468},{"$f":"[2]!mGetRate(CF$1,$B164,EOMONTH($B164,0)+1,\"FLAT\",O164,P164)","v":41.514333763440852},null,null,null,null,null,null,null,null,2028,"2028-12-01",4.641324313200947,4.5594575468798038,4.5971027450780371,4.5213084485838726,4.5971027450780371,4.5903328571428563,4.8967775534921278]
[null,"2029-01-01","2029-01-31","2029-01-01",48.180300000000003,43.336759999999998,47.115830000000003,42.845120000000001,49.537089999999999,43.102420000000002,54.646279999999997,49.642980000000001,52.813009999999998,49.841360000000002,45.115830000000003,40.845120000000001,46.615830000000003,42.345120000000001,43.615830000000003,40.345120000000001,45.115830000000003,40.845120000000001,49.537089999999999,43.102420000000002,48.115830000000003,43.595120000000001,49.115830000000003,44.845120000000001,48.115830000000003,42.845120000000001,51.092089999999999,46.135820000000002,4.8920000000000003,4.9063999999999997,4.3756000000000004,4.6337999999999999,4.6188000000000002,4.7515999999999998,4.5388000000000002,4.7485999999999997,4.7199,4.8776999999999999,4.3324999999999996,4.9005999999999998,4.7092999999999998,4.9505999999999997,4.7302,4.7093999999999996,5.1189,4.7091000000000003,4.6437999999999997,4.7348999999999997,4.6449999999999996,5.117,null,null,null,null,null,null,null,4.8110455696202523,4.9708430379746824,4.9940656456202532,5.1599415699746833,4.9839739557974676,null,4.7309903305110685,4.8110455696202523,4.7518498519466759,4.7171312244897958,4.6726863613075116,4.6379723435703726,4.7151463586137616,null,{"$f":"[2]!mGetRate(BX$1,$B165,EOMONTH($B165,0)+1,\"FLAT\",E165,F165)","v":46.04497591397849},{"$f":"[2]!mGetRate(BY$1,$B165,EOMONTH($B165,0)+1,\"FLAT\",G165,H165)","v":45.233043870967741},{"$f":"[2]!mGetRate(BZ$1,$B165,EOMONTH($B165,0)+1,\"FLAT\",I165,J165)","v":46.700299999999999},{"$f":"IF(ValuationDate>$D165,\"\",[2]!mGetRate(CA$1,$B165,EOMONTH($B165,0)+1,\"FLAT\",M165,N165))","v":51.502927741935487},{"$f":"[2]!mGetRate(CB$1,$B165,EOMONTH($B165,0)+1,\"FLAT\",Q165,R165)","v":44.733043870967748},{"$f":"IF(ValuationDate>$D165,\"\",[2]!mGetRate(CC$1,$B165,EOMONTH($B165,0)+1,\"FLAT\",K165,L165))","v":52.440524086021497},{"$f":"[2]!mGetRate(CD$1,$B165,EOMONTH($B165,0)+1,\"FLAT\",AE165,AF165)","v":48.907067741935485},{"$f":"[2]!mGetRate(CE$1,$B165,EOMONTH($B165,0)+1,\"FLAT\",AA165,AB165)","v":47.233043870967741},{"$f":"[2]!mGetRate(CF$1,$B165,EOMONTH($B165,0)+1,\"FLAT\",O165,P165)","v":43.233043870967741},null,null,null,null,null,null,null,null,2029,"2029-01-01",4.7511092705010807,4.6726863613075116,4.7123735805365703,4.6347189947610348,4.7123735805365703,4.7037359770114939,5.0108268066209121]
[null,"2029-02-01","2029-02-28","2029-02-01",48.215820000000001,44.233789999999999,48.038269999999997,44.865229999999997,51.661819999999999,46.043570000000003,54.256889999999999,50.488790000000002,52.830570000000002,51.90889,46.038269999999997,42.865229999999997,48.038269999999997,44.365229999999997,44.538269999999997,42.365229999999997,46.038269999999997,42.865229999999997,51.661819999999999,46.043570000000003,49.038269999999997,45.615229999999997,50.038269999999997,46.615229999999997,47.038269999999997,44.865229999999997,53.418120000000002,48.749769999999998,4.9207000000000001,4.8634000000000004,4.3898999999999999,4.6482000000000001,4.6332000000000004,4.7645999999999997,4.5731999999999999,4.8490000000000002,4.806,4.806,4.3182,4.9120999999999997,4.7224000000000004,4.9621000000000004,4.7427000000000001,4.7229000000000001,5.0357000000000003,4.7222,4.6581999999999999,4.8209999999999997,4.6406999999999998,5.1307,null,null,null,null,null,null,null,4.898235443037974,4.898235443037974,5.0845720910379741,5.0845720910379741,4.9914037670379736,null,4.7456797113128637,4.898235443037974,4.852284477788281,4.7318251020408164,4.7079358745773137,4.6524246345869598,4.729611451531893,null,{"$f":"[2]!mGetRate(BX$1,$B166,EOMONTH($B166,0)+1,\"FLAT\",E166,F166)","v":46.509235714285715},{"$f":"[2]!mGetRate(BY$1,$B166,EOMONTH($B166,0)+1,\"FLAT\",G166,H166)","v":46.678395714285713},{"$f":"[2]!mGetRate(BZ$1,$B166,EOMONTH($B166,0)+1,\"FLAT\",I166,J166)","v":49.253998571428568},{"$f":"IF(ValuationDate>$D166,\"\",[2]!mGetRate(CA$1,$B166,EOMONTH($B166,0)+1,\"FLAT\",M166,N166))","v":52.435564285714278},{"$f":"[2]!mGetRate(CB$1,$B166,EOMONTH($B166,0)+1,\"FLAT\",Q166,R166)","v":46.464109999999998},{"$f":"IF(ValuationDate>$D166,\"\",[2]!mGetRate(CC$1,$B166,EOMONTH($B166,0)+1,\"FLAT\",K166,L166))","v":52.64199},{"$f":"[2]!mGetRate(CD$1,$B166,EOMONTH($B166,0)+1,\"FLAT\",AE166,AF166)","v":51.417398571428564},{"$f":"[2]!mGetRate(CE$1,$B166,EOMONTH($B166,0)+1,\"FLAT\",AA166,AB166)","v":48.571252857142859},{"$f":"[2]!mGetRate(CF$1,$B166,EOMONTH($B166,0)+1,\"FLAT\",O166,P166)","v":44.678395714285713},null,null,null,null,null,null,null,null,2029,"2029-02-01",4.7658227183866648,4.7079358745773137,{"$f":"(($AK166+CS$4)*(1/(1-CS$2))+CS$3)","v":4.7270629613383663},4.6491713121499831,4.7270629613383663,4.7390397536945805,5.0253605167541382]
[null,"2029-03-01","2029-03-31","2029-03-01",43.683500000000002,43.383479999999999,41.592460000000003,40.687539999999998,43.260640000000002,41.18647,46.641959999999997,46.654179999999997,45.15963,47.70523,39.592460000000003,38.687539999999998,41.592460000000003,40.187539999999998,39.842460000000003,37.187539999999998,39.592460000000003,38.687539999999998,43.260640000000002,41.18647,42.592460000000003,41.437539999999998,43.592460000000003,42.687539999999998,40.342460000000003,40.687539999999998,45.056939999999997,44.210569999999997,4.8346999999999998,4.6912000000000003,4.3756000000000004,4.5190000000000001,4.5039999999999996,4.6338999999999997,4.4364999999999997,4.7773000000000003,4.7199,4.6337999999999999,4.1890999999999998,4.7794999999999996,4.5918000000000001,4.8295000000000003,4.6112000000000002,4.5926999999999998,4.8583999999999996,4.5914999999999999,4.5289999999999999,4.7348999999999997,4.4816000000000003,5.0896999999999997,null,null,null,null,null,null,null,4.8110455696202523,4.7238556962025307,4.9940656456202532,4.9035592002025314,4.8581315279113912,null,4.6138833224523106,4.8110455696202523,4.7805597499711192,4.5999883673469384,4.5678600471359774,4.5227554679659123,4.5998274234053236,null,{"$f":"[2]!mGetRate(BX$1,$B167,EOMONTH($B167,0)+1,\"FLAT\",E167,F167)","v":43.557919623149395},{"$f":"[2]!mGetRate(BY$1,$B167,EOMONTH($B167,0)+1,\"FLAT\",G167,H167)","v":41.213684602960974},{"$f":"[2]!mGetRate(BZ$1,$B167,EOMONTH($B167,0)+1,\"FLAT\",I167,J167)","v":42.392447711978463},{"$f":"IF(ValuationDate>$D167,\"\",[2]!mGetRate(CA$1,$B167,EOMONTH($B167,0)+1,\"FLAT\",M167,N167))","v":46.225150323014809},{"$f":"[2]!mGetRate(CB$1,$B167,EOMONTH($B167,0)+1,\"FLAT\",Q167,R167)","v":41.004397927321669},{"$f":"IF(ValuationDate>$D167,\"\",[2]!mGetRate(CC$1,$B167,EOMONTH($B167,0)+1,\"FLAT\",K167,L167))","v":46.647074966352619},{"$f":"[2]!mGetRate(CD$1,$B167,EOMONTH($B167,0)+1,\"FLAT\",AE167,AF167)","v":44.702672072678332},{"$f":"[2]!mGetRate(CE$1,$B167,EOMONTH($B167,0)+1,\"FLAT\",AA167,AB167)","v":43.213684602960974},{"$f":"[2]!mGetRate(CF$1,$B167,EOMONTH($B167,0)+1,\"FLAT\",O167,P167)","v":39.213684602960974},null,null,null,null,null,null,null,null,2029,"2029-03-01",4.7511092705010807,4.5678600471359774,4.5952665724778123,4.5195019089102546,4.5952665724778123,4.598748292282429,4.8949608397254742]
[null,"2029-04-01","2029-04-30","2029-04-01",39.137869999999999,35.522370000000002,34.907769999999999,32.17154,36.578110000000002,32.636420000000001,39.713099999999997,38.037950000000002,33.26755,30.147449999999999,32.907769999999999,30.17154,33.407769999999999,31.42154,29.907769999999999,28.17154,32.907769999999999,30.17154,36.578110000000002,32.636420000000001,33.407769999999999,30.17154,36.907769999999999,34.17154,33.407769999999999,30.67154,35.285710000000002,35.572719999999997,4.6195000000000004,4.4043000000000001,4.1029999999999998,4.2034000000000002,4.1883999999999997,4.3121,4.1258999999999997,4.2178000000000004,4.1173999999999999,3.9308999999999998,3.9451999999999998,4.4511000000000003,4.2705000000000002,4.5011000000000001,4.2872000000000003,4.2732000000000001,4.1060999999999996,4.2702999999999998,4.2134,4.1323999999999996,4.1326999999999998,4.8695000000000004,null,null,null,null,null,null,null,4.2009189873417707,4.0120582278481001,4.3607307633417713,4.1646860238481018,4.1845985005949355,null,4.2919410598796288,4.2009189873417707,4.2208667902263173,4.2779475510204072,4.2495897325545648,4.2060094231857077,4.282800803616273,null,{"$f":"[2]!mGetRate(BX$1,$B168,EOMONTH($B168,0)+1,\"FLAT\",E168,F168)","v":37.53098111111111},{"$f":"[2]!mGetRate(BY$1,$B168,EOMONTH($B168,0)+1,\"FLAT\",G168,H168)","v":33.691667777777781},{"$f":"[2]!mGetRate(BZ$1,$B168,EOMONTH($B168,0)+1,\"FLAT\",I168,J168)","v":34.82624777777778},{"$f":"IF(ValuationDate>$D168,\"\",[2]!mGetRate(CA$1,$B168,EOMONTH($B168,0)+1,\"FLAT\",M168,N168))","v":31.880838888888889},{"$f":"[2]!mGetRate(CB$1,$B168,EOMONTH($B168,0)+1,\"FLAT\",Q168,R168)","v":32.525001111111116},{"$f":"IF(ValuationDate>$D168,\"\",[2]!mGetRate(CC$1,$B168,EOMONTH($B168,0)+1,\"FLAT\",K168,L168))","v":38.968588888888888},{"$f":"[2]!mGetRate(CD$1,$B168,EOMONTH($B168,0)+1,\"FLAT\",AE168,AF168)","v":35.413270000000004},{"$f":"[2]!mGetRate(CE$1,$B168,EOMONTH($B168,0)+1,\"FLAT\",AA168,AB168)","v":35.691667777777781},{"$f":"[2]!mGetRate(CF$1,$B168,EOMONTH($B168,0)+1,\"FLAT\",O168,P168)","v":31.691667777777777},null,null,null,null,null,null,null,null,2029,"2029-04-01",4.4706277394793696,4.2495897325545648,4.2733243099051306,4.2027552861358108,4.2733243099051306,4.279988029556649,4.5764303593056121]
[null,"2029-05-01","2029-05-31","2029-05-01",37.024500000000003,30.84337,35.737920000000003,32.787480000000002,34.022100000000002,27.962409999999998,39.944809999999997,36.230899999999998,34.511049999999997,29.351330000000001,34.237920000000003,30.787479999999999,35.737920000000003,32.787480000000002,31.737919999999999,27.787479999999999,34.237920000000003,30.787479999999999,34.022100000000002,27.962409999999998,34.237920000000003,30.787479999999999,37.237920000000003,34.287480000000002,34.237920000000003,30.787479999999999,36.523000000000003,31.943709999999999,4.6482000000000001,4.4329999999999998,4.1459999999999999,4.1746999999999996,4.1597,4.2834000000000003,4.0972,4.2465000000000002,4.1604000000000001,4.0168999999999997,3.9594999999999998,4.4222999999999999,4.2417999999999996,4.4722999999999997,4.2592999999999996,4.2445000000000004,4.1902999999999997,4.2416,4.1847000000000003,4.1753999999999998,4.1532999999999998,4.8932000000000002,null,null,null,null,null,null,null,4.2444632911392395,4.0991468354430367,4.4059314271392402,4.255087351443037,4.2511572262911388,null,4.2626643078649389,4.2444632911392395,4.2495766882507606,4.2486618367346933,4.2201809816579567,4.1772052042845926,4.2539710698141633,null,{"$f":"[2]!mGetRate(BX$1,$B169,EOMONTH($B169,0)+1,\"FLAT\",E169,F169)","v":34.299485698924734},{"$f":"[2]!mGetRate(BY$1,$B169,EOMONTH($B169,0)+1,\"FLAT\",G169,H169)","v":34.437188387096775},{"$f":"[2]!mGetRate(BZ$1,$B169,EOMONTH($B169,0)+1,\"FLAT\",I169,J169)","v":31.350623763440861},{"$f":"IF(ValuationDate>$D169,\"\",[2]!mGetRate(CA$1,$B169,EOMONTH($B169,0)+1,\"FLAT\",M169,N169))","v":32.236334731182794},{"$f":"[2]!mGetRate(CB$1,$B169,EOMONTH($B169,0)+1,\"FLAT\",Q169,R169)","v":34.437188387096775},{"$f":"IF(ValuationDate>$D169,\"\",[2]!mGetRate(CC$1,$B169,EOMONTH($B169,0)+1,\"FLAT\",K169,L169))","v":38.307494838709673},{"$f":"[2]!mGetRate(CD$1,$B169,EOMONTH($B169,0)+1,\"FLAT\",AE169,AF169)","v":34.504173225806454},{"$f":"[2]!mGetRate(CE$1,$B169,EOMONTH($B169,0)+1,\"FLAT\",AA169,AB169)","v":35.937188387096775},{"$f":"[2]!mGetRate(CF$1,$B169,EOMONTH($B169,0)+1,\"FLAT\",O169,P169)","v":32.716758279569895},null,null,null,null,null,null,null,null,2029,"2029-05-01",4.5148709743800799,4.2201809816579567,4.2440475578904415,4.1739510146731158,4.2440475578904415,4.2505340065681443,4.5474638675817518]
[null,"2029-06-01","2029-06-30","2029-06-01",39.956609999999998,32.707680000000003,36.962919999999997,33.166649999999997,36.688679999999998,29.687660000000001,43.539909999999999,38.029380000000003,36.90701,31.321999999999999,35.212919999999997,31.666650000000001,36.212919999999997,32.666649999999997,33.462919999999997,29.166650000000001,35.212919999999997,31.666650000000001,36.688679999999998,29.687660000000001,37.962919999999997,33.666649999999997,39.462919999999997,35.166649999999997,35.962919999999997,31.916650000000001,40.512680000000003,34.571359999999999,4.6768999999999998,4.4473000000000003,4.1890999999999998,4.1459999999999999,4.1310000000000002,4.2552000000000003,4.0659999999999998,4.1604000000000001,4.0743,4.0456000000000003,3.9594999999999998,4.3945999999999996,4.2134999999999998,4.4446000000000003,4.2313000000000001,4.2161,4.2195999999999998,4.2133000000000003,4.1559999999999997,4.0892999999999997,4.1733000000000002,4.9244000000000003,null,null,null,null,null,null,null,4.1572734177215178,4.1282101265822781,4.3154249817215184,4.285256166582279,4.2215411731518984,null,4.2333875558502498,4.1572734177215178,4.1634469941774315,4.2193761224489794,4.188210492878369,4.1484009853834785,4.2251413360120536,null,{"$f":"[2]!mGetRate(BX$1,$B170,EOMONTH($B170,0)+1,\"FLAT\",E170,F170)","v":36.895950666666671},{"$f":"[2]!mGetRate(BY$1,$B170,EOMONTH($B170,0)+1,\"FLAT\",G170,H170)","v":35.36005044444444},{"$f":"[2]!mGetRate(BZ$1,$B170,EOMONTH($B170,0)+1,\"FLAT\",I170,J170)","v":33.732693777777776},{"$f":"IF(ValuationDate>$D170,\"\",[2]!mGetRate(CA$1,$B170,EOMONTH($B170,0)+1,\"FLAT\",M170,N170))","v":34.548894666666669},{"$f":"[2]!mGetRate(CB$1,$B170,EOMONTH($B170,0)+1,\"FLAT\",Q170,R170)","v":34.715605999999994},{"$f":"IF(ValuationDate>$D170,\"\",[2]!mGetRate(CC$1,$B170,EOMONTH($B170,0)+1,\"FLAT\",K170,L170))","v":41.213241777777782},{"$f":"[2]!mGetRate(CD$1,$B170,EOMONTH($B170,0)+1,\"FLAT\",AE170,AF170)","v":38.004122666666667},{"$f":"[2]!mGetRate(CE$1,$B170,EOMONTH($B170,0)+1,\"FLAT\",AA170,AB170)","v":37.648939333333331},{"$f":"[2]!mGetRate(CF$1,$B170,EOMONTH($B170,0)+1,\"FLAT\",O170,P170)","v":33.715605999999994},null,null,null,null,null,null,null,null,2029,"2029-06-01",4.5592171005247453,4.188210492878369,4.2147708058757525,4.1451467432104216,4.2147708058757525,4.2185143021346461,4.5184973758578924]
[null,"2029-07-01","2029-07-31","2029-07-01",52.891640000000002,43.590069999999997,52.063009999999998,42.189979999999998,51.282220000000002,40.897950000000002,57.860340000000001,47.686630000000001,52.452840000000002,42.752290000000002,56.813009999999998,43.189979999999998,57.063009999999998,43.189979999999998,50.063009999999998,39.689979999999998,56.813009999999998,43.189979999999998,51.282220000000002,40.897950000000002,54.563009999999998,43.689979999999998,56.063009999999998,44.689979999999998,53.563009999999998,41.689979999999998,55.397620000000003,43.329650000000001,4.7629000000000001,4.6624999999999996,4.4185999999999996,4.2178000000000004,4.2027999999999999,4.3276000000000003,4.1402999999999999,4.2751999999999999,4.0599999999999996,4.1029999999999998,4.0456000000000003,4.4676999999999998,4.2858000000000001,4.5176999999999996,4.3038999999999996,4.2881999999999998,4.2904,4.2855999999999996,4.2278000000000002,4.0750000000000002,4.2744,5.0603999999999996,null,null,null,null,null,null,null,4.1427924050632896,4.1863367088607584,4.3003931330632899,4.3455937968607588,4.2437790109620241,null,4.3066304406814249,4.1427924050632896,4.2782865862752031,4.2926414285714278,4.2643453427605289,4.2204617142022949,4.2972658965344053,null,{"$f":"[2]!mGetRate(BX$1,$B171,EOMONTH($B171,0)+1,\"FLAT\",E171,F171)","v":48.590914086021506},{"$f":"[2]!mGetRate(BY$1,$B171,EOMONTH($B171,0)+1,\"FLAT\",G171,H171)","v":47.498060645161289},{"$f":"[2]!mGetRate(BZ$1,$B171,EOMONTH($B171,0)+1,\"FLAT\",I171,J171)","v":46.480890860215055},{"$f":"IF(ValuationDate>$D171,\"\",[2]!mGetRate(CA$1,$B171,EOMONTH($B171,0)+1,\"FLAT\",M171,N171))","v":47.96763946236559},{"$f":"[2]!mGetRate(CB$1,$B171,EOMONTH($B171,0)+1,\"FLAT\",Q171,R171)","v":50.648598279569889},{"$f":"IF(ValuationDate>$D171,\"\",[2]!mGetRate(CC$1,$B171,EOMONTH($B171,0)+1,\"FLAT\",K171,L171))","v":53.156366559139791},{"$f":"[2]!mGetRate(CD$1,$B171,EOMONTH($B171,0)+1,\"FLAT\",AE171,AF171)","v":49.817805913978496},{"$f":"[2]!mGetRate(CE$1,$B171,EOMONTH($B171,0)+1,\"FLAT\",AA171,AB171)","v":50.804512258064513},{"$f":"[2]!mGetRate(CF$1,$B171,EOMONTH($B171,0)+1,\"FLAT\",O171,P171)","v":50.514189677419353},null,null,null,null,null,null,null,null,2029,"2029-07-01",4.79535250540179,4.2643453427605289,4.2880136907069257,4.2172076035247592,4.2880136907069257,4.2947663546798021,4.5909640694388374]
[null,"2029-08-01","2029-08-31","2029-08-01",55.266599999999997,44.131799999999998,55.433610000000002,44.173940000000002,55.582050000000002,43.310409999999997,62.314610000000002,50.439920000000001,57.830019999999998,46.295119999999997,59.933610000000002,44.673940000000002,59.933610000000002,45.173940000000002,53.433610000000002,42.173940000000002,59.933610000000002,44.673940000000002,55.582050000000002,43.310409999999997,57.433610000000002,45.673940000000002,59.183610000000002,46.423940000000002,57.683610000000002,44.173940000000002,57.653849999999998,47.851210000000002,4.7915999999999999,4.8202999999999996,4.4617000000000004,4.3182,4.3032000000000004,4.4283999999999999,4.2407000000000004,4.4329999999999998,4.2321,4.2034000000000002,4.0887000000000002,4.5689000000000002,4.3865999999999996,4.6189,4.4048999999999996,4.3888999999999996,4.3928000000000003,4.3864000000000001,4.3281999999999998,4.2470999999999997,4.3224,5.0865999999999998,null,null,null,null,null,null,null,4.3170708860759479,4.2880075949367082,4.4813009060759486,4.4511320909367091,4.3843778695063289,null,4.4090480679383868,4.3170708860759479,4.436141008165694,4.3950904081632656,4.367224736140999,4.321226298790168,4.3981197388247111,null,{"$f":"[2]!mGetRate(BX$1,$B172,EOMONTH($B172,0)+1,\"FLAT\",E172,F172)","v":50.597167741935479},{"$f":"[2]!mGetRate(BY$1,$B172,EOMONTH($B172,0)+1,\"FLAT\",G172,H172)","v":50.711812903225812},{"$f":"[2]!mGetRate(BZ$1,$B172,EOMONTH($B172,0)+1,\"FLAT\",I172,J172)","v":50.435878387096771},{"$f":"IF(ValuationDate>$D172,\"\",[2]!mGetRate(CA$1,$B172,EOMONTH($B172,0)+1,\"FLAT\",M172,N172))","v":52.992803870967741},{"$f":"[2]!mGetRate(CB$1,$B172,EOMONTH($B172,0)+1,\"FLAT\",Q172,R172)","v":53.744070967741933},{"$f":"IF(ValuationDate>$D172,\"\",[2]!mGetRate(CC$1,$B172,EOMONTH($B172,0)+1,\"FLAT\",K172,L172))","v":57.334901290322584},{"$f":"[2]!mGetRate(CD$1,$B172,EOMONTH($B172,0)+1,\"FLAT\",AE172,AF172)","v":53.543065483870961},{"$f":"[2]!mGetRate(CE$1,$B172,EOMONTH($B172,0)+1,\"FLAT\",AA172,AB172)","v":53.8327806451613},{"$f":"[2]!mGetRate(CF$1,$B172,EOMONTH($B172,0)+1,\"FLAT\",O172,P172)","v":53.534393548387101},null,null,null,null,null,null,null,null,2029,"2029-08-01",4.8396986315464554,4.367224736140999,4.3904313179638885,4.317972371986591,4.3904313179638885,4.3978041215106733,4.69229632620105]
[null,"2029-09-01","2029-09-30","2029-09-01",49.483400000000003,41.161850000000001,47.259450000000001,40.15719,50.76417,42.288519999999998,55.711329999999997,46.801110000000001,52.28716,42.87811,50.759450000000001,38.15719,50.259450000000001,38.65719,44.259450000000001,39.15719,50.759450000000001,38.15719,50.76417,42.288519999999998,48.759450000000001,41.15719,50.259450000000001,41.90719,48.259450000000001,37.65719,54.053269999999998,44.548520000000003,4.7485999999999997,4.7054999999999998,4.4043000000000001,4.3324999999999996,4.3174999999999999,4.4428999999999998,4.2525000000000004,4.3612000000000002,4.1604000000000001,4.1317000000000004,4.0599999999999996,4.5834999999999999,4.4010999999999996,4.6334999999999997,4.4194000000000004,4.4032999999999998,4.3223000000000003,4.4009,4.3425000000000002,4.1753999999999998,4.2975000000000003,5.0385999999999997,null,null,null,null,null,null,null,4.2444632911392395,4.2153999999999998,4.4059314271392402,4.3757626119999999,4.3103893325696196,null,4.4236354391512798,4.2444632911392395,4.3643162458606417,4.4096822448979589,4.3793161389486635,4.3355782266746949,4.4124843797086886,null,{"$f":"[2]!mGetRate(BX$1,$B173,EOMONTH($B173,0)+1,\"FLAT\",E173,F173)","v":45.600010000000005},{"$f":"[2]!mGetRate(BY$1,$B173,EOMONTH($B173,0)+1,\"FLAT\",G173,H173)","v":43.945062},{"$f":"[2]!mGetRate(BZ$1,$B173,EOMONTH($B173,0)+1,\"FLAT\",I173,J173)","v":46.80886666666666},{"$f":"IF(ValuationDate>$D173,\"\",[2]!mGetRate(CA$1,$B173,EOMONTH($B173,0)+1,\"FLAT\",M173,N173))","v":47.896270000000001},{"$f":"[2]!mGetRate(CB$1,$B173,EOMONTH($B173,0)+1,\"FLAT\",Q173,R173)","v":44.845061999999999},{"$f":"IF(ValuationDate>$D173,\"\",[2]!mGetRate(CC$1,$B173,EOMONTH($B173,0)+1,\"FLAT\",K173,L173))","v":51.553227333333332},{"$f":"[2]!mGetRate(CD$1,$B173,EOMONTH($B173,0)+1,\"FLAT\",AE173,AF173)","v":49.617719999999998},{"$f":"[2]!mGetRate(CE$1,$B173,EOMONTH($B173,0)+1,\"FLAT\",AA173,AB173)","v":46.361728666666664},{"$f":"[2]!mGetRate(CF$1,$B173,EOMONTH($B173,0)+1,\"FLAT\",O173,P173)","v":44.87839533333333},null,null,null,null,null,null,null,null,2029,"2029-09-01",4.780639057516205,4.3793161389486635,4.4050186891767824,4.3323243260603377,4.4050186891767824,4.4099141379310343,4.7067291077916833]
[null,"2029-10-01","2029-10-31","2029-10-01",46.404359999999997,41.060119999999998,46.382559999999998,41.6325,48.897829999999999,41.971040000000002,52.830860000000001,47.819290000000002,51.016570000000002,48.286549999999998,46.382559999999998,39.6325,45.882559999999998,41.1325,43.382559999999998,39.1325,46.382559999999998,39.6325,48.897829999999999,41.971040000000002,47.382559999999998,42.3825,48.382559999999998,43.3825,46.382559999999998,40.1325,52.697229999999998,47.018239999999999,4.7773000000000003,4.7199,4.4473000000000003,4.4185999999999996,4.4036,4.5293000000000001,4.3411,4.5621,4.3756000000000004,4.4904000000000002,4.1029999999999998,4.6703999999999999,4.4874999999999998,4.7203999999999997,4.5061,4.4896000000000003,4.6906999999999996,4.4873000000000003,4.4286000000000003,4.3906000000000001,4.3205,5.0247999999999999,null,null,null,null,null,null,null,4.4623873417721516,4.5786405063291129,4.6321449817721518,4.752820242329113,4.6064982680506326,null,4.5114656951953478,4.4623873417721516,4.5652855320317425,4.4975393877551015,4.4701041295214674,4.4219908833780401,4.4989735811150169,null,{"$f":"[2]!mGetRate(BX$1,$B174,EOMONTH($B174,0)+1,\"FLAT\",E174,F174)","v":44.163227096774186},{"$f":"[2]!mGetRate(BY$1,$B174,EOMONTH($B174,0)+1,\"FLAT\",G174,H174)","v":44.390599354838706},{"$f":"[2]!mGetRate(BZ$1,$B174,EOMONTH($B174,0)+1,\"FLAT\",I174,J174)","v":45.993047096774191},{"$f":"IF(ValuationDate>$D174,\"\",[2]!mGetRate(CA$1,$B174,EOMONTH($B174,0)+1,\"FLAT\",M174,N174))","v":49.871722903225809},{"$f":"[2]!mGetRate(CB$1,$B174,EOMONTH($B174,0)+1,\"FLAT\",Q174,R174)","v":43.890599354838713},{"$f":"IF(ValuationDate>$D174,\"\",[2]!mGetRate(CC$1,$B174,EOMONTH($B174,0)+1,\"FLAT\",K174,L174))","v":50.72923387096774},{"$f":"[2]!mGetRate(CD$1,$B174,EOMONTH($B174,0)+1,\"FLAT\",AE174,AF174)","v":50.315718064516126},{"$f":"[2]!mGetRate(CE$1,$B174,EOMONTH($B174,0)+1,\"FLAT\",AA174,AB174)","v":46.28576064516129},{"$f":"[2]!mGetRate(CF$1,$B174,EOMONTH($B174,0)+1,\"FLAT\",O174,P174)","v":43.551889677419354},null,null,null,null,null,null,null,null,2029,"2029-10-01",4.8248822924169152,4.4701041295214674,4.4928489452208504,4.4187371404484228,4.4928489452208504,4.5008418883415429,4.7936285829632617]
[null,"2029-11-01","2029-11-30","2029-11-01",46.91095,42.944339999999997,47.090159999999997,42.801479999999998,49.082900000000002,43.212029999999999,54.213209999999997,49.920920000000002,53.044159999999998,50.20917,45.590159999999997,41.301479999999998,46.590159999999997,42.301479999999998,43.840159999999997,40.801479999999998,45.590159999999997,41.301479999999998,49.082900000000002,43.212029999999999,48.090159999999997,43.301479999999998,49.090159999999997,44.551479999999998,45.590159999999997,41.801479999999998,53.016599999999997,45.707329999999999,4.8346999999999998,4.8776999999999999,4.5334000000000003,4.5763999999999996,4.5613999999999999,4.6913,4.4813999999999998,4.7342000000000004,4.7199,4.9351000000000003,4.2607999999999997,4.8369999999999997,4.6492000000000004,4.8869999999999996,4.6698000000000004,4.6501000000000001,5.1571999999999996,4.649,4.5864000000000003,4.7348999999999997,4.5696000000000003,5.1172000000000004,null,null,null,null,null,null,null,4.8110455696202523,5.0289696202531635,4.9940656456202532,5.2202792002531639,5.013590008936708,null,4.6724368264816887,4.8110455696202523,4.7374448856905103,4.6585597959183671,4.6138688595142945,4.5803639057681425,4.6574868910095422,null,{"$f":"[2]!mGetRate(BX$1,$B175,EOMONTH($B175,0)+1,\"FLAT\",E175,F175)","v":45.144955811373094},{"$f":"[2]!mGetRate(BY$1,$B175,EOMONTH($B175,0)+1,\"FLAT\",G175,H175)","v":45.180775423023576},{"$f":"[2]!mGetRate(BZ$1,$B175,EOMONTH($B175,0)+1,\"FLAT\",I175,J175)","v":46.469100735090151},{"$f":"IF(ValuationDate>$D175,\"\",[2]!mGetRate(CA$1,$B175,EOMONTH($B175,0)+1,\"FLAT\",M175,N175))","v":51.781979986130366},{"$f":"[2]!mGetRate(CB$1,$B175,EOMONTH($B175,0)+1,\"FLAT\",Q175,R175)","v":44.680775423023576},{"$f":"IF(ValuationDate>$D175,\"\",[2]!mGetRate(CC$1,$B175,EOMONTH($B175,0)+1,\"FLAT\",K175,L175))","v":52.302218196948679},{"$f":"[2]!mGetRate(CD$1,$B175,EOMONTH($B175,0)+1,\"FLAT\",AE175,AF175)","v":49.762403509015257},{"$f":"[2]!mGetRate(CE$1,$B175,EOMONTH($B175,0)+1,\"FLAT\",AA175,AB175)","v":47.069471678224687},{"$f":"[2]!mGetRate(CF$1,$B175,EOMONTH($B175,0)+1,\"FLAT\",O175,P175)","v":43.680775423023576},null,null,null,null,null,null,null,null,2029,"2029-11-01",4.9134716534622909,4.6138688595142945,4.6538200765071913,4.5771104518356447,4.6538200765071913,4.6448279310344818,4.9528938231731932]
[null,"2029-12-01","2029-12-31","2029-12-01",48.731299999999997,46.226019999999998,48.671550000000003,45.462940000000003,50.178959999999996,45.089599999999997,55.598939999999999,52.598889999999997,54.759219999999999,52.595329999999997,46.671550000000003,43.462940000000003,48.171550000000003,44.962940000000003,45.671550000000003,43.462940000000003,46.671550000000003,43.462940000000003,50.178959999999996,45.089599999999997,49.671550000000003,46.212940000000003,50.671550000000003,46.712940000000003,49.171550000000003,45.462940000000003,53.928359999999998,49.667099999999998,5.1646000000000001,5.3368000000000002,4.8346999999999998,4.8776999999999999,4.8627000000000002,4.9951999999999996,4.7851999999999997,5.0212000000000003,4.9781000000000004,5.2793999999999999,4.6051000000000002,5.1439000000000004,4.9528999999999996,5.1939000000000002,4.9748999999999999,4.9531000000000001,5.5220000000000002,4.9527000000000001,4.8876999999999997,4.9931000000000001,4.9264000000000001,5.4345999999999997,null,null,null,null,null,null,null,5.0725139240506323,5.3776278481012643,5.2654798640506328,5.5821998641012645,5.3244553750759485,null,4.9797917178414774,5.0725139240506323,5.0245438659349393,4.966008775510204,4.925171247054001,4.8827580226638201,4.9601488699146152,null,{"$f":"[2]!mGetRate(BX$1,$B176,EOMONTH($B176,0)+1,\"FLAT\",E176,F176)","v":47.572944731182794},{"$f":"[2]!mGetRate(BY$1,$B176,EOMONTH($B176,0)+1,\"FLAT\",G176,H176)","v":47.187999139784942},{"$f":"[2]!mGetRate(BZ$1,$B176,EOMONTH($B176,0)+1,\"FLAT\",I176,J176)","v":47.825815053763435},{"$f":"IF(ValuationDate>$D176,\"\",[2]!mGetRate(CA$1,$B176,EOMONTH($B176,0)+1,\"FLAT\",M176,N176))","v":53.758711720430107},{"$f":"[2]!mGetRate(CB$1,$B176,EOMONTH($B176,0)+1,\"FLAT\",Q176,R176)","v":46.687999139784949},{"$f":"IF(ValuationDate>$D176,\"\",[2]!mGetRate(CC$1,$B176,EOMONTH($B176,0)+1,\"FLAT\",K176,L176))","v":54.211820107526883},{"$f":"[2]!mGetRate(CD$1,$B176,EOMONTH($B176,0)+1,\"FLAT\",AE176,AF176)","v":51.958099999999995},{"$f":"[2]!mGetRate(CE$1,$B176,EOMONTH($B176,0)+1,\"FLAT\",AA176,AB176)","v":48.841224946236558},{"$f":"[2]!mGetRate(CF$1,$B176,EOMONTH($B176,0)+1,\"FLAT\",O176,P176)","v":45.187999139784942},null,null,null,null,null,null,null,null,2029,"2029-12-01",5.2234829714991253,4.925171247054001,4.9611749678669792,4.8795051205363418,4.9611749678669792,4.9566095402298842,5.2569915220024219]
[null,"2030-01-01","2030-01-31","2030-01-01",52.21,48.214910000000003,50.35586,46.354799999999997,52.418439999999997,46.414670000000001,58.955539999999999,53.8889,56.719729999999998,53.742179999999998,48.35586,44.354799999999997,49.85586,45.854799999999997,46.85586,43.854799999999997,48.35586,44.354799999999997,52.418439999999997,46.414670000000001,51.35586,47.104799999999997,52.35586,48.354799999999997,51.35586,46.354799999999997,53.973439999999997,49.448070000000001,5.2054999999999998,5.4260999999999999,4.8673000000000002,4.9408000000000003,4.9257999999999997,5.0586000000000002,4.8457999999999997,5.2496,5.1908000000000003,5.3379000000000003,4.6319999999999997,5.2077,5.0163000000000002,5.2576999999999998,5.0372000000000003,5.0164,5.5791000000000004,5.0160999999999998,4.9508000000000001,5.2058,4.9444999999999997,5.4305000000000003,null,null,null,null,null,null,null,5.2879063291139232,5.4368683544303789,5.4890654731139241,5.6436937904303797,5.4643834867721512,null,5.0441597684382335,5.2879063291139232,5.2530226362758015,5.0303965306122445,4.9872677733374324,4.9460871589934481,5.0235341034655949,null,{"$f":"[2]!mGetRate(BX$1,$B177,EOMONTH($B177,0)+1,\"FLAT\",E177,F177)","v":50.44872376344086},{"$f":"[2]!mGetRate(BY$1,$B177,EOMONTH($B177,0)+1,\"FLAT\",G177,H177)","v":48.59195182795699},{"$f":"[2]!mGetRate(BZ$1,$B177,EOMONTH($B177,0)+1,\"FLAT\",I177,J177)","v":49.771616666666667},{"$f":"IF(ValuationDate>$D177,\"\",[2]!mGetRate(CA$1,$B177,EOMONTH($B177,0)+1,\"FLAT\",M177,N177))","v":55.407046666666659},{"$f":"[2]!mGetRate(CB$1,$B177,EOMONTH($B177,0)+1,\"FLAT\",Q177,R177)","v":48.09195182795699},{"$f":"IF(ValuationDate>$D177,\"\",[2]!mGetRate(CC$1,$B177,EOMONTH($B177,0)+1,\"FLAT\",K177,L177))","v":56.721859999999992},{"$f":"[2]!mGetRate(CD$1,$B177,EOMONTH($B177,0)+1,\"FLAT\",AE177,AF177)","v":51.978384408602146},{"$f":"[2]!mGetRate(CE$1,$B177,EOMONTH($B177,0)+1,\"FLAT\",AA177,AB177)","v":50.59195182795699},{"$f":"[2]!mGetRate(CF$1,$B177,EOMONTH($B177,0)+1,\"FLAT\",O177,P177)","v":46.591951827956983},null,null,null,null,null,null,null,null,2030,"2030-01-01",5.2570255170285005,4.9872677733374324,5.0255430184637353,4.9428343724281891,5.0255430184637353,5.0188016584564847,5.3206774323778765]
[null,"2030-02-01","2030-02-28","2030-02-01",51.331600000000002,47.581290000000003,50.212020000000003,46.82255,54.256129999999999,48.385350000000003,57.691189999999999,53.604370000000003,55.832889999999999,54.554110000000001,48.212020000000003,44.82255,50.212020000000003,46.32255,46.712020000000003,44.32255,48.212020000000003,44.82255,54.256129999999999,48.385350000000003,51.212020000000003,47.57255,52.212020000000003,48.57255,49.212020000000003,46.82255,56.012430000000002,51.091549999999998,5.2348999999999997,5.2496,4.8967000000000001,4.9554999999999998,4.9405000000000001,5.0720000000000001,4.8804999999999996,5.2789999999999999,5.2202000000000002,5.2202000000000002,4.6467000000000001,5.2194000000000003,5.0297000000000001,5.2694000000000001,5.0500999999999996,5.0303000000000004,5.4499000000000004,5.0294999999999996,4.9654999999999996,5.2351999999999999,4.9691999999999998,5.4448999999999996,null,null,null,null,null,null,null,5.3176784810126572,5.3176784810126572,5.5199701130126577,5.5199701130126577,5.4188242970126579,null,5.0591551780067325,5.3176784810126572,5.2824327757154741,5.045396530612245,5.0228246951531919,4.9608405394062149,5.038300552486187,null,{"$f":"[2]!mGetRate(BX$1,$B178,EOMONTH($B178,0)+1,\"FLAT\",E178,F178)","v":49.724324285714289},{"$f":"[2]!mGetRate(BY$1,$B178,EOMONTH($B178,0)+1,\"FLAT\",G178,H178)","v":48.759390000000003},{"$f":"[2]!mGetRate(BZ$1,$B178,EOMONTH($B178,0)+1,\"FLAT\",I178,J178)","v":51.740081428571422},{"$f":"IF(ValuationDate>$D178,\"\",[2]!mGetRate(CA$1,$B178,EOMONTH($B178,0)+1,\"FLAT\",M178,N178))","v":55.284841428571426},{"$f":"[2]!mGetRate(CB$1,$B178,EOMONTH($B178,0)+1,\"FLAT\",Q178,R178)","v":48.545104285714288},{"$f":"IF(ValuationDate>$D178,\"\",[2]!mGetRate(CC$1,$B178,EOMONTH($B178,0)+1,\"FLAT\",K178,L178))","v":55.939695714285712},{"$f":"[2]!mGetRate(CD$1,$B178,EOMONTH($B178,0)+1,\"FLAT\",AE178,AF178)","v":53.903481428571425},{"$f":"[2]!mGetRate(CE$1,$B178,EOMONTH($B178,0)+1,\"FLAT\",AA178,AB178)","v":50.652247142857142},{"$f":"[2]!mGetRate(CF$1,$B178,EOMONTH($B178,0)+1,\"FLAT\",O178,P178)","v":46.759390000000003},null,null,null,null,null,null,null,null,2030,"2030-02-01",5.2872755427513116,5.0228246951531919,5.0405384280322352,4.9575877797627408,5.0405384280322352,5.0544133169129708,5.3355139281388775]
[null,"2030-03-01","2030-03-31","2030-03-01",46.394979999999997,45.764600000000002,43.242179999999998,42.38176,44.951920000000001,43.13805,49.224980000000002,48.898899999999998,47.229790000000001,49.392969999999998,41.242179999999998,40.38176,43.242179999999998,41.88176,41.492179999999998,38.88176,41.242179999999998,40.38176,44.951920000000001,43.13805,44.242179999999998,43.13176,45.242179999999998,44.38176,41.992179999999998,42.38176,46.748220000000003,46.162149999999997,5.1173000000000002,5.0143000000000004,4.7644000000000002,4.8231999999999999,4.8082000000000003,4.9379999999999997,4.7407000000000004,5.1025999999999998,5.0438000000000001,4.9554999999999998,4.4115000000000002,5.0837000000000003,4.8959000000000001,5.1337000000000002,4.9153000000000002,4.8968999999999996,5.1801000000000004,4.8956999999999997,4.8331999999999997,5.0587999999999997,4.7039999999999997,5.3723000000000001,null,null,null,null,null,null,null,5.1390455696202517,5.0496278481012649,5.3345422736202526,5.2417232361012651,5.1912347318607583,null,4.9241964918902381,5.1390455696202517,5.1059719390774347,4.9103965306122452,4.8795723127369612,4.8280601156913194,4.9054025113008537,null,{"$f":"[2]!mGetRate(BX$1,$B179,EOMONTH($B179,0)+1,\"FLAT\",E179,F179)","v":46.117544925975771},{"$f":"[2]!mGetRate(BY$1,$B179,EOMONTH($B179,0)+1,\"FLAT\",G179,H179)","v":42.86350255720054},{"$f":"[2]!mGetRate(BZ$1,$B179,EOMONTH($B179,0)+1,\"FLAT\",I179,J179)","v":44.153621897711986},{"$f":"IF(ValuationDate>$D179,\"\",[2]!mGetRate(CA$1,$B179,EOMONTH($B179,0)+1,\"FLAT\",M179,N179))","v":48.181822113055183},{"$f":"[2]!mGetRate(CB$1,$B179,EOMONTH($B179,0)+1,\"FLAT\",Q179,R179)","v":42.643448721399736},{"$f":"IF(ValuationDate>$D179,\"\",[2]!mGetRate(CC$1,$B179,EOMONTH($B179,0)+1,\"FLAT\",K179,L179))","v":49.081469690444145},{"$f":"[2]!mGetRate(CD$1,$B179,EOMONTH($B179,0)+1,\"FLAT\",AE179,AF179)","v":46.490286096904441},{"$f":"[2]!mGetRate(CE$1,$B179,EOMONTH($B179,0)+1,\"FLAT\",AA179,AB179)","v":44.86350255720054},{"$f":"[2]!mGetRate(CF$1,$B179,EOMONTH($B179,0)+1,\"FLAT\",O179,P179)","v":40.86350255720054},null,null,null,null,null,null,null,null,2030,"2030-03-01",5.1511504269986625,4.8795723127369612,4.9055797419157399,4.8248071137517812,4.9055797419157399,4.9109404105090313,5.2019854662898668]
[null,"2030-04-01","2030-04-30","2030-04-01",41.535020000000003,38.262549999999997,36.552309999999999,34.673340000000003,38.741790000000002,35.26887,42.364789999999999,41.168379999999999,35.309660000000001,33.529690000000002,34.552309999999999,32.673340000000003,35.052309999999999,33.923340000000003,31.552309999999999,30.67334,34.552309999999999,32.673340000000003,38.741790000000002,35.26887,35.052309999999999,32.673340000000003,38.552309999999999,36.673340000000003,35.052309999999999,33.173340000000003,37.449390000000001,38.205170000000003,4.9114000000000004,4.7790999999999997,4.5290999999999997,4.5144000000000002,4.4993999999999996,4.6231,4.4368999999999996,4.5879000000000003,4.4850000000000003,4.2938000000000001,4.2055999999999996,4.7619999999999996,4.5814000000000004,4.8120000000000003,4.5980999999999996,4.5841000000000003,4.4691000000000001,4.5811999999999999,4.5244,4.5,4.3930999999999996,5.1614000000000004,null,null,null,null,null,null,null,4.5731721518987332,4.3795518987341762,4.7471438798987338,4.5461586027341765,4.5615066333164549,null,4.6091908813628484,4.5731721518987332,4.5910944299073737,4.5952944897959176,4.5682699251972538,4.5181387638911685,4.5952066298342542,null,{"$f":"[2]!mGetRate(BX$1,$B180,EOMONTH($B180,0)+1,\"FLAT\",E180,F180)","v":40.153310444444443},{"$f":"[2]!mGetRate(BY$1,$B180,EOMONTH($B180,0)+1,\"FLAT\",G180,H180)","v":35.758967111111112},{"$f":"[2]!mGetRate(BZ$1,$B180,EOMONTH($B180,0)+1,\"FLAT\",I180,J180)","v":37.275446000000002},{"$f":"IF(ValuationDate>$D180,\"\",[2]!mGetRate(CA$1,$B180,EOMONTH($B180,0)+1,\"FLAT\",M180,N180))","v":34.558117111111109},{"$f":"[2]!mGetRate(CB$1,$B180,EOMONTH($B180,0)+1,\"FLAT\",Q180,R180)","v":34.575633777777774},{"$f":"IF(ValuationDate>$D180,\"\",[2]!mGetRate(CC$1,$B180,EOMONTH($B180,0)+1,\"FLAT\",K180,L180))","v":41.859639111111107},{"$f":"[2]!mGetRate(CD$1,$B180,EOMONTH($B180,0)+1,\"FLAT\",AE180,AF180)","v":37.76849711111111},{"$f":"[2]!mGetRate(CE$1,$B180,EOMONTH($B180,0)+1,\"FLAT\",AA180,AB180)","v":37.758967111111112},{"$f":"[2]!mGetRate(CF$1,$B180,EOMONTH($B180,0)+1,\"FLAT\",O180,P180)","v":33.758967111111112},null,null,null,null,null,null,null,null,2030,"2030-04-01",4.9090473299722186,4.5682699251972538,4.5905741313883501,4.5148851964110071,4.5905741313883501,4.599158801313628,4.8903181267662497]
[null,"2030-05-01","2030-05-31","2030-05-01",39.488660000000003,33.162059999999997,38.136060000000001,35.125500000000002,36.274889999999999,30.1294,42.690989999999999,38.940570000000001,37.110900000000001,31.967549999999999,36.636060000000001,33.125500000000002,38.136060000000001,35.125500000000002,34.136060000000001,30.125499999999999,36.636060000000001,33.125500000000002,36.274889999999999,30.1294,36.636060000000001,33.125500000000002,39.636060000000001,36.625500000000002,36.636060000000001,33.125500000000002,38.775790000000001,34.110599999999998,4.9408000000000003,4.7790999999999997,4.5290999999999997,4.4996999999999998,4.4847000000000001,4.6083999999999996,4.4222000000000001,4.6025999999999998,4.4996999999999998,4.3525999999999998,4.2350000000000003,4.7473000000000001,4.5667,4.7972999999999999,4.5842999999999998,4.5693999999999999,4.5259999999999998,4.5664999999999996,4.5096999999999996,4.5147000000000004,4.4287000000000001,5.1858000000000004,null,null,null,null,null,null,null,4.5880582278480997,4.4390962025316441,4.7625961998481001,4.6079678825316446,4.5994296281898723,null,4.5941954717943485,4.5880582278480997,4.60579949962721,4.5802944897959179,4.5532069064453333,4.5033853834784034,4.5804401808136612,null,{"$f":"[2]!mGetRate(BX$1,$B181,EOMONTH($B181,0)+1,\"FLAT\",E181,F181)","v":36.699513763440862},{"$f":"[2]!mGetRate(BY$1,$B181,EOMONTH($B181,0)+1,\"FLAT\",G181,H181)","v":36.808823870967743},{"$f":"[2]!mGetRate(BZ$1,$B181,EOMONTH($B181,0)+1,\"FLAT\",I181,J181)","v":33.565587956989248},{"$f":"IF(ValuationDate>$D181,\"\",[2]!mGetRate(CA$1,$B181,EOMONTH($B181,0)+1,\"FLAT\",M181,N181))","v":34.843401612903229},{"$f":"[2]!mGetRate(CB$1,$B181,EOMONTH($B181,0)+1,\"FLAT\",Q181,R181)","v":36.808823870967743},{"$f":"IF(ValuationDate>$D181,\"\",[2]!mGetRate(CC$1,$B181,EOMONTH($B181,0)+1,\"FLAT\",K181,L181))","v":41.037579032258066},{"$f":"[2]!mGetRate(CD$1,$B181,EOMONTH($B181,0)+1,\"FLAT\",AE181,AF181)","v":36.719093333333333},{"$f":"[2]!mGetRate(CE$1,$B181,EOMONTH($B181,0)+1,\"FLAT\",AA181,AB181)","v":38.308823870967743},{"$f":"[2]!mGetRate(CF$1,$B181,EOMONTH($B181,0)+1,\"FLAT\",O181,P181)","v":35.088393763440862},null,null,null,null,null,null,null,null,2030,"2030-05-01",4.9090473299722186,4.5532069064453333,4.5755787218198511,4.5001317890764563,4.5755787218198511,4.5840725944170764,4.8754816310052478]
[null,"2030-06-01","2030-06-30","2030-06-01",42.361780000000003,35.362139999999997,39.315280000000001,35.783270000000002,38.90831,32.238050000000001,46.193649999999998,40.870220000000003,39.29654,34.159689999999998,37.565280000000001,34.283270000000002,38.565280000000001,35.283270000000002,35.815280000000001,31.783270000000002,37.565280000000001,34.283270000000002,38.90831,32.238050000000001,40.315280000000001,36.283270000000002,41.815280000000001,37.783270000000002,38.315280000000001,34.533270000000002,42.732309999999998,37.121749999999999,4.9702000000000002,4.7938000000000001,4.5585000000000004,4.4702999999999999,4.4553000000000003,4.5793999999999997,4.3902999999999999,4.4850000000000003,4.3819999999999997,4.3379000000000003,4.2938000000000001,4.7187999999999999,4.5377000000000001,4.7687999999999997,4.5555000000000003,4.5403000000000002,4.5118999999999998,4.5374999999999996,4.4802999999999997,4.3970000000000002,4.5076000000000001,5.2176999999999998,null,null,null,null,null,null,null,4.468868354430378,4.4242101265822775,4.6388725224303782,4.5925155625822782,4.531116641506328,null,4.5642046526573496,4.468868354430378,4.4881589418685177,4.5502944897959186,4.52051913105851,4.4738786226528706,4.5509072827724761,null,{"$f":"[2]!mGetRate(BX$1,$B182,EOMONTH($B182,0)+1,\"FLAT\",E182,F182)","v":39.25082888888889},{"$f":"[2]!mGetRate(BY$1,$B182,EOMONTH($B182,0)+1,\"FLAT\",G182,H182)","v":37.745497777777778},{"$f":"[2]!mGetRate(BZ$1,$B182,EOMONTH($B182,0)+1,\"FLAT\",I182,J182)","v":35.943750000000001},{"$f":"IF(ValuationDate>$D182,\"\",[2]!mGetRate(CA$1,$B182,EOMONTH($B182,0)+1,\"FLAT\",M182,N182))","v":37.013495555555551},{"$f":"[2]!mGetRate(CB$1,$B182,EOMONTH($B182,0)+1,\"FLAT\",Q182,R182)","v":37.106608888888893},{"$f":"IF(ValuationDate>$D182,\"\",[2]!mGetRate(CC$1,$B182,EOMONTH($B182,0)+1,\"FLAT\",K182,L182))","v":43.827681111111104},{"$f":"[2]!mGetRate(CD$1,$B182,EOMONTH($B182,0)+1,\"FLAT\",AE182,AF182)","v":40.238727777777775},{"$f":"[2]!mGetRate(CE$1,$B182,EOMONTH($B182,0)+1,\"FLAT\",AA182,AB182)","v":40.023275555555557},{"$f":"[2]!mGetRate(CF$1,$B182,EOMONTH($B182,0)+1,\"FLAT\",O182,P182)","v":36.106608888888893},null,null,null,null,null,null,null,null,2030,"2030-06-01",4.9392973556950306,4.52051913105851,4.5455879026828523,4.4706249744073547,4.5455879026828523,4.5513344991789815,4.8458086394832458]
[null,"2030-07-01","2030-07-31","2030-07-01",56.69341,46.344169999999998,55.011220000000002,44.548830000000002,54.568600000000004,43.39217,61.351590000000002,50.736229999999999,55.735840000000003,45.75759,59.761220000000002,45.548830000000002,60.011220000000002,45.548830000000002,53.011220000000002,42.048830000000002,59.761220000000002,45.548830000000002,54.568600000000004,43.39217,57.511220000000002,46.048830000000002,59.011220000000002,47.048830000000002,56.511220000000002,44.048830000000002,58.683999999999997,45.823869999999999,5.0879000000000003,5.0143000000000004,4.8085000000000004,4.5438000000000001,4.5288000000000004,4.6536,4.4663000000000004,4.5879000000000003,4.3819999999999997,4.4115000000000002,4.4702999999999999,4.7937000000000003,4.6117999999999997,4.8437000000000001,4.6299000000000001,4.6142000000000003,4.5989000000000004,4.6116000000000001,4.5537999999999998,4.3970000000000002,4.6989999999999998,5.3853999999999997,null,null,null,null,null,null,null,4.468868354430378,4.4987417721518979,4.6388725224303782,4.6698822801518984,4.5690912322911386,null,4.6391817004998472,4.468868354430378,4.5910944299073737,4.6252944897959187,4.5983959627010975,4.5476455247167022,4.6247395278754393,null,{"$f":"[2]!mGetRate(BX$1,$B183,EOMONTH($B183,0)+1,\"FLAT\",E183,F183)","v":52.130841827956985},{"$f":"[2]!mGetRate(BY$1,$B183,EOMONTH($B183,0)+1,\"FLAT\",G183,H183)","v":50.39876849462366},{"$f":"[2]!mGetRate(BZ$1,$B183,EOMONTH($B183,0)+1,\"FLAT\",I183,J183)","v":49.641356666666674},{"$f":"IF(ValuationDate>$D183,\"\",[2]!mGetRate(CA$1,$B183,EOMONTH($B183,0)+1,\"FLAT\",M183,N183))","v":51.336826559139787},{"$f":"[2]!mGetRate(CB$1,$B183,EOMONTH($B183,0)+1,\"FLAT\",Q183,R183)","v":53.635327634408604},{"$f":"IF(ValuationDate>$D183,\"\",[2]!mGetRate(CC$1,$B183,EOMONTH($B183,0)+1,\"FLAT\",K183,L183))","v":56.671700107526881},{"$f":"[2]!mGetRate(CD$1,$B183,EOMONTH($B183,0)+1,\"FLAT\",AE183,AF183)","v":53.014480322580646},{"$f":"[2]!mGetRate(CE$1,$B183,EOMONTH($B183,0)+1,\"FLAT\",AA183,AB183)","v":53.737478172043012},{"$f":"[2]!mGetRate(CF$1,$B183,EOMONTH($B183,0)+1,\"FLAT\",O183,P183)","v":53.495542688172051},null,null,null,null,null,null,null,null,2030,"2030-07-01",5.1965254655828792,4.5983959627010975,4.6205649505253499,4.5443920110801095,4.6205649505253499,4.6293312151067321,4.9199911182882516]
[null,"2030-08-01","2030-08-31","2030-08-01",57.98509,47.437660000000001,58.050049999999999,46.917789999999997,58.079320000000003,46.032690000000002,65.45899,53.901859999999999,60.981310000000001,49.468170000000001,62.550049999999999,47.417789999999997,62.550049999999999,47.917789999999997,56.050049999999999,44.917789999999997,62.550049999999999,47.417789999999997,58.079320000000003,46.032690000000002,60.050049999999999,48.417789999999997,61.800049999999999,49.167789999999997,60.300049999999999,46.917789999999997,60.151119999999999,50.57349,5.1319999999999997,5.1760999999999999,4.8673000000000002,4.6760999999999999,4.6611000000000002,4.7862999999999998,4.5986000000000002,4.7938000000000001,4.5731999999999999,4.5585000000000004,4.4850000000000003,4.9268000000000001,4.7445000000000004,4.9767999999999999,4.7628000000000004,4.7468000000000004,4.7477999999999998,4.7443,4.6860999999999997,4.5881999999999996,4.7187000000000001,5.4269999999999996,null,null,null,null,null,null,null,4.6624886075949359,4.6476025316455694,4.8398577995949363,4.82440547964557,4.7435886046202533,null,4.7741403866163417,4.6624886075949359,4.7970654404729762,4.7602944897959185,4.7339631314683883,4.6804259484315978,4.7576375690607735,null,{"$f":"[2]!mGetRate(BX$1,$B184,EOMONTH($B184,0)+1,\"FLAT\",E184,F184)","v":53.561974193548387},{"$f":"[2]!mGetRate(BY$1,$B184,EOMONTH($B184,0)+1,\"FLAT\",G184,H184)","v":53.381682903225808},{"$f":"[2]!mGetRate(BZ$1,$B184,EOMONTH($B184,0)+1,\"FLAT\",I184,J184)","v":53.027507419354841},{"$f":"IF(ValuationDate>$D184,\"\",[2]!mGetRate(CA$1,$B184,EOMONTH($B184,0)+1,\"FLAT\",M184,N184))","v":56.153219032258065},{"$f":"[2]!mGetRate(CB$1,$B184,EOMONTH($B184,0)+1,\"FLAT\",Q184,R184)","v":56.413940967741929},{"$f":"IF(ValuationDate>$D184,\"\",[2]!mGetRate(CC$1,$B184,EOMONTH($B184,0)+1,\"FLAT\",K184,L184))","v":60.612451612903229},{"$f":"[2]!mGetRate(CD$1,$B184,EOMONTH($B184,0)+1,\"FLAT\",AE184,AF184)","v":56.134694516129031},{"$f":"[2]!mGetRate(CE$1,$B184,EOMONTH($B184,0)+1,\"FLAT\",AA184,AB184)","v":56.502650645161289},{"$f":"[2]!mGetRate(CF$1,$B184,EOMONTH($B184,0)+1,\"FLAT\",O184,P184)","v":56.204263548387097},null,null,null,null,null,null,null,null,2030,"2030-08-01",5.2570255170285005,4.7339631314683883,4.7555236366418443,4.6771726770910691,4.7555236366418443,4.7651070771756974,5.0535195801372632]
[null,"2030-09-01","2030-09-30","2030-09-01",52.360379999999999,44.520899999999997,50.05012,42.900149999999996,53.493729999999999,44.86598,58.947960000000002,49.847209999999997,55.601959999999998,45.871160000000003,53.55012,40.900149999999996,53.05012,41.400149999999996,47.05012,41.900149999999996,53.55012,40.900149999999996,53.493729999999999,44.86598,51.55012,43.900149999999996,53.05012,44.650149999999996,51.05012,40.400149999999996,56.782829999999997,47.125979999999998,5.0879000000000003,5.0731999999999999,4.7938000000000001,4.7496999999999998,4.7347000000000001,4.8600000000000003,4.6696999999999997,4.6908000000000003,4.4850000000000003,4.4555999999999996,4.4555999999999996,5.0007000000000001,4.8182,5.0507,4.8365,4.8204000000000002,4.6462000000000003,4.8179999999999996,4.7596999999999996,4.5,4.6931000000000003,5.3779000000000003,null,null,null,null,null,null,null,4.5731721518987332,4.5433999999999983,4.7471438798987338,4.7162392399999984,4.6449888179493666,null,4.8492194440477405,4.5731721518987332,4.6940299179462306,4.8353965306122451,4.8068189568603339,4.7542932136274878,4.8315702661978897,null,{"$f":"[2]!mGetRate(BX$1,$B185,EOMONTH($B185,0)+1,\"FLAT\",E185,F185)","v":48.701955999999996},{"$f":"[2]!mGetRate(BY$1,$B185,EOMONTH($B185,0)+1,\"FLAT\",G185,H185)","v":46.713467333333334},{"$f":"[2]!mGetRate(BZ$1,$B185,EOMONTH($B185,0)+1,\"FLAT\",I185,J185)","v":49.467446666666667},{"$f":"IF(ValuationDate>$D185,\"\",[2]!mGetRate(CA$1,$B185,EOMONTH($B185,0)+1,\"FLAT\",M185,N185))","v":51.060920000000003},{"$f":"[2]!mGetRate(CB$1,$B185,EOMONTH($B185,0)+1,\"FLAT\",Q185,R185)","v":47.613467333333332},{"$f":"IF(ValuationDate>$D185,\"\",[2]!mGetRate(CC$1,$B185,EOMONTH($B185,0)+1,\"FLAT\",K185,L185))","v":54.700943333333335},{"$f":"[2]!mGetRate(CD$1,$B185,EOMONTH($B185,0)+1,\"FLAT\",AE185,AF185)","v":52.276299999999999},{"$f":"[2]!mGetRate(CE$1,$B185,EOMONTH($B185,0)+1,\"FLAT\",AA185,AB185)","v":49.130133999999998},{"$f":"[2]!mGetRate(CF$1,$B185,EOMONTH($B185,0)+1,\"FLAT\",O185,P185)","v":47.646800666666664},null,null,null,null,null,null,null,null,2030,"2030-09-01",5.1814004527214736,4.8068189568603339,4.8306026940732432,4.7510400770790255,4.8306026940732432,4.8380750574712632,5.127802987484861]
[null,"2030-10-01","2030-10-31","2030-10-01",48.48368,43.85548,48.29224,44.175359999999998,50.645290000000003,44.193309999999997,55.413440000000001,50.909329999999997,53.308920000000001,51.172069999999998,48.29224,42.175359999999998,47.79224,43.675359999999998,45.29224,41.675359999999998,48.29224,42.175359999999998,50.645290000000003,44.193309999999997,49.29224,44.925359999999998,50.29224,45.925359999999998,48.29224,42.675359999999998,54.444690000000001,49.24051,5.1173000000000002,5.1025999999999998,4.8379000000000003,4.8085000000000004,4.7934999999999999,4.9192,4.7309999999999999,4.8819999999999997,4.6760999999999999,4.7938000000000001,4.4850000000000003,5.0602999999999998,4.8773999999999997,5.1102999999999996,4.8959000000000001,4.8795000000000002,4.9941000000000004,4.8772000000000002,4.8185000000000002,4.6910999999999996,4.7024999999999997,5.3647999999999998,null,null,null,null,null,null,null,4.7666911392405051,4.8858810126582268,4.9480240392405053,5.0717477166582272,4.9180859769493654,null,4.9092010823217391,4.7666911392405051,4.8852958587919959,4.8953965306122447,4.8696327697509991,4.8133067352785526,4.8906360622802616,null,{"$f":"[2]!mGetRate(BX$1,$B186,EOMONTH($B186,0)+1,\"FLAT\",E186,F186)","v":46.542821935483865},{"$f":"[2]!mGetRate(BY$1,$B186,EOMONTH($B186,0)+1,\"FLAT\",G186,H186)","v":46.5658064516129},{"$f":"[2]!mGetRate(BZ$1,$B186,EOMONTH($B186,0)+1,\"FLAT\",I186,J186)","v":47.939620967741931},{"$f":"IF(ValuationDate>$D186,\"\",[2]!mGetRate(CA$1,$B186,EOMONTH($B186,0)+1,\"FLAT\",M186,N186))","v":52.412821612903223},{"$f":"[2]!mGetRate(CB$1,$B186,EOMONTH($B186,0)+1,\"FLAT\",Q186,R186)","v":46.065806451612907},{"$f":"IF(ValuationDate>$D186,\"\",[2]!mGetRate(CC$1,$B186,EOMONTH($B186,0)+1,\"FLAT\",K186,L186))","v":53.524619677419352},{"$f":"[2]!mGetRate(CD$1,$B186,EOMONTH($B186,0)+1,\"FLAT\",AE186,AF186)","v":52.262291935483873},{"$f":"[2]!mGetRate(CE$1,$B186,EOMONTH($B186,0)+1,\"FLAT\",AA186,AB186)","v":48.460967741935484},{"$f":"[2]!mGetRate(CF$1,$B186,EOMONTH($B186,0)+1,\"FLAT\",O186,P186)","v":45.727096774193548},null,null,null,null,null,null,null,null,2030,"2030-10-01",5.2267754913056903,4.8696327697509991,4.89058433234724,4.8100537064172295,4.89058433234724,4.9009855665024622,5.1871489705288658]
[null,"2030-11-01","2030-11-30","2030-11-01",50.048580000000001,47.506810000000002,49.401870000000002,45.700629999999997,51.208480000000002,45.96978,57.700760000000002,53.772770000000001,55.729289999999999,53.459000000000003,47.901870000000002,44.200629999999997,48.901870000000002,45.200629999999997,46.151870000000002,43.700629999999997,47.901870000000002,44.200629999999997,51.208480000000002,45.96978,50.401870000000002,46.200629999999997,51.401870000000002,47.450629999999997,47.901870000000002,44.700629999999997,55.142180000000003,48.46508,5.1614000000000004,5.3525999999999998,4.9260999999999999,4.9554999999999998,4.9405000000000001,5.0704000000000002,4.8605,5.2054999999999998,5.1467000000000001,5.3673000000000002,4.5731999999999999,5.2161,5.0282999999999998,5.2660999999999998,5.0488999999999997,5.0292000000000003,5.5894000000000004,5.0281000000000002,4.9654999999999996,5.1616999999999997,4.8819999999999997,5.4439000000000002,null,null,null,null,null,null,null,5.2432481012658219,5.4666405063291128,5.4427085132658224,5.6745984303291133,5.4567988877974667,null,5.0591551780067325,5.2432481012658219,5.2089074271162916,5.045396530612245,5.0023307920893538,4.9608405394062149,5.038300552486187,null,{"$f":"[2]!mGetRate(BX$1,$B187,EOMONTH($B187,0)+1,\"FLAT\",E187,F187)","v":48.9169459223301},{"$f":"[2]!mGetRate(BY$1,$B187,EOMONTH($B187,0)+1,\"FLAT\",G187,H187)","v":47.754022510402216},{"$f":"[2]!mGetRate(BZ$1,$B187,EOMONTH($B187,0)+1,\"FLAT\",I187,J187)","v":48.876132288488208},{"$f":"IF(ValuationDate>$D187,\"\",[2]!mGetRate(CA$1,$B187,EOMONTH($B187,0)+1,\"FLAT\",M187,N187))","v":54.718522884882105},{"$f":"[2]!mGetRate(CB$1,$B187,EOMONTH($B187,0)+1,\"FLAT\",Q187,R187)","v":47.254022510402223},{"$f":"IF(ValuationDate>$D187,\"\",[2]!mGetRate(CC$1,$B187,EOMONTH($B187,0)+1,\"FLAT\",K187,L187))","v":55.951960013869623},{"$f":"[2]!mGetRate(CD$1,$B187,EOMONTH($B187,0)+1,\"FLAT\",AE187,AF187)","v":52.169435062413314},{"$f":"[2]!mGetRate(CE$1,$B187,EOMONTH($B187,0)+1,\"FLAT\",AA187,AB187)","v":49.642718765603327},{"$f":"[2]!mGetRate(CF$1,$B187,EOMONTH($B187,0)+1,\"FLAT\",O187,P187)","v":46.254022510402216},null,null,null,null,null,null,null,null,2030,"2030-11-01",5.3175255684741227,5.0023307920893538,5.0405384280322352,4.9575877797627408,5.0405384280322352,5.0338878653530372,5.3355139281388775]
[null,"2030-12-01","2030-12-31","2030-12-01",52.047519999999999,49.69547,51.530520000000003,48.522350000000003,52.730130000000003,47.952480000000001,59.140779999999999,56.038110000000003,58.004759999999997,56.091140000000003,49.530520000000003,46.522350000000003,51.030520000000003,48.022350000000003,48.530520000000003,46.522350000000003,49.530520000000003,46.522350000000003,52.730130000000003,47.952480000000001,52.530520000000003,49.272350000000003,53.530520000000003,49.772350000000003,52.030520000000003,48.522350000000003,56.479529999999997,52.529980000000002,5.4408000000000003,5.7643000000000004,5.2202000000000002,5.1760999999999999,5.1611000000000002,5.2935999999999996,5.0835999999999997,5.4408000000000003,5.3819999999999997,5.6908000000000003,4.8673000000000002,5.4423000000000004,5.2512999999999996,5.4923000000000002,5.2732999999999999,5.2515000000000001,5.9333999999999998,5.2511000000000001,5.1860999999999997,5.3970000000000002,5.1886000000000001,5.7107999999999999,null,null,null,null,null,null,null,5.4815265822784793,5.7942354430379739,5.6900507502784796,6.0146545870379748,5.7451168406582269,null,5.2841883311231257,5.4815265822784793,5.4442885771215677,5.270498571428571,5.2309402807664718,5.1822416087297674,5.2598977398292313,null,{"$f":"[2]!mGetRate(BX$1,$B188,EOMONTH($B188,0)+1,\"FLAT\",E188,F188)","v":50.960013010752689},{"$f":"[2]!mGetRate(BY$1,$B188,EOMONTH($B188,0)+1,\"FLAT\",G188,H188)","v":50.139645698924731},{"$f":"[2]!mGetRate(BZ$1,$B188,EOMONTH($B188,0)+1,\"FLAT\",I188,J188)","v":50.521109032258074},{"$f":"IF(ValuationDate>$D188,\"\",[2]!mGetRate(CA$1,$B188,EOMONTH($B188,0)+1,\"FLAT\",M188,N188))","v":57.119967956989242},{"$f":"[2]!mGetRate(CB$1,$B188,EOMONTH($B188,0)+1,\"FLAT\",Q188,R188)","v":49.639645698924738},{"$f":"IF(ValuationDate>$D188,\"\",[2]!mGetRate(CC$1,$B188,EOMONTH($B188,0)+1,\"FLAT\",K188,L188))","v":57.706212150537638},{"$f":"[2]!mGetRate(CD$1,$B188,EOMONTH($B188,0)+1,\"FLAT\",AE188,AF188)","v":54.653393978494627},{"$f":"[2]!mGetRate(CE$1,$B188,EOMONTH($B188,0)+1,\"FLAT\",AA188,AB188)","v":51.792871505376347},{"$f":"[2]!mGetRate(CF$1,$B188,EOMONTH($B188,0)+1,\"FLAT\",O188,P188)","v":48.139645698924731},null,null,null,null,null,null,null,null,2030,"2030-12-01",5.620128716946188,5.2309402807664718,5.2655715811486283,5.1789892530962085,5.2655715811486283,5.2628492775041043,5.5581622930964878]
[null,"2031-01-01","2031-01-31","2031-01-01",55.696919999999999,51.416629999999998,53.48404,49.50826,55.733649999999997,49.417160000000003,62.590069999999997,57.250039999999998,59.921149999999997,56.94632,51.48404,47.50826,52.98404,49.00826,49.98404,47.00826,51.48404,47.50826,55.733649999999997,49.417160000000003,54.48404,50.25826,55.48404,51.50826,54.48404,49.50826,57.288649999999997,52.450560000000003,5.5014000000000003,5.8480999999999996,5.3055000000000003,5.2904,5.2754000000000003,5.4081999999999999,5.1954000000000002,5.6672000000000002,5.6070000000000002,5.7576999999999998,4.9287000000000001,5.5572999999999997,5.3658999999999999,5.6073000000000004,5.3868,5.3661000000000003,5.9988999999999999,5.3657000000000004,5.3003999999999998,5.6219999999999999,5.2412000000000001,5.7263999999999999,null,null,null,null,null,null,null,5.7093746835443024,5.8619822784810109,5.9265658515443027,6.0849784104810114,5.8957253060126567,null,5.4007852912373764,5.7093746835443024,5.6707666577046298,5.3871312244897958,5.3455011988933299,5.2969566686739293,5.3747144148669008,null,{"$f":"[2]!mGetRate(BX$1,$B189,EOMONTH($B189,0)+1,\"FLAT\",E189,F189)","v":53.809910430107522},{"$f":"[2]!mGetRate(BY$1,$B189,EOMONTH($B189,0)+1,\"FLAT\",G189,H189)","v":51.731276774193546},{"$f":"[2]!mGetRate(BZ$1,$B189,EOMONTH($B189,0)+1,\"FLAT\",I189,J189)","v":52.948960860215053},{"$f":"IF(ValuationDate>$D189,\"\",[2]!mGetRate(CA$1,$B189,EOMONTH($B189,0)+1,\"FLAT\",M189,N189))","v":58.609665806451609},{"$f":"[2]!mGetRate(CB$1,$B189,EOMONTH($B189,0)+1,\"FLAT\",Q189,R189)","v":51.231276774193546},{"$f":"IF(ValuationDate>$D189,\"\",[2]!mGetRate(CC$1,$B189,EOMONTH($B189,0)+1,\"FLAT\",K189,L189))","v":60.235863225806447},{"$f":"[2]!mGetRate(CD$1,$B189,EOMONTH($B189,0)+1,\"FLAT\",AE189,AF189)","v":55.155728602150539},{"$f":"[2]!mGetRate(CE$1,$B189,EOMONTH($B189,0)+1,\"FLAT\",AA189,AB189)","v":53.731276774193553},{"$f":"[2]!mGetRate(CF$1,$B189,EOMONTH($B189,0)+1,\"FLAT\",O189,P189)","v":49.731276774193546},null,null,null,null,null,null,null,null,2031,"2031-01-01",5.7078949480399217,5.3455011988933299,5.382168541262879,5.2937045223709829,5.382168541262879,5.3775865517241375,5.6735236172789669]
[null,"2031-02-01","2031-02-28","2031-02-01",54.377580000000002,50.520800000000001,53.057699999999997,49.116900000000001,57.236139999999999,50.642380000000003,60.995379999999997,56.667369999999998,58.651649999999997,56.939300000000003,51.057699999999997,47.116900000000001,53.057699999999997,48.616900000000001,49.557699999999997,46.616900000000001,51.057699999999997,47.116900000000001,57.236139999999999,50.642380000000003,54.057699999999997,49.866900000000001,55.057699999999997,50.866900000000001,52.057699999999997,49.116900000000001,58.992440000000002,53.348579999999998,5.5316000000000001,5.6672000000000002,5.2754000000000003,5.3356000000000003,5.3205999999999998,5.4520999999999997,5.2606000000000002,5.6822999999999997,5.6521999999999997,5.6672000000000002,4.9588000000000001,5.5995999999999997,5.4099000000000004,5.6496000000000004,5.4302000000000001,5.4104000000000001,5.8970000000000002,5.4096000000000002,5.3456000000000001,5.6672000000000002,5.2812999999999999,5.7416,null,null,null,null,null,null,null,5.7551468354430364,5.7703367088607589,5.9740791074430373,5.9898467808607592,5.8723523581518986,null,5.44689362542079,5.7551468354430364,5.6858718653760256,5.4332536734693875,5.4123113228814432,5.3423208043648831,5.4201187343043697,null,{"$f":"[2]!mGetRate(BX$1,$B190,EOMONTH($B190,0)+1,\"FLAT\",E190,F190)","v":52.724674285714286},{"$f":"[2]!mGetRate(BY$1,$B190,EOMONTH($B190,0)+1,\"FLAT\",G190,H190)","v":51.368785714285714},{"$f":"[2]!mGetRate(BZ$1,$B190,EOMONTH($B190,0)+1,\"FLAT\",I190,J190)","v":54.410242857142855},{"$f":"IF(ValuationDate>$D190,\"\",[2]!mGetRate(CA$1,$B190,EOMONTH($B190,0)+1,\"FLAT\",M190,N190))","v":57.917785714285706},{"$f":"[2]!mGetRate(CB$1,$B190,EOMONTH($B190,0)+1,\"FLAT\",Q190,R190)","v":51.154499999999999},{"$f":"IF(ValuationDate>$D190,\"\",[2]!mGetRate(CC$1,$B190,EOMONTH($B190,0)+1,\"FLAT\",K190,L190))","v":59.140518571428572},{"$f":"[2]!mGetRate(CD$1,$B190,EOMONTH($B190,0)+1,\"FLAT\",AE190,AF190)","v":56.57364285714285},{"$f":"[2]!mGetRate(CE$1,$B190,EOMONTH($B190,0)+1,\"FLAT\",AA190,AB190)","v":53.26164285714286},{"$f":"[2]!mGetRate(CF$1,$B190,EOMONTH($B190,0)+1,\"FLAT\",O190,P190)","v":49.368785714285714},null,null,null,null,null,null,null,null,2031,"2031-02-01",5.6769246836094247,5.4123113228814432,5.4282768754462918,5.3390687408418467,5.4282768754462918,5.4444995238095233,5.719143318530481]
[null,"2031-03-01","2031-03-31","2031-03-01",48.849469999999997,47.869720000000001,45.398910000000001,44.082050000000002,46.999560000000002,45.024169999999998,52.042209999999997,51.453240000000001,49.849580000000003,51.767479999999999,43.398910000000001,42.082050000000002,45.398910000000001,43.582050000000002,43.648910000000001,40.582050000000002,43.398910000000001,42.082050000000002,46.999560000000002,45.024169999999998,46.398910000000001,44.832050000000002,47.398910000000001,46.082050000000002,44.148910000000001,44.082050000000002,48.795859999999998,48.048270000000002,5.3205999999999998,5.2603,5.0342000000000002,5.1096000000000004,5.0945999999999998,5.2244000000000002,5.0270999999999999,5.3506999999999998,5.2904,5.2,4.6422999999999996,5.37,5.1822999999999997,5.42,5.2016999999999998,5.1832000000000003,5.4245000000000001,5.1821000000000002,5.1196000000000002,5.3053999999999997,4.9348000000000001,5.5755999999999997,null,null,null,null,null,null,null,5.3887670886075938,5.2972227848101259,5.5937628246075946,5.4987363128101263,5.4446222527088599,null,5.2163519545037236,5.3887670886075938,5.3541575035326368,5.202641428571428,5.1730450046111285,5.1155001259101107,5.1930971371170269,null,{"$f":"[2]!mGetRate(BX$1,$B191,EOMONTH($B191,0)+1,\"FLAT\",E191,F191)","v":48.418274508748311},{"$f":"[2]!mGetRate(BY$1,$B191,EOMONTH($B191,0)+1,\"FLAT\",G191,H191)","v":44.819349811574703},{"$f":"[2]!mGetRate(BZ$1,$B191,EOMONTH($B191,0)+1,\"FLAT\",I191,J191)","v":46.130175706594891},{"$f":"IF(ValuationDate>$D191,\"\",[2]!mGetRate(CA$1,$B191,EOMONTH($B191,0)+1,\"FLAT\",M191,N191))","v":50.693662503364742},{"$f":"[2]!mGetRate(CB$1,$B191,EOMONTH($B191,0)+1,\"FLAT\",Q191,R191)","v":44.599295975773892},{"$f":"IF(ValuationDate>$D191,\"\",[2]!mGetRate(CC$1,$B191,EOMONTH($B191,0)+1,\"FLAT\",K191,L191))","v":51.782999784656795},{"$f":"[2]!mGetRate(CD$1,$B191,EOMONTH($B191,0)+1,\"FLAT\",AE191,AF191)","v":48.466839905787346},{"$f":"[2]!mGetRate(CE$1,$B191,EOMONTH($B191,0)+1,\"FLAT\",AA191,AB191)","v":46.819349811574703},{"$f":"[2]!mGetRate(CF$1,$B191,EOMONTH($B191,0)+1,\"FLAT\",O191,P191)","v":42.819349811574703},null,null,null,null,null,null,null,null,2031,"2031-03-01",5.4287510031896291,5.1730450046111285,5.1977352045292253,5.1122476484875241,5.1977352045292253,5.2048648768472896,5.4910448122729116]
[null,"2031-04-01","2031-04-30","2031-04-01",44.235460000000003,40.85333,39.990810000000003,37.179699999999997,41.41404,37.771639999999998,44.799990000000001,43.942340000000002,38.393360000000001,36.123869999999997,37.990810000000003,35.179699999999997,38.490810000000003,36.429699999999997,34.990810000000003,33.179699999999997,37.990810000000003,35.179699999999997,41.41404,37.771639999999998,38.490810000000003,35.179699999999997,41.990810000000003,39.179699999999997,38.490810000000003,35.679699999999997,40.121639999999999,40.707940000000001,5.0492999999999997,4.9889999999999999,4.7477999999999998,4.7176999999999998,4.7027000000000001,4.8263999999999996,4.6402000000000001,4.8532999999999999,4.7477999999999998,4.5518999999999998,4.3559000000000001,4.9653,4.7847,5.0152999999999999,4.8014000000000001,4.7873999999999999,4.7271000000000001,4.7845000000000004,4.7276999999999996,4.7628000000000004,4.5434000000000001,5.2992999999999997,null,null,null,null,null,null,null,4.8392987341772136,4.6409189873417711,5.0233935181772145,4.8174677033417712,4.8302697357594919,null,4.8165763755993058,4.8392987341772136,4.8565859607675526,4.8027434693877549,4.7765904498411729,4.7221770113684052,4.7994256152687091,null,{"$f":"[2]!mGetRate(BX$1,$B192,EOMONTH($B192,0)+1,\"FLAT\",E192,F192)","v":42.807449555555557},{"$f":"[2]!mGetRate(BY$1,$B192,EOMONTH($B192,0)+1,\"FLAT\",G192,H192)","v":38.803896888888893},{"$f":"[2]!mGetRate(BZ$1,$B192,EOMONTH($B192,0)+1,\"FLAT\",I192,J192)","v":39.876137777777778},{"$f":"IF(ValuationDate>$D192,\"\",[2]!mGetRate(CA$1,$B192,EOMONTH($B192,0)+1,\"FLAT\",M192,N192))","v":37.435130888888885},{"$f":"[2]!mGetRate(CB$1,$B192,EOMONTH($B192,0)+1,\"FLAT\",Q192,R192)","v":37.620563555555556},{"$f":"IF(ValuationDate>$D192,\"\",[2]!mGetRate(CC$1,$B192,EOMONTH($B192,0)+1,\"FLAT\",K192,L192))","v":44.437871111111107},{"$f":"[2]!mGetRate(CD$1,$B192,EOMONTH($B192,0)+1,\"FLAT\",AE192,AF192)","v":40.369188888888885},{"$f":"[2]!mGetRate(CE$1,$B192,EOMONTH($B192,0)+1,\"FLAT\",AA192,AB192)","v":40.803896888888893},{"$f":"[2]!mGetRate(CF$1,$B192,EOMONTH($B192,0)+1,\"FLAT\",O192,P192)","v":36.803896888888893},null,null,null,null,null,null,null,null,2031,"2031-04-01",5.1340704805021087,4.7765904498411729,4.7979596256248085,4.7189238162146969,4.7979596256248085,4.8078000164203605,5.0955058538554701]
[null,"2031-05-01","2031-05-31","2031-05-01",42.299250000000001,36.301389999999998,40.07358,36.80518,39.100940000000001,33.205880000000001,45.531230000000001,41.797910000000002,39.429029999999997,34.600700000000003,38.57358,34.80518,40.07358,36.80518,36.07358,31.80518,38.57358,34.80518,39.100940000000001,33.205880000000001,38.57358,34.80518,41.57358,38.30518,38.57358,34.80518,41.601840000000003,37.187179999999998,5.0793999999999997,5.0041000000000002,4.7779999999999996,4.6725000000000003,4.6574999999999998,4.7812000000000001,4.5949999999999998,4.8532999999999999,4.7328000000000001,4.5819999999999999,4.4012000000000002,4.9200999999999997,4.7394999999999996,4.9701000000000004,4.7569999999999997,4.7422000000000004,4.7553999999999998,4.7393000000000001,4.6825000000000001,4.7477999999999998,4.5949,5.3243999999999998,null,null,null,null,null,null,null,4.8241088607594929,4.6713999999999984,5.0076258447594935,4.849108167999999,4.8380607183797455,null,4.770468041415894,4.8241088607594929,4.8565859607675526,4.7566210204081623,4.7302742289168975,4.6768128756774505,4.7540212958312402,null,{"$f":"[2]!mGetRate(BX$1,$B193,EOMONTH($B193,0)+1,\"FLAT\",E193,F193)","v":39.655032150537629},{"$f":"[2]!mGetRate(BY$1,$B193,EOMONTH($B193,0)+1,\"FLAT\",G193,H193)","v":38.632672473118276},{"$f":"[2]!mGetRate(BZ$1,$B193,EOMONTH($B193,0)+1,\"FLAT\",I193,J193)","v":36.50204258064516},{"$f":"IF(ValuationDate>$D193,\"\",[2]!mGetRate(CA$1,$B193,EOMONTH($B193,0)+1,\"FLAT\",M193,N193))","v":37.300411397849459},{"$f":"[2]!mGetRate(CB$1,$B193,EOMONTH($B193,0)+1,\"FLAT\",Q193,R193)","v":38.632672473118276},{"$f":"IF(ValuationDate>$D193,\"\",[2]!mGetRate(CC$1,$B193,EOMONTH($B193,0)+1,\"FLAT\",K193,L193))","v":43.885357741935479},{"$f":"[2]!mGetRate(CD$1,$B193,EOMONTH($B193,0)+1,\"FLAT\",AE193,AF193)","v":39.655592043010749},{"$f":"[2]!mGetRate(CE$1,$B193,EOMONTH($B193,0)+1,\"FLAT\",AA193,AB193)","v":40.132672473118276},{"$f":"[2]!mGetRate(CF$1,$B193,EOMONTH($B193,0)+1,\"FLAT\",O193,P193)","v":36.912242365591396},null,null,null,null,null,null,null,null,2031,"2031-05-01",5.1651436361765608,4.7302742289168975,4.7518512914413948,4.6735595977438322,4.7518512914413948,4.7614124958949091,5.0498861526039569]
[null,"2031-06-01","2031-06-30","2031-06-01",45.06514,37.374580000000002,41.883290000000002,37.607129999999998,41.586640000000003,34.179349999999999,48.912529999999997,42.951720000000002,42.428550000000001,36.249940000000002,40.133290000000002,36.107129999999998,41.133290000000002,37.107129999999998,38.383290000000002,33.607129999999998,40.133290000000002,36.107129999999998,41.586640000000003,34.179349999999999,42.883290000000002,38.107129999999998,44.383290000000002,39.607129999999998,40.883290000000002,36.357129999999998,45.410640000000001,39.063049999999997,5.1096000000000004,5.0041000000000002,4.7930000000000001,4.6725000000000003,4.6574999999999998,4.7816000000000001,4.5925000000000002,4.6574,4.5518999999999998,4.5067000000000004,4.4161999999999999,4.9210000000000003,4.7398999999999996,4.9710000000000001,4.7576999999999998,4.7424999999999997,4.6806999999999999,4.7397,4.6825000000000001,4.5669000000000004,4.63,5.3571,null,null,null,null,null,null,null,4.6409189873417711,4.5951468354430371,4.8174677033417712,4.7699544474430375,4.7058719933924049,null,4.770468041415894,4.6409189873417711,4.6606183989909544,4.7566210204081623,4.7277124910339179,4.6768128756774505,4.7540212958312402,null,{"$f":"[2]!mGetRate(BX$1,$B194,EOMONTH($B194,0)+1,\"FLAT\",E194,F194)","v":41.64711333333333},{"$f":"[2]!mGetRate(BY$1,$B194,EOMONTH($B194,0)+1,\"FLAT\",G194,H194)","v":39.982774444444445},{"$f":"[2]!mGetRate(BZ$1,$B194,EOMONTH($B194,0)+1,\"FLAT\",I194,J194)","v":38.29451111111112},{"$f":"IF(ValuationDate>$D194,\"\",[2]!mGetRate(CA$1,$B194,EOMONTH($B194,0)+1,\"FLAT\",M194,N194))","v":39.682501111111115},{"$f":"[2]!mGetRate(CB$1,$B194,EOMONTH($B194,0)+1,\"FLAT\",Q194,R194)","v":39.343885555555552},{"$f":"IF(ValuationDate>$D194,\"\",[2]!mGetRate(CC$1,$B194,EOMONTH($B194,0)+1,\"FLAT\",K194,L194))","v":46.263281111111112},{"$f":"[2]!mGetRate(CD$1,$B194,EOMONTH($B194,0)+1,\"FLAT\",AE194,AF194)","v":42.589488888888887},{"$f":"[2]!mGetRate(CE$1,$B194,EOMONTH($B194,0)+1,\"FLAT\",AA194,AB194)","v":42.260552222222223},{"$f":"[2]!mGetRate(CF$1,$B194,EOMONTH($B194,0)+1,\"FLAT\",O194,P194)","v":38.343885555555559},null,null,null,null,null,null,null,null,2031,"2031-06-01",5.1805773227698326,4.7277124910339179,4.7518512914413948,4.6735595977438322,4.7518512914413948,4.7588468144499174,5.0498861526039569]
[null,"2031-07-01","2031-07-31","2031-07-01",58.975940000000001,48.209989999999998,56.665709999999997,46.261279999999999,56.424190000000003,45.082720000000002,63.648910000000001,52.650509999999997,57.95384,47.797490000000003,61.415709999999997,47.261279999999999,61.665709999999997,47.261279999999999,54.665709999999997,43.761279999999999,61.415709999999997,47.261279999999999,56.424190000000003,45.082720000000002,59.165709999999997,47.761279999999999,60.665709999999997,48.761279999999999,58.165709999999997,45.761279999999999,60.539589999999997,47.514420000000001,5.2904,5.2,5.0643000000000002,4.7930000000000001,4.7779999999999996,4.9028,4.7154999999999996,4.7629000000000001,4.5518999999999998,4.5971000000000002,4.6272000000000002,5.0429000000000004,4.8611000000000004,5.0929000000000002,4.8792,4.8635000000000002,4.7845000000000004,4.8609,4.8029999999999999,4.5669000000000004,4.8559999999999999,5.5879000000000003,null,null,null,null,null,null,null,4.6409189873417711,4.6866911392405051,4.8174677033417712,4.8649809592405058,4.7525146972911383,null,4.8933895960420282,4.6409189873417711,4.7661547837149527,4.8795802040816323,4.8537499948765239,4.7977504498093086,4.8750659969864385,null,{"$f":"[2]!mGetRate(BX$1,$B195,EOMONTH($B195,0)+1,\"FLAT\",E195,F195)","v":54.229660967741935},{"$f":"[2]!mGetRate(BY$1,$B195,EOMONTH($B195,0)+1,\"FLAT\",G195,H195)","v":52.07881075268817},{"$f":"[2]!mGetRate(BZ$1,$B195,EOMONTH($B195,0)+1,\"FLAT\",I195,J195)","v":51.424187096774197},{"$f":"IF(ValuationDate>$D195,\"\",[2]!mGetRate(CA$1,$B195,EOMONTH($B195,0)+1,\"FLAT\",M195,N195))","v":53.476309354838712},{"$f":"[2]!mGetRate(CB$1,$B195,EOMONTH($B195,0)+1,\"FLAT\",Q195,R195)","v":55.315369892473115},{"$f":"IF(ValuationDate>$D195,\"\",[2]!mGetRate(CC$1,$B195,EOMONTH($B195,0)+1,\"FLAT\",K195,L195))","v":58.800153010752695},{"$f":"[2]!mGetRate(CD$1,$B195,EOMONTH($B195,0)+1,\"FLAT\",AE195,AF195)","v":54.797310752688176},{"$f":"[2]!mGetRate(CE$1,$B195,EOMONTH($B195,0)+1,\"FLAT\",AA195,AB195)","v":55.417520430107523},{"$f":"[2]!mGetRate(CF$1,$B195,EOMONTH($B195,0)+1,\"FLAT\",O195,P195)","v":55.175584946236555},null,null,null,null,null,null,null,null,2031,"2031-07-01",5.4597212676201261,4.8537499948765239,4.8747728460675299,4.7944973925610705,4.8747728460675299,4.8850783415435126,5.1715050464271295]
[null,"2031-08-01","2031-08-31","2031-08-01",59.712969999999999,49.72016,59.824860000000001,49.166679999999999,59.466329999999999,48.063699999999997,67.611260000000001,56.227890000000002,63.063809999999997,51.789380000000001,64.324860000000001,49.666679999999999,64.324860000000001,50.166679999999999,57.824860000000001,47.166679999999999,64.324860000000001,49.666679999999999,59.466329999999999,48.063699999999997,61.824860000000001,50.666679999999999,63.574860000000001,51.416679999999999,62.074860000000001,49.166679999999999,61.538130000000002,52.604500000000002,5.3205999999999998,5.3808999999999996,5.1699000000000002,4.8985000000000003,4.8834999999999997,5.0087000000000002,4.8209999999999997,4.9588000000000001,4.7477999999999998,4.7176999999999998,4.6574,5.1492000000000004,4.9668999999999999,5.1992000000000003,4.9851999999999999,4.9691999999999998,4.907,4.9667000000000003,4.9085000000000001,4.7628000000000004,4.8910999999999998,5.6155999999999997,null,null,null,null,null,null,null,4.8392987341772136,4.8088177215189862,5.0233935181772145,4.9917530535189867,4.9158157568481009,null,5.0010097123329595,4.8392987341772136,4.9621223454915508,4.9872332653061218,4.9618553335382725,4.9036335541322229,4.9810428930185839,null,{"$f":"[2]!mGetRate(BX$1,$B196,EOMONTH($B196,0)+1,\"FLAT\",E196,F196)","v":55.307537634408604},{"$f":"[2]!mGetRate(BY$1,$B196,EOMONTH($B196,0)+1,\"FLAT\",G196,H196)","v":55.126092473118277},{"$f":"[2]!mGetRate(BZ$1,$B196,EOMONTH($B196,0)+1,\"FLAT\",I196,J196)","v":54.439364086021506},{"$f":"IF(ValuationDate>$D196,\"\",[2]!mGetRate(CA$1,$B196,EOMONTH($B196,0)+1,\"FLAT\",M196,N196))","v":58.093362365591403},{"$f":"[2]!mGetRate(CB$1,$B196,EOMONTH($B196,0)+1,\"FLAT\",Q196,R196)","v":58.083081720430108},{"$f":"IF(ValuationDate>$D196,\"\",[2]!mGetRate(CC$1,$B196,EOMONTH($B196,0)+1,\"FLAT\",K196,L196))","v":62.592785053763436},{"$f":"[2]!mGetRate(CD$1,$B196,EOMONTH($B196,0)+1,\"FLAT\",AE196,AF196)","v":57.599647956989251},{"$f":"[2]!mGetRate(CE$1,$B196,EOMONTH($B196,0)+1,\"FLAT\",AA196,AB196)","v":58.214802150537629},{"$f":"[2]!mGetRate(CF$1,$B196,EOMONTH($B196,0)+1,\"FLAT\",O196,P196)","v":57.862651612903221},null,null,null,null,null,null,null,null,2031,"2031-08-01",5.5683744212367525,4.9618553335382725,4.9823929623584613,4.9003806900981548,4.9823929623584613,4.9933500985221668,5.2779846588615262]
[null,"2031-09-01","2031-09-30","2031-09-01",54.065089999999998,45.97146,51.750839999999997,44.400640000000003,55.025320000000001,45.887479999999996,60.896050000000002,51.657629999999997,57.511090000000003,47.716999999999999,55.250839999999997,42.400640000000003,54.750839999999997,42.900640000000003,48.750839999999997,43.400640000000003,55.250839999999997,42.400640000000003,55.025320000000001,45.887479999999996,53.250839999999997,45.400640000000003,54.750839999999997,46.150640000000003,52.750839999999997,41.900640000000003,58.314419999999998,48.147480000000002,5.2150999999999996,5.2150999999999996,4.9889999999999999,4.9135999999999997,4.8986000000000001,5.0239000000000003,4.8335999999999997,4.8532999999999999,4.6422999999999996,4.5971000000000002,4.5217000000000001,5.1646000000000001,4.9821,5.2145999999999999,5.0004999999999997,4.9843999999999999,4.7877000000000001,4.9819000000000004,4.9236000000000004,4.6573000000000002,4.7591999999999999,5.5050999999999997,null,null,null,null,null,null,null,4.732463291139239,4.6866911392405051,4.9124942151392395,4.8649809592405058,4.7991574011898726,null,5.0164131602570645,4.732463291139239,4.8565859607675526,5.0026414285714287,4.9747664924684907,4.9187883870732279,4.9962111501757906,null,{"$f":"[2]!mGetRate(BX$1,$B197,EOMONTH($B197,0)+1,\"FLAT\",E197,F197)","v":50.46792111111111},{"$f":"[2]!mGetRate(BY$1,$B197,EOMONTH($B197,0)+1,\"FLAT\",G197,H197)","v":48.484084444444441},{"$f":"[2]!mGetRate(BZ$1,$B197,EOMONTH($B197,0)+1,\"FLAT\",I197,J197)","v":50.964057777777775},{"$f":"IF(ValuationDate>$D197,\"\",[2]!mGetRate(CA$1,$B197,EOMONTH($B197,0)+1,\"FLAT\",M197,N197))","v":53.158161111111113},{"$f":"[2]!mGetRate(CB$1,$B197,EOMONTH($B197,0)+1,\"FLAT\",Q197,R197)","v":49.484084444444449},{"$f":"IF(ValuationDate>$D197,\"\",[2]!mGetRate(CC$1,$B197,EOMONTH($B197,0)+1,\"FLAT\",K197,L197))","v":56.790085555555557},{"$f":"[2]!mGetRate(CD$1,$B197,EOMONTH($B197,0)+1,\"FLAT\",AE197,AF197)","v":53.795780000000001},{"$f":"[2]!mGetRate(CE$1,$B197,EOMONTH($B197,0)+1,\"FLAT\",AA197,AB197)","v":50.928528888888884},{"$f":"[2]!mGetRate(CF$1,$B197,EOMONTH($B197,0)+1,\"FLAT\",O197,P197)","v":49.539639999999999},null,null,null,null,null,null,null,null,2031,"2031-09-01",5.3822441609219052,4.9747664924684907,4.9977964102825663,4.9155355506935106,4.9977964102825663,5.0062811330049248,5.2932248687928949]
[null,"2031-10-01","2031-10-31","2031-10-01",50.084699999999998,45.372819999999997,49.016460000000002,44.829320000000003,51.749720000000003,45.325789999999998,57.271410000000003,52.52261,54.800409999999999,52.307450000000003,49.016460000000002,42.829320000000003,48.516460000000002,44.329320000000003,46.016460000000002,42.329320000000003,49.016460000000002,42.829320000000003,51.749720000000003,45.325789999999998,50.016460000000002,45.579320000000003,51.016460000000002,46.579320000000003,49.016460000000002,43.329320000000003,55.549120000000002,50.372990000000001,5.2150999999999996,5.2451999999999996,5.0041000000000002,4.9588000000000001,4.9438000000000004,5.0694999999999997,4.8813000000000004,5.0643000000000002,4.8532999999999999,4.9739000000000004,4.5518999999999998,5.2106000000000003,5.0277000000000003,5.2606000000000002,5.0462999999999996,5.0298999999999996,5.1742999999999997,5.0274999999999999,4.9687999999999999,4.8682999999999996,4.7694000000000001,5.4626000000000001,null,null,null,null,null,null,null,4.946134177215189,5.0682607594936702,5.1342928212151895,5.2610649154936704,5.1024381683544293,null,5.0625214944404773,4.946134177215189,5.0676587302155482,5.0487638775510204,5.0236444512757465,4.9641525227641834,5.0416154696132596,null,{"$f":"[2]!mGetRate(BX$1,$B198,EOMONTH($B198,0)+1,\"FLAT\",E198,F198)","v":48.10875032258064},{"$f":"[2]!mGetRate(BY$1,$B198,EOMONTH($B198,0)+1,\"FLAT\",G198,H198)","v":47.260562580645164},{"$f":"[2]!mGetRate(BZ$1,$B198,EOMONTH($B198,0)+1,\"FLAT\",I198,J198)","v":49.055813870967739},{"$f":"IF(ValuationDate>$D198,\"\",[2]!mGetRate(CA$1,$B198,EOMONTH($B198,0)+1,\"FLAT\",M198,N198))","v":53.754975161290318},{"$f":"[2]!mGetRate(CB$1,$B198,EOMONTH($B198,0)+1,\"FLAT\",Q198,R198)","v":46.760562580645164},{"$f":"IF(ValuationDate>$D198,\"\",[2]!mGetRate(CC$1,$B198,EOMONTH($B198,0)+1,\"FLAT\",K198,L198))","v":55.27997774193549},{"$f":"[2]!mGetRate(CD$1,$B198,EOMONTH($B198,0)+1,\"FLAT\",AE198,AF198)","v":53.378484838709682},{"$f":"[2]!mGetRate(CE$1,$B198,EOMONTH($B198,0)+1,\"FLAT\",AA198,AB198)","v":49.155723870967741},{"$f":"[2]!mGetRate(CF$1,$B198,EOMONTH($B198,0)+1,\"FLAT\",O198,P198)","v":46.421852903225805},null,null,null,null,null,null,null,null,2031,"2031-10-01",5.3977807387591321,5.0236444512757465,5.0439047444659799,4.9608997691643753,5.0439047444659799,5.0552343349753697,5.3388445700444089]
[null,"2031-11-01","2031-11-30","2031-11-01",50.810760000000002,48.217489999999998,50.35125,46.541530000000002,52.133949999999999,46.884169999999997,58.517960000000002,54.541089999999997,56.215629999999997,54.322859999999999,48.85125,45.041530000000002,49.85125,46.041530000000002,47.10125,44.541530000000002,48.85125,45.041530000000002,52.133949999999999,46.884169999999997,51.35125,47.041530000000002,52.35125,48.291530000000002,48.85125,45.541530000000002,56.067749999999997,49.379469999999998,5.2451999999999996,5.3658000000000001,5.0945,5.0945,5.0795000000000003,5.2093999999999996,4.9995000000000003,5.2,5.1547999999999998,5.3808999999999996,4.5971000000000002,5.3551000000000002,5.1673,5.4051,5.1879,5.1681999999999997,5.6029999999999998,5.1669999999999998,5.1044999999999998,5.1698000000000004,4.9058000000000002,5.5277000000000003,null,null,null,null,null,null,null,5.251450632911391,5.4804126582278467,5.4512230569113918,5.6888944542278477,5.4679952005696197,null,5.2009485065796186,5.251450632911391,5.203405530282339,5.1872332653061228,5.1447634183830315,5.1003452929691058,5.1779288799598193,null,{"$f":"[2]!mGetRate(BX$1,$B199,EOMONTH($B199,0)+1,\"FLAT\",E199,F199)","v":49.656197350901529},{"$f":"[2]!mGetRate(BY$1,$B199,EOMONTH($B199,0)+1,\"FLAT\",G199,H199)","v":48.65510558945909},{"$f":"[2]!mGetRate(BZ$1,$B199,EOMONTH($B199,0)+1,\"FLAT\",I199,J199)","v":49.796669306518716},{"$f":"IF(ValuationDate>$D199,\"\",[2]!mGetRate(CA$1,$B199,EOMONTH($B199,0)+1,\"FLAT\",M199,N199))","v":55.372940443828007},{"$f":"[2]!mGetRate(CB$1,$B199,EOMONTH($B199,0)+1,\"FLAT\",Q199,R199)","v":48.155105589459083},{"$f":"IF(ValuationDate>$D199,\"\",[2]!mGetRate(CC$1,$B199,EOMONTH($B199,0)+1,\"FLAT\",K199,L199))","v":56.747397905686547},{"$f":"[2]!mGetRate(CD$1,$B199,EOMONTH($B199,0)+1,\"FLAT\",AE199,AF199)","v":53.090027558945899},{"$f":"[2]!mGetRate(CE$1,$B199,EOMONTH($B199,0)+1,\"FLAT\",AA199,AB199)","v":50.543801844660194},{"$f":"[2]!mGetRate(CF$1,$B199,EOMONTH($B199,0)+1,\"FLAT\",O199,P199)","v":47.15510558945909},null,null,null,null,null,null,null,null,2031,"2031-11-01",5.4907944232945773,5.1447634183830315,5.1823317566051212,5.0970927878921692,5.1823317566051212,5.1765397536945805,5.4758046023415421]
[null,"2031-12-01","2031-12-31","2031-12-01",53.95776,51.568040000000003,53.177140000000001,49.98274,54.576929999999997,49.400790000000001,61.085700000000003,58.09178,59.736269999999998,57.85454,51.177140000000001,47.98274,52.677140000000001,49.48274,50.177140000000001,47.98274,51.177140000000001,47.98274,54.576929999999997,49.400790000000001,54.177140000000001,50.73274,55.177140000000001,51.23274,53.677140000000001,49.98274,58.326329999999999,53.978290000000001,5.5316000000000001,6.0138999999999996,5.4713000000000003,5.3055000000000003,5.2904999999999998,5.423,5.2130000000000001,5.6371000000000002,5.6070000000000002,5.9234999999999998,4.9588000000000001,5.5716999999999999,5.3807,5.6216999999999997,5.4027000000000003,5.3808999999999996,6.1661000000000001,5.3804999999999996,5.3155000000000001,5.6219999999999999,5.2801,5.8015999999999996,null,null,null,null,null,null,null,5.7093746835443024,6.0298810126582261,5.9265658515443027,6.2592637606582269,5.9812713271012647,null,5.4161887391614814,5.7093746835443024,5.6406562768497261,5.4025393877551018,5.3635358335895074,5.3121115016149334,5.3898826720241084,null,{"$f":"[2]!mGetRate(BX$1,$B200,EOMONTH($B200,0)+1,\"FLAT\",E200,F200)","v":52.955619354838703},{"$f":"[2]!mGetRate(BY$1,$B200,EOMONTH($B200,0)+1,\"FLAT\",G200,H200)","v":51.837552903225806},{"$f":"[2]!mGetRate(BZ$1,$B200,EOMONTH($B200,0)+1,\"FLAT\",I200,J200)","v":52.406290645161292},{"$f":"IF(ValuationDate>$D200,\"\",[2]!mGetRate(CA$1,$B200,EOMONTH($B200,0)+1,\"FLAT\",M200,N200))","v":58.947157419354831},{"$f":"[2]!mGetRate(CB$1,$B200,EOMONTH($B200,0)+1,\"FLAT\",Q200,R200)","v":51.337552903225806},{"$f":"IF(ValuationDate>$D200,\"\",[2]!mGetRate(CC$1,$B200,EOMONTH($B200,0)+1,\"FLAT\",K200,L200))","v":59.830185161290323},{"$f":"[2]!mGetRate(CD$1,$B200,EOMONTH($B200,0)+1,\"FLAT\",AE200,AF200)","v":56.502958387096776},{"$f":"[2]!mGetRate(CE$1,$B200,EOMONTH($B200,0)+1,\"FLAT\",AA200,AB200)","v":53.52303677419355},{"$f":"[2]!mGetRate(CF$1,$B200,EOMONTH($B200,0)+1,\"FLAT\",O200,P200)","v":49.837552903225806},null,null,null,null,null,null,null,null,2031,"2031-12-01",5.878488630517543,5.3635358335895074,5.3975719891869831,5.3088593829663377,5.3975719891869831,5.3956489490968798,5.6887638272103356]
[null,"2032-01-01","2032-01-31","2032-01-01",57.625529999999998,53.139870000000002,54.91527,51.17924,57.397829999999999,51.112639999999999,64.689880000000002,59.299250000000001,61.531730000000003,58.940890000000003,52.91527,49.17924,54.41527,50.67924,51.41527,48.67924,52.91527,49.17924,57.397829999999999,51.112639999999999,55.91527,51.92924,56.91527,53.17924,55.91527,51.17924,58.952829999999999,54.146039999999999,5.5772000000000004,6.0869999999999997,5.5462999999999996,5.4381000000000004,5.4230999999999998,5.556,5.3430999999999997,5.8552999999999997,5.8243999999999998,5.9789000000000003,4.9747000000000003,5.7050000000000001,5.5136000000000003,5.7549999999999999,5.5345000000000004,5.5137999999999998,6.2201000000000004,5.5133999999999999,5.4481000000000002,5.8394000000000004,5.2872000000000003,5.8022,null,null,null,null,null,null,null,5.9295265822784797,6.085982278481012,6.15509199827848,6.3174990344810125,6.1220249733797463,null,5.5514534540446805,5.9295265822784797,5.8589315294258038,5.5378455102040816,5.4968486730197768,5.4451930147260077,5.5230820693119034,null,{"$f":"[2]!mGetRate(BX$1,$B201,EOMONTH($B201,0)+1,\"FLAT\",E201,F201)","v":55.647980967741937},{"$f":"[2]!mGetRate(BY$1,$B201,EOMONTH($B201,0)+1,\"FLAT\",G201,H201)","v":53.268203010752686},{"$f":"[2]!mGetRate(BZ$1,$B201,EOMONTH($B201,0)+1,\"FLAT\",I201,J201)","v":54.626939784946231},{"$f":"IF(ValuationDate>$D201,\"\",[2]!mGetRate(CA$1,$B201,EOMONTH($B201,0)+1,\"FLAT\",M201,N201))","v":60.389531720430114},{"$f":"[2]!mGetRate(CB$1,$B201,EOMONTH($B201,0)+1,\"FLAT\",Q201,R201)","v":52.768203010752686},{"$f":"IF(ValuationDate>$D201,\"\",[2]!mGetRate(CC$1,$B201,EOMONTH($B201,0)+1,\"FLAT\",K201,L201))","v":62.313365698924727},{"$f":"[2]!mGetRate(CD$1,$B201,EOMONTH($B201,0)+1,\"FLAT\",AE201,AF201)","v":56.833707526881717},{"$f":"[2]!mGetRate(CE$1,$B201,EOMONTH($B201,0)+1,\"FLAT\",AA201,AB201)","v":55.268203010752686},{"$f":"[2]!mGetRate(CF$1,$B201,EOMONTH($B201,0)+1,\"FLAT\",O201,P201)","v":51.268203010752686},null,null,null,null,null,null,null,null,2032,"2032-01-01",5.9556570634838968,5.4968486730197768,5.5328367040701822,5.4419411389229007,5.5328367040701822,5.5291670114942519,5.822595074687122]
[null,"2032-02-01","2032-02-29","2032-02-01",55.954689999999999,52.537619999999997,53.962290000000003,50.192230000000002,58.473129999999998,52.098039999999997,62.716200000000001,58.446469999999998,59.781950000000002,57.94258,51.962290000000003,48.192230000000002,53.962290000000003,49.692230000000002,50.462290000000003,47.692230000000002,51.962290000000003,48.192230000000002,58.473129999999998,52.098039999999997,54.962290000000003,50.942230000000002,55.962290000000003,51.942230000000002,52.962290000000003,50.192230000000002,60.229430000000001,54.804340000000003,5.6081000000000003,5.8398000000000003,5.5153999999999996,5.4690000000000003,5.4539999999999997,5.5854999999999997,5.3940000000000001,5.8707000000000003,5.8243999999999998,5.8243999999999998,5.0056000000000003,5.7329999999999997,5.5433000000000003,5.7830000000000004,5.5636000000000001,5.5438000000000001,6.0541,5.5430000000000001,5.4790000000000001,5.8394000000000004,5.3281000000000001,5.8181000000000003,null,null,null,null,null,null,null,5.9295265822784797,5.9295265822784797,6.15509199827848,6.15509199827848,6.0423092902784798,null,5.5829744170152003,5.9295265822784797,5.8743368405608711,5.5693761224489791,5.5490056563172461,5.4762052225324345,5.5541217478653939,null,{"$f":"[2]!mGetRate(BX$1,$B202,EOMONTH($B202,0)+1,\"FLAT\",E202,F202)","v":54.422899999999998},{"$f":"[2]!mGetRate(BY$1,$B202,EOMONTH($B202,0)+1,\"FLAT\",G202,H202)","v":52.272263103448275},{"$f":"[2]!mGetRate(BZ$1,$B202,EOMONTH($B202,0)+1,\"FLAT\",I202,J202)","v":55.61533103448275},{"$f":"IF(ValuationDate>$D202,\"\",[2]!mGetRate(CA$1,$B202,EOMONTH($B202,0)+1,\"FLAT\",M202,N202))","v":58.957404827586203},{"$f":"[2]!mGetRate(CB$1,$B202,EOMONTH($B202,0)+1,\"FLAT\",Q202,R202)","v":52.048125172413798},{"$f":"IF(ValuationDate>$D202,\"\",[2]!mGetRate(CC$1,$B202,EOMONTH($B202,0)+1,\"FLAT\",K202,L202))","v":60.802183103448272},{"$f":"[2]!mGetRate(CD$1,$B202,EOMONTH($B202,0)+1,\"FLAT\",AE202,AF202)","v":57.797493103448275},{"$f":"[2]!mGetRate(CE$1,$B202,EOMONTH($B202,0)+1,\"FLAT\",AA202,AB202)","v":54.160194137931036},{"$f":"[2]!mGetRate(CF$1,$B202,EOMONTH($B202,0)+1,\"FLAT\",O202,P202)","v":50.272263103448275},null,null,null,null,null,null,null,null,2032,"2032-02-01",5.9238636691017588,5.5490056563172461,5.5643576670407011,5.4729534033200178,5.5643576670407011,5.5814042857142852,5.8537819943480018]
[null,"2032-03-01","2032-03-31","2032-03-01",50.270569999999999,49.153619999999997,46.361620000000002,45.396990000000002,48.139180000000003,46.111499999999999,52.732059999999997,52.55538,50.818429999999999,53.384059999999998,44.361620000000002,43.396990000000002,46.361620000000002,44.896990000000002,44.611620000000002,41.896990000000002,44.361620000000002,43.396990000000002,48.139180000000003,46.111499999999999,47.361620000000002,46.146990000000002,48.361620000000002,47.396990000000002,45.111620000000002,45.396990000000002,49.935380000000002,49.135599999999997,5.4071999999999996,5.4381000000000004,5.2373000000000003,5.2682000000000002,5.2531999999999996,5.383,5.1856999999999998,5.4690000000000003,5.4226999999999999,5.33,4.7584,5.5286999999999997,5.3409000000000004,5.5787000000000004,5.3602999999999996,5.3418999999999999,5.5545,5.3407,5.2782,5.4377000000000004,5.0509000000000004,5.6622000000000003,null,null,null,null,null,null,null,5.522741772151897,5.4288683544303789,5.732833704151898,5.6353894824303792,5.5799583282911387,null,5.3781391625012755,5.522741772151897,5.4724983027065601,5.3644781632653054,5.3355616559073678,5.2746760533566892,5.3524140632847814,null,{"$f":"[2]!mGetRate(BX$1,$B203,EOMONTH($B203,0)+1,\"FLAT\",E203,F203)","v":49.803044495289356},{"$f":"[2]!mGetRate(BY$1,$B203,EOMONTH($B203,0)+1,\"FLAT\",G203,H203)","v":45.957851588156132},{"$f":"[2]!mGetRate(BZ$1,$B203,EOMONTH($B203,0)+1,\"FLAT\",I203,J203)","v":47.290447187079408},{"$f":"IF(ValuationDate>$D203,\"\",[2]!mGetRate(CA$1,$B203,EOMONTH($B203,0)+1,\"FLAT\",M203,N203))","v":51.892334347240919},{"$f":"[2]!mGetRate(CB$1,$B203,EOMONTH($B203,0)+1,\"FLAT\",Q203,R203)","v":45.748564912516827},{"$f":"IF(ValuationDate>$D203,\"\",[2]!mGetRate(CC$1,$B203,EOMONTH($B203,0)+1,\"FLAT\",K203,L203))","v":52.658106460296089},{"$f":"[2]!mGetRate(CD$1,$B203,EOMONTH($B203,0)+1,\"FLAT\",AE203,AF203)","v":49.600613405114395},{"$f":"[2]!mGetRate(CE$1,$B203,EOMONTH($B203,0)+1,\"FLAT\",AA203,AB203)","v":47.957851588156132},{"$f":"[2]!mGetRate(CF$1,$B203,EOMONTH($B203,0)+1,\"FLAT\",O203,P203)","v":43.957851588156132},null,null,null,null,null,null,null,null,2032,"2032-03-01",5.6377231196625166,5.3355616559073678,5.3595224125267773,5.2714238663963542,5.3595224125267773,5.3676317077175693,5.6511174808235776]
[null,"2032-04-01","2032-04-30","2032-04-01",46.111190000000001,42.237220000000001,42.087919999999997,38.56982,42.990430000000003,39.065530000000003,47.30377,45.746360000000003,41.128529999999998,37.87782,40.087919999999997,36.56982,40.587919999999997,37.81982,37.087919999999997,34.56982,40.087919999999997,36.56982,42.990430000000003,39.065530000000003,40.587919999999997,36.56982,44.087919999999997,40.56982,40.587919999999997,37.06982,41.698030000000003,42.001730000000002,5.1909999999999998,5.1755000000000004,4.9901,4.9901,4.9751000000000003,5.0987999999999998,4.9126000000000003,5.0674000000000001,4.9592000000000001,4.7584,4.4802999999999997,5.2377000000000002,5.0571999999999999,5.2877000000000001,5.0739000000000001,5.0598999999999998,4.9336000000000002,5.0570000000000004,5.0000999999999998,4.9741999999999997,4.6677999999999997,5.4409999999999998,null,null,null,null,null,null,null,5.0533746835443027,4.8500329113924039,5.2456125955443031,5.0345360073924041,5.0458890494683537,null,5.0944504957666021,5.0533746835443027,5.0707597993401397,5.0807026530612243,5.0557174095706534,4.9955661830988483,5.0730569563033647,null,{"$f":"[2]!mGetRate(BX$1,$B204,EOMONTH($B204,0)+1,\"FLAT\",E204,F204)","v":44.475513777777778},{"$f":"[2]!mGetRate(BY$1,$B204,EOMONTH($B204,0)+1,\"FLAT\",G204,H204)","v":40.602499999999999},{"$f":"[2]!mGetRate(BZ$1,$B204,EOMONTH($B204,0)+1,\"FLAT\",I204,J204)","v":41.333250000000007},{"$f":"IF(ValuationDate>$D204,\"\",[2]!mGetRate(CA$1,$B204,EOMONTH($B204,0)+1,\"FLAT\",M204,N204))","v":39.756008000000001},{"$f":"[2]!mGetRate(CB$1,$B204,EOMONTH($B204,0)+1,\"FLAT\",Q204,R204)","v":39.419166666666662},{"$f":"IF(ValuationDate>$D204,\"\",[2]!mGetRate(CC$1,$B204,EOMONTH($B204,0)+1,\"FLAT\",K204,L204))","v":46.646196888888888},{"$f":"[2]!mGetRate(CD$1,$B204,EOMONTH($B204,0)+1,\"FLAT\",AE204,AF204)","v":41.826258888888894},{"$f":"[2]!mGetRate(CE$1,$B204,EOMONTH($B204,0)+1,\"FLAT\",AA204,AB204)","v":42.602499999999999},{"$f":"[2]!mGetRate(CF$1,$B204,EOMONTH($B204,0)+1,\"FLAT\",O204,P204)","v":38.602499999999999},null,null,null,null,null,null,null,null,2032,"2032-04-01",5.3833759646054116,5.0557174095706534,5.0758337457921048,4.9923134868222965,5.0758337457921048,5.0873566666666665,5.3704352038756564]
[null,"2032-05-01","2032-05-31","2032-05-01",43.135280000000002,37.124490000000002,42.283589999999997,38.670169999999999,39.633159999999997,33.854489999999998,46.963369999999998,43.118720000000003,41.294469999999997,35.956940000000003,40.783589999999997,36.670169999999999,42.283589999999997,38.670169999999999,38.283589999999997,33.670169999999999,40.783589999999997,36.670169999999999,39.633159999999997,33.854489999999998,40.783589999999997,36.670169999999999,43.783589999999997,40.170169999999999,40.783589999999997,36.670169999999999,42.134059999999998,37.835790000000003,5.2218999999999998,5.1909999999999998,5.0209999999999999,4.8510999999999997,4.8361000000000001,4.9598000000000004,4.7736000000000001,5.0674000000000001,4.9438000000000004,4.8047000000000004,4.5111999999999997,5.0987,4.9180999999999999,5.1486999999999998,4.9356,4.9207999999999998,4.9781000000000004,4.9179000000000004,4.8611000000000004,4.9588000000000001,4.7049000000000003,5.4668999999999999,null,null,null,null,null,null,null,5.0377797468354419,4.8969189873417713,5.2294244508354426,5.0832055593417715,5.0618321860886066,null,4.9526571671937161,5.0377797468354419,5.0707597993401397,4.9388659183673465,4.9132847832769757,4.8560614295359565,4.9334286288297333,null,{"$f":"[2]!mGetRate(BX$1,$B205,EOMONTH($B205,0)+1,\"FLAT\",E205,F205)","v":40.356097526881719},{"$f":"[2]!mGetRate(BY$1,$B205,EOMONTH($B205,0)+1,\"FLAT\",G205,H205)","v":40.612868924731188},{"$f":"[2]!mGetRate(BZ$1,$B205,EOMONTH($B205,0)+1,\"FLAT\",I205,J205)","v":36.961301827956987},{"$f":"IF(ValuationDate>$D205,\"\",[2]!mGetRate(CA$1,$B205,EOMONTH($B205,0)+1,\"FLAT\",M205,N205))","v":38.82657978494624},{"$f":"[2]!mGetRate(CB$1,$B205,EOMONTH($B205,0)+1,\"FLAT\",Q205,R205)","v":40.612868924731174},{"$f":"IF(ValuationDate>$D205,\"\",[2]!mGetRate(CC$1,$B205,EOMONTH($B205,0)+1,\"FLAT\",K205,L205))","v":45.185736129032257},{"$f":"[2]!mGetRate(CD$1,$B205,EOMONTH($B205,0)+1,\"FLAT\",AE205,AF205)","v":40.146687849462367},{"$f":"[2]!mGetRate(CE$1,$B205,EOMONTH($B205,0)+1,\"FLAT\",AA205,AB205)","v":42.112868924731188},{"$f":"[2]!mGetRate(CF$1,$B205,EOMONTH($B205,0)+1,\"FLAT\",O205,P205)","v":38.881686129032261},null,null,null,null,null,null,null,null,2032,"2032-05-01",5.4151693589875496,4.9132847832769757,4.9340404172192187,4.852808478692868,4.9340404172192187,4.9447047783251223,{"$f":"(($AJ205+CW$4)*(1/(1-CW$2))+CW$3)","v":5.2301445296729909}]
[null,"2032-06-01","2032-06-30","2032-06-01",48.38326,39.982300000000002,44.739870000000003,39.892270000000003,44.851709999999997,36.669049999999999,52.556510000000003,46.061790000000002,45.88205,39.67848,42.989870000000003,38.392270000000003,43.989870000000003,39.392270000000003,41.239870000000003,35.892270000000003,42.989870000000003,38.392270000000003,44.851709999999997,36.669049999999999,45.739870000000003,40.392270000000003,47.239870000000003,41.892270000000003,43.739870000000003,38.642270000000003,48.675710000000002,41.552750000000003,5.2527999999999997,5.2064000000000004,5.0365000000000002,4.8356000000000003,4.8205999999999998,4.9447999999999999,4.7556000000000003,4.9283000000000001,4.8047000000000004,4.7584,4.5884,5.0842000000000001,4.9031000000000002,5.1341999999999999,4.9207999999999998,4.9057000000000004,4.9324000000000003,4.9028999999999998,4.8456000000000001,4.8197000000000001,4.8022,5.5003000000000002,null,null,null,null,null,null,null,4.8969189873417713,4.8500329113924039,5.0832055593417715,5.0345360073924041,4.9661733663670873,null,4.9368456809140069,4.8969189873417713,4.9316118266850868,4.9230495918367341,4.8948402705195209,4.8405051440667135,4.917858563535912,null,{"$f":"[2]!mGetRate(BX$1,$B206,EOMONTH($B206,0)+1,\"FLAT\",E206,F206)","v":44.836188},{"$f":"[2]!mGetRate(BY$1,$B206,EOMONTH($B206,0)+1,\"FLAT\",G206,H206)","v":42.693105555555562},{"$f":"[2]!mGetRate(BZ$1,$B206,EOMONTH($B206,0)+1,\"FLAT\",I206,J206)","v":41.396809111111111},{"$f":"IF(ValuationDate>$D206,\"\",[2]!mGetRate(CA$1,$B206,EOMONTH($B206,0)+1,\"FLAT\",M206,N206))","v":43.262764888888896},{"$f":"[2]!mGetRate(CB$1,$B206,EOMONTH($B206,0)+1,\"FLAT\",Q206,R206)","v":42.048661111111116},{"$f":"IF(ValuationDate>$D206,\"\",[2]!mGetRate(CC$1,$B206,EOMONTH($B206,0)+1,\"FLAT\",K206,L206))","v":49.814294888888895},{"$f":"[2]!mGetRate(CD$1,$B206,EOMONTH($B206,0)+1,\"FLAT\",AE206,AF206)","v":45.668238000000002},{"$f":"[2]!mGetRate(CE$1,$B206,EOMONTH($B206,0)+1,\"FLAT\",AA206,AB206)","v":44.981994444444446},{"$f":"[2]!mGetRate(CF$1,$B206,EOMONTH($B206,0)+1,\"FLAT\",O206,P206)","v":41.048661111111116},null,null,null,null,null,null,null,null,2032,"2032-06-01",5.431117501800597,4.8948402705195209,4.9182289309395077,4.8372521648367082,4.9182289309395077,4.9262318719211819,5.2145006055712564]
[null,"2032-07-01","2032-07-31","2032-07-01",61.615870000000001,50.689529999999998,59.091589999999997,48.841679999999997,58.583100000000002,47.395679999999999,66.300250000000005,55.627650000000003,60.390430000000002,50.881399999999999,63.841589999999997,49.841679999999997,64.091589999999997,49.841679999999997,57.091589999999997,46.341679999999997,63.841589999999997,49.841679999999997,58.583100000000002,47.395679999999999,61.591589999999997,50.341679999999997,63.091589999999997,51.341679999999997,60.591589999999997,48.341679999999997,62.698500000000003,49.827379999999998,5.5153999999999996,5.4999000000000002,5.3609,5.0518999999999998,5.0369000000000002,5.1616999999999997,4.9744000000000002,5.0365000000000002,4.8201999999999998,4.8510999999999997,4.8356000000000003,5.3018000000000001,5.1199000000000003,5.3517999999999999,5.1379999999999999,5.1223000000000001,5.0385,5.1197999999999997,5.0618999999999996,4.8352000000000004,5.0644,5.8129,null,null,null,null,null,null,null,4.9126151898734163,4.9439063291139229,5.099498821873417,5.1319802291139238,5.0220001424936704,null,5.1574924217076408,4.9126151898734163,5.0398491425821152,5.1437638775510202,5.1190435700379142,5.0575905987117018,5.1351363134103458,null,{"$f":"[2]!mGetRate(BX$1,$B207,EOMONTH($B207,0)+1,\"FLAT\",E207,F207)","v":56.798881397849463},{"$f":"[2]!mGetRate(BY$1,$B207,EOMONTH($B207,0)+1,\"FLAT\",G207,H207)","v":54.572812473118276},{"$f":"[2]!mGetRate(BZ$1,$B207,EOMONTH($B207,0)+1,\"FLAT\",I207,J207)","v":53.651011612903226},{"$f":"IF(ValuationDate>$D207,\"\",[2]!mGetRate(CA$1,$B207,EOMONTH($B207,0)+1,\"FLAT\",M207,N207))","v":56.198276989247312},{"$f":"[2]!mGetRate(CB$1,$B207,EOMONTH($B207,0)+1,\"FLAT\",Q207,R207)","v":57.809371612903227},{"$f":"IF(ValuationDate>$D207,\"\",[2]!mGetRate(CC$1,$B207,EOMONTH($B207,0)+1,\"FLAT\",K207,L207))","v":61.595125268817206},{"$f":"[2]!mGetRate(CD$1,$B207,EOMONTH($B207,0)+1,\"FLAT\",AE207,AF207)","v":57.024135268817204},{"$f":"[2]!mGetRate(CE$1,$B207,EOMONTH($B207,0)+1,\"FLAT\",AA207,AB207)","v":57.911522150537628},{"$f":"[2]!mGetRate(CF$1,$B207,EOMONTH($B207,0)+1,\"FLAT\",O207,P207)","v":57.669586666666667},null,null,null,null,null,null,null,null,2032,"2032-07-01",5.7648966971910687,5.1190435700379142,5.1388756717331425,5.0543380156165316,5.1388756717331425,5.1507803119868631,5.4328090431974161]
[null,"2032-08-01","2032-08-31","2032-08-01",62.766249999999999,52.6678,62.90361,51.811619999999998,62.078659999999999,50.65401,70.951700000000002,59.443049999999999,66.50479,54.753439999999998,67.40361,52.311619999999998,67.40361,52.811619999999998,60.90361,49.811619999999998,67.40361,52.311619999999998,62.078659999999999,50.65401,64.90361,53.311619999999998,66.65361,54.061619999999998,65.15361,51.811619999999998,64.150459999999995,55.194809999999997,5.5462999999999996,5.6699000000000002,5.4226999999999999,5.2373000000000003,5.2222999999999997,5.3475000000000001,5.1597999999999997,5.2527999999999997,5.0365000000000002,5.0209999999999999,4.7892999999999999,5.4880000000000004,5.3056999999999999,5.5380000000000003,5.3239999999999998,5.3079999999999998,5.2103999999999999,5.3055000000000003,5.2473000000000001,5.0514999999999999,5.0229999999999997,5.8413000000000004,null,null,null,null,null,null,null,5.131653164556961,5.1159569620253151,5.3268686725569614,5.310575410025316,5.2212635522911386,null,5.3466181995307567,5.131653164556961,5.2562237398882825,5.3329475510204079,5.3090220514396966,5.2436638455502624,5.3213743847312909,null,{"$f":"[2]!mGetRate(BX$1,$B208,EOMONTH($B208,0)+1,\"FLAT\",E208,F208)","v":58.314245161290316},{"$f":"[2]!mGetRate(BY$1,$B208,EOMONTH($B208,0)+1,\"FLAT\",G208,H208)","v":58.013592903225813},{"$f":"[2]!mGetRate(BZ$1,$B208,EOMONTH($B208,0)+1,\"FLAT\",I208,J208)","v":57.041986344086027},{"$f":"IF(ValuationDate>$D208,\"\",[2]!mGetRate(CA$1,$B208,EOMONTH($B208,0)+1,\"FLAT\",M208,N208))","v":61.324087311827959},{"$f":"[2]!mGetRate(CB$1,$B208,EOMONTH($B208,0)+1,\"FLAT\",Q208,R208)","v":60.970582150537624},{"$f":"IF(ValuationDate>$D208,\"\",[2]!mGetRate(CC$1,$B208,EOMONTH($B208,0)+1,\"FLAT\",K208,L208))","v":65.877994086021502},{"$f":"[2]!mGetRate(CD$1,$B208,EOMONTH($B208,0)+1,\"FLAT\",AE208,AF208)","v":60.202270215053765},{"$f":"[2]!mGetRate(CE$1,$B208,EOMONTH($B208,0)+1,\"FLAT\",AA208,AB208)","v":61.102302580645166},{"$f":"[2]!mGetRate(CF$1,$B208,EOMONTH($B208,0)+1,\"FLAT\",O208,P208)","v":60.750152043010758},null,null,null,null,null,null,null,null,2032,"2032-08-01",5.8284834859553447,5.3090220514396966,5.3280014495562575,5.2404116019992362,5.3280014495562575,5.3410512479474539,5.6199305611626968]
[null,"2032-09-01","2032-09-30","2032-09-01",56.647359999999999,49.002850000000002,54.418939999999999,47.418109999999999,57.283880000000003,48.490200000000002,63.801690000000001,54.917729999999999,60.328270000000003,50.959870000000002,57.918939999999999,45.418109999999999,57.418939999999999,45.918109999999999,51.418939999999999,46.418109999999999,57.918939999999999,45.418109999999999,57.283880000000003,48.490200000000002,55.918939999999999,48.418109999999999,57.418939999999999,49.168109999999999,55.418939999999999,44.918109999999999,60.572980000000001,50.7502,5.4535999999999998,5.5926,5.3917999999999999,5.2064000000000004,5.1913999999999998,5.3167,5.1264000000000003,5.1909999999999998,4.9747000000000003,4.9438000000000004,4.7737999999999996,5.4573999999999998,5.2748999999999997,5.5073999999999996,5.2933000000000003,5.2771999999999997,5.1344000000000003,5.2747000000000002,5.2164000000000001,4.9897,5.0113000000000003,5.7435999999999998,null,null,null,null,null,null,null,5.0690708860759486,5.0377797468354419,5.2619058580759495,5.2294244508354426,5.1495452354556956,null,5.3150972365602369,{"$f":"AO209*(1/(1-BQ$2))+BQ$3","v":5.0690708860759486},{"$f":"AN209*(1/(1-BR$2))+BR$3","v":5.1944024263722346},{"$f":"AK209*(1/(1-BS$2))+BS$3","v":5.3014169387755095},{"$f":"AM209*(1/(1-BT$2))+BT$3","v":5.2747972333230866},{"$f":"AK209*(1/(1-BU$2))+BU$3","v":5.2126516377438357},{"$f":"AJ209*(1/(1-BV$2))+BV$3","v":5.2903347061778003},null,{"$f":"[2]!mGetRate(BX$1,$B209,EOMONTH($B209,0)+1,\"FLAT\",E209,F209)","v":53.2498},{"$f":"[2]!mGetRate(BY$1,$B209,EOMONTH($B209,0)+1,\"FLAT\",G209,H209)","v":51.307459999999999},{"$f":"[2]!mGetRate(BZ$1,$B209,EOMONTH($B209,0)+1,\"FLAT\",I209,J209)","v":53.375577777777785},{"$f":"IF(ValuationDate>$D209,\"\",[2]!mGetRate(CA$1,$B209,EOMONTH($B209,0)+1,\"FLAT\",M209,N209))","v":56.16453666666667},{"$f":"[2]!mGetRate(CB$1,$B209,EOMONTH($B209,0)+1,\"FLAT\",Q209,R209)","v":52.307459999999999},{"$f":"IF(ValuationDate>$D209,\"\",[2]!mGetRate(CC$1,$B209,EOMONTH($B209,0)+1,\"FLAT\",K209,L209))","v":59.853263333333338},{"$f":"[2]!mGetRate(CD$1,$B209,EOMONTH($B209,0)+1,\"FLAT\",AE209,AF209)","v":56.207299999999996},{"$f":"[2]!mGetRate(CE$1,$B209,EOMONTH($B209,0)+1,\"FLAT\",AA209,AB209)","v":53.751904444444442},{"$f":"[2]!mGetRate(CF$1,$B209,EOMONTH($B209,0)+1,\"FLAT\",O209,P209)","v":52.363015555555556},null,null,null,null,null,null,null,null,2032,"2032-09-01",5.7966900915732067,5.2747972333230866,5.2964804865857387,5.209399337602119,5.2964804865857387,5.3067737438423643,5.588743641501817]
[null,"2032-10-01","2032-10-31","2032-10-01",53.958970000000001,49.295879999999997,53.534739999999999,48.506770000000003,55.917769999999997,49.127299999999998,61.514110000000002,56.541440000000001,58.909370000000003,56.186860000000003,53.534739999999999,46.506770000000003,53.034739999999999,48.006770000000003,50.534739999999999,46.006770000000003,53.534739999999999,46.506770000000003,55.917769999999997,49.127299999999998,54.534739999999999,49.256770000000003,55.534739999999999,50.256770000000003,53.534739999999999,47.006770000000003,59.717170000000003,54.174500000000002,5.4535999999999998,5.6699000000000002,5.4226999999999999,5.2682000000000002,5.2531999999999996,5.3788999999999998,5.1906999999999996,5.5772000000000004,5.3609,5.4690000000000003,4.8510999999999997,5.52,5.3371000000000004,5.57,5.3555999999999999,5.3391999999999999,5.6694000000000004,5.3369,5.2782,5.3758999999999997,5.0686,5.7011000000000003,null,null,null,null,null,null,null,{"$f":"AO210*(1/(1-BJ$2))+BJ$3","v":5.4601594936708846},{"$f":"AP210*(1/(1-BK$2))+BK$3","v":5.5696278481012653},{"$f":"(AO210+BL$3)*BL$5+((1/(1-BL$2)-1)*AO210+BL$4*AO210)","v":5.6678708896708851},{"$f":"(AP210+BM$3)*BM$5+((1/(1-BM$2)-1)*AP210+BM$4*AP210)","v":5.7815032561012663},{"$f":"(BJ210+BK210+BL210+BM210)/4","v":5.6197903718860758},null,{"$f":"AJ210*(1/(1-BP$2))+BP$3","v":5.3781391625012755},5.4601594936708846,5.5807356186035895,5.3644781632653054,5.340685131673327,5.2746760533566892,5.3524140632847814,null,{"$f":"[2]!mGetRate(BX$1,$B210,EOMONTH($B210,0)+1,\"FLAT\",E210,F210)","v":51.903199139784945},{"$f":"[2]!mGetRate(BY$1,$B210,EOMONTH($B210,0)+1,\"FLAT\",G210,H210)","v":51.318108064516132},{"$f":"[2]!mGetRate(BZ$1,$B210,EOMONTH($B210,0)+1,\"FLAT\",I210,J210)","v":52.924121935483868},{"$f":"IF(ValuationDate>$D210,\"\",[2]!mGetRate(CA$1,$B210,EOMONTH($B210,0)+1,\"FLAT\",M210,N210))","v":57.709123655913977},{"$f":"[2]!mGetRate(CB$1,$B210,EOMONTH($B210,0)+1,\"FLAT\",Q210,R210)","v":50.818108064516139},{"$f":"IF(ValuationDate>$D210,\"\",[2]!mGetRate(CC$1,$B210,EOMONTH($B210,0)+1,\"FLAT\",K210,L210))","v":59.321857634408602},{"$f":"[2]!mGetRate(CD$1,$B210,EOMONTH($B210,0)+1,\"FLAT\",AE210,AF210)","v":57.273627311827958},{"$f":"[2]!mGetRate(CE$1,$B210,EOMONTH($B210,0)+1,\"FLAT\",AA210,AB210)","v":53.207893010752692},{"$f":"[2]!mGetRate(CF$1,$B210,EOMONTH($B210,0)+1,\"FLAT\",O210,P210)","v":50.436387634408604},null,null,null,null,null,null,null,null,2032,"2032-10-01",5.8284834859553447,5.340685131673327,5.3595224125267773,5.2714238663963542,5.3595224125267773,5.3727630706075526,5.6511174808235776]
[null,"2032-11-01","2032-11-30","2032-11-01",54.585819999999998,50.391330000000004,53.015779999999999,48.801650000000002,56.035220000000002,49.709629999999997,62.640320000000003,57.622480000000003,60.110329999999998,57.372129999999999,51.515779999999999,47.301650000000002,52.515779999999999,48.301650000000002,49.765779999999999,46.801650000000002,51.515779999999999,47.301650000000002,56.035220000000002,49.709629999999997,54.015779999999999,49.301650000000002,55.015779999999999,50.551650000000002,51.515779999999999,47.801650000000002,59.968919999999997,52.204929999999997,5.4999000000000002,5.7625999999999999,5.4690000000000003,5.3762999999999996,5.3613,5.4912000000000001,5.2812999999999999,5.5926,5.5462999999999996,5.7625999999999999,4.9438000000000004,5.6369999999999996,5.4490999999999996,5.6870000000000003,5.4696999999999996,5.4500999999999999,5.9847000000000001,5.4489000000000001,5.3863000000000003,5.5613000000000001,5.2525000000000004,5.7824,null,null,null,null,null,null,null,5.6479063291139227,5.8669443037974673,5.8627593331139236,6.090129183797468,5.8669347874556959,null,5.4884115281036419,5.6479063291139227,5.596140929738656,5.4747842857142857,5.4335225125525159,5.3831685991131542,5.4610027122049214,null,{"$f":"[2]!mGetRate(BX$1,$B211,EOMONTH($B211,0)+1,\"FLAT\",E211,F211)","v":52.718370221914007},{"$f":"[2]!mGetRate(BY$1,$B211,EOMONTH($B211,0)+1,\"FLAT\",G211,H211)","v":51.139586199722608},{"$f":"[2]!mGetRate(BZ$1,$B211,EOMONTH($B211,0)+1,\"FLAT\",I211,J211)","v":53.218972579750343},{"$f":"IF(ValuationDate>$D211,\"\",[2]!mGetRate(CA$1,$B211,EOMONTH($B211,0)+1,\"FLAT\",M211,N211))","v":58.891242343966709},{"$f":"[2]!mGetRate(CB$1,$B211,EOMONTH($B211,0)+1,\"FLAT\",Q211,R211)","v":50.639586199722608},{"$f":"IF(ValuationDate>$D211,\"\",[2]!mGetRate(CC$1,$B211,EOMONTH($B211,0)+1,\"FLAT\",K211,L211))","v":60.406302468793342},{"$f":"[2]!mGetRate(CD$1,$B211,EOMONTH($B211,0)+1,\"FLAT\",AE211,AF211)","v":56.512275353675449},{"$f":"[2]!mGetRate(CE$1,$B211,EOMONTH($B211,0)+1,\"FLAT\",AA211,AB211)","v":53.028282454923719},{"$f":"[2]!mGetRate(CF$1,$B211,EOMONTH($B211,0)+1,\"FLAT\",O211,P211)","v":49.639586199722608},null,null,null,null,null,null,null,null,2032,"2032-11-01",5.8761221319065751,5.4335225125525159,5.4697947781291436,5.3799166101286655,5.4697947781291436,5.4657433661740553,5.7602212353653615]
[null,"2032-12-01","2032-12-31","2032-12-01",56.550049999999999,54.221870000000003,55.415689999999998,52.559710000000003,56.95834,51.83484,63.789009999999998,61.104579999999999,62.180819999999997,60.761139999999997,53.415689999999998,50.559710000000003,54.915689999999998,52.059710000000003,52.415689999999998,50.559710000000003,53.415689999999998,50.559710000000003,56.95834,51.83484,56.415689999999998,53.309710000000003,57.415689999999998,53.809710000000003,55.915689999999998,52.559710000000003,60.707740000000001,56.41234,5.7779999999999996,6.3651,5.8398000000000003,5.6081000000000003,5.5930999999999997,5.7256,5.5156000000000001,5.9634,5.9016000000000002,6.2106000000000003,5.2527999999999997,5.8742999999999999,5.6833,5.9242999999999997,5.7053000000000003,5.6835000000000004,6.4531999999999998,5.6830999999999996,5.6181000000000001,5.9165999999999999,5.5739999999999998,6.048,null,null,null,null,null,null,null,6.0077037974683529,6.3206151898734166,6.2362429574683533,6.5610570298734174,6.2814047436708851,null,5.7248697551769876,6.0077037974683529,5.9670688108349426,5.7113148979591832,5.6736085869453845,5.6158103392273855,5.6938505273731792,null,{"$f":"[2]!mGetRate(BX$1,$B212,EOMONTH($B212,0)+1,\"FLAT\",E212,F212)","v":55.523648064516138},{"$f":"[2]!mGetRate(BY$1,$B212,EOMONTH($B212,0)+1,\"FLAT\",G212,H212)","v":54.156602043010757},{"$f":"[2]!mGetRate(BZ$1,$B212,EOMONTH($B212,0)+1,\"FLAT\",I212,J212)","v":54.699592688172046},{"$f":"IF(ValuationDate>$D212,\"\",[2]!mGetRate(CA$1,$B212,EOMONTH($B212,0)+1,\"FLAT\",M212,N212))","v":61.554939569892468},{"$f":"[2]!mGetRate(CB$1,$B212,EOMONTH($B212,0)+1,\"FLAT\",Q212,R212)","v":53.656602043010757},{"$f":"IF(ValuationDate>$D212,\"\",[2]!mGetRate(CC$1,$B212,EOMONTH($B212,0)+1,\"FLAT\",K212,L212))","v":62.60555161290322},{"$f":"[2]!mGetRate(CD$1,$B212,EOMONTH($B212,0)+1,\"FLAT\",AE212,AF212)","v":58.814069032258061},{"$f":"[2]!mGetRate(CE$1,$B212,EOMONTH($B212,0)+1,\"FLAT\",AA212,AB212)","v":55.82595688172043},{"$f":"[2]!mGetRate(CF$1,$B212,EOMONTH($B212,0)+1,\"FLAT\",O212,P212)","v":52.156602043010757},null,null,null,null,null,null,null,null,2032,"2032-12-01",6.2576428644922322,5.6736085869453845,5.7062530052024885,5.612558774764647,5.7062530052024885,5.7061990311986861,5.9941735970932584]
[null,"2033-01-01","2033-01-31","2033-01-01",60.133380000000002,55.701659999999997,57.14526,53.634050000000002,59.89828,53.72099,66.621600000000001,61.72851,63.648870000000002,61.255659999999999,55.14526,51.634050000000002,56.64526,53.134050000000002,53.64526,51.134050000000002,55.14526,51.634050000000002,59.89828,53.72099,58.14526,54.384050000000002,59.14526,55.634050000000002,58.14526,53.634050000000002,61.453279999999999,56.754390000000001,5.8433000000000002,6.4450000000000003,5.8907999999999996,5.7008000000000001,5.6858000000000004,5.8186,5.6058000000000003,6.1757999999999997,6.1124999999999998,6.2709000000000001,5.2732000000000001,5.9676,5.7763,6.0175999999999998,5.7972000000000001,5.7763999999999998,6.5121000000000002,5.7760999999999996,5.7107999999999999,6.1275000000000004,5.5857000000000001,6.0682999999999998,null,null,null,null,null,null,null,6.2212734177215179,6.3816784810126572,6.4579364457215185,6.6244430770126579,6.4213328553670879,null,5.8194326440885451,6.2212734177215179,6.1795420631133977,5.8059067346938775,5.7660360897632961,5.7088469626466667,5.7869695630336517,null,{"$f":"[2]!mGetRate(BX$1,$B213,EOMONTH($B213,0)+1,\"FLAT\",E213,F213)","v":58.084305161290317},{"$f":"[2]!mGetRate(BY$1,$B213,EOMONTH($B213,0)+1,\"FLAT\",G213,H213)","v":55.52179731182796},{"$f":"[2]!mGetRate(BZ$1,$B213,EOMONTH($B213,0)+1,\"FLAT\",I213,J213)","v":57.04211365591398},{"$f":"IF(ValuationDate>$D213,\"\",[2]!mGetRate(CA$1,$B213,EOMONTH($B213,0)+1,\"FLAT\",M213,N213))","v":62.542332043010752},{"$f":"[2]!mGetRate(CB$1,$B213,EOMONTH($B213,0)+1,\"FLAT\",Q213,R213)","v":55.02179731182796},{"$f":"IF(ValuationDate>$D213,\"\",[2]!mGetRate(CC$1,$B213,EOMONTH($B213,0)+1,\"FLAT\",K213,L213))","v":64.3592035483871},{"$f":"[2]!mGetRate(CD$1,$B213,EOMONTH($B213,0)+1,\"FLAT\",AE213,AF213)","v":59.280674946236566},{"$f":"[2]!mGetRate(CE$1,$B213,EOMONTH($B213,0)+1,\"FLAT\",AA213,AB213)","v":57.521797311827953},{"$f":"[2]!mGetRate(CF$1,$B213,EOMONTH($B213,0)+1,\"FLAT\",O213,P213)","v":53.52179731182796},null,null,null,null,null,null,null,null,{"$f":"YEAR($CP213)","v":2033},"2033-01-01",6.3101173989093526,5.7660360897632961,5.8008158941140469,5.7055955679560011,5.8008158941140469,5.7987688177339898,6.0877343560758987]
[null,"2033-02-01","2033-02-28","2033-02-01",59.444980000000001,56.005780000000001,57.767719999999997,53.699399999999997,61.989960000000004,55.330979999999997,66.020449999999997,62.377850000000002,63.195189999999997,61.996020000000001,55.767719999999997,51.699399999999997,57.767719999999997,53.199399999999997,54.267719999999997,51.199399999999997,55.767719999999997,51.699399999999997,61.989960000000004,55.330979999999997,58.767719999999997,54.449399999999997,59.767719999999997,55.449399999999997,56.767719999999997,53.699399999999997,63.746160000000003,58.037280000000003,5.875,6.3817000000000004,5.8907999999999996,5.7165999999999997,5.7016,5.8330000000000002,5.6416000000000004,6.35,6.2866999999999997,6.2866999999999997,5.3207000000000004,5.9805000000000001,5.7907999999999999,6.0305,5.8112000000000004,5.7912999999999997,6.5164,5.7906000000000004,5.7266000000000004,6.3017000000000003,5.6432000000000002,6.085,null,null,null,null,null,null,null,6.3976784810126563,6.3976784810126563,6.6410516930126571,6.6410516930126571,6.5193650870126563,null,5.835550159134959,6.3976784810126563,6.353802141017856,5.822029183673469,5.8027201762475675,5.7247043375120885,5.8028409844299338,null,{"$f":"[2]!mGetRate(BX$1,$B214,EOMONTH($B214,0)+1,\"FLAT\",E214,F214)","v":57.971037142857142},{"$f":"[2]!mGetRate(BY$1,$B214,EOMONTH($B214,0)+1,\"FLAT\",G214,H214)","v":56.024154285714289},{"$f":"[2]!mGetRate(BZ$1,$B214,EOMONTH($B214,0)+1,\"FLAT\",I214,J214)","v":59.136111428571425},{"$f":"IF(ValuationDate>$D214,\"\",[2]!mGetRate(CA$1,$B214,EOMONTH($B214,0)+1,\"FLAT\",M214,N214))","v":62.681259999999988},{"$f":"[2]!mGetRate(CB$1,$B214,EOMONTH($B214,0)+1,\"FLAT\",Q214,R214)","v":55.809868571428566},{"$f":"IF(ValuationDate>$D214,\"\",[2]!mGetRate(CC$1,$B214,EOMONTH($B214,0)+1,\"FLAT\",K214,L214))","v":64.459335714285714},{"$f":"[2]!mGetRate(CD$1,$B214,EOMONTH($B214,0)+1,\"FLAT\",AE214,AF214)","v":61.299497142857135},{"$f":"[2]!mGetRate(CE$1,$B214,EOMONTH($B214,0)+1,\"FLAT\",AA214,AB214)","v":57.917011428571428},{"$f":"[2]!mGetRate(CF$1,$B214,EOMONTH($B214,0)+1,\"FLAT\",O214,P214)","v":54.024154285714289},null,null,null,null,null,null,null,null,2033,"2033-02-01",{"$f":"(($AI214+CQ$4)*(1/(1-CQ$2))+CQ$3)","v":6.3101173989093526},{"$f":"(($AM214+CR$4)*(1/(1-CR$2))+CR$3)","v":5.8027201762475675},5.8169334091604608,5.7214529717577625,5.8169334091604608,{"$f":"(($AM214+CV$4)*(1/(1-CV$2))+CV$3)","v":5.8355093760262724},6.1036810658054099]
[null,"2033-03-01","2033-03-31","2033-03-01",52.86063,51.73706,48.656329999999997,47.798229999999997,50.461350000000003,48.54392,55.167299999999997,55.166589999999999,53.362099999999998,55.778530000000003,46.656329999999997,45.798229999999997,48.656329999999997,47.298229999999997,46.906329999999997,44.298229999999997,46.656329999999997,45.798229999999997,50.461350000000003,48.54392,49.656329999999997,48.548229999999997,50.656329999999997,49.798229999999997,47.406329999999997,47.798229999999997,52.257550000000002,51.568019999999997,5.6532999999999998,5.78,5.5740999999999996,5.5266000000000002,5.5115999999999996,5.6414,5.4440999999999997,5.7957999999999998,5.7324999999999999,5.6374000000000004,5.0514999999999999,5.7870999999999997,5.5993000000000004,5.8371000000000004,5.6186999999999996,5.6002999999999998,5.8620000000000001,5.5991,5.5366,5.7474999999999996,5.3440000000000003,5.9082999999999997,null,null,null,null,null,null,null,5.8364632911392391,5.7401594936708848,6.0584887191392394,5.9585216696708851,5.8984082934050619,null,5.6417319402223818,5.8364632911392391,5.7994110091312265,5.6281516326530605,5.6003428834921616,5.5340143865987841,5.6119821195379203,null,{"$f":"[2]!mGetRate(BX$1,$B215,EOMONTH($B215,0)+1,\"FLAT\",E215,F215)","v":52.390333539703896},{"$f":"[2]!mGetRate(BY$1,$B215,EOMONTH($B215,0)+1,\"FLAT\",G215,H215)","v":48.297152207267828},{"$f":"[2]!mGetRate(BZ$1,$B215,EOMONTH($B215,0)+1,\"FLAT\",I215,J215)","v":49.658764899057871},{"$f":"IF(ValuationDate>$D215,\"\",[2]!mGetRate(CA$1,$B215,EOMONTH($B215,0)+1,\"FLAT\",M215,N215))","v":54.373553203230152},{"$f":"[2]!mGetRate(CB$1,$B215,EOMONTH($B215,0)+1,\"FLAT\",Q215,R215)","v":48.08786553162853},{"$f":"IF(ValuationDate>$D215,\"\",[2]!mGetRate(CC$1,$B215,EOMONTH($B215,0)+1,\"FLAT\",K215,L215))","v":55.167002812920586},{"$f":"[2]!mGetRate(CD$1,$B215,EOMONTH($B215,0)+1,\"FLAT\",AE215,AF215)","v":51.968931117092865},{"$f":"[2]!mGetRate(CE$1,$B215,EOMONTH($B215,0)+1,\"FLAT\",AA215,AB215)","v":50.297152207267828},{"$f":"[2]!mGetRate(CF$1,$B215,EOMONTH($B215,0)+1,\"FLAT\",O215,P215)","v":46.297152207267828},null,null,null,null,null,null,null,null,2033,"2033-03-01",5.9842608293034258,5.6003428834921616,5.6231151902478826,5.5307626728758095,5.6231151902478826,5.6328205418719204,5.9119168348809046]
[null,"2033-04-01",{"$f":"EOMONTH(B216,0)","v":"2033-04-30"},"2033-04-01",48.972119999999997,45.077770000000001,43.865920000000003,41.372590000000002,45.73413,41.813049999999997,50.08728,48.691220000000001,43.148609999999998,40.963470000000001,41.865920000000003,39.372590000000002,42.365920000000003,40.622590000000002,38.865920000000003,37.372590000000002,41.865920000000003,39.372590000000002,45.73413,41.813049999999997,42.365920000000003,39.372590000000002,45.865920000000003,43.372590000000002,42.365920000000003,39.872590000000002,44.44173,44.74935,5.4949000000000003,5.5583,5.3841000000000001,5.3365999999999998,5.3216000000000001,5.4452999999999996,5.2591000000000001,5.4790999999999999,5.3524000000000003,5.1464999999999996,4.8615000000000004,5.5842000000000001,5.4036,5.6341999999999999,5.4203000000000001,5.4062999999999999,5.3217999999999996,5.4034000000000004,5.3465999999999996,5.3673999999999999,5.0490000000000004,5.7449000000000003,null,null,null,null,null,null,null,5.4515518987341762,5.2430455696202518,5.6589358747341771,5.4424982776202526,5.449007905177214,null,5.4479137213098028,5.4515518987341762,5.4826017859834542,5.4342740816326529,5.4107742801516556,5.3433244356854797,5.4211232546459058,null,{"$f":"[2]!mGetRate(BX$1,$B216,EOMONTH($B216,0)+1,\"FLAT\",E216,F216)","v":47.327838888888891},{"$f":"[2]!mGetRate(BY$1,$B216,EOMONTH($B216,0)+1,\"FLAT\",G216,H216)","v":42.813180666666675},{"$f":"[2]!mGetRate(BZ$1,$B216,EOMONTH($B216,0)+1,\"FLAT\",I216,J216)","v":44.078562888888889},{"$f":"IF(ValuationDate>$D216,\"\",[2]!mGetRate(CA$1,$B216,EOMONTH($B216,0)+1,\"FLAT\",M216,N216))","v":42.22599533333333},{"$f":"[2]!mGetRate(CB$1,$B216,EOMONTH($B216,0)+1,\"FLAT\",Q216,R216)","v":41.629847333333338},{"$f":"IF(ValuationDate>$D216,\"\",[2]!mGetRate(CC$1,$B216,EOMONTH($B216,0)+1,\"FLAT\",K216,L216))","v":49.497832444444441},{"$f":"[2]!mGetRate(CD$1,$B216,EOMONTH($B216,0)+1,\"FLAT\",AE216,AF216)","v":44.571613999999997},{"$f":"[2]!mGetRate(CE$1,$B216,EOMONTH($B216,0)+1,\"FLAT\",AA216,AB216)","v":44.813180666666675},{"$f":"[2]!mGetRate(CF$1,$B216,EOMONTH($B216,0)+1,\"FLAT\",O216,P216)","v":40.813180666666668},null,null,null,null,null,null,null,null,2033,{"$f":"+B216","v":"2033-04-01"},5.788767465788661,5.4107742801516556,5.4292969713353054,5.3400723739938574,5.4292969713353054,5.4429601149425286,5.7201526039563984]
[null,"2033-05-01","2033-05-31",{"$f":"B217","v":"2033-05-01"},46.752749999999999,40.577370000000002,45.646369999999997,41.969230000000003,43.220190000000002,37.265860000000004,50.602980000000002,46.799259999999997,44.96828,39.605739999999997,44.146369999999997,39.969230000000003,45.646369999999997,41.969230000000003,41.646369999999997,36.969230000000003,44.146369999999997,39.969230000000003,43.220190000000002,37.265860000000004,44.146369999999997,39.969230000000003,47.146369999999997,43.469230000000003,44.146369999999997,39.969230000000003,45.721089999999997,41.247059999999998,5.5266000000000002,5.5899000000000001,5.4157000000000002,5.1623999999999999,5.1474000000000002,5.2710999999999997,5.0849000000000002,5.5107999999999997,5.3841000000000001,5.2416,4.8615000000000004,5.41,5.2294,5.46,5.2469000000000001,5.2321,5.4149000000000003,5.2291999999999996,5.1723999999999997,5.3990999999999998,5.0552000000000001,5.7716000000000003,null,null,null,null,null,null,null,5.4836531645569613,5.3393493670886061,5.6922582245569622,5.5424653270886068,5.5144315208227841,null,5.2702130174436395,5.4836531645569613,5.5143127186445984,5.2565189795918368,5.232272384465622,5.1684918596375971,5.2461358111501752,null,{"$f":"[2]!mGetRate(BX$1,$B217,EOMONTH($B217,0)+1,\"FLAT\",E217,F217)","v":43.897466774193546},{"$f":"[2]!mGetRate(BY$1,$B217,EOMONTH($B217,0)+1,\"FLAT\",G217,H217)","v":43.946186989247316},{"$f":"[2]!mGetRate(BZ$1,$B217,EOMONTH($B217,0)+1,\"FLAT\",I217,J217)","v":40.467112688172044},{"$f":"IF(ValuationDate>$D217,\"\",[2]!mGetRate(CA$1,$B217,EOMONTH($B217,0)+1,\"FLAT\",M217,N217))","v":42.488826021505368},{"$f":"[2]!mGetRate(CB$1,$B217,EOMONTH($B217,0)+1,\"FLAT\",Q217,R217)","v":43.946186989247309},{"$f":"IF(ValuationDate>$D217,\"\",[2]!mGetRate(CC$1,$B217,EOMONTH($B217,0)+1,\"FLAT\",K217,L217))","v":48.844270752688168},{"$f":"[2]!mGetRate(CD$1,$B217,EOMONTH($B217,0)+1,\"FLAT\",AE217,AF217)","v":43.652452473118281},{"$f":"[2]!mGetRate(CE$1,$B217,EOMONTH($B217,0)+1,\"FLAT\",AA217,AB217)","v":45.446186989247316},{"$f":"[2]!mGetRate(CF$1,$B217,EOMONTH($B217,0)+1,\"FLAT\",O217,P217)","v":42.215004193548388},null,null,null,null,null,null,null,null,2033,"2033-05-01",5.8212810988784858,5.232272384465622,5.2515962674691421,5.1652394789136675,5.2515962674691421,5.2641834318555007,5.5443350827614051]
[null,{"$f":"C217+1","v":"2033-06-01"},"2033-06-30","2033-06-01",51.711799999999997,43.006100000000004,48.185009999999998,42.514069999999997,48.125140000000002,39.600949999999997,55.838329999999999,49.145359999999997,49.230980000000002,42.552120000000002,46.435009999999998,41.014069999999997,47.435009999999998,42.014069999999997,44.685009999999998,38.514069999999997,46.435009999999998,41.014069999999997,48.125140000000002,39.600949999999997,49.185009999999998,43.014069999999997,50.685009999999998,44.514069999999997,47.185009999999998,41.264069999999997,51.94914,44.484650000000002,5.5740999999999996,5.6058000000000003,5.4316000000000004,5.1464999999999996,5.1315,5.2557,5.0664999999999996,5.3524000000000003,5.2256999999999998,5.194,4.9089999999999998,5.3951000000000002,5.2140000000000004,5.4451000000000001,5.2317999999999998,5.2165999999999997,5.3681000000000001,5.2138,5.1565000000000003,5.2407000000000004,5.1227999999999998,5.8216000000000001,null,null,null,null,null,null,null,5.323248101265821,5.2911468354430369,5.5257515932658219,5.4924292434430377,5.4081439433544292,null,5.2539934928083234,5.323248101265821,5.3558580898267678,5.2402944897959181,5.2134179936468898,5.152534121640115,5.2301639377197384,null,{"$f":"[2]!mGetRate(BX$1,$B218,EOMONTH($B218,0)+1,\"FLAT\",E218,F218)","v":48.036060000000006},{"$f":"[2]!mGetRate(BY$1,$B218,EOMONTH($B218,0)+1,\"FLAT\",G218,H218)","v":45.790613111111107},{"$f":"[2]!mGetRate(BZ$1,$B218,EOMONTH($B218,0)+1,\"FLAT\",I218,J218)","v":44.526037555555554},{"$f":"IF(ValuationDate>$D218,\"\",[2]!mGetRate(CA$1,$B218,EOMONTH($B218,0)+1,\"FLAT\",M218,N218))","v":46.411016888888895},{"$f":"[2]!mGetRate(CB$1,$B218,EOMONTH($B218,0)+1,\"FLAT\",Q218,R218)","v":45.146168666666661},{"$f":"IF(ValuationDate>$D218,\"\",[2]!mGetRate(CC$1,$B218,EOMONTH($B218,0)+1,\"FLAT\",K218,L218))","v":53.012409333333331},{"$f":"[2]!mGetRate(CD$1,$B218,EOMONTH($B218,0)+1,\"FLAT\",AE218,AF218)","v":48.797466444444446},{"$f":"[2]!mGetRate(CE$1,$B218,EOMONTH($B218,0)+1,\"FLAT\",AA218,AB218)","v":48.079501999999998},{"$f":"[2]!mGetRate(CF$1,$B218,EOMONTH($B218,0)+1,\"FLAT\",O218,P218)","v":44.146168666666661},null,null,null,null,null,null,null,null,2033,"2033-06-01",5.8376408066673529,5.2134179936468898,5.235376742833826,5.1492817117967036,5.235376742833826,5.2453000164203605,5.5282874444893011]
[null,"2033-07-01","2033-07-31","2033-07-01",64.961830000000006,53.953670000000002,62.45026,52.230820000000001,61.694000000000003,50.619079999999997,69.511089999999996,59.042870000000001,63.634990000000002,54.302880000000002,67.20026,53.230820000000001,67.45026,53.230820000000001,60.45026,49.730820000000001,67.20026,53.230820000000001,61.694000000000003,50.619079999999997,64.95026,53.730820000000001,66.45026,54.730820000000001,63.95026,51.730820000000001,65.809399999999997,53.050780000000003,5.8590999999999998,5.9225000000000003,5.7641,5.4474,5.4324000000000003,5.5571999999999999,5.3699000000000003,5.4474,5.2416,5.2732000000000001,5.1782000000000004,5.6973000000000003,5.5153999999999996,5.7473000000000001,5.5335000000000001,5.5178000000000003,5.4607000000000001,5.5152999999999999,5.4573999999999998,5.2565999999999997,5.407,6.1566000000000001,null,null,null,null,null,null,null,5.3393493670886061,5.3713493670886061,5.5424653270886068,5.575682559088607,5.4572116550886065,null,5.5609403458125071,5.3393493670886061,5.4508908533223099,5.5473353061224486,5.5243105031253208,5.4545267860075546,5.5324241084881969,null,{"$f":"[2]!mGetRate(BX$1,$B219,EOMONTH($B219,0)+1,\"FLAT\",E219,F219)","v":59.872035591397847},{"$f":"[2]!mGetRate(BY$1,$B219,EOMONTH($B219,0)+1,\"FLAT\",G219,H219)","v":57.725142580645155},{"$f":"[2]!mGetRate(BZ$1,$B219,EOMONTH($B219,0)+1,\"FLAT\",I219,J219)","v":56.573338064516136},{"$f":"IF(ValuationDate>$D219,\"\",[2]!mGetRate(CA$1,$B219,EOMONTH($B219,0)+1,\"FLAT\",M219,N219))","v":59.320143440860214},{"$f":"[2]!mGetRate(CB$1,$B219,EOMONTH($B219,0)+1,\"FLAT\",Q219,R219)","v":60.875680215053755},{"$f":"IF(ValuationDate>$D219,\"\",[2]!mGetRate(CC$1,$B219,EOMONTH($B219,0)+1,\"FLAT\",K219,L219))","v":64.670945268817206},{"$f":"[2]!mGetRate(CD$1,$B219,EOMONTH($B219,0)+1,\"FLAT\",AE219,AF219)","v":59.91025311827957},{"$f":"[2]!mGetRate(CE$1,$B219,EOMONTH($B219,0)+1,\"FLAT\",AA219,AB219)","v":61.031594193548379},{"$f":"[2]!mGetRate(CF$1,$B219,EOMONTH($B219,0)+1,\"FLAT\",O219,P219)","v":60.741271612903219},null,null,null,null,null,null,null,null,2033,"2033-07-01",6.1797541928181907,5.5243105031253208,5.5423235958380088,5.4512749272365966,5.5423235958380088,5.5566711165845648,5.8319814291481631]
[null,"2033-08-01","2033-08-31","2033-08-01",66.036510000000007,55.888640000000002,66.616579999999999,55.184089999999998,65.036109999999994,53.54748,74.17998,63.223619999999997,70.006150000000005,58.528860000000002,71.116579999999999,55.684089999999998,71.116579999999999,56.184089999999998,64.616579999999999,53.184089999999998,71.116579999999999,55.684089999999998,65.036109999999994,53.54748,68.616579999999999,56.684089999999998,70.366579999999999,57.434089999999998,68.866579999999999,55.184089999999998,67.107910000000004,58.088279999999997,5.8907999999999996,6.0808,5.8116000000000003,5.6215999999999999,5.6066000000000003,5.7317999999999998,5.5441000000000003,5.6532999999999998,5.4316000000000004,5.4157000000000002,5.2099000000000002,5.8723000000000001,5.69,5.9222999999999999,5.7083000000000004,5.6923000000000004,5.6051000000000002,5.6898,5.6315999999999997,5.4466000000000001,5.4436,6.1858000000000004,null,null,null,null,null,null,null,5.5317544303797463,5.5156531645569613,5.7421891903797473,5.7254754565569623,5.6287680604683548,null,5.7386410496786704,5.5317544303797463,5.6568618638879125,5.7250904081632656,5.7028123988113544,5.6293593620554363,5.7074115519839275,null,{"$f":"[2]!mGetRate(BX$1,$B220,EOMONTH($B220,0)+1,\"FLAT\",E220,F220)","v":61.78095161290323},{"$f":"[2]!mGetRate(BY$1,$B220,EOMONTH($B220,0)+1,\"FLAT\",G220,H220)","v":61.822310000000002},{"$f":"[2]!mGetRate(BZ$1,$B220,EOMONTH($B220,0)+1,\"FLAT\",I220,J220)","v":60.218297419354826},{"$f":"IF(ValuationDate>$D220,\"\",[2]!mGetRate(CA$1,$B220,EOMONTH($B220,0)+1,\"FLAT\",M220,N220))","v":65.193092903225804},{"$f":"[2]!mGetRate(CB$1,$B220,EOMONTH($B220,0)+1,\"FLAT\",Q220,R220)","v":64.85456806451613},{"$f":"IF(ValuationDate>$D220,\"\",[2]!mGetRate(CC$1,$B220,EOMONTH($B220,0)+1,\"FLAT\",K220,L220))","v":69.585377419354842},{"$f":"[2]!mGetRate(CD$1,$B220,EOMONTH($B220,0)+1,\"FLAT\",AE220,AF220)","v":63.325484516129023},{"$f":"[2]!mGetRate(CE$1,$B220,EOMONTH($B220,0)+1,\"FLAT\",AA220,AB220)","v":64.943277741935489},{"$f":"[2]!mGetRate(CF$1,$B220,EOMONTH($B220,0)+1,\"FLAT\",O220,P220)","v":64.644890645161297},null,null,null,null,null,null,null,null,2033,"2033-08-01",6.2286275336968826,5.7028123988113544,5.7200242997041721,5.6261078223167864,5.7200242997041721,5.7354477996715927,6.0077989503431573]
[null,"2033-09-01","2033-09-30","2033-09-01",59.127589999999998,52.026980000000002,57.193350000000002,50.439129999999999,59.44876,51.16095,66.235650000000007,57.887479999999996,62.761220000000002,54.04786,60.693350000000002,48.439129999999999,60.193350000000002,48.939129999999999,54.193350000000002,49.439129999999999,60.693350000000002,48.439129999999999,59.44876,51.16095,58.693350000000002,51.439129999999999,60.193350000000002,52.189129999999999,58.193350000000002,47.939129999999999,62.737859999999998,53.420949999999998,5.8116000000000003,6.0016999999999996,5.78,5.5740999999999996,5.5590999999999999,5.6844000000000001,5.4941000000000004,5.5740999999999996,5.3524000000000003,5.3207000000000004,5.1464999999999996,5.8250999999999999,5.6425999999999998,5.8750999999999998,5.6609999999999996,5.6448999999999998,5.5113000000000003,5.6424000000000003,5.5841000000000003,5.3673999999999999,5.3840000000000003,6.1016000000000004,null,null,null,null,null,null,null,5.4515518987341762,5.4194506329113921,5.6589358747341771,5.625613524911393,5.5388879828227848,null,5.6901864949505256,5.4515518987341762,5.5776345494789972,5.6766210204081631,5.651577641151758,5.5816868743271097,5.6596968357609239,null,{"$f":"[2]!mGetRate(BX$1,$B221,EOMONTH($B221,0)+1,\"FLAT\",E221,F221)","v":55.971763333333328},{"$f":"[2]!mGetRate(BY$1,$B221,EOMONTH($B221,0)+1,\"FLAT\",G221,H221)","v":54.191474444444445},{"$f":"[2]!mGetRate(BZ$1,$B221,EOMONTH($B221,0)+1,\"FLAT\",I221,J221)","v":55.76528888888889},{"$f":"IF(ValuationDate>$D221,\"\",[2]!mGetRate(CA$1,$B221,EOMONTH($B221,0)+1,\"FLAT\",M221,N221))","v":58.88861555555556},{"$f":"[2]!mGetRate(CB$1,$B221,EOMONTH($B221,0)+1,\"FLAT\",Q221,R221)","v":55.191474444444445},{"$f":"IF(ValuationDate>$D221,\"\",[2]!mGetRate(CC$1,$B221,EOMONTH($B221,0)+1,\"FLAT\",K221,L221))","v":62.525352222222224},{"$f":"[2]!mGetRate(CD$1,$B221,EOMONTH($B221,0)+1,\"FLAT\",AE221,AF221)","v":58.597011111111108},{"$f":"[2]!mGetRate(CE$1,$B221,EOMONTH($B221,0)+1,\"FLAT\",AA221,AB221)","v":56.635918888888888},{"$f":"[2]!mGetRate(CF$1,$B221,EOMONTH($B221,0)+1,\"FLAT\",O221,P221)","v":55.247030000000002},null,null,null,null,null,null,null,null,2033,"2033-09-01",6.1961139006070587,5.651577641151758,5.6715697449760274,5.5784352475962979,5.6715697449760274,5.684134170771757,5.95985789261203]
[null,"2033-10-01","2033-10-31","2033-10-01",55.667180000000002,51.749299999999998,55.423349999999999,50.8414,57.728230000000003,51.353409999999997,63.146250000000002,59.154890000000002,60.824629999999999,58.744799999999998,55.423349999999999,48.8414,54.923349999999999,50.3414,52.423349999999999,48.3414,55.423349999999999,48.8414,57.728230000000003,51.353409999999997,56.423349999999999,51.5914,57.423349999999999,52.5914,55.423349999999999,49.3414,61.527630000000002,56.40061,5.8274999999999997,6.0332999999999997,5.7957999999999998,5.6058000000000003,5.5907999999999998,5.7164999999999999,5.5282999999999998,5.8116000000000003,5.6058000000000003,5.7165999999999997,5.1464999999999996,5.8575999999999997,5.6745999999999999,5.9076000000000004,5.6932,5.6768000000000001,5.9169999999999998,5.6745000000000001,5.6158000000000001,5.6208,5.3639999999999999,6.0750000000000002,null,null,null,null,null,null,null,5.7081594936708848,5.8203620253164541,5.9253044376708859,6.0417749853164544,5.8739002354936698,null,5.7225235346322565,5.7081594936708848,5.8152164582178543,5.7089679591836733,5.6866222153909209,5.6135019871900136,5.6915401305876445,null,{"$f":"[2]!mGetRate(BX$1,$B222,EOMONTH($B222,0)+1,\"FLAT\",E222,F222)","v":53.939942580645159},{"$f":"[2]!mGetRate(BY$1,$B222,EOMONTH($B222,0)+1,\"FLAT\",G222,H222)","v":53.40335053763441},{"$f":"[2]!mGetRate(BZ$1,$B222,EOMONTH($B222,0)+1,\"FLAT\",I222,J222)","v":54.917825483870963},{"$f":"IF(ValuationDate>$D222,\"\",[2]!mGetRate(CA$1,$B222,EOMONTH($B222,0)+1,\"FLAT\",M222,N222))","v":59.907715698924726},{"$f":"[2]!mGetRate(CB$1,$B222,EOMONTH($B222,0)+1,\"FLAT\",Q222,R222)","v":52.90335053763441},{"$f":"IF(ValuationDate>$D222,\"\",[2]!mGetRate(CC$1,$B222,EOMONTH($B222,0)+1,\"FLAT\",K222,L222))","v":61.386618172043015},{"$f":"[2]!mGetRate(CD$1,$B222,EOMONTH($B222,0)+1,\"FLAT\",AE222,AF222)","v":59.267330860215054},{"$f":"[2]!mGetRate(CE$1,$B222,EOMONTH($B222,0)+1,\"FLAT\",AA222,AB222)","v":55.293135483870969},{"$f":"[2]!mGetRate(CF$1,$B222,EOMONTH($B222,0)+1,\"FLAT\",O222,P222)","v":52.521630107526882},null,null,null,null,null,null,null,null,2033,"2033-10-01",6.2123707171519698,5.6866222153909209,5.7039067846577574,5.6102504185150242,5.7039067846577574,5.7192326929392436,5.9918522406136461]
[null,"2033-11-01","2033-11-30","2033-11-01",57.124290000000002,53.833739999999999,55.621560000000002,51.641199999999998,58.15643,52.191429999999997,65.250659999999996,60.729460000000003,62.258560000000003,60.410919999999997,54.121560000000002,50.141199999999998,55.121560000000002,51.141199999999998,52.371560000000002,49.641199999999998,54.121560000000002,50.141199999999998,58.15643,52.191429999999997,56.621560000000002,52.141199999999998,57.621560000000002,53.391199999999998,54.121560000000002,50.641199999999998,62.090130000000002,54.686729999999997,5.875,6.16,5.8907999999999996,5.6532999999999998,5.6383000000000001,5.7680999999999996,5.5583,5.9858000000000002,5.9225000000000003,6.1441999999999997,5.194,5.9138999999999999,5.726,5.9638999999999998,5.7466999999999997,5.7270000000000003,6.3662999999999998,5.7257999999999996,5.6632999999999996,5.9375,5.5027999999999997,6.1574999999999998,null,null,null,null,null,null,null,6.0288683544303785,6.253374683544302,6.2582125824303789,6.4912587955443026,6.2579286039873399,null,5.7709780893604004,6.0288683544303785,5.9894765361223126,5.757437346938775,5.7173630699866793,5.6611744749183401,5.7392548468106472,null,{"$f":"[2]!mGetRate(BX$1,$B223,EOMONTH($B223,0)+1,\"FLAT\",E223,F223)","v":55.659287850208045},{"$f":"[2]!mGetRate(BY$1,$B223,EOMONTH($B223,0)+1,\"FLAT\",G223,H223)","v":53.849444105409155},{"$f":"[2]!mGetRate(BZ$1,$B223,EOMONTH($B223,0)+1,\"FLAT\",I223,J223)","v":55.500722649098471},{"$f":"IF(ValuationDate>$D223,\"\",[2]!mGetRate(CA$1,$B223,EOMONTH($B223,0)+1,\"FLAT\",M223,N223))","v":61.435962995839105},{"$f":"[2]!mGetRate(CB$1,$B223,EOMONTH($B223,0)+1,\"FLAT\",Q223,R223)","v":53.349444105409155},{"$f":"IF(ValuationDate>$D223,\"\",[2]!mGetRate(CC$1,$B223,EOMONTH($B223,0)+1,\"FLAT\",K223,L223))","v":63.237754036061027},{"$f":"[2]!mGetRate(CD$1,$B223,EOMONTH($B223,0)+1,\"FLAT\",AE223,AF223)","v":58.794025423023577},{"$f":"[2]!mGetRate(CE$1,$B223,EOMONTH($B223,0)+1,\"FLAT\",AA223,AB223)","v":55.738140360610259},{"$f":"[2]!mGetRate(CF$1,$B223,EOMONTH($B223,0)+1,\"FLAT\",O223,P223)","v":52.349444105409155},null,null,null,null,null,null,null,null,2033,"2033-11-01",6.3101173989093526,5.7173630699866793,5.7523613393859021,5.6579229932355126,5.7523613393859021,5.7500208702791458,6.0397932983447715]
[null,"2033-12-01","2033-12-31","2033-12-01",59.02337,56.630470000000003,57.350160000000002,54.339449999999999,59.613770000000002,54.142440000000001,65.972899999999996,63.751379999999997,64.31765,62.954569999999997,55.350160000000002,52.339449999999999,56.850160000000002,53.839449999999999,54.350160000000002,52.339449999999999,55.350160000000002,52.339449999999999,59.613770000000002,54.142440000000001,58.350160000000002,55.089449999999999,59.350160000000002,55.589449999999999,57.850160000000002,54.339449999999999,63.363169999999997,58.719940000000001,6.2074999999999996,6.6192000000000002,6.2709000000000001,6.0491999999999999,6.0342000000000002,6.1666999999999996,5.9566999999999997,6.3025000000000002,6.2709000000000001,6.5876000000000001,5.5740999999999996,6.3152999999999997,6.1243999999999996,6.3653000000000004,6.1463000000000001,6.1246,6.8301999999999996,6.1242000000000001,6.0591999999999997,6.2858999999999998,5.8952999999999998,6.4775,null,null,null,null,null,null,null,6.3816784810126572,6.7023873417721509,6.6244430770126579,6.9573512217721518,6.6664650303924038,null,6.1748340518208717,6.3816784810126572,6.3062857592700849,6.1614169387755098,6.125601619018342,6.058512114742431,6.1369444500251129,null,{"$f":"[2]!mGetRate(BX$1,$B224,EOMONTH($B224,0)+1,\"FLAT\",E224,F224)","v":57.968435591397849},{"$f":"[2]!mGetRate(BY$1,$B224,EOMONTH($B224,0)+1,\"FLAT\",G224,H224)","v":56.022857741935482},{"$f":"[2]!mGetRate(BZ$1,$B224,EOMONTH($B224,0)+1,\"FLAT\",I224,J224)","v":57.20167827956989},{"$f":"IF(ValuationDate>$D224,\"\",[2]!mGetRate(CA$1,$B224,EOMONTH($B224,0)+1,\"FLAT\",M224,N224))","v":63.716722258064515},{"$f":"[2]!mGetRate(CB$1,$B224,EOMONTH($B224,0)+1,\"FLAT\",Q224,R224)","v":55.522857741935482},{"$f":"IF(ValuationDate>$D224,\"\",[2]!mGetRate(CC$1,$B224,EOMONTH($B224,0)+1,\"FLAT\",K224,L224))","v":64.993520215053763},{"$f":"[2]!mGetRate(CD$1,$B224,EOMONTH($B224,0)+1,\"FLAT\",AE224,AF224)","v":61.316154623655912},{"$f":"[2]!mGetRate(CE$1,$B224,EOMONTH($B224,0)+1,\"FLAT\",AA224,AB224)","v":57.692212580645155},{"$f":"[2]!mGetRate(CF$1,$B224,EOMONTH($B224,0)+1,\"FLAT\",O224,P224)","v":54.022857741935482},null,null,null,null,null,null,null,null,2033,"2033-12-01",6.7012070171828375,6.125601619018342,6.1562173018463735,6.0552613581163808,6.1562173018463735,6.1588878653530372,6.4393693984658862]
[null,"2034-01-01","2034-01-31","2034-01-01",63.315170000000002,58.284939999999999,59.531089999999999,55.634639999999997,62.761749999999999,56.067880000000002,69.866110000000006,64.136160000000004,66.607939999999999,63.865029999999997,57.531089999999999,53.634639999999997,59.031089999999999,55.134639999999997,56.031089999999999,53.134639999999997,57.531089999999999,53.634639999999997,62.761749999999999,56.067880000000002,60.531089999999999,56.384639999999997,61.531089999999999,57.634639999999997,60.531089999999999,55.634639999999997,64.316749999999999,59.101280000000003,6.2815000000000003,6.7035999999999998,6.3627000000000002,6.1679000000000004,6.1528999999999998,6.2857000000000003,6.0728999999999997,6.5250000000000004,6.4926000000000004,6.6386000000000003,5.6161000000000003,6.4348000000000001,6.2434000000000003,6.4847999999999999,6.2643000000000004,6.2435,6.8798000000000004,6.2431999999999999,6.1779000000000002,6.5076000000000001,5.9286000000000003,6.5065,null,null,null,null,null,null,null,6.6061848101265817,6.7540329113924038,6.8574892901265825,7.0109613113924043,6.8071670807594931,null,6.2959194338467821,6.6061848101265817,6.528862494825435,6.2825393877551017,6.2446711958192438,6.1776431524972164,6.256181014565545,null,{"$f":"[2]!mGetRate(BX$1,$B225,EOMONTH($B225,0)+1,\"FLAT\",E225,F225)","v":60.989364731182796},{"$f":"[2]!mGetRate(BY$1,$B225,EOMONTH($B225,0)+1,\"FLAT\",G225,H225)","v":57.729505591397846},{"$f":"[2]!mGetRate(BZ$1,$B225,EOMONTH($B225,0)+1,\"FLAT\",I225,J225)","v":59.666734838709679},{"$f":"IF(ValuationDate>$D225,\"\",[2]!mGetRate(CA$1,$B225,EOMONTH($B225,0)+1,\"FLAT\",M225,N225))","v":65.339712795698915},{"$f":"[2]!mGetRate(CB$1,$B225,EOMONTH($B225,0)+1,\"FLAT\",Q225,R225)","v":57.229505591397853},{"$f":"IF(ValuationDate>$D225,\"\",[2]!mGetRate(CC$1,$B225,EOMONTH($B225,0)+1,\"FLAT\",K225,L225))","v":67.216778279569894},{"$f":"[2]!mGetRate(CD$1,$B225,EOMONTH($B225,0)+1,\"FLAT\",AE225,AF225)","v":61.905296129032266},{"$f":"[2]!mGetRate(CE$1,$B225,EOMONTH($B225,0)+1,\"FLAT\",AA225,AB225)","v":59.729505591397846},{"$f":"[2]!mGetRate(CF$1,$B225,EOMONTH($B225,0)+1,\"FLAT\",O225,P225)","v":55.729505591397846},null,null,null,null,null,null,null,null,2034,"2034-01-01",6.7956611791336563,6.2446711958192438,6.2773026838722839,6.1743926132600002,6.2773026838722839,6.2781407389162549,6.559171578522407]
[null,"2034-02-01","2034-02-28","2034-02-01",61.766970000000001,58.354170000000003,59.260730000000002,55.65184,64.051590000000004,57.374969999999998,68.091880000000003,64.702250000000006,65.176320000000004,64.583749999999995,57.260730000000002,53.65184,59.260730000000002,55.15184,55.760730000000002,53.15184,57.260730000000002,53.65184,64.051590000000004,57.374969999999998,60.260730000000002,56.40184,61.260730000000002,57.40184,58.260730000000002,55.65184,65.807789999999997,60.081270000000004,6.3140000000000001,6.6711,6.3464999999999998,6.1841999999999997,6.1692,6.3006000000000002,6.1092000000000004,6.6062000000000003,6.5736999999999997,6.5736999999999997,5.6647999999999996,6.4481000000000002,6.2584,6.4981,6.2786999999999997,6.2588999999999997,6.8033999999999999,6.2582000000000004,6.1942000000000004,6.5887000000000002,5.9873000000000003,6.524,null,null,null,null,null,null,null,6.6883113924050619,6.6883113924050619,6.9427398444050628,6.9427398444050628,6.8155256184050614,null,6.3125469968377024,6.6883113924050619,6.6100904989921521,6.2991720408163259,6.2818676298801117,6.1940023430229365,6.2725546961325964,null,{"$f":"[2]!mGetRate(BX$1,$B226,EOMONTH($B226,0)+1,\"FLAT\",E226,F226)","v":60.304341428571426},{"$f":"[2]!mGetRate(BY$1,$B226,EOMONTH($B226,0)+1,\"FLAT\",G226,H226)","v":57.714062857142856},{"$f":"[2]!mGetRate(BZ$1,$B226,EOMONTH($B226,0)+1,\"FLAT\",I226,J226)","v":61.190181428571428},{"$f":"IF(ValuationDate>$D226,\"\",[2]!mGetRate(CA$1,$B226,EOMONTH($B226,0)+1,\"FLAT\",M226,N226))","v":64.922361428571421},{"$f":"[2]!mGetRate(CB$1,$B226,EOMONTH($B226,0)+1,\"FLAT\",Q226,R226)","v":57.499777142857141},{"$f":"IF(ValuationDate>$D226,\"\",[2]!mGetRate(CC$1,$B226,EOMONTH($B226,0)+1,\"FLAT\",K226,L226))","v":66.639181428571433},{"$f":"[2]!mGetRate(CD$1,$B226,EOMONTH($B226,0)+1,\"FLAT\",AE226,AF226)","v":63.353567142857138},{"$f":"[2]!mGetRate(CE$1,$B226,EOMONTH($B226,0)+1,\"FLAT\",AA226,AB226)","v":59.606920000000002},{"$f":"[2]!mGetRate(CF$1,$B226,EOMONTH($B226,0)+1,\"FLAT\",O226,P226)","v":55.714062857142856},null,null,null,null,null,null,null,null,2034,"2034-02-01",6.7789927976129229,6.2818676298801117,6.293930246863205,6.1907518336377683,6.293930246863205,6.3153944334975369,6.5756229309648768]
[null,"2034-03-01","2034-03-31","2034-03-01",56.32246,55.040750000000003,52.11797,51.063630000000003,53.676969999999997,51.661940000000001,58.627409999999998,58.673459999999999,56.476260000000003,59.269770000000001,50.11797,49.063630000000003,52.11797,50.563630000000003,50.36797,47.563630000000003,50.11797,49.063630000000003,53.676969999999997,51.661940000000001,53.11797,51.813630000000003,54.11797,53.063630000000003,50.86797,51.063630000000003,55.473269999999999,54.686039999999998,6.0705,6.1841999999999997,5.9893999999999998,5.9406999999999996,5.9257,6.0555000000000003,5.8582000000000001,6.2491000000000003,6.1841999999999997,6.0868000000000002,5.3887999999999998,6.2012,6.0133999999999999,6.2511999999999999,6.0327999999999999,6.0144000000000002,6.3113000000000001,6.0132000000000003,5.9507000000000003,6.1992000000000003,5.6813000000000002,6.3254999999999999,null,null,null,null,null,null,null,6.2938810126582263,6.1952481012658218,6.5333059246582268,6.4309211652658229,6.3633390509620238,null,6.0641536478628995,6.2938810126582263,6.2528673427368009,6.050702653061224,6.0246691464289377,5.949618116457728,6.0279539929683574,null,{"$f":"[2]!mGetRate(BX$1,$B227,EOMONTH($B227,0)+1,\"FLAT\",E227,F227)","v":55.785970349932697},{"$f":"[2]!mGetRate(BY$1,$B227,EOMONTH($B227,0)+1,\"FLAT\",G227,H227)","v":51.67665137281292},{"$f":"[2]!mGetRate(BZ$1,$B227,EOMONTH($B227,0)+1,\"FLAT\",I227,J227)","v":52.83353213997308},{"$f":"IF(ValuationDate>$D227,\"\",[2]!mGetRate(CA$1,$B227,EOMONTH($B227,0)+1,\"FLAT\",M227,N227))","v":57.645548842530289},{"$f":"[2]!mGetRate(CB$1,$B227,EOMONTH($B227,0)+1,\"FLAT\",Q227,R227)","v":51.467364697173629},{"$f":"IF(ValuationDate>$D227,\"\",[2]!mGetRate(CC$1,$B227,EOMONTH($B227,0)+1,\"FLAT\",K227,L227))","v":58.646685302826377},{"$f":"[2]!mGetRate(CD$1,$B227,EOMONTH($B227,0)+1,\"FLAT\",AE227,AF227)","v":55.143756500672943},{"$f":"[2]!mGetRate(CE$1,$B227,EOMONTH($B227,0)+1,\"FLAT\",AA227,AB227)","v":53.67665137281292},{"$f":"[2]!mGetRate(CF$1,$B227,EOMONTH($B227,0)+1,\"FLAT\",O227,P227)","v":49.67665137281292},null,null,null,null,null,null,null,null,2034,"2034-03-01",6.4115681654491201,6.0246691464289377,6.0455368978884012,5.9463671611232654,6.0455368978884012,6.0578000164203605,6.3298619297537337]
[null,"2034-04-01","2034-04-30","2034-04-01",52.394410000000001,48.528930000000003,47.636299999999999,44.511069999999997,49.002789999999997,45.156350000000003,53.319400000000002,51.933439999999997,46.335709999999999,43.434379999999997,45.636299999999999,42.511069999999997,46.136299999999999,43.761069999999997,42.636299999999999,40.511069999999997,45.636299999999999,42.511069999999997,49.002789999999997,45.156350000000003,46.136299999999999,42.511069999999997,49.636299999999999,46.511069999999997,46.136299999999999,43.011069999999997,47.710389999999997,48.092550000000003,5.8433000000000002,5.9081999999999999,5.7297000000000002,5.6647999999999996,5.6497999999999999,5.7735000000000003,5.5872999999999999,5.9245000000000001,5.7784000000000004,5.5835999999999997,5.1128999999999998,5.9123999999999999,5.7317999999999998,5.9623999999999997,5.7484999999999999,5.7344999999999997,5.7588999999999997,5.7316000000000003,5.6748000000000003,5.7934000000000001,5.3003999999999998,6.0933000000000002,null,null,null,null,null,null,null,5.8829443037974674,5.6856784810126566,6.1067377997974681,5.9019682810126568,5.8943322164050622,null,5.7827091920840559,5.8829443037974674,5.9281553950457146,5.7691720408163265,5.7470792294292448,5.6727162351051978,5.7508068307383216,null,{"$f":"[2]!mGetRate(BX$1,$B228,EOMONTH($B228,0)+1,\"FLAT\",E228,F228)","v":50.67641888888889},{"$f":"[2]!mGetRate(BY$1,$B228,EOMONTH($B228,0)+1,\"FLAT\",G228,H228)","v":46.247308888888888},{"$f":"[2]!mGetRate(BZ$1,$B228,EOMONTH($B228,0)+1,\"FLAT\",I228,J228)","v":47.293261111111114},{"$f":"IF(ValuationDate>$D228,\"\",[2]!mGetRate(CA$1,$B228,EOMONTH($B228,0)+1,\"FLAT\",M228,N228))","v":45.046229999999994},{"$f":"[2]!mGetRate(CB$1,$B228,EOMONTH($B228,0)+1,\"FLAT\",Q228,R228)","v":45.080642222222224},{"$f":"IF(ValuationDate>$D228,\"\",[2]!mGetRate(CC$1,$B228,EOMONTH($B228,0)+1,\"FLAT\",K228,L228))","v":52.703417777777787},{"$f":"[2]!mGetRate(CD$1,$B228,EOMONTH($B228,0)+1,\"FLAT\",AE228,AF228)","v":47.880238888888897},{"$f":"[2]!mGetRate(CE$1,$B228,EOMONTH($B228,0)+1,\"FLAT\",AA228,AB228)","v":48.247308888888888},{"$f":"[2]!mGetRate(CF$1,$B228,EOMONTH($B228,0)+1,\"FLAT\",O228,P228)","v":44.247308888888888},null,null,null,null,null,null,null,null,2034,"2034-04-01",6.1443596048976232,5.7470792294292448,5.7640924421095585,5.6694647744836306,5.7640924421095585,5.77978277504105,6.0514000807428339]
[null,"2034-05-01","2034-05-31","2034-05-01",50.555,44.115670000000001,48.349469999999997,44.495130000000003,47.037669999999999,40.74718,54.012189999999997,50.274839999999998,48.107880000000002,42.972819999999999,46.849469999999997,42.495130000000003,48.349469999999997,44.495130000000003,44.349469999999997,39.495130000000003,46.849469999999997,42.495130000000003,47.037669999999999,40.74718,46.849469999999997,42.495130000000003,49.849469999999997,45.995130000000003,46.849469999999997,42.495130000000003,49.53857,44.728479999999998,5.8108000000000004,5.8594999999999997,5.7134,5.5023999999999997,5.4874000000000001,5.6111000000000004,5.4249000000000001,5.7946,5.6485000000000003,5.5023999999999997,5.0967000000000002,5.75,5.5694999999999997,5.8,5.5869999999999997,5.5721999999999996,5.6757999999999997,5.5693000000000001,5.5124000000000004,5.6635,5.2904,6.0557999999999996,null,null,null,null,null,null,null,5.7513999999999994,5.6034506329113913,5.9701897480000001,5.8166126089113916,5.7854132474556952,null,5.6170456197082528,5.7513999999999994,5.7982105952765464,5.6034577551020401,5.5806687365508765,5.5097265086403526,5.5876727272727269,null,{"$f":"[2]!mGetRate(BX$1,$B229,EOMONTH($B229,0)+1,\"FLAT\",E229,F229)","v":47.71615559139785},{"$f":"[2]!mGetRate(BY$1,$B229,EOMONTH($B229,0)+1,\"FLAT\",G229,H229)","v":46.650244838709675},{"$f":"[2]!mGetRate(BZ$1,$B229,EOMONTH($B229,0)+1,\"FLAT\",I229,J229)","v":44.264443225806453},{"$f":"IF(ValuationDate>$D229,\"\",[2]!mGetRate(CA$1,$B229,EOMONTH($B229,0)+1,\"FLAT\",M229,N229))","v":45.844036344086021},{"$f":"[2]!mGetRate(CB$1,$B229,EOMONTH($B229,0)+1,\"FLAT\",Q229,R229)","v":46.650244838709675},{"$f":"IF(ValuationDate>$D229,\"\",[2]!mGetRate(CC$1,$B229,EOMONTH($B229,0)+1,\"FLAT\",K229,L229))","v":52.364541075268811},{"$f":"[2]!mGetRate(CD$1,$B229,EOMONTH($B229,0)+1,\"FLAT\",AE229,AF229)","v":47.417992688172042},{"$f":"[2]!mGetRate(CE$1,$B229,EOMONTH($B229,0)+1,\"FLAT\",AA229,AB229)","v":48.150244838709675},{"$f":"[2]!mGetRate(CF$1,$B229,EOMONTH($B229,0)+1,\"FLAT\",O229,P229)","v":44.929814731182795},null,null,null,null,null,null,null,null,2034,"2034-05-01",6.1275883321329356,5.5806687365508765,5.5984288697337545,5.5064747505971612,5.5984288697337545,5.6131161083743839,5.8874921275736778]
[null,"2034-06-01","2034-06-30","2034-06-01",54.302810000000001,45.364049999999999,50.58408,44.968170000000001,50.602490000000003,41.893900000000002,58.443849999999998,51.62227,51.631399999999999,44.98442,48.83408,43.468170000000001,49.83408,44.468170000000001,47.08408,40.968170000000001,48.83408,43.468170000000001,50.602490000000003,41.893900000000002,51.58408,45.468170000000001,53.08408,46.968170000000001,49.58408,43.718170000000001,54.426490000000001,46.7776,5.8433000000000002,5.8757999999999999,5.7134,5.4537000000000004,5.4386999999999999,5.5629,5.3737000000000004,5.6322999999999999,5.5186999999999999,5.47,5.1291000000000002,5.7023000000000001,5.5212000000000003,5.7523,5.5389999999999997,5.5237999999999996,5.6440000000000001,5.5209999999999999,5.4637000000000002,5.5336999999999996,5.3429000000000002,6.0907999999999998,null,null,null,null,null,null,null,5.6199569620253156,5.5706405063291129,5.8337468140253161,5.7825544343291133,5.7017246791772145,null,5.5673669499132927,5.6199569620253156,5.6358546214310037,5.5537638775510203,5.5282043447074498,5.4608496633273109,5.5387525866398795,null,{"$f":"[2]!mGetRate(BX$1,$B230,EOMONTH($B230,0)+1,\"FLAT\",E230,F230)","v":50.528666888888893},{"$f":"[2]!mGetRate(BY$1,$B230,EOMONTH($B230,0)+1,\"FLAT\",G230,H230)","v":48.212918000000002},{"$f":"[2]!mGetRate(BZ$1,$B230,EOMONTH($B230,0)+1,\"FLAT\",I230,J230)","v":46.925529777777783},{"$f":"IF(ValuationDate>$D230,\"\",[2]!mGetRate(CA$1,$B230,EOMONTH($B230,0)+1,\"FLAT\",M230,N230))","v":48.824897333333332},{"$f":"[2]!mGetRate(CB$1,$B230,EOMONTH($B230,0)+1,\"FLAT\",Q230,R230)","v":47.568473555555556},{"$f":"IF(ValuationDate>$D230,\"\",[2]!mGetRate(CC$1,$B230,EOMONTH($B230,0)+1,\"FLAT\",K230,L230))","v":55.563627333333336},{"$f":"[2]!mGetRate(CD$1,$B230,EOMONTH($B230,0)+1,\"FLAT\",AE230,AF230)","v":51.196958666666667},{"$f":"[2]!mGetRate(CE$1,$B230,EOMONTH($B230,0)+1,\"FLAT\",AA230,AB230)","v":50.501806888888893},{"$f":"[2]!mGetRate(CF$1,$B230,EOMONTH($B230,0)+1,\"FLAT\",O230,P230)","v":46.568473555555556},null,null,null,null,null,null,null,null,2034,"2034-06-01",6.1275883321329356,5.5282043447074498,{"$f":"(($AK230+CS$4)*(1/(1-CS$2))+CS$3)","v":5.5487501999387936},5.4575978160942604,5.5487501999387936,5.5605709523809521,5.8383399273314502]
[null,"2034-07-01","2034-07-31","2034-07-01",66.825100000000006,55.717739999999999,64.176289999999995,53.898769999999999,63.440460000000002,52.268340000000002,71.333060000000003,60.273679999999999,65.3857,56.115989999999996,68.926289999999995,54.898769999999999,69.176289999999995,54.898769999999999,62.176290000000002,51.398769999999999,68.926289999999995,54.898769999999999,63.440460000000002,52.268340000000002,66.676289999999995,55.398769999999999,68.176289999999995,56.398769999999999,65.676289999999995,53.398769999999999,67.555859999999996,54.700040000000001,6.0542999999999996,6.0868000000000002,5.9245000000000001,5.6485000000000003,5.6334999999999997,5.7583000000000002,5.5709999999999997,5.5998000000000001,5.3726000000000003,5.4051,5.3887999999999998,5.8983999999999996,5.7165999999999997,5.9484000000000004,5.7346000000000004,5.7190000000000003,5.5925000000000002,5.7164000000000001,5.6585000000000001,5.3875999999999999,5.6176000000000004,6.3517999999999999,null,null,null,null,null,null,null,5.4720075949367075,5.504918987341771,5.6801696749367085,5.7143329673417718,5.5928573061392397,null,5.7660816290931356,5.4720075949367075,5.6033434128667388,5.7525393877551014,5.7303766984322166,5.6563570445794777,5.734433149171271,null,{"$f":"[2]!mGetRate(BX$1,$B231,EOMONTH($B231,0)+1,\"FLAT\",E231,F231)","v":61.689438924731185},{"$f":"[2]!mGetRate(BY$1,$B231,EOMONTH($B231,0)+1,\"FLAT\",G231,H231)","v":59.424318387096768},{"$f":"[2]!mGetRate(BZ$1,$B231,EOMONTH($B231,0)+1,\"FLAT\",I231,J231)","v":58.274856129032266},{"$f":"IF(ValuationDate>$D231,\"\",[2]!mGetRate(CA$1,$B231,EOMONTH($B231,0)+1,\"FLAT\",M231,N231))","v":61.099705053763437},{"$f":"[2]!mGetRate(CB$1,$B231,EOMONTH($B231,0)+1,\"FLAT\",Q231,R231)","v":62.574856021505362},{"$f":"IF(ValuationDate>$D231,\"\",[2]!mGetRate(CC$1,$B231,EOMONTH($B231,0)+1,\"FLAT\",K231,L231))","v":66.21958322580646},{"$f":"[2]!mGetRate(CD$1,$B231,EOMONTH($B231,0)+1,\"FLAT\",AE231,AF231)","v":61.6117711827957},{"$f":"[2]!mGetRate(CE$1,$B231,EOMONTH($B231,0)+1,\"FLAT\",AA231,AB231)","v":62.730769999999993},{"$f":"[2]!mGetRate(CF$1,$B231,EOMONTH($B231,0)+1,\"FLAT\",O231,P231)","v":62.440447419354832},null,null,null,null,null,null,null,null,2034,"2034-07-01",6.3447917481222351,5.7303766984322166,5.7474648791186365,5.6531055541058626,5.7474648791186365,5.7630545320197033,6.034948728300364]
[null,"2034-08-01","2034-08-31","2034-08-01",68.245829999999998,57.470230000000001,68.243840000000006,56.67398,66.588890000000006,54.948950000000004,76.308080000000004,64.604969999999994,72.056790000000007,60.332549999999998,72.743840000000006,57.17398,72.743840000000006,57.67398,66.243840000000006,54.67398,72.743840000000006,57.17398,66.588890000000006,54.948950000000004,70.243840000000006,58.17398,71.993840000000006,58.92398,70.493840000000006,56.67398,68.660690000000002,59.489750000000001,6.1029999999999998,6.2328999999999999,5.9893999999999998,5.8270999999999997,5.8121,5.9371999999999998,5.7496,5.8270999999999997,5.5998000000000001,5.5835999999999997,5.3726000000000003,6.0777999999999999,5.8955000000000002,6.1277999999999997,5.9137000000000004,5.8977000000000004,5.7728999999999999,5.8952999999999998,5.8371000000000004,5.6147999999999998,5.6063000000000001,6.3979999999999997,null,null,null,null,null,null,null,5.7020835443037967,5.6856784810126566,5.9189973683037973,5.9019682810126568,5.8021819186582269,null,5.9482707548709577,5.7020835443037967,5.8307218038408104,5.9347842857142856,5.9133872527922948,5.8356055984379838,5.9138404821697632,null,{"$f":"[2]!mGetRate(BX$1,$B232,EOMONTH($B232,0)+1,\"FLAT\",E232,F232)","v":63.727029999999992},{"$f":"[2]!mGetRate(BY$1,$B232,EOMONTH($B232,0)+1,\"FLAT\",G232,H232)","v":63.391963225806457},{"$f":"[2]!mGetRate(BZ$1,$B232,EOMONTH($B232,0)+1,\"FLAT\",I232,J232)","v":61.707624838709677},{"$f":"IF(ValuationDate>$D232,\"\",[2]!mGetRate(CA$1,$B232,EOMONTH($B232,0)+1,\"FLAT\",M232,N232))","v":67.14017322580645},{"$f":"[2]!mGetRate(CB$1,$B232,EOMONTH($B232,0)+1,\"FLAT\",Q232,R232)","v":66.424221290322578},{"$f":"IF(ValuationDate>$D232,\"\",[2]!mGetRate(CC$1,$B232,EOMONTH($B232,0)+1,\"FLAT\",K232,L232))","v":71.4003241935484},{"$f":"[2]!mGetRate(CD$1,$B232,EOMONTH($B232,0)+1,\"FLAT\",AE232,AF232)","v":64.81481193548386},{"$f":"[2]!mGetRate(CE$1,$B232,EOMONTH($B232,0)+1,\"FLAT\",AA232,AB232)","v":66.512930967741937},{"$f":"[2]!mGetRate(CF$1,$B232,EOMONTH($B232,0)+1,\"FLAT\",O232,P232)","v":66.214543870967745},null,null,null,null,null,null,null,null,2034,"2034-08-01",6.4115681654491201,5.9133872527922948,5.9296540048964603,5.8323544350548984,5.9296540048964603,5.9463468144499174,6.215207105369398]
[null,"2034-09-01","2034-09-30","2034-09-01",59.99841,53.420310000000001,57.65381,51.533810000000003,60.166910000000001,51.974670000000003,66.806060000000002,58.865250000000003,63.165759999999999,55.17418,61.15381,49.533810000000003,60.65381,50.033810000000003,54.65381,50.533810000000003,61.15381,49.533810000000003,60.166910000000001,51.974670000000003,59.15381,52.533810000000003,60.65381,53.283810000000003,58.65381,49.033810000000003,63.456009999999999,54.234670000000001,5.9406999999999996,6.1029999999999998,5.8920000000000003,5.7297000000000002,5.7146999999999997,5.84,5.6497000000000002,5.681,5.4537000000000004,5.4212999999999996,5.2103000000000002,5.9806999999999997,5.7981999999999996,6.0307000000000004,5.8166000000000002,5.8005000000000004,5.6119000000000003,5.798,5.7397,5.4687000000000001,5.4478,6.2306999999999997,null,null,null,null,null,null,null,5.5541341772151895,5.5213240506329093,5.7654202292151897,5.7313620546329105,5.6430601279240502,null,5.8489134152810367,5.5541341772151895,5.6845714170334558,5.8353965306122442,5.8110202069884211,5.7378519078119004,5.8160002009040683,null,{"$f":"[2]!mGetRate(BX$1,$B233,EOMONTH($B233,0)+1,\"FLAT\",E233,F233)","v":57.074809999999999},{"$f":"[2]!mGetRate(BY$1,$B233,EOMONTH($B233,0)+1,\"FLAT\",G233,H233)","v":54.933810000000001},{"$f":"[2]!mGetRate(BZ$1,$B233,EOMONTH($B233,0)+1,\"FLAT\",I233,J233)","v":56.525914444444446},{"$f":"IF(ValuationDate>$D233,\"\",[2]!mGetRate(CA$1,$B233,EOMONTH($B233,0)+1,\"FLAT\",M233,N233))","v":59.613946666666671},{"$f":"[2]!mGetRate(CB$1,$B233,EOMONTH($B233,0)+1,\"FLAT\",Q233,R233)","v":55.933810000000001},{"$f":"IF(ValuationDate>$D233,\"\",[2]!mGetRate(CC$1,$B233,EOMONTH($B233,0)+1,\"FLAT\",K233,L233))","v":63.276811111111115},{"$f":"[2]!mGetRate(CD$1,$B233,EOMONTH($B233,0)+1,\"FLAT\",AE233,AF233)","v":59.357636666666664},{"$f":"[2]!mGetRate(CE$1,$B233,EOMONTH($B233,0)+1,\"FLAT\",AA233,AB233)","v":57.378254444444444},{"$f":"[2]!mGetRate(CF$1,$B233,EOMONTH($B233,0)+1,\"FLAT\",O233,P233)","v":55.989365555555551},null,null,null,null,null,null,null,null,2034,"2034-09-01",6.3113520938368151,5.8110202069884211,5.8302966653065385,5.7346005660490968,5.8302966653065385,5.8438221839080455,6.116902704884942]
[null,"2034-10-01","2034-10-31","2034-10-01",56.811990000000002,52.843690000000002,55.616790000000002,51.457920000000001,58.91675,52.43394,64.35857,60.063659999999999,61.901940000000003,59.617519999999999,55.616790000000002,49.457920000000001,55.116790000000002,50.957920000000001,52.616790000000002,48.957920000000001,55.616790000000002,49.457920000000001,58.91675,52.43394,56.616790000000002,52.207920000000001,57.616790000000002,53.207920000000001,55.616790000000002,49.957920000000001,62.716149999999999,57.481140000000003,5.9569000000000001,6.1516999999999999,5.9245000000000001,5.7458999999999998,5.7309000000000001,5.8566000000000003,5.6684000000000001,5.9569000000000001,5.7297000000000002,5.8594999999999997,5.2427000000000001,5.9977,5.8148,6.0476999999999999,5.8333000000000004,5.8169000000000004,6.0598999999999998,5.8146000000000004,5.7558999999999996,5.7446999999999999,5.4602000000000004,6.2043999999999997,null,null,null,null,null,null,null,5.8336278481012647,5.9650708860759476,6.0555454201012653,6.1919883540759484,6.0115581270886063,null,5.8654389686830566,5.8336278481012647,5.9605665691220899,5.8519271428571429,5.8301820063531107,5.7541107352055612,5.8322734304369659,null,{"$f":"[2]!mGetRate(BX$1,$B234,EOMONTH($B234,0)+1,\"FLAT\",E234,F234)","v":55.062524408602158},{"$f":"[2]!mGetRate(BY$1,$B234,EOMONTH($B234,0)+1,\"FLAT\",G234,H234)","v":53.783309677419361},{"$f":"[2]!mGetRate(BZ$1,$B234,EOMONTH($B234,0)+1,\"FLAT\",I234,J234)","v":56.058736989247308},{"$f":"IF(ValuationDate>$D234,\"\",[2]!mGetRate(CA$1,$B234,EOMONTH($B234,0)+1,\"FLAT\",M234,N234))","v":60.894830107526886},{"$f":"[2]!mGetRate(CB$1,$B234,EOMONTH($B234,0)+1,\"FLAT\",Q234,R234)","v":53.283309677419361},{"$f":"IF(ValuationDate>$D234,\"\",[2]!mGetRate(CC$1,$B234,EOMONTH($B234,0)+1,\"FLAT\",K234,L234))","v":62.465115053763434},{"$f":"[2]!mGetRate(CD$1,$B234,EOMONTH($B234,0)+1,\"FLAT\",AE234,AF234)","v":60.408242365591398},{"$f":"[2]!mGetRate(CE$1,$B234,EOMONTH($B234,0)+1,\"FLAT\",AA234,AB234)","v":55.673094623655921},{"$f":"[2]!mGetRate(CF$1,$B234,EOMONTH($B234,0)+1,\"FLAT\",O234,P234)","v":52.901589247311833},null,null,null,null,null,null,null,null,2034,"2034-10-01",6.3447917481222351,5.8301820063531107,5.8468222187085583,5.7508594231116641,5.8468222187085583,5.8630134811165844,6.13325312878482]
[null,"2034-11-01","2034-11-30","2034-11-01",59.11262,55.895850000000003,57.716880000000003,53.65287,60.327489999999997,54.279620000000001,67.524439999999998,62.626130000000003,64.300989999999999,62.185169999999999,56.216880000000003,52.15287,57.216880000000003,53.15287,54.466880000000003,51.65287,56.216880000000003,52.15287,60.327489999999997,54.279620000000001,58.716880000000003,54.15287,59.716880000000003,55.40287,56.216880000000003,52.65287,64.261290000000002,56.774920000000002,6.0056000000000003,6.3627000000000002,6.0542999999999996,5.8108000000000004,5.7957999999999998,5.9257,5.7157999999999998,6.1679000000000004,6.1192000000000002,6.3464999999999998,5.4375,6.0713999999999997,5.8836000000000004,6.1214000000000004,5.9042000000000003,5.8845999999999998,6.5686,5.8834,5.8208000000000002,6.1341999999999999,5.7462999999999997,6.2881,null,null,null,null,null,null,null,6.2280582278481003,6.4582354430379736,6.4649793398481012,6.703912151037974,6.4637962904430371,null,5.9316431918800374,6.2280582278481003,6.1716393385700847,5.9181516326530605,5.8787525566144074,5.8192464079122637,5.8974668006027127,null,{"$f":"[2]!mGetRate(BX$1,$B235,EOMONTH($B235,0)+1,\"FLAT\",E235,F235)","v":57.680465811373097},{"$f":"[2]!mGetRate(BY$1,$B235,EOMONTH($B235,0)+1,\"FLAT\",G235,H235)","v":55.90752187239945},{"$f":"[2]!mGetRate(BZ$1,$B235,EOMONTH($B235,0)+1,\"FLAT\",I235,J235)","v":57.63488768377254},{"$f":"IF(ValuationDate>$D235,\"\",[2]!mGetRate(CA$1,$B235,EOMONTH($B235,0)+1,\"FLAT\",M235,N235))","v":63.358995242718443},{"$f":"[2]!mGetRate(CB$1,$B235,EOMONTH($B235,0)+1,\"FLAT\",Q235,R235)","v":55.40752187239945},{"$f":"IF(ValuationDate>$D235,\"\",[2]!mGetRate(CC$1,$B235,EOMONTH($B235,0)+1,\"FLAT\",K235,L235))","v":65.343639015256585},{"$f":"[2]!mGetRate(CD$1,$B235,EOMONTH($B235,0)+1,\"FLAT\",AE235,AF235)","v":60.928245936199723},{"$f":"[2]!mGetRate(CE$1,$B235,EOMONTH($B235,0)+1,\"FLAT\",AA235,AB235)","v":57.796218127600554},{"$f":"[2]!mGetRate(CF$1,$B235,EOMONTH($B235,0)+1,\"FLAT\",O235,P235)","v":54.40752187239945},null,null,null,null,null,null,null,null,2034,"2034-11-01",6.4783445827760051,5.8787525566144074,5.9130264419055392,5.8159952146771303,5.9130264419055392,5.911658801313628,6.1987557529269282]
[null,"2034-12-01","2034-12-31","2034-12-01",60.922870000000003,58.324649999999998,58.655589999999997,56.03349,61.089759999999998,55.918880000000001,67.849770000000007,65.432860000000005,66.094300000000004,64.945480000000003,56.655589999999997,54.03349,58.155589999999997,55.53349,55.655589999999997,54.03349,56.655589999999997,54.03349,61.089759999999998,55.918880000000001,59.655589999999997,56.78349,60.655589999999997,57.28349,59.155589999999997,56.03349,64.839160000000007,60.496380000000002,6.3464999999999998,6.8010000000000002,6.4276,6.2004000000000001,6.1853999999999996,6.3178999999999998,6.1078999999999999,6.4763000000000002,6.4439000000000002,6.7523,5.7784000000000004,6.4665999999999997,6.2755999999999998,6.5166000000000004,6.2976000000000001,6.2758000000000003,6.9949000000000003,6.2754000000000003,6.2103999999999999,6.4588999999999999,6.0995999999999997,6.6165000000000003,null,null,null,null,null,null,null,6.556868354430379,6.8691721518987325,6.8062969104303797,7.1304802758987336,6.8407044231645564,null,6.3290725502397231,6.556868354430379,6.4801456992229829,6.3157026530612237,6.2805355261809614,6.2102611704165973,6.2888279256654949,null,{"$f":"[2]!mGetRate(BX$1,$B236,EOMONTH($B236,0)+1,\"FLAT\",E236,F236)","v":59.721542473118284},{"$f":"[2]!mGetRate(BY$1,$B236,EOMONTH($B236,0)+1,\"FLAT\",G236,H236)","v":57.443221182795689},{"$f":"[2]!mGetRate(BZ$1,$B236,EOMONTH($B236,0)+1,\"FLAT\",I236,J236)","v":58.698923010752679},{"$f":"IF(ValuationDate>$D236,\"\",[2]!mGetRate(CA$1,$B236,EOMONTH($B236,0)+1,\"FLAT\",M236,N236))","v":65.56312516129033},{"$f":"[2]!mGetRate(CB$1,$B236,EOMONTH($B236,0)+1,\"FLAT\",Q236,R236)","v":56.943221182795696},{"$f":"IF(ValuationDate>$D236,\"\",[2]!mGetRate(CC$1,$B236,EOMONTH($B236,0)+1,\"FLAT\",K236,L236))","v":66.732273978494632},{"$f":"[2]!mGetRate(CD$1,$B236,EOMONTH($B236,0)+1,\"FLAT\",AE236,AF236)","v":62.831207956989253},{"$f":"[2]!mGetRate(CE$1,$B236,EOMONTH($B236,0)+1,\"FLAT\",AA236,AB236)","v":59.096446989247305},{"$f":"[2]!mGetRate(CF$1,$B236,EOMONTH($B236,0)+1,\"FLAT\",O236,P236)","v":55.443221182795689},null,null,null,null,null,null,null,null,2034,"2034-12-01",6.8624375964605413,6.2805355261809614,6.310455800265224,6.2070106907003346,6.310455800265224,6.3140602791461404,6.5919733548647557]
[null,"2035-01-01","2035-01-31","2035-01-01",64.718670000000003,59.859090000000002,60.378680000000003,56.762149999999998,64.078609999999998,57.199910000000003,71.195099999999996,66.077640000000002,67.721279999999993,65.349869999999996,58.378680000000003,54.762149999999998,59.878680000000003,56.262149999999998,56.878680000000003,54.262149999999998,58.378680000000003,54.762149999999998,64.078609999999998,57.199910000000003,61.378680000000003,57.512149999999998,62.378680000000003,58.762149999999998,61.378680000000003,56.762149999999998,65.633610000000004,60.233310000000003,6.4551999999999996,6.8878000000000004,6.5050999999999997,6.3388,6.3238000000000003,6.4565999999999999,6.2438000000000002,6.6881000000000004,6.6548999999999996,6.8045999999999998,5.8895999999999997,6.6055999999999999,6.4142999999999999,6.6555999999999997,6.4351000000000003,6.4143999999999997,7.0457999999999998,6.4139999999999997,6.3487999999999998,6.6699000000000002,6.2020999999999997,6.6802000000000001,null,null,null,null,null,null,null,6.7705392405063272,6.9221341772151881,7.0280955165063279,7.1854568972151887,6.9765564578607577,null,6.4702538212792007,6.7705392405063272,6.6920187445740984,6.4569271428571433,6.4197915974997448,6.3491637451871314,6.4278535409342039,null,{"$f":"[2]!mGetRate(BX$1,$B237,EOMONTH($B237,0)+1,\"FLAT\",E237,F237)","v":62.576274516129025},{"$f":"[2]!mGetRate(BY$1,$B237,EOMONTH($B237,0)+1,\"FLAT\",G237,H237)","v":58.78429580645161},{"$f":"[2]!mGetRate(BZ$1,$B237,EOMONTH($B237,0)+1,\"FLAT\",I237,J237)","v":61.046064838709675},{"$f":"IF(ValuationDate>$D237,\"\",[2]!mGetRate(CA$1,$B237,EOMONTH($B237,0)+1,\"FLAT\",M237,N237))","v":66.675819677419355},{"$f":"[2]!mGetRate(CB$1,$B237,EOMONTH($B237,0)+1,\"FLAT\",Q237,R237)","v":58.284295806451617},{"$f":"IF(ValuationDate>$D237,\"\",[2]!mGetRate(CC$1,$B237,EOMONTH($B237,0)+1,\"FLAT\",K237,L237))","v":68.939015483870961},{"$f":"[2]!mGetRate(CD$1,$B237,EOMONTH($B237,0)+1,\"FLAT\",AE237,AF237)","v":63.252832580645169},{"$f":"[2]!mGetRate(CE$1,$B237,EOMONTH($B237,0)+1,\"FLAT\",AA237,AB237)","v":60.78429580645161},{"$f":"[2]!mGetRate(CF$1,$B237,EOMONTH($B237,0)+1,\"FLAT\",O237,P237)","v":56.78429580645161},null,null,null,null,null,null,null,null,2035,"2035-01-01",6.9421783105257742,6.4197915974997448,6.4516370713047033,6.3459135189385574,6.4516370713047033,6.4535307224958949,6.7316584578118697]
[null,"2035-02-01","2035-02-28","2035-02-01",63.840690000000002,60.40898,60.736190000000001,57.217449999999999,66.533910000000006,59.403669999999998,70.734139999999996,66.840479999999999,67.698779999999999,66.199809999999999,58.736190000000001,55.217449999999999,60.736190000000001,56.717449999999999,57.236190000000001,54.717449999999999,58.736190000000001,55.217449999999999,66.533910000000006,59.403669999999998,61.736190000000001,57.967449999999999,62.736190000000001,58.967449999999999,59.736190000000001,57.217449999999999,68.290109999999999,62.109969999999997,6.4885000000000002,6.8878000000000004,6.5217999999999998,6.3719999999999999,6.3570000000000002,6.4885000000000002,6.2969999999999997,6.8045999999999998,6.7713000000000001,6.7713000000000001,5.8895999999999997,6.6359000000000004,6.4462999999999999,6.6859000000000002,6.4665999999999997,6.4467999999999996,7.0010000000000003,6.4459999999999997,6.3819999999999997,6.7862999999999998,6.2121000000000004,6.6985000000000001,null,null,null,null,null,null,null,6.8884126582278471,6.8884126582278471,7.1504526622278481,7.1504526622278481,7.0194326602278476,null,6.5041210047944507,6.8884126582278471,6.8085589229660002,6.4908046938775508,6.4743053796495547,6.3824843050309292,6.4612036162732291,null,{"$f":"[2]!mGetRate(BX$1,$B238,EOMONTH($B238,0)+1,\"FLAT\",E238,F238)","v":62.369957142857139},{"$f":"[2]!mGetRate(BY$1,$B238,EOMONTH($B238,0)+1,\"FLAT\",G238,H238)","v":59.22815857142858},{"$f":"[2]!mGetRate(BZ$1,$B238,EOMONTH($B238,0)+1,\"FLAT\",I238,J238)","v":63.478092857142855},{"$f":"IF(ValuationDate>$D238,\"\",[2]!mGetRate(CA$1,$B238,EOMONTH($B238,0)+1,\"FLAT\",M238,N238))","v":67.056364285714281},{"$f":"[2]!mGetRate(CB$1,$B238,EOMONTH($B238,0)+1,\"FLAT\",Q238,R238)","v":59.013872857142857},{"$f":"IF(ValuationDate>$D238,\"\",[2]!mGetRate(CC$1,$B238,EOMONTH($B238,0)+1,\"FLAT\",K238,L238))","v":69.065428571428569},{"$f":"[2]!mGetRate(CD$1,$B238,EOMONTH($B238,0)+1,\"FLAT\",AE238,AF238)","v":65.641478571428564},{"$f":"[2]!mGetRate(CE$1,$B238,EOMONTH($B238,0)+1,\"FLAT\",AA238,AB238)","v":61.121015714285718},{"$f":"[2]!mGetRate(CF$1,$B238,EOMONTH($B238,0)+1,\"FLAT\",O238,P238)","v":57.228158571428573},null,null,null,null,null,null,null,null,2035,"2035-02-01",6.9593611482662823,6.4743053796495547,6.4855042548199533,6.3792341395852983,6.4855042548199533,6.508128423645319,6.7651667339523618]
[null,"2035-03-01","2035-03-31","2035-03-01",58.679009999999998,57.239179999999998,53.995330000000003,52.87594,56.117199999999997,53.757939999999998,59.659889999999997,60.255189999999999,58.107259999999997,61.556089999999998,51.995330000000003,50.87594,53.995330000000003,52.37594,52.245330000000003,49.37594,51.995330000000003,50.87594,56.117199999999997,53.757939999999998,54.995330000000003,53.62594,55.995330000000003,54.87594,52.745330000000003,52.87594,57.913499999999999,56.782040000000002,6.2888999999999999,6.4551999999999996,6.2222999999999997,6.1723999999999997,6.1574,6.2872000000000003,6.0899000000000001,6.4885000000000002,6.4218999999999999,6.3220999999999998,5.6733000000000002,6.4329000000000001,6.2450999999999999,6.4828999999999999,6.2645,6.2461000000000002,6.5467000000000004,6.2449000000000003,6.1824000000000003,6.4368999999999996,5.9657999999999998,6.5438999999999998,null,null,null,null,null,null,null,6.5345898734177199,6.4335265822784793,6.7831709894177203,6.6782634022784801,6.6073877118480997,null,6.300509865347343,6.5345898734177199,6.4923499067455692,6.2871312244897952,6.2620910134235066,6.1821594934399,6.2607013561024605,null,{"$f":"[2]!mGetRate(BX$1,$B239,EOMONTH($B239,0)+1,\"FLAT\",E239,F239)","v":58.07633553162853},{"$f":"[2]!mGetRate(BY$1,$B239,EOMONTH($B239,0)+1,\"FLAT\",G239,H239)","v":53.52678317631225},{"$f":"[2]!mGetRate(BZ$1,$B239,EOMONTH($B239,0)+1,\"FLAT\",I239,J239)","v":55.129676635262449},{"$f":"IF(ValuationDate>$D239,\"\",[2]!mGetRate(CA$1,$B239,EOMONTH($B239,0)+1,\"FLAT\",M239,N239))","v":59.550848331090172},{"$f":"[2]!mGetRate(CB$1,$B239,EOMONTH($B239,0)+1,\"FLAT\",Q239,R239)","v":53.317496500672945},{"$f":"IF(ValuationDate>$D239,\"\",[2]!mGetRate(CC$1,$B239,EOMONTH($B239,0)+1,\"FLAT\",K239,L239))","v":59.909066716016149},{"$f":"[2]!mGetRate(CD$1,$B239,EOMONTH($B239,0)+1,\"FLAT\",AE239,AF239)","v":57.439900995962311},{"$f":"[2]!mGetRate(CE$1,$B239,EOMONTH($B239,0)+1,\"FLAT\",AA239,AB239)","v":55.52678317631225},{"$f":"[2]!mGetRate(CF$1,$B239,EOMONTH($B239,0)+1,\"FLAT\",O239,P239)","v":51.52678317631225},null,null,null,null,null,null,null,null,2035,"2035-03-01",6.6512018726206392,6.2620910134235066,6.2818931153728448,6.178908962444047,6.2818931153728448,6.2955873727422,6.5637133629390387]
[null,"2035-04-01","2035-04-30","2035-04-01",54.661430000000003,50.501869999999997,49.370980000000003,46.03904,51.210549999999998,47.038679999999999,55.289520000000003,53.751109999999997,48.032080000000001,44.987560000000002,47.370980000000003,44.03904,47.870980000000003,45.28904,44.370980000000003,42.03904,47.370980000000003,44.03904,51.210549999999998,47.038679999999999,47.870980000000003,44.03904,51.370980000000003,48.03904,47.870980000000003,44.53904,49.918149999999997,49.974980000000002,6.1058000000000003,6.2222999999999997,6.0060000000000002,5.9561000000000002,5.9410999999999996,6.0648,5.8785999999999996,6.2057000000000002,6.0726000000000004,5.8728999999999996,5.4404000000000003,6.2037000000000004,6.0231000000000003,6.2537000000000003,6.0399000000000003,6.0259,6.0481999999999996,6.0229999999999997,5.9661,6.0876000000000001,5.6279000000000003,6.3558000000000003,null,null,null,null,null,null,null,6.1808683544303786,5.9786405063291124,6.4159944344303792,6.206074142329113,6.1953943593797458,null,6.0798631245537083,6.1808683544303786,6.2094523749925212,6.0664169387755091,6.0455729275540531,5.9650740387949117,6.0434236062280258,null,{"$f":"[2]!mGetRate(BX$1,$B240,EOMONTH($B240,0)+1,\"FLAT\",E240,F240)","v":52.812736666666666},{"$f":"[2]!mGetRate(BY$1,$B240,EOMONTH($B240,0)+1,\"FLAT\",G240,H240)","v":47.890117777777782},{"$f":"[2]!mGetRate(BZ$1,$B240,EOMONTH($B240,0)+1,\"FLAT\",I240,J240)","v":49.356385555555562},{"$f":"IF(ValuationDate>$D240,\"\",[2]!mGetRate(CA$1,$B240,EOMONTH($B240,0)+1,\"FLAT\",M240,N240))","v":46.678959999999996},{"$f":"[2]!mGetRate(CB$1,$B240,EOMONTH($B240,0)+1,\"FLAT\",Q240,R240)","v":46.72345111111111},{"$f":"IF(ValuationDate>$D240,\"\",[2]!mGetRate(CC$1,$B240,EOMONTH($B240,0)+1,\"FLAT\",K240,L240))","v":54.605782222222224},{"$f":"[2]!mGetRate(CD$1,$B240,EOMONTH($B240,0)+1,\"FLAT\",AE240,AF240)","v":49.943407777777779},{"$f":"[2]!mGetRate(CE$1,$B240,EOMONTH($B240,0)+1,\"FLAT\",AA240,AB240)","v":49.890117777777782},{"$f":"[2]!mGetRate(CF$1,$B240,EOMONTH($B240,0)+1,\"FLAT\",O240,P240)","v":45.890117777777782},null,null,null,null,null,null,null,null,2035,"2035-04-01",6.428648111945674,6.0455729275540531,6.06124637457921,5.9618231116642235,6.06124637457921,6.078735977011493,6.345404925312879]
[null,"2035-05-01","2035-05-31","2035-05-01",51.914349999999999,44.787120000000002,50.669029999999999,46.99483,48.258279999999999,41.277990000000003,55.515239999999999,51.527990000000003,49.925800000000002,44.351660000000003,49.169029999999999,44.99483,50.669029999999999,46.99483,46.669029999999999,41.99483,49.169029999999999,44.99483,48.258279999999999,41.277990000000003,49.169029999999999,44.99483,52.169029999999999,48.49483,49.169029999999999,44.99483,50.759180000000001,45.259189999999997,6.1391,6.2057000000000002,6.0392999999999999,5.9227999999999996,5.9077999999999999,6.0315000000000003,5.8452999999999999,6.1224999999999996,5.9726999999999997,5.8230000000000004,5.4070999999999998,6.1703999999999999,5.9898999999999996,6.2203999999999997,6.0073999999999996,5.9926000000000004,5.9964000000000004,5.9897,5.9328000000000003,5.9877000000000002,5.6007999999999996,6.3841000000000001,null,null,null,null,null,null,null,6.079703797468353,5.9281088607594929,6.3109817294683532,6.1536203487594934,6.1181036841139225,null,6.0458939314495561,6.079703797468353,6.1262236810680033,6.0324373469387753,6.0114505789527621,5.9316531158190537,6.0099730788548467,null,{"$f":"[2]!mGetRate(BX$1,$B241,EOMONTH($B241,0)+1,\"FLAT\",E241,F241)","v":48.772237849462371},{"$f":"[2]!mGetRate(BY$1,$B241,EOMONTH($B241,0)+1,\"FLAT\",G241,H241)","v":49.049221397849458},{"$f":"[2]!mGetRate(BZ$1,$B241,EOMONTH($B241,0)+1,\"FLAT\",I241,J241)","v":45.180947849462363},{"$f":"IF(ValuationDate>$D241,\"\",[2]!mGetRate(CA$1,$B241,EOMONTH($B241,0)+1,\"FLAT\",M241,N241))","v":47.468383440860215},{"$f":"[2]!mGetRate(CB$1,$B241,EOMONTH($B241,0)+1,\"FLAT\",Q241,R241)","v":49.049221397849458},{"$f":"IF(ValuationDate>$D241,\"\",[2]!mGetRate(CC$1,$B241,EOMONTH($B241,0)+1,\"FLAT\",K241,L241))","v":53.757420107526876},{"$f":"[2]!mGetRate(CD$1,$B241,EOMONTH($B241,0)+1,\"FLAT\",AE241,AF241)","v":48.334453225806449},{"$f":"[2]!mGetRate(CE$1,$B241,EOMONTH($B241,0)+1,\"FLAT\",AA241,AB241)","v":50.549221397849458},{"$f":"[2]!mGetRate(CF$1,$B241,EOMONTH($B241,0)+1,\"FLAT\",O241,P241)","v":47.328791290322577},null,null,null,null,null,null,null,null,2035,"2035-05-01",6.4629108961827351,6.0114505789527621,6.0272771814750588,5.9284021277022818,6.0272771814750588,6.044561100164203,6.3117957206297941]
[null,"2035-06-01","2035-06-30","2035-06-01",55.067819999999998,46.422600000000003,52.240099999999998,47.303330000000003,51.261749999999999,42.853230000000003,58.874020000000002,52.730260000000001,52.005470000000003,45.85736,50.490099999999998,45.803330000000003,51.490099999999998,46.803330000000003,48.740099999999998,43.303330000000003,50.490099999999998,45.803330000000003,51.261749999999999,42.853230000000003,53.240099999999998,47.803330000000003,54.740099999999998,49.303330000000003,51.240099999999998,46.053330000000003,55.085749999999997,47.736930000000001,6.1723999999999997,6.2222999999999997,6.0392999999999999,5.8230000000000004,5.8079999999999998,5.9321999999999999,5.7430000000000003,5.8728999999999996,5.7232000000000003,5.6898999999999997,5.4237000000000002,6.0716000000000001,5.8905000000000003,6.1215999999999999,5.9081999999999999,5.8929999999999998,5.8639000000000001,5.8902999999999999,5.8330000000000002,5.7382,5.6375000000000002,6.4199000000000002,null,null,null,null,null,null,null,5.8270455696202523,5.7933240506329096,6.0487127616202532,6.01370852663291,5.9206977271265817,null,5.9440883617260027,5.8270455696202523,5.8765375992944513,5.9306006122448975,5.9066242647812279,5.8314907100235391,5.9097219487694623,null,{"$f":"[2]!mGetRate(BX$1,$B242,EOMONTH($B242,0)+1,\"FLAT\",E242,F242)","v":51.417615999999995},{"$f":"[2]!mGetRate(BY$1,$B242,EOMONTH($B242,0)+1,\"FLAT\",G242,H242)","v":50.155685999999996},{"$f":"[2]!mGetRate(BZ$1,$B242,EOMONTH($B242,0)+1,\"FLAT\",I242,J242)","v":47.711486000000001},{"$f":"IF(ValuationDate>$D242,\"\",[2]!mGetRate(CA$1,$B242,EOMONTH($B242,0)+1,\"FLAT\",M242,N242))","v":49.409601333333335},{"$f":"[2]!mGetRate(CB$1,$B242,EOMONTH($B242,0)+1,\"FLAT\",Q242,R242)","v":49.51124155555555},{"$f":"IF(ValuationDate>$D242,\"\",[2]!mGetRate(CC$1,$B242,EOMONTH($B242,0)+1,\"FLAT\",K242,L242))","v":56.279988000000003},{"$f":"[2]!mGetRate(CD$1,$B242,EOMONTH($B242,0)+1,\"FLAT\",AE242,AF242)","v":51.982914888888885},{"$f":"[2]!mGetRate(CE$1,$B242,EOMONTH($B242,0)+1,\"FLAT\",AA242,AB242)","v":52.444574888888887},{"$f":"[2]!mGetRate(CF$1,$B242,EOMONTH($B242,0)+1,\"FLAT\",O242,P242)","v":48.51124155555555},null,null,null,null,null,null,null,null,2035,"2035-06-01",6.4629108961827351,5.9066242647812279,5.9254716117515045,5.8282395391316557,5.9254716117515045,5.9395734154351389,6.211069035123133]
[null,"2035-07-01","2035-07-31","2035-07-01",70.891050000000007,58.971609999999998,68.117410000000007,57.142470000000003,67.274410000000003,55.413269999999997,75.578339999999997,63.738529999999997,69.521529999999998,59.602379999999997,72.867410000000007,58.142470000000003,73.117410000000007,58.142470000000003,66.117410000000007,54.642470000000003,72.867410000000007,58.142470000000003,67.274410000000003,55.413269999999997,70.617410000000007,58.642470000000003,72.117410000000007,59.642470000000003,69.617410000000007,56.642470000000003,71.389809999999997,57.844970000000004,6.4218999999999999,6.4551999999999996,6.2721999999999998,6.0891999999999999,6.0742000000000003,6.1989999999999998,6.0117000000000003,5.9394999999999998,5.7065000000000001,5.7565,5.7065000000000001,6.3391000000000002,6.1571999999999996,6.3891,6.1753,6.1596000000000002,5.9439000000000002,6.157,6.0991999999999997,5.7214999999999998,5.9352999999999998,6.7194000000000003,null,null,null,null,null,null,null,5.8101341772151889,5.8607670886075933,6.0311580852151891,6.0837169966075937,5.9464440869113915,null,6.2156378873814138,5.8101341772151889,5.9431605682292217,6.2022332653061225,6.1819598524438986,6.0986573675662852,6.1771252636865892,null,{"$f":"[2]!mGetRate(BX$1,$B243,EOMONTH($B243,0)+1,\"FLAT\",E243,F243)","v":65.379911075268822},{"$f":"[2]!mGetRate(BY$1,$B243,EOMONTH($B243,0)+1,\"FLAT\",G243,H243)","v":63.042975376344089},{"$f":"[2]!mGetRate(BZ$1,$B243,EOMONTH($B243,0)+1,\"FLAT\",I243,J243)","v":61.790226989247309},{"$f":"IF(ValuationDate>$D243,\"\",[2]!mGetRate(CA$1,$B243,EOMONTH($B243,0)+1,\"FLAT\",M243,N243))","v":64.935256344086014},{"$f":"[2]!mGetRate(CB$1,$B243,EOMONTH($B243,0)+1,\"FLAT\",Q243,R243)","v":66.193513010752696},{"$f":"IF(ValuationDate>$D243,\"\",[2]!mGetRate(CC$1,$B243,EOMONTH($B243,0)+1,\"FLAT\",K243,L243))","v":70.104019247311825},{"$f":"[2]!mGetRate(CD$1,$B243,EOMONTH($B243,0)+1,\"FLAT\",AE243,AF243)","v":65.12714204301075},{"$f":"[2]!mGetRate(CE$1,$B243,EOMONTH($B243,0)+1,\"FLAT\",AA243,AB243)","v":66.34942698924732},{"$f":"[2]!mGetRate(CF$1,$B243,EOMONTH($B243,0)+1,\"FLAT\",O243,P243)","v":66.059104408602153},null,null,null,null,null,null,null,null,2035,"2035-07-01",6.7025446033542542,6.1819598524438986,6.1970211374069164,6.0954066841967922,6.1970211374069164,6.2153328571428572,6.4797408155026242]
[null,"2035-08-01","2035-08-31","2035-08-01",71.311130000000006,59.875309999999999,71.654949999999999,59.132420000000003,70.195570000000004,57.4193,80.111080000000001,67.311530000000005,75.591030000000003,62.939140000000002,76.154949999999999,59.632420000000003,76.154949999999999,60.132420000000003,69.654949999999999,57.132420000000003,76.154949999999999,59.632420000000003,70.195570000000004,57.4193,73.654949999999999,60.632420000000003,75.404949999999999,61.382420000000003,73.904949999999999,59.132420000000003,72.26737,61.960099999999997,6.4551999999999996,6.5050999999999997,6.3055000000000003,6.2222999999999997,6.2073,6.3324999999999996,6.1448,6.0060000000000002,5.7731000000000003,5.7565,5.7065000000000001,6.4729999999999999,6.2907000000000002,6.5229999999999997,6.3090000000000002,6.2930000000000001,5.9458000000000002,6.2904999999999998,6.2323000000000004,5.7881,5.9402999999999997,6.7502000000000004,null,null,null,null,null,null,null,5.8775772151898726,5.8607670886075933,6.1011665551898737,6.0837169966075937,5.9808069638987327,null,6.3514126502091202,5.8775772151898726,6.0096835026761015,6.3380495918367341,6.3183467773337441,6.2322406963376578,6.3108269211451526,null,{"$f":"[2]!mGetRate(BX$1,$B244,EOMONTH($B244,0)+1,\"FLAT\",E244,F244)","v":66.515463548387089},{"$f":"[2]!mGetRate(BY$1,$B244,EOMONTH($B244,0)+1,\"FLAT\",G244,H244)","v":66.403566451612903},{"$f":"[2]!mGetRate(BZ$1,$B244,EOMONTH($B244,0)+1,\"FLAT\",I244,J244)","v":64.837779354838702},{"$f":"IF(ValuationDate>$D244,\"\",[2]!mGetRate(CA$1,$B244,EOMONTH($B244,0)+1,\"FLAT\",M244,N244))","v":70.285398709677423},{"$f":"[2]!mGetRate(CB$1,$B244,EOMONTH($B244,0)+1,\"FLAT\",Q244,R244)","v":69.435824516129031},{"$f":"IF(ValuationDate>$D244,\"\",[2]!mGetRate(CC$1,$B244,EOMONTH($B244,0)+1,\"FLAT\",K244,L244))","v":74.743526774193569},{"$f":"[2]!mGetRate(CD$1,$B244,EOMONTH($B244,0)+1,\"FLAT\",AE244,AF244)","v":67.944966451612899},{"$f":"[2]!mGetRate(CE$1,$B244,EOMONTH($B244,0)+1,\"FLAT\",AA244,AB244)","v":69.524534193548391},{"$f":"[2]!mGetRate(CF$1,$B244,EOMONTH($B244,0)+1,\"FLAT\",O244,P244)","v":69.226147096774199},null,null,null,null,null,null,null,null,2035,"2035-08-01",6.7368073875913161,6.3183467773337441,6.3327959002346219,6.22899025672936,6.3327959002346219,6.3519297372742196,6.6140767056923702]
[null,"2035-09-01","2035-09-30","2035-09-01",65.36694,57.212310000000002,62.592199999999998,55.097020000000001,64.925740000000005,55.549219999999998,73.011309999999995,63.84628,69.826689999999999,59.850810000000003,66.092200000000005,53.097020000000001,65.592200000000005,53.597020000000001,59.592199999999998,54.097020000000001,66.092200000000005,53.097020000000001,64.925740000000005,55.549219999999998,64.092200000000005,56.097020000000001,65.592200000000005,56.847020000000001,63.592199999999998,52.597020000000001,68.214839999999995,57.809220000000003,6.2721999999999998,6.4386000000000001,6.2222999999999997,6.0726000000000004,6.0575999999999999,6.1829000000000001,5.9926000000000004,6.0227000000000004,5.8064,5.7731000000000003,5.5235000000000003,6.3235999999999999,6.1410999999999998,6.3735999999999997,6.1593999999999998,6.1433,5.9637000000000002,6.1409000000000002,6.0826000000000002,5.8213999999999997,5.7610000000000001,6.5621999999999998,null,null,null,null,null,null,null,5.9112987341772136,5.8775772151898726,6.1361707901772142,6.1011665551898737,6.0065533236835433,null,6.1987042956237897,5.9112987341772136,6.0263892621537396,6.1852944897959183,6.1623881750179326,6.0819970876443854,6.160450226017077,null,{"$f":"[2]!mGetRate(BX$1,$B245,EOMONTH($B245,0)+1,\"FLAT\",E245,F245)","v":61.561446000000004},{"$f":"[2]!mGetRate(BY$1,$B245,EOMONTH($B245,0)+1,\"FLAT\",G245,H245)","v":59.094449333333337},{"$f":"[2]!mGetRate(BZ$1,$B245,EOMONTH($B245,0)+1,\"FLAT\",I245,J245)","v":60.550030666666665},{"$f":"IF(ValuationDate>$D245,\"\",[2]!mGetRate(CA$1,$B245,EOMONTH($B245,0)+1,\"FLAT\",M245,N245))","v":65.171279333333345},{"$f":"[2]!mGetRate(CB$1,$B245,EOMONTH($B245,0)+1,\"FLAT\",Q245,R245)","v":59.994449333333328},{"$f":"IF(ValuationDate>$D245,\"\",[2]!mGetRate(CC$1,$B245,EOMONTH($B245,0)+1,\"FLAT\",K245,L245))","v":68.734296000000001},{"$f":"[2]!mGetRate(CD$1,$B245,EOMONTH($B245,0)+1,\"FLAT\",AE245,AF245)","v":63.358883999999996},{"$f":"[2]!mGetRate(CE$1,$B245,EOMONTH($B245,0)+1,\"FLAT\",AA245,AB245)","v":61.511116000000001},{"$f":"[2]!mGetRate(CF$1,$B245,EOMONTH($B245,0)+1,\"FLAT\",O245,P245)","v":60.027782666666667},null,null,null,null,null,null,null,null,2035,"2035-09-01",6.6512018726206392,6.1623881750179326,6.1800875456492905,6.0787463738734209,6.1800875456492905,6.1957310509031194,6.4629866774323785]
[null,"2035-10-01","2035-10-31","2035-10-01",61.105119999999999,55.541080000000001,59.642090000000003,54.298310000000001,62.4876,54.801220000000001,68.953130000000002,63.21463,65.724879999999999,62.578330000000001,59.642090000000003,52.298310000000001,59.142090000000003,53.798310000000001,56.642090000000003,51.798310000000001,59.642090000000003,52.298310000000001,62.4876,54.801220000000001,60.642090000000003,55.048310000000001,61.642090000000003,56.048310000000001,59.642090000000003,52.798310000000001,66.287000000000006,59.848419999999997,6.2721999999999998,6.4885000000000002,6.2389000000000001,6.0726000000000004,6.0575999999999999,6.1833,5.9950999999999999,6.3388,6.1058000000000003,6.2222999999999997,5.5068999999999999,6.3243999999999998,6.1414,6.3743999999999996,6.16,6.1436000000000002,6.4226000000000001,6.1413000000000002,6.0826000000000002,6.1208,5.7244000000000002,6.5197000000000003,null,null,null,null,null,null,null,6.2144886075949355,6.3324632911392387,6.4508935515949366,6.5733558151392391,6.3928003163670883,null,6.1987042956237897,6.2144886075949355,6.3425982783741714,6.1852944897959183,6.1649499129009122,6.0819970876443854,6.160450226017077,null,{"$f":"[2]!mGetRate(BX$1,$B246,EOMONTH($B246,0)+1,\"FLAT\",E246,F246)","v":58.771812903225801},{"$f":"[2]!mGetRate(BY$1,$B246,EOMONTH($B246,0)+1,\"FLAT\",G246,H246)","v":57.401150000000001},{"$f":"[2]!mGetRate(BZ$1,$B246,EOMONTH($B246,0)+1,\"FLAT\",I246,J246)","v":59.264279354838706},{"$f":"IF(ValuationDate>$D246,\"\",[2]!mGetRate(CA$1,$B246,EOMONTH($B246,0)+1,\"FLAT\",M246,N246))","v":64.405359032258062},{"$f":"[2]!mGetRate(CB$1,$B246,EOMONTH($B246,0)+1,\"FLAT\",Q246,R246)","v":56.901150000000008},{"$f":"IF(ValuationDate>$D246,\"\",[2]!mGetRate(CC$1,$B246,EOMONTH($B246,0)+1,\"FLAT\",K246,L246))","v":66.546662258064515},{"$f":"[2]!mGetRate(CD$1,$B246,EOMONTH($B246,0)+1,\"FLAT\",AE246,AF246)","v":63.586950322580641},{"$f":"[2]!mGetRate(CE$1,$B246,EOMONTH($B246,0)+1,\"FLAT\",AA246,AB246)","v":59.296311290322585},{"$f":"[2]!mGetRate(CF$1,$B246,EOMONTH($B246,0)+1,\"FLAT\",O246,P246)","v":56.562440322580649},null,null,null,null,null,null,null,null,2035,"2035-10-01",6.6682818191171931,6.1649499129009122,6.1800875456492905,6.0787463738734209,6.1800875456492905,6.1982967323481111,6.4629866774323785]
[null,"2035-11-01","2035-11-30","2035-11-01",60.857909999999997,57.698720000000002,58.757370000000002,55.077159999999999,61.643079999999998,55.684579999999997,69.442700000000002,64.601330000000004,65.760599999999997,63.930050000000001,57.257370000000002,53.577159999999999,58.257370000000002,54.577159999999999,55.507370000000002,53.077159999999999,57.257370000000002,53.577159999999999,61.643079999999998,55.684579999999997,59.757370000000002,55.577159999999999,60.757370000000002,56.827159999999999,57.257370000000002,54.077159999999999,65.576880000000003,58.179879999999997,6.3220999999999998,6.7047999999999996,6.4053000000000004,6.1224999999999996,6.1074999999999999,6.2373000000000003,6.0274999999999999,6.5050999999999997,6.4218999999999999,6.6548999999999996,5.6898999999999997,6.3830999999999998,6.1951999999999998,6.4330999999999996,6.2159000000000004,6.1962000000000002,6.8769999999999998,6.1950000000000003,6.1325000000000003,6.4368999999999996,5.9987000000000004,6.6045999999999996,null,null,null,null,null,null,null,6.5345898734177199,6.7705392405063272,6.7831709894177203,7.0280955165063279,6.7790989049620229,null,6.2496070804855659,6.5345898734177199,6.5089556317353159,6.2362128571428572,6.1981500358643302,6.1320782905421423,6.2105757910597683,null,{"$f":"[2]!mGetRate(BX$1,$B247,EOMONTH($B247,0)+1,\"FLAT\",E247,F247)","v":59.451391289875168},{"$f":"[2]!mGetRate(BY$1,$B247,EOMONTH($B247,0)+1,\"FLAT\",G247,H247)","v":57.118885381414707},{"$f":"[2]!mGetRate(BZ$1,$B247,EOMONTH($B247,0)+1,\"FLAT\",I247,J247)","v":58.990266546463246},{"$f":"IF(ValuationDate>$D247,\"\",[2]!mGetRate(CA$1,$B247,EOMONTH($B247,0)+1,\"FLAT\",M247,N247))","v":64.945611719833565},{"$f":"[2]!mGetRate(CB$1,$B247,EOMONTH($B247,0)+1,\"FLAT\",Q247,R247)","v":56.6188853814147},{"$f":"IF(ValuationDate>$D247,\"\",[2]!mGetRate(CC$1,$B247,EOMONTH($B247,0)+1,\"FLAT\",K247,L247))","v":67.287249556171986},{"$f":"[2]!mGetRate(CD$1,$B247,EOMONTH($B247,0)+1,\"FLAT\",AE247,AF247)","v":62.283624798890429},{"$f":"[2]!mGetRate(CE$1,$B247,EOMONTH($B247,0)+1,\"FLAT\",AA247,AB247)","v":59.007581636615818},{"$f":"[2]!mGetRate(CF$1,$B247,EOMONTH($B247,0)+1,\"FLAT\",O247,P247)","v":55.618885381414707},null,null,null,null,null,null,null,null,2035,"2035-11-01",6.8394928490585452,6.1981500358643302,6.2309903305110677,6.1288276681587339,6.2309903305110677,6.2315479638752045,6.5133500201857082]
[null,"2035-12-01","2035-12-31","2035-12-01",63.792819999999999,60.813330000000001,60.723039999999997,58.345860000000002,63.088560000000001,58.220010000000002,70.988460000000003,68.069590000000005,68.72475,67.330659999999995,58.723039999999997,56.345860000000002,60.223039999999997,57.845860000000002,57.723039999999997,56.345860000000002,58.723039999999997,56.345860000000002,63.088560000000001,58.220010000000002,61.723039999999997,59.095860000000002,62.723039999999997,59.595860000000002,61.223039999999997,58.345860000000002,66.837959999999995,62.797510000000003,6.6715,7.1539999999999999,6.7713000000000001,6.4885000000000002,6.4734999999999996,6.6059999999999999,6.3959999999999999,6.7880000000000003,6.7381000000000002,7.0708000000000002,5.9561000000000002,6.7546999999999997,6.5636999999999999,6.8047000000000004,6.5857000000000001,6.5639000000000003,7.3133999999999997,6.5635000000000003,6.4984999999999999,6.7530999999999999,6.2774000000000001,6.9414999999999996,null,null,null,null,null,null,null,6.8547924050632902,7.1917037974683531,7.1155535450632907,7.4652805414683536,7.1568325722658219,null,6.6229621758645321,6.8547924050632902,6.7919531979762535,6.6096822448979582,6.5757501998155554,6.4994073538804029,6.5782302360622804,null,{"$f":"[2]!mGetRate(BX$1,$B248,EOMONTH($B248,0)+1,\"FLAT\",E248,F248)","v":62.415206344086023},{"$f":"[2]!mGetRate(BY$1,$B248,EOMONTH($B248,0)+1,\"FLAT\",G248,H248)","v":59.623913763440854},{"$f":"[2]!mGetRate(BZ$1,$B248,EOMONTH($B248,0)+1,\"FLAT\",I248,J248)","v":60.837510000000002},{"$f":"IF(ValuationDate>$D248,\"\",[2]!mGetRate(CA$1,$B248,EOMONTH($B248,0)+1,\"FLAT\",M248,N248))","v":68.080170752688176},{"$f":"[2]!mGetRate(CB$1,$B248,EOMONTH($B248,0)+1,\"FLAT\",Q248,R248)","v":59.123913763440861},{"$f":"IF(ValuationDate>$D248,\"\",[2]!mGetRate(CC$1,$B248,EOMONTH($B248,0)+1,\"FLAT\",K248,L248))","v":69.638874946236569},{"$f":"[2]!mGetRate(CD$1,$B248,EOMONTH($B248,0)+1,\"FLAT\",AE248,AF248)","v":64.969794946236561},{"$f":"[2]!mGetRate(CE$1,$B248,EOMONTH($B248,0)+1,\"FLAT\",AA248,AB248)","v":61.277139569892469},{"$f":"[2]!mGetRate(CF$1,$B248,EOMONTH($B248,0)+1,\"FLAT\",O248,P248)","v":57.623913763440854},null,null,null,null,null,null,null,null,2035,"2035-12-01",7.2160748019343552,6.5757501998155554,6.6043454258900329,6.4961574017944956,6.6043454258900329,6.6097294088669942,6.8827484860718613]
[null,"2036-01-01","2036-01-31","2036-01-01",67.443510000000003,62.73639,63.352370000000001,59.806179999999998,66.18638,59.877670000000002,73.843119999999999,69.163439999999994,70.825149999999994,68.629050000000007,61.352370000000001,57.806179999999998,62.852370000000001,59.306179999999998,59.852370000000001,57.306179999999998,61.352370000000001,57.806179999999998,66.18638,59.877670000000002,64.352369999999993,60.556179999999998,65.352369999999993,61.806179999999998,64.352369999999993,59.806179999999998,67.741380000000007,62.911070000000002,6.8108000000000004,7.2717000000000001,6.8962000000000003,6.7424999999999997,6.7275,6.8604000000000003,6.6475,7.0327000000000002,6.9985999999999997,7.1521999999999997,6.1109999999999998,7.0094000000000003,6.8179999999999996,7.0594000000000001,6.8388999999999998,6.8182,7.3933999999999997,6.8178000000000001,6.7525000000000004,7.0136000000000003,6.4234999999999998,7.0358000000000001,null,null,null,null,null,null,null,7.1185898734177195,7.2741341772151884,7.38938547341772,7.5508464492151894,7.3332389933164537,null,6.8820665316739777,7.1185898734177195,7.0367375898431934,6.8688659183673471,6.8334610308433241,6.7543297093118735,6.8333784028126567,null,{"$f":"[2]!mGetRate(BX$1,$B249,EOMONTH($B249,0)+1,\"FLAT\",E249,F249)","v":65.36832806451612},{"$f":"[2]!mGetRate(BY$1,$B249,EOMONTH($B249,0)+1,\"FLAT\",G249,H249)","v":61.788995913978489},{"$f":"[2]!mGetRate(BZ$1,$B249,EOMONTH($B249,0)+1,\"FLAT\",I249,J249)","v":63.40512075268817},{"$f":"IF(ValuationDate>$D249,\"\",[2]!mGetRate(CA$1,$B249,EOMONTH($B249,0)+1,\"FLAT\",M249,N249))","v":69.856976881720428},{"$f":"[2]!mGetRate(CB$1,$B249,EOMONTH($B249,0)+1,\"FLAT\",Q249,R249)","v":61.288995913978496},{"$f":"IF(ValuationDate>$D249,\"\",[2]!mGetRate(CC$1,$B249,EOMONTH($B249,0)+1,\"FLAT\",K249,L249))","v":71.780035268817187},{"$f":"[2]!mGetRate(CD$1,$B249,EOMONTH($B249,0)+1,\"FLAT\",AE249,AF249)","v":65.611888494623656},{"$f":"[2]!mGetRate(CE$1,$B249,EOMONTH($B249,0)+1,\"FLAT\",AA249,AB249)","v":63.788995913978482},{"$f":"[2]!mGetRate(CF$1,$B249,EOMONTH($B249,0)+1,\"FLAT\",O249,P249)","v":59.788995913978489},null,null,null,null,null,null,null,null,2036,"2036-01-01",7.3445859656343249,6.8334610308433241,6.8634497816994795,6.7510802224051059,6.8634497816994795,6.8678369622331683,7.1391069842551476]
[null,"2036-02-01","2036-02-29","2036-02-01",66.97654,63.407850000000003,63.785980000000002,60.086179999999999,68.903310000000005,62.148240000000001,73.413120000000006,70.03389,70.368030000000005,69.465159999999997,61.785980000000002,58.086179999999999,63.785980000000002,59.586179999999999,60.285980000000002,57.586179999999999,61.785980000000002,58.086179999999999,68.903310000000005,62.148240000000001,64.785979999999995,60.836179999999999,65.785979999999995,61.836179999999999,62.785980000000002,60.086179999999999,70.659509999999997,64.854439999999997,6.8449999999999998,7.2717000000000001,6.8962000000000003,6.6913,6.6763000000000003,6.8078000000000003,6.6162999999999998,7.2205000000000004,7.1352000000000002,7.1521999999999997,6.1962999999999999,6.9551999999999996,6.7656000000000001,7.0052000000000003,6.7858999999999998,6.7660999999999998,7.3818999999999999,6.7652999999999999,6.7012999999999998,7.1501999999999999,6.5187999999999997,7.0549999999999997,null,null,null,null,null,null,null,7.2569189873417708,7.2741341772151884,7.5329764193417716,7.5508464492151894,7.4037190082784798,null,6.8298376221564832,7.2569189873417708,7.2246023581006984,6.8166210204081636,6.8014905420637364,6.7029437856973413,6.7819469613259669,null,{"$f":"[2]!mGetRate(BX$1,$B250,EOMONTH($B250,0)+1,\"FLAT\",E250,F250)","v":65.458821264367813},{"$f":"[2]!mGetRate(BY$1,$B250,EOMONTH($B250,0)+1,\"FLAT\",G250,H250)","v":62.21250183908046},{"$f":"[2]!mGetRate(BZ$1,$B250,EOMONTH($B250,0)+1,\"FLAT\",I250,J250)","v":66.030464137931034},{"$f":"IF(ValuationDate>$D250,\"\",[2]!mGetRate(CA$1,$B250,EOMONTH($B250,0)+1,\"FLAT\",M250,N250))","v":69.9840508045977},{"$f":"[2]!mGetRate(CB$1,$B250,EOMONTH($B250,0)+1,\"FLAT\",Q250,R250)","v":61.999858160919537},{"$f":"IF(ValuationDate>$D250,\"\",[2]!mGetRate(CC$1,$B250,EOMONTH($B250,0)+1,\"FLAT\",K250,L250))","v":71.975976206896561},{"$f":"[2]!mGetRate(CD$1,$B250,EOMONTH($B250,0)+1,\"FLAT\",AE250,AF250)","v":68.190687126436771},{"$f":"[2]!mGetRate(CE$1,$B250,EOMONTH($B250,0)+1,\"FLAT\",AA250,AB250)","v":64.106179999999995},{"$f":"[2]!mGetRate(CF$1,$B250,EOMONTH($B250,0)+1,\"FLAT\",O250,P250)","v":60.21250183908046},null,null,null,null,null,null,null,null,2036,"2036-02-01",7.3445859656343249,6.8014905420637364,6.8112208721819858,6.6996942050221806,6.8112208721819858,6.835817257799671,7.087431570448123]
[null,"2036-03-01","2036-03-31","2036-03-01",62.102589999999999,60.55339,57.150700000000001,56.004860000000001,59.225540000000002,56.909439999999996,63.836770000000001,64.334509999999995,61.650280000000002,64.313450000000003,55.150700000000001,54.004860000000001,57.150700000000001,55.504860000000001,55.400700000000001,52.504860000000001,55.150700000000001,54.004860000000001,59.225540000000002,56.909439999999996,58.150700000000001,56.754860000000001,59.150700000000001,58.004860000000001,55.900700000000001,56.004860000000001,61.021839999999997,59.933540000000001,6.7084000000000001,6.8791000000000002,6.6571999999999996,6.5717999999999996,6.5568,6.6867000000000001,6.4893000000000001,6.9131999999999998,6.8108000000000004,6.7255000000000003,6.0255999999999998,6.8323,6.6445999999999996,6.8822999999999999,6.6639999999999997,6.6455000000000002,6.95,6.6443000000000003,6.5818000000000003,6.8258000000000001,6.3181000000000003,6.9634,null,null,null,null,null,null,null,6.9284126582278471,6.8420329113924039,7.1919742022278479,7.1023086993924043,7.0161821178101249,null,6.7079361634193617,6.9284126582278471,6.9171963768145899,6.694682244897959,6.6713542576083622,6.5830098428860779,6.6619067805123047,null,{"$f":"[2]!mGetRate(BX$1,$B251,EOMONTH($B251,0)+1,\"FLAT\",E251,F251)","v":61.420775195154782},{"$f":"[2]!mGetRate(BY$1,$B251,EOMONTH($B251,0)+1,\"FLAT\",G251,H251)","v":56.646407025572003},{"$f":"[2]!mGetRate(BZ$1,$B251,EOMONTH($B251,0)+1,\"FLAT\",I251,J251)","v":58.206206621803503},{"$f":"IF(ValuationDate>$D251,\"\",[2]!mGetRate(CA$1,$B251,EOMONTH($B251,0)+1,\"FLAT\",M251,N251))","v":62.82236154777928},{"$f":"[2]!mGetRate(CB$1,$B251,EOMONTH($B251,0)+1,\"FLAT\",Q251,R251)","v":56.426353189771199},{"$f":"IF(ValuationDate>$D251,\"\",[2]!mGetRate(CC$1,$B251,EOMONTH($B251,0)+1,\"FLAT\",K251,L251))","v":64.05582919246298},{"$f":"[2]!mGetRate(CD$1,$B251,EOMONTH($B251,0)+1,\"FLAT\",AE251,AF251)","v":60.542870820995958},{"$f":"[2]!mGetRate(CE$1,$B251,EOMONTH($B251,0)+1,\"FLAT\",AA251,AB251)","v":58.646407025572003},{"$f":"[2]!mGetRate(CF$1,$B251,EOMONTH($B251,0)+1,\"FLAT\",O251,P251)","v":54.646407025572003},null,null,null,null,null,null,null,null,2036,"2036-03-01",7.0986758925815412,6.6713542576083622,6.6893194134448635,6.5797600433569521,6.6893194134448635,6.7054806403940885,6.9668219620508678]
[null,"2036-04-01","2036-04-30","2036-04-01",58.415529999999997,53.792340000000003,53.05057,49.4923,54.794829999999997,50.208620000000003,58.955019999999998,58.207569999999997,51.746220000000001,49.399729999999998,51.05057,47.4923,51.55057,48.7423,48.05057,45.4923,51.05057,47.4923,54.794829999999997,50.208620000000003,51.55057,47.4923,55.05057,51.4923,51.55057,47.9923,53.502429999999997,53.144820000000003,6.5548000000000002,6.7084000000000001,6.4865000000000004,6.3841000000000001,6.3691000000000004,6.4927999999999999,6.3066000000000004,6.7084000000000001,6.5548000000000002,6.367,5.8208000000000002,6.6317000000000004,6.4511000000000003,6.6817000000000002,6.4678000000000004,6.4538000000000002,6.5423,6.4508999999999999,6.3940999999999999,6.5697999999999999,6.0083000000000002,6.8048000000000002,null,null,null,null,null,null,null,6.6691721518987332,6.4789949367088591,6.9228725758987339,6.7254613047088601,6.699125242303797,null,6.5164641650515156,6.6691721518987332,6.7123257456157779,6.5031516326530614,6.4841424531201977,6.3946282440101454,6.4733583124058258,null,{"$f":"[2]!mGetRate(BX$1,$B252,EOMONTH($B252,0)+1,\"FLAT\",E252,F252)","v":56.463516444444444},{"$f":"[2]!mGetRate(BY$1,$B252,EOMONTH($B252,0)+1,\"FLAT\",G252,H252)","v":51.54818933333334},{"$f":"[2]!mGetRate(BZ$1,$B252,EOMONTH($B252,0)+1,\"FLAT\",I252,J252)","v":52.858430222222218},{"$f":"IF(ValuationDate>$D252,\"\",[2]!mGetRate(CA$1,$B252,EOMONTH($B252,0)+1,\"FLAT\",M252,N252))","v":50.755479777777779},{"$f":"[2]!mGetRate(CB$1,$B252,EOMONTH($B252,0)+1,\"FLAT\",Q252,R252)","v":50.364855999999996},{"$f":"IF(ValuationDate>$D252,\"\",[2]!mGetRate(CC$1,$B252,EOMONTH($B252,0)+1,\"FLAT\",K252,L252))","v":58.63942999999999},{"$f":"[2]!mGetRate(CD$1,$B252,EOMONTH($B252,0)+1,\"FLAT\",AE252,AF252)","v":53.351439111111105},{"$f":"[2]!mGetRate(CE$1,$B252,EOMONTH($B252,0)+1,\"FLAT\",AA252,AB252)","v":53.54818933333334},{"$f":"[2]!mGetRate(CF$1,$B252,EOMONTH($B252,0)+1,\"FLAT\",O252,P252)","v":49.54818933333334},null,null,null,null,null,null,null,null,2036,"2036-04-01",6.9230405391501186,6.4841424531201977,6.4978474150770174,6.3913781007246229,6.4978474150770174,6.5179806403940885,6.7773790876059756]
[null,"2036-05-01","2036-05-31","2036-05-01",55.298949999999998,48.379849999999998,54.688009999999998,50.920990000000003,51.513069999999999,44.78145,59.158819999999999,55.321539999999999,53.422789999999999,48.271500000000003,53.188009999999998,48.920990000000003,54.688009999999998,50.920990000000003,50.688009999999998,45.920990000000003,53.188009999999998,48.920990000000003,51.513069999999999,44.78145,53.188009999999998,48.920990000000003,56.188009999999998,52.420990000000003,53.188009999999998,48.920990000000003,54.01397,48.762749999999997,6.6059999999999999,6.7255000000000003,6.5206,6.367,6.3520000000000003,6.4756999999999998,6.2895000000000003,6.6401000000000003,6.5035999999999996,6.3498999999999999,5.8208000000000002,6.6146000000000003,6.4340000000000002,6.6646000000000001,6.4516,6.4367000000000001,6.5232999999999999,6.4339000000000004,6.3769999999999998,6.5186000000000002,6.0145,6.851,null,null,null,null,null,null,null,6.6173240506329094,6.4616784810126564,6.8690522506329099,6.7074861570126574,6.6638852348227831,null,6.4990205253493833,6.6173240506329094,6.6440021903868773,6.4857026530612245,6.4666201660006157,6.3774661484279482,6.4561810145655452,null,{"$f":"[2]!mGetRate(BX$1,$B253,EOMONTH($B253,0)+1,\"FLAT\",E253,F253)","v":52.248594086021498},{"$f":"[2]!mGetRate(BY$1,$B253,EOMONTH($B253,0)+1,\"FLAT\",G253,H253)","v":53.027280752688171},{"$f":"[2]!mGetRate(BZ$1,$B253,EOMONTH($B253,0)+1,\"FLAT\",I253,J253)","v":48.545366559139786},{"$f":"IF(ValuationDate>$D253,\"\",[2]!mGetRate(CA$1,$B253,EOMONTH($B253,0)+1,\"FLAT\",M253,N253))","v":51.151791182795705},{"$f":"[2]!mGetRate(CB$1,$B253,EOMONTH($B253,0)+1,\"FLAT\",Q253,R253)","v":53.027280752688178},{"$f":"IF(ValuationDate>$D253,\"\",[2]!mGetRate(CC$1,$B253,EOMONTH($B253,0)+1,\"FLAT\",K253,L253))","v":57.467115913978489},{"$f":"[2]!mGetRate(CD$1,$B253,EOMONTH($B253,0)+1,\"FLAT\",AE253,AF253)","v":51.698916021505376},{"$f":"[2]!mGetRate(CE$1,$B253,EOMONTH($B253,0)+1,\"FLAT\",AA253,AB253)","v":54.527280752688171},{"$f":"[2]!mGetRate(CF$1,$B253,EOMONTH($B253,0)+1,\"FLAT\",O253,P253)","v":51.30685064516129},null,null,null,null,null,null,null,null,2036,"2036-05-01",6.9581264533388207,6.4666201660006157,6.4804037753748851,6.3742159738252475,6.4804037753748851,6.5004313793103448,6.7601203068227695]
[null,"2036-06-01","2036-06-30","2036-06-01",59.433839999999996,50.651730000000001,56.172600000000003,51.123350000000002,55.522019999999998,47.003660000000004,63.068660000000001,56.889960000000002,56.19209,49.901539999999997,54.422600000000003,49.623350000000002,55.422600000000003,50.623350000000002,52.672600000000003,47.123350000000002,54.422600000000003,49.623350000000002,55.522019999999998,47.003660000000004,57.172600000000003,51.623350000000002,58.672600000000003,53.123350000000002,55.172600000000003,49.873350000000002,59.346020000000003,51.887360000000001,6.6742999999999997,6.7255000000000003,6.5035999999999996,6.2816999999999998,6.2667000000000002,6.3907999999999996,6.2016999999999998,6.4012000000000002,6.2645999999999997,6.2305000000000001,5.9231999999999996,6.5301999999999998,6.3491,6.5801999999999996,6.3669000000000002,6.3517000000000001,6.4044999999999996,6.3489000000000004,6.2916999999999996,6.2796000000000003,6.1368999999999998,6.9218000000000002,null,null,null,null,null,null,null,6.3752987341772132,6.3407670886075937,6.6178206541772138,6.5819754766075942,6.4789654883924044,null,6.4120063460165255,6.3752987341772132,6.4050197988175599,6.3986618367346937,6.3766519315503638,6.2918563967810801,6.3704954294324461,null,{"$f":"[2]!mGetRate(BX$1,$B254,EOMONTH($B254,0)+1,\"FLAT\",E254,F254)","v":55.530679999999997},{"$f":"[2]!mGetRate(BY$1,$B254,EOMONTH($B254,0)+1,\"FLAT\",G254,H254)","v":53.928488888888893},{"$f":"[2]!mGetRate(BZ$1,$B254,EOMONTH($B254,0)+1,\"FLAT\",I254,J254)","v":51.73608222222223},{"$f":"IF(ValuationDate>$D254,\"\",[2]!mGetRate(CA$1,$B254,EOMONTH($B254,0)+1,\"FLAT\",M254,N254))","v":53.396290000000008},{"$f":"[2]!mGetRate(CB$1,$B254,EOMONTH($B254,0)+1,\"FLAT\",Q254,R254)","v":53.2896},{"$f":"IF(ValuationDate>$D254,\"\",[2]!mGetRate(CC$1,$B254,EOMONTH($B254,0)+1,\"FLAT\",K254,L254))","v":60.322571111111117},{"$f":"[2]!mGetRate(CD$1,$B254,EOMONTH($B254,0)+1,\"FLAT\",AE254,AF254)","v":56.031060000000004},{"$f":"[2]!mGetRate(CE$1,$B254,EOMONTH($B254,0)+1,\"FLAT\",AA254,AB254)","v":56.206266666666679},{"$f":"[2]!mGetRate(CF$1,$B254,EOMONTH($B254,0)+1,\"FLAT\",O254,P254)","v":52.289600000000007},null,null,null,null,null,null,null,null,2036,"2036-06-01",6.9406349418664464,6.3766519315503638,6.3933895960420282,6.2886060659587706,6.3933895960420282,6.4103246469622324,6.6740282599919256]
[null,"2036-07-01","2036-07-31","2036-07-01",75.095550000000003,62.415390000000002,72.374780000000001,60.914810000000003,71.356459999999998,58.721359999999997,79.678560000000004,67.553820000000002,73.539249999999996,63.647100000000002,77.124780000000001,61.914810000000003,77.374780000000001,61.914810000000003,70.374780000000001,58.414810000000003,77.124780000000001,61.914810000000003,71.356459999999998,58.721359999999997,74.874780000000001,62.414810000000003,76.374780000000001,63.414810000000003,73.874780000000001,60.414810000000003,75.471860000000007,61.153060000000004,6.9645000000000001,6.9814999999999996,6.7595999999999998,6.5548000000000002,6.5397999999999996,6.6646000000000001,6.4772999999999996,6.4694000000000003,6.2305000000000001,6.2645999999999997,6.2474999999999996,6.8047000000000004,6.6227999999999998,6.8547000000000002,6.6409000000000002,6.6252000000000004,6.452,6.6226000000000003,6.5648,6.2454999999999998,6.4763000000000002,7.2619999999999996,null,null,null,null,null,null,null,6.3407670886075937,6.3752987341772132,6.5819754766075942,6.6178206541772138,6.4789654883924044,null,6.6905945333061316,6.3407670886075937,6.4732433195585699,6.6773353061224485,6.6590579157700587,6.5659481104359401,6.6448299347061779,null,{"$f":"[2]!mGetRate(BX$1,$B255,EOMONTH($B255,0)+1,\"FLAT\",E255,F255)","v":69.505371935483879},{"$f":"[2]!mGetRate(BY$1,$B255,EOMONTH($B255,0)+1,\"FLAT\",G255,H255)","v":67.322535161290332},{"$f":"[2]!mGetRate(BZ$1,$B255,EOMONTH($B255,0)+1,\"FLAT\",I255,J255)","v":65.786147096774187},{"$f":"IF(ValuationDate>$D255,\"\",[2]!mGetRate(CA$1,$B255,EOMONTH($B255,0)+1,\"FLAT\",M255,N255))","v":69.178194623655912},{"$f":"[2]!mGetRate(CB$1,$B255,EOMONTH($B255,0)+1,\"FLAT\",Q255,R255)","v":70.559094301075262},{"$f":"IF(ValuationDate>$D255,\"\",[2]!mGetRate(CC$1,$B255,EOMONTH($B255,0)+1,\"FLAT\",K255,L255))","v":74.333244516129042},{"$f":"[2]!mGetRate(CD$1,$B255,EOMONTH($B255,0)+1,\"FLAT\",AE255,AF255)","v":69.159270752688187},{"$f":"[2]!mGetRate(CE$1,$B255,EOMONTH($B255,0)+1,\"FLAT\",AA255,AB255)","v":70.661244838709678},{"$f":"[2]!mGetRate(CF$1,$B255,EOMONTH($B255,0)+1,\"FLAT\",O255,P255)","v":70.419309354838717},null,null,null,null,null,null,null,null,2036,"2036-07-01",7.2040365263916035,6.6590579157700587,6.6719777833316325,6.5626982797727766,6.6719777833316325,6.6931653694581268,6.9496641098102545]
[null,"2036-08-01","2036-08-31","2036-08-01",75.642880000000005,64.400000000000006,76.115459999999999,63.88364,73.968689999999995,61.819130000000001,84.477230000000006,71.945970000000003,80.065539999999999,67.470789999999994,80.615459999999999,64.38364,80.615459999999999,64.88364,74.115459999999999,61.88364,80.615459999999999,64.38364,73.968689999999995,61.819130000000001,78.115459999999999,65.38364,79.865459999999999,66.13364,78.365459999999999,63.88364,76.040490000000005,66.359930000000006,7.0156999999999998,7.101,6.8620000000000001,6.7766999999999999,6.7617000000000003,6.8868999999999998,6.6992000000000003,6.6059999999999999,6.367,6.3329000000000004,6.3329000000000004,7.0274000000000001,6.8451000000000004,7.0773999999999999,6.8634000000000004,6.8474000000000004,6.5221999999999998,6.8449,6.7866999999999997,6.3819999999999997,6.5666000000000002,7.3106999999999998,null,null,null,null,null,null,null,6.4789949367088591,6.4444632911392397,6.7254613047088601,6.6896161271392405,6.5846339149240496,null,6.9169538110782414,6.4789949367088591,6.609890430016371,6.9037638775510208,6.8864377702633472,6.7886539004762678,6.8677329984932189,null,{"$f":"[2]!mGetRate(BX$1,$B256,EOMONTH($B256,0)+1,\"FLAT\",E256,F256)","v":70.686341505376348},{"$f":"[2]!mGetRate(BY$1,$B256,EOMONTH($B256,0)+1,\"FLAT\",G256,H256)","v":70.722937204301061},{"$f":"[2]!mGetRate(BZ$1,$B256,EOMONTH($B256,0)+1,\"FLAT\",I256,J256)","v":68.612432365591403},{"$f":"IF(ValuationDate>$D256,\"\",[2]!mGetRate(CA$1,$B256,EOMONTH($B256,0)+1,\"FLAT\",M256,N256))","v":74.513015806451605},{"$f":"[2]!mGetRate(CB$1,$B256,EOMONTH($B256,0)+1,\"FLAT\",Q256,R256)","v":73.6799264516129},{"$f":"IF(ValuationDate>$D256,\"\",[2]!mGetRate(CC$1,$B256,EOMONTH($B256,0)+1,\"FLAT\",K256,L256))","v":78.952696021505375},{"$f":"[2]!mGetRate(CD$1,$B256,EOMONTH($B256,0)+1,\"FLAT\",AE256,AF256)","v":71.772716236559148},{"$f":"[2]!mGetRate(CE$1,$B256,EOMONTH($B256,0)+1,\"FLAT\",AA256,AB256)","v":73.811646881720421},{"$f":"[2]!mGetRate(CF$1,$B256,EOMONTH($B256,0)+1,\"FLAT\",O256,P256)","v":73.45949634408602},null,null,null,null,null,null,null,null,2036,"2036-08-01",7.3093971602016667,6.8864377702633472,6.898337061103744,6.7854044762038574,6.898337061103744,6.9208952545155986,7.1736245458215588]
[null,"2036-09-01","2036-09-30","2036-09-01",68.836969999999994,60.820450000000001,66.770290000000003,58.843220000000002,68.638909999999996,58.847360000000002,76.826419999999999,67.810410000000005,73.872060000000005,63.712200000000003,70.270290000000003,56.843220000000002,69.770290000000003,57.343220000000002,63.770290000000003,57.843220000000002,70.270290000000003,56.843220000000002,68.638909999999996,58.847360000000002,68.270290000000003,59.843220000000002,69.770290000000003,60.593220000000002,67.770290000000003,56.343220000000002,71.92801,61.10736,6.8108000000000004,6.9814999999999996,6.7255000000000003,6.5888999999999998,6.5739000000000001,6.6992000000000003,6.5088999999999997,6.5717999999999996,6.3329000000000004,6.2987000000000002,6.1280000000000001,6.8399000000000001,6.6574,6.8898999999999999,6.6757999999999997,6.6597,6.4893000000000001,6.6571999999999996,6.5989000000000004,6.3479000000000001,6.3654999999999999,7.1007999999999996,null,null,null,null,null,null,null,6.4444632911392397,6.4098303797468343,6.6896161271392405,6.6536658317468351,6.5493939074430374,null,6.725379803121494,6.4444632911392397,6.5756786351579759,6.7121312244897959,6.6914382826109238,6.6001719384682751,6.6790840783525862,null,{"$f":"[2]!mGetRate(BX$1,$B257,EOMONTH($B257,0)+1,\"FLAT\",E257,F257)","v":65.274072222222216},{"$f":"[2]!mGetRate(BY$1,$B257,EOMONTH($B257,0)+1,\"FLAT\",G257,H257)","v":63.247147777777784},{"$f":"[2]!mGetRate(BZ$1,$B257,EOMONTH($B257,0)+1,\"FLAT\",I257,J257)","v":64.287109999999998},{"$f":"IF(ValuationDate>$D257,\"\",[2]!mGetRate(CA$1,$B257,EOMONTH($B257,0)+1,\"FLAT\",M257,N257))","v":69.35656666666668},{"$f":"[2]!mGetRate(CB$1,$B257,EOMONTH($B257,0)+1,\"FLAT\",Q257,R257)","v":64.247147777777784},{"$f":"IF(ValuationDate>$D257,\"\",[2]!mGetRate(CC$1,$B257,EOMONTH($B257,0)+1,\"FLAT\",K257,L257))","v":72.819304444444455},{"$f":"[2]!mGetRate(CD$1,$B257,EOMONTH($B257,0)+1,\"FLAT\",AE257,AF257)","v":67.118832222222224},{"$f":"[2]!mGetRate(CE$1,$B257,EOMONTH($B257,0)+1,\"FLAT\",AA257,AB257)","v":65.691592222222226},{"$f":"[2]!mGetRate(CF$1,$B257,EOMONTH($B257,0)+1,\"FLAT\",O257,P257)","v":64.302703333333341},null,null,null,null,null,null,null,null,2036,"2036-09-01",7.1689506122029014,6.6914382826109238,6.7067630531469957,6.5969221702563274,6.7067630531469957,6.7255955829228231,6.9840807428340739]
[null,"2036-10-01","2036-10-31","2036-10-01",64.73818,59.878129999999999,63.067990000000002,57.97448,65.828789999999998,58.323410000000003,72.705020000000005,68.053389999999993,69.449240000000003,66.744259999999997,63.067990000000002,55.97448,62.567990000000002,57.47448,60.067990000000002,55.47448,63.067990000000002,55.97448,65.828789999999998,58.323410000000003,64.067989999999995,58.72448,65.067989999999995,59.72448,63.067990000000002,56.47448,69.628190000000004,63.370609999999999,6.8108000000000004,7.0498000000000003,6.7595999999999998,6.5888999999999998,6.5739000000000001,6.6996000000000002,6.5114000000000001,6.8791000000000002,6.6401000000000003,6.7595999999999998,6.1109999999999998,6.8407,6.6577999999999999,6.8906999999999998,6.6763000000000003,6.6599000000000004,6.96,6.6576000000000004,6.5989000000000004,6.6551,6.3285,7.0583,null,null,null,null,null,null,null,6.7555518987341765,6.8765645569620242,7.0125380787341776,7.1381538769620247,6.9457021028481014,null,6.725379803121494,6.7555518987341765,6.8830846164440844,6.7121312244897959,6.6940000204939034,6.6001719384682751,6.6790840783525862,null,{"$f":"[2]!mGetRate(BX$1,$B258,EOMONTH($B258,0)+1,\"FLAT\",E258,F258)","v":62.700094516129028},{"$f":"[2]!mGetRate(BY$1,$B258,EOMONTH($B258,0)+1,\"FLAT\",G258,H258)","v":60.932001935483868},{"$f":"[2]!mGetRate(BZ$1,$B258,EOMONTH($B258,0)+1,\"FLAT\",I258,J258)","v":62.68137258064516},{"$f":"IF(ValuationDate>$D258,\"\",[2]!mGetRate(CA$1,$B258,EOMONTH($B258,0)+1,\"FLAT\",M258,N258))","v":68.314893548387104},{"$f":"[2]!mGetRate(CB$1,$B258,EOMONTH($B258,0)+1,\"FLAT\",Q258,R258)","v":60.432001935483875},{"$f":"IF(ValuationDate>$D258,\"\",[2]!mGetRate(CC$1,$B258,EOMONTH($B258,0)+1,\"FLAT\",K258,L258))","v":70.7543364516129},{"$f":"[2]!mGetRate(CD$1,$B258,EOMONTH($B258,0)+1,\"FLAT\",AE258,AF258)","v":67.004043548387102},{"$f":"[2]!mGetRate(CE$1,$B258,EOMONTH($B258,0)+1,\"FLAT\",AA258,AB258)","v":62.827163225806444},{"$f":"[2]!mGetRate(CF$1,$B258,EOMONTH($B258,0)+1,\"FLAT\",O258,P258)","v":60.093292258064515},null,null,null,null,null,null,null,null,2036,"2036-10-01",7.2040365263916035,6.6940000204939034,6.7067630531469957,6.5969221702563274,6.7067630531469957,6.7281612643678157,6.9840807428340739]
[null,"2036-11-01","2036-11-30","2036-11-01",65.815569999999994,62.552390000000003,63.207540000000002,59.443680000000001,65.455659999999995,59.771349999999998,73.879429999999999,69.847020000000001,70.062160000000006,68.670410000000004,61.707540000000002,57.943680000000001,62.707540000000002,58.943680000000001,59.957540000000002,57.443680000000001,61.707540000000002,57.943680000000001,65.455659999999995,59.771349999999998,64.207539999999995,59.943680000000001,65.207539999999995,61.193680000000001,61.707540000000002,58.443680000000001,69.38946,62.266649999999998,6.8620000000000001,7.3057999999999996,6.9474,6.6401000000000003,6.6250999999999998,6.7549999999999999,6.5450999999999997,7.101,7.0498000000000003,7.2717000000000001,6.1962999999999999,6.9006999999999996,6.7129000000000003,6.9507000000000003,6.7335000000000003,6.7138,7.4938000000000002,6.7126999999999999,6.6501000000000001,7.0648,6.5050999999999997,7.1444999999999999,null,null,null,null,null,null,null,7.1704379746835434,7.395146835443037,7.443205798683544,7.6764622474430375,7.4213132140632903,null,6.7776087126389886,7.1704379746835434,7.105061145072094,6.7643761224489793,6.7285322471564708,6.6515578620828082,6.730515519839277,null,{"$f":"[2]!mGetRate(BX$1,$B259,EOMONTH($B259,0)+1,\"FLAT\",E259,F259)","v":64.290338848821079},{"$f":"[2]!mGetRate(BY$1,$B259,EOMONTH($B259,0)+1,\"FLAT\",G259,H259)","v":61.448287822468792},{"$f":"[2]!mGetRate(BZ$1,$B259,EOMONTH($B259,0)+1,\"FLAT\",I259,J259)","v":62.798777239944521},{"$f":"IF(ValuationDate>$D259,\"\",[2]!mGetRate(CA$1,$B259,EOMONTH($B259,0)+1,\"FLAT\",M259,N259))","v":69.411647170596396},{"$f":"[2]!mGetRate(CB$1,$B259,EOMONTH($B259,0)+1,\"FLAT\",Q259,R259)","v":60.948287822468792},{"$f":"IF(ValuationDate>$D259,\"\",[2]!mGetRate(CC$1,$B259,EOMONTH($B259,0)+1,\"FLAT\",K259,L259))","v":71.99465583911234},{"$f":"[2]!mGetRate(CD$1,$B259,EOMONTH($B259,0)+1,\"FLAT\",AE259,AF259)","v":66.060213162274621},{"$f":"[2]!mGetRate(CE$1,$B259,EOMONTH($B259,0)+1,\"FLAT\",AA259,AB259)","v":63.331436227461857},{"$f":"[2]!mGetRate(CF$1,$B259,EOMONTH($B259,0)+1,\"FLAT\",O259,P259)","v":59.948287822468792},null,null,null,null,null,null,null,null,2036,"2036-11-01",7.3972662825393556,6.7285322471564708,6.7589919626644903,6.6483081876392536,6.7589919626644903,6.7627466502463047,7.0357561566410984]
[null,"2036-12-01","2036-12-31","2036-12-01",68.112620000000007,65.096829999999997,65.174260000000004,62.635449999999999,67.085189999999997,62.08473,75.225080000000005,73.280950000000004,73.33466,72.294979999999995,63.174259999999997,60.635449999999999,64.674260000000004,62.135449999999999,62.174259999999997,60.635449999999999,63.174259999999997,60.635449999999999,67.085189999999997,62.08473,66.174260000000004,63.385449999999999,67.174260000000004,63.885449999999999,65.674260000000004,62.635449999999999,70.834590000000006,66.662229999999994,7.2034000000000002,7.7667000000000002,7.34,7.0327000000000002,7.0176999999999996,7.1501999999999999,6.9401999999999999,7.4424000000000001,7.3571,7.6642999999999999,6.4865000000000004,7.2988999999999997,7.1078999999999999,7.3489000000000004,7.1299000000000001,7.1082000000000001,7.9069000000000003,7.1077000000000004,7.0427,7.3720999999999997,6.8078000000000003,7.4733999999999998,null,null,null,null,null,null,null,7.4816278481012644,7.7927164556962012,7.7662328681012651,8.0891548196962013,7.7824329978987334,null,7.1780983586657152,7.4816278481012644,7.4465788867287079,7.1649883673469379,7.1333893021826009,7.0455835185489306,7.1248902059266701,null,{"$f":"[2]!mGetRate(BX$1,$B260,EOMONTH($B260,0)+1,\"FLAT\",E260,F260)","v":66.783078172043005},{"$f":"[2]!mGetRate(BY$1,$B260,EOMONTH($B260,0)+1,\"FLAT\",G260,H260)","v":64.05499967741936},{"$f":"[2]!mGetRate(BZ$1,$B260,EOMONTH($B260,0)+1,\"FLAT\",I260,J260)","v":64.880686129032256},{"$f":"IF(ValuationDate>$D260,\"\",[2]!mGetRate(CA$1,$B260,EOMONTH($B260,0)+1,\"FLAT\",M260,N260))","v":72.876306451612905},{"$f":"[2]!mGetRate(CB$1,$B260,EOMONTH($B260,0)+1,\"FLAT\",Q260,R260)","v":63.554999677419353},{"$f":"IF(ValuationDate>$D260,\"\",[2]!mGetRate(CC$1,$B260,EOMONTH($B260,0)+1,\"FLAT\",K260,L260))","v":74.367990430107525},{"$f":"[2]!mGetRate(CD$1,$B260,EOMONTH($B260,0)+1,\"FLAT\",AE260,AF260)","v":68.995162473118285},{"$f":"[2]!mGetRate(CE$1,$B260,EOMONTH($B260,0)+1,\"FLAT\",AA260,AB260)","v":65.72435451612904},{"$f":"[2]!mGetRate(CF$1,$B260,EOMONTH($B260,0)+1,\"FLAT\",O260,P260)","v":62.054999677419353},null,null,null,null,null,null,null,null,2036,"2036-12-01",7.8012173063072332,7.1333893021826009,7.159481608691217,7.0423345631184882,7.159481608691217,7.1682269458128074,7.4320016148566816]
[null,"2037-01-01","2037-01-31","2037-01-01",73.905439999999999,67.663730000000001,67.80556,64.002420000000001,71.621780000000001,64.277500000000003,79.390190000000004,74.364279999999994,75.748369999999994,73.505229999999997,65.80556,62.002420000000001,67.30556,63.502420000000001,64.30556,61.502420000000001,65.80556,62.002420000000001,71.621780000000001,64.277500000000003,68.80556,64.752420000000001,69.80556,66.002420000000001,68.80556,64.002420000000001,73.176779999999994,67.310900000000004,7.2960000000000003,7.8559000000000001,7.4359999999999999,7.1910999999999996,7.1760999999999999,7.3089000000000004,7.0960999999999999,7.6284999999999998,7.5410000000000004,7.6985000000000001,6.6136999999999997,7.4579000000000004,7.2666000000000004,7.5079000000000002,7.2873999999999999,7.2667000000000002,7.9397000000000002,7.2663000000000002,7.2011000000000003,7.556,6.9261999999999997,7.5209999999999999,null,null,null,null,null,null,null,7.6678556962025306,7.8273493670886065,7.9595445442025312,8.1251051150886067,7.894963680645569,null,7.3396815474854638,7.6678556962025306,7.632743068692081,7.3266210204081625,7.2931392765652223,7.2045587197313905,7.2840062280261169,null,{"$f":"[2]!mGetRate(BX$1,$B261,EOMONTH($B261,0)+1,\"FLAT\",E261,F261)","v":71.153718387096774},{"$f":"[2]!mGetRate(BY$1,$B261,EOMONTH($B261,0)+1,\"FLAT\",G261,H261)","v":66.12890688172044},{"$f":"[2]!mGetRate(BZ$1,$B261,EOMONTH($B261,0)+1,\"FLAT\",I261,J261)","v":68.383979139784941},{"$f":"IF(ValuationDate>$D261,\"\",[2]!mGetRate(CA$1,$B261,EOMONTH($B261,0)+1,\"FLAT\",M261,N261))","v":74.759458817204305},{"$f":"[2]!mGetRate(CB$1,$B261,EOMONTH($B261,0)+1,\"FLAT\",Q261,R261)","v":65.628906881720425},{"$f":"IF(ValuationDate>$D261,\"\",[2]!mGetRate(CC$1,$B261,EOMONTH($B261,0)+1,\"FLAT\",K261,L261))","v":77.174466236559141},{"$f":"[2]!mGetRate(CD$1,$B261,EOMONTH($B261,0)+1,\"FLAT\",AE261,AF261)","v":70.59074688172042},{"$f":"[2]!mGetRate(CE$1,$B261,EOMONTH($B261,0)+1,\"FLAT\",AA261,AB261)","v":68.12890688172044},{"$f":"[2]!mGetRate(CF$1,$B261,EOMONTH($B261,0)+1,\"FLAT\",O261,P261)","v":64.12890688172044},null,null,null,null,null,null,null,null,2037,"2037-01-01",7.8999929005041674,7.2931392765652223,7.3210647975109664,7.2013100543969166,7.3210647975109664,7.3282228407224954,7.5918724263221637]
[null,"2037-02-01","2037-02-28","2037-02-01",72.322990000000004,68.405339999999995,67.515950000000004,64.148979999999995,72.986469999999997,66.163880000000006,78.143330000000006,74.851600000000005,74.243459999999999,73.661739999999995,65.515950000000004,62.148980000000002,67.515950000000004,63.648980000000002,64.015950000000004,61.648980000000002,65.515950000000004,62.148980000000002,72.986469999999997,66.163880000000006,68.515950000000004,64.898979999999995,69.515950000000004,65.898979999999995,66.515950000000004,64.148979999999995,74.742769999999993,68.870080000000002,7.3310000000000004,7.8384,7.4184999999999999,7.1561000000000003,7.1410999999999998,7.2725,7.0811000000000002,7.7159000000000004,7.6284999999999998,7.6284999999999998,6.6661999999999999,7.42,7.2302999999999997,7.47,7.2506000000000004,7.2308000000000003,7.8582000000000001,7.2301000000000002,7.1661000000000001,7.6435000000000004,6.9886999999999997,7.5410000000000004,null,null,null,null,null,null,null,7.756463291139239,7.756463291139239,8.0515226391392396,8.0515226391392396,7.9039929651392393,null,7.3039781913699899,7.756463291139239,7.7201732111079808,7.290906734693877,7.2777688492673436,7.1694316235105191,7.2488480160723254,null,{"$f":"[2]!mGetRate(BX$1,$B262,EOMONTH($B262,0)+1,\"FLAT\",E262,F262)","v":70.643997142857145},{"$f":"[2]!mGetRate(BY$1,$B262,EOMONTH($B262,0)+1,\"FLAT\",G262,H262)","v":66.072962857142855},{"$f":"[2]!mGetRate(BZ$1,$B262,EOMONTH($B262,0)+1,\"FLAT\",I262,J262)","v":70.062502857142846},{"$f":"IF(ValuationDate>$D262,\"\",[2]!mGetRate(CA$1,$B262,EOMONTH($B262,0)+1,\"FLAT\",M262,N262))","v":73.994151428571428},{"$f":"[2]!mGetRate(CB$1,$B262,EOMONTH($B262,0)+1,\"FLAT\",Q262,R262)","v":65.858677142857147},{"$f":"IF(ValuationDate>$D262,\"\",[2]!mGetRate(CC$1,$B262,EOMONTH($B262,0)+1,\"FLAT\",K262,L262))","v":76.732588571428579},{"$f":"[2]!mGetRate(CD$1,$B262,EOMONTH($B262,0)+1,\"FLAT\",AE262,AF262)","v":72.225902857142842},{"$f":"[2]!mGetRate(CE$1,$B262,EOMONTH($B262,0)+1,\"FLAT\",AA262,AB262)","v":67.965820000000008},{"$f":"[2]!mGetRate(CF$1,$B262,EOMONTH($B262,0)+1,\"FLAT\",O262,P262)","v":64.072962857142869},null,null,null,null,null,null,null,null,2037,"2037-02-01",7.8819869328120173,7.2777688492673436,7.2853614413954908,7.1661828940765568,7.2853614413954908,7.3128287520525443,7.5565474364150189]
[null,"2037-03-01","2037-03-31","2037-03-01",65.978369999999998,63.694749999999999,60.018900000000002,58.836010000000002,62.641379999999998,59.943429999999999,67.345150000000004,67.284670000000006,65.012739999999994,67.125360000000001,58.018900000000002,56.836010000000002,60.018900000000002,58.336010000000002,58.268900000000002,55.336010000000002,58.018900000000002,56.836010000000002,62.641379999999998,59.943429999999999,61.018900000000002,59.586010000000002,62.018900000000002,60.836010000000002,58.768900000000002,58.836010000000002,64.43768,62.967529999999996,7.0160999999999998,7.2610000000000001,6.9985999999999997,6.8761000000000001,6.8611000000000004,6.9908999999999999,6.7935999999999996,7.3484999999999996,7.2785000000000002,7.1736000000000004,6.3162000000000003,7.1365999999999996,6.9488000000000003,7.1866000000000003,6.9682000000000004,6.9497999999999998,7.3981000000000003,6.9485999999999999,6.8860999999999999,7.2934999999999999,6.6086999999999998,7.2710999999999997,null,null,null,null,null,null,null,7.4020329113924035,7.2958050632911382,7.6836102593924043,7.5733416632911386,7.4886974743417714,null,7.0183513424461905,7.4020329113924035,7.3526465025999554,7.0051924489795923,6.9831689927246643,6.8884148537435443,6.9675823204419887,null,{"$f":"[2]!mGetRate(BX$1,$B263,EOMONTH($B263,0)+1,\"FLAT\",E263,F263)","v":64.973331318977117},{"$f":"[2]!mGetRate(BY$1,$B263,EOMONTH($B263,0)+1,\"FLAT\",G263,H263)","v":59.498301036339164},{"$f":"[2]!mGetRate(BZ$1,$B263,EOMONTH($B263,0)+1,\"FLAT\",I263,J263)","v":61.453991507402414},{"$f":"IF(ValuationDate>$D263,\"\",[2]!mGetRate(CA$1,$B263,EOMONTH($B263,0)+1,\"FLAT\",M263,N263))","v":65.942520269178999},{"$f":"[2]!mGetRate(CB$1,$B263,EOMONTH($B263,0)+1,\"FLAT\",Q263,R263)","v":59.27824720053836},{"$f":"IF(ValuationDate>$D263,\"\",[2]!mGetRate(CC$1,$B263,EOMONTH($B263,0)+1,\"FLAT\",K263,L263))","v":67.318532288021544},{"$f":"[2]!mGetRate(CD$1,$B263,EOMONTH($B263,0)+1,\"FLAT\",AE263,AF263)","v":63.79065570659489},{"$f":"[2]!mGetRate(CE$1,$B263,EOMONTH($B263,0)+1,\"FLAT\",AA263,AB263)","v":61.498301036339164},{"$f":"[2]!mGetRate(CF$1,$B263,EOMONTH($B263,0)+1,\"FLAT\",O263,P263)","v":57.498301036339164},null,null,null,null,null,null,null,null,2037,"2037-03-01",7.4499465994443872,6.9831689927246643,6.9997345924716932,6.8851656115136795,6.9997345924716932,7.0177753858784886,7.2739475171578523]
[null,"2037-04-01","2037-04-30","2037-04-01",61.552779999999998,56.555700000000002,55.574399999999997,52.308430000000001,57.826799999999999,52.881540000000001,61.172510000000003,60.520719999999997,53.92953,52.031759999999998,53.574399999999997,50.308430000000001,54.074399999999997,51.558430000000001,50.574399999999997,48.308430000000001,53.574399999999997,50.308430000000001,57.826799999999999,52.881540000000001,54.074399999999997,50.308430000000001,57.574399999999997,54.308430000000001,54.074399999999997,50.808430000000001,56.534399999999998,55.817839999999997,6.7186000000000003,6.9461000000000004,6.7012,6.5437000000000003,6.5286999999999997,6.6524000000000001,6.4661999999999997,6.9286000000000003,6.7710999999999997,6.5787000000000004,5.9837999999999996,6.7912999999999997,6.6106999999999996,6.8413000000000004,6.6273999999999997,6.6134000000000004,6.7538999999999998,6.6105,6.5537000000000001,6.7861000000000002,6.1712999999999996,6.9686000000000003,null,null,null,null,null,null,null,6.888210126582277,6.6933746835443033,7.1502424265822775,6.9479957355443034,6.9199557430632908,null,6.6792714689380812,6.888210126582277,6.9326016879496573,6.6660087755102033,6.6476837995696281,6.5548078027773204,6.6336797589151182,null,{"$f":"[2]!mGetRate(BX$1,$B264,EOMONTH($B264,0)+1,\"FLAT\",E264,F264)","v":59.442901777777777},{"$f":"[2]!mGetRate(BY$1,$B264,EOMONTH($B264,0)+1,\"FLAT\",G264,H264)","v":54.19543488888889},{"$f":"[2]!mGetRate(BZ$1,$B264,EOMONTH($B264,0)+1,\"FLAT\",I264,J264)","v":55.738801333333328},{"$f":"IF(ValuationDate>$D264,\"\",[2]!mGetRate(CA$1,$B264,EOMONTH($B264,0)+1,\"FLAT\",M264,N264))","v":53.128249333333329},{"$f":"[2]!mGetRate(CB$1,$B264,EOMONTH($B264,0)+1,\"FLAT\",Q264,R264)","v":53.012101555555553},{"$f":"IF(ValuationDate>$D264,\"\",[2]!mGetRate(CC$1,$B264,EOMONTH($B264,0)+1,\"FLAT\",K264,L264))","v":60.897309777777771},{"$f":"[2]!mGetRate(CD$1,$B264,EOMONTH($B264,0)+1,\"FLAT\",AE264,AF264)","v":56.231852444444442},{"$f":"[2]!mGetRate(CE$1,$B264,EOMONTH($B264,0)+1,\"FLAT\",AA264,AB264)","v":56.19543488888889},{"$f":"[2]!mGetRate(CF$1,$B264,EOMONTH($B264,0)+1,\"FLAT\",O264,P264)","v":52.19543488888889},null,null,null,null,null,null,null,null,2037,"2037-04-01",7.1439480399218027,6.6476837995696281,6.6606547189635821,6.5515579517854627,6.6606547189635821,6.6817737438423634,6.9384610415825598]
[null,"2037-05-01","2037-05-31","2037-05-01",59.253439999999998,52.98321,56.673769999999998,52.850960000000001,55.438879999999997,49.2986,62.22175,58.874070000000003,55.875300000000003,51.214379999999998,55.173769999999998,50.850960000000001,56.673769999999998,52.850960000000001,52.673769999999998,47.850960000000001,55.173769999999998,50.850960000000001,55.438879999999997,49.2986,55.173769999999998,50.850960000000001,58.173769999999998,54.350960000000001,55.173769999999998,50.850960000000001,57.939779999999999,53.279899999999998,6.7361000000000004,6.9111000000000002,6.7012,6.5437000000000003,6.5286999999999997,6.6524000000000001,6.4661999999999997,6.8586,6.6837,6.5437000000000003,5.9837999999999996,6.7912999999999997,6.6106999999999996,6.8413000000000004,6.6283000000000003,6.6134000000000004,6.7169999999999996,6.6105,6.5537000000000001,6.6986999999999997,6.1775000000000002,6.9810999999999996,null,null,null,null,null,null,null,6.7997037974683527,6.6579316455696196,7.0583694494683531,6.9112044975696207,6.8568023475189861,null,6.6792714689380812,6.7997037974683527,6.8625775464266248,6.6660087755102033,6.6476837995696281,6.5548078027773204,6.6336797589151182,null,{"$f":"[2]!mGetRate(BX$1,$B265,EOMONTH($B265,0)+1,\"FLAT\",E265,F265)","v":56.354301397849454},{"$f":"[2]!mGetRate(BY$1,$B265,EOMONTH($B265,0)+1,\"FLAT\",G265,H265)","v":54.906234193548393},{"$f":"[2]!mGetRate(BZ$1,$B265,EOMONTH($B265,0)+1,\"FLAT\",I265,J265)","v":52.599825806451612},{"$f":"IF(ValuationDate>$D265,\"\",[2]!mGetRate(CA$1,$B265,EOMONTH($B265,0)+1,\"FLAT\",M265,N265))","v":53.72025096774194},{"$f":"[2]!mGetRate(CB$1,$B265,EOMONTH($B265,0)+1,\"FLAT\",Q265,R265)","v":54.906234193548379},{"$f":"IF(ValuationDate>$D265,\"\",[2]!mGetRate(CC$1,$B265,EOMONTH($B265,0)+1,\"FLAT\",K265,L265))","v":60.673897956989251},{"$f":"[2]!mGetRate(CD$1,$B265,EOMONTH($B265,0)+1,\"FLAT\",AE265,AF265)","v":55.785211827956985},{"$f":"[2]!mGetRate(CE$1,$B265,EOMONTH($B265,0)+1,\"FLAT\",AA265,AB265)","v":56.406234193548393},{"$f":"[2]!mGetRate(CF$1,$B265,EOMONTH($B265,0)+1,\"FLAT\",O265,P265)","v":53.175051397849465},null,null,null,null,null,null,null,null,2037,"2037-05-01",7.1439480399218027,6.6476837995696281,6.6606547189635821,6.5515579517854627,6.6606547189635821,6.6817737438423634,6.9384610415825598]
[null,"2037-06-01","2037-06-30","2037-06-01",63.346080000000001,53.380890000000001,59.606189999999998,53.965809999999998,59.451039999999999,49.702590000000001,66.555090000000007,59.921019999999999,59.653770000000002,53.209820000000001,57.856189999999998,52.465809999999998,58.856189999999998,53.465809999999998,56.106189999999998,49.965809999999998,57.856189999999998,52.465809999999998,59.451039999999999,49.702590000000001,60.606189999999998,54.465809999999998,62.106189999999998,55.965809999999998,58.606189999999998,52.715809999999998,63.275039999999997,54.586289999999998,6.8060999999999998,6.9286000000000003,6.7012,6.4737,6.4587000000000003,6.5829000000000004,6.3936999999999999,6.5961999999999996,6.4036999999999997,6.3686999999999996,6.0712999999999999,6.7222999999999997,6.5411999999999999,6.7723000000000004,6.5589000000000004,6.5437000000000003,6.5427,6.5410000000000004,6.4836999999999998,6.4187000000000003,6.2850000000000001,7.0536000000000003,null,null,null,null,null,null,null,6.5161594936708847,6.4807164556962009,6.7640395456708857,6.7272483076962013,6.6220409506835427,null,6.6078647567071309,6.5161594936708847,6.6000870502031468,6.594580204081633,6.573393400963214,6.4845536103355776,6.5633633350075335,null,{"$f":"[2]!mGetRate(BX$1,$B266,EOMONTH($B266,0)+1,\"FLAT\",E266,F266)","v":59.138555333333329},{"$f":"[2]!mGetRate(BY$1,$B266,EOMONTH($B266,0)+1,\"FLAT\",G266,H266)","v":57.224696222222221},{"$f":"[2]!mGetRate(BZ$1,$B266,EOMONTH($B266,0)+1,\"FLAT\",I266,J266)","v":55.335027777777775},{"$f":"IF(ValuationDate>$D266,\"\",[2]!mGetRate(CA$1,$B266,EOMONTH($B266,0)+1,\"FLAT\",M266,N266))","v":56.932991111111114},{"$f":"[2]!mGetRate(CB$1,$B266,EOMONTH($B266,0)+1,\"FLAT\",Q266,R266)","v":56.580251777777775},{"$f":"IF(ValuationDate>$D266,\"\",[2]!mGetRate(CC$1,$B266,EOMONTH($B266,0)+1,\"FLAT\",K266,L266))","v":63.754038222222228},{"$f":"[2]!mGetRate(CD$1,$B266,EOMONTH($B266,0)+1,\"FLAT\",AE266,AF266)","v":59.606456666666666},{"$f":"[2]!mGetRate(CE$1,$B266,EOMONTH($B266,0)+1,\"FLAT\",AA266,AB266)","v":59.513585111111112},{"$f":"[2]!mGetRate(CF$1,$B266,EOMONTH($B266,0)+1,\"FLAT\",O266,P266)","v":55.580251777777775},null,null,null,null,null,null,null,null,2037,"2037-06-01",7.1439480399218027,6.573393400963214,6.5892480067326336,6.4813036311447441,6.5892480067326336,6.6073689819376016,6.8678110617682684]
[null,"2037-07-01","2037-07-31","2037-07-01",77.550839999999994,64.363299999999995,74.187690000000003,62.656219999999998,73.35051,60.567959999999999,81.727950000000007,70.011219999999994,75.405690000000007,65.780730000000005,78.937690000000003,63.656219999999998,79.187690000000003,63.656219999999998,72.187690000000003,60.156219999999998,78.937690000000003,63.656219999999998,73.35051,60.567959999999999,76.687690000000003,64.156220000000005,78.187690000000003,65.156220000000005,75.687690000000003,62.156219999999998,77.465909999999994,62.999659999999999,7.0510999999999999,7.1211000000000002,6.8761000000000001,6.7012,6.6862000000000004,6.8109000000000002,6.6237000000000004,6.6311999999999998,6.3861999999999997,6.4211999999999998,6.4036999999999997,6.9509999999999996,6.7691999999999997,7.0010000000000003,6.7873000000000001,6.7716000000000003,6.6086,6.7690000000000001,6.7111999999999998,6.4012000000000002,6.6325000000000003,7.3486000000000002,null,null,null,null,null,null,null,6.4984379746835428,6.5338810126582265,6.7456439266835435,6.782435164658227,6.6400995196708852,null,6.8399365714577174,6.4984379746835428,6.6350991209646626,6.8267230612244898,6.8090732861973571,6.7128797357712449,6.7918917127071818,null,{"$f":"[2]!mGetRate(BX$1,$B267,EOMONTH($B267,0)+1,\"FLAT\",E267,F267)","v":71.736978279569882},{"$f":"[2]!mGetRate(BY$1,$B267,EOMONTH($B267,0)+1,\"FLAT\",G267,H267)","v":69.103923655913974},{"$f":"[2]!mGetRate(BZ$1,$B267,EOMONTH($B267,0)+1,\"FLAT\",I267,J267)","v":67.715192258064519},{"$f":"IF(ValuationDate>$D267,\"\",[2]!mGetRate(CA$1,$B267,EOMONTH($B267,0)+1,\"FLAT\",M267,N267))","v":71.162428064516135},{"$f":"[2]!mGetRate(CB$1,$B267,EOMONTH($B267,0)+1,\"FLAT\",Q267,R267)","v":72.340482795698932},{"$f":"IF(ValuationDate>$D267,\"\",[2]!mGetRate(CC$1,$B267,EOMONTH($B267,0)+1,\"FLAT\",K267,L267))","v":76.562509892473116},{"$f":"[2]!mGetRate(CD$1,$B267,EOMONTH($B267,0)+1,\"FLAT\",AE267,AF267)","v":71.088315913978491},{"$f":"[2]!mGetRate(CE$1,$B267,EOMONTH($B267,0)+1,\"FLAT\",AA267,AB267)","v":72.442633333333333},{"$f":"[2]!mGetRate(CF$1,$B267,EOMONTH($B267,0)+1,\"FLAT\",O267,P267)","v":72.200697849462372},null,null,null,null,null,null,null,null,2037,"2037-07-01",7.3239048255993415,6.8090732861973571,6.82131982148322,6.7096301732270822,6.82131982148322,6.8434116748768474,7.0974234961647156]
[null,"2037-08-01","2037-08-31","2037-08-01",79.546940000000006,66.666889999999995,78.342659999999995,65.423069999999996,75.488889999999998,63.596730000000001,87.600059999999999,74.123050000000006,82.685569999999998,69.410079999999994,82.842659999999995,65.923069999999996,82.842659999999995,66.423069999999996,76.342659999999995,63.423070000000003,82.842659999999995,65.923069999999996,75.488889999999998,63.596730000000001,80.342659999999995,66.923069999999996,82.092659999999995,67.673069999999996,80.592659999999995,65.423069999999996,77.560689999999994,68.137529999999998,7.1036000000000001,7.226,6.9810999999999996,6.8411,6.8261000000000003,6.9512999999999998,6.7636000000000003,6.7361000000000004,6.4912000000000001,6.4737,6.4561999999999999,7.0918000000000001,6.9095000000000004,7.1417999999999999,6.9278000000000004,6.9118000000000004,6.6630000000000003,6.9093,6.8510999999999997,6.5061999999999998,6.69,7.3986000000000001,null,null,null,null,null,null,null,6.604767088607594,6.5870455696202521,6.856017640607595,6.8376220216202528,6.7213630801139237,null,6.9826479863307158,6.604767088607594,6.7400352987613203,6.9694781632653058,6.9524281381289077,6.8532877575226729,6.9324241084881963,null,{"$f":"[2]!mGetRate(BX$1,$B268,EOMONTH($B268,0)+1,\"FLAT\",E268,F268)","v":73.86863838709678},{"$f":"[2]!mGetRate(BY$1,$B268,EOMONTH($B268,0)+1,\"FLAT\",G268,H268)","v":72.646926774193545},{"$f":"[2]!mGetRate(BZ$1,$B268,EOMONTH($B268,0)+1,\"FLAT\",I268,J268)","v":70.246109784946242},{"$f":"IF(ValuationDate>$D268,\"\",[2]!mGetRate(CA$1,$B268,EOMONTH($B268,0)+1,\"FLAT\",M268,N268))","v":76.832934623655916},{"$f":"[2]!mGetRate(CB$1,$B268,EOMONTH($B268,0)+1,\"FLAT\",Q268,R268)","v":75.60391602150537},{"$f":"IF(ValuationDate>$D268,\"\",[2]!mGetRate(CC$1,$B268,EOMONTH($B268,0)+1,\"FLAT\",K268,L268))","v":81.658582473118287},{"$f":"[2]!mGetRate(CD$1,$B268,EOMONTH($B268,0)+1,\"FLAT\",AE268,AF268)","v":73.406393655913988},{"$f":"[2]!mGetRate(CE$1,$B268,EOMONTH($B268,0)+1,\"FLAT\",AA268,AB268)","v":75.735636451612891},{"$f":"[2]!mGetRate(CF$1,$B268,EOMONTH($B268,0)+1,\"FLAT\",O268,P268)","v":75.38348591397849},null,null,null,null,null,null,null,null,2037,"2037-08-01",7.4319406317522372,6.9524281381289077,6.9640312363562176,6.8500384511933197,6.9640312363562176,6.9869872085385873,7.2386225272507065]
[null,"2037-09-01","2037-09-30","2037-09-01",71.164050000000003,62.873759999999997,67.991339999999994,60.101469999999999,69.863590000000002,60.199199999999998,79.089500000000001,69.816609999999997,75.823629999999994,65.420640000000006,71.491339999999994,58.101469999999999,70.991339999999994,58.601469999999999,64.991339999999994,59.101469999999999,71.491339999999994,58.101469999999999,69.863590000000002,60.199199999999998,69.491339999999994,61.101469999999999,70.991339999999994,61.851469999999999,68.991339999999994,57.601469999999999,73.152690000000007,62.459200000000003,6.8761000000000001,7.1036000000000001,6.8235999999999999,6.6311999999999998,6.6162000000000001,6.7415000000000003,6.5511999999999997,6.7012,6.4561999999999999,6.4211999999999998,6.1938000000000004,6.8822000000000001,6.6997,6.9321999999999999,6.718,6.7019000000000002,6.6117999999999997,6.6994999999999996,6.6412000000000004,6.4711999999999996,6.4313000000000002,7.1661000000000001,null,null,null,null,null,null,null,6.5693240506329103,6.5338810126582265,6.8192264026329106,6.782435164658227,6.6762166576455693,null,6.7685298592267671,6.5693240506329103,6.7051232624876942,6.7552944897959177,6.7347828875909421,6.6426255433295003,6.7215752887995981,null,{"$f":"[2]!mGetRate(BX$1,$B269,EOMONTH($B269,0)+1,\"FLAT\",E269,F269)","v":67.47947666666667},{"$f":"[2]!mGetRate(BY$1,$B269,EOMONTH($B269,0)+1,\"FLAT\",G269,H269)","v":64.484731111111103},{"$f":"[2]!mGetRate(BZ$1,$B269,EOMONTH($B269,0)+1,\"FLAT\",I269,J269)","v":65.568305555555554},{"$f":"IF(ValuationDate>$D269,\"\",[2]!mGetRate(CA$1,$B269,EOMONTH($B269,0)+1,\"FLAT\",M269,N269))","v":71.200078888888882},{"$f":"[2]!mGetRate(CB$1,$B269,EOMONTH($B269,0)+1,\"FLAT\",Q269,R269)","v":65.484731111111103},{"$f":"IF(ValuationDate>$D269,\"\",[2]!mGetRate(CC$1,$B269,EOMONTH($B269,0)+1,\"FLAT\",K269,L269))","v":74.96821555555556},{"$f":"[2]!mGetRate(CD$1,$B269,EOMONTH($B269,0)+1,\"FLAT\",AE269,AF269)","v":68.40002777777778},{"$f":"[2]!mGetRate(CE$1,$B269,EOMONTH($B269,0)+1,\"FLAT\",AA269,AB269)","v":66.92917555555556},{"$f":"[2]!mGetRate(CF$1,$B269,EOMONTH($B269,0)+1,\"FLAT\",O269,P269)","v":65.54028666666666},null,null,null,null,null,null,null,null,2037,"2037-09-01",7.2698869225228933,6.7347828875909421,6.7499131092522697,6.6393758525863626,6.7499131092522697,6.7690069129720847,{"$f":"(($AJ269+CW$4)*(1/(1-CW$2))+CW$3)","v":7.0267735163504241}]
[null,"2037-10-01","2037-10-31","2037-10-01",66.867850000000004,61.903199999999998,63.839530000000003,58.91536,66.717269999999999,59.41724,74.355320000000006,69.427689999999998,70.432140000000004,67.924850000000006,63.839530000000003,56.91536,63.339530000000003,58.41536,60.839530000000003,56.41536,63.839530000000003,56.91536,66.717269999999999,59.41724,64.839529999999996,59.66536,65.839529999999996,60.66536,63.839530000000003,57.41536,70.516670000000005,64.464439999999996,6.8586,7.1910999999999996,6.8586,6.7012,6.6862000000000004,6.8117999999999999,6.6237000000000004,7.0686,6.8235999999999999,6.9461000000000004,6.1238000000000001,6.9530000000000003,6.77,7.0030000000000001,6.7885999999999997,6.7721999999999998,7.1463999999999999,6.7698,6.7111999999999998,6.8385999999999996,6.3413000000000004,7.1060999999999996,null,null,null,null,null,null,null,6.9413746835443026,7.0654253164556948,7.2054292835443032,7.3341986164556952,7.1366069749999994,null,6.8399365714577174,6.9413746835443026,7.0726499709957196,6.8267230612244898,6.8090732861973571,6.7128797357712449,6.7918917127071818,null,{"$f":"[2]!mGetRate(BX$1,$B270,EOMONTH($B270,0)+1,\"FLAT\",E270,F270)","v":64.785899999999998},{"$f":"[2]!mGetRate(BY$1,$B270,EOMONTH($B270,0)+1,\"FLAT\",G270,H270)","v":61.774555483870969},{"$f":"[2]!mGetRate(BZ$1,$B270,EOMONTH($B270,0)+1,\"FLAT\",I270,J270)","v":63.655967096774191},{"$f":"IF(ValuationDate>$D270,\"\",[2]!mGetRate(CA$1,$B270,EOMONTH($B270,0)+1,\"FLAT\",M270,N270))","v":69.380695806451627},{"$f":"[2]!mGetRate(CB$1,$B270,EOMONTH($B270,0)+1,\"FLAT\",Q270,R270)","v":61.274555483870977},{"$f":"IF(ValuationDate>$D270,\"\",[2]!mGetRate(CC$1,$B270,EOMONTH($B270,0)+1,\"FLAT\",K270,L270))","v":72.288894516129048},{"$f":"[2]!mGetRate(CD$1,$B270,EOMONTH($B270,0)+1,\"FLAT\",AE270,AF270)","v":67.978638064516133},{"$f":"[2]!mGetRate(CE$1,$B270,EOMONTH($B270,0)+1,\"FLAT\",AA270,AB270)","v":63.669716774193546},{"$f":"[2]!mGetRate(CF$1,$B270,EOMONTH($B270,0)+1,\"FLAT\",O270,P270)","v":60.93584580645161},null,null,null,null,null,null,null,null,2037,"2037-10-01",7.3058988579071924,6.8090732861973571,6.82131982148322,6.7096301732270822,6.82131982148322,6.8434116748768474,7.0974234961647156]
[null,"2037-11-01","2037-11-30","2037-11-01",68.634100000000004,64.330190000000002,65.007980000000003,60.51755,67.687709999999996,61.24503,76.171300000000002,71.025800000000004,72.053380000000004,69.721130000000002,63.507980000000003,59.01755,64.507980000000003,60.01755,61.757980000000003,58.51755,63.507980000000003,59.01755,67.687709999999996,61.24503,66.007980000000003,61.01755,67.007980000000003,62.26755,63.507980000000003,59.51755,71.621510000000001,63.74033,6.9111000000000002,7.4009999999999998,7.0335999999999999,6.7535999999999996,6.7385999999999999,6.8685,6.6585999999999999,7.2085999999999997,7.1211000000000002,7.3484999999999996,6.2462,7.0143000000000004,6.8263999999999996,7.0643000000000002,6.8470000000000004,6.8273999999999999,7.5705999999999998,6.8262,6.7636000000000003,7.1360999999999999,6.5549999999999997,7.1936,null,null,null,null,null,null,null,7.2426405063291126,7.4729189873417701,7.5181548063291137,7.7571927353417705,7.4977267588354417,null,6.8933895960420282,7.2426405063291126,7.2126982540417819,6.8801924489795914,6.8448351470437547,6.7654700169704922,6.8445285786037164,null,{"$f":"[2]!mGetRate(BX$1,$B271,EOMONTH($B271,0)+1,\"FLAT\",E271,F271)","v":66.622425006934819},{"$f":"[2]!mGetRate(BY$1,$B271,EOMONTH($B271,0)+1,\"FLAT\",G271,H271)","v":62.909124368932041},{"$f":"[2]!mGetRate(BZ$1,$B271,EOMONTH($B271,0)+1,\"FLAT\",I271,J271)","v":64.676360263522881},{"$f":"IF(ValuationDate>$D271,\"\",[2]!mGetRate(CA$1,$B271,EOMONTH($B271,0)+1,\"FLAT\",M271,N271))","v":70.963271470180317},{"$f":"[2]!mGetRate(CB$1,$B271,EOMONTH($B271,0)+1,\"FLAT\",Q271,R271)","v":62.409124368932041},{"$f":"IF(ValuationDate>$D271,\"\",[2]!mGetRate(CC$1,$B271,EOMONTH($B271,0)+1,\"FLAT\",K271,L271))","v":73.766260471567264},{"$f":"[2]!mGetRate(CD$1,$B271,EOMONTH($B271,0)+1,\"FLAT\",AE271,AF271)","v":67.937796185852989},{"$f":"[2]!mGetRate(CE$1,$B271,EOMONTH($B271,0)+1,\"FLAT\",AA271,AB271)","v":64.792272773925106},{"$f":"[2]!mGetRate(CF$1,$B271,EOMONTH($B271,0)+1,\"FLAT\",O271,P271)","v":61.409124368932041},null,null,null,null,null,null,null,null,2037,"2037-11-01",7.4859585348286863,6.8448351470437547,6.8747728460675299,6.7622205503924198,6.8747728460675299,6.8792285878489317,7.1503100524828422]
[null,"2037-12-01","2037-12-31","2037-12-01",71.030090000000001,67.534570000000002,66.142290000000003,64.15419,68.898709999999994,63.918080000000003,77.031639999999996,75.210819999999998,74.587680000000006,73.866950000000003,64.142290000000003,62.15419,65.642290000000003,63.65419,63.142290000000003,62.15419,64.142290000000003,62.15419,68.898709999999994,63.918080000000003,67.142290000000003,64.90419,68.142290000000003,65.40419,66.642290000000003,64.15419,72.648110000000003,68.495580000000004,7.2960000000000003,7.9259000000000004,7.4710000000000001,7.1736000000000004,7.1585999999999999,7.2911000000000001,7.0811000000000002,7.5934999999999997,7.5585000000000004,7.8734000000000002,6.6661999999999999,7.4397000000000002,7.2488000000000001,7.4897,7.2706999999999997,7.2489999999999997,8.1159999999999997,7.2484999999999999,7.1836000000000002,7.5735000000000001,6.9874000000000001,7.5659999999999998,null,null,null,null,null,null,null,7.6855772151898725,8.0044632911392402,7.9779401631898734,8.3089561871392394,7.9942342141645568,null,7.3218298694277273,7.6855772151898725,7.5977309979305652,7.3087638775510202,7.2777688492673436,7.1869951716209552,7.2664271220492216,null,{"$f":"[2]!mGetRate(BX$1,$B272,EOMONTH($B272,0)+1,\"FLAT\",E272,F272)","v":69.489054301075271},{"$f":"[2]!mGetRate(BY$1,$B272,EOMONTH($B272,0)+1,\"FLAT\",G272,H272)","v":65.265815806451613},{"$f":"[2]!mGetRate(BZ$1,$B272,EOMONTH($B272,0)+1,\"FLAT\",I272,J272)","v":66.702948387096782},{"$f":"IF(ValuationDate>$D272,\"\",[2]!mGetRate(CA$1,$B272,EOMONTH($B272,0)+1,\"FLAT\",M272,N272))","v":74.269938817204306},{"$f":"[2]!mGetRate(CB$1,$B272,EOMONTH($B272,0)+1,\"FLAT\",Q272,R272)","v":64.765815806451613},{"$f":"IF(ValuationDate>$D272,\"\",[2]!mGetRate(CC$1,$B272,EOMONTH($B272,0)+1,\"FLAT\",K272,L272))","v":76.228912903225805},{"$f":"[2]!mGetRate(CD$1,$B272,EOMONTH($B272,0)+1,\"FLAT\",AE272,AF272)","v":70.817424731182811},{"$f":"[2]!mGetRate(CE$1,$B272,EOMONTH($B272,0)+1,\"FLAT\",AA272,AB272)","v":66.935170645161293},{"$f":"[2]!mGetRate(CF$1,$B272,EOMONTH($B272,0)+1,\"FLAT\",O272,P272)","v":63.26581580645162},null,null,null,null,null,null,null,null,2037,"2037-12-01",7.9360048358884656,7.2777688492673436,7.3032131194532282,7.1837464742367363,7.3032131194532282,7.3128287520525443,7.5742099313685918]
[null,"2038-01-01","2038-01-31","2038-01-01",76.196550000000002,70.083780000000004,69.846490000000003,66.00985,74.207970000000003,67.017380000000003,81.726140000000001,76.848370000000003,77.876379999999997,75.810199999999995,67.846490000000003,64.00985,69.346490000000003,65.50985,66.346490000000003,63.50985,67.846490000000003,64.00985,74.207970000000003,67.017380000000003,70.846490000000003,66.75985,71.846490000000003,68.00985,70.846490000000003,66.00985,75.762969999999996,70.050780000000003,7.4678000000000004,8.0780999999999992,7.6292999999999997,7.3601000000000001,7.3451000000000004,7.4779,7.2651000000000003,7.8627000000000002,7.7729999999999997,7.9344999999999999,6.8395000000000001,7.6269,7.4356,7.6768999999999998,7.4564000000000004,7.4356999999999998,8.1757000000000009,7.4352999999999998,7.3700999999999999,7.7880000000000003,7.1520000000000001,7.6928000000000001,null,null,null,null,null,null,null,7.9027924050632894,8.0663367088607583,8.2034178930632908,8.3731831768607599,8.1364325459620233,null,7.5120777527287572,{"$f":"AO273*(1/(1-BQ$2))+BQ$3","v":7.9027924050632894},{"$f":"AN273*(1/(1-BR$2))+BR$3","v":7.8670238393305674},{"$f":"AK273*(1/(1-BS$2))+BS$3","v":7.4990700000000006},{"$f":"AM273*(1/(1-BT$2))+BT$3","v":7.4663127574546584},{"$f":"AK273*(1/(1-BU$2))+BU$3","v":7.3741724129121726},{"$f":"AJ273*(1/(1-BV$2))+BV$3","v":7.4537701657458566},null,{"$f":"[2]!mGetRate(BX$1,$B273,EOMONTH($B273,0)+1,\"FLAT\",E273,F273)","v":73.370215483870979},{"$f":"[2]!mGetRate(BY$1,$B273,EOMONTH($B273,0)+1,\"FLAT\",G273,H273)","v":68.072559677419363},{"$f":"[2]!mGetRate(BZ$1,$B273,EOMONTH($B273,0)+1,\"FLAT\",I273,J273)","v":70.883288602150543},{"$f":"IF(ValuationDate>$D273,\"\",[2]!mGetRate(CA$1,$B273,EOMONTH($B273,0)+1,\"FLAT\",M273,N273))","v":76.921049462365602},{"$f":"[2]!mGetRate(CB$1,$B273,EOMONTH($B273,0)+1,\"FLAT\",Q273,R273)","v":67.572559677419363},{"$f":"IF(ValuationDate>$D273,\"\",[2]!mGetRate(CC$1,$B273,EOMONTH($B273,0)+1,\"FLAT\",K273,L273))","v":79.470826989247314},{"$f":"[2]!mGetRate(CD$1,$B273,EOMONTH($B273,0)+1,\"FLAT\",AE273,AF273)","v":73.121849892473122},{"$f":"[2]!mGetRate(CE$1,$B273,EOMONTH($B273,0)+1,\"FLAT\",AA273,AB273)","v":70.072559677419363},{"$f":"[2]!mGetRate(CF$1,$B273,EOMONTH($B273,0)+1,\"FLAT\",O273,P273)","v":66.072559677419363},null,null,null,null,null,null,null,null,2038,"2038-01-01",8.0988816750694514,7.4663127574546584,7.493461002754259,7.3709240570866541,7.493461002754259,7.5016629064039408,7.7624416633023827]
[null,"2038-02-01","2038-02-28","2038-02-01",74.863669999999999,70.923910000000006,70.45966,66.310479999999998,75.874369999999999,68.587339999999998,80.969380000000001,77.012240000000006,76.908850000000001,75.941289999999995,68.45966,64.310479999999998,70.45966,65.810479999999998,66.95966,63.810479999999998,68.45966,64.310479999999998,75.874369999999999,68.587339999999998,71.45966,67.060479999999998,72.45966,68.060479999999998,69.45966,66.310479999999998,77.630570000000006,71.293539999999993,7.5216000000000003,8.0780999999999992,7.6473000000000004,7.3421000000000003,7.3270999999999997,7.4584999999999999,7.2671000000000001,7.9524999999999997,7.8627000000000002,7.8627000000000002,6.8574000000000002,7.6059999999999999,7.4162999999999997,7.6559999999999997,7.4367000000000001,7.4168000000000003,8.0923999999999996,7.4161000000000001,7.3521000000000001,7.8776999999999999,7.1798999999999999,7.7316000000000003,null,null,null,null,null,null,null,{"$f":"AO274*(1/(1-BJ$2))+BJ$3","v":7.9936278481012648},{"$f":"AP274*(1/(1-BK$2))+BK$3","v":7.9936278481012648},{"$f":"(AO274+BL$3)*BL$5+((1/(1-BL$2)-1)*AO274+BL$4*AO274)","v":8.2977085801012649},{"$f":"(AP274+BM$3)*BM$5+((1/(1-BM$2)-1)*AP274+BM$4*AP274)","v":8.2977085801012649},{"$f":"(BJ274+BK274+BL274+BM274)/4","v":8.1456682141012653},null,{"$f":"AJ274*(1/(1-BP$2))+BP$3","v":7.4937160267265135},7.9936278481012648,7.9568548094558267,7.4807026530612237,7.4683621477610416,7.3561070491414382,7.435688799598192,null,{"$f":"[2]!mGetRate(BX$1,$B274,EOMONTH($B274,0)+1,\"FLAT\",E274,F274)","v":73.175201428571427},{"$f":"[2]!mGetRate(BY$1,$B274,EOMONTH($B274,0)+1,\"FLAT\",G274,H274)","v":68.681439999999995},{"$f":"[2]!mGetRate(BZ$1,$B274,EOMONTH($B274,0)+1,\"FLAT\",I274,J274)","v":72.751357142857131},{"$f":"IF(ValuationDate>$D274,\"\",[2]!mGetRate(CA$1,$B274,EOMONTH($B274,0)+1,\"FLAT\",M274,N274))","v":76.494181428571423},{"$f":"[2]!mGetRate(CB$1,$B274,EOMONTH($B274,0)+1,\"FLAT\",Q274,R274)","v":68.467154285714287},{"$f":"IF(ValuationDate>$D274,\"\",[2]!mGetRate(CC$1,$B274,EOMONTH($B274,0)+1,\"FLAT\",K274,L274))","v":79.27346285714286},{"$f":"[2]!mGetRate(CD$1,$B274,EOMONTH($B274,0)+1,\"FLAT\",AE274,AF274)","v":74.914699999999996},{"$f":"[2]!mGetRate(CE$1,$B274,EOMONTH($B274,0)+1,\"FLAT\",AA274,AB274)","v":70.574297142857148},{"$f":"[2]!mGetRate(CF$1,$B274,EOMONTH($B274,0)+1,\"FLAT\",O274,P274)","v":66.681439999999995},null,null,null,null,null,null,null,null,2038,"2038-02-01",8.117402098981378,7.4683621477610416,7.4750992767520144,7.352858660350468,7.4750992767520144,7.503715451559934,7.7442745256358503]
[null,"2038-03-01","2038-03-31","2038-03-01",69.058530000000005,66.523060000000001,62.867310000000003,61.906300000000002,65.793030000000002,62.662619999999997,69.858639999999994,70.638239999999996,67.35454,70.922070000000005,60.867310000000003,59.906300000000002,62.867310000000003,61.406300000000002,61.117310000000003,58.406300000000002,60.867310000000003,59.906300000000002,65.793030000000002,62.662619999999997,63.867310000000003,62.656300000000002,64.867310000000003,63.906300000000002,61.617310000000003,61.906300000000002,67.589330000000004,65.686719999999994,7.2882999999999996,7.5754999999999999,7.3061999999999996,7.1447000000000003,7.1296999999999997,7.2595000000000001,7.0621999999999998,7.5933999999999999,7.5037000000000003,7.3959999999999999,6.5701999999999998,7.4051,7.2173999999999996,7.4550999999999998,7.2367999999999997,7.2183000000000002,7.6204999999999998,7.2171000000000003,7.1547000000000001,7.5186999999999999,6.8627000000000002,7.5433000000000003,null,null,null,null,null,null,null,7.6300835443037966,7.5210202531645551,7.9203355963037971,7.8071237011645556,7.7196407737341763,null,7.2923490982352348,7.6300835443037966,7.5976309634426755,7.2792740816326527,7.2584021108720158,7.1579902264557207,7.237396484178805,null,{"$f":"[2]!mGetRate(BX$1,$B275,EOMONTH($B275,0)+1,\"FLAT\",E275,F275)","v":67.997249825033649},{"$f":"[2]!mGetRate(BY$1,$B275,EOMONTH($B275,0)+1,\"FLAT\",G275,H275)","v":62.46505682368776},{"$f":"[2]!mGetRate(BZ$1,$B275,EOMONTH($B275,0)+1,\"FLAT\",I275,J275)","v":64.482723795423951},{"$f":"IF(ValuationDate>$D275,\"\",[2]!mGetRate(CA$1,$B275,EOMONTH($B275,0)+1,\"FLAT\",M275,N275))","v":68.847812987886954},{"$f":"[2]!mGetRate(CB$1,$B275,EOMONTH($B275,0)+1,\"FLAT\",Q275,R275)","v":62.255770148048455},{"$f":"IF(ValuationDate>$D275,\"\",[2]!mGetRate(CC$1,$B275,EOMONTH($B275,0)+1,\"FLAT\",K275,L275))","v":70.184959784656797},{"$f":"[2]!mGetRate(CD$1,$B275,EOMONTH($B275,0)+1,\"FLAT\",AE275,AF275)","v":66.792948156123813},{"$f":"[2]!mGetRate(CE$1,$B275,EOMONTH($B275,0)+1,\"FLAT\",AA275,AB275)","v":64.46505682368776},{"$f":"[2]!mGetRate(CF$1,$B275,EOMONTH($B275,0)+1,\"FLAT\",O275,P275)","v":60.46505682368776},null,null,null,null,null,null,null,null,2038,"2038-03-01",7.7664400658503956,7.2584021108720158,7.2737323482607366,7.1547414761436396,7.2737323482607366,7.2934322003284064,7.5450415825595485]
[null,"2038-04-01","2038-04-30","2038-04-01",64.838880000000003,59.296849999999999,58.905090000000001,55.110239999999997,61.009569999999997,55.517119999999998,64.606459999999998,63.61168,57.44699,54.805500000000002,56.905090000000001,53.110239999999997,57.405090000000001,54.360239999999997,53.905090000000001,51.110239999999997,56.905090000000001,53.110239999999997,61.009569999999997,55.517119999999998,57.405090000000001,53.110239999999997,60.905090000000001,57.110239999999997,57.405090000000001,53.610239999999997,59.717170000000003,58.453420000000001,7.0907999999999998,7.3242000000000003,7.0728,6.9291999999999998,6.9142000000000001,7.0380000000000003,6.8517000000000001,7.3242000000000003,7.1806000000000001,6.9831000000000003,6.3368000000000002,7.1768999999999998,6.9962999999999997,7.2268999999999997,7.0129999999999999,6.9989999999999997,7.1584000000000003,6.9961000000000002,6.9391999999999996,7.1955999999999998,6.5243000000000002,7.3407999999999998,null,null,null,null,null,null,null,7.3028936708860748,7.1028936708860746,7.580699910886076,7.3730922108860755,7.339894865886075,null,7.0725184341528102,7.3028936708860748,7.3283381220426751,7.0593761224489793,7.0427037811251161,6.9417076768672095,7.0209223505775986,null,{"$f":"[2]!mGetRate(BX$1,$B276,EOMONTH($B276,0)+1,\"FLAT\",E276,F276)","v":62.498911777777785},{"$f":"[2]!mGetRate(BY$1,$B276,EOMONTH($B276,0)+1,\"FLAT\",G276,H276)","v":57.302819999999997},{"$f":"[2]!mGetRate(BZ$1,$B276,EOMONTH($B276,0)+1,\"FLAT\",I276,J276)","v":58.690535555555549},{"$f":"IF(ValuationDate>$D276,\"\",[2]!mGetRate(CA$1,$B276,EOMONTH($B276,0)+1,\"FLAT\",M276,N276))","v":56.331694222222225},{"$f":"[2]!mGetRate(CB$1,$B276,EOMONTH($B276,0)+1,\"FLAT\",Q276,R276)","v":56.11948666666666},{"$f":"IF(ValuationDate>$D276,\"\",[2]!mGetRate(CC$1,$B276,EOMONTH($B276,0)+1,\"FLAT\",K276,L276))","v":64.186441777777773},{"$f":"[2]!mGetRate(CD$1,$B276,EOMONTH($B276,0)+1,\"FLAT\",AE276,AF276)","v":59.183586666666663},{"$f":"[2]!mGetRate(CE$1,$B276,EOMONTH($B276,0)+1,\"FLAT\",AA276,AB276)","v":59.302819999999997},{"$f":"[2]!mGetRate(CF$1,$B276,EOMONTH($B276,0)+1,\"FLAT\",O276,P276)","v":55.302820000000004},null,null,null,null,null,null,null,null,2038,"2038-04-01",7.5262919024591008,7.0427037811251161,7.0539016841783129,6.9384585318854253,7.0539016841783129,7.0774018226600983,7.3275405732741223]
[null,"2038-05-01","2038-05-31","2038-05-01",61.72625,54.874679999999998,59.703159999999997,55.855119999999999,57.767479999999999,51.107480000000002,65.131879999999995,61.783450000000002,58.821669999999997,54.305160000000001,58.203159999999997,53.855119999999999,59.703159999999997,55.855119999999999,55.703159999999997,50.855119999999999,58.203159999999997,53.855119999999999,57.767479999999999,51.107480000000002,58.203159999999997,53.855119999999999,61.203159999999997,57.355119999999999,58.203159999999997,53.855119999999999,60.268380000000001,55.088679999999997,7.1266999999999996,7.3242000000000003,7.0907999999999998,6.9112999999999998,6.8963000000000001,7.02,6.8338000000000001,7.2882999999999996,7.1447000000000003,6.9831000000000003,6.3548,7.1589,6.9782999999999999,7.2088999999999999,6.9958999999999998,6.9809999999999999,7.1563999999999997,6.9781000000000004,6.9212999999999996,7.1597,6.5484999999999998,7.3716999999999997,null,null,null,null,null,null,null,7.2665392405063276,7.1028936708860746,7.5429626125063285,7.3730922108860755,7.3213719336962013,null,7.0542587177394678,7.2665392405063276,7.2924257408901481,7.0411108163265306,7.0243617378829803,6.9237426762285352,7.0029414364640878,null,{"$f":"[2]!mGetRate(BX$1,$B277,EOMONTH($B277,0)+1,\"FLAT\",E277,F277)","v":58.558319784946235},{"$f":"[2]!mGetRate(BY$1,$B277,EOMONTH($B277,0)+1,\"FLAT\",G277,H277)","v":57.923958709677422},{"$f":"[2]!mGetRate(BZ$1,$B277,EOMONTH($B277,0)+1,\"FLAT\",I277,J277)","v":54.688125161290323},{"$f":"IF(ValuationDate>$D277,\"\",[2]!mGetRate(CA$1,$B277,EOMONTH($B277,0)+1,\"FLAT\",M277,N277))","v":56.7333911827957},{"$f":"[2]!mGetRate(CB$1,$B277,EOMONTH($B277,0)+1,\"FLAT\",Q277,R277)","v":57.923958709677407},{"$f":"IF(ValuationDate>$D277,\"\",[2]!mGetRate(CC$1,$B277,EOMONTH($B277,0)+1,\"FLAT\",K277,L277))","v":63.583681182795701},{"$f":"[2]!mGetRate(CD$1,$B277,EOMONTH($B277,0)+1,\"FLAT\",AE277,AF277)","v":57.87346494623656},{"$f":"[2]!mGetRate(CE$1,$B277,EOMONTH($B277,0)+1,\"FLAT\",AA277,AB277)","v":59.423958709677422},{"$f":"[2]!mGetRate(CF$1,$B277,EOMONTH($B277,0)+1,\"FLAT\",O277,P277)","v":56.192775913978494},null,null,null,null,null,null,null,null,{"$f":"YEAR($CP277)","v":2038},"2038-05-01",7.5448123263710256,7.0243617378829803,7.0356419677649704,6.9204934984644408,7.0356419677649704,7.0590315435139566,7.3094743641501818]
[null,"2038-06-01","2038-06-30","2038-06-01",67.458309999999997,57.111579999999996,62.82911,57.285620000000002,63.49588,53.332599999999999,70.346080000000001,63.905769999999997,62.93573,56.876159999999999,61.07911,55.785620000000002,62.07911,56.785620000000002,59.32911,53.285620000000002,61.07911,55.785620000000002,63.49588,53.332599999999999,63.82911,57.785620000000002,65.32911,59.285620000000002,61.82911,56.035620000000002,67.319879999999998,58.216299999999997,7.1985000000000001,7.3421000000000003,7.0907999999999998,6.8574000000000002,6.8423999999999996,6.9665999999999997,6.7774000000000001,7.0369000000000002,6.8574000000000002,6.8215000000000003,6.4625000000000004,7.1059999999999999,6.9249000000000001,7.1559999999999997,6.9427000000000003,6.9275000000000002,6.9954999999999998,6.9246999999999996,6.8673999999999999,6.8723999999999998,6.6763000000000003,7.4459999999999997,null,null,null,null,null,null,null,6.9756025316455688,6.9392481012658216,7.2409591076455699,7.2032218092658225,7.0897578874556961,null,6.999275549321637,6.9756025316455688,7.0409390383345754,6.98611081632653,6.9665689312429562,6.8696469480483922,6.9487977900552487,null,{"$f":"[2]!mGetRate(BX$1,$B278,EOMONTH($B278,0)+1,\"FLAT\",E278,F278)","v":63.089690666666662},{"$f":"[2]!mGetRate(BY$1,$B278,EOMONTH($B278,0)+1,\"FLAT\",G278,H278)","v":60.488525333333335},{"$f":"[2]!mGetRate(BZ$1,$B278,EOMONTH($B278,0)+1,\"FLAT\",I278,J278)","v":59.204717333333335},{"$f":"IF(ValuationDate>$D278,\"\",[2]!mGetRate(CA$1,$B278,EOMONTH($B278,0)+1,\"FLAT\",M278,N278))","v":60.377244888888889},{"$f":"[2]!mGetRate(CB$1,$B278,EOMONTH($B278,0)+1,\"FLAT\",Q278,R278)","v":59.84408088888889},{"$f":"IF(ValuationDate>$D278,\"\",[2]!mGetRate(CC$1,$B278,EOMONTH($B278,0)+1,\"FLAT\",K278,L278))","v":67.626838000000006},{"$f":"[2]!mGetRate(CD$1,$B278,EOMONTH($B278,0)+1,\"FLAT\",AE278,AF278)","v":63.476146222222219},{"$f":"[2]!mGetRate(CE$1,$B278,EOMONTH($B278,0)+1,\"FLAT\",AA278,AB278)","v":62.777414222222227},{"$f":"[2]!mGetRate(CF$1,$B278,EOMONTH($B278,0)+1,\"FLAT\",O278,P278)","v":58.84408088888889},null,null,null,null,null,null,null,null,2038,"2038-06-01",{"$f":"(($AI278+CQ$4)*(1/(1-CQ$2))+CQ$3)","v":7.5448123263710256},{"$f":"(($AM278+CR$4)*(1/(1-CR$2))+CR$3)","v":6.9665689312429562},6.9806587993471378,6.8663976715710868,6.9806587993471378,{"$f":"(($AM278+CV$4)*(1/(1-CV$2))+CV$3)","v":7.0011497701149423},7.2550738796931773]
[null,"2038-07-01","2038-07-31","2038-07-01",82.574299999999994,69.089380000000006,78.522900000000007,67.219229999999996,78.258369999999999,65.172690000000003,86.655730000000005,75.025620000000004,79.872309999999999,70.665940000000006,83.272900000000007,68.219229999999996,83.522900000000007,68.219229999999996,76.522900000000007,64.719229999999996,83.272900000000007,68.219229999999996,78.258369999999999,65.172690000000003,81.022900000000007,68.719229999999996,82.522900000000007,69.719229999999996,80.022900000000007,66.719229999999996,82.373769999999993,67.604389999999995,7.5037000000000003,7.6473000000000004,7.3780000000000001,7.1626000000000003,7.1475999999999997,7.2724000000000002,7.0850999999999997,7.1447000000000003,6.8933,6.9291999999999998,6.8036000000000003,7.4124999999999996,7.2305999999999999,7.4625000000000004,7.2487000000000004,7.2329999999999997,7.1166999999999998,7.2304000000000004,7.1726000000000001,6.9082999999999997,7.0323000000000002,7.8011999999999997,null,null,null,null,null,null,null,7.011956962025315,7.0483113924050613,7.2786964060253156,7.3164337044050622,7.1638496162151881,null,7.3106088146485781,7.011956962025315,7.1487762162800443,7.2975393877551014,7.2818676298801108,7.1759552270943949,7.2553773982923158,null,{"$f":"[2]!mGetRate(BX$1,$B279,EOMONTH($B279,0)+1,\"FLAT\",E279,F279)","v":76.629335268817201},{"$f":"[2]!mGetRate(BY$1,$B279,EOMONTH($B279,0)+1,\"FLAT\",G279,H279)","v":73.539561612903228},{"$f":"[2]!mGetRate(BZ$1,$B279,EOMONTH($B279,0)+1,\"FLAT\",I279,J279)","v":72.489414301075271},{"$f":"IF(ValuationDate>$D279,\"\",[2]!mGetRate(CA$1,$B279,EOMONTH($B279,0)+1,\"FLAT\",M279,N279))","v":75.813587741935493},{"$f":"[2]!mGetRate(CB$1,$B279,EOMONTH($B279,0)+1,\"FLAT\",Q279,R279)","v":76.776120752688172},{"$f":"IF(ValuationDate>$D279,\"\",[2]!mGetRate(CC$1,$B279,EOMONTH($B279,0)+1,\"FLAT\",K279,L279))","v":81.528477204301083},{"$f":"[2]!mGetRate(CD$1,$B279,EOMONTH($B279,0)+1,\"FLAT\",AE279,AF279)","v":75.862537956989243},{"$f":"[2]!mGetRate(CE$1,$B279,EOMONTH($B279,0)+1,\"FLAT\",AA279,AB279)","v":76.878271290322587},{"$f":"[2]!mGetRate(CF$1,$B279,EOMONTH($B279,0)+1,\"FLAT\",O279,P279)","v":76.636335806451612},null,null,null,null,null,null,null,null,2038,"2038-07-01",7.8403159790101862,7.2818676298801108,7.291992064674079,7.1727065095646232,7.291992064674079,7.3169338423645307,7.563107791683489]
[null,"2038-08-01",{"$f":"EOMONTH(B280,0)","v":"2038-08-31"},"2038-08-01",84.613560000000007,71.288290000000003,83.01585,69.785430000000005,80.857979999999998,68.170519999999996,92.875259999999997,78.973920000000007,87.793019999999999,74.082480000000004,87.51585,70.285430000000005,87.51585,70.785430000000005,81.01585,67.785430000000005,87.51585,70.285430000000005,80.857979999999998,68.170519999999996,85.01585,71.285430000000005,86.76585,72.035430000000005,85.26585,69.785430000000005,82.929779999999994,72.711320000000001,7.5575000000000001,7.7549999999999999,7.4856999999999996,7.2882999999999996,7.2732999999999999,7.3983999999999996,7.2107999999999999,7.2523999999999997,7.0010000000000003,6.9831000000000003,6.8395000000000001,7.5389999999999997,7.3567,7.5890000000000004,7.3749000000000002,7.3589000000000002,7.1723999999999997,7.3564999999999996,7.2983000000000002,7.016,7.0731999999999999,7.8525,null,null,null,null,null,null,null,7.1210202531645557,7.1028936708860746,7.3919083011645563,7.3730922108860755,7.2472286090253153,null,7.4388348678975822,7.1210202531645557,7.2565133597376219,7.4258046938775504,7.4106718106363365,7.3021116840933553,7.3816456052235049,null,{"$f":"[2]!mGetRate(BX$1,$B280,EOMONTH($B280,0)+1,\"FLAT\",E280,F280)","v":78.738978602150539},{"$f":"[2]!mGetRate(BY$1,$B280,EOMONTH($B280,0)+1,\"FLAT\",G280,H280)","v":77.183084193548396},{"$f":"[2]!mGetRate(BZ$1,$B280,EOMONTH($B280,0)+1,\"FLAT\",I280,J280)","v":75.264583655913981},{"$f":"IF(ValuationDate>$D280,\"\",[2]!mGetRate(CA$1,$B280,EOMONTH($B280,0)+1,\"FLAT\",M280,N280))","v":81.748588387096774},{"$f":"[2]!mGetRate(CB$1,$B280,EOMONTH($B280,0)+1,\"FLAT\",Q280,R280)","v":80.140073440860206},{"$f":"IF(ValuationDate>$D280,\"\",[2]!mGetRate(CC$1,$B280,EOMONTH($B280,0)+1,\"FLAT\",K280,L280))","v":86.74671225806452},{"$f":"[2]!mGetRate(CD$1,$B280,EOMONTH($B280,0)+1,\"FLAT\",AE280,AF280)","v":78.424867526881727},{"$f":"[2]!mGetRate(CE$1,$B280,EOMONTH($B280,0)+1,\"FLAT\",AA280,AB280)","v":80.271793870967741},{"$f":"[2]!mGetRate(CF$1,$B280,EOMONTH($B280,0)+1,\"FLAT\",O280,P280)","v":79.91964333333334},null,null,null,null,null,null,null,null,2038,{"$f":"+B280","v":"2038-08-01"},7.9511298487498712,7.4106718106363365,7.4202181179230848,7.2988631967723157,7.4202181179230848,7.4459363054187184,7.6899749697214368]
[null,"2038-09-01","2038-09-30",{"$f":"B281","v":"2038-09-01"},75.62133,66.898060000000001,71.853539999999995,63.864730000000002,74.424840000000003,64.122050000000002,83.499600000000001,74.213930000000005,79.808419999999998,69.511799999999994,75.353539999999995,61.864730000000002,74.853539999999995,62.364730000000002,68.853539999999995,62.864730000000002,75.353539999999995,61.864730000000002,74.424840000000003,64.122050000000002,73.353539999999995,64.864729999999994,74.853539999999995,65.614729999999994,72.853539999999995,61.364730000000002,77.713939999999994,66.382050000000007,7.3242000000000003,7.5933999999999999,7.2882999999999996,7.0907999999999998,7.0758000000000001,7.2011000000000003,7.0107999999999997,7.1985000000000001,6.9471999999999996,6.9112999999999998,6.5881999999999996,7.3418000000000001,7.1593,7.3917999999999999,7.1776999999999997,7.1616,7.1018999999999997,7.1590999999999996,7.1007999999999996,6.9622000000000002,6.8257000000000003,7.6142000000000003,null,null,null,null,null,null,null,7.0665392405063274,7.0301848101265803,7.335354912506328,7.2976176141265814,7.1824241443164549,null,7.2373659298174031,7.0665392405063274,7.2025947707648879,7.2242740816326529,7.2057327799979509,7.1038944982755785,7.183252837769964,null,{"$f":"[2]!mGetRate(BX$1,$B281,EOMONTH($B281,0)+1,\"FLAT\",E281,F281)","v":71.744321111111105},{"$f":"[2]!mGetRate(BY$1,$B281,EOMONTH($B281,0)+1,\"FLAT\",G281,H281)","v":68.302957777777777},{"$f":"[2]!mGetRate(BZ$1,$B281,EOMONTH($B281,0)+1,\"FLAT\",I281,J281)","v":69.845822222222225},{"$f":"IF(ValuationDate>$D281,\"\",[2]!mGetRate(CA$1,$B281,EOMONTH($B281,0)+1,\"FLAT\",M281,N281))","v":75.232144444444444},{"$f":"[2]!mGetRate(CB$1,$B281,EOMONTH($B281,0)+1,\"FLAT\",Q281,R281)","v":69.302957777777777},{"$f":"IF(ValuationDate>$D281,\"\",[2]!mGetRate(CC$1,$B281,EOMONTH($B281,0)+1,\"FLAT\",K281,L281))","v":79.372635555555561},{"$f":"[2]!mGetRate(CD$1,$B281,EOMONTH($B281,0)+1,\"FLAT\",AE281,AF281)","v":72.677544444444436},{"$f":"[2]!mGetRate(CE$1,$B281,EOMONTH($B281,0)+1,\"FLAT\",AA281,AB281)","v":70.74740222222222},{"$f":"[2]!mGetRate(CF$1,$B281,EOMONTH($B281,0)+1,\"FLAT\",O281,P281)","v":69.358513333333335},null,null,null,null,null,null,null,null,2038,"2038-09-01",7.748022533182426,7.2057327799979509,7.2187491798429058,7.1006456492502856,7.2187491798429058,7.2406817898193747,7.4906410981025431]
[null,{"$f":"C281+1","v":"2038-10-01"},"2038-10-31","2038-10-01",70.577460000000002,65.759280000000004,68.421310000000005,62.983420000000002,71.291499999999999,63.780900000000003,78.784630000000007,73.691890000000001,74.832560000000001,72.061080000000004,68.421310000000005,60.983420000000002,67.921310000000005,62.483420000000002,65.421310000000005,60.483420000000002,68.421310000000005,60.983420000000002,71.291499999999999,63.780900000000003,69.421310000000005,63.733420000000002,70.421310000000005,64.733419999999995,68.421310000000005,61.483420000000002,75.090900000000005,68.828100000000006,7.3061999999999996,7.7011000000000003,7.3242000000000003,7.0907999999999998,7.0758000000000001,7.2015000000000002,7.0133000000000001,7.5754999999999999,7.3242000000000003,7.4318999999999997,6.5701999999999998,7.3426,7.1597,7.3925999999999998,7.1782000000000004,7.1618000000000004,7.6322000000000001,7.1595000000000004,7.1007999999999996,7.3391999999999999,6.7877000000000001,7.5537000000000001,null,null,null,null,null,null,null,7.4483113924050617,7.5573746835443023,7.7316491044050624,7.844860999544303,7.6455490449746817,null,7.2373659298174031,7.4483113924050617,7.5797247901103573,7.2242740816326529,7.2082945178809315,7.1038944982755785,7.183252837769964,null,{"$f":"[2]!mGetRate(BX$1,$B282,EOMONTH($B282,0)+1,\"FLAT\",E282,F282)","v":68.45331612903226},{"$f":"[2]!mGetRate(BY$1,$B282,EOMONTH($B282,0)+1,\"FLAT\",G282,H282)","v":66.023960645161296},{"$f":"[2]!mGetRate(BZ$1,$B282,EOMONTH($B282,0)+1,\"FLAT\",I282,J282)","v":67.980375268817198},{"$f":"IF(ValuationDate>$D282,\"\",[2]!mGetRate(CA$1,$B282,EOMONTH($B282,0)+1,\"FLAT\",M282,N282))","v":73.610724731182799},{"$f":"[2]!mGetRate(CB$1,$B282,EOMONTH($B282,0)+1,\"FLAT\",Q282,R282)","v":65.523960645161296},{"$f":"IF(ValuationDate>$D282,\"\",[2]!mGetRate(CC$1,$B282,EOMONTH($B282,0)+1,\"FLAT\",K282,L282))","v":76.539443548387098},{"$f":"[2]!mGetRate(CD$1,$B282,EOMONTH($B282,0)+1,\"FLAT\",AE282,AF282)","v":72.329880645161296},{"$f":"[2]!mGetRate(CE$1,$B282,EOMONTH($B282,0)+1,\"FLAT\",AA282,AB282)","v":67.913745591397856},{"$f":"[2]!mGetRate(CF$1,$B282,EOMONTH($B282,0)+1,\"FLAT\",O282,P282)","v":65.142240215053775},null,null,null,null,null,null,null,null,2038,"2038-10-01",7.7849604897623212,7.2082945178809315,7.2187491798429058,7.1006456492502856,7.2187491798429058,7.2432474712643673,7.4906410981025431]
[null,"2038-11-01","2038-11-30","2038-11-01",72.103679999999997,68.076139999999995,69.940190000000001,64.643929999999997,73.282160000000005,65.853970000000004,81.055400000000006,75.392060000000001,77.183300000000003,74.403469999999999,68.440190000000001,63.143929999999997,69.440190000000001,64.143929999999997,66.690190000000001,62.643929999999997,68.440190000000001,63.143929999999997,73.282160000000005,65.853970000000004,70.940190000000001,65.143929999999997,71.940190000000001,66.393929999999997,68.440190000000001,63.643929999999997,77.215860000000006,68.349270000000004,7.3780000000000001,7.8986000000000001,7.5216000000000003,7.1806000000000001,7.1656000000000004,7.2953999999999999,7.0856000000000003,7.6832000000000003,7.5575000000000001,7.7908999999999997,6.7317999999999998,7.4412000000000003,7.2533000000000003,7.4912000000000001,7.274,7.2542999999999997,8.0129999999999999,7.2530999999999999,7.1905999999999999,7.5724999999999998,7.0404999999999998,7.6604999999999999,null,null,null,null,null,null,null,7.684564556962024,7.9209189873417705,7.9768889849620246,8.2222339833417717,7.9511516281518979,null,7.3289705406508219,7.684564556962024,7.6874619335679366,7.3159067346938773,7.2823799774567073,7.1940205908651302,7.2734587644399795,null,{"$f":"[2]!mGetRate(BX$1,$B283,EOMONTH($B283,0)+1,\"FLAT\",E283,F283)","v":70.310558862690712},{"$f":"[2]!mGetRate(BY$1,$B283,EOMONTH($B283,0)+1,\"FLAT\",G283,H283)","v":67.582215714285709},{"$f":"[2]!mGetRate(BZ$1,$B283,EOMONTH($B283,0)+1,\"FLAT\",I283,J283)","v":69.97501854368933},{"$f":"IF(ValuationDate>$D283,\"\",[2]!mGetRate(CA$1,$B283,EOMONTH($B283,0)+1,\"FLAT\",M283,N283))","v":75.945678044382788},{"$f":"[2]!mGetRate(CB$1,$B283,EOMONTH($B283,0)+1,\"FLAT\",Q283,R283)","v":67.082215714285709},{"$f":"IF(ValuationDate>$D283,\"\",[2]!mGetRate(CC$1,$B283,EOMONTH($B283,0)+1,\"FLAT\",K283,L283))","v":78.533996199722608},{"$f":"[2]!mGetRate(CD$1,$B283,EOMONTH($B283,0)+1,\"FLAT\",AE283,AF283)","v":73.268321317614436},{"$f":"[2]!mGetRate(CE$1,$B283,EOMONTH($B283,0)+1,\"FLAT\",AA283,AB283)","v":69.470911969486821},{"$f":"[2]!mGetRate(CF$1,$B283,EOMONTH($B283,0)+1,\"FLAT\",O283,P283)","v":66.082215714285709},null,null,null,null,null,null,null,null,2038,"2038-11-01",7.9880678053297665,7.2823799774567073,7.3103537906763236,7.1907719063008093,7.3103537906763236,7.3174469786535301,7.5812749293500206]
[null,"2038-12-01","2038-12-31","2038-12-01",75.487560000000002,72.098529999999997,70.959180000000003,68.280510000000007,73.768180000000001,68.421970000000002,81.704570000000004,79.791520000000006,79.099090000000004,78.65137,68.959180000000003,66.280510000000007,70.459180000000003,67.780510000000007,67.959180000000003,66.280510000000007,68.959180000000003,66.280510000000007,73.768180000000001,68.421970000000002,71.959180000000003,69.030510000000007,72.959180000000003,69.530510000000007,71.459180000000003,68.280510000000007,77.517579999999995,72.999470000000002,7.7729999999999997,8.4013000000000009,7.9524999999999997,7.6473000000000004,7.6322999999999999,7.7648000000000001,7.5548000000000002,8.0602,7.9524999999999997,8.2756000000000007,7.1087999999999996,7.9135,7.7225000000000001,7.9634999999999998,7.7445000000000004,7.7226999999999997,8.5182000000000002,7.7222999999999997,7.6573000000000002,7.9675000000000002,7.43,8.0429999999999993,null,null,null,null,null,null,null,8.0845645569620235,8.4117544303797462,8.3921043849620229,8.7317400703797468,8.4050408606708835,null,7.8050492920534538,8.0845645569620235,8.0645919529134069,7.7921312244897951,7.7631669433343591,7.662415328187441,7.742268407835259,null,{"$f":"[2]!mGetRate(BX$1,$B284,EOMONTH($B284,0)+1,\"FLAT\",E284,F284)","v":73.993471505376348},{"$f":"[2]!mGetRate(BY$1,$B284,EOMONTH($B284,0)+1,\"FLAT\",G284,H284)","v":69.778260967741943},{"$f":"[2]!mGetRate(BZ$1,$B284,EOMONTH($B284,0)+1,\"FLAT\",I284,J284)","v":71.411248709677423},{"$f":"IF(ValuationDate>$D284,\"\",[2]!mGetRate(CA$1,$B284,EOMONTH($B284,0)+1,\"FLAT\",M284,N284))","v":78.901708064516129},{"$f":"[2]!mGetRate(CB$1,$B284,EOMONTH($B284,0)+1,\"FLAT\",Q284,R284)","v":69.278260967741943},{"$f":"IF(ValuationDate>$D284,\"\",[2]!mGetRate(CC$1,$B284,EOMONTH($B284,0)+1,\"FLAT\",K284,L284))","v":80.861182365591404},{"$f":"[2]!mGetRate(CD$1,$B284,EOMONTH($B284,0)+1,\"FLAT\",AE284,AF284)","v":75.525725053763438},{"$f":"[2]!mGetRate(CE$1,$B284,EOMONTH($B284,0)+1,\"FLAT\",AA284,AB284)","v":71.447615806451623},{"$f":"[2]!mGetRate(CF$1,$B284,EOMONTH($B284,0)+1,\"FLAT\",O284,P284)","v":67.778260967741943},null,null,null,null,null,null,null,null,2038,"2038-12-01",8.4314261755324633,7.7631669433343591,7.7864325420789555,7.6591674983440052,7.7864325420789555,7.7989740722495888,8.0523084376261611]
[null,"2039-01-01","2039-01-31","2039-01-01",78.821399999999997,73.09187,73.132230000000007,69.059209999999993,77.51728,69.839770000000001,84.912760000000006,80.276539999999997,81.288039999999995,78.58287,71.132230000000007,67.059209999999993,72.632230000000007,68.559209999999993,69.632230000000007,66.559209999999993,71.132230000000007,67.059209999999993,77.51728,69.839770000000001,74.132230000000007,69.809209999999993,75.132230000000007,71.059209999999993,74.132230000000007,69.059209999999993,79.072280000000006,72.873170000000002,7.9013999999999998,8.5091999999999999,8.0670999999999999,7.7908999999999997,7.7759,7.9086999999999996,7.6959,8.2697000000000003,8.2144999999999992,8.3802000000000003,7.2199,8.0577000000000005,7.8663999999999996,8.1076999999999995,7.8872,7.8665000000000003,8.6213999999999995,7.8661000000000003,7.8009000000000004,8.2294999999999998,7.5324,8.1264000000000003,null,null,null,null,null,null,null,8.3498810126582264,8.5176784810126573,8.6675130806582246,8.8416933130126587,8.5941914718354404,null,7.9515350617158012,8.3498810126582264,8.2741642050430517,7.9386618367346937,7.9077514294497391,7.8065367858250756,7.8865175288799598,null,{"$f":"[2]!mGetRate(BX$1,$B285,EOMONTH($B285,0)+1,\"FLAT\",E285,F285)","v":76.17226247311828},{"$f":"[2]!mGetRate(BY$1,$B285,EOMONTH($B285,0)+1,\"FLAT\",G285,H285)","v":71.249005698924719},{"$f":"[2]!mGetRate(BZ$1,$B285,EOMONTH($B285,0)+1,\"FLAT\",I285,J285)","v":73.967463548387101},{"$f":"IF(ValuationDate>$D285,\"\",[2]!mGetRate(CA$1,$B285,EOMONTH($B285,0)+1,\"FLAT\",M285,N285))","v":80.037262473118275},{"$f":"[2]!mGetRate(CB$1,$B285,EOMONTH($B285,0)+1,\"FLAT\",Q285,R285)","v":70.749005698924734},{"$f":"IF(ValuationDate>$D285,\"\",[2]!mGetRate(CC$1,$B285,EOMONTH($B285,0)+1,\"FLAT\",K285,L285))","v":82.769131397849463},{"$f":"[2]!mGetRate(CD$1,$B285,EOMONTH($B285,0)+1,\"FLAT\",AE285,AF285)","v":76.206024838709681},{"$f":"[2]!mGetRate(CE$1,$B285,EOMONTH($B285,0)+1,\"FLAT\",AA285,AB285)","v":73.249005698924719},{"$f":"[2]!mGetRate(CF$1,$B285,EOMONTH($B285,0)+1,\"FLAT\",O285,P285)","v":69.249005698924719},null,null,null,null,null,null,null,null,2039,"2039-01-01",8.5493395411050521,7.9077514294497391,7.9329183117413038,7.8032892189726812,7.9329183117413038,7.9437811330049257,8.1972418247880512]
[null,"2039-02-01","2039-02-28","2039-02-01",78.093649999999997,74.296800000000005,73.207989999999995,69.486969999999999,78.863029999999995,71.719530000000006,83.230919999999998,80.646190000000004,79.697969999999998,79.558989999999994,71.207989999999995,67.486969999999999,73.207989999999995,68.986969999999999,69.707989999999995,66.986969999999999,71.207989999999995,67.486969999999999,78.863029999999995,71.719530000000006,74.207989999999995,70.236969999999999,75.207989999999995,71.236969999999999,72.207989999999995,69.486969999999999,80.619330000000005,74.425730000000001,7.9382000000000001,8.5091999999999999,8.0855999999999995,7.7908999999999997,7.7759,7.9073000000000002,7.7159000000000004,8.3802000000000003,8.2697000000000003,8.2697000000000003,7.2199,8.0548000000000002,7.8651,8.1047999999999991,7.8853999999999997,7.8655999999999997,8.4993999999999996,7.8648999999999996,7.8009000000000004,8.2847000000000008,7.5423999999999998,8.1481999999999992,null,null,null,null,null,null,null,8.4057797468354423,8.4057797468354423,8.7255381188354431,8.7255381188354431,8.5656589328354436,null,7.9515350617158012,8.4057797468354423,8.3847023141615509,7.9386618367346937,7.928245332513578,7.8065367858250756,7.8865175288799598,null,{"$f":"[2]!mGetRate(BX$1,$B286,EOMONTH($B286,0)+1,\"FLAT\",E286,F286)","v":76.466428571428565},{"$f":"[2]!mGetRate(BY$1,$B286,EOMONTH($B286,0)+1,\"FLAT\",G286,H286)","v":71.61326714285714},{"$f":"[2]!mGetRate(BZ$1,$B286,EOMONTH($B286,0)+1,\"FLAT\",I286,J286)","v":75.80153},{"$f":"IF(ValuationDate>$D286,\"\",[2]!mGetRate(CA$1,$B286,EOMONTH($B286,0)+1,\"FLAT\",M286,N286))","v":79.638407142857133},{"$f":"[2]!mGetRate(CB$1,$B286,EOMONTH($B286,0)+1,\"FLAT\",Q286,R286)","v":71.398981428571417},{"$f":"IF(ValuationDate>$D286,\"\",[2]!mGetRate(CC$1,$B286,EOMONTH($B286,0)+1,\"FLAT\",K286,L286))","v":82.123178571428568},{"$f":"[2]!mGetRate(CD$1,$B286,EOMONTH($B286,0)+1,\"FLAT\",AE286,AF286)","v":77.964929999999995},{"$f":"[2]!mGetRate(CE$1,$B286,EOMONTH($B286,0)+1,\"FLAT\",AA286,AB286)","v":73.506124285714279},{"$f":"[2]!mGetRate(CF$1,$B286,EOMONTH($B286,0)+1,\"FLAT\",O286,P286)","v":69.61326714285714},null,null,null,null,null,null,null,null,2039,"2039-02-01",8.5683744212367525,7.928245332513578,7.9329183117413038,7.8032892189726812,7.9329183117413038,7.9643065845648602,8.1972418247880512]
[null,"2039-03-01","2039-03-31","2039-03-01",71.825630000000004,69.42398,65.308359999999993,64.43938,68.321849999999998,65.451319999999996,72.408540000000002,74.105040000000002,70.052319999999995,74.034480000000002,63.30836,62.43938,65.308359999999993,63.93938,63.55836,60.93938,63.30836,62.43938,68.321849999999998,65.451319999999996,66.308359999999993,65.18938,67.308359999999993,66.43938,64.058359999999993,64.43938,70.11815,68.47542,7.6250999999999998,7.9198000000000004,7.6250999999999998,7.4962,7.4812000000000003,7.6109999999999998,7.4137000000000004,7.9382000000000001,7.7908999999999997,7.6988000000000003,6.8883999999999999,7.7567000000000004,7.5689000000000002,7.8067000000000002,7.5883000000000003,7.5698999999999996,7.9233000000000002,7.5686999999999998,7.5061999999999998,7.8059000000000003,7.1809000000000003,7.8800999999999997,null,null,null,null,null,null,null,7.9209189873417705,7.8276531645569607,8.2222339833417717,8.1254204685569622,8.0240566509493654,null,7.6509128032235036,7.9209189873417705,7.9425498776875507,7.6379475510204085,7.6185824572189782,7.5107666356453349,7.5904853842290301,null,{"$f":"[2]!mGetRate(BX$1,$B287,EOMONTH($B287,0)+1,\"FLAT\",E287,F287)","v":70.82036331090174},{"$f":"[2]!mGetRate(BY$1,$B287,EOMONTH($B287,0)+1,\"FLAT\",G287,H287)","v":64.944628129205924},{"$f":"[2]!mGetRate(BZ$1,$B287,EOMONTH($B287,0)+1,\"FLAT\",I287,J287)","v":67.120322637954231},{"$f":"IF(ValuationDate>$D287,\"\",[2]!mGetRate(CA$1,$B287,EOMONTH($B287,0)+1,\"FLAT\",M287,N287))","v":71.719146056527592},{"$f":"[2]!mGetRate(CB$1,$B287,EOMONTH($B287,0)+1,\"FLAT\",Q287,R287)","v":64.735341453566619},{"$f":"IF(ValuationDate>$D287,\"\",[2]!mGetRate(CC$1,$B287,EOMONTH($B287,0)+1,\"FLAT\",K287,L287))","v":73.118649690444144},{"$f":"[2]!mGetRate(CD$1,$B287,EOMONTH($B287,0)+1,\"FLAT\",AE287,AF287)","v":69.430546998654094},{"$f":"[2]!mGetRate(CE$1,$B287,EOMONTH($B287,0)+1,\"FLAT\",AA287,AB287)","v":66.944628129205924},{"$f":"[2]!mGetRate(CF$1,$B287,EOMONTH($B287,0)+1,\"FLAT\",O287,P287)","v":62.944628129205924},null,null,null,null,null,null,null,null,2039,"2039-03-01",8.0945602428233361,7.6185824572189782,7.6322960532490054,7.5075185290752522,7.6322960532490054,7.6541670114942528,7.8998054097698835]
[null,"2039-04-01","2039-04-30","2039-04-01",67.149910000000006,61.888579999999997,60.087890000000002,57.641080000000002,63.19632,57.996319999999997,66.362179999999995,66.758210000000005,58.599530000000001,57.848309999999998,58.087890000000002,55.641080000000002,58.587890000000002,56.891080000000002,55.087890000000002,53.641080000000002,58.087890000000002,55.641080000000002,63.19632,57.996319999999997,58.587890000000002,55.641080000000002,62.087890000000002,59.641080000000002,58.587890000000002,56.141080000000002,61.903919999999999,60.93262,7.3304,7.6067,7.3304,7.1646999999999998,7.1497000000000002,7.2733999999999996,7.0872000000000002,7.6067,7.4409000000000001,7.2382999999999997,6.6120999999999999,7.4123000000000001,7.2317,7.4622999999999999,7.2484000000000002,7.2343999999999999,7.4135999999999997,7.2314999999999996,7.1746999999999996,7.4558999999999997,6.7995999999999999,7.5804,null,null,null,null,null,null,null,7.5664886075949349,7.3613240506329101,7.8543216035949355,7.6413528946329112,7.6058717891139231,null,7.3127510160155058,7.5664886075949349,7.6109355503320515,7.2996822448979595,7.284019489701814,7.1780628528676482,7.2574868910095427,null,{"$f":"[2]!mGetRate(BX$1,$B288,EOMONTH($B288,0)+1,\"FLAT\",E288,F288)","v":64.928459555555563},{"$f":"[2]!mGetRate(BY$1,$B288,EOMONTH($B288,0)+1,\"FLAT\",G288,H288)","v":59.054792444444445},{"$f":"[2]!mGetRate(BZ$1,$B288,EOMONTH($B288,0)+1,\"FLAT\",I288,J288)","v":61.000764444444449},{"$f":"IF(ValuationDate>$D288,\"\",[2]!mGetRate(CA$1,$B288,EOMONTH($B288,0)+1,\"FLAT\",M288,N288))","v":58.282348222222225},{"$f":"[2]!mGetRate(CB$1,$B288,EOMONTH($B288,0)+1,\"FLAT\",Q288,R288)","v":57.871459111111115},{"$f":"IF(ValuationDate>$D288,\"\",[2]!mGetRate(CC$1,$B288,EOMONTH($B288,0)+1,\"FLAT\",K288,L288))","v":66.529392666666666},{"$f":"[2]!mGetRate(CD$1,$B288,EOMONTH($B288,0)+1,\"FLAT\",AE288,AF288)","v":61.493815555555564},{"$f":"[2]!mGetRate(CE$1,$B288,EOMONTH($B288,0)+1,\"FLAT\",AA288,AB288)","v":61.054792444444445},{"$f":"[2]!mGetRate(CF$1,$B288,EOMONTH($B288,0)+1,\"FLAT\",O288,P288)","v":57.054792444444445},null,null,null,null,null,null,null,null,2039,"2039-04-01",7.7913397468875401,7.284019489701814,7.2941342660410085,7.1748141391838454,7.2941342660410085,7.3190890147783243,7.5652272910779166]
[null,"2039-05-01","2039-05-31","2039-05-01",64.864649999999997,57.725270000000002,62.234020000000001,58.673900000000003,60.835410000000003,53.843159999999997,68.010480000000001,65.011150000000001,61.715220000000002,57.915230000000001,60.734020000000001,56.673900000000003,62.234020000000001,58.673900000000003,58.234020000000001,53.673900000000003,60.734020000000001,56.673900000000003,60.835410000000003,53.843159999999997,60.734020000000001,56.673900000000003,63.734020000000001,60.173900000000003,60.734020000000001,56.673900000000003,63.336309999999997,57.824460000000002,7.3487999999999998,7.5697999999999999,7.3304,7.1830999999999996,7.1680999999999999,7.2918000000000003,7.1055999999999999,7.5697999999999999,7.4225000000000003,7.2751999999999999,6.7042000000000002,7.4306999999999999,7.2500999999999998,7.4806999999999997,7.2675999999999998,7.2527999999999997,7.4485000000000001,7.2499000000000002,7.1931000000000003,7.4375,6.8978999999999999,7.5937999999999999,null,null,null,null,null,null,null,7.5478556962025305,7.3986911392405048,7.8349799242025311,7.6801413712405058,7.6154170327215178,null,7.3315207803733555,7.5478556962025305,7.5740228243006253,7.3184577551020409,7.3028738805205453,7.1965296691666198,7.275970065293822,null,{"$f":"[2]!mGetRate(BX$1,$B289,EOMONTH($B289,0)+1,\"FLAT\",E289,F289)","v":61.563646344086017},{"$f":"[2]!mGetRate(BY$1,$B289,EOMONTH($B289,0)+1,\"FLAT\",G289,H289)","v":60.587943010752696},{"$f":"[2]!mGetRate(BZ$1,$B289,EOMONTH($B289,0)+1,\"FLAT\",I289,J289)","v":57.60243419354839},{"$f":"IF(ValuationDate>$D289,\"\",[2]!mGetRate(CA$1,$B289,EOMONTH($B289,0)+1,\"FLAT\",M289,N289))","v":59.958235376344085},{"$f":"[2]!mGetRate(CB$1,$B289,EOMONTH($B289,0)+1,\"FLAT\",Q289,R289)","v":60.587943010752696},{"$f":"IF(ValuationDate>$D289,\"\",[2]!mGetRate(CC$1,$B289,EOMONTH($B289,0)+1,\"FLAT\",K289,L289))","v":66.623693010752689},{"$f":"[2]!mGetRate(CD$1,$B289,EOMONTH($B289,0)+1,\"FLAT\",AE289,AF289)","v":60.787820215053763},{"$f":"[2]!mGetRate(CE$1,$B289,EOMONTH($B289,0)+1,\"FLAT\",AA289,AB289)","v":62.087943010752696},{"$f":"[2]!mGetRate(CF$1,$B289,EOMONTH($B289,0)+1,\"FLAT\",O289,P289)","v":58.856760215053768},null,null,null,null,null,null,null,null,2039,"2039-05-01",7.7913397468875401,7.3028738805205453,7.3129040303988573,7.1932809891808338,7.3129040303988573,7.3379724302134637,7.5837981429148158]
[null,"2039-06-01","2039-06-30","2039-06-01",70.185159999999996,59.913260000000001,65.111320000000006,59.470970000000001,66.15907,56.032269999999997,73.021199999999993,67.013940000000005,65.659130000000005,59.938420000000001,63.361319999999999,57.970970000000001,64.361320000000006,58.970970000000001,61.611319999999999,55.470970000000001,63.361319999999999,57.970970000000001,66.15907,56.032269999999997,66.111320000000006,59.970970000000001,67.611320000000006,61.470970000000001,64.111320000000006,58.220970000000001,69.983069999999998,60.916069999999998,7.4040999999999997,7.6067,7.3487999999999998,7.0726000000000004,7.0575999999999999,7.1817000000000002,6.9926000000000004,7.3487999999999998,7.2015000000000002,7.1646999999999998,6.6304999999999996,7.3211000000000004,7.14,7.3711000000000002,7.1577999999999999,7.1425999999999998,7.3387000000000002,7.1398000000000001,7.0826000000000002,7.2164999999999999,6.8442999999999996,7.6516000000000002,null,null,null,null,null,null,null,7.3240582278481003,7.2867924050632897,7.6026695358481016,7.5639861770632901,7.4443765864556948,null,7.2188001846373568,7.3240582278481003,7.3529466060636253,7.2057026530612243,7.1870833282098587,7.0856284082407246,7.1649705675539934,null,{"$f":"[2]!mGetRate(BX$1,$B290,EOMONTH($B290,0)+1,\"FLAT\",E290,F290)","v":65.848135555555558},{"$f":"[2]!mGetRate(BY$1,$B290,EOMONTH($B290,0)+1,\"FLAT\",G290,H290)","v":62.729838888888892},{"$f":"[2]!mGetRate(BZ$1,$B290,EOMONTH($B290,0)+1,\"FLAT\",I290,J290)","v":61.883310000000002},{"$f":"IF(ValuationDate>$D290,\"\",[2]!mGetRate(CA$1,$B290,EOMONTH($B290,0)+1,\"FLAT\",M290,N290))","v":63.243719111111119},{"$f":"[2]!mGetRate(CB$1,$B290,EOMONTH($B290,0)+1,\"FLAT\",Q290,R290)","v":62.085394444444447},{"$f":"IF(ValuationDate>$D290,\"\",[2]!mGetRate(CC$1,$B290,EOMONTH($B290,0)+1,\"FLAT\",K290,L290))","v":70.484801333333337},{"$f":"[2]!mGetRate(CD$1,$B290,EOMONTH($B290,0)+1,\"FLAT\",AE290,AF290)","v":66.154781111111106},{"$f":"[2]!mGetRate(CE$1,$B290,EOMONTH($B290,0)+1,\"FLAT\",AA290,AB290)","v":65.018727777777784},{"$f":"[2]!mGetRate(CF$1,$B290,EOMONTH($B290,0)+1,\"FLAT\",O290,P290)","v":61.085394444444447},null,null,null,null,null,null,null,null,2039,"2039-06-01",7.8102717357752853,7.1870833282098587,7.2001834346628586,7.0823795258836988,7.2001834346628586,7.2220036288998353,7.4722721033508286]
[null,"2039-07-01","2039-07-31","2039-07-01",84.738209999999995,71.638919999999999,80.564949999999996,69.660740000000004,80.210629999999995,67.609889999999993,88.416870000000003,77.686300000000003,81.673169999999999,73.038929999999993,85.314949999999996,70.660740000000004,85.564949999999996,70.660740000000004,78.564949999999996,67.160740000000004,85.314949999999996,70.660740000000004,80.210629999999995,67.609889999999993,83.064949999999996,71.160740000000004,84.564949999999996,72.160740000000004,82.064949999999996,69.160740000000004,84.326030000000003,70.041589999999999,7.6803999999999997,7.9198000000000004,7.6435000000000004,7.3304,7.3154000000000003,7.4401999999999999,7.2529000000000003,7.4225000000000003,7.1646999999999998,7.2015000000000002,6.87,7.5803000000000003,7.3983999999999996,7.6303000000000001,7.4165000000000001,7.4008000000000003,7.3888999999999996,7.3982999999999999,7.3403999999999998,7.1797000000000004,7.0987,7.9779,null,null,null,null,null,null,null,7.2867924050632897,7.3240582278481003,7.5639861770632901,7.6026695358481016,7.4443765864556948,null,7.4817809048250545,7.2867924050632897,7.4266720236385888,7.4687638775510203,7.4538114765857166,7.344364562690461,7.4239359116022099,null,{"$f":"[2]!mGetRate(BX$1,$B291,EOMONTH($B291,0)+1,\"FLAT\",E291,F291)","v":78.681549032258062},{"$f":"[2]!mGetRate(BY$1,$B291,EOMONTH($B291,0)+1,\"FLAT\",G291,H291)","v":75.523218494623649},{"$f":"[2]!mGetRate(BZ$1,$B291,EOMONTH($B291,0)+1,\"FLAT\",I291,J291)","v":74.384481397849456},{"$f":"IF(ValuationDate>$D291,\"\",[2]!mGetRate(CA$1,$B291,EOMONTH($B291,0)+1,\"FLAT\",M291,N291))","v":77.680994516129019},{"$f":"[2]!mGetRate(CB$1,$B291,EOMONTH($B291,0)+1,\"FLAT\",Q291,R291)","v":78.673756129032256},{"$f":"IF(ValuationDate>$D291,\"\",[2]!mGetRate(CC$1,$B291,EOMONTH($B291,0)+1,\"FLAT\",K291,L291))","v":83.455423655913975},{"$f":"[2]!mGetRate(CD$1,$B291,EOMONTH($B291,0)+1,\"FLAT\",AE291,AF291)","v":77.721396451612904},{"$f":"[2]!mGetRate(CE$1,$B291,EOMONTH($B291,0)+1,\"FLAT\",AA291,AB291)","v":78.82967010752688},{"$f":"[2]!mGetRate(CF$1,$B291,EOMONTH($B291,0)+1,\"FLAT\",O291,P291)","v":78.539347526881713},null,null,null,null,null,null,null,null,2039,"2039-07-01",8.1134922317110831,7.4538114765857166,7.4631641548505563,7.3411161524719484,7.4631641548505563,7.4891423809523809,7.7324658861526041]
[null,"2039-08-01","2039-08-31","2039-08-01",87.283580000000001,73.071079999999995,85.183719999999994,71.608180000000004,82.783540000000002,69.732929999999996,95.095640000000003,80.874279999999999,90.257230000000007,76.628410000000002,89.683719999999994,72.108180000000004,89.683719999999994,72.608180000000004,83.183719999999994,69.608180000000004,89.683719999999994,72.108180000000004,82.783540000000002,69.732929999999996,87.183719999999994,73.108180000000004,88.933719999999994,73.858180000000004,87.433719999999994,71.608180000000004,84.855339999999998,74.27373,7.7172000000000001,7.9935,7.7172000000000001,7.4592999999999998,7.4443000000000001,7.5694999999999997,7.3818000000000001,7.5145999999999997,7.2567000000000004,7.2382999999999997,6.9805000000000001,7.71,7.5277000000000003,7.76,7.5460000000000003,7.53,7.4276999999999997,7.5274999999999999,7.4692999999999996,7.2717000000000001,7.2141999999999999,8.0122,null,null,null,null,null,null,null,7.3799569620253154,7.3613240506329101,7.6606945740253165,7.6413528946329112,7.5108321203291126,null,7.6132712649189029,7.3799569620253154,7.5188037869853197,7.6002944897959184,7.5858946818321558,7.4737326399153297,7.5534185836263177,null,{"$f":"[2]!mGetRate(BX$1,$B292,EOMONTH($B292,0)+1,\"FLAT\",E292,F292)","v":81.323499354838702},{"$f":"[2]!mGetRate(BY$1,$B292,EOMONTH($B292,0)+1,\"FLAT\",G292,H292)","v":79.490751612903239},{"$f":"[2]!mGetRate(BZ$1,$B292,EOMONTH($B292,0)+1,\"FLAT\",I292,J292)","v":77.310703548387082},{"$f":"IF(ValuationDate>$D292,\"\",[2]!mGetRate(CA$1,$B292,EOMONTH($B292,0)+1,\"FLAT\",M292,N292))","v":84.541918387096786},{"$f":"[2]!mGetRate(CB$1,$B292,EOMONTH($B292,0)+1,\"FLAT\",Q292,R292)","v":82.523009677419353},{"$f":"IF(ValuationDate>$D292,\"\",[2]!mGetRate(CC$1,$B292,EOMONTH($B292,0)+1,\"FLAT\",K292,L292))","v":89.131843870967742},{"$f":"[2]!mGetRate(CD$1,$B292,EOMONTH($B292,0)+1,\"FLAT\",AE292,AF292)","v":80.417890645161279},{"$f":"[2]!mGetRate(CE$1,$B292,EOMONTH($B292,0)+1,\"FLAT\",AA292,AB292)","v":82.611719354838712},{"$f":"[2]!mGetRate(CF$1,$B292,EOMONTH($B292,0)+1,\"FLAT\",O292,P292)","v":82.31333225806452},null,null,null,null,null,null,null,null,2039,"2039-08-01",8.1893230785060194,7.5858946818321558,7.5946545149444047,7.4704844657660727,7.5946545149444047,7.621428916256157,7.8625627775534923]
[null,"2039-09-01","2039-09-30","2039-09-01",77.036069999999995,69.121939999999995,73.194890000000001,65.587630000000004,75.599850000000004,66.126720000000006,84.362570000000005,76.106759999999994,80.885310000000004,71.732479999999995,76.694890000000001,63.587629999999997,76.194890000000001,64.087630000000004,70.194890000000001,64.587630000000004,76.694890000000001,63.587629999999997,75.599850000000004,66.126720000000006,74.694890000000001,66.587630000000004,76.194890000000001,67.337630000000004,74.194890000000001,63.087629999999997,78.888949999999994,68.386719999999997,7.4778000000000002,7.8460999999999999,7.5145999999999997,7.2567000000000004,7.2416999999999998,7.367,7.1767000000000003,7.4592999999999998,7.2015000000000002,7.1830999999999996,6.8147000000000002,7.5076999999999998,7.3253000000000004,7.5576999999999996,7.3436000000000003,7.3274999999999997,7.3737000000000004,7.3250999999999999,7.2667000000000002,7.2164999999999999,7.0522,7.7678000000000003,null,null,null,null,null,null,null,7.3240582278481003,7.3054253164556942,7.6026695358481016,7.5833278564556945,7.4538702341518981,null,7.4065998378047544,7.3240582278481003,7.4634847151821253,7.3935597959183665,7.3757297059124918,7.2703969343625108,7.3499027624309399,null,{"$f":"[2]!mGetRate(BX$1,$B293,EOMONTH($B293,0)+1,\"FLAT\",E293,F293)","v":73.518678888888886},{"$f":"[2]!mGetRate(BY$1,$B293,EOMONTH($B293,0)+1,\"FLAT\",G293,H293)","v":69.813885555555558},{"$f":"[2]!mGetRate(BZ$1,$B293,EOMONTH($B293,0)+1,\"FLAT\",I293,J293)","v":71.389570000000006},{"$f":"IF(ValuationDate>$D293,\"\",[2]!mGetRate(CA$1,$B293,EOMONTH($B293,0)+1,\"FLAT\",M293,N293))","v":76.81738555555556},{"$f":"[2]!mGetRate(CB$1,$B293,EOMONTH($B293,0)+1,\"FLAT\",Q293,R293)","v":70.813885555555558},{"$f":"IF(ValuationDate>$D293,\"\",[2]!mGetRate(CC$1,$B293,EOMONTH($B293,0)+1,\"FLAT\",K293,L293))","v":80.693321111111118},{"$f":"[2]!mGetRate(CD$1,$B293,EOMONTH($B293,0)+1,\"FLAT\",AE293,AF293)","v":74.221292222222218},{"$f":"[2]!mGetRate(CE$1,$B293,EOMONTH($B293,0)+1,\"FLAT\",AA293,AB293)","v":72.258330000000001},{"$f":"[2]!mGetRate(CF$1,$B293,EOMONTH($B293,0)+1,\"FLAT\",O293,P293)","v":70.869441111111115},null,null,null,null,null,null,null,null,2039,"2039-09-01",7.9808654182529066,7.3757297059124918,7.3879830878302561,7.2671483891687902,7.3879830878302561,7.4109404105090304,7.6580815502624153]
[null,"2039-10-01","2039-10-31","2039-10-01",72.243660000000006,67.935730000000007,69.781199999999998,64.740589999999997,72.768770000000004,65.432659999999998,80.034520000000001,76.204229999999995,76.407799999999995,74.392489999999995,69.781199999999998,62.740589999999997,69.281199999999998,64.240589999999997,66.781199999999998,62.240589999999997,69.781199999999998,62.740589999999997,72.768770000000004,65.432659999999998,70.781199999999998,65.490589999999997,71.781199999999998,66.490589999999997,69.781199999999998,63.240589999999997,76.568169999999995,70.479860000000002,7.4778000000000002,7.9382000000000001,7.5514000000000001,7.2935999999999996,7.2786,7.4043000000000001,7.2161,7.7908999999999997,7.5330000000000004,7.6619000000000002,6.8147000000000002,7.5453999999999999,7.3624999999999998,7.5953999999999997,7.3810000000000002,7.3646000000000003,7.8623000000000003,7.3623000000000003,7.3036000000000003,7.548,7.0321999999999996,7.7252999999999998,null,null,null,null,null,null,null,7.6597544303797456,7.790286075949366,7.9511351183797467,8.0866319919493659,7.8719519041645558,null,7.4442413761093542,7.6597544303797456,7.7951990770255142,7.4312128571428566,7.4161026949482531,7.307430930092516,7.3869695630336505,null,{"$f":"[2]!mGetRate(BX$1,$B294,EOMONTH($B294,0)+1,\"FLAT\",E294,F294)","v":70.344465053763443},{"$f":"[2]!mGetRate(BY$1,$B294,EOMONTH($B294,0)+1,\"FLAT\",G294,H294)","v":67.558995591397846},{"$f":"[2]!mGetRate(BZ$1,$B294,EOMONTH($B294,0)+1,\"FLAT\",I294,J294)","v":69.534570967741928},{"$f":"IF(ValuationDate>$D294,\"\",[2]!mGetRate(CA$1,$B294,EOMONTH($B294,0)+1,\"FLAT\",M294,N294))","v":75.519329999999982},{"$f":"[2]!mGetRate(CB$1,$B294,EOMONTH($B294,0)+1,\"FLAT\",Q294,R294)","v":67.05899559139786},{"$f":"IF(ValuationDate>$D294,\"\",[2]!mGetRate(CC$1,$B294,EOMONTH($B294,0)+1,\"FLAT\",K294,L294))","v":78.345897526881714},{"$f":"[2]!mGetRate(CD$1,$B294,EOMONTH($B294,0)+1,\"FLAT\",AE294,AF294)","v":73.884076344086012},{"$f":"[2]!mGetRate(CE$1,$B294,EOMONTH($B294,0)+1,\"FLAT\",AA294,AB294)","v":69.448780537634406},{"$f":"[2]!mGetRate(CF$1,$B294,EOMONTH($B294,0)+1,\"FLAT\",O294,P294)","v":66.677275161290325},null,null,null,null,null,null,null,null,2039,"2039-10-01",8.0187293960283981,7.4161026949482531,{"$f":"(($AK294+CS$4)*(1/(1-CS$2))+CS$3)","v":7.4256246261348569},7.3041824524779697,7.4256246261348569,7.4513755500821013,7.6953241824788048]
[null,"2039-11-01","2039-11-30","2039-11-01",73.502600000000001,70.043199999999999,70.556700000000006,65.944739999999996,74.325339999999997,67.155860000000004,82.009860000000003,77.84151,78.13982,76.120850000000004,69.056700000000006,64.444739999999996,70.056700000000006,65.444739999999996,67.306700000000006,63.944740000000003,69.056700000000006,64.444739999999996,74.325339999999997,67.155860000000004,71.556700000000006,66.444739999999996,72.556700000000006,67.694739999999996,69.056700000000006,64.944739999999996,78.259140000000002,69.651160000000004,7.5330000000000004,8.1039999999999992,7.6988000000000003,7.3856999999999999,7.3707000000000003,7.5004999999999997,7.2907000000000002,7.8644999999999996,7.7355999999999998,7.9749999999999996,6.9067999999999996,7.6463000000000001,7.4584000000000001,7.6962999999999999,7.4790999999999999,7.4593999999999996,8.1971000000000007,7.4581999999999997,7.3956999999999997,7.7506000000000004,7.2154999999999996,7.8155000000000001,null,null,null,null,null,null,null,7.8649189873417704,8.1073493670886059,8.164103827341771,8.4157558950886067,8.1380320192151885,null,7.5381922074875041,7.8649189873417704,7.8688244601125872,7.5251924489795918,7.4925449533763713,7.3998653747194387,7.4794858864892015,null,{"$f":"[2]!mGetRate(BX$1,$B295,EOMONTH($B295,0)+1,\"FLAT\",E295,F295)","v":71.962423300970869},{"$f":"[2]!mGetRate(BY$1,$B295,EOMONTH($B295,0)+1,\"FLAT\",G295,H295)","v":68.50338632454924},{"$f":"[2]!mGetRate(BZ$1,$B295,EOMONTH($B295,0)+1,\"FLAT\",I295,J295)","v":71.133380110957006},{"$f":"IF(ValuationDate>$D295,\"\",[2]!mGetRate(CA$1,$B295,EOMONTH($B295,0)+1,\"FLAT\",M295,N295))","v":77.240944313453539},{"$f":"[2]!mGetRate(CB$1,$B295,EOMONTH($B295,0)+1,\"FLAT\",Q295,R295)","v":68.00338632454924},{"$f":"IF(ValuationDate>$D295,\"\",[2]!mGetRate(CC$1,$B295,EOMONTH($B295,0)+1,\"FLAT\",K295,L295))","v":80.154048141470184},{"$f":"[2]!mGetRate(CD$1,$B295,EOMONTH($B295,0)+1,\"FLAT\",AE295,AF295)","v":74.426738363384189},{"$f":"[2]!mGetRate(CE$1,$B295,EOMONTH($B295,0)+1,\"FLAT\",AA295,AB295)","v":70.392082579750351},{"$f":"[2]!mGetRate(CF$1,$B295,EOMONTH($B295,0)+1,\"FLAT\",O295,P295)","v":67.00338632454924},null,null,null,null,null,null,null,null,2039,"2039-11-01",8.1703910896182741,7.4925449533763713,7.5195754575130067,7.3966170657781163,7.5195754575130067,7.5279354844006567,7.7882793702058946]
[null,"2039-12-01","2039-12-31","2039-12-01",77.104129999999998,73.818939999999998,72.226119999999995,69.605869999999996,75.682069999999996,70.100719999999995,83.047629999999998,82.027169999999998,80.506919999999994,80.035899999999998,70.226119999999995,67.605869999999996,71.726119999999995,69.105869999999996,69.226119999999995,67.605869999999996,70.226119999999995,67.605869999999996,75.682069999999996,70.100719999999995,73.226119999999995,70.355869999999996,74.226119999999995,70.855869999999996,72.726119999999995,69.605869999999996,79.431470000000004,74.678219999999996,7.9565999999999999,8.6196999999999999,8.1408000000000005,7.8460999999999999,7.8311000000000002,7.9635999999999996,7.7535999999999996,8.3065999999999995,8.2144999999999992,8.5459999999999994,7.2935999999999996,8.1122999999999994,7.9212999999999996,8.1623000000000001,7.9432999999999998,7.9215,8.7886000000000006,7.9211,7.8560999999999996,8.2294999999999998,7.6147999999999998,8.2265999999999995,null,null,null,null,null,null,null,8.3498810126582264,8.6855772151898716,8.6675130806582246,9.0159786631898733,8.6797374929240476,null,8.0078443547893521,8.3498810126582264,8.3110769310744779,7.9949883673469389,7.9668763397889126,7.8619372347219931,7.9419670517327976,null,{"$f":"[2]!mGetRate(BX$1,$B296,EOMONTH($B296,0)+1,\"FLAT\",E296,F296)","v":75.655820430107525},{"$f":"[2]!mGetRate(BY$1,$B296,EOMONTH($B296,0)+1,\"FLAT\",G296,H296)","v":71.070956021505367},{"$f":"[2]!mGetRate(BZ$1,$B296,EOMONTH($B296,0)+1,\"FLAT\",I296,J296)","v":73.221474838709668},{"$f":"IF(ValuationDate>$D296,\"\",[2]!mGetRate(CA$1,$B296,EOMONTH($B296,0)+1,\"FLAT\",M296,N296))","v":80.29926602150536},{"$f":"[2]!mGetRate(CB$1,$B296,EOMONTH($B296,0)+1,\"FLAT\",Q296,R296)","v":70.570956021505367},{"$f":"IF(ValuationDate>$D296,\"\",[2]!mGetRate(CC$1,$B296,EOMONTH($B296,0)+1,\"FLAT\",K296,L296))","v":82.597749784946245},{"$f":"[2]!mGetRate(CD$1,$B296,EOMONTH($B296,0)+1,\"FLAT\",AE296,AF296)","v":77.335951182795696},{"$f":"[2]!mGetRate(CE$1,$B296,EOMONTH($B296,0)+1,\"FLAT\",AA296,AB296)","v":72.740310860215047},{"$f":"[2]!mGetRate(CF$1,$B296,EOMONTH($B296,0)+1,\"FLAT\",O296,P296)","v":69.070956021505367},null,null,null,null,null,null,null,null,2039,"2039-12-01",8.6251703878999919,7.9668763397889126,7.9892276048148529,7.8586897689636483,7.9892276048148529,8.0029970607553356,8.2529543802987497]
[null,"2040-01-01","2040-01-31","2040-01-01",82.508030000000005,76.241680000000002,75.596469999999997,71.061089999999993,80.103380000000001,72.209530000000001,87.902500000000003,82.775710000000004,84.015550000000005,81.095320000000001,73.596469999999997,69.061089999999993,75.096469999999997,70.561089999999993,72.096469999999997,68.561089999999993,73.596469999999997,69.061089999999993,80.103380000000001,72.209530000000001,76.596469999999997,71.811089999999993,77.596469999999997,73.061089999999993,76.596469999999997,71.061089999999993,81.658379999999994,75.242930000000001,8.1257000000000001,8.7682000000000002,8.2957999999999998,8.0312000000000001,8.0161999999999995,8.1489999999999991,7.9362000000000004,8.5602999999999998,8.5036000000000005,8.6547999999999998,7.4454000000000002,8.2980999999999998,8.1067,8.3481000000000005,8.1275999999999993,8.1067999999999998,8.8960000000000008,8.1065000000000005,8.0411999999999999,8.5185999999999993,7.7579000000000002,8.3506999999999998,null,null,null,null,null,null,null,8.6426405063291121,8.7957544303797448,8.9714087063291128,9.130346854379745,8.8850376243544282,null,8.1966641038457624,8.6426405063291121,8.5648644268515213,8.1838659183673474,8.1539856747617598,8.047709392164375,8.127903766951281,null,{"$f":"[2]!mGetRate(BX$1,$B297,EOMONTH($B297,0)+1,\"FLAT\",E297,F297)","v":79.610685376344094},{"$f":"[2]!mGetRate(BY$1,$B297,EOMONTH($B297,0)+1,\"FLAT\",G297,H297)","v":73.499466344086017},{"$f":"[2]!mGetRate(BZ$1,$B297,EOMONTH($B297,0)+1,\"FLAT\",I297,J297)","v":76.453535376344092},{"$f":"IF(ValuationDate>$D297,\"\",[2]!mGetRate(CA$1,$B297,EOMONTH($B297,0)+1,\"FLAT\",M297,N297))","v":82.665336129032269},{"$f":"[2]!mGetRate(CB$1,$B297,EOMONTH($B297,0)+1,\"FLAT\",Q297,R297)","v":72.999466344086017},{"$f":"IF(ValuationDate>$D297,\"\",[2]!mGetRate(CC$1,$B297,EOMONTH($B297,0)+1,\"FLAT\",K297,L297))","v":85.532048709677426},{"$f":"[2]!mGetRate(CD$1,$B297,EOMONTH($B297,0)+1,\"FLAT\",AE297,AF297)","v":78.692096666666671},{"$f":"[2]!mGetRate(CE$1,$B297,EOMONTH($B297,0)+1,\"FLAT\",AA297,AB297)","v":75.499466344086017},{"$f":"[2]!mGetRate(CF$1,$B297,EOMONTH($B297,0)+1,\"FLAT\",O297,P297)","v":71.499466344086017},null,null,null,null,null,null,null,null,2040,"2040-01-01",8.7846518160304559,8.1539856747617598,8.1780473538712659,8.0444622654007514,8.1780473538712659,8.1903944334975378,8.4397731126362547]
[null,"2040-02-01","2040-02-29","2040-02-01",81.47878,76.925139999999999,75.674369999999996,72.003050000000002,81.007530000000003,73.924769999999995,86.328249999999997,83.722859999999997,82.399559999999994,82.475139999999996,73.674369999999996,70.003050000000002,75.674369999999996,71.503050000000002,72.174369999999996,69.503050000000002,73.674369999999996,70.003050000000002,81.007530000000003,73.924769999999995,76.674369999999996,72.753050000000002,77.674369999999996,73.753050000000002,74.674369999999996,72.003050000000002,82.763729999999995,76.631069999999994,8.1635000000000009,8.8059999999999992,8.3147000000000002,8.0312000000000001,8.0161999999999995,8.1477000000000004,7.9561999999999999,8.7303999999999995,8.6547999999999998,8.6547999999999998,7.4264999999999999,8.2950999999999997,8.1053999999999995,8.3451000000000004,8.1257999999999999,8.1059000000000001,8.8844999999999992,8.1052,8.0411999999999999,8.6698000000000004,7.7489999999999997,8.3734999999999999,null,null,null,null,null,null,null,8.7957544303797448,8.7957544303797448,9.130346854379745,9.130346854379745,8.9630506423797449,null,8.1966641038457624,8.7957544303797448,8.7350230907524882,8.1838659183673474,8.1744795778255988,8.047709392164375,8.127903766951281,null,{"$f":"[2]!mGetRate(BX$1,$B298,EOMONTH($B298,0)+1,\"FLAT\",E298,F298)","v":79.542174482758625},{"$f":"[2]!mGetRate(BY$1,$B298,EOMONTH($B298,0)+1,\"FLAT\",G298,H298)","v":74.113004022988505},{"$f":"[2]!mGetRate(BZ$1,$B298,EOMONTH($B298,0)+1,\"FLAT\",I298,J298)","v":77.995321724137924},{"$f":"IF(ValuationDate>$D298,\"\",[2]!mGetRate(CA$1,$B298,EOMONTH($B298,0)+1,\"FLAT\",M298,N298))","v":82.431703218390794},{"$f":"[2]!mGetRate(CB$1,$B298,EOMONTH($B298,0)+1,\"FLAT\",Q298,R298)","v":73.90036034482759},{"$f":"IF(ValuationDate>$D298,\"\",[2]!mGetRate(CC$1,$B298,EOMONTH($B298,0)+1,\"FLAT\",K298,L298))","v":85.220210574712638},{"$f":"[2]!mGetRate(CD$1,$B298,EOMONTH($B298,0)+1,\"FLAT\",AE298,AF298)","v":80.155587241379294},{"$f":"[2]!mGetRate(CE$1,$B298,EOMONTH($B298,0)+1,\"FLAT\",AA298,AB298)","v":76.00668218390804},{"$f":"[2]!mGetRate(CF$1,$B298,EOMONTH($B298,0)+1,\"FLAT\",O298,P298)","v":72.113004022988505},null,null,null,null,null,null,null,null,2040,"2040-02-01",8.8040982611379786,8.1744795778255988,8.1780473538712659,8.0444622654007514,8.1780473538712659,8.2109198850574714,8.4397731126362547]
[null,"2040-03-01","2040-03-31","2040-03-01",73.999229999999997,71.792019999999994,67.384190000000004,66.691959999999995,70.229349999999997,67.710430000000002,74.275099999999995,76.890590000000003,71.732309999999998,76.426829999999995,65.384190000000004,64.691959999999995,67.384190000000004,66.191959999999995,65.634190000000004,63.191960000000002,65.384190000000004,64.691959999999995,70.229349999999997,67.710430000000002,68.384190000000004,67.441959999999995,69.384190000000004,68.691959999999995,66.134190000000004,66.691959999999995,72.025649999999999,70.734530000000007,7.8612000000000002,8.2202000000000002,7.8989000000000003,7.7289000000000003,7.7138999999999998,7.8437000000000001,7.6463999999999999,8.2202000000000002,8.1067999999999998,8.0122999999999998,7.1997999999999998,7.9893999999999998,7.8015999999999996,8.0394000000000005,7.8209999999999997,7.8025000000000002,8.2369000000000003,7.8014000000000001,7.7389000000000001,8.1218000000000004,7.4923000000000002,8.1161999999999992,null,null,null,null,null,null,null,8.2408177215189848,8.1451215189873398,8.5543011855189857,8.4549648429873407,8.3488013172531623,null,7.8882891165969609,8.2408177215189848,8.2246471335374789,7.8753965306122442,7.8570290193667391,7.7443116439481017,7.824237267704671,null,{"$f":"[2]!mGetRate(BX$1,$B299,EOMONTH($B299,0)+1,\"FLAT\",E299,F299)","v":73.075350713324355},{"$f":"[2]!mGetRate(BY$1,$B299,EOMONTH($B299,0)+1,\"FLAT\",G299,H299)","v":67.094440969044413},{"$f":"[2]!mGetRate(BZ$1,$B299,EOMONTH($B299,0)+1,\"FLAT\",I299,J299)","v":69.174997213997315},{"$f":"IF(ValuationDate>$D299,\"\",[2]!mGetRate(CA$1,$B299,EOMONTH($B299,0)+1,\"FLAT\",M299,N299))","v":73.697310969044409},{"$f":"[2]!mGetRate(CB$1,$B299,EOMONTH($B299,0)+1,\"FLAT\",Q299,R299)","v":66.885154293405108},{"$f":"IF(ValuationDate>$D299,\"\",[2]!mGetRate(CC$1,$B299,EOMONTH($B299,0)+1,\"FLAT\",K299,L299))","v":75.369874414535659},{"$f":"[2]!mGetRate(CD$1,$B299,EOMONTH($B299,0)+1,\"FLAT\",AE299,AF299)","v":71.485221574697178},{"$f":"[2]!mGetRate(CE$1,$B299,EOMONTH($B299,0)+1,\"FLAT\",AA299,AB299)","v":69.094440969044413},{"$f":"[2]!mGetRate(CF$1,$B299,EOMONTH($B299,0)+1,\"FLAT\",O299,P299)","v":65.094440969044413},null,null,null,null,null,null,null,null,2040,"2040-03-01",8.3762764687725078,7.8570290193667391,7.8696723666224626,7.7410639635480436,7.8696723666224626,7.8929806403940876,8.1346661283811077]
[null,"2040-04-01","2040-04-30","2040-04-01",70.077799999999996,64.415639999999996,63.032209999999999,59.583959999999998,66.012349999999998,60.40945,69.780789999999996,69.323329999999999,61.888530000000003,59.706330000000001,61.032209999999999,57.583959999999998,61.532209999999999,58.833959999999998,58.032209999999999,55.583959999999998,61.032209999999999,57.583959999999998,66.012349999999998,60.40945,61.532209999999999,57.583959999999998,65.032210000000006,61.583959999999998,61.532209999999999,58.083959999999998,64.719949999999997,63.345750000000002,7.5965999999999996,7.9177999999999997,7.6344000000000003,7.4076000000000004,7.3925999999999998,7.5163000000000002,7.3300999999999998,7.9177999999999997,7.7667000000000002,7.5777000000000001,6.8596000000000004,7.6553000000000004,7.4747000000000003,7.7053000000000003,7.4913999999999996,7.4774000000000003,7.7530000000000001,7.4744999999999999,7.4176000000000002,7.7816999999999998,7.0471000000000004,7.8465999999999996,null,null,null,null,null,null,null,7.8964126582278471,7.7050202531645553,8.1967954702278476,7.998122785164556,7.9490877916962006,null,7.560532307456902,7.8964126582278471,7.9221428421579816,7.5475393877551014,7.5329179424121326,7.4218449006404983,7.5014848819688602,null,{"$f":"[2]!mGetRate(BX$1,$B300,EOMONTH($B300,0)+1,\"FLAT\",E300,F300)","v":67.561284444444439},{"$f":"[2]!mGetRate(BY$1,$B300,EOMONTH($B300,0)+1,\"FLAT\",G300,H300)","v":61.499654444444445},{"$f":"[2]!mGetRate(BZ$1,$B300,EOMONTH($B300,0)+1,\"FLAT\",I300,J300)","v":63.522172222222224},{"$f":"IF(ValuationDate>$D300,\"\",[2]!mGetRate(CA$1,$B300,EOMONTH($B300,0)+1,\"FLAT\",M300,N300))","v":60.918663333333335},{"$f":"[2]!mGetRate(CB$1,$B300,EOMONTH($B300,0)+1,\"FLAT\",Q300,R300)","v":60.332987777777774},{"$f":"IF(ValuationDate>$D300,\"\",[2]!mGetRate(CC$1,$B300,EOMONTH($B300,0)+1,\"FLAT\",K300,L300))","v":69.577474444444448},{"$f":"[2]!mGetRate(CD$1,$B300,EOMONTH($B300,0)+1,\"FLAT\",AE300,AF300)","v":64.109194444444455},{"$f":"[2]!mGetRate(CE$1,$B300,EOMONTH($B300,0)+1,\"FLAT\",AA300,AB300)","v":63.499654444444452},{"$f":"[2]!mGetRate(CF$1,$B300,EOMONTH($B300,0)+1,\"FLAT\",O300,P300)","v":59.499654444444445},null,null,null,null,null,null,null,null,2040,"2040-04-01",8.1041291285111647,7.5329179424121326,7.5419155574824028,7.4185966318071417,7.5419155574824028,7.5683706239737267,7.8103827210335091]
[null,"2040-05-01","2040-05-31","2040-05-01",69.930949999999996,62.36768,65.993610000000004,61.345390000000002,65.812070000000006,58.380339999999997,72.42389,69.271590000000003,65.946889999999996,61.629289999999997,64.493610000000004,59.345390000000002,65.993610000000004,61.345390000000002,61.993609999999997,56.345390000000002,64.493610000000004,59.345390000000002,65.812070000000006,58.380339999999997,64.493610000000004,59.345390000000002,67.493610000000004,62.845390000000002,64.493610000000004,59.345390000000002,68.312970000000007,62.361640000000001,7.6344000000000003,7.8612000000000002,7.6154999999999999,7.4264999999999999,7.4115000000000002,7.5351999999999997,7.3490000000000002,7.8612000000000002,7.71,7.5587999999999997,6.8596000000000004,7.6741000000000001,7.4935,7.7241,7.5110999999999999,7.4962999999999997,7.7321,7.4934000000000003,7.4364999999999997,7.7249999999999996,7.0533999999999999,7.8794000000000004,null,null,null,null,null,null,null,7.8389949367088594,7.6858810126582258,8.1371936647088585,7.9782555166582263,7.9100812826835432,null,7.5798121197592581,7.8389949367088594,7.8655233220122165,7.5668251020408164,7.5522846808074604,7.4408135325997691,7.5204703164239071,null,{"$f":"[2]!mGetRate(BX$1,$B301,EOMONTH($B301,0)+1,\"FLAT\",E301,F301)","v":66.596605161290327},{"$f":"[2]!mGetRate(BY$1,$B301,EOMONTH($B301,0)+1,\"FLAT\",G301,H301)","v":63.944394731182797},{"$f":"[2]!mGetRate(BZ$1,$B301,EOMONTH($B301,0)+1,\"FLAT\",I301,J301)","v":62.5357159139785},{"$f":"IF(ValuationDate>$D301,\"\",[2]!mGetRate(CA$1,$B301,EOMONTH($B301,0)+1,\"FLAT\",M301,N301))","v":64.043431935483866},{"$f":"[2]!mGetRate(CB$1,$B301,EOMONTH($B301,0)+1,\"FLAT\",Q301,R301)","v":63.94439473118279},{"$f":"IF(ValuationDate>$D301,\"\",[2]!mGetRate(CC$1,$B301,EOMONTH($B301,0)+1,\"FLAT\",K301,L301))","v":71.034166344086017},{"$f":"[2]!mGetRate(CD$1,$B301,EOMONTH($B301,0)+1,\"FLAT\",AE301,AF301)","v":65.689265376344082},{"$f":"[2]!mGetRate(CE$1,$B301,EOMONTH($B301,0)+1,\"FLAT\",AA301,AB301)","v":65.444394731182797},{"$f":"[2]!mGetRate(CF$1,$B301,EOMONTH($B301,0)+1,\"FLAT\",O301,P301)","v":62.223964623655917},null,null,null,null,null,null,null,null,2040,"2040-05-01",8.084682683403642,7.5522846808074604,7.5611953697847598,7.4375652983801359,7.5611953697847598,7.5877671756978646,7.829458215583367]
[null,"2040-06-01","2040-06-30","2040-06-01",72.527450000000002,61.939720000000001,67.664270000000002,61.967660000000002,68.353530000000006,57.951900000000002,75.402500000000003,69.310410000000005,67.757260000000002,62.397390000000001,65.914270000000002,60.467660000000002,66.914270000000002,61.467660000000002,64.164270000000002,57.967660000000002,65.914270000000002,60.467660000000002,68.353530000000006,57.951900000000002,68.664270000000002,62.467660000000002,70.164270000000002,63.967660000000002,66.664270000000002,60.717660000000002,72.177530000000004,62.835599999999999,7.6910999999999996,7.88,7.6154999999999999,7.3131000000000004,7.2980999999999998,7.4222999999999999,7.2331000000000003,7.5209999999999999,7.3319999999999999,7.2942,6.8407,7.5617000000000001,7.3806000000000003,7.6116999999999999,7.3983999999999996,7.3832000000000004,7.4682000000000004,7.3803999999999998,7.3231000000000002,7.3470000000000004,7.0545,7.9386000000000001,null,null,null,null,null,null,null,7.4562101265822767,7.4179316455696185,7.7398482945822771,7.7001137575696195,7.5785259560759481,null,7.4641332459451197,7.4562101265822767,7.5252059942102827,7.4511108163265298,7.4335225125525168,7.3270017408441444,7.4065577096936215,null,{"$f":"[2]!mGetRate(BX$1,$B302,EOMONTH($B302,0)+1,\"FLAT\",E302,F302)","v":68.057075111111118},{"$f":"[2]!mGetRate(BY$1,$B302,EOMONTH($B302,0)+1,\"FLAT\",G302,H302)","v":65.259034666666665},{"$f":"[2]!mGetRate(BZ$1,$B302,EOMONTH($B302,0)+1,\"FLAT\",I302,J302)","v":63.961730666666668},{"$f":"IF(ValuationDate>$D302,\"\",[2]!mGetRate(CA$1,$B302,EOMONTH($B302,0)+1,\"FLAT\",M302,N302))","v":65.494203777777784},{"$f":"[2]!mGetRate(CB$1,$B302,EOMONTH($B302,0)+1,\"FLAT\",Q302,R302)","v":64.614590222222219},{"$f":"IF(ValuationDate>$D302,\"\",[2]!mGetRate(CC$1,$B302,EOMONTH($B302,0)+1,\"FLAT\",K302,L302))","v":72.830284222222218},{"$f":"[2]!mGetRate(CD$1,$B302,EOMONTH($B302,0)+1,\"FLAT\",AE302,AF302)","v":68.233159555555559},{"$f":"[2]!mGetRate(CE$1,$B302,EOMONTH($B302,0)+1,\"FLAT\",AA302,AB302)","v":67.547923555555556},{"$f":"[2]!mGetRate(CF$1,$B302,EOMONTH($B302,0)+1,\"FLAT\",O302,P302)","v":63.614590222222219},null,null,null,null,null,null,null,null,2040,"2040-06-01",8.084682683403642,7.4335225125525168,7.4455164959706215,7.3237532989421705,7.4455164959706215,7.4688221839080455,7.7150052482842151]
[null,"2040-07-01","2040-07-31","2040-07-01",87.269450000000006,73.571529999999996,83.340879999999999,71.560040000000001,82.650080000000003,69.44247,91.378479999999996,79.903720000000007,84.676280000000006,75.185969999999998,88.090879999999999,72.560040000000001,88.340879999999999,72.560040000000001,81.340879999999999,69.060040000000001,88.090879999999999,72.560040000000001,82.650080000000003,69.44247,85.840879999999999,73.060040000000001,87.340879999999999,74.060040000000001,84.840879999999999,71.060040000000001,86.765479999999997,71.874170000000007,7.9367000000000001,8.1067999999999998,7.88,7.5587999999999997,7.5438000000000001,7.6685999999999996,7.4813000000000001,7.5587999999999997,7.2942,7.3319999999999999,7.1052999999999997,7.8087,7.6268000000000002,7.8586999999999998,7.6448999999999998,7.6292,7.5194999999999999,7.6265999999999998,7.5688000000000004,7.3091999999999997,7.3339999999999996,8.2341999999999995,null,null,null,null,null,null,null,7.4179316455696185,7.4562101265822767,7.7001137575696195,7.7398482945822771,7.5785259560759473,null,7.7147708058757525,7.4179316455696185,7.5630190306327201,7.7018251020408162,7.6878518495747521,7.5735939563146655,7.6533683576092413,null,{"$f":"[2]!mGetRate(BX$1,$B303,EOMONTH($B303,0)+1,\"FLAT\",E303,F303)","v":80.936003118279572},{"$f":"[2]!mGetRate(BY$1,$B303,EOMONTH($B303,0)+1,\"FLAT\",G303,H303)","v":77.893824946236549},{"$f":"[2]!mGetRate(BZ$1,$B303,EOMONTH($B303,0)+1,\"FLAT\",I303,J303)","v":76.543335591397849},{"$f":"IF(ValuationDate>$D303,\"\",[2]!mGetRate(CA$1,$B303,EOMONTH($B303,0)+1,\"FLAT\",M303,N303))","v":80.288287204301071},{"$f":"[2]!mGetRate(CB$1,$B303,EOMONTH($B303,0)+1,\"FLAT\",Q303,R303)","v":81.044362580645171},{"$f":"IF(ValuationDate>$D303,\"\",[2]!mGetRate(CC$1,$B303,EOMONTH($B303,0)+1,\"FLAT\",K303,L303))","v":86.072945806451614},{"$f":"[2]!mGetRate(CD$1,$B303,EOMONTH($B303,0)+1,\"FLAT\",AE303,AF303)","v":79.880250645161283},{"$f":"[2]!mGetRate(CE$1,$B303,EOMONTH($B303,0)+1,\"FLAT\",AA303,AB303)","v":81.20027655913978},{"$f":"[2]!mGetRate(CF$1,$B303,EOMONTH($B303,0)+1,\"FLAT\",O303,P303)","v":80.909953978494613},null,null,null,null,null,null,null,null,2040,"2040-07-01",8.3568300236649868,7.6878518495747521,7.6961540559012551,7.5703459643910955,7.6961540559012551,7.7235430377668299,7.9629866774323776]
[null,"2040-08-01","2040-08-31","2040-08-01",91.531279999999995,76.173969999999997,88.284639999999996,74.20505,85.379480000000001,72.451120000000003,99.266139999999993,84.059650000000005,94.393789999999996,79.775559999999999,92.784639999999996,74.70505,92.784639999999996,75.20505,86.284639999999996,72.20505,92.784639999999996,74.70505,85.379480000000001,72.451120000000003,90.284639999999996,75.70505,92.034639999999996,76.45505,90.534639999999996,74.20505,87.451279999999997,76.991919999999993,7.9934000000000003,8.2957999999999998,8.0122999999999998,7.7289000000000003,7.7138999999999998,7.8390000000000004,7.6513999999999998,7.8045,7.5399000000000003,7.5209999999999999,7.2187000000000001,7.9795999999999996,7.7972999999999999,8.0296000000000003,7.8155000000000001,7.7995999999999999,7.7103999999999999,7.7971000000000004,7.7389000000000001,7.5548999999999999,7.4523999999999999,8.2883999999999993,null,null,null,null,null,null,null,7.6667417721518971,7.6476025316455676,7.9583882481518984,7.9385209796455687,7.8028133828987336,null,7.8882891165969609,7.6667417721518971,7.8088037673785609,7.8753965306122442,7.8621524951326984,7.7443116439481017,7.824237267704671,null,{"$f":"[2]!mGetRate(BX$1,$B304,EOMONTH($B304,0)+1,\"FLAT\",E304,F304)","v":85.091117741935477},{"$f":"[2]!mGetRate(BY$1,$B304,EOMONTH($B304,0)+1,\"FLAT\",G304,H304)","v":82.380295806451613},{"$f":"[2]!mGetRate(BZ$1,$B304,EOMONTH($B304,0)+1,\"FLAT\",I304,J304)","v":79.957909677419352},{"$f":"IF(ValuationDate>$D304,\"\",[2]!mGetRate(CA$1,$B304,EOMONTH($B304,0)+1,\"FLAT\",M304,N304))","v":88.263564516129037},{"$f":"[2]!mGetRate(CB$1,$B304,EOMONTH($B304,0)+1,\"FLAT\",Q304,R304)","v":85.412553870967741},{"$f":"IF(ValuationDate>$D304,\"\",[2]!mGetRate(CC$1,$B304,EOMONTH($B304,0)+1,\"FLAT\",K304,L304))","v":92.88922483870968},{"$f":"[2]!mGetRate(CD$1,$B304,EOMONTH($B304,0)+1,\"FLAT\",AE304,AF304)","v":83.065096774193535},{"$f":"[2]!mGetRate(CE$1,$B304,EOMONTH($B304,0)+1,\"FLAT\",AA304,AB304)","v":85.501263548387101},{"$f":"[2]!mGetRate(CF$1,$B304,EOMONTH($B304,0)+1,\"FLAT\",O304,P304)","v":85.202876451612909},null,null,null,null,null,null,null,null,2040,"2040-08-01",8.4929551394176368,7.8621524951326984,7.8696723666224626,7.7410639635480436,7.8696723666224626,7.898112003284071,8.1346661283811077]
[null,"2040-09-01","2040-09-30","2040-09-01",78.984089999999995,71.564989999999995,74.900360000000006,67.954830000000001,76.950590000000005,68.266139999999993,85.856380000000001,78.457350000000005,82.252750000000006,74.130690000000001,78.400360000000006,65.954830000000001,77.900360000000006,66.454830000000001,71.900360000000006,66.954830000000001,78.400360000000006,65.954830000000001,76.950590000000005,68.266139999999993,76.400360000000006,68.954830000000001,77.900360000000006,69.704830000000001,75.900360000000006,65.454830000000001,80.239689999999996,70.526139999999998,7.7855999999999996,8.1635000000000009,7.8422999999999998,7.5777000000000001,7.5627000000000004,7.6879999999999997,7.4977,7.7289000000000003,7.4642999999999997,7.4264999999999999,7.0674999999999999,7.8287000000000004,7.6462000000000003,7.8787000000000003,7.6646000000000001,7.6485000000000003,7.6170999999999998,7.6459999999999999,7.5876999999999999,7.4793000000000003,7.3049999999999997,8.0755999999999997,null,null,null,null,null,null,null,7.5901848101265808,7.5519063291139226,7.8789191741265814,7.8391846371139238,7.7150487376202523,null,7.7340506181781095,7.5901848101265808,7.733177694533687,7.7211108163265312,7.7046568500870993,7.5925625882739363,7.672353792064289,null,{"$f":"[2]!mGetRate(BX$1,$B305,EOMONTH($B305,0)+1,\"FLAT\",E305,F305)","v":75.521843333333337},{"$f":"[2]!mGetRate(BY$1,$B305,EOMONTH($B305,0)+1,\"FLAT\",G305,H305)","v":71.659112666666672},{"$f":"[2]!mGetRate(BZ$1,$B305,EOMONTH($B305,0)+1,\"FLAT\",I305,J305)","v":72.897846666666666},{"$f":"IF(ValuationDate>$D305,\"\",[2]!mGetRate(CA$1,$B305,EOMONTH($B305,0)+1,\"FLAT\",M305,N305))","v":78.462455333333338},{"$f":"[2]!mGetRate(CB$1,$B305,EOMONTH($B305,0)+1,\"FLAT\",Q305,R305)","v":72.559112666666664},{"$f":"IF(ValuationDate>$D305,\"\",[2]!mGetRate(CC$1,$B305,EOMONTH($B305,0)+1,\"FLAT\",K305,L305))","v":82.403499333333329},{"$f":"[2]!mGetRate(CD$1,$B305,EOMONTH($B305,0)+1,\"FLAT\",AE305,AF305)","v":75.706699999999998},{"$f":"[2]!mGetRate(CE$1,$B305,EOMONTH($B305,0)+1,\"FLAT\",AA305,AB305)","v":74.075779333333344},{"$f":"[2]!mGetRate(CF$1,$B305,EOMONTH($B305,0)+1,\"FLAT\",O305,P305)","v":72.59244600000001},null,null,null,null,null,null,null,null,2040,"2040-09-01",8.3180400246939001,7.7046568500870993,7.7154338682036121,7.5893146309640898,7.7154338682036121,7.7403739080459761,7.9820621719822373]
[null,"2040-10-01","2040-10-31","2040-10-01",75.116799999999998,70.707440000000005,72.16422,67.058040000000005,75.748589999999993,67.889409999999998,82.901219999999995,79.024389999999997,79.42886,77.137630000000001,72.16422,65.058040000000005,71.66422,66.558040000000005,69.16422,64.558040000000005,72.16422,65.058040000000005,75.748589999999993,67.889409999999998,73.16422,67.808040000000005,74.16422,68.808040000000005,72.16422,65.558040000000005,79.547989999999999,72.936610000000002,7.8045,8.2391000000000005,7.8612000000000002,7.6154999999999999,7.6005000000000003,7.7262000000000004,7.5380000000000003,8.0501000000000005,7.8045,7.9177999999999997,7.1052999999999997,7.8673000000000002,7.6844000000000001,7.9173,7.7028999999999996,7.6864999999999997,8.1181999999999999,7.6841999999999997,7.6254999999999997,7.8194999999999997,7.3228,8.0519999999999996,null,null,null,null,null,null,null,7.9346911392405044,8.0494253164556948,8.236530007240507,8.3556285004556958,8.1440687408481001,null,7.7726102427828216,7.9346911392405044,8.054488469636512,7.7596822448979594,7.7459520647607345,7.6304998521924778,7.7103246609743845,null,{"$f":"[2]!mGetRate(BX$1,$B306,EOMONTH($B306,0)+1,\"FLAT\",E306,F306)","v":73.267713548387093},{"$f":"[2]!mGetRate(BY$1,$B306,EOMONTH($B306,0)+1,\"FLAT\",G306,H306)","v":70.022918709677427},{"$f":"[2]!mGetRate(BZ$1,$B306,EOMONTH($B306,0)+1,\"FLAT\",I306,J306)","v":72.452804838709667},{"$f":"IF(ValuationDate>$D306,\"\",[2]!mGetRate(CA$1,$B306,EOMONTH($B306,0)+1,\"FLAT\",M306,N306))","v":78.468021612903229},{"$f":"[2]!mGetRate(CB$1,$B306,EOMONTH($B306,0)+1,\"FLAT\",Q306,R306)","v":69.522918709677427},{"$f":"IF(ValuationDate>$D306,\"\",[2]!mGetRate(CC$1,$B306,EOMONTH($B306,0)+1,\"FLAT\",K306,L306))","v":81.275452580645165},{"$f":"[2]!mGetRate(CD$1,$B306,EOMONTH($B306,0)+1,\"FLAT\",AE306,AF306)","v":76.77547580645161},{"$f":"[2]!mGetRate(CE$1,$B306,EOMONTH($B306,0)+1,\"FLAT\",AA306,AB306)","v":71.918080000000003},{"$f":"[2]!mGetRate(CF$1,$B306,EOMONTH($B306,0)+1,\"FLAT\",O306,P306)","v":69.184209032258067},null,null,null,null,null,null,null,null,2040,"2040-10-01",8.3374864698014211,7.7459520647607345,7.7539934928083243,7.6272519641100782,7.7539934928083243,7.7817326929392445,8.0202131610819549]
[null,"2040-11-01","2040-11-30","2040-11-01",78.096540000000005,73.825149999999994,74.343860000000006,69.121279999999999,78.059010000000001,70.58905,86.206569999999999,81.461560000000006,82.080830000000006,79.944900000000004,72.843860000000006,67.621279999999999,73.843860000000006,68.621279999999999,71.093860000000006,67.121279999999999,72.843860000000006,67.621279999999999,78.059010000000001,70.58905,75.343860000000006,69.621279999999999,76.343860000000006,70.871279999999999,72.843860000000006,68.121279999999999,81.992810000000006,73.084350000000001,7.9177999999999997,8.4847999999999999,8.0690000000000008,7.7477999999999998,7.7328000000000001,7.8625999999999996,7.6528,8.2391000000000005,8.0878999999999994,8.3147000000000002,7.2752999999999997,8.0084,7.8205,8.0584000000000007,7.8411999999999997,7.8215000000000003,8.5367999999999995,7.8202999999999996,7.7577999999999996,8.1029,7.5841000000000003,8.2003000000000004,null,null,null,null,null,null,null,8.2216784810126562,8.4513493670886053,8.5344339170126577,8.772841139088607,8.4950757260506311,null,7.907568928899317,8.2216784810126562,8.243553651748698,7.8946822448979592,7.8635870683471669,7.7632802759073734,7.8432227021597187,null,{"$f":"[2]!mGetRate(BX$1,$B307,EOMONTH($B307,0)+1,\"FLAT\",E307,F307)","v":76.194853190013873},{"$f":"[2]!mGetRate(BY$1,$B307,EOMONTH($B307,0)+1,\"FLAT\",G307,H307)","v":72.018689153952849},{"$f":"[2]!mGetRate(BZ$1,$B307,EOMONTH($B307,0)+1,\"FLAT\",I307,J307)","v":74.733271914008327},{"$f":"IF(ValuationDate>$D307,\"\",[2]!mGetRate(CA$1,$B307,EOMONTH($B307,0)+1,\"FLAT\",M307,N307))","v":81.129881969486817},{"$f":"[2]!mGetRate(CB$1,$B307,EOMONTH($B307,0)+1,\"FLAT\",Q307,R307)","v":71.518689153952849},{"$f":"IF(ValuationDate>$D307,\"\",[2]!mGetRate(CC$1,$B307,EOMONTH($B307,0)+1,\"FLAT\",K307,L307))","v":84.094020471567262},{"$f":"[2]!mGetRate(CD$1,$B307,EOMONTH($B307,0)+1,\"FLAT\",AE307,AF307)","v":78.02663016643551},{"$f":"[2]!mGetRate(CE$1,$B307,EOMONTH($B307,0)+1,\"FLAT\",AA307,AB307)","v":73.90738540915396},{"$f":"[2]!mGetRate(CF$1,$B307,EOMONTH($B307,0)+1,\"FLAT\",O307,P307)","v":70.518689153952849},null,null,null,null,null,null,null,null,2040,"2040-11-01",8.5512944747402013,7.8635870683471669,7.8889521789248196,7.7600326301210378,7.8889521789248196,7.8995487848932671,8.1537416229309656]
[null,"2040-12-01","2040-12-31","2040-12-01",80.718379999999996,76.786990000000003,75.089699999999993,72.13937,78.256870000000006,72.914670000000001,86.126670000000004,84.618620000000007,83.757710000000003,83.182940000000002,73.089699999999993,70.13937,74.589699999999993,71.63937,72.089699999999993,70.13937,73.089699999999993,70.13937,78.256870000000006,72.914670000000001,76.089699999999993,72.88937,77.089699999999993,73.38937,75.589699999999993,72.13937,82.006270000000001,77.492170000000002,8.2768999999999995,8.9382999999999999,8.4658999999999995,8.1635000000000009,8.1485000000000003,8.2810000000000006,8.0709999999999997,8.5413999999999994,8.4847999999999999,8.8059999999999992,7.6344000000000003,8.4297000000000004,8.2386999999999997,8.4796999999999993,8.2606999999999999,8.2388999999999992,9.0486000000000004,8.2385000000000002,8.1735000000000007,8.4998000000000005,7.9555999999999996,8.5469000000000008,null,null,null,null,null,null,null,8.6236025316455684,8.9488683544303775,8.9516465556455689,9.289285002430379,8.9533506110379726,null,8.3316227899622586,8.6236025316455684,8.5459579086403021,8.3188659183673472,8.2921145814120312,8.1804898158792714,8.2608018081366161,null,{"$f":"[2]!mGetRate(BX$1,$B308,EOMONTH($B308,0)+1,\"FLAT\",E308,F308)","v":78.900640537634416},{"$f":"[2]!mGetRate(BY$1,$B308,EOMONTH($B308,0)+1,\"FLAT\",G308,H308)","v":73.725568924731164},{"$f":"[2]!mGetRate(BZ$1,$B308,EOMONTH($B308,0)+1,\"FLAT\",I308,J308)","v":75.786820537634412},{"$f":"IF(ValuationDate>$D308,\"\",[2]!mGetRate(CA$1,$B308,EOMONTH($B308,0)+1,\"FLAT\",M308,N308))","v":83.49195612903226},{"$f":"[2]!mGetRate(CB$1,$B308,EOMONTH($B308,0)+1,\"FLAT\",Q308,R308)","v":73.225568924731178},{"$f":"IF(ValuationDate>$D308,\"\",[2]!mGetRate(CC$1,$B308,EOMONTH($B308,0)+1,\"FLAT\",K308,L308))","v":85.429399569892482},{"$f":"[2]!mGetRate(CD$1,$B308,EOMONTH($B308,0)+1,\"FLAT\",AE308,AF308)","v":79.919105483870965},{"$f":"[2]!mGetRate(CE$1,$B308,EOMONTH($B308,0)+1,\"FLAT\",AA308,AB308)","v":75.378794731182779},{"$f":"[2]!mGetRate(CF$1,$B308,EOMONTH($B308,0)+1,\"FLAT\",O308,P308)","v":71.725568924731164},null,null,null,null,null,null,null,null,2040,"2040-12-01",8.9596698219981477,8.2921145814120312,8.3130060399877603,8.1772429314117119,8.3130060399877603,8.3287359770114939,8.5733015744852654]
[null,"2041-01-01","2041-01-31","2041-01-01",85.141589999999994,78.348299999999995,77.941820000000007,73.079040000000006,82.198149999999998,74.113699999999994,90.088009999999997,85.584530000000001,86.034199999999998,83.815449999999998,75.941820000000007,71.079040000000006,77.441820000000007,72.579040000000006,74.441820000000007,70.579040000000006,75.941820000000007,71.079040000000006,82.198149999999998,74.113699999999994,78.941820000000007,73.829040000000006,79.941820000000007,75.079040000000006,78.941820000000007,73.079040000000006,83.753150000000005,77.147099999999995,8.3369999999999997,8.9962,8.5114999999999998,8.24,8.2249999999999996,8.3577999999999992,8.1449999999999996,8.7828999999999997,8.7247000000000003,8.8797999999999995,7.6390000000000002,8.5068999999999999,8.3155000000000001,8.5569000000000006,8.3363999999999994,8.3156999999999996,9.1210000000000004,8.3153000000000006,8.25,8.7396999999999991,7.9515000000000002,8.5619999999999994,null,null,null,null,null,null,null,8.8665392405063272,9.023602531645567,9.2038242125063281,9.3668619556455681,9.1152069850759467,null,8.4096601254717953,8.8665392405063272,8.787541196894761,8.3969271428571428,8.3679420227482328,8.2572676119048918,8.3376476142641884,null,{"$f":"[2]!mGetRate(BX$1,$B309,EOMONTH($B309,0)+1,\"FLAT\",E309,F309)","v":82.146698709677409},{"$f":"[2]!mGetRate(BY$1,$B309,EOMONTH($B309,0)+1,\"FLAT\",G309,H309)","v":75.798013763440863},{"$f":"[2]!mGetRate(BZ$1,$B309,EOMONTH($B309,0)+1,\"FLAT\",I309,J309)","v":78.6340376344086},{"$f":"IF(ValuationDate>$D309,\"\",[2]!mGetRate(CA$1,$B309,EOMONTH($B309,0)+1,\"FLAT\",M309,N309))","v":85.056041397849469},{"$f":"[2]!mGetRate(CB$1,$B309,EOMONTH($B309,0)+1,\"FLAT\",Q309,R309)","v":75.298013763440863},{"$f":"IF(ValuationDate>$D309,\"\",[2]!mGetRate(CC$1,$B309,EOMONTH($B309,0)+1,\"FLAT\",K309,L309))","v":88.102604838709667},{"$f":"[2]!mGetRate(CD$1,$B309,EOMONTH($B309,0)+1,\"FLAT\",AE309,AF309)","v":80.840805376344079},{"$f":"[2]!mGetRate(CE$1,$B309,EOMONTH($B309,0)+1,\"FLAT\",AA309,AB309)","v":77.798013763440863},{"$f":"[2]!mGetRate(CF$1,$B309,EOMONTH($B309,0)+1,\"FLAT\",O309,P309)","v":73.798013763440863},null,null,null,null,null,null,null,null,2041,"2041-01-01",9.006588229241693,8.3679420227482328,8.3910433754972988,8.2540208675404969,8.3910433754972988,8.4046801477832513,8.6505119095680261]
[null,"2041-02-01","2041-02-28","2041-02-01",83.815420000000003,79.016419999999997,78.051090000000002,73.546490000000006,83.883629999999997,75.839179999999999,89.025649999999999,86.264340000000004,84.720929999999996,84.037989999999994,76.051090000000002,71.546490000000006,78.051090000000002,73.046490000000006,74.551090000000002,71.046490000000006,76.051090000000002,71.546490000000006,83.883629999999997,75.839179999999999,79.051090000000002,74.296490000000006,80.051090000000002,75.296490000000006,77.051090000000002,73.546490000000006,85.639930000000007,78.545379999999994,8.3757999999999999,9.0350000000000001,8.5309000000000008,8.24,8.2249999999999996,8.3565000000000005,8.1649999999999991,8.9573999999999998,8.8797999999999995,8.8797999999999995,7.6196000000000002,8.5038999999999998,8.3142999999999994,8.5539000000000005,8.3346,8.3148,9.1096000000000004,8.3140000000000001,8.25,8.8948,7.9420999999999999,8.5858000000000008,null,null,null,null,null,null,null,9.023602531645567,9.023602531645567,9.3668619556455681,9.3668619556455681,9.1952322436455667,null,8.4096601254717953,9.023602531645567,8.96210137826289,8.3969271428571428,8.3884359258120718,8.2572676119048918,8.3376476142641884,null,{"$f":"[2]!mGetRate(BX$1,$B310,EOMONTH($B310,0)+1,\"FLAT\",E310,F310)","v":81.758705714285711},{"$f":"[2]!mGetRate(BY$1,$B310,EOMONTH($B310,0)+1,\"FLAT\",G310,H310)","v":76.120547142857149},{"$f":"[2]!mGetRate(BZ$1,$B310,EOMONTH($B310,0)+1,\"FLAT\",I310,J310)","v":80.436008571428559},{"$f":"IF(ValuationDate>$D310,\"\",[2]!mGetRate(CA$1,$B310,EOMONTH($B310,0)+1,\"FLAT\",M310,N310))","v":84.428241428571411},{"$f":"[2]!mGetRate(CB$1,$B310,EOMONTH($B310,0)+1,\"FLAT\",Q310,R310)","v":75.906261428571426},{"$f":"IF(ValuationDate>$D310,\"\",[2]!mGetRate(CC$1,$B310,EOMONTH($B310,0)+1,\"FLAT\",K310,L310))","v":87.842231428571424},{"$f":"[2]!mGetRate(CD$1,$B310,EOMONTH($B310,0)+1,\"FLAT\",AE310,AF310)","v":82.599408571428555},{"$f":"[2]!mGetRate(CE$1,$B310,EOMONTH($B310,0)+1,\"FLAT\",AA310,AB310)","v":78.013404285714302},{"$f":"[2]!mGetRate(CF$1,$B310,EOMONTH($B310,0)+1,\"FLAT\",O310,P310)","v":74.120547142857149},null,null,null,null,null,null,null,null,2041,"2041-02-01",9.0265491305689896,8.3884359258120718,8.3910433754972988,8.2540208675404969,8.3910433754972988,8.4252055993431849,8.6505119095680261]
[null,"2041-03-01","2041-03-31","2041-03-01",76.788259999999994,73.883700000000005,69.274540000000002,68.219179999999994,72.854399999999998,69.693740000000005,75.574269999999999,77.896150000000006,73.466250000000002,77.283150000000006,67.274540000000002,66.219179999999994,69.274540000000002,67.719179999999994,67.524540000000002,64.719179999999994,67.274540000000002,66.219179999999994,72.854399999999998,69.693740000000005,70.274540000000002,68.969179999999994,71.274540000000002,70.219179999999994,68.024540000000002,68.219179999999994,74.650700000000001,72.717839999999995,8.0655000000000001,8.4338999999999995,8.1043000000000003,7.9298000000000002,7.9147999999999996,8.0446000000000009,7.8472999999999997,8.4338999999999995,8.3176000000000005,8.2205999999999992,7.3868999999999998,8.1903000000000006,8.0024999999999995,8.2402999999999995,8.0219000000000005,8.0035000000000007,8.4451999999999998,8.0023,7.9398,8.3325999999999993,7.6794000000000002,8.3204999999999991,null,null,null,null,null,null,null,8.4542860759493657,8.3560582278480986,8.7758895559493659,8.6739252678480998,8.5650397818987329,null,8.0932263806997877,8.4542860759493657,8.4384208341585047,8.0803965306122443,8.0628902756429977,7.9459411762559062,8.0260454043194382,null,{"$f":"[2]!mGetRate(BX$1,$B311,EOMONTH($B311,0)+1,\"FLAT\",E311,F311)","v":75.509940861372812},{"$f":"[2]!mGetRate(BY$1,$B311,EOMONTH($B311,0)+1,\"FLAT\",G311,H311)","v":68.810067967698529},{"$f":"[2]!mGetRate(BZ$1,$B311,EOMONTH($B311,0)+1,\"FLAT\",I311,J311)","v":71.463369286675643},{"$f":"IF(ValuationDate>$D311,\"\",[2]!mGetRate(CA$1,$B311,EOMONTH($B311,0)+1,\"FLAT\",M311,N311))","v":75.146096971736213},{"$f":"[2]!mGetRate(CB$1,$B311,EOMONTH($B311,0)+1,\"FLAT\",Q311,R311)","v":68.590014131897718},{"$f":"IF(ValuationDate>$D311,\"\",[2]!mGetRate(CC$1,$B311,EOMONTH($B311,0)+1,\"FLAT\",K311,L311))","v":76.596147200538354},{"$f":"[2]!mGetRate(CD$1,$B311,EOMONTH($B311,0)+1,\"FLAT\",AE311,AF311)","v":73.800033485868099},{"$f":"[2]!mGetRate(CE$1,$B311,EOMONTH($B311,0)+1,\"FLAT\",AA311,AB311)","v":70.810067967698529},{"$f":"[2]!mGetRate(CF$1,$B311,EOMONTH($B311,0)+1,\"FLAT\",O311,P311)","v":66.810067967698529},null,null,null,null,null,null,null,null,2041,"2041-03-01",8.587615083856365,8.0628902756429977,8.0746096307252895,7.942693863786908,8.0746096307252895,8.099158801313628,8.337431570448123]
[null,"2041-04-01","2041-04-30","2041-04-01",72.420879999999997,66.484459999999999,64.439639999999997,61.776179999999997,68.303020000000004,62.400469999999999,71.077190000000002,71.813360000000003,63.109699999999997,62.547359999999998,62.439639999999997,59.776179999999997,62.939639999999997,61.026179999999997,59.439639999999997,57.776179999999997,62.439639999999997,59.776179999999997,68.303020000000004,62.400469999999999,62.939639999999997,59.776179999999997,66.439639999999997,63.776179999999997,62.939639999999997,60.276179999999997,67.010620000000003,65.336770000000001,7.7941000000000003,8.1236999999999995,7.8329000000000004,7.6002000000000001,7.5852000000000004,7.7088999999999999,7.5227000000000004,8.1236999999999995,7.9686000000000003,7.7747000000000002,7.0380000000000003,7.8479000000000001,7.6673,7.8978999999999999,7.6840000000000002,7.67,7.95,7.6670999999999996,7.6101999999999999,7.9836,7.2255000000000003,8.0441000000000003,null,null,null,null,null,null,null,8.1008683544303786,7.9045139240506312,8.4090283544303794,8.205204896050633,8.1549038822405056,null,7.757002775680915,8.1008683544303786,8.128113852723585,7.7440699999999998,7.7302742289168984,7.6151442929873543,7.6949554997488701,null,{"$f":"[2]!mGetRate(BX$1,$B312,EOMONTH($B312,0)+1,\"FLAT\",E312,F312)","v":69.914391555555554},{"$f":"[2]!mGetRate(BY$1,$B312,EOMONTH($B312,0)+1,\"FLAT\",G312,H312)","v":63.315067999999997},{"$f":"[2]!mGetRate(BZ$1,$B312,EOMONTH($B312,0)+1,\"FLAT\",I312,J312)","v":65.810832222222217},{"$f":"IF(ValuationDate>$D312,\"\",[2]!mGetRate(CA$1,$B312,EOMONTH($B312,0)+1,\"FLAT\",M312,N312))","v":62.872267555555545},{"$f":"[2]!mGetRate(CB$1,$B312,EOMONTH($B312,0)+1,\"FLAT\",Q312,R312)","v":62.131734666666659},{"$f":"IF(ValuationDate>$D312,\"\",[2]!mGetRate(CC$1,$B312,EOMONTH($B312,0)+1,\"FLAT\",K312,L312))","v":71.388017333333337},{"$f":"[2]!mGetRate(CD$1,$B312,EOMONTH($B312,0)+1,\"FLAT\",AE312,AF312)","v":66.303883333333332},{"$f":"[2]!mGetRate(CE$1,$B312,EOMONTH($B312,0)+1,\"FLAT\",AA312,AB312)","v":65.315068000000011},{"$f":"[2]!mGetRate(CF$1,$B312,EOMONTH($B312,0)+1,\"FLAT\",O312,P312)","v":61.315067999999997},null,null,null,null,null,null,null,null,2041,"2041-04-01",8.3083682477621164,7.7302742289168984,7.7383860257064168,7.6118963768843217,7.7383860257064168,7.7660307224958949,8.0047710940654024]
[null,"2041-05-01","2041-05-31","2041-05-01",69.76388,62.347070000000002,66.445660000000004,62.612110000000001,65.5184,58.261760000000002,72.660409999999999,70.090249999999997,66.078739999999996,63.051340000000003,64.945660000000004,60.612110000000001,66.445660000000004,62.612110000000001,62.445659999999997,57.612110000000001,64.945660000000004,60.612110000000001,65.5184,58.261760000000002,64.945660000000004,60.612110000000001,67.945660000000004,64.112110000000001,64.945660000000004,60.612110000000001,68.019300000000001,62.242959999999997,7.8329000000000004,8.0655000000000001,7.8135000000000003,7.6196000000000002,7.6045999999999996,7.7282999999999999,7.5420999999999996,8.0655000000000001,7.9104000000000001,7.7553000000000001,7.0380000000000003,7.8672000000000004,7.6866000000000003,7.9172000000000002,7.7042000000000002,7.6893000000000002,7.9287000000000001,7.6864999999999997,7.6295999999999999,7.9253999999999998,7.2317,8.0778999999999996,null,null,null,null,null,null,null,8.041931645569619,7.8848683544303784,8.3478497815696198,8.184812038430378,8.1148654549999986,null,7.7767926359277775,8.041931645569619,8.0698937807715794,7.7638659183673466,7.7501533148888209,7.6346147406069225,7.7144431943746863,null,{"$f":"[2]!mGetRate(BX$1,$B313,EOMONTH($B313,0)+1,\"FLAT\",E313,F313)","v":66.494103548387102},{"$f":"[2]!mGetRate(BY$1,$B313,EOMONTH($B313,0)+1,\"FLAT\",G313,H313)","v":64.755600322580648},{"$f":"[2]!mGetRate(BZ$1,$B313,EOMONTH($B313,0)+1,\"FLAT\",I313,J313)","v":62.319236129032262},{"$f":"IF(ValuationDate>$D313,\"\",[2]!mGetRate(CA$1,$B313,EOMONTH($B313,0)+1,\"FLAT\",M313,N313))","v":64.744079784946237},{"$f":"[2]!mGetRate(CB$1,$B313,EOMONTH($B313,0)+1,\"FLAT\",Q313,R313)","v":64.755600322580648},{"$f":"IF(ValuationDate>$D313,\"\",[2]!mGetRate(CC$1,$B313,EOMONTH($B313,0)+1,\"FLAT\",K313,L313))","v":71.52732870967742},{"$f":"[2]!mGetRate(CD$1,$B313,EOMONTH($B313,0)+1,\"FLAT\",AE313,AF313)","v":65.472741505376348},{"$f":"[2]!mGetRate(CE$1,$B313,EOMONTH($B313,0)+1,\"FLAT\",AA313,AB313)","v":66.255600322580648},{"$f":"[2]!mGetRate(CF$1,$B313,EOMONTH($B313,0)+1,\"FLAT\",O313,P313)","v":63.035170215053761},null,null,null,null,null,null,null,null,2041,"2041-05-01",8.2884073464348198,7.7501533148888209,7.7581758859532792,7.63136686003332,7.7581758859532792,7.7859404105090304,8.0243512313282199]
[null,"2041-06-01","2041-06-30","2041-06-01",72.570480000000003,63.478209999999997,68.192120000000003,63.717329999999997,68.310490000000001,59.383330000000001,74.991479999999996,70.637020000000007,67.343630000000005,63.88973,66.442120000000003,62.217329999999997,67.442120000000003,63.217329999999997,64.692120000000003,59.717329999999997,66.442120000000003,62.217329999999997,68.310490000000001,59.383330000000001,69.192120000000003,64.217330000000004,70.692120000000003,65.717330000000004,67.192120000000003,62.467329999999997,72.13449,64.267129999999995,7.891,8.0848999999999993,7.8135000000000003,7.5033000000000003,7.4882999999999997,7.6124000000000001,7.4233000000000002,7.7165999999999997,7.5227000000000004,7.4839000000000002,7.0186000000000002,7.7518000000000002,7.5707000000000004,7.8018000000000001,7.5884999999999998,7.5732999999999997,7.6578999999999997,7.5705,7.5133000000000001,7.5377000000000001,7.2323000000000004,8.1385000000000005,null,null,null,null,null,null,null,7.6493240506329103,7.6100329113924037,7.9403079826329108,7.8995222673924044,7.7747968030126575,null,7.6581554840355004,7.6493240506329103,7.720873452523211,7.645192448979591,7.6284195306896203,7.5178924180215683,7.5976174786539428,null,{"$f":"[2]!mGetRate(BX$1,$B314,EOMONTH($B314,0)+1,\"FLAT\",E314,F314)","v":68.529471111111121},{"$f":"[2]!mGetRate(BY$1,$B314,EOMONTH($B314,0)+1,\"FLAT\",G314,H314)","v":66.203324444444448},{"$f":"[2]!mGetRate(BZ$1,$B314,EOMONTH($B314,0)+1,\"FLAT\",I314,J314)","v":64.342863333333327},{"$f":"IF(ValuationDate>$D314,\"\",[2]!mGetRate(CA$1,$B314,EOMONTH($B314,0)+1,\"FLAT\",M314,N314))","v":65.808563333333339},{"$f":"[2]!mGetRate(CB$1,$B314,EOMONTH($B314,0)+1,\"FLAT\",Q314,R314)","v":65.564435555555548},{"$f":"IF(ValuationDate>$D314,\"\",[2]!mGetRate(CC$1,$B314,EOMONTH($B314,0)+1,\"FLAT\",K314,L314))","v":73.056164444444434},{"$f":"[2]!mGetRate(CD$1,$B314,EOMONTH($B314,0)+1,\"FLAT\",AE314,AF314)","v":68.637885555555542},{"$f":"[2]!mGetRate(CE$1,$B314,EOMONTH($B314,0)+1,\"FLAT\",AA314,AB314)","v":68.481102222222219},{"$f":"[2]!mGetRate(CF$1,$B314,EOMONTH($B314,0)+1,\"FLAT\",O314,P314)","v":64.564435555555548},null,null,null,null,null,null,null,null,2041,"2041-06-01",8.2884073464348198,7.6284195306896203,7.6395387340610013,7.5146443244545251,7.6395387340610013,7.6640192282430206,7.9069713362939043]
[null,"2041-07-01","2041-07-31","2041-07-01",89.886170000000007,75.376959999999997,86.098849999999999,73.351590000000002,84.900270000000006,71.124189999999999,93.927040000000005,82.162959999999998,87.067250000000001,77.611840000000001,90.848849999999999,74.351590000000002,91.098849999999999,74.351590000000002,84.098849999999999,70.851590000000002,90.848849999999999,74.351590000000002,84.900270000000006,71.124189999999999,88.598849999999999,74.851590000000002,90.098849999999999,75.851590000000002,87.598849999999999,72.851590000000002,89.01567,73.555890000000005,8.1431000000000004,8.3176000000000005,8.0848999999999993,7.7553000000000001,7.7403000000000004,7.8651,7.6778000000000004,7.7553000000000001,7.4839000000000002,7.5227000000000004,7.29,8.0052000000000003,7.8234000000000004,8.0551999999999992,7.8414000000000001,7.8258000000000001,7.7100999999999997,7.8231999999999999,7.7652999999999999,7.4988999999999999,7.5187999999999997,8.4405999999999999,null,null,null,null,null,null,null,7.6100329113924037,7.6493240506329103,7.8995222673924044,7.9403079826329108,7.7747968030126575,null,7.9152196480669188,7.6100329113924037,7.7595867993366587,7.9023353061224491,7.889204447176966,7.7708075108118457,7.8507566047212451,null,{"$f":"[2]!mGetRate(BX$1,$B315,EOMONTH($B315,0)+1,\"FLAT\",E315,F315)","v":83.489636559139797},{"$f":"[2]!mGetRate(BY$1,$B315,EOMONTH($B315,0)+1,\"FLAT\",G315,H315)","v":80.479090215053759},{"$f":"[2]!mGetRate(BZ$1,$B315,EOMONTH($B315,0)+1,\"FLAT\",I315,J315)","v":78.826944408602145},{"$f":"IF(ValuationDate>$D315,\"\",[2]!mGetRate(CA$1,$B315,EOMONTH($B315,0)+1,\"FLAT\",M315,N315))","v":82.898735913978484},{"$f":"[2]!mGetRate(CB$1,$B315,EOMONTH($B315,0)+1,\"FLAT\",Q315,R315)","v":83.715649354838703},{"$f":"IF(ValuationDate>$D315,\"\",[2]!mGetRate(CC$1,$B315,EOMONTH($B315,0)+1,\"FLAT\",K315,L315))","v":88.740725161290328},{"$f":"[2]!mGetRate(CD$1,$B315,EOMONTH($B315,0)+1,\"FLAT\",AE315,AF315)","v":82.200068064516131},{"$f":"[2]!mGetRate(CE$1,$B315,EOMONTH($B315,0)+1,\"FLAT\",AA315,AB315)","v":83.817799892473118},{"$f":"[2]!mGetRate(CF$1,$B315,EOMONTH($B315,0)+1,\"FLAT\",O315,P315)","v":83.575864408602143},null,null,null,null,null,null,null,null,2041,"2041-07-01",8.5676541825290666,7.889204447176966,7.8966028980924214,7.7675598787611158,7.8966028980924214,7.9252055993431849,8.161311263625354]
[null,"2041-08-01","2041-08-31","2041-08-01",94.666629999999998,78.126080000000002,91.325220000000002,75.942539999999994,87.919700000000006,74.346760000000003,102.8188,86.379800000000003,97.073840000000004,81.512860000000003,95.825220000000002,76.442539999999994,95.825220000000002,76.942539999999994,89.325220000000002,73.942539999999994,95.825220000000002,76.442539999999994,87.919700000000006,74.346760000000003,93.325220000000002,77.442539999999994,95.075220000000002,78.192539999999994,93.575220000000002,75.942539999999994,89.991500000000002,78.887559999999993,8.2012999999999998,8.5114999999999998,8.2205999999999992,7.9298000000000002,7.9147999999999996,8.0399999999999991,7.8522999999999996,8.0074000000000005,7.7359,7.7165999999999997,7.4062999999999999,8.1805000000000003,7.9981999999999998,8.2304999999999993,8.0165000000000006,8.0005000000000006,7.9058999999999999,7.9980000000000002,7.9398,7.7508999999999997,7.6401000000000003,8.4962999999999997,null,null,null,null,null,null,null,7.8652227848101246,7.8456784810126567,8.1644191808101247,8.1441314410126573,8.0048629719113897,null,8.0932263806997877,7.8652227848101246,8.0117737433074634,8.0803965306122443,8.0680137514089569,7.9459411762559062,8.0260454043194382,null,{"$f":"[2]!mGetRate(BX$1,$B316,EOMONTH($B316,0)+1,\"FLAT\",E316,F316)","v":87.730270322580651},{"$f":"[2]!mGetRate(BY$1,$B316,EOMONTH($B316,0)+1,\"FLAT\",G316,H316)","v":84.874418709677428},{"$f":"[2]!mGetRate(BZ$1,$B316,EOMONTH($B316,0)+1,\"FLAT\",I316,J316)","v":82.227821935483874},{"$f":"IF(ValuationDate>$D316,\"\",[2]!mGetRate(CA$1,$B316,EOMONTH($B316,0)+1,\"FLAT\",M316,N316))","v":90.548267741935476},{"$f":"[2]!mGetRate(CB$1,$B316,EOMONTH($B316,0)+1,\"FLAT\",Q316,R316)","v":87.906676774193542},{"$f":"IF(ValuationDate>$D316,\"\",[2]!mGetRate(CC$1,$B316,EOMONTH($B316,0)+1,\"FLAT\",K316,L316))","v":95.925025806451615},{"$f":"[2]!mGetRate(CD$1,$B316,EOMONTH($B316,0)+1,\"FLAT\",AE316,AF316)","v":85.335009032258071},{"$f":"[2]!mGetRate(CE$1,$B316,EOMONTH($B316,0)+1,\"FLAT\",AA316,AB316)","v":87.995386451612916},{"$f":"[2]!mGetRate(CF$1,$B316,EOMONTH($B316,0)+1,\"FLAT\",O316,P316)","v":87.696999354838709},null,null,null,null,null,null,null,null,2041,"2041-08-01",8.7072776005761909,8.0680137514089569,8.0746096307252895,7.942693863786908,8.0746096307252895,8.1042901642036131,8.337431570448123]
[null,"2041-09-01","2041-09-30","2041-09-01",84.608919999999998,74.880610000000004,79.634860000000003,70.921480000000003,81.388469999999998,71.150220000000004,93.295370000000005,82.73733,90.238669999999999,78.387280000000004,83.134860000000003,68.921480000000003,82.634860000000003,69.421480000000003,76.634860000000003,69.921480000000003,83.134860000000003,68.921480000000003,81.388469999999998,71.150220000000004,81.134860000000003,71.921480000000003,82.634860000000003,72.671480000000003,80.634860000000003,68.421480000000003,84.677570000000003,73.410219999999995,7.9880000000000004,8.3757999999999999,8.0462000000000007,7.7747000000000002,7.7596999999999996,7.8849999999999998,7.6947000000000001,7.9298000000000002,7.6584000000000003,7.6196000000000002,7.2511999999999999,8.0257000000000005,7.8432000000000004,8.0756999999999994,7.8616000000000001,7.8455000000000004,7.8102,7.843,7.7847,7.6734,7.4886999999999997,8.2780000000000005,null,null,null,null,null,null,null,7.7867417721518972,7.7474506329113915,8.0829528681518994,8.0421671529113912,7.9148281065316439,null,7.9350095083137822,7.7867417721518972,7.9341469807047869,7.922131224489795,7.9065217952659088,7.7902779584314139,7.8702442993470614,null,{"$f":"[2]!mGetRate(BX$1,$B317,EOMONTH($B317,0)+1,\"FLAT\",E317,F317)","v":80.069041999999996},{"$f":"[2]!mGetRate(BY$1,$B317,EOMONTH($B317,0)+1,\"FLAT\",G317,H317)","v":75.568616000000006},{"$f":"[2]!mGetRate(BZ$1,$B317,EOMONTH($B317,0)+1,\"FLAT\",I317,J317)","v":76.610619999999997},{"$f":"IF(ValuationDate>$D317,\"\",[2]!mGetRate(CA$1,$B317,EOMONTH($B317,0)+1,\"FLAT\",M317,N317))","v":84.708021333333335},{"$f":"[2]!mGetRate(CB$1,$B317,EOMONTH($B317,0)+1,\"FLAT\",Q317,R317)","v":76.468616000000011},{"$f":"IF(ValuationDate>$D317,\"\",[2]!mGetRate(CC$1,$B317,EOMONTH($B317,0)+1,\"FLAT\",K317,L317))","v":88.368284666666668},{"$f":"[2]!mGetRate(CD$1,$B317,EOMONTH($B317,0)+1,\"FLAT\",AE317,AF317)","v":79.419473333333343},{"$f":"[2]!mGetRate(CE$1,$B317,EOMONTH($B317,0)+1,\"FLAT\",AA317,AB317)","v":77.985282666666663},{"$f":"[2]!mGetRate(CF$1,$B317,EOMONTH($B317,0)+1,\"FLAT\",O317,P317)","v":76.501949333333329},null,null,null,null,null,null,null,null,2041,"2041-09-01",8.5278352711184287,7.9065217952659088,7.9163927583392839,7.787030361910114,7.9163927583392839,7.9425496059113296,8.1808914008881715]
[null,"2041-10-01","2041-10-31","2041-10-01",78.275670000000005,72.697010000000006,75.412310000000005,68.767740000000003,77.94641,69.581720000000004,86.622280000000003,81.577529999999996,82.152190000000004,79.138090000000005,75.412310000000005,66.767740000000003,74.912310000000005,68.267740000000003,72.412310000000005,66.267740000000003,75.412310000000005,66.767740000000003,77.94641,69.581720000000004,76.412310000000005,69.517740000000003,77.412310000000005,70.517740000000003,75.412310000000005,67.267740000000003,81.745810000000006,74.628919999999994,8.0074000000000005,8.4533000000000005,8.0655000000000001,7.8135000000000003,7.7984999999999998,7.9241999999999999,7.7359999999999998,8.2593999999999994,8.0074000000000005,8.1236999999999995,7.29,8.0653000000000006,7.8823999999999996,8.1152999999999995,7.9009,7.8845000000000001,8.3239999999999998,7.8822000000000001,7.8235000000000001,8.0223999999999993,7.5075000000000003,8.2548999999999992,null,null,null,null,null,null,null,8.1401594936708843,8.2579316455696183,8.4498140696708859,8.5720660975696195,8.3549928266202524,null,7.9745892288075089,8.1401594936708843,8.2638606527903757,7.9617230612244896,7.9488417050927351,7.829218853670552,7.9092196885986947,null,{"$f":"[2]!mGetRate(BX$1,$B318,EOMONTH($B318,0)+1,\"FLAT\",E318,F318)","v":75.93623193548386},{"$f":"[2]!mGetRate(BY$1,$B318,EOMONTH($B318,0)+1,\"FLAT\",G318,H318)","v":72.625877419354836},{"$f":"[2]!mGetRate(BZ$1,$B318,EOMONTH($B318,0)+1,\"FLAT\",I318,J318)","v":74.438636774193554},{"$f":"IF(ValuationDate>$D318,\"\",[2]!mGetRate(CA$1,$B318,EOMONTH($B318,0)+1,\"FLAT\",M318,N318))","v":80.888212580645174},{"$f":"[2]!mGetRate(CB$1,$B318,EOMONTH($B318,0)+1,\"FLAT\",Q318,R318)","v":72.12587741935485},{"$f":"IF(ValuationDate>$D318,\"\",[2]!mGetRate(CC$1,$B318,EOMONTH($B318,0)+1,\"FLAT\",K318,L318))","v":84.506739677419347},{"$f":"[2]!mGetRate(CD$1,$B318,EOMONTH($B318,0)+1,\"FLAT\",AE318,AF318)","v":78.761307741935482},{"$f":"[2]!mGetRate(CE$1,$B318,EOMONTH($B318,0)+1,\"FLAT\",AA318,AB318)","v":74.521038709677427},{"$f":"[2]!mGetRate(CF$1,$B318,EOMONTH($B318,0)+1,\"FLAT\",O318,P318)","v":71.787167741935477},null,null,null,null,null,null,null,null,2041,"2041-10-01",8.5476932812017701,7.9488417050927351,7.9559724788330106,7.8259713282081131,7.9559724788330106,7.9849346633825933,8.2200516754138082]
[null,"2041-11-01","2041-11-30","2041-11-01",79.648390000000006,75.331590000000006,76.086910000000003,70.875730000000004,79.071089999999998,71.886359999999996,87.934690000000003,83.531019999999998,83.813090000000003,81.785640000000001,74.586910000000003,69.375730000000004,75.586910000000003,70.375730000000004,72.836910000000003,68.875730000000004,74.586910000000003,69.375730000000004,79.071089999999998,71.886359999999996,77.086910000000003,71.375730000000004,78.086910000000003,72.625730000000004,74.586910000000003,69.875730000000004,83.004890000000003,74.381659999999997,8.1236999999999995,8.7053999999999991,8.2788000000000004,7.9492000000000003,7.9341999999999997,8.0640999999999998,7.8541999999999996,8.4533000000000005,8.2981999999999996,8.5309000000000008,7.4645000000000001,8.2097999999999995,8.0220000000000002,8.2598000000000003,8.0426000000000002,8.0228999999999999,8.7530000000000001,8.0218000000000007,7.9592000000000001,8.3132000000000001,7.7732999999999999,8.4062000000000001,null,null,null,null,null,null,null,8.4346405063291119,8.6702860759493667,8.7554966983291127,9.0001058719493674,8.7151322881392392,null,8.1130162409466511,8.4346405063291119,8.4578275248091739,8.1001924489795929,8.0699606722000219,7.9654116238754753,8.0455330989452545,null,{"$f":"[2]!mGetRate(BX$1,$B319,EOMONTH($B319,0)+1,\"FLAT\",E319,F319)","v":77.726485977808608},{"$f":"[2]!mGetRate(BY$1,$B319,EOMONTH($B319,0)+1,\"FLAT\",G319,H319)","v":73.766814604715677},{"$f":"[2]!mGetRate(BZ$1,$B319,EOMONTH($B319,0)+1,\"FLAT\",I319,J319)","v":75.872340582524259},{"$f":"IF(ValuationDate>$D319,\"\",[2]!mGetRate(CA$1,$B319,EOMONTH($B319,0)+1,\"FLAT\",M319,N319))","v":82.910438890429958},{"$f":"[2]!mGetRate(CB$1,$B319,EOMONTH($B319,0)+1,\"FLAT\",Q319,R319)","v":73.266814604715677},{"$f":"IF(ValuationDate>$D319,\"\",[2]!mGetRate(CC$1,$B319,EOMONTH($B319,0)+1,\"FLAT\",K319,L319))","v":85.974110152565871},{"$f":"[2]!mGetRate(CD$1,$B319,EOMONTH($B319,0)+1,\"FLAT\",AE319,AF319)","v":79.165698834951442},{"$f":"[2]!mGetRate(CE$1,$B319,EOMONTH($B319,0)+1,\"FLAT\",AA319,AB319)","v":75.655510859916788},{"$f":"[2]!mGetRate(CF$1,$B319,EOMONTH($B319,0)+1,\"FLAT\",O319,P319)","v":72.266814604715677},null,null,null,null,null,null,null,null,2041,"2041-11-01",8.7671603045580841,8.0699606722000219,8.0943994909721528,7.9621643469359071,8.0943994909721528,8.1062400821018059,8.3570117077109405]
[null,"2041-12-01","2041-12-31","2041-12-01",83.765309999999999,79.031800000000004,77.006550000000004,74.049769999999995,80.435760000000002,74.971249999999998,88.778840000000002,87.153949999999995,85.928920000000005,85.508290000000002,75.006550000000004,72.049769999999995,76.506550000000004,73.549769999999995,74.006550000000004,72.049769999999995,75.006550000000004,72.049769999999995,80.435760000000002,74.971249999999998,78.006550000000004,74.799769999999995,79.006550000000004,75.299769999999995,77.506550000000004,74.049769999999995,84.185159999999996,79.548749999999998,8.4921000000000006,9.1707000000000001,8.6859999999999999,8.3757999999999999,8.3607999999999993,8.4932999999999996,8.2833000000000006,8.7635000000000005,8.7053999999999991,9.0350000000000001,7.8329000000000004,8.6418999999999997,8.4510000000000005,8.6919000000000004,8.4728999999999992,8.4512,9.2775999999999996,8.4506999999999994,8.3857999999999997,8.7203999999999997,8.1540999999999997,8.7621000000000002,null,null,null,null,null,null,null,8.8469949367088585,9.1807670886075936,9.1835364727088589,9.5300048166075939,9.1853258286582253,null,8.5481891471998388,8.8469949367088585,8.7681345062440936,8.5354985714285707,8.5096573624346785,8.3935607452418743,8.4740614766449021,null,{"$f":"[2]!mGetRate(BX$1,$B320,EOMONTH($B320,0)+1,\"FLAT\",E320,F320)","v":81.576697849462363},{"$f":"[2]!mGetRate(BY$1,$B320,EOMONTH($B320,0)+1,\"FLAT\",G320,H320)","v":75.639436666666668},{"$f":"[2]!mGetRate(BZ$1,$B320,EOMONTH($B320,0)+1,\"FLAT\",I320,J320)","v":77.909158602150541},{"$f":"IF(ValuationDate>$D320,\"\",[2]!mGetRate(CA$1,$B320,EOMONTH($B320,0)+1,\"FLAT\",M320,N320))","v":85.734435161290321},{"$f":"[2]!mGetRate(CB$1,$B320,EOMONTH($B320,0)+1,\"FLAT\",Q320,R320)","v":75.139436666666668},{"$f":"IF(ValuationDate>$D320,\"\",[2]!mGetRate(CC$1,$B320,EOMONTH($B320,0)+1,\"FLAT\",K320,L320))","v":88.027546774193539},{"$f":"[2]!mGetRate(CD$1,$B320,EOMONTH($B320,0)+1,\"FLAT\",AE320,AF320)","v":82.041443548387093},{"$f":"[2]!mGetRate(CE$1,$B320,EOMONTH($B320,0)+1,\"FLAT\",AA320,AB320)","v":77.29266247311827},{"$f":"[2]!mGetRate(CF$1,$B320,EOMONTH($B320,0)+1,\"FLAT\",O320,P320)","v":73.639436666666668},null,null,null,null,null,null,null,null,2041,"2041-12-01",9.1861334499434104,8.5096573624346785,8.5295723972253406,8.3903142495834917,8.5295723972253406,8.546613645320198,8.787572870407752]
[null,"2042-01-01","2042-01-31","2042-01-01",87.728840000000005,80.451189999999997,79.73827,75.136470000000003,84.674769999999995,76.124210000000005,92.081869999999995,87.979209999999995,88.340490000000003,86.068290000000005,77.73827,73.136470000000003,79.23827,74.636470000000003,76.23827,72.636470000000003,77.73827,73.136470000000003,84.674769999999995,76.124210000000005,80.73827,75.886470000000003,81.73827,77.136470000000003,80.73827,75.136470000000003,86.229770000000002,79.157610000000005,8.5536999999999992,9.2301000000000002,8.7327999999999992,8.4542999999999999,8.4392999999999994,8.5721000000000007,8.3592999999999993,9.0113000000000003,8.9515999999999991,9.1106999999999996,7.8376000000000001,8.7210999999999999,8.5297999999999998,8.7711000000000006,8.5505999999999993,8.5298999999999996,9.3519000000000005,8.5296000000000003,8.4642999999999997,8.9665999999999997,8.1501000000000001,8.7787000000000006,null,null,null,null,null,null,null,9.0963113924050614,9.2574253164556932,9.4423365524050631,9.6095790084556949,9.3514130674303786,null,8.6282666744874028,9.0963113924050614,9.0160199672356249,8.6156006122448971,8.5875341940772625,8.4723458039086861,8.5529163234555501,null,{"$f":"[2]!mGetRate(BX$1,$B321,EOMONTH($B321,0)+1,\"FLAT\",E321,F321)","v":84.52041365591397},{"$f":"[2]!mGetRate(BY$1,$B321,EOMONTH($B321,0)+1,\"FLAT\",G321,H321)","v":77.709519462365591},{"$f":"[2]!mGetRate(BZ$1,$B321,EOMONTH($B321,0)+1,\"FLAT\",I321,J321)","v":80.905168279569892},{"$f":"IF(ValuationDate>$D321,\"\",[2]!mGetRate(CA$1,$B321,EOMONTH($B321,0)+1,\"FLAT\",M321,N321))","v":87.338767419354838},{"$f":"[2]!mGetRate(CB$1,$B321,EOMONTH($B321,0)+1,\"FLAT\",Q321,R321)","v":77.209519462365591},{"$f":"IF(ValuationDate>$D321,\"\",[2]!mGetRate(CC$1,$B321,EOMONTH($B321,0)+1,\"FLAT\",K321,L321))","v":90.273170430107513},{"$f":"[2]!mGetRate(CD$1,$B321,EOMONTH($B321,0)+1,\"FLAT\",AE321,AF321)","v":83.111936021505386},{"$f":"[2]!mGetRate(CE$1,$B321,EOMONTH($B321,0)+1,\"FLAT\",AA321,AB321)","v":79.709519462365591},{"$f":"[2]!mGetRate(CF$1,$B321,EOMONTH($B321,0)+1,\"FLAT\",O321,P321)","v":75.709519462365591},null,null,null,null,null,null,null,null,2042,"2042-01-01",9.2342865521144155,8.5875341940772625,8.6096499245129063,8.4690994520162981,8.6096499245129063,8.6246103612479477,8.8668017763423492]
[null,"2042-02-01","2042-02-28","2042-02-01",86.598230000000001,81.564390000000003,79.850340000000003,76.006100000000004,86.045789999999997,78.076070000000001,90.351060000000004,88.275729999999996,86.343919999999997,86.271900000000002,77.850340000000003,74.006100000000004,79.850340000000003,75.506100000000004,76.350340000000003,73.506100000000004,77.850340000000003,74.006100000000004,86.045789999999997,78.076070000000001,80.850340000000003,76.756100000000004,81.850340000000003,77.756100000000004,78.850340000000003,76.006100000000004,87.802090000000007,80.782269999999997,8.5935000000000006,9.2698999999999998,8.7527000000000008,8.4542999999999999,8.4392999999999994,8.5707000000000004,8.3793000000000006,9.1903000000000006,9.1106999999999996,9.1106999999999996,7.8177000000000003,8.7181999999999995,8.5284999999999993,8.7682000000000002,8.5488,8.5289999999999999,9.3404000000000007,8.5282999999999998,8.4642999999999997,9.1257000000000001,8.1402000000000001,8.8034999999999997,null,null,null,null,null,null,null,9.2574253164556932,9.2574253164556932,9.6095790084556949,9.6095790084556949,9.4335021624556941,null,8.6282666744874028,9.2574253164556932,9.1950817005588057,8.6156006122448971,8.6080280971411032,8.4723458039086861,8.5529163234555501,null,{"$f":"[2]!mGetRate(BX$1,$B322,EOMONTH($B322,0)+1,\"FLAT\",E322,F322)","v":84.440870000000004},{"$f":"[2]!mGetRate(BY$1,$B322,EOMONTH($B322,0)+1,\"FLAT\",G322,H322)","v":78.202808571428577},{"$f":"[2]!mGetRate(BZ$1,$B322,EOMONTH($B322,0)+1,\"FLAT\",I322,J322)","v":82.630195714285705},{"$f":"IF(ValuationDate>$D322,\"\",[2]!mGetRate(CA$1,$B322,EOMONTH($B322,0)+1,\"FLAT\",M322,N322))","v":86.313054285714273},{"$f":"[2]!mGetRate(CB$1,$B322,EOMONTH($B322,0)+1,\"FLAT\",Q322,R322)","v":77.988522857142854},{"$f":"IF(ValuationDate>$D322,\"\",[2]!mGetRate(CC$1,$B322,EOMONTH($B322,0)+1,\"FLAT\",K322,L322))","v":89.46163285714286},{"$f":"[2]!mGetRate(CD$1,$B322,EOMONTH($B322,0)+1,\"FLAT\",AE322,AF322)","v":84.793595714285715},{"$f":"[2]!mGetRate(CE$1,$B322,EOMONTH($B322,0)+1,\"FLAT\",AA322,AB322)","v":80.09566571428573},{"$f":"[2]!mGetRate(CF$1,$B322,EOMONTH($B322,0)+1,\"FLAT\",O322,P322)","v":76.202808571428577},null,null,null,null,null,null,null,null,2042,"2042-02-01",9.2547619096614895,8.6080280971411032,8.6096499245129063,8.4690994520162981,8.6096499245129063,8.645135812807883,8.8668017763423492]
[null,"2042-03-01","2042-03-31","2042-03-01",79.590990000000005,76.403139999999993,71.801850000000002,70.628519999999995,75.313509999999994,72.098259999999996,78.628529999999998,81.073099999999997,75.753299999999996,80.290109999999999,69.801850000000002,68.628519999999995,71.801850000000002,70.128519999999995,70.051850000000002,67.128519999999995,69.801850000000002,68.628519999999995,75.313509999999994,72.098259999999996,72.801850000000002,71.378519999999995,73.801850000000002,72.628519999999995,70.551850000000002,70.628519999999995,77.109809999999996,75.12236,8.2751999999999999,8.6532,8.3149999999999995,8.1359999999999992,8.1210000000000004,8.2507999999999999,8.0534999999999997,8.6532,8.5337999999999994,8.4344000000000001,7.5789999999999997,8.3964999999999996,8.2087000000000003,8.4465000000000003,8.2280999999999995,8.2096999999999998,8.6588999999999992,8.2085000000000008,8.1460000000000008,8.5488,7.8715000000000002,8.5302000000000007,null,null,null,null,null,null,null,8.6732227848101235,8.572564556962023,9.0031542888101246,8.8986671729620248,8.7869022008860753,null,8.3035701530143839,8.6732227848101235,8.6577964661013738,8.2908046938775524,8.2741824162311719,8.1528899545628732,8.2331774987443485,null,{"$f":"[2]!mGetRate(BX$1,$B323,EOMONTH($B323,0)+1,\"FLAT\",E323,F323)","v":78.187992759084793},{"$f":"[2]!mGetRate(BY$1,$B323,EOMONTH($B323,0)+1,\"FLAT\",G323,H323)","v":71.285458465679682},{"$f":"[2]!mGetRate(BZ$1,$B323,EOMONTH($B323,0)+1,\"FLAT\",I323,J323)","v":73.898453808882905},{"$f":"IF(ValuationDate>$D323,\"\",[2]!mGetRate(CA$1,$B323,EOMONTH($B323,0)+1,\"FLAT\",M323,N323))","v":77.74998488559892},{"$f":"[2]!mGetRate(CB$1,$B323,EOMONTH($B323,0)+1,\"FLAT\",Q323,R323)","v":71.06540462987887},{"$f":"IF(ValuationDate>$D323,\"\",[2]!mGetRate(CC$1,$B323,EOMONTH($B323,0)+1,\"FLAT\",K323,L323))","v":79.704404010767163},{"$f":"[2]!mGetRate(CD$1,$B323,EOMONTH($B323,0)+1,\"FLAT\",AE323,AF323)","v":76.235118008075375},{"$f":"[2]!mGetRate(CE$1,$B323,EOMONTH($B323,0)+1,\"FLAT\",AA323,AB323)","v":73.285458465679682},{"$f":"[2]!mGetRate(CF$1,$B323,EOMONTH($B323,0)+1,\"FLAT\",O323,P323)","v":69.285458465679682},null,null,null,null,null,null,null,null,2042,"2042-03-01",8.8044069348698422,8.2741824162311719,8.2849534030398875,8.1496430197314282,8.2849534030398875,8.3107762068965521,8.5455462252725063]
[null,"2042-04-01","2042-04-30","2042-04-01",75.00806,68.632289999999998,66.881780000000006,63.443649999999998,70.724559999999997,64.415930000000003,73.151439999999994,74.768209999999996,65.343580000000003,65.033600000000007,64.881780000000006,61.443649999999998,65.381780000000006,62.693649999999998,61.881779999999999,59.443649999999998,64.881780000000006,61.443649999999998,70.724559999999997,64.415930000000003,65.381780000000006,61.443649999999998,68.881780000000006,65.443650000000005,65.381780000000006,61.943649999999998,69.432159999999996,67.352230000000006,7.9968000000000004,8.3348999999999993,8.0365000000000002,7.7977999999999996,7.7827999999999999,7.9065000000000003,7.7202999999999999,8.3348999999999993,8.1758000000000006,7.9768999999999997,7.2209000000000003,8.0455000000000005,7.8648999999999996,8.0954999999999995,7.8815999999999997,7.8676000000000004,8.1521000000000008,7.8647,7.8078000000000003,8.1907999999999994,7.4084000000000003,8.2468000000000004,null,null,null,null,null,null,null,8.3106911392405056,8.1092734177215178,8.6268324832405057,8.4177531337215186,8.3661375434810115,null,7.9585737233499954,8.3106911392405056,8.3393866911473591,7.9457026530612245,7.9327539911876226,7.8134618419371904,7.8934487192365639,null,{"$f":"[2]!mGetRate(BX$1,$B324,EOMONTH($B324,0)+1,\"FLAT\",E324,F324)","v":72.316068222222228},{"$f":"[2]!mGetRate(BY$1,$B324,EOMONTH($B324,0)+1,\"FLAT\",G324,H324)","v":65.43012511111111},{"$f":"[2]!mGetRate(BZ$1,$B324,EOMONTH($B324,0)+1,\"FLAT\",I324,J324)","v":68.060916222222218},{"$f":"IF(ValuationDate>$D324,\"\",[2]!mGetRate(CA$1,$B324,EOMONTH($B324,0)+1,\"FLAT\",M324,N324))","v":65.21269955555556},{"$f":"[2]!mGetRate(CB$1,$B324,EOMONTH($B324,0)+1,\"FLAT\",Q324,R324)","v":64.246791777777773},{"$f":"IF(ValuationDate>$D324,\"\",[2]!mGetRate(CC$1,$B324,EOMONTH($B324,0)+1,\"FLAT\",K324,L324))","v":73.834076222222208},{"$f":"[2]!mGetRate(CD$1,$B324,EOMONTH($B324,0)+1,\"FLAT\",AE324,AF324)","v":68.553967333333333},{"$f":"[2]!mGetRate(CE$1,$B324,EOMONTH($B324,0)+1,\"FLAT\",AA324,AB324)","v":67.430125111111124},{"$f":"[2]!mGetRate(CF$1,$B324,EOMONTH($B324,0)+1,\"FLAT\",O324,P324)","v":63.430125111111117},null,null,null,null,null,null,null,null,2042,"2042-04-01",8.5178548204547813,7.9327539911876226,7.9399569733754971,7.8102142877215517,7.9399569733754971,7.9688221839080455,8.2042058942268881]
[null,"2042-05-01","2042-05-31","2042-05-01",71.829809999999995,64.638279999999995,68.46754,64.902060000000006,67.510409999999993,60.451039999999999,74.454880000000003,72.643060000000006,67.986270000000005,65.864959999999996,66.96754,62.902059999999999,68.46754,64.902060000000006,64.46754,59.902059999999999,66.96754,62.902059999999999,67.510409999999993,60.451039999999999,66.96754,62.902059999999999,69.96754,66.402060000000006,66.96754,62.902059999999999,70.011309999999995,64.432239999999993,8.0365000000000002,8.2751999999999999,8.0166000000000004,7.8177000000000003,7.8026999999999997,7.9264000000000001,7.7401999999999997,8.2751999999999999,8.1160999999999994,7.9569999999999999,7.2209000000000003,8.0653000000000006,7.8846999999999996,8.1152999999999995,7.9023000000000003,7.8875000000000002,8.1303000000000001,7.8845999999999998,7.8277000000000001,8.1311,7.4146999999999998,8.2814999999999994,null,null,null,null,null,null,null,8.2502354430379725,8.0891215189873407,8.5640771430379736,8.39683468698734,8.3250671980126576,null,7.978873631541366,8.2502354430379725,8.2796661018770035,7.9660087755102031,7.9531454247361415,7.8334341052170569,7.9134386740331495,null,{"$f":"[2]!mGetRate(BX$1,$B325,EOMONTH($B325,0)+1,\"FLAT\",E325,F325)","v":68.659350537634396},{"$f":"[2]!mGetRate(BY$1,$B325,EOMONTH($B325,0)+1,\"FLAT\",G325,H325)","v":66.895661720430112},{"$f":"[2]!mGetRate(BZ$1,$B325,EOMONTH($B325,0)+1,\"FLAT\",I325,J325)","v":64.398214623655903},{"$f":"IF(ValuationDate>$D325,\"\",[2]!mGetRate(CA$1,$B325,EOMONTH($B325,0)+1,\"FLAT\",M325,N325))","v":67.051068817204296},{"$f":"[2]!mGetRate(CB$1,$B325,EOMONTH($B325,0)+1,\"FLAT\",Q325,R325)","v":66.895661720430112},{"$f":"IF(ValuationDate>$D325,\"\",[2]!mGetRate(CC$1,$B325,EOMONTH($B325,0)+1,\"FLAT\",K325,L325))","v":73.656120645161295},{"$f":"[2]!mGetRate(CD$1,$B325,EOMONTH($B325,0)+1,\"FLAT\",AE325,AF325)","v":67.551719999999989},{"$f":"[2]!mGetRate(CE$1,$B325,EOMONTH($B325,0)+1,\"FLAT\",AA325,AB325)","v":68.395661720430112},{"$f":"[2]!mGetRate(CF$1,$B325,EOMONTH($B325,0)+1,\"FLAT\",O325,P325)","v":65.175231612903218},null,null,null,null,null,null,null,null,2042,"2042-05-01",8.4973794629077073,7.9531454247361415,7.9602568815668668,7.8301865874465557,7.9602568815668668,7.9892450082101796,8.2242906742026651]
[null,"2042-06-01","2042-06-30","2042-06-01",75.778880000000001,66.51746,71.054069999999996,65.90119,71.400599999999997,62.311430000000001,77.454570000000004,74.128479999999996,69.88794,67.002880000000005,69.304069999999996,64.40119,70.304069999999996,65.40119,67.554069999999996,61.90119,69.304069999999996,64.40119,71.400599999999997,62.311430000000001,72.054069999999996,66.40119,73.554069999999996,67.90119,70.054069999999996,64.65119,75.224599999999995,67.195130000000006,8.0961999999999996,8.2950999999999997,8.0166000000000004,7.6984000000000004,7.6833999999999998,7.8075000000000001,7.6184000000000003,7.9172000000000002,7.7183000000000002,7.6784999999999997,7.2011000000000003,7.9469000000000003,7.7657999999999996,7.9969000000000001,7.7835999999999999,7.7683999999999997,7.8525,7.7656000000000001,7.7084000000000001,7.7332999999999998,7.4147999999999996,8.3437000000000001,null,null,null,null,null,null,null,7.8473999999999986,7.8070962025316435,8.1459184440000012,8.1040815505316459,7.9761240492658221,null,7.8571761919820471,7.8473999999999986,7.9215426352306419,7.8442740816326522,7.8283375550773657,7.7137008886699139,7.793599397287795,null,{"$f":"[2]!mGetRate(BX$1,$B326,EOMONTH($B326,0)+1,\"FLAT\",E326,F326)","v":71.662693333333337},{"$f":"[2]!mGetRate(BY$1,$B326,EOMONTH($B326,0)+1,\"FLAT\",G326,H326)","v":68.76390111111111},{"$f":"[2]!mGetRate(BZ$1,$B326,EOMONTH($B326,0)+1,\"FLAT\",I326,J326)","v":67.360968888888891},{"$f":"IF(ValuationDate>$D326,\"\",[2]!mGetRate(CA$1,$B326,EOMONTH($B326,0)+1,\"FLAT\",M326,N326))","v":68.605691111111113},{"$f":"[2]!mGetRate(CB$1,$B326,EOMONTH($B326,0)+1,\"FLAT\",Q326,R326)","v":68.125012222222225},{"$f":"IF(ValuationDate>$D326,\"\",[2]!mGetRate(CC$1,$B326,EOMONTH($B326,0)+1,\"FLAT\",K326,L326))","v":75.976307777777791},{"$f":"[2]!mGetRate(CD$1,$B326,EOMONTH($B326,0)+1,\"FLAT\",AE326,AF326)","v":71.655946666666679},{"$f":"[2]!mGetRate(CE$1,$B326,EOMONTH($B326,0)+1,\"FLAT\",AA326,AB326)","v":71.041678888888882},{"$f":"[2]!mGetRate(CF$1,$B326,EOMONTH($B326,0)+1,\"FLAT\",O326,P326)","v":67.125012222222225},null,null,null,null,null,null,null,null,2042,"2042-06-01",8.4973794629077073,7.8283375550773657,7.8385594420075488,7.7104531524117297,7.8385594420075488,7.8642450082101805,8.1038829228905946]
[null,"2042-07-01","2042-07-31","2042-07-01",91.575000000000003,77.523240000000001,87.376239999999996,75.174210000000002,86.573909999999998,73.181200000000004,94.973370000000003,84.110439999999997,88.089860000000002,79.825670000000002,92.126239999999996,76.174210000000002,92.376239999999996,76.174210000000002,85.376239999999996,72.674210000000002,92.126239999999996,76.174210000000002,86.573909999999998,73.181200000000004,89.876239999999996,76.674210000000002,91.376239999999996,77.674210000000002,88.876239999999996,74.674210000000002,90.689310000000006,75.612899999999996,8.3547999999999991,8.5337999999999994,8.2950999999999997,7.9569999999999999,7.9420000000000002,8.0667000000000009,7.8795000000000002,7.9569999999999999,7.6784999999999997,7.7183000000000002,7.4794999999999998,8.2067999999999994,8.0250000000000004,8.2568000000000001,8.0431000000000008,8.0274000000000001,7.9057000000000004,8.0248000000000008,7.9669999999999996,7.6935000000000002,7.7083000000000004,8.6523000000000003,null,null,null,null,null,null,null,7.8070962025316435,7.8473999999999986,8.1040815505316459,8.1459184440000012,7.9761240492658221,null,8.1209729888809559,7.8070962025316435,7.9613563614108793,8.1081516326530618,8.0958854595757774,7.9732399481761274,8.0533683576092425,null,{"$f":"[2]!mGetRate(BX$1,$B327,EOMONTH($B327,0)+1,\"FLAT\",E327,F327)","v":85.380138064516132},{"$f":"[2]!mGetRate(BY$1,$B327,EOMONTH($B327,0)+1,\"FLAT\",G327,H327)","v":81.996850430107528},{"$f":"[2]!mGetRate(BZ$1,$B327,EOMONTH($B327,0)+1,\"FLAT\",I327,J327)","v":80.66959698924731},{"$f":"IF(ValuationDate>$D327,\"\",[2]!mGetRate(CA$1,$B327,EOMONTH($B327,0)+1,\"FLAT\",M327,N327))","v":84.44650741935483},{"$f":"[2]!mGetRate(CB$1,$B327,EOMONTH($B327,0)+1,\"FLAT\",Q327,R327)","v":85.233409569892473},{"$f":"IF(ValuationDate>$D327,\"\",[2]!mGetRate(CC$1,$B327,EOMONTH($B327,0)+1,\"FLAT\",K327,L327))","v":90.184336344086034},{"$f":"[2]!mGetRate(CD$1,$B327,EOMONTH($B327,0)+1,\"FLAT\",AE327,AF327)","v":84.042720645161296},{"$f":"[2]!mGetRate(CE$1,$B327,EOMONTH($B327,0)+1,\"FLAT\",AA327,AB327)","v":85.335560107526888},{"$f":"[2]!mGetRate(CF$1,$B327,EOMONTH($B327,0)+1,\"FLAT\",O327,P327)","v":85.093624623655913},null,null,null,null,null,null,null,null,2042,"2042-07-01",8.78393157732277,8.0958854595757774,8.1023562389064576,7.9699926855215883,8.1023562389064576,8.1322047783251232,8.3648841340331046]
[null,"2042-08-01","2042-08-31","2042-08-01",96.941000000000003,80.952770000000001,92.675849999999997,78.220140000000001,89.478160000000003,76.896439999999998,104.5292,88.428730000000002,98.84863,84.063599999999994,97.175849999999997,78.720140000000001,97.175849999999997,79.220140000000001,90.675849999999997,76.220140000000001,97.175849999999997,78.720140000000001,89.478160000000003,76.896439999999998,94.675849999999997,79.720140000000001,96.425849999999997,80.470140000000001,94.925849999999997,78.220140000000001,91.549959999999999,81.437240000000003,8.4145000000000003,8.7327999999999992,8.4344000000000001,8.1359999999999992,8.1210000000000004,8.2462,8.0585000000000004,8.2156000000000002,7.9371,7.9172000000000002,7.5989000000000004,8.3866999999999994,8.2043999999999997,8.4367000000000001,8.2226999999999997,8.2066999999999997,8.1065000000000005,8.2042000000000002,8.1460000000000008,7.9520999999999997,7.8327,8.7095000000000002,null,null,null,null,null,null,null,8.0689696202531636,8.0488177215189864,8.3759162402531633,8.3549977935189865,8.2121753438860736,null,8.3035701530143839,8.0689696202531636,8.2200455470945375,8.2908046938775524,8.279305891997133,8.1528899545628732,8.2331774987443485,null,{"$f":"[2]!mGetRate(BX$1,$B328,EOMONTH($B328,0)+1,\"FLAT\",E328,F328)","v":89.892425483870966},{"$f":"[2]!mGetRate(BY$1,$B328,EOMONTH($B328,0)+1,\"FLAT\",G328,H328)","v":86.302902580645153},{"$f":"[2]!mGetRate(BZ$1,$B328,EOMONTH($B328,0)+1,\"FLAT\",I328,J328)","v":83.931380215053764},{"$f":"IF(ValuationDate>$D328,\"\",[2]!mGetRate(CA$1,$B328,EOMONTH($B328,0)+1,\"FLAT\",M328,N328))","v":92.330498494623654},{"$f":"[2]!mGetRate(CB$1,$B328,EOMONTH($B328,0)+1,\"FLAT\",Q328,R328)","v":89.259891827956992},{"$f":"IF(ValuationDate>$D328,\"\",[2]!mGetRate(CC$1,$B328,EOMONTH($B328,0)+1,\"FLAT\",K328,L328))","v":97.431143333333338},{"$f":"[2]!mGetRate(CD$1,$B328,EOMONTH($B328,0)+1,\"FLAT\",AE328,AF328)","v":87.09166408602151},{"$f":"[2]!mGetRate(CE$1,$B328,EOMONTH($B328,0)+1,\"FLAT\",AA328,AB328)","v":89.391612258064512},{"$f":"[2]!mGetRate(CF$1,$B328,EOMONTH($B328,0)+1,\"FLAT\",O328,P328)","v":89.039461720430097},null,null,null,null,null,null,null,null,2042,"2042-08-01",8.9272590801522806,8.279305891997133,8.2849534030398875,8.1496430197314282,8.2849534030398875,8.3159075697865354,8.5455462252725063]
[null,"2042-09-01","2042-09-30","2042-09-01",87.01585,76.588279999999997,81.407290000000003,72.303169999999994,83.239900000000006,72.782690000000002,94.939220000000006,84.433329999999998,92.079179999999994,80.660579999999996,84.907290000000003,70.303169999999994,84.407290000000003,70.803169999999994,78.407290000000003,71.303169999999994,84.907290000000003,70.303169999999994,83.239900000000006,72.782690000000002,82.907290000000003,73.303169999999994,84.407290000000003,74.053169999999994,82.407290000000003,69.803169999999994,86.528999999999996,75.042689999999993,8.1957000000000004,8.5935000000000006,8.2553999999999998,7.9768999999999997,7.9619,8.0871999999999993,7.8968999999999996,8.1359999999999992,7.8574999999999999,7.8177000000000003,7.4398,8.2278000000000002,8.0454000000000008,8.2777999999999992,8.0637000000000008,8.0475999999999992,8.0083000000000002,8.0451999999999995,7.9869000000000003,7.8724999999999996,7.6772999999999998,8.4856999999999996,null,null,null,null,null,null,null,7.9883620253164542,7.9480582278481,8.2922424533164545,8.250405559848101,8.119767066582277,null,8.1412728970723265,7.9883620253164542,8.1404180947340592,8.1284577551020423,8.1137151552413176,7.9932122114559947,8.0733583124058264,null,{"$f":"[2]!mGetRate(BX$1,$B329,EOMONTH($B329,0)+1,\"FLAT\",E329,F329)","v":82.381374444444432},{"$f":"[2]!mGetRate(BY$1,$B329,EOMONTH($B329,0)+1,\"FLAT\",G329,H329)","v":77.36101444444445},{"$f":"[2]!mGetRate(BZ$1,$B329,EOMONTH($B329,0)+1,\"FLAT\",I329,J329)","v":78.592251111111125},{"$f":"IF(ValuationDate>$D329,\"\",[2]!mGetRate(CA$1,$B329,EOMONTH($B329,0)+1,\"FLAT\",M329,N329))","v":87.00424666666666},{"$f":"[2]!mGetRate(CB$1,$B329,EOMONTH($B329,0)+1,\"FLAT\",Q329,R329)","v":78.361014444444436},{"$f":"IF(ValuationDate>$D329,\"\",[2]!mGetRate(CC$1,$B329,EOMONTH($B329,0)+1,\"FLAT\",K329,L329))","v":90.269935555555563},{"$f":"[2]!mGetRate(CD$1,$B329,EOMONTH($B329,0)+1,\"FLAT\",AE329,AF329)","v":81.423973333333322},{"$f":"[2]!mGetRate(CE$1,$B329,EOMONTH($B329,0)+1,\"FLAT\",AA329,AB329)","v":79.805458888888893},{"$f":"[2]!mGetRate(CF$1,$B329,EOMONTH($B329,0)+1,\"FLAT\",O329,P329)","v":78.416570000000007},null,null,null,null,null,null,null,null,2042,"2042-09-01",8.7430837534725807,8.1137151552413176,8.1226561470978282,7.9899649852465924,8.1226561470978282,8.1500619211822656,8.3849689140088817]
[null,"2042-10-01","2042-10-31","2042-10-01",80.672780000000003,75.055980000000005,76.843639999999994,70.45093,79.777339999999995,71.368979999999993,88.369929999999997,83.235370000000003,84.081500000000005,80.770139999999998,76.843639999999994,68.45093,76.343639999999994,69.95093,73.843639999999994,67.95093,76.843639999999994,68.45093,79.777339999999995,71.368979999999993,77.843639999999994,71.20093,78.843639999999994,72.20093,76.843639999999994,68.95093,83.576740000000001,76.416179999999997,8.2156000000000002,8.6730999999999998,8.2751999999999999,8.0166000000000004,8.0015999999999998,8.1273,7.9390999999999998,8.4741999999999997,8.2156000000000002,8.3348999999999993,7.4794999999999998,8.2684999999999995,8.0854999999999997,8.3185000000000002,8.1041000000000007,8.0876999999999999,8.5352999999999994,8.0853000000000002,8.0266000000000002,8.2306000000000008,7.6970000000000001,8.4631000000000007,null,null,null,null,null,null,null,8.3509949367088598,8.4718050632911375,8.668669376708861,8.7940749392911375,8.571386078999998,null,8.1817707038661656,8.3509949367088598,8.478734732778193,8.1689679591836732,8.1569572907060159,8.0330563748836692,8.1132377699648419,null,{"$f":"[2]!mGetRate(BX$1,$B330,EOMONTH($B330,0)+1,\"FLAT\",E330,F330)","v":78.317347741935478},{"$f":"[2]!mGetRate(BY$1,$B330,EOMONTH($B330,0)+1,\"FLAT\",G330,H330)","v":74.162826129032254},{"$f":"[2]!mGetRate(BZ$1,$B330,EOMONTH($B330,0)+1,\"FLAT\",I330,J330)","v":76.251253548387098},{"$f":"IF(ValuationDate>$D330,\"\",[2]!mGetRate(CA$1,$B330,EOMONTH($B330,0)+1,\"FLAT\",M330,N330))","v":82.692865161290328},{"$f":"[2]!mGetRate(CB$1,$B330,EOMONTH($B330,0)+1,\"FLAT\",Q330,R330)","v":73.662826129032254},{"$f":"IF(ValuationDate>$D330,\"\",[2]!mGetRate(CC$1,$B330,EOMONTH($B330,0)+1,\"FLAT\",K330,L330))","v":86.216727419354839},{"$f":"[2]!mGetRate(CD$1,$B330,EOMONTH($B330,0)+1,\"FLAT\",AE330,AF330)","v":80.573924516129026},{"$f":"[2]!mGetRate(CE$1,$B330,EOMONTH($B330,0)+1,\"FLAT\",AA330,AB330)","v":76.057987419354831},{"$f":"[2]!mGetRate(CF$1,$B330,EOMONTH($B330,0)+1,\"FLAT\",O330,P330)","v":73.324116451612895},null,null,null,null,null,null,null,null,2042,"2042-10-01",8.7634562197756978,8.1569572907060159,8.1631539538916673,8.0298092213814005,8.1631539538916673,8.1933706239737276,8.4250375454178457]
[null,"2042-11-01","2042-11-30","2042-11-01",83.263019999999997,78.073549999999997,77.128320000000002,72.661990000000003,80.735690000000005,74.003219999999999,89.880260000000007,85.872249999999994,85.329660000000004,83.892939999999996,75.628320000000002,71.161990000000003,76.628320000000002,72.161990000000003,73.878320000000002,70.661990000000003,75.628320000000002,71.161990000000003,80.735690000000005,74.003219999999999,78.128320000000002,73.161990000000003,79.128320000000002,74.411990000000003,75.628320000000002,71.661990000000003,84.669390000000007,76.498519999999999,8.3348999999999993,8.9316999999999993,8.4940999999999995,8.1559000000000008,8.1409000000000002,8.2707999999999995,8.0609000000000002,8.6730999999999998,8.5139999999999993,8.7527000000000008,7.6585999999999999,8.4164999999999992,8.2286999999999999,8.4664999999999999,8.2492999999999999,8.2295999999999996,8.9748000000000001,8.2284000000000006,8.1659000000000006,8.5289999999999999,7.9672999999999998,8.6173999999999999,null,null,null,null,null,null,null,8.6531721518987315,8.8948936708860753,8.9823409598987318,9.233257202886076,8.9409159963924036,null,8.3238700612057563,8.6531721518987315,8.6777033291914929,8.311110816326531,8.2817651603647935,8.1728622178427397,8.2531674535409341,null,{"$f":"[2]!mGetRate(BX$1,$B331,EOMONTH($B331,0)+1,\"FLAT\",E331,F331)","v":80.837428613037446},{"$f":"[2]!mGetRate(BY$1,$B331,EOMONTH($B331,0)+1,\"FLAT\",G331,H331)","v":75.040728862690713},{"$f":"[2]!mGetRate(BZ$1,$B331,EOMONTH($B331,0)+1,\"FLAT\",I331,J331)","v":77.588890568654648},{"$f":"IF(ValuationDate>$D331,\"\",[2]!mGetRate(CA$1,$B331,EOMONTH($B331,0)+1,\"FLAT\",M331,N331))","v":84.658127905686541},{"$f":"[2]!mGetRate(CB$1,$B331,EOMONTH($B331,0)+1,\"FLAT\",Q331,R331)","v":74.540728862690713},{"$f":"IF(ValuationDate>$D331,\"\",[2]!mGetRate(CC$1,$B331,EOMONTH($B331,0)+1,\"FLAT\",K331,L331))","v":88.006890554785031},{"$f":"[2]!mGetRate(CD$1,$B331,EOMONTH($B331,0)+1,\"FLAT\",AE331,AF331)","v":80.850273231622751},{"$f":"[2]!mGetRate(CE$1,$B331,EOMONTH($B331,0)+1,\"FLAT\",AA331,AB331)","v":76.923877267683778},{"$f":"[2]!mGetRate(CF$1,$B331,EOMONTH($B331,0)+1,\"FLAT\",O331,P331)","v":73.540728862690713},null,null,null,null,null,null,null,null,2042,"2042-11-01",8.9886851527934972,8.2817651603647935,8.3052533112312581,8.1696153194564332,8.3052533112312581,8.3183706239737276,8.5656310052482851]
[null,"2042-12-01","2042-12-31","2042-12-01",86.227159999999998,80.986739999999998,79.31035,75.72945,82.885339999999999,76.636020000000002,90.794430000000006,89.53783,88.486980000000003,87.706760000000003,77.31035,73.72945,78.81035,75.22945,76.31035,73.72945,77.31035,73.72945,82.885339999999999,76.636020000000002,80.31035,76.47945,81.31035,76.97945,79.81035,75.72945,86.634739999999994,81.213520000000003,8.7128999999999994,9.4091000000000005,8.9117999999999995,8.5935000000000006,8.5785,8.7110000000000003,8.5009999999999994,8.9914000000000005,8.9316999999999993,9.2698999999999998,8.0365000000000002,8.8597000000000001,8.6686999999999994,8.9097000000000008,8.6906999999999996,8.6689000000000007,9.5124999999999993,8.6684999999999999,8.6035000000000004,8.9466999999999999,8.3577999999999992,8.9829000000000008,null,null,null,null,null,null,null,9.0761594936708843,9.4186405063291119,9.4214181056708846,9.7769265823291125,9.4232861719999992,null,8.7702640222380932,9.0761594936708843,8.9961131041455058,8.7576414285714286,8.7327334972845581,8.6120512837356973,8.6927455549974884,null,{"$f":"[2]!mGetRate(BX$1,$B332,EOMONTH($B332,0)+1,\"FLAT\",E332,F332)","v":83.916867311827957},{"$f":"[2]!mGetRate(BY$1,$B332,EOMONTH($B332,0)+1,\"FLAT\",G332,H332)","v":77.73167365591398},{"$f":"[2]!mGetRate(BZ$1,$B332,EOMONTH($B332,0)+1,\"FLAT\",I332,J332)","v":80.130263440860219},{"$f":"IF(ValuationDate>$D332,\"\",[2]!mGetRate(CA$1,$B332,EOMONTH($B332,0)+1,\"FLAT\",M332,N332))","v":88.143012043010756},{"$f":"[2]!mGetRate(CB$1,$B332,EOMONTH($B332,0)+1,\"FLAT\",Q332,R332)","v":77.23167365591398},{"$f":"IF(ValuationDate>$D332,\"\",[2]!mGetRate(CC$1,$B332,EOMONTH($B332,0)+1,\"FLAT\",K332,L332))","v":90.240445053763437},{"$f":"[2]!mGetRate(CD$1,$B332,EOMONTH($B332,0)+1,\"FLAT\",AE332,AF332)","v":84.244739784946248},{"$f":"[2]!mGetRate(CE$1,$B332,EOMONTH($B332,0)+1,\"FLAT\",AA332,AB332)","v":79.40102849462366},{"$f":"[2]!mGetRate(CF$1,$B332,EOMONTH($B332,0)+1,\"FLAT\",O332,P332)","v":75.73167365591398},null,null,null,null,null,null,null,null,2042,"2042-12-01",9.4184618787941154,8.7327334972845581,8.751647272263595,8.6088051867761308,8.751647272263595,8.7700331855500817,9.0072943076301986]
[null,"2043-01-01","2043-01-31","2043-01-01",90.009789999999995,82.542919999999995,81.811459999999997,77.090019999999996,86.876310000000004,78.103440000000006,94.475999999999999,90.266670000000005,90.637339999999995,88.306070000000005,79.811459999999997,75.090019999999996,81.311459999999997,76.590019999999996,78.311459999999997,74.590019999999996,79.811459999999997,75.090019999999996,86.876310000000004,78.103440000000006,82.811459999999997,77.840019999999996,83.811459999999997,79.090019999999996,82.811459999999997,77.090019999999996,88.431309999999996,81.136840000000007,8.7760999999999996,9.4701000000000004,8.9597999999999995,8.6740999999999993,8.6591000000000005,8.7919,8.5791000000000004,9.2455999999999996,9.1843000000000004,9.3475999999999999,8.0413999999999994,8.9408999999999992,8.7495999999999992,8.9908999999999999,8.7705000000000002,8.7497000000000007,9.5888000000000009,8.7493999999999996,8.6841000000000008,9.1992999999999991,8.3538999999999994,9.0010999999999992,null,null,null,null,null,null,null,9.3319569620253144,9.4973240506329102,9.686945726025316,9.8586031306329112,9.5937074673291143,null,8.8524837508925849,9.3319569620253144,9.2504007723619992,8.839886326530614,8.8127621887488488,8.6929439681757632,8.7737098945253624,null,{"$f":"[2]!mGetRate(BX$1,$B333,EOMONTH($B333,0)+1,\"FLAT\",E333,F333)","v":86.717944086021504},{"$f":"[2]!mGetRate(BY$1,$B333,EOMONTH($B333,0)+1,\"FLAT\",G333,H333)","v":79.729964946236564},{"$f":"[2]!mGetRate(BZ$1,$B333,EOMONTH($B333,0)+1,\"FLAT\",I333,J333)","v":83.008700645161284},{"$f":"IF(ValuationDate>$D333,\"\",[2]!mGetRate(CA$1,$B333,EOMONTH($B333,0)+1,\"FLAT\",M333,N333))","v":89.609575806451616},{"$f":"[2]!mGetRate(CB$1,$B333,EOMONTH($B333,0)+1,\"FLAT\",Q333,R333)","v":79.229964946236549},{"$f":"IF(ValuationDate>$D333,\"\",[2]!mGetRate(CC$1,$B333,EOMONTH($B333,0)+1,\"FLAT\",K333,L333))","v":92.620273870967736},{"$f":"[2]!mGetRate(CD$1,$B333,EOMONTH($B333,0)+1,\"FLAT\",AE333,AF333)","v":85.215468387096763},{"$f":"[2]!mGetRate(CE$1,$B333,EOMONTH($B333,0)+1,\"FLAT\",AA333,AB333)","v":81.729964946236564},{"$f":"[2]!mGetRate(CF$1,$B333,EOMONTH($B333,0)+1,\"FLAT\",O333,P333)","v":77.729964946236564},null,null,null,null,null,null,null,null,2043,"2043-01-01",9.4678496758925821,8.8127621887488488,8.8338670009180884,8.6896980188281585,8.8338670009180884,8.8501850738916268,{"$f":"(($AJ333+CW$4)*(1/(1-CW$2))+CW$3)","v":9.0886427129592242}]
[null,"2043-02-01","2043-02-28","2043-02-01",88.849779999999996,83.685069999999996,81.926450000000003,77.982259999999997,88.282979999999995,80.106049999999996,92.700190000000006,90.570899999999995,88.588859999999997,88.514970000000005,79.926450000000003,75.982259999999997,81.926450000000003,77.482259999999997,78.426450000000003,75.482259999999997,79.926450000000003,75.982259999999997,88.282979999999995,80.106049999999996,82.926450000000003,78.732259999999997,83.926450000000003,79.732259999999997,80.926450000000003,77.982259999999997,90.039280000000005,82.812250000000006,8.8170000000000002,9.5108999999999995,8.9802,8.6740999999999993,8.6591000000000005,8.7904999999999998,8.5991,9.4291999999999998,9.3475999999999999,9.3475999999999999,8.0210000000000008,8.9380000000000006,8.7483000000000004,8.9879999999999995,8.7687000000000008,8.7487999999999992,9.5772999999999993,8.7481000000000009,8.6841000000000008,9.3626000000000005,8.3435000000000006,9.0269999999999992,null,null,null,null,null,null,null,9.4973240506329102,9.4973240506329102,9.8586031306329112,9.8586031306329112,9.6779635906329098,null,8.8524837508925849,9.4973240506329102,9.4340640921281231,8.839886326530614,8.8332560918126877,8.6929439681757632,8.7737098945253624,null,{"$f":"[2]!mGetRate(BX$1,$B334,EOMONTH($B334,0)+1,\"FLAT\",E334,F334)","v":86.636332857142847},{"$f":"[2]!mGetRate(BY$1,$B334,EOMONTH($B334,0)+1,\"FLAT\",G334,H334)","v":80.236082857142861},{"$f":"[2]!mGetRate(BZ$1,$B334,EOMONTH($B334,0)+1,\"FLAT\",I334,J334)","v":84.778581428571414},{"$f":"IF(ValuationDate>$D334,\"\",[2]!mGetRate(CA$1,$B334,EOMONTH($B334,0)+1,\"FLAT\",M334,N334))","v":88.557192857142851},{"$f":"[2]!mGetRate(CB$1,$B334,EOMONTH($B334,0)+1,\"FLAT\",Q334,R334)","v":80.021797142857139},{"$f":"IF(ValuationDate>$D334,\"\",[2]!mGetRate(CC$1,$B334,EOMONTH($B334,0)+1,\"FLAT\",K334,L334))","v":91.787637142857136},{"$f":"[2]!mGetRate(CD$1,$B334,EOMONTH($B334,0)+1,\"FLAT\",AE334,AF334)","v":86.941981428571424},{"$f":"[2]!mGetRate(CE$1,$B334,EOMONTH($B334,0)+1,\"FLAT\",AA334,AB334)","v":82.128940000000014},{"$f":"[2]!mGetRate(CF$1,$B334,EOMONTH($B334,0)+1,\"FLAT\",O334,P334)","v":78.236082857142861},null,null,null,null,null,null,null,null,2043,"2043-02-01",9.4888394896594317,8.8332560918126877,8.8338670009180884,8.6896980188281585,8.8338670009180884,8.8707105254515604,9.0886427129592242]
[null,"2043-03-01","2043-03-31","2043-03-01",81.660349999999994,78.389619999999994,73.668700000000001,72.464860000000002,77.271659999999997,73.972819999999999,80.672870000000003,83.180999999999997,77.722890000000007,82.377660000000006,71.668700000000001,70.464860000000002,73.668700000000001,71.964860000000002,71.918700000000001,68.964860000000002,71.668700000000001,70.464860000000002,77.271659999999997,73.972819999999999,74.668700000000001,73.214860000000002,75.668700000000001,74.464860000000002,72.418700000000001,72.464860000000002,79.067959999999999,76.996920000000003,8.4903999999999993,8.8781999999999996,8.5312000000000001,8.3475000000000001,8.3324999999999996,8.4623000000000008,8.2650000000000006,8.8781999999999996,8.7556999999999992,8.6537000000000006,7.7760999999999996,8.6080000000000005,8.4201999999999995,8.6579999999999995,8.4396000000000004,8.4212000000000007,8.8781999999999996,8.42,8.3574999999999999,8.7706999999999997,8.0686,8.7454000000000001,null,null,null,null,null,null,null,8.8979316455696171,8.7946405063291131,9.2364107375696172,9.129190558329114,9.0145433619493645,null,8.519320433540754,8.8979316455696171,8.8828740638539738,8.5066210204081631,8.4909054411312663,8.3651579788689983,8.4456335509794069,null,{"$f":"[2]!mGetRate(BX$1,$B335,EOMONTH($B335,0)+1,\"FLAT\",E335,F335)","v":80.220876635262442},{"$f":"[2]!mGetRate(BY$1,$B335,EOMONTH($B335,0)+1,\"FLAT\",G335,H335)","v":73.138880780619104},{"$f":"[2]!mGetRate(BZ$1,$B335,EOMONTH($B335,0)+1,\"FLAT\",I335,J335)","v":75.819815208613718},{"$f":"IF(ValuationDate>$D335,\"\",[2]!mGetRate(CA$1,$B335,EOMONTH($B335,0)+1,\"FLAT\",M335,N335))","v":79.771489986541042},{"$f":"[2]!mGetRate(CB$1,$B335,EOMONTH($B335,0)+1,\"FLAT\",Q335,R335)","v":72.918826944818306},{"$f":"IF(ValuationDate>$D335,\"\",[2]!mGetRate(CC$1,$B335,EOMONTH($B335,0)+1,\"FLAT\",K335,L335))","v":81.776717254374176},{"$f":"[2]!mGetRate(CD$1,$B335,EOMONTH($B335,0)+1,\"FLAT\",AE335,AF335)","v":78.156479407806188},{"$f":"[2]!mGetRate(CE$1,$B335,EOMONTH($B335,0)+1,\"FLAT\",AA335,AB335)","v":75.138880780619104},{"$f":"[2]!mGetRate(CF$1,$B335,EOMONTH($B335,0)+1,\"FLAT\",O335,P335)","v":71.138880780619104},null,null,null,null,null,null,null,null,2043,"2043-03-01",9.0268578043008549,8.4909054411312663,8.5007036835662575,8.3619114313816016,8.5007036835662575,8.5278328571428581,8.7590100928542594]
[null,"2043-04-01","2043-04-30","2043-04-01",76.958269999999999,70.416730000000001,68.620699999999999,65.093190000000007,72.563400000000001,66.090739999999997,75.053380000000004,76.712180000000004,67.042509999999993,66.724469999999997,66.620699999999999,63.09319,67.120699999999999,64.343190000000007,63.620699999999999,61.09319,66.620699999999999,63.09319,72.563400000000001,66.090739999999997,67.120699999999999,63.09319,70.620699999999999,67.093190000000007,67.120699999999999,63.59319,71.271000000000001,69.02704,8.2047000000000008,8.5516000000000005,8.2454999999999998,8.0006000000000004,7.9855999999999998,8.1092999999999993,7.9230999999999998,8.5516000000000005,8.3884000000000007,8.1843000000000004,7.4086999999999996,8.2482000000000006,8.0676000000000005,8.2981999999999996,8.0843000000000007,8.0702999999999996,8.3595000000000006,8.0673999999999992,8.0106000000000002,8.4033999999999995,7.5961999999999996,8.4547000000000008,null,null,null,null,null,null,null,8.5259822784810115,8.3192987341772131,8.8503129744810121,8.6357674981772146,8.5828403713291141,null,8.1654491696419473,8.5259822784810115,8.5561614264050885,8.1526414285714282,8.1405621682549452,8.0169982737541279,8.0971654445002521,null,{"$f":"[2]!mGetRate(BX$1,$B336,EOMONTH($B336,0)+1,\"FLAT\",E336,F336)","v":74.196286444444453},{"$f":"[2]!mGetRate(BY$1,$B336,EOMONTH($B336,0)+1,\"FLAT\",G336,H336)","v":67.131306888888901},{"$f":"[2]!mGetRate(BZ$1,$B336,EOMONTH($B336,0)+1,\"FLAT\",I336,J336)","v":69.830499111111109},{"$f":"IF(ValuationDate>$D336,\"\",[2]!mGetRate(CA$1,$B336,EOMONTH($B336,0)+1,\"FLAT\",M336,N336))","v":66.908226444444438},{"$f":"[2]!mGetRate(CB$1,$B336,EOMONTH($B336,0)+1,\"FLAT\",Q336,R336)","v":65.947973555555549},{"$f":"IF(ValuationDate>$D336,\"\",[2]!mGetRate(CC$1,$B336,EOMONTH($B336,0)+1,\"FLAT\",K336,L336))","v":75.753762222222221},{"$f":"[2]!mGetRate(CD$1,$B336,EOMONTH($B336,0)+1,\"FLAT\",AE336,AF336)","v":70.323550222222224},{"$f":"[2]!mGetRate(CE$1,$B336,EOMONTH($B336,0)+1,\"FLAT\",AA336,AB336)","v":69.131306888888901},{"$f":"[2]!mGetRate(CF$1,$B336,EOMONTH($B336,0)+1,\"FLAT\",O336,P336)","v":65.131306888888901},null,null,null,null,null,null,null,null,2043,"2043-04-01",8.7328975203210213,8.1405621682549452,8.1468324196674491,8.0137510909492349,8.1468324196674491,8.1769502627257804,8.4088889786031498]
[null,"2043-05-01","2043-05-31","2043-05-01",73.697389999999999,66.318879999999993,70.247699999999995,66.589519999999993,69.265680000000003,62.022770000000001,76.390709999999999,74.531779999999998,69.753910000000005,67.577449999999999,68.747699999999995,64.589519999999993,70.247699999999995,66.589519999999993,66.247699999999995,61.58952,68.747699999999995,64.589519999999993,69.265680000000003,62.022770000000001,68.747699999999995,64.589519999999993,71.747699999999995,68.089519999999993,68.747699999999995,64.589519999999993,71.766580000000005,66.003969999999995,8.2454999999999998,8.4903999999999993,8.2250999999999994,8.0210000000000008,8.0060000000000002,8.1296999999999997,7.9435000000000002,8.4903999999999993,8.3270999999999997,8.1638000000000002,7.4086999999999996,8.2685999999999993,8.0879999999999992,8.3186,8.1056000000000008,8.0907,8.3371999999999993,8.0877999999999997,8.0310000000000006,8.3421000000000003,7.6024000000000003,8.4905000000000008,null,null,null,null,null,null,null,8.4639063291139216,8.2985392405063276,8.7858757491139219,8.6142183445063285,8.5406349158101236,null,8.1862591257778252,{"$f":"AO337*(1/(1-BQ$2))+BQ$3","v":8.4639063291139216},{"$f":"AN337*(1/(1-BR$2))+BR$3","v":8.4949403198163793},{"$f":"AK337*(1/(1-BS$2))+BS$3","v":8.1734577551020422},{"$f":"AM337*(1/(1-BT$2))+BT$3","v":8.1614659493800605},{"$f":"AK337*(1/(1-BU$2))+BU$3","v":8.0374723526942926},{"$f":"AJ337*(1/(1-BV$2))+BV$3","v":8.1176576594676053},null,{"$f":"[2]!mGetRate(BX$1,$B337,EOMONTH($B337,0)+1,\"FLAT\",E337,F337)","v":70.285820860215054},{"$f":"[2]!mGetRate(BY$1,$B337,EOMONTH($B337,0)+1,\"FLAT\",G337,H337)","v":68.556283440860213},{"$f":"[2]!mGetRate(BZ$1,$B337,EOMONTH($B337,0)+1,\"FLAT\",I337,J337)","v":65.916807634408599},{"$f":"IF(ValuationDate>$D337,\"\",[2]!mGetRate(CA$1,$B337,EOMONTH($B337,0)+1,\"FLAT\",M337,N337))","v":68.747589784946243},{"$f":"[2]!mGetRate(CB$1,$B337,EOMONTH($B337,0)+1,\"FLAT\",Q337,R337)","v":68.556283440860199},{"$f":"IF(ValuationDate>$D337,\"\",[2]!mGetRate(CC$1,$B337,EOMONTH($B337,0)+1,\"FLAT\",K337,L337))","v":75.531204731182797},{"$f":"[2]!mGetRate(CD$1,$B337,EOMONTH($B337,0)+1,\"FLAT\",AE337,AF337)","v":69.10214741935485},{"$f":"[2]!mGetRate(CE$1,$B337,EOMONTH($B337,0)+1,\"FLAT\",AA337,AB337)","v":70.056283440860213},{"$f":"[2]!mGetRate(CF$1,$B337,EOMONTH($B337,0)+1,\"FLAT\",O337,P337)","v":66.825100645161285},null,null,null,null,null,null,null,null,2043,"2043-05-01",8.7119077065541717,8.1614659493800605,8.167642375803327,8.0342252072502465,8.167642375803327,8.1978862233169139,8.4294784012918864]
[null,"2043-06-01","2043-06-30","2043-06-01",77.749129999999994,68.246920000000003,72.901470000000003,67.614620000000002,73.257019999999997,63.931530000000002,79.468389999999999,76.055819999999997,71.705020000000005,68.744960000000006,71.151470000000003,66.114620000000002,72.151470000000003,67.114620000000002,69.401470000000003,63.614620000000002,71.151470000000003,66.114620000000002,73.257019999999997,63.931530000000002,73.901470000000003,68.114620000000002,75.401470000000003,69.614620000000002,71.901470000000003,66.364620000000002,77.081019999999995,68.81523,8.3066999999999993,8.5107999999999997,8.2250999999999994,7.8985000000000003,7.8834999999999997,8.0076999999999998,7.8185000000000002,8.1229999999999993,7.9188999999999998,7.8780999999999999,7.3883000000000001,8.1471,7.9660000000000002,8.1971000000000007,7.9837999999999996,7.9686000000000003,8.0520999999999994,7.9657999999999998,7.9085000000000001,7.9339000000000004,7.6020000000000003,8.5541999999999998,null,null,null,null,null,null,null,{"$f":"AO338*(1/(1-BJ$2))+BJ$3","v":8.0505392405063265},{"$f":"AP338*(1/(1-BK$2))+BK$3","v":8.0092227848101256},{"$f":"(AO338+BL$3)*BL$5+((1/(1-BL$2)-1)*AO338+BL$4*AO338)","v":8.3567847965063287},{"$f":"(AP338+BM$3)*BM$5+((1/(1-BM$2)-1)*AP338+BM$4*AP338)","v":8.3138967248101263},{"$f":"(BJ338+BK338+BL338+BM338)/4","v":8.1826108866582263},null,{"$f":"AJ338*(1/(1-BP$2))+BP$3","v":8.0612973793736629},8.0505392405063265,8.1274136113083539,8.0484577551020404,8.0333790552310713,7.9145275159212414,7.9946039176293322,null,{"$f":"[2]!mGetRate(BX$1,$B338,EOMONTH($B338,0)+1,\"FLAT\",E338,F338)","v":73.737085777777779},{"$f":"[2]!mGetRate(BY$1,$B338,EOMONTH($B338,0)+1,\"FLAT\",G338,H338)","v":70.669244444444445},{"$f":"[2]!mGetRate(BZ$1,$B338,EOMONTH($B338,0)+1,\"FLAT\",I338,J338)","v":69.319590888888882},{"$f":"IF(ValuationDate>$D338,\"\",[2]!mGetRate(CA$1,$B338,EOMONTH($B338,0)+1,\"FLAT\",M338,N338))","v":70.455216888888899},{"$f":"[2]!mGetRate(CB$1,$B338,EOMONTH($B338,0)+1,\"FLAT\",Q338,R338)","v":70.024799999999999},{"$f":"IF(ValuationDate>$D338,\"\",[2]!mGetRate(CC$1,$B338,EOMONTH($B338,0)+1,\"FLAT\",K338,L338))","v":78.027527111111112},{"$f":"[2]!mGetRate(CD$1,$B338,EOMONTH($B338,0)+1,\"FLAT\",AE338,AF338)","v":73.591019777777774},{"$f":"[2]!mGetRate(CE$1,$B338,EOMONTH($B338,0)+1,\"FLAT\",AA338,AB338)","v":72.958133333333336},{"$f":"[2]!mGetRate(CF$1,$B338,EOMONTH($B338,0)+1,\"FLAT\",O338,P338)","v":69.024799999999999},null,null,null,null,null,null,null,null,2043,"2043-06-01",8.7119077065541717,8.0333790552310713,8.0426806293991646,7.9112801461289868,8.0426806293991646,8.0696021510673237,8.3058409366168764]
[null,"2043-07-01","2043-07-31","2043-07-01",93.955950000000001,79.538839999999993,89.648030000000006,77.128739999999993,88.824830000000006,75.083910000000003,97.442679999999996,86.297309999999996,90.380200000000002,81.901139999999998,94.398030000000006,78.128739999999993,94.648030000000006,78.128739999999993,87.648030000000006,74.628739999999993,94.398030000000006,78.128739999999993,88.824830000000006,75.083910000000003,92.148030000000006,78.628739999999993,93.648030000000006,79.628739999999993,91.148030000000006,76.628739999999993,92.94023,77.515609999999995,8.5719999999999992,8.7556999999999992,8.5107999999999997,8.1638000000000002,8.1487999999999996,8.2736000000000001,8.0862999999999996,8.1638000000000002,7.8780999999999999,7.9188999999999998,7.6740000000000004,8.4137000000000004,8.2318999999999996,8.4636999999999993,8.25,8.2342999999999993,8.1064000000000007,8.2317,8.1738,7.8930999999999996,7.9028,8.8695000000000004,null,null,null,null,null,null,null,8.0092227848101256,8.0505392405063265,8.3138967248101263,8.3567847965063287,8.1826108866582281,null,8.3319288187289615,8.0092227848101256,8.168227682367494,8.3191720408163263,8.3077924172558681,8.1807909052754493,8.261103164239076,null,{"$f":"[2]!mGetRate(BX$1,$B339,EOMONTH($B339,0)+1,\"FLAT\",E339,F339)","v":87.600019784946227},{"$f":"[2]!mGetRate(BY$1,$B339,EOMONTH($B339,0)+1,\"FLAT\",G339,H339)","v":84.128773118279568},{"$f":"[2]!mGetRate(BZ$1,$B339,EOMONTH($B339,0)+1,\"FLAT\",I339,J339)","v":82.767005053763455},{"$f":"IF(ValuationDate>$D339,\"\",[2]!mGetRate(CA$1,$B339,EOMONTH($B339,0)+1,\"FLAT\",M339,N339))","v":86.642119784946246},{"$f":"[2]!mGetRate(CB$1,$B339,EOMONTH($B339,0)+1,\"FLAT\",Q339,R339)","v":87.365332258064512},{"$f":"IF(ValuationDate>$D339,\"\",[2]!mGetRate(CC$1,$B339,EOMONTH($B339,0)+1,\"FLAT\",K339,L339))","v":92.529129784946235},{"$f":"[2]!mGetRate(CD$1,$B339,EOMONTH($B339,0)+1,\"FLAT\",AE339,AF339)","v":86.140128709677413},{"$f":"[2]!mGetRate(CE$1,$B339,EOMONTH($B339,0)+1,\"FLAT\",AA339,AB339)","v":87.467482795698928},{"$f":"[2]!mGetRate(CF$1,$B339,EOMONTH($B339,0)+1,\"FLAT\",O339,P339)","v":87.225547311827953},null,null,null,null,null,null,null,null,2043,"2043-07-01",9.0058679905340053,8.3077924172558681,8.313312068754465,8.1775440213573134,8.313312068754465,8.3444379474548445,8.5736043601130412]
[null,"2043-08-01","2043-08-31","2043-08-01",99.461460000000002,83.057540000000003,95.085419999999999,80.253860000000003,91.804599999999994,78.895740000000004,107.247,90.727869999999996,101.4187,86.249250000000004,99.585419999999999,80.753860000000003,99.585419999999999,81.253860000000003,93.085419999999999,78.253860000000003,99.585419999999999,80.753860000000003,91.804599999999994,78.895740000000004,97.085419999999999,81.753860000000003,98.835419999999999,82.503860000000003,97.335419999999999,80.253860000000003,93.876400000000004,83.436539999999994,8.6333000000000002,8.9597999999999995,8.6537000000000006,8.3475000000000001,8.3324999999999996,8.4577000000000009,8.27,8.4291999999999998,8.1433999999999997,8.1229999999999993,7.7965,8.5982000000000003,8.4159000000000006,8.6481999999999992,8.4342000000000006,8.4182000000000006,8.3124000000000002,8.4156999999999993,8.3574999999999999,8.1584000000000003,8.0302000000000007,8.9283000000000001,null,null,null,null,null,null,null,8.2778810126582254,8.2572227848101249,8.5927743086582264,8.5713302728101262,8.4248020947341757,null,8.519320433540754,8.2778810126582254,8.4337192132276719,8.5066210204081631,8.4960289168972238,8.3651579788689983,8.4456335509794069,null,{"$f":"[2]!mGetRate(BX$1,$B340,EOMONTH($B340,0)+1,\"FLAT\",E340,F340)","v":92.229624301075276},{"$f":"[2]!mGetRate(BY$1,$B340,EOMONTH($B340,0)+1,\"FLAT\",G340,H340)","v":88.5467752688172},{"$f":"[2]!mGetRate(BZ$1,$B340,EOMONTH($B340,0)+1,\"FLAT\",I340,J340)","v":86.113597204301072},{"$f":"IF(ValuationDate>$D340,\"\",[2]!mGetRate(CA$1,$B340,EOMONTH($B340,0)+1,\"FLAT\",M340,N340))","v":94.731093010752687},{"$f":"[2]!mGetRate(CB$1,$B340,EOMONTH($B340,0)+1,\"FLAT\",Q340,R340)","v":91.503764516129038},{"$f":"IF(ValuationDate>$D340,\"\",[2]!mGetRate(CC$1,$B340,EOMONTH($B340,0)+1,\"FLAT\",K340,L340))","v":99.964372795698921},{"$f":"[2]!mGetRate(CD$1,$B340,EOMONTH($B340,0)+1,\"FLAT\",AE340,AF340)","v":89.273881075268818},{"$f":"[2]!mGetRate(CE$1,$B340,EOMONTH($B340,0)+1,\"FLAT\",AA340,AB340)","v":91.635484946236545},{"$f":"[2]!mGetRate(CF$1,$B340,EOMONTH($B340,0)+1,\"FLAT\",O340,P340)","v":91.283334408602144},null,null,null,null,null,null,null,null,2043,"2043-08-01",9.1528995781459006,8.4960289168972238,8.5007036835662575,8.3619114313816016,8.5007036835662575,8.5329642200328397,8.7590100928542594]
[null,"2043-09-01","2043-09-30","2043-09-01",89.278260000000003,78.579570000000004,83.523880000000005,74.183049999999994,85.404139999999998,74.675039999999996,97.407640000000001,86.628590000000003,94.473240000000004,82.757750000000001,87.023880000000005,72.183049999999994,86.523880000000005,72.683049999999994,80.523880000000005,73.183049999999994,87.023880000000005,72.183049999999994,85.404139999999998,74.675039999999996,85.023880000000005,75.183049999999994,86.523880000000005,75.933049999999994,84.523880000000005,71.683049999999994,88.693240000000003,76.935040000000001,8.4087999999999994,8.8170000000000002,8.4700000000000006,8.1843000000000004,8.1692999999999998,8.2946000000000009,8.1043000000000003,8.3475000000000001,8.0617999999999999,8.0210000000000008,7.6332000000000004,8.4352,8.2528000000000006,8.4852000000000007,8.2711000000000006,8.2550000000000008,8.2116000000000007,8.2525999999999993,8.1943000000000001,8.0768000000000004,7.8707000000000003,8.6988000000000003,null,null,null,null,null,null,null,8.1952481012658218,8.1539316455696191,8.5069981652658235,8.4641100935696194,8.3300720014177205,null,8.3528407844537398,8.1952481012658218,8.3519910366215058,8.340090408163265,8.326236930013323,8.2013653473476751,8.2816958312405831,null,{"$f":"[2]!mGetRate(BX$1,$B341,EOMONTH($B341,0)+1,\"FLAT\",E341,F341)","v":84.523286666666664},{"$f":"[2]!mGetRate(BY$1,$B341,EOMONTH($B341,0)+1,\"FLAT\",G341,H341)","v":79.372399999999999},{"$f":"[2]!mGetRate(BZ$1,$B341,EOMONTH($B341,0)+1,\"FLAT\",I341,J341)","v":80.635651111111116},{"$f":"IF(ValuationDate>$D341,\"\",[2]!mGetRate(CA$1,$B341,EOMONTH($B341,0)+1,\"FLAT\",M341,N341))","v":89.266355555555563},{"$f":"[2]!mGetRate(CB$1,$B341,EOMONTH($B341,0)+1,\"FLAT\",Q341,R341)","v":80.372399999999999},{"$f":"IF(ValuationDate>$D341,\"\",[2]!mGetRate(CC$1,$B341,EOMONTH($B341,0)+1,\"FLAT\",K341,L341))","v":92.616951111111121},{"$f":"[2]!mGetRate(CD$1,$B341,EOMONTH($B341,0)+1,\"FLAT\",AE341,AF341)","v":83.467373333333327},{"$f":"[2]!mGetRate(CE$1,$B341,EOMONTH($B341,0)+1,\"FLAT\",AA341,AB341)","v":81.816844444444442},{"$f":"[2]!mGetRate(CF$1,$B341,EOMONTH($B341,0)+1,\"FLAT\",O341,P341)","v":80.427955555555556},null,null,null,null,null,null,null,null,{"$f":"YEAR($CP341)","v":2043},"2043-09-01",8.9638883630003097,8.326236930013323,8.3342240344792433,8.1981185009735249,8.3342240344792433,8.3629108538587857,8.5942947113443697]
[null,"2043-10-01","2043-10-31","2043-10-01",82.770269999999996,77.007440000000003,78.841579999999993,72.282650000000004,81.851550000000003,73.22457,90.667550000000006,85.39949,86.267619999999994,82.870159999999998,78.841579999999993,70.282650000000004,78.341579999999993,71.782650000000004,75.841579999999993,69.782650000000004,78.841579999999993,70.282650000000004,81.851550000000003,73.22457,79.841579999999993,73.032650000000004,80.841579999999993,74.032650000000004,78.841579999999993,70.782650000000004,85.650949999999995,78.271770000000004,8.4291999999999998,8.8986000000000001,8.4903999999999993,8.2250999999999994,8.2101000000000006,8.3358000000000008,8.1476000000000006,8.6944999999999997,8.4291999999999998,8.5516000000000005,7.6740000000000004,8.4769000000000005,8.2940000000000005,8.5268999999999995,8.3125,8.2960999999999991,8.7520000000000007,8.2937999999999992,8.2350999999999992,8.4442000000000004,7.8914999999999997,8.6767000000000003,null,null,null,null,null,null,null,8.5672987341772142,8.6912481012658223,8.8932010461772144,9.0218652612658232,8.7934032857215172,null,8.3944606967254938,8.5672987341772142,8.699110709599962,8.3817230612244913,8.3706062301465334,8.2423135052280063,8.3226802611752877,null,{"$f":"[2]!mGetRate(BX$1,$B342,EOMONTH($B342,0)+1,\"FLAT\",E342,F342)","v":80.353599354838707},{"$f":"[2]!mGetRate(BY$1,$B342,EOMONTH($B342,0)+1,\"FLAT\",G342,H342)","v":76.091060967741939},{"$f":"[2]!mGetRate(BZ$1,$B342,EOMONTH($B342,0)+1,\"FLAT\",I342,J342)","v":78.233784193548388},{"$f":"IF(ValuationDate>$D342,\"\",[2]!mGetRate(CA$1,$B342,EOMONTH($B342,0)+1,\"FLAT\",M342,N342))","v":84.842878709677422},{"$f":"[2]!mGetRate(CB$1,$B342,EOMONTH($B342,0)+1,\"FLAT\",Q342,R342)","v":75.591060967741939},{"$f":"IF(ValuationDate>$D342,\"\",[2]!mGetRate(CC$1,$B342,EOMONTH($B342,0)+1,\"FLAT\",K342,L342))","v":88.458363548387112},{"$f":"[2]!mGetRate(CD$1,$B342,EOMONTH($B342,0)+1,\"FLAT\",AE342,AF342)","v":82.556455161290316},{"$f":"[2]!mGetRate(CE$1,$B342,EOMONTH($B342,0)+1,\"FLAT\",AA342,AB342)","v":77.986222258064515},{"$f":"[2]!mGetRate(CF$1,$B342,EOMONTH($B342,0)+1,\"FLAT\",O342,P342)","v":75.252351290322579},null,null,null,null,null,null,null,null,2043,"2043-10-01",{"$f":"(($AI342+CQ$4)*(1/(1-CQ$2))+CQ$3)","v":8.9848781767671575},{"$f":"(($AM342+CR$4)*(1/(1-CR$2))+CR$3)","v":8.3706062301465334},8.3758439467509973,8.2390667335755445,8.3758439467509973,{"$f":"(($AM342+CV$4)*(1/(1-CV$2))+CV$3)","v":8.4073484564860443},8.6354735567218412]
[null,"2043-11-01","2043-11-30","2043-11-01",85.427859999999995,80.103459999999998,79.133660000000006,74.551199999999994,82.834819999999993,75.927310000000006,92.217150000000004,88.104929999999996,87.548230000000004,86.074160000000006,77.633660000000006,73.051199999999994,78.633660000000006,74.051199999999994,75.883660000000006,72.551199999999994,77.633660000000006,73.051199999999994,82.834819999999993,75.927310000000006,80.133660000000006,75.051199999999994,81.133660000000006,76.301199999999994,77.633660000000006,73.551199999999994,86.768619999999999,78.422610000000006,8.5516000000000005,9.1638999999999999,8.7149000000000001,8.3679000000000006,8.3529,8.4827999999999992,8.2728999999999999,8.8986000000000001,8.7353000000000005,8.9802,7.8577000000000004,8.6286000000000005,8.4406999999999996,8.6785999999999994,8.4612999999999996,8.4417000000000009,9.2022999999999993,8.4405000000000001,8.3779000000000003,8.7502999999999993,8.1664999999999992,8.8340999999999994,null,null,null,null,null,null,null,8.8772734177215185,9.1252734177215178,9.2149667017215187,9.4724002497215185,9.1724784467215184,null,8.5401303896766319,8.8772734177215185,8.9032810993835447,8.5274373469387754,8.4990005328414817,8.385632057809163,8.4661257659467601,null,{"$f":"[2]!mGetRate(BX$1,$B343,EOMONTH($B343,0)+1,\"FLAT\",E343,F343)","v":82.939201470180294},{"$f":"[2]!mGetRate(BY$1,$B343,EOMONTH($B343,0)+1,\"FLAT\",G343,H343)","v":76.991788959778077},{"$f":"[2]!mGetRate(BZ$1,$B343,EOMONTH($B343,0)+1,\"FLAT\",I343,J343)","v":79.606205755894592},{"$f":"IF(ValuationDate>$D343,\"\",[2]!mGetRate(CA$1,$B343,EOMONTH($B343,0)+1,\"FLAT\",M343,N343))","v":86.859240277392516},{"$f":"[2]!mGetRate(CB$1,$B343,EOMONTH($B343,0)+1,\"FLAT\",Q343,R343)","v":76.491788959778091},{"$f":"IF(ValuationDate>$D343,\"\",[2]!mGetRate(CC$1,$B343,EOMONTH($B343,0)+1,\"FLAT\",K343,L343))","v":90.295072135922325},{"$f":"[2]!mGetRate(CD$1,$B343,EOMONTH($B343,0)+1,\"FLAT\",AE343,AF343)","v":82.8676416782247},{"$f":"[2]!mGetRate(CE$1,$B343,EOMONTH($B343,0)+1,\"FLAT\",AA343,AB343)","v":78.874937364771142},{"$f":"[2]!mGetRate(CF$1,$B343,EOMONTH($B343,0)+1,\"FLAT\",O343,P343)","v":75.491788959778077},null,null,null,null,null,null,null,null,2043,"2043-11-01",9.2158690194464459,8.4990005328414817,8.5215136397021336,8.3823855476826115,8.5215136397021336,8.5359404105090313,8.779599515542996]
[null,"2043-12-01",{"$f":"EOMONTH(B344,0)","v":"2043-12-31"},"2043-12-01",88.469059999999999,83.092389999999995,81.372420000000005,77.698419999999999,85.040360000000007,78.628559999999993,93.155079999999998,91.865809999999996,90.787639999999996,89.987139999999997,79.372420000000005,75.698419999999999,80.872420000000005,77.198419999999999,78.372420000000005,75.698419999999999,79.372420000000005,75.698419999999999,85.040360000000007,78.628559999999993,82.372420000000005,78.448419999999999,83.372420000000005,78.948419999999999,81.872420000000005,77.698419999999999,88.789760000000001,83.206059999999994,8.9393999999999991,9.6537000000000006,9.1434999999999995,8.8170000000000002,8.8019999999999996,8.9344999999999999,8.7245000000000008,9.2250999999999994,9.1638999999999999,9.5108999999999995,8.2454999999999998,9.0831,8.8922000000000008,9.1331000000000007,8.9140999999999995,8.8924000000000003,9.7535000000000007,8.8918999999999997,8.827,9.1789000000000005,8.5667000000000009,9.2094000000000005,null,null,null,null,null,null,null,9.311298734177214,9.6626911392405042,9.6655016901772157,10.030260535240505,9.6674380247088596,null,8.9982554534326251,9.311298734177214,9.2298937023445404,8.9857026530612245,8.9617528640229551,8.8363628838889792,8.9172558513309887,null,{"$f":"[2]!mGetRate(BX$1,$B344,EOMONTH($B344,0)+1,\"FLAT\",E344,F344)","v":86.098700107526881},{"$f":"[2]!mGetRate(BY$1,$B344,EOMONTH($B344,0)+1,\"FLAT\",G344,H344)","v":79.752699569892471},{"$f":"[2]!mGetRate(BZ$1,$B344,EOMONTH($B344,0)+1,\"FLAT\",I344,J344)","v":82.213652473118287},{"$f":"IF(ValuationDate>$D344,\"\",[2]!mGetRate(CA$1,$B344,EOMONTH($B344,0)+1,\"FLAT\",M344,N344))","v":90.434731397849461},{"$f":"[2]!mGetRate(CB$1,$B344,EOMONTH($B344,0)+1,\"FLAT\",Q344,R344)","v":79.252699569892471},{"$f":"IF(ValuationDate>$D344,\"\",[2]!mGetRate(CC$1,$B344,EOMONTH($B344,0)+1,\"FLAT\",K344,L344))","v":92.58669215053763},{"$f":"[2]!mGetRate(CD$1,$B344,EOMONTH($B344,0)+1,\"FLAT\",AE344,AF344)","v":86.328128817204302},{"$f":"[2]!mGetRate(CE$1,$B344,EOMONTH($B344,0)+1,\"FLAT\",AA344,AB344)","v":81.42205440860215},{"$f":"[2]!mGetRate(CF$1,$B344,EOMONTH($B344,0)+1,\"FLAT\",O344,P344)","v":77.752699569892471},null,null,null,null,null,null,null,null,2043,{"$f":"+B344","v":"2043-12-01"},9.656860891038173,8.9617528640229551,8.9796387034581269,8.8331171962504271,8.9796387034581269,8.9994051067323486,9.2328696003229727]
[null,"2044-01-01","2044-01-31",{"$f":"B345","v":"2044-01-01"},92.350040000000007,84.689030000000002,83.938559999999995,79.094359999999995,89.135099999999994,80.134129999999999,96.932370000000006,92.613600000000005,92.99391,90.602019999999996,81.938559999999995,77.094359999999995,83.438559999999995,78.594359999999995,80.438559999999995,76.594359999999995,81.938559999999995,77.094359999999995,89.135099999999994,80.134129999999999,84.938559999999995,79.844359999999995,85.938559999999995,81.094359999999995,84.938559999999995,79.094359999999995,90.690100000000001,83.167529999999999,9.0043000000000006,9.7163000000000004,9.1928000000000001,8.8995999999999995,8.8846000000000007,9.0174000000000003,8.8046000000000006,9.4859000000000009,9.4230999999999998,9.5906000000000002,8.2505000000000006,9.1663999999999994,8.9750999999999994,9.2164000000000001,8.9960000000000004,8.9751999999999992,9.8317999999999994,8.9748999999999999,8.9095999999999993,9.4381000000000004,8.5630000000000006,9.2293000000000003,null,null,null,null,null,null,null,9.5737797468354415,9.7433999999999976,9.9379670868354424,10.114039439999999,9.8422965684177193,null,9.0825153738651441,9.5737797468354415,9.4907836467617788,9.0699883673469408,9.0438309457936281,8.9192628309702382,9.0002292315419385,null,{"$f":"[2]!mGetRate(BX$1,$B345,EOMONTH($B345,0)+1,\"FLAT\",E345,F345)","v":88.807852580645161},{"$f":"[2]!mGetRate(BY$1,$B345,EOMONTH($B345,0)+1,\"FLAT\",G345,H345)","v":81.698768602150537},{"$f":"[2]!mGetRate(BZ$1,$B345,EOMONTH($B345,0)+1,\"FLAT\",I345,J345)","v":84.973361182795699},{"$f":"IF(ValuationDate>$D345,\"\",[2]!mGetRate(CA$1,$B345,EOMONTH($B345,0)+1,\"FLAT\",M345,N345))","v":91.887982365591412},{"$f":"[2]!mGetRate(CB$1,$B345,EOMONTH($B345,0)+1,\"FLAT\",Q345,R345)","v":81.198768602150537},{"$f":"IF(ValuationDate>$D345,\"\",[2]!mGetRate(CC$1,$B345,EOMONTH($B345,0)+1,\"FLAT\",K345,L345))","v":94.935519354838718},{"$f":"[2]!mGetRate(CD$1,$B345,EOMONTH($B345,0)+1,\"FLAT\",AE345,AF345)","v":87.211922473118278},{"$f":"[2]!mGetRate(CE$1,$B345,EOMONTH($B345,0)+1,\"FLAT\",AA345,AB345)","v":83.698768602150537},{"$f":"[2]!mGetRate(CF$1,$B345,EOMONTH($B345,0)+1,\"FLAT\",O345,P345)","v":79.698768602150537},null,null,null,null,null,null,null,null,2044,"2044-01-01",9.7075862743080581,9.0438309457936281,9.0638986238906494,8.9160172946064762,9.0638986238906494,9.081609540229886,9.3162365765038349]
[null,{"$f":"C345+1","v":"2044-02-01"},"2044-02-29","2044-02-01",91.159880000000001,85.860879999999995,84.056529999999995,80.009799999999998,90.578339999999997,82.188800000000001,95.110389999999995,92.925740000000005,90.892169999999993,90.816360000000003,82.056529999999995,78.009799999999998,84.056529999999995,79.509799999999998,80.556529999999995,77.509799999999998,82.056529999999995,78.009799999999998,90.578339999999997,82.188800000000001,85.056529999999995,80.759799999999998,86.056529999999995,81.759799999999998,83.056529999999995,80.009799999999998,92.334639999999993,84.895099999999999,9.0462000000000007,9.7582000000000004,9.2136999999999993,8.8995999999999995,8.8846000000000007,9.016,8.8246000000000002,9.6744000000000003,9.5906000000000002,9.5906000000000002,8.2294999999999998,9.1635000000000009,8.9738000000000007,9.2134999999999998,8.9941999999999993,8.9742999999999995,9.8203999999999994,8.9735999999999994,8.9095999999999993,9.6056000000000008,8.5519999999999996,9.2561999999999998,null,null,null,null,null,null,null,9.7433999999999976,9.7433999999999976,10.114039439999999,10.114039439999999,9.9287197199999984,null,9.0825153738651441,9.7433999999999976,9.679348656434513,9.0699883673469408,9.064324848857467,8.9192628309702382,9.0002292315419385,null,{"$f":"[2]!mGetRate(BX$1,$B346,EOMONTH($B346,0)+1,\"FLAT\",E346,F346)","v":88.906282298850584},{"$f":"[2]!mGetRate(BY$1,$B346,EOMONTH($B346,0)+1,\"FLAT\",G346,H346)","v":82.335506896551721},{"$f":"[2]!mGetRate(BZ$1,$B346,EOMONTH($B346,0)+1,\"FLAT\",I346,J346)","v":87.010374712643667},{"$f":"IF(ValuationDate>$D346,\"\",[2]!mGetRate(CA$1,$B346,EOMONTH($B346,0)+1,\"FLAT\",M346,N346))","v":90.859928965517241},{"$f":"[2]!mGetRate(CB$1,$B346,EOMONTH($B346,0)+1,\"FLAT\",Q346,R346)","v":82.122863218390805},{"$f":"IF(ValuationDate>$D346,\"\",[2]!mGetRate(CC$1,$B346,EOMONTH($B346,0)+1,\"FLAT\",K346,L346))","v":94.181285977011498},{"$f":"[2]!mGetRate(CD$1,$B346,EOMONTH($B346,0)+1,\"FLAT\",AE346,AF346)","v":89.170697701149408},{"$f":"[2]!mGetRate(CE$1,$B346,EOMONTH($B346,0)+1,\"FLAT\",AA346,AB346)","v":84.22918505747127},{"$f":"[2]!mGetRate(CF$1,$B346,EOMONTH($B346,0)+1,\"FLAT\",O346,P346)","v":80.335506896551721},null,null,null,null,null,null,null,null,2044,"2044-02-01",9.7290905442946816,9.064324848857467,9.0638986238906494,8.9160172946064762,9.0638986238906494,9.1021349917898196,9.3162365765038349]
[null,"2044-03-01","2044-03-31","2044-03-01",83.783519999999996,80.427750000000003,75.58408,74.348950000000002,79.280720000000002,75.896109999999993,82.770359999999997,85.343699999999998,79.743679999999998,84.519469999999998,73.58408,72.348950000000002,75.58408,73.848950000000002,73.83408,70.848950000000002,73.58408,72.348950000000002,79.280720000000002,75.896109999999993,76.58408,75.098950000000002,77.58408,76.348950000000002,74.33408,74.348950000000002,81.077020000000005,78.920209999999997,8.7111999999999998,9.109,8.7530000000000001,8.5646000000000004,8.5495999999999999,8.6793999999999993,8.4821000000000009,9.109,8.9833999999999996,8.8787000000000003,7.9782000000000002,8.8251000000000008,8.6372999999999998,8.8750999999999998,8.6567000000000007,8.6381999999999994,9.1031999999999993,8.6371000000000002,8.5746000000000002,8.9984000000000002,8.2706999999999997,8.9662000000000006,null,null,null,null,null,null,null,9.1285139240506314,9.0224886075949353,9.475764020050633,9.3657056595949371,9.2481180528227842,null,8.7407832510456007,9.1285139240506314,9.1137536619041981,8.728151632653061,8.713366758889233,8.5830463385704636,8.6637149171270718,null,{"$f":"[2]!mGetRate(BX$1,$B347,EOMONTH($B347,0)+1,\"FLAT\",E347,F347)","v":82.378884104979804},{"$f":"[2]!mGetRate(BY$1,$B347,EOMONTH($B347,0)+1,\"FLAT\",G347,H347)","v":75.067087496635267},{"$f":"[2]!mGetRate(BZ$1,$B347,EOMONTH($B347,0)+1,\"FLAT\",I347,J347)","v":77.864012449528929},{"$f":"IF(ValuationDate>$D347,\"\",[2]!mGetRate(CA$1,$B347,EOMONTH($B347,0)+1,\"FLAT\",M347,N347))","v":81.742698425302834},{"$f":"[2]!mGetRate(CB$1,$B347,EOMONTH($B347,0)+1,\"FLAT\",Q347,R347)","v":74.857800820995962},{"$f":"IF(ValuationDate>$D347,\"\",[2]!mGetRate(CC$1,$B347,EOMONTH($B347,0)+1,\"FLAT\",K347,L347))","v":83.847491547779256},{"$f":"[2]!mGetRate(CD$1,$B347,EOMONTH($B347,0)+1,\"FLAT\",AE347,AF347)","v":80.174236810228791},{"$f":"[2]!mGetRate(CE$1,$B347,EOMONTH($B347,0)+1,\"FLAT\",AA347,AB347)","v":77.067087496635267},{"$f":"[2]!mGetRate(CF$1,$B347,EOMONTH($B347,0)+1,\"FLAT\",O347,P347)","v":73.067087496635267},null,null,null,null,null,null,null,null,2044,"2044-03-01",9.2550705833933549,8.713366758889233,8.7221665010711025,8.5798001886830324,8.7221665010711025,8.7506366338259447,8.9781259588211562]
[null,"2044-04-01","2044-04-30","2044-04-01",78.959180000000003,72.247569999999996,70.404849999999996,66.785610000000005,74.450050000000005,67.809100000000001,77.004769999999994,78.706699999999998,68.785619999999994,68.459310000000002,68.404849999999996,64.785610000000005,68.904849999999996,66.035610000000005,65.404849999999996,62.785609999999998,68.404849999999996,64.785610000000005,74.450050000000005,67.809100000000001,68.904849999999996,64.785610000000005,72.404849999999996,68.785610000000005,68.904849999999996,65.285610000000005,73.157650000000004,70.745400000000004,8.4179999999999993,8.7739999999999991,8.4598999999999993,8.2086000000000006,8.1936,8.3172999999999995,8.1311,8.7739999999999991,8.6064000000000007,8.3970000000000002,7.6013000000000002,8.4562000000000008,8.2756000000000007,8.5061999999999998,8.2922999999999991,8.2782999999999998,8.5723000000000003,8.2753999999999994,8.2186000000000003,8.6213999999999995,7.7888000000000002,8.6679999999999993,null,null,null,null,null,null,null,8.7467417721518981,8.534691139240504,9.0794698281518986,8.859353107240505,8.8050639616962023,null,8.3776291145567701,8.7467417721518981,8.7786381274725471,8.3648863265306126,8.353698760118867,8.2257535884381667,8.3061056755399303,null,{"$f":"[2]!mGetRate(BX$1,$B348,EOMONTH($B348,0)+1,\"FLAT\",E348,F348)","v":76.125389111111119},{"$f":"[2]!mGetRate(BY$1,$B348,EOMONTH($B348,0)+1,\"FLAT\",G348,H348)","v":68.876726444444444},{"$f":"[2]!mGetRate(BZ$1,$B348,EOMONTH($B348,0)+1,\"FLAT\",I348,J348)","v":71.64609333333334},{"$f":"IF(ValuationDate>$D348,\"\",[2]!mGetRate(CA$1,$B348,EOMONTH($B348,0)+1,\"FLAT\",M348,N348))","v":68.647844666666671},{"$f":"[2]!mGetRate(CB$1,$B348,EOMONTH($B348,0)+1,\"FLAT\",Q348,R348)","v":67.693393111111106},{"$f":"IF(ValuationDate>$D348,\"\",[2]!mGetRate(CC$1,$B348,EOMONTH($B348,0)+1,\"FLAT\",K348,L348))","v":77.723362666666659},{"$f":"[2]!mGetRate(CD$1,$B348,EOMONTH($B348,0)+1,\"FLAT\",AE348,AF348)","v":72.139144444444455},{"$f":"[2]!mGetRate(CE$1,$B348,EOMONTH($B348,0)+1,\"FLAT\",AA348,AB348)","v":70.876726444444444},{"$f":"[2]!mGetRate(CF$1,$B348,EOMONTH($B348,0)+1,\"FLAT\",O348,P348)","v":66.876726444444444},null,null,null,null,null,null,null,null,2044,"2044-04-01",8.95349634736084,8.353698760118867,8.3590123645822736,8.222506786567374,8.3590123645822736,8.3904149589490977,8.6188203471941875]
[null,"2044-05-01","2044-05-31","2044-05-01",75.613519999999994,68.043170000000003,72.074129999999997,68.320840000000004,71.066590000000005,63.635359999999999,78.376859999999994,76.4696,71.567509999999999,69.334469999999996,70.574129999999997,66.320840000000004,72.074129999999997,68.320840000000004,68.074129999999997,63.320839999999997,70.574129999999997,66.320840000000004,71.066590000000005,63.635359999999999,70.574129999999997,66.320840000000004,73.574129999999997,69.820840000000004,70.574129999999997,66.320840000000004,73.567490000000006,67.616560000000007,8.4598999999999993,8.7111999999999998,8.4389000000000003,8.2294999999999998,8.2144999999999992,8.3382000000000005,8.1519999999999992,8.7111999999999998,8.5435999999999996,8.3760999999999992,7.6013000000000002,8.4771000000000001,8.2965999999999998,8.5271000000000008,8.3140999999999998,8.2993000000000006,8.5495000000000001,8.2964000000000002,8.2394999999999996,8.5586000000000002,7.7950999999999997,8.7049000000000003,null,null,null,null,null,null,null,8.6831468354430363,8.5135265822784785,9.0134558354430379,8.8373834822784794,8.7618781838607589,null,8.3989491186371534,8.6831468354430363,8.7158164690776001,8.3862128571428567,8.3751148888205762,8.2467294830386297,8.3271001506780511,null,{"$f":"[2]!mGetRate(BX$1,$B349,EOMONTH($B349,0)+1,\"FLAT\",E349,F349)","v":72.113250645161287},{"$f":"[2]!mGetRate(BY$1,$B349,EOMONTH($B349,0)+1,\"FLAT\",G349,H349)","v":70.338737849462362},{"$f":"[2]!mGetRate(BZ$1,$B349,EOMONTH($B349,0)+1,\"FLAT\",I349,J349)","v":67.630644946236572},{"$f":"IF(ValuationDate>$D349,\"\",[2]!mGetRate(CA$1,$B349,EOMONTH($B349,0)+1,\"FLAT\",M349,N349))","v":70.535029139784939},{"$f":"[2]!mGetRate(CB$1,$B349,EOMONTH($B349,0)+1,\"FLAT\",Q349,R349)","v":70.338737849462362},{"$f":"IF(ValuationDate>$D349,\"\",[2]!mGetRate(CC$1,$B349,EOMONTH($B349,0)+1,\"FLAT\",K349,L349))","v":77.495008602150534},{"$f":"[2]!mGetRate(CD$1,$B349,EOMONTH($B349,0)+1,\"FLAT\",AE349,AF349)","v":70.815984731182809},{"$f":"[2]!mGetRate(CE$1,$B349,EOMONTH($B349,0)+1,\"FLAT\",AA349,AB349)","v":71.838737849462362},{"$f":"[2]!mGetRate(CF$1,$B349,EOMONTH($B349,0)+1,\"FLAT\",O349,P349)","v":68.607555053763448},null,null,null,null,null,null,null,null,2044,"2044-05-01",8.9318891861302614,8.3751148888205762,8.3803323686626552,8.2434827194443887,8.3803323686626552,8.411864055829227,8.639914412595882]
[null,"2044-06-01","2044-06-30","2044-06-01",79.770610000000005,70.021330000000006,74.796909999999997,69.372600000000006,75.161699999999996,65.59375,81.534570000000002,78.033270000000002,73.569360000000003,70.532330000000002,73.046909999999997,67.872600000000006,74.046909999999997,68.872600000000006,71.296909999999997,65.372600000000006,73.046909999999997,67.872600000000006,75.161699999999996,65.59375,75.796909999999997,69.872600000000006,77.296909999999997,71.372600000000006,73.796909999999997,68.122600000000006,78.985699999999994,70.477450000000005,8.5227000000000004,8.7321000000000009,8.4389000000000003,8.1038999999999994,8.0889000000000006,8.2129999999999992,8.0238999999999994,8.3341999999999992,8.1248000000000005,8.0829000000000004,7.5804,8.3524999999999991,8.1713000000000005,8.4024999999999999,8.1890999999999998,8.1738999999999997,8.2569999999999997,8.1712000000000007,8.1138999999999992,8.1397999999999993,7.7941000000000003,8.7702000000000009,null,null,null,null,null,null,null,8.2590455696202518,8.2166151898734157,8.5732223936202523,8.5291780258734171,8.3945152947468351,null,8.2708250749770489,8.2590455696202518,8.3386864497321298,8.2580495918367358,8.2438514396966909,8.1206733891717295,8.2009323957810132,null,{"$f":"[2]!mGetRate(BX$1,$B350,EOMONTH($B350,0)+1,\"FLAT\",E350,F350)","v":75.654247333333345},{"$f":"[2]!mGetRate(BY$1,$B350,EOMONTH($B350,0)+1,\"FLAT\",G350,H350)","v":72.506645777777777},{"$f":"[2]!mGetRate(BZ$1,$B350,EOMONTH($B350,0)+1,\"FLAT\",I350,J350)","v":71.121898888888893},{"$f":"IF(ValuationDate>$D350,\"\",[2]!mGetRate(CA$1,$B350,EOMONTH($B350,0)+1,\"FLAT\",M350,N350))","v":72.287058444444455},{"$f":"[2]!mGetRate(CB$1,$B350,EOMONTH($B350,0)+1,\"FLAT\",Q350,R350)","v":71.862201333333331},{"$f":"IF(ValuationDate>$D350,\"\",[2]!mGetRate(CC$1,$B350,EOMONTH($B350,0)+1,\"FLAT\",K350,L350))","v":80.056243333333342},{"$f":"[2]!mGetRate(CD$1,$B350,EOMONTH($B350,0)+1,\"FLAT\",AE350,AF350)","v":75.393327777777785},{"$f":"[2]!mGetRate(CE$1,$B350,EOMONTH($B350,0)+1,\"FLAT\",AA350,AB350)","v":74.795534666666668},{"$f":"[2]!mGetRate(CF$1,$B350,EOMONTH($B350,0)+1,\"FLAT\",O350,P350)","v":70.862201333333346},null,null,null,null,null,null,null,null,2044,"2044-06-01",8.9318891861302614,8.2438514396966909,8.2522083250025524,8.1174263955518988,8.2522083250025524,8.280398538587848,8.5131481631005244]
[null,"2044-07-01","2044-07-31","2044-07-01",96.398799999999994,81.606859999999998,91.978870000000001,79.13409,91.134280000000004,77.036090000000002,99.976190000000003,88.541039999999995,92.730080000000001,84.030559999999994,96.728870000000001,80.13409,96.978870000000001,80.13409,89.978870000000001,76.63409,96.728870000000001,80.13409,91.134280000000004,77.036090000000002,94.478870000000001,80.63409,95.978870000000001,81.63409,93.478870000000001,78.63409,95.249679999999998,79.467789999999994,8.7949000000000002,8.9833999999999996,8.7321000000000009,8.3760999999999992,8.3611000000000004,8.4859000000000009,8.2986000000000004,8.3760999999999992,8.0829000000000004,8.1248000000000005,7.8734999999999999,8.6259999999999994,8.4441000000000006,8.6760000000000002,8.4621999999999993,8.4465000000000003,8.3123000000000005,8.4438999999999993,8.3861000000000008,8.0978999999999992,8.1022999999999996,9.0923999999999996,null,null,null,null,null,null,null,8.2166151898734157,8.2590455696202518,8.5291780258734171,8.5732223936202523,8.3945152947468351,null,8.5484951759665417,8.2166151898734157,8.3806009001580577,8.5358046938775516,8.5253351982785137,8.393861834638054,8.4743628327473619,null,{"$f":"[2]!mGetRate(BX$1,$B351,EOMONTH($B351,0)+1,\"FLAT\",E351,F351)","v":89.559515913978487},{"$f":"[2]!mGetRate(BY$1,$B351,EOMONTH($B351,0)+1,\"FLAT\",G351,H351)","v":86.039885698924721},{"$f":"[2]!mGetRate(BZ$1,$B351,EOMONTH($B351,0)+1,\"FLAT\",I351,J351)","v":84.615762043010761},{"$f":"IF(ValuationDate>$D351,\"\",[2]!mGetRate(CA$1,$B351,EOMONTH($B351,0)+1,\"FLAT\",M351,N351))","v":88.707721290322581},{"$f":"[2]!mGetRate(CB$1,$B351,EOMONTH($B351,0)+1,\"FLAT\",Q351,R351)","v":89.190423333333328},{"$f":"IF(ValuationDate>$D351,\"\",[2]!mGetRate(CC$1,$B351,EOMONTH($B351,0)+1,\"FLAT\",K351,L351))","v":94.688970107526885},{"$f":"[2]!mGetRate(CD$1,$B351,EOMONTH($B351,0)+1,\"FLAT\",AE351,AF351)","v":87.952677096774195},{"$f":"[2]!mGetRate(CE$1,$B351,EOMONTH($B351,0)+1,\"FLAT\",AA351,AB351)","v":89.346337311827952},{"$f":"[2]!mGetRate(CF$1,$B351,EOMONTH($B351,0)+1,\"FLAT\",O351,P351)","v":89.056014731182785},null,null,null,null,null,null,null,null,2044,"2044-07-01",9.2335663134067314,8.5253351982785137,8.5298784259920453,8.3906153395290968,8.5298784259920453,8.5623156157635467,8.787875656035526]
[null,"2044-08-01","2044-08-31","2044-08-01",102.0475,85.217039999999997,97.557640000000006,82.340459999999993,94.191509999999994,80.947040000000001,110.0354,93.086799999999997,104.0556,88.491739999999993,102.05764000000001,82.840459999999993,102.05764000000001,83.340459999999993,95.557640000000006,80.340459999999993,102.05764000000001,82.840459999999993,94.191509999999994,80.947040000000001,99.557640000000006,83.840459999999993,101.30764000000001,84.590459999999993,99.807640000000006,82.340459999999993,96.263310000000004,85.487840000000006,8.8576999999999995,9.1928000000000001,8.8787000000000003,8.5646000000000004,8.5495999999999999,8.6746999999999996,8.4870999999999999,8.6483000000000008,8.3552,8.3341999999999992,7.9992000000000001,8.8153000000000006,8.6329999999999991,8.8652999999999995,8.6511999999999993,8.6353000000000009,8.5236000000000001,8.6327999999999996,8.5746000000000002,8.3702000000000005,8.2329000000000008,9.1526999999999994,null,null,null,null,null,null,null,8.4923620253164547,8.4710962025316423,8.8154138573164555,8.7933391145316424,8.6430527999240478,null,8.7407832510456007,8.4923620253164547,8.6528947761947617,8.728151632653061,8.7184902346551922,8.5830463385704636,8.6637149171270718,null,{"$f":"[2]!mGetRate(BX$1,$B352,EOMONTH($B352,0)+1,\"FLAT\",E352,F352)","v":94.989565161290315},{"$f":"[2]!mGetRate(BY$1,$B352,EOMONTH($B352,0)+1,\"FLAT\",G352,H352)","v":91.176241935483887},{"$f":"[2]!mGetRate(BZ$1,$B352,EOMONTH($B352,0)+1,\"FLAT\",I352,J352)","v":88.637377419354834},{"$f":"IF(ValuationDate>$D352,\"\",[2]!mGetRate(CA$1,$B352,EOMONTH($B352,0)+1,\"FLAT\",M352,N352))","v":97.528819999999996},{"$f":"[2]!mGetRate(CB$1,$B352,EOMONTH($B352,0)+1,\"FLAT\",Q352,R352)","v":94.208500000000001},{"$f":"IF(ValuationDate>$D352,\"\",[2]!mGetRate(CC$1,$B352,EOMONTH($B352,0)+1,\"FLAT\",K352,L352))","v":102.92792258064517},{"$f":"[2]!mGetRate(CD$1,$B352,EOMONTH($B352,0)+1,\"FLAT\",AE352,AF352)","v":91.744564516129032},{"$f":"[2]!mGetRate(CE$1,$B352,EOMONTH($B352,0)+1,\"FLAT\",AA352,AB352)","v":94.29720967741936},{"$f":"[2]!mGetRate(CF$1,$B352,EOMONTH($B352,0)+1,\"FLAT\",O352,P352)","v":93.998822580645168},null,null,null,null,null,null,null,null,2044,"2044-08-01",9.3844048770449646,8.7184902346551922,8.7221665010711025,8.5798001886830324,8.7221665010711025,8.7557679967159281,8.9781259588211562]
[null,"2044-09-01","2044-09-30","2044-09-01",91.599490000000003,80.622640000000004,85.695499999999996,76.111810000000006,87.624639999999999,76.616590000000002,99.940240000000003,88.880939999999995,96.929540000000003,84.909450000000007,89.195499999999996,74.111810000000006,88.695499999999996,74.611810000000006,82.695499999999996,75.111810000000006,89.195499999999996,74.111810000000006,87.624639999999999,76.616590000000002,87.195499999999996,77.111810000000006,88.695499999999996,77.861810000000006,86.695499999999996,73.611810000000006,90.913740000000004,78.876589999999993,8.6273999999999997,9.0462000000000007,8.6902000000000008,8.3970000000000002,8.3819999999999997,8.5074000000000005,8.3170000000000002,8.5646000000000004,8.2713999999999999,8.2294999999999998,7.8316999999999997,8.6479999999999997,8.4656000000000002,8.6980000000000004,8.4839000000000002,8.4678000000000004,8.4200999999999997,8.4654000000000007,8.407,8.2864000000000004,8.0692000000000004,8.9174000000000007,null,null,null,null,null,null,null,8.4075012658227823,8.365070886075948,8.7273251218227834,8.6832807540759482,8.545794506949365,null,8.5698151800469269,8.4075012658227823,8.5691659098307937,8.5571312244897957,8.544189589097245,8.414837729238517,8.4953573078854845,null,{"$f":"[2]!mGetRate(BX$1,$B353,EOMONTH($B353,0)+1,\"FLAT\",E353,F353)","v":86.720890000000011},{"$f":"[2]!mGetRate(BY$1,$B353,EOMONTH($B353,0)+1,\"FLAT\",G353,H353)","v":81.436082222222225},{"$f":"[2]!mGetRate(BZ$1,$B353,EOMONTH($B353,0)+1,\"FLAT\",I353,J353)","v":82.732173333333336},{"$f":"IF(ValuationDate>$D353,\"\",[2]!mGetRate(CA$1,$B353,EOMONTH($B353,0)+1,\"FLAT\",M353,N353))","v":91.587277777777771},{"$f":"[2]!mGetRate(CB$1,$B353,EOMONTH($B353,0)+1,\"FLAT\",Q353,R353)","v":82.436082222222225},{"$f":"IF(ValuationDate>$D353,\"\",[2]!mGetRate(CC$1,$B353,EOMONTH($B353,0)+1,\"FLAT\",K353,L353))","v":95.024995555555563},{"$f":"[2]!mGetRate(CD$1,$B353,EOMONTH($B353,0)+1,\"FLAT\",AE353,AF353)","v":85.563895555555547},{"$f":"[2]!mGetRate(CE$1,$B353,EOMONTH($B353,0)+1,\"FLAT\",AA353,AB353)","v":83.880526666666668},{"$f":"[2]!mGetRate(CF$1,$B353,EOMONTH($B353,0)+1,\"FLAT\",O353,P353)","v":82.491637777777783},null,null,null,null,null,null,null,null,2044,"2044-09-01",9.1904548821895276,8.544189589097245,8.5511984300724286,8.4115912724061097,8.5511984300724286,8.5811990311986861,8.8089697214372222]
[null,"2044-10-01","2044-10-31","2044-10-01",84.922300000000007,79.009630000000001,80.891459999999995,74.162000000000006,83.979690000000005,75.128410000000002,93.024900000000002,87.619870000000006,88.510570000000001,85.024789999999996,80.891459999999995,72.162000000000006,80.391459999999995,73.662000000000006,77.891459999999995,71.662000000000006,80.891459999999995,72.162000000000006,83.979690000000005,75.128410000000002,81.891459999999995,74.912000000000006,82.891459999999995,75.912000000000006,80.891459999999995,72.662000000000006,87.779089999999997,80.175610000000006,8.6483000000000008,9.1300000000000008,8.7111999999999998,8.4389000000000003,8.4238999999999997,8.5495999999999999,8.3613999999999997,8.9206000000000003,8.6483000000000008,8.7739999999999991,7.8734999999999999,8.6906999999999996,8.5077999999999996,8.7407000000000004,8.5264000000000006,8.51,8.9742999999999995,8.5076000000000001,8.4489000000000001,8.6632999999999996,8.0909999999999993,8.8957999999999995,null,null,null,null,null,null,null,8.7891721518987325,8.9164632911392374,9.1235141958987338,9.2556472991392376,9.0211992345189849,null,8.612557197796594,8.7891721518987325,8.9252886867193535,8.599886326530612,8.5896860538989657,8.4568898815715023,8.5374467101958817,null,{"$f":"[2]!mGetRate(BX$1,$B354,EOMONTH($B354,0)+1,\"FLAT\",E354,F354)","v":82.315639032258062},{"$f":"[2]!mGetRate(BY$1,$B354,EOMONTH($B354,0)+1,\"FLAT\",G354,H354)","v":77.924708817204305},{"$f":"[2]!mGetRate(BZ$1,$B354,EOMONTH($B354,0)+1,\"FLAT\",I354,J354)","v":80.077512795698922},{"$f":"IF(ValuationDate>$D354,\"\",[2]!mGetRate(CA$1,$B354,EOMONTH($B354,0)+1,\"FLAT\",M354,N354))","v":86.973828279569886},{"$f":"[2]!mGetRate(CB$1,$B354,EOMONTH($B354,0)+1,\"FLAT\",Q354,R354)","v":77.424708817204305},{"$f":"IF(ValuationDate>$D354,\"\",[2]!mGetRate(CC$1,$B354,EOMONTH($B354,0)+1,\"FLAT\",K354,L354))","v":90.642037311827963},{"$f":"[2]!mGetRate(CD$1,$B354,EOMONTH($B354,0)+1,\"FLAT\",AE354,AF354)","v":84.427018172043006},{"$f":"[2]!mGetRate(CE$1,$B354,EOMONTH($B354,0)+1,\"FLAT\",AA354,AB354)","v":79.814493763440865},{"$f":"[2]!mGetRate(CF$1,$B354,EOMONTH($B354,0)+1,\"FLAT\",O354,P354)","v":77.04298838709677},null,null,null,null,null,null,null,null,2044,"2044-10-01",9.2120620434201061,8.5896860538989657,8.5939404478220975,8.4536435014753408,8.5939404478220975,8.6267655336617413,8.8512587807832066]
[null,"2044-11-01","2044-11-30","2044-11-01",87.648979999999995,82.186149999999998,81.191130000000001,76.489530000000002,84.988529999999997,77.901409999999998,94.614789999999999,90.395660000000007,89.824489999999997,88.312089999999998,79.691130000000001,74.989530000000002,80.691130000000001,75.989530000000002,77.941130000000001,74.489530000000002,79.691130000000001,74.989530000000002,84.988529999999997,77.901409999999998,82.191130000000001,76.989530000000002,83.191130000000001,78.239530000000002,79.691130000000001,75.489530000000002,88.922229999999999,80.396709999999999,8.7739999999999991,9.4022000000000006,8.9414999999999996,8.5854999999999997,8.5704999999999991,8.7004000000000001,8.4905000000000008,9.1300000000000008,8.9624000000000006,9.2136999999999993,8.0619999999999994,8.8460999999999999,8.6583000000000006,8.8961000000000006,8.6789000000000005,8.6592000000000002,9.4358000000000004,8.6580999999999992,8.5954999999999995,8.9773999999999994,8.3707999999999991,9.0564999999999998,null,null,null,null,null,null,null,9.1072481012658208,9.3617291139240475,9.4536892772658216,9.7178503659240487,9.4101292145949351,null,8.7621032551259823,9.1072481012658208,9.1347609043611087,8.7494781632653051,8.7219741981760457,8.6040222331709266,8.6847093922651926,null,{"$f":"[2]!mGetRate(BX$1,$B355,EOMONTH($B355,0)+1,\"FLAT\",E355,F355)","v":85.216846255201105},{"$f":"[2]!mGetRate(BY$1,$B355,EOMONTH($B355,0)+1,\"FLAT\",G355,H355)","v":79.097907253814142},{"$f":"[2]!mGetRate(BZ$1,$B355,EOMONTH($B355,0)+1,\"FLAT\",I355,J355)","v":81.833238016643548},{"$f":"IF(ValuationDate>$D355,\"\",[2]!mGetRate(CA$1,$B355,EOMONTH($B355,0)+1,\"FLAT\",M355,N355))","v":89.151146865464625},{"$f":"[2]!mGetRate(CB$1,$B355,EOMONTH($B355,0)+1,\"FLAT\",Q355,R355)","v":78.597907253814142},{"$f":"IF(ValuationDate>$D355,\"\",[2]!mGetRate(CC$1,$B355,EOMONTH($B355,0)+1,\"FLAT\",K355,L355))","v":92.736370124826621},{"$f":"[2]!mGetRate(CD$1,$B355,EOMONTH($B355,0)+1,\"FLAT\",AE355,AF355)","v":85.126540790568654},{"$f":"[2]!mGetRate(CE$1,$B355,EOMONTH($B355,0)+1,\"FLAT\",AA355,AB355)","v":80.986603509015254},{"$f":"[2]!mGetRate(CF$1,$B355,EOMONTH($B355,0)+1,\"FLAT\",O355,P355)","v":77.597907253814142},null,null,null,null,null,null,null,null,2044,"2044-11-01",9.4490205782487919,8.7219741981760457,8.7434865051514858,8.6007761215600471,8.7434865051514858,8.7592573234811173,8.9992200242228506]
[null,"2044-12-01","2044-12-31","2044-12-01",90.769260000000003,85.252799999999993,83.488110000000006,79.71857,87.251410000000007,80.672899999999998,95.577119999999994,94.254329999999996,93.148120000000006,92.326800000000006,81.488110000000006,77.71857,82.988110000000006,79.21857,80.488110000000006,77.71857,81.488110000000006,77.71857,87.251410000000007,80.672899999999998,84.488110000000006,80.46857,85.488110000000006,80.96857,83.988110000000006,79.71857,91.000810000000001,85.250399999999999,9.1717999999999993,9.9047000000000001,9.3811999999999998,9.0462000000000007,9.0312000000000001,9.1637000000000004,8.9536999999999995,9.4649999999999999,9.4022000000000006,9.7582000000000004,8.4598999999999993,9.3124000000000002,9.1213999999999995,9.3623999999999992,9.1433999999999997,9.1216000000000008,10.0008,9.1212,9.0562000000000005,9.4171999999999993,8.7811000000000003,9.4418000000000006,null,null,null,null,null,null,null,9.552615189873416,9.9131215189873405,9.9159974618734168,10.290216910987342,9.9179877704303792,null,9.2320614311945342,9.552615189873416,9.4698764387927579,9.2195802040816339,9.1966129931345435,9.0663951825696607,9.1474919136112511,null,{"$f":"[2]!mGetRate(BX$1,$B356,EOMONTH($B356,0)+1,\"FLAT\",E356,F356)","v":88.337272258064502},{"$f":"[2]!mGetRate(BY$1,$B356,EOMONTH($B356,0)+1,\"FLAT\",G356,H356)","v":81.826269784946234},{"$f":"[2]!mGetRate(BZ$1,$B356,EOMONTH($B356,0)+1,\"FLAT\",I356,J356)","v":84.35120666666667},{"$f":"IF(ValuationDate>$D356,\"\",[2]!mGetRate(CA$1,$B356,EOMONTH($B356,0)+1,\"FLAT\",M356,N356))","v":92.786032688172043},{"$f":"[2]!mGetRate(CB$1,$B356,EOMONTH($B356,0)+1,\"FLAT\",Q356,R356)","v":81.326269784946234},{"$f":"IF(ValuationDate>$D356,\"\",[2]!mGetRate(CC$1,$B356,EOMONTH($B356,0)+1,\"FLAT\",K356,L356))","v":94.993954516129023},{"$f":"[2]!mGetRate(CD$1,$B356,EOMONTH($B356,0)+1,\"FLAT\",AE356,AF356)","v":88.465683010752684},{"$f":"[2]!mGetRate(CE$1,$B356,EOMONTH($B356,0)+1,\"FLAT\",AA356,AB356)","v":83.495624623655914},{"$f":"[2]!mGetRate(CF$1,$B356,EOMONTH($B356,0)+1,\"FLAT\",O356,P356)","v":79.826269784946234},null,null,null,null,null,null,null,null,2044,"2044-12-01",9.90143337791954,9.1966129931345435,9.2134446812200377,9.0631499146911825,9.2134446812200377,9.2346267816091956,9.4641978199434806]
[null,"2045-01-01","2045-01-31","2045-01-01",94.751140000000007,86.890950000000004,86.120959999999997,81.150810000000007,91.452610000000007,82.217609999999993,99.452610000000007,95.021550000000005,95.411760000000001,92.957669999999993,84.120959999999997,79.150810000000007,85.620959999999997,80.650810000000007,82.620959999999997,78.650810000000007,84.120959999999997,79.150810000000007,91.452610000000007,82.217609999999993,87.120959999999997,81.900810000000007,88.120959999999997,83.150810000000007,87.120959999999997,81.150810000000007,93.00761,85.251009999999994,9.2384000000000004,9.9688999999999997,9.4318000000000008,9.1310000000000002,9.1159999999999997,9.2487999999999992,9.0359999999999996,9.7325999999999997,9.6681000000000008,9.84,8.4649999999999999,9.3978000000000002,9.2065000000000001,9.4478000000000009,9.2273999999999994,9.2065999999999999,10.081200000000001,9.2063000000000006,9.141,9.6830999999999996,8.7774999999999999,9.4634,null,null,null,null,null,null,null,9.8218810126582277,9.9959569620253141,10.195505752658228,10.376203290025316,10.097386754341771,null,9.3185655625828847,9.8218810126582277,9.7375687283865187,9.3061108163265303,9.2809454042422388,9.1515031185562297,9.2326752385735809,null,{"$f":"[2]!mGetRate(BX$1,$B357,EOMONTH($B357,0)+1,\"FLAT\",E357,F357)","v":91.116858602150543},{"$f":"[2]!mGetRate(BY$1,$B357,EOMONTH($B357,0)+1,\"FLAT\",G357,H357)","v":83.822933655913971},{"$f":"[2]!mGetRate(BZ$1,$B357,EOMONTH($B357,0)+1,\"FLAT\",I357,J357)","v":87.182663763440857},{"$f":"IF(ValuationDate>$D357,\"\",[2]!mGetRate(CA$1,$B357,EOMONTH($B357,0)+1,\"FLAT\",M357,N357))","v":94.277073225806447},{"$f":"[2]!mGetRate(CB$1,$B357,EOMONTH($B357,0)+1,\"FLAT\",Q357,R357)","v":83.322933655913985},{"$f":"IF(ValuationDate>$D357,\"\",[2]!mGetRate(CC$1,$B357,EOMONTH($B357,0)+1,\"FLAT\",K357,L357))","v":97.403840322580649},{"$f":"[2]!mGetRate(CD$1,$B357,EOMONTH($B357,0)+1,\"FLAT\",AE357,AF357)","v":89.42122505376345},{"$f":"[2]!mGetRate(CE$1,$B357,EOMONTH($B357,0)+1,\"FLAT\",AA357,AB357)","v":85.822933655913971},{"$f":"[2]!mGetRate(CF$1,$B357,EOMONTH($B357,0)+1,\"FLAT\",O357,P357)","v":81.822933655913971},null,null,null,null,null,null,null,null,2045,"2045-01-01",9.9534963473608418,9.2809454042422388,9.2999488126083865,9.1482580059816545,9.2999488126083865,9.3190890147783243,9.549785224061365]
[null,"2045-02-01","2045-02-28","2045-02-01",93.53004,88.093260000000001,86.242000000000004,82.090050000000005,92.933369999999996,84.325710000000001,97.583259999999996,95.341809999999995,93.255369999999999,93.177580000000006,84.242000000000004,80.090050000000005,86.242000000000004,81.590050000000005,82.742000000000004,79.590050000000005,84.242000000000004,80.090050000000005,92.933369999999996,84.325710000000001,87.242000000000004,82.840050000000005,88.242000000000004,83.840050000000005,85.242000000000004,82.090050000000005,94.689670000000007,87.03201,9.2813999999999997,10.011900000000001,9.4533000000000005,9.1310000000000002,9.1159999999999997,9.2474000000000007,9.0559999999999992,9.9259000000000004,9.84,9.84,8.4435000000000002,9.3948999999999998,9.2051999999999996,9.4449000000000005,9.2256,9.2057000000000002,10.069699999999999,9.2050000000000001,9.141,9.8550000000000004,8.766,9.4914000000000005,null,null,null,null,null,null,null,9.9959569620253141,9.9959569620253141,10.376203290025316,10.376203290025316,10.186080126025315,null,9.3185655625828847,9.9959569620253141,9.9309353934779772,9.3061108163265303,9.3014393073060777,9.1515031185562297,9.2326752385735809,null,{"$f":"[2]!mGetRate(BX$1,$B358,EOMONTH($B358,0)+1,\"FLAT\",E358,F358)","v":91.199991428571437},{"$f":"[2]!mGetRate(BY$1,$B358,EOMONTH($B358,0)+1,\"FLAT\",G358,H358)","v":84.462592857142866},{"$f":"[2]!mGetRate(BZ$1,$B358,EOMONTH($B358,0)+1,\"FLAT\",I358,J358)","v":89.244372857142849},{"$f":"IF(ValuationDate>$D358,\"\",[2]!mGetRate(CA$1,$B358,EOMONTH($B358,0)+1,\"FLAT\",M358,N358))","v":93.222031428571427},{"$f":"[2]!mGetRate(CB$1,$B358,EOMONTH($B358,0)+1,\"FLAT\",Q358,R358)","v":84.248307142857144},{"$f":"IF(ValuationDate>$D358,\"\",[2]!mGetRate(CC$1,$B358,EOMONTH($B358,0)+1,\"FLAT\",K358,L358))","v":96.622638571428567},{"$f":"[2]!mGetRate(CD$1,$B358,EOMONTH($B358,0)+1,\"FLAT\",AE358,AF358)","v":91.407815714285718},{"$f":"[2]!mGetRate(CE$1,$B358,EOMONTH($B358,0)+1,\"FLAT\",AA358,AB358)","v":86.355450000000005},{"$f":"[2]!mGetRate(CF$1,$B358,EOMONTH($B358,0)+1,\"FLAT\",O358,P358)","v":82.462592857142866},null,null,null,null,null,null,null,null,2045,"2045-02-01",9.975617964811196,9.3014393073060777,{"$f":"(($AK358+CS$4)*(1/(1-CS$2))+CS$3)","v":9.2999488126083865},9.1482580059816545,9.2999488126083865,9.3396144663382579,9.549785224061365]
[null,"2045-03-01","2045-03-31","2045-03-01",85.9619,82.518879999999996,77.549270000000007,76.282020000000003,81.342029999999994,77.869410000000002,84.922389999999993,87.562640000000002,81.817019999999999,86.716980000000007,75.549270000000007,74.282020000000003,77.549270000000007,75.782020000000003,75.799270000000007,72.782020000000003,75.549270000000007,74.282020000000003,81.342029999999994,77.869410000000002,78.549270000000007,77.032020000000003,79.549270000000007,78.282020000000003,76.299270000000007,76.282020000000003,83.138329999999996,80.893510000000006,8.9375999999999998,9.3459000000000003,8.9806000000000008,8.7872000000000003,8.7721999999999998,8.9021000000000008,8.7047000000000008,9.3459000000000003,9.2169000000000008,9.1095000000000006,8.1857000000000006,9.0477000000000007,8.86,9.0976999999999997,8.8794000000000004,8.8609000000000009,9.3340999999999994,8.8597000000000001,8.7972000000000001,9.2318999999999996,8.4781999999999993,9.1926000000000005,null,null,null,null,null,null,null,9.3649696202531629,9.2562101265822765,9.7212141362531632,9.6083175945822781,9.4876778694177197,null,8.9678565959400203,9.3649696202531629,9.3507353637157156,8.9552944897959179,8.9414638999897562,8.8064546705352083,8.8873211451531891,null,{"$f":"[2]!mGetRate(BX$1,$B359,EOMONTH($B359,0)+1,\"FLAT\",E359,F359)","v":84.520743580080747},{"$f":"[2]!mGetRate(BY$1,$B359,EOMONTH($B359,0)+1,\"FLAT\",G359,H359)","v":77.018832920592203},{"$f":"[2]!mGetRate(BZ$1,$B359,EOMONTH($B359,0)+1,\"FLAT\",I359,J359)","v":79.888483808882896},{"$f":"IF(ValuationDate>$D359,\"\",[2]!mGetRate(CA$1,$B359,EOMONTH($B359,0)+1,\"FLAT\",M359,N359))","v":83.868012678331098},{"$f":"[2]!mGetRate(CB$1,$B359,EOMONTH($B359,0)+1,\"FLAT\",Q359,R359)","v":76.809546244952898},{"$f":"IF(ValuationDate>$D359,\"\",[2]!mGetRate(CC$1,$B359,EOMONTH($B359,0)+1,\"FLAT\",K359,L359))","v":86.02752829071332},{"$f":"[2]!mGetRate(CD$1,$B359,EOMONTH($B359,0)+1,\"FLAT\",AE359,AF359)","v":82.198708169582773},{"$f":"[2]!mGetRate(CE$1,$B359,EOMONTH($B359,0)+1,\"FLAT\",AA359,AB359)","v":79.018832920592203},{"$f":"[2]!mGetRate(CF$1,$B359,EOMONTH($B359,0)+1,\"FLAT\",O359,P359)","v":75.018832920592203},null,null,null,null,null,null,null,null,2045,"2045-03-01",9.4892510546352522,8.9414638999897562,8.949239845965522,8.8032089283205206,8.949239845965522,8.9790849096880141,9.202792894630603]
[null,"2045-04-01","2045-04-30","2045-04-01",81.012119999999996,74.126000000000005,72.235370000000003,68.522030000000001,76.385750000000002,69.572140000000005,79.006889999999999,80.753069999999994,70.574039999999997,70.239249999999998,70.235370000000003,66.522030000000001,70.735370000000003,67.772030000000001,67.235370000000003,64.522030000000001,70.235370000000003,66.522030000000001,76.385750000000002,69.572140000000005,70.735370000000003,66.522030000000001,74.235370000000003,70.522030000000001,70.735370000000003,67.022030000000001,75.093350000000001,72.508439999999993,8.6369000000000007,9.0021000000000004,8.6798000000000002,8.4220000000000006,8.407,8.5306999999999995,8.3445,9.0021000000000004,8.8301999999999996,8.6153999999999993,7.7990000000000004,8.6696000000000009,8.4890000000000008,8.7195999999999998,8.5058000000000007,8.4917999999999996,8.7905999999999995,8.4888999999999992,8.4320000000000004,8.8452000000000002,7.9865000000000004,8.8869000000000007,null,null,null,null,null,null,null,8.9733746835443018,8.7558556962025289,9.3147235155443031,9.0889304322025293,9.0332210818734158,null,8.5953175772722652,8.9733746835443018,9.0068167943497404,8.5826414285714296,8.5723687058100229,8.4399285122534256,8.5204703164239088,null,{"$f":"[2]!mGetRate(BX$1,$B360,EOMONTH($B360,0)+1,\"FLAT\",E360,F360)","v":77.951622222222227},{"$f":"[2]!mGetRate(BY$1,$B360,EOMONTH($B360,0)+1,\"FLAT\",G360,H360)","v":70.584996666666683},{"$f":"[2]!mGetRate(BZ$1,$B360,EOMONTH($B360,0)+1,\"FLAT\",I360,J360)","v":73.357478888888906},{"$f":"IF(ValuationDate>$D360,\"\",[2]!mGetRate(CA$1,$B360,EOMONTH($B360,0)+1,\"FLAT\",M360,N360))","v":70.425244444444445},{"$f":"[2]!mGetRate(CB$1,$B360,EOMONTH($B360,0)+1,\"FLAT\",Q360,R360)","v":69.418329999999997},{"$f":"IF(ValuationDate>$D360,\"\",[2]!mGetRate(CC$1,$B360,EOMONTH($B360,0)+1,\"FLAT\",K360,L360))","v":79.782970000000006},{"$f":"[2]!mGetRate(CD$1,$B360,EOMONTH($B360,0)+1,\"FLAT\",AE360,AF360)","v":73.944501111111123},{"$f":"[2]!mGetRate(CE$1,$B360,EOMONTH($B360,0)+1,\"FLAT\",AA360,AB360)","v":72.584996666666683},{"$f":"[2]!mGetRate(CF$1,$B360,EOMONTH($B360,0)+1,\"FLAT\",O360,P360)","v":68.584996666666683},null,null,null,null,null,null,null,null,2045,"2045-04-01",9.1797541928181925,8.5723687058100229,8.5767008272977687,8.4366821012063671,8.5767008272977687,8.6094215270935965,8.8342018570851852]
[null,"2045-05-01","2045-05-31","2045-05-01",77.579470000000001,69.812290000000004,73.948070000000001,70.097179999999994,72.914320000000004,65.289879999999997,80.414670000000001,78.457819999999998,73.428269999999998,71.137159999999994,72.448070000000001,68.097179999999994,73.948070000000001,70.097179999999994,69.948070000000001,65.097179999999994,72.448070000000001,68.097179999999994,72.914320000000004,65.289879999999997,72.448070000000001,68.097179999999994,75.448070000000001,71.597179999999994,72.448070000000001,68.097179999999994,75.415220000000005,69.271180000000001,8.6798000000000002,8.9375999999999998,8.6583000000000006,8.4435000000000002,8.4284999999999997,8.5521999999999991,8.3659999999999997,8.9375999999999998,8.7658000000000005,8.5938999999999997,7.7990000000000004,8.6911000000000005,8.5105000000000004,8.7410999999999994,8.5281000000000002,8.5131999999999994,8.7672000000000008,8.5103000000000009,8.4535,8.7807999999999993,7.9927000000000001,8.9247999999999994,null,null,null,null,null,null,null,8.908159493670885,8.734083544303795,9.247027637670886,9.0663301003037962,8.988900193987341,null,8.6172496388860562,8.908159493670885,8.9422945496606605,8.6045802040816337,8.5943996516036485,8.4615065856462461,8.5420675037669511,null,{"$f":"[2]!mGetRate(BX$1,$B361,EOMONTH($B361,0)+1,\"FLAT\",E361,F361)","v":74.155229354838724},{"$f":"[2]!mGetRate(BY$1,$B361,EOMONTH($B361,0)+1,\"FLAT\",G361,H361)","v":72.250365806451612},{"$f":"[2]!mGetRate(BZ$1,$B361,EOMONTH($B361,0)+1,\"FLAT\",I361,J361)","v":69.553007741935488},{"$f":"IF(ValuationDate>$D361,\"\",[2]!mGetRate(CA$1,$B361,EOMONTH($B361,0)+1,\"FLAT\",M361,N361))","v":72.418210752688168},{"$f":"[2]!mGetRate(CB$1,$B361,EOMONTH($B361,0)+1,\"FLAT\",Q361,R361)","v":72.250365806451612},{"$f":"IF(ValuationDate>$D361,\"\",[2]!mGetRate(CC$1,$B361,EOMONTH($B361,0)+1,\"FLAT\",K361,L361))","v":79.551972688172043},{"$f":"[2]!mGetRate(CD$1,$B361,EOMONTH($B361,0)+1,\"FLAT\",AE361,AF361)","v":72.706557204301077},{"$f":"[2]!mGetRate(CE$1,$B361,EOMONTH($B361,0)+1,\"FLAT\",AA361,AB361)","v":73.750365806451612},{"$f":"[2]!mGetRate(CF$1,$B361,EOMONTH($B361,0)+1,\"FLAT\",O361,P361)","v":70.529935698924731},null,null,null,null,null,null,null,null,2045,"2045-05-01",9.1576325753678383,8.5943996516036485,8.5986328889115597,8.4582602139745884,8.5986328889115597,8.6314863875205248,8.8559014937424312]
[null,"2045-06-01","2045-06-30","2045-06-01",81.844639999999998,71.841890000000006,76.741630000000001,71.176289999999995,77.11591,67.299189999999996,83.65446,80.062129999999996,75.482159999999993,72.366169999999997,74.991630000000001,69.676289999999995,75.991630000000001,70.676289999999995,73.241630000000001,67.176289999999995,74.991630000000001,69.676289999999995,77.11591,67.299189999999996,77.741630000000001,71.676289999999995,79.241630000000001,73.176289999999995,75.741630000000001,69.926289999999995,80.939909999999998,72.182990000000004,8.7443000000000008,8.9590999999999994,8.6583000000000006,8.3146000000000004,8.2995999999999999,8.4237000000000002,8.2346000000000004,8.5509000000000004,8.3361000000000001,8.2931000000000008,7.7774999999999999,8.5632000000000001,8.3819999999999997,8.6132000000000009,8.3998000000000008,8.3846000000000007,8.4671000000000003,8.3818999999999999,8.3246000000000002,8.3511000000000006,7.9912000000000001,8.9917999999999996,null,null,null,null,null,null,null,8.473020253164556,8.4294759493670881,8.7953363531645561,8.7501356893670899,8.6119920612658234,null,8.4857592787922087,8.473020253164556,8.5554611849898574,8.4730495918367357,8.4597547084742306,8.3321385084213784,8.4125848317428424,null,{"$f":"[2]!mGetRate(BX$1,$B362,EOMONTH($B362,0)+1,\"FLAT\",E362,F362)","v":77.621256666666667},{"$f":"[2]!mGetRate(BY$1,$B362,EOMONTH($B362,0)+1,\"FLAT\",G362,H362)","v":74.391819777777769},{"$f":"[2]!mGetRate(BZ$1,$B362,EOMONTH($B362,0)+1,\"FLAT\",I362,J362)","v":72.971072666666657},{"$f":"IF(ValuationDate>$D362,\"\",[2]!mGetRate(CA$1,$B362,EOMONTH($B362,0)+1,\"FLAT\",M362,N362))","v":74.166519777777779},{"$f":"[2]!mGetRate(CB$1,$B362,EOMONTH($B362,0)+1,\"FLAT\",Q362,R362)","v":73.747375333333324},{"$f":"IF(ValuationDate>$D362,\"\",[2]!mGetRate(CC$1,$B362,EOMONTH($B362,0)+1,\"FLAT\",K362,L362))","v":82.137698444444453},{"$f":"[2]!mGetRate(CD$1,$B362,EOMONTH($B362,0)+1,\"FLAT\",AE362,AF362)","v":77.242543777777783},{"$f":"[2]!mGetRate(CE$1,$B362,EOMONTH($B362,0)+1,\"FLAT\",AA362,AB362)","v":76.680708666666661},{"$f":"[2]!mGetRate(CF$1,$B362,EOMONTH($B362,0)+1,\"FLAT\",O362,P362)","v":72.747375333333338},null,null,null,null,null,null,null,null,2045,"2045-06-01",9.1576325753678383,8.4597547084742306,8.4671425288177105,8.328891900680464,8.4671425288177105,8.4966341707717579,8.7258046023415439]
[null,"2045-07-01","2045-07-31","2045-07-01",98.905169999999998,83.728629999999995,94.370320000000007,81.191569999999999,93.503770000000003,79.039029999999997,102.57559999999999,90.843109999999996,95.141059999999996,86.215360000000004,99.120320000000007,82.191569999999999,99.370320000000007,82.191569999999999,92.370320000000007,78.691569999999999,99.120320000000007,82.191569999999999,93.503770000000003,79.039029999999997,96.870320000000007,82.691569999999999,98.370320000000007,83.691569999999999,95.870320000000007,80.691569999999999,97.619169999999997,81.470730000000003,9.0236000000000001,9.2169000000000008,8.9590999999999994,8.5938999999999997,8.5789000000000009,8.7036999999999995,8.5164000000000009,8.5938999999999997,8.2931000000000008,8.3361000000000001,8.0783000000000005,8.8437999999999999,8.6618999999999993,8.8938000000000006,8.68,8.6643000000000008,8.5235000000000003,8.6616999999999997,8.6038999999999994,8.3080999999999996,8.3070000000000004,9.3210999999999995,null,null,null,null,null,null,null,8.4294759493670881,8.473020253164556,8.7501356893670899,8.7953363531645561,8.6119920612658234,null,8.7706720605936965,8.4294759493670881,8.5984760147825767,8.7580495918367358,8.7485138026437159,8.6124527362639363,8.6931473631341039,null,{"$f":"[2]!mGetRate(BX$1,$B363,EOMONTH($B363,0)+1,\"FLAT\",E363,F363)","v":91.888060107526883},{"$f":"[2]!mGetRate(BY$1,$B363,EOMONTH($B363,0)+1,\"FLAT\",G363,H363)","v":88.276919462365584},{"$f":"[2]!mGetRate(BZ$1,$B363,EOMONTH($B363,0)+1,\"FLAT\",I363,J363)","v":86.81577193548388},{"$f":"IF(ValuationDate>$D363,\"\",[2]!mGetRate(CA$1,$B363,EOMONTH($B363,0)+1,\"FLAT\",M363,N363))","v":91.014123440860203},{"$f":"[2]!mGetRate(CB$1,$B363,EOMONTH($B363,0)+1,\"FLAT\",Q363,R363)","v":91.427457096774191},{"$f":"IF(ValuationDate>$D363,\"\",[2]!mGetRate(CC$1,$B363,EOMONTH($B363,0)+1,\"FLAT\",K363,L363))","v":97.15090032258064},{"$f":"[2]!mGetRate(CD$1,$B363,EOMONTH($B363,0)+1,\"FLAT\",AE363,AF363)","v":90.152686989247314},{"$f":"[2]!mGetRate(CE$1,$B363,EOMONTH($B363,0)+1,\"FLAT\",AA363,AB363)","v":91.583371075268801},{"$f":"[2]!mGetRate(CF$1,$B363,EOMONTH($B363,0)+1,\"FLAT\",O363,P363)","v":91.293048494623648},null,null,null,null,null,null,null,null,2045,"2045-07-01",9.4671294371848962,8.7485138026437159,8.7520553106192018,8.6092066400369358,8.7520553106192018,8.7858377832512318,9.0076980218005644]
[null,"2045-08-01","2045-08-31","2045-08-01",104.7007,87.432680000000005,100.0941,84.481319999999997,96.64049,83.051659999999998,112.8963,95.507059999999996,106.761,90.792519999999996,104.5941,84.981319999999997,104.5941,85.481319999999997,98.094099999999997,82.481319999999997,104.5941,84.981319999999997,96.64049,83.051659999999998,102.0941,85.981319999999997,103.8441,86.731319999999997,102.3441,84.481319999999997,98.712289999999996,87.592460000000003,9.0879999999999992,9.4318000000000008,9.1095000000000006,8.7872000000000003,8.7721999999999998,8.8973999999999993,8.7096999999999998,8.8732000000000006,8.5724,8.5509000000000004,8.2072000000000003,9.0379000000000005,8.8556000000000008,9.0878999999999994,8.8739000000000008,8.8579000000000008,8.7402999999999995,8.8553999999999995,8.7972000000000001,8.5874000000000006,8.4408999999999992,9.3829999999999991,null,null,null,null,null,null,null,8.712311392405061,8.6905392405063271,9.0437297684050613,9.0211294365063281,8.8669274594556953,null,8.9678565959400203,8.712311392405061,8.8778723394594738,8.9552944897959179,8.9465873757557137,8.8064546705352083,8.8873211451531891,null,{"$f":"[2]!mGetRate(BX$1,$B364,EOMONTH($B364,0)+1,\"FLAT\",E364,F364)","v":97.459272258064516},{"$f":"[2]!mGetRate(BY$1,$B364,EOMONTH($B364,0)+1,\"FLAT\",G364,H364)","v":93.546805161290337},{"$f":"[2]!mGetRate(BZ$1,$B364,EOMONTH($B364,0)+1,\"FLAT\",I364,J364)","v":90.941948387096758},{"$f":"IF(ValuationDate>$D364,\"\",[2]!mGetRate(CA$1,$B364,EOMONTH($B364,0)+1,\"FLAT\",M364,N364))","v":100.06454064516129},{"$f":"[2]!mGetRate(CB$1,$B364,EOMONTH($B364,0)+1,\"FLAT\",Q364,R364)","v":96.579063225806436},{"$f":"IF(ValuationDate>$D364,\"\",[2]!mGetRate(CC$1,$B364,EOMONTH($B364,0)+1,\"FLAT\",K364,L364))","v":105.60403806451613},{"$f":"[2]!mGetRate(CD$1,$B364,EOMONTH($B364,0)+1,\"FLAT\",AE364,AF364)","v":94.049135483870955},{"$f":"[2]!mGetRate(CE$1,$B364,EOMONTH($B364,0)+1,\"FLAT\",AA364,AB364)","v":96.66777290322581},{"$f":"[2]!mGetRate(CF$1,$B364,EOMONTH($B364,0)+1,\"FLAT\",O364,P364)","v":96.369385806451618},null,null,null,null,null,null,null,null,2045,"2045-08-01",9.621877868093426,8.9465873757557137,8.949239845965522,8.8032089283205206,8.949239845965522,8.9842162725779975,9.202792894630603]
[null,"2045-09-01","2045-09-30","2045-09-01",93.981089999999995,82.718829999999997,87.923580000000001,78.090720000000005,89.902889999999999,78.608620000000002,102.53870000000001,91.191839999999999,99.449709999999996,87.117099999999994,91.423580000000001,76.090720000000005,90.923580000000001,76.590720000000005,84.923580000000001,77.090720000000005,91.423580000000001,76.090720000000005,89.902889999999999,78.608620000000002,89.423580000000001,79.090720000000005,90.923580000000001,79.840720000000005,88.923580000000001,75.590720000000005,93.191990000000004,80.868620000000007,8.8516999999999992,9.2813999999999997,8.9161999999999999,8.6153999999999993,8.6004000000000005,8.7256999999999998,8.5353999999999992,8.7872000000000003,8.4864999999999995,8.4435000000000002,8.0352999999999994,8.8664000000000005,8.6838999999999995,8.9163999999999994,8.7021999999999995,8.6860999999999997,8.6341000000000001,8.6837,8.6254000000000008,8.5015000000000001,8.2728000000000002,9.1417000000000002,null,null,null,null,null,null,null,8.6253240506329085,8.5817797468354424,8.9534335586329092,8.908232894835443,8.7671925627341754,null,8.7926041222074875,8.6253240506329085,8.7918426798740335,8.7799883673469399,8.7679830105543601,8.6340308096567586,8.7147445504771461,null,{"$f":"[2]!mGetRate(BX$1,$B365,EOMONTH($B365,0)+1,\"FLAT\",E365,F365)","v":88.975641111111116},{"$f":"[2]!mGetRate(BY$1,$B365,EOMONTH($B365,0)+1,\"FLAT\",G365,H365)","v":83.553420000000003},{"$f":"[2]!mGetRate(BZ$1,$B365,EOMONTH($B365,0)+1,\"FLAT\",I365,J365)","v":84.883214444444448},{"$f":"IF(ValuationDate>$D365,\"\",[2]!mGetRate(CA$1,$B365,EOMONTH($B365,0)+1,\"FLAT\",M365,N365))","v":93.968549999999993},{"$f":"[2]!mGetRate(CB$1,$B365,EOMONTH($B365,0)+1,\"FLAT\",Q365,R365)","v":84.553420000000003},{"$f":"IF(ValuationDate>$D365,\"\",[2]!mGetRate(CC$1,$B365,EOMONTH($B365,0)+1,\"FLAT\",K365,L365))","v":97.495651111111115},{"$f":"[2]!mGetRate(CD$1,$B365,EOMONTH($B365,0)+1,\"FLAT\",AE365,AF365)","v":87.714936666666674},{"$f":"[2]!mGetRate(CE$1,$B365,EOMONTH($B365,0)+1,\"FLAT\",AA365,AB365)","v":85.997864444444446},{"$f":"[2]!mGetRate(CF$1,$B365,EOMONTH($B365,0)+1,\"FLAT\",O365,P365)","v":84.60897555555556},null,null,null,null,null,null,null,null,2045,"2045-09-01",9.4229890935281411,8.7679830105543601,8.7739873722329929,8.6307847528051553,8.7739873722329929,8.8053369622331683,9.0293976584578122]
[null,"2045-10-01","2045-10-31","2045-10-01",87.130279999999999,81.063879999999997,82.994640000000004,76.090220000000002,86.163160000000005,77.08175,95.443550000000002,89.897989999999993,90.811850000000007,87.235439999999997,82.994640000000004,74.090220000000002,82.494640000000004,75.590220000000002,79.994640000000004,73.590220000000002,82.994640000000004,74.090220000000002,86.163160000000005,77.08175,83.994640000000004,76.840220000000002,84.994640000000004,77.840220000000002,82.994640000000004,74.590220000000002,89.962559999999996,82.128950000000003,8.8732000000000006,9.3673000000000002,8.9375999999999998,8.6583000000000006,8.6433,8.7690000000000001,8.5808,9.1524999999999999,8.8732000000000006,9.0021000000000004,8.0783000000000005,8.9100999999999999,8.7271999999999998,8.9601000000000006,8.7457999999999991,8.7294,9.2024000000000008,8.7270000000000003,8.6683000000000003,8.8881999999999994,8.2957999999999998,9.1206999999999994,null,null,null,null,null,null,null,9.0169189873417714,9.1474506329113918,9.3599241793417729,9.4954210529113929,9.2549287131265814,null,8.836366235846171,9.0169189873417714,9.1572686641363674,8.8237638775510217,8.8145041705092755,8.6770865933103405,8.7578384731290821,null,{"$f":"[2]!mGetRate(BX$1,$B366,EOMONTH($B366,0)+1,\"FLAT\",E366,F366)","v":84.455845591397861},{"$f":"[2]!mGetRate(BY$1,$B366,EOMONTH($B366,0)+1,\"FLAT\",G366,H366)","v":79.950755913978497},{"$f":"[2]!mGetRate(BZ$1,$B366,EOMONTH($B366,0)+1,\"FLAT\",I366,J366)","v":82.15952763440859},{"$f":"IF(ValuationDate>$D366,\"\",[2]!mGetRate(CA$1,$B366,EOMONTH($B366,0)+1,\"FLAT\",M366,N366))","v":89.23515311827957},{"$f":"[2]!mGetRate(CB$1,$B366,EOMONTH($B366,0)+1,\"FLAT\",Q366,R366)","v":79.450755913978512},{"$f":"IF(ValuationDate>$D366,\"\",[2]!mGetRate(CC$1,$B366,EOMONTH($B366,0)+1,\"FLAT\",K366,L366))","v":92.998733225806433},{"$f":"[2]!mGetRate(CD$1,$B366,EOMONTH($B366,0)+1,\"FLAT\",AE366,AF366)","v":86.509033010752688},{"$f":"[2]!mGetRate(CE$1,$B366,EOMONTH($B366,0)+1,\"FLAT\",AA366,AB366)","v":81.840540860215057},{"$f":"[2]!mGetRate(CF$1,$B366,EOMONTH($B366,0)+1,\"FLAT\",O366,P366)","v":79.069035483870977},null,null,null,null,null,null,null,null,2045,"2045-10-01",9.445007819734542,8.8145041705092755,8.8177494858716745,8.6738406150263963,8.8177494858716745,8.8519297372742205,9.0726960032297139]
[null,"2045-11-01","2045-11-30","2045-11-01",89.927859999999995,84.322990000000004,83.302099999999996,78.478260000000006,87.198229999999995,79.926850000000002,97.074780000000004,92.745940000000004,92.15992,90.608199999999997,81.802099999999996,76.978260000000006,82.802099999999996,77.978260000000006,80.052099999999996,76.478260000000006,81.802099999999996,76.978260000000006,87.198229999999995,79.926850000000002,84.302099999999996,78.978260000000006,85.302099999999996,80.228260000000006,81.802099999999996,77.478260000000006,91.131929999999997,82.422150000000002,9.0021000000000004,9.6465999999999994,9.1739999999999995,8.8087,8.7936999999999994,8.9236000000000004,8.7136999999999993,9.3673000000000002,9.1954999999999991,9.4533000000000005,8.2715999999999994,9.0693000000000001,8.8815000000000008,9.1193000000000008,8.9021000000000008,8.8824000000000005,9.6753999999999998,8.8812999999999995,8.8186999999999998,9.2104999999999997,8.5803999999999991,9.2845999999999993,null,null,null,null,null,null,null,9.3432987341772122,9.6043620253164548,9.6987189221772123,9.9697126693164559,9.6540230877468343,null,8.9897886575538113,9.3432987341772122,9.3721427441241847,8.977233265306122,8.9506861563684819,8.8280327439280288,8.9089183324962331,null,{"$f":"[2]!mGetRate(BX$1,$B367,EOMONTH($B367,0)+1,\"FLAT\",E367,F367)","v":87.432487919556181},{"$f":"[2]!mGetRate(BY$1,$B367,EOMONTH($B367,0)+1,\"FLAT\",G367,H367)","v":81.154454174757291},{"$f":"[2]!mGetRate(BZ$1,$B367,EOMONTH($B367,0)+1,\"FLAT\",I367,J367)","v":83.960902704576966},{"$f":"IF(ValuationDate>$D367,\"\",[2]!mGetRate(CA$1,$B367,EOMONTH($B367,0)+1,\"FLAT\",M367,N367))","v":91.469071012482658},{"$f":"[2]!mGetRate(CB$1,$B367,EOMONTH($B367,0)+1,\"FLAT\",Q367,R367)","v":80.654454174757277},{"$f":"IF(ValuationDate>$D367,\"\",[2]!mGetRate(CC$1,$B367,EOMONTH($B367,0)+1,\"FLAT\",K367,L367))","v":95.14751558945909},{"$f":"[2]!mGetRate(CD$1,$B367,EOMONTH($B367,0)+1,\"FLAT\",AE367,AF367)","v":87.254205478502072},{"$f":"[2]!mGetRate(CE$1,$B367,EOMONTH($B367,0)+1,\"FLAT\",AA367,AB367)","v":83.043150429958402},{"$f":"[2]!mGetRate(CF$1,$B367,EOMONTH($B367,0)+1,\"FLAT\",O367,P367)","v":79.654454174757277},null,null,null,null,null,null,null,null,2045,"2045-11-01",9.6882427204444905,8.9506861563684819,8.971171907579313,8.8247870410887419,8.971171907579313,8.9883213628899838,9.224492531287849]
[null,"2045-12-01","2045-12-31","2045-12-01",93.129260000000002,87.469369999999998,85.658789999999996,81.791259999999994,89.519940000000005,82.770390000000006,98.062129999999996,96.704939999999993,95.569969999999998,94.727289999999996,83.658789999999996,79.791259999999994,85.158789999999996,81.291259999999994,82.658789999999996,79.791259999999994,83.658789999999996,79.791259999999994,89.519940000000005,82.770390000000006,86.658789999999996,82.541259999999994,87.658789999999996,83.041259999999994,86.158789999999996,81.791259999999994,93.26934,87.347890000000007,9.4102999999999994,10.1623,9.6251999999999995,9.2813999999999997,9.2664000000000009,9.3988999999999994,9.1889000000000003,9.7111000000000001,9.6465999999999994,10.011900000000001,8.6798000000000002,9.5475999999999992,9.3566000000000003,9.5975999999999999,9.3786000000000005,9.3567999999999998,10.2545,9.3564000000000007,9.2913999999999994,9.6616,9.0010999999999992,9.6803000000000008,null,null,null,null,null,null,null,9.8001088607594919,10.170032911392404,10.172905420759493,10.556900827392406,10.174987005075948,null,9.471987984290525,9.8001088607594919,9.7160613134901599,9.4595802040816341,9.4376212931652859,9.3024492691739198,9.3837550979407336,null,{"$f":"[2]!mGetRate(BX$1,$B368,EOMONTH($B368,0)+1,\"FLAT\",E368,F368)","v":90.512321612903236},{"$f":"[2]!mGetRate(BY$1,$B368,EOMONTH($B368,0)+1,\"FLAT\",G368,H368)","v":83.870577204301057},{"$f":"[2]!mGetRate(BZ$1,$B368,EOMONTH($B368,0)+1,\"FLAT\",I368,J368)","v":86.399180322580648},{"$f":"IF(ValuationDate>$D368,\"\",[2]!mGetRate(CA$1,$B368,EOMONTH($B368,0)+1,\"FLAT\",M368,N368))","v":95.18034376344086},{"$f":"[2]!mGetRate(CB$1,$B368,EOMONTH($B368,0)+1,\"FLAT\",Q368,R368)","v":83.370577204301071},{"$f":"IF(ValuationDate>$D368,\"\",[2]!mGetRate(CC$1,$B368,EOMONTH($B368,0)+1,\"FLAT\",K368,L368))","v":97.434612043010759},{"$f":"[2]!mGetRate(CD$1,$B368,EOMONTH($B368,0)+1,\"FLAT\",AE368,AF368)","v":90.5314652688172},{"$f":"[2]!mGetRate(CE$1,$B368,EOMONTH($B368,0)+1,\"FLAT\",AA368,AB368)","v":85.523803010752673},{"$f":"[2]!mGetRate(CF$1,$B368,EOMONTH($B368,0)+1,\"FLAT\",O368,P368)","v":81.870577204301057},null,null,null,null,null,null,null,null,2045,"2045-12-01",10.15248801317008,9.4376212931652859,9.4533712343160285,9.2992044320440002,9.4533712343160285,9.476006091954023,9.7015817521195]

{"sheet":"ICE Prices","index":1,"n_rows":25,"n_cols":51,"rows_kept":25,"cut":false,"hidden":false,"merged":[[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,12,5,13],[6,14,6,15],[5,20,5,21],[5,22,5,23],[5,24,5,25],[5,26,5,27],[5,14,5,15],[5,16,5,17],[5,18,5,19],[6,4,6,5],[6,6,6,7],[6,8,6,9],[6,10,6,11],[6,12,6,13],[2,48,2,49],[2,45,2,46],[6,28,6,29],[6,30,6,31],[6,16,6,17],[6,18,6,19],[6,20,6,21],[6,22,6,23],[6,24,6,25],[6,26,6,27],[5,28,5,29],[5,30,5,31]]}
[null,null,null,null,{"$f":"E6&\" \"&E8","v":"COB HLH"},{"$f":"E6&\" \"&F8","v":"COB LLH"},{"$f":"G6&\" \"&G8","v":"Palo Verde HLH"},{"$f":"G6&\" \"&H8","v":"Palo Verde LLH"},{"$f":"I6&\" \"&I8","v":"Mid-Columbia HLH"},{"$f":"I6&\" \"&J8","v":"Mid-Columbia LLH"},{"$f":"K6&\" \"&K8","v":"NP 15 HLH"},{"$f":"K6&\" \"&L8","v":"NP 15 LLH"},{"$f":"M6&\" \"&M8","v":"SP 15 HLH"},{"$f":"M6&\" \"&N8","v":"SP 15 LLH"},{"$f":"O6&\" \"&O8","v":"Mona HLH"},{"$f":"O6&\" \"&P8","v":"Mona LLH"},{"$f":"Q6&\" \"&Q8","v":"Four Corners HLH"},{"$f":"Q6&\" \"&R8","v":"Four Corners LLH"},null,null,null,null,null,null,null,null,{"$f":"AA6&\" \"&AA8","v":"MEAD HLH"},{"$f":"AA6&\" \"&AB8","v":"MEAD LLH"},{"$f":"AC6&\" \"&AC8","v":"NOB HLH"},{"$f":"AC6&\" \"&AD8","v":"NOB LLH"},null,null,null,{"$f":"AH6","v":"Henry Hub Gas"},{"$f":"AI6","v":"SOCALBOR"},"Malin Gas","Opal Gas","PG&E",{"$f":"AM6","v":"Cheyenne"},{"$f":"+AN6","v":"Stanfield Gas"},"SANJUAN","Kingsgate","SUMAS","AECO","Questar"]
[null,"Start Date","2016-01-01","Data Source:","ICE","ICE","ICE","ICE","ICE","ICE","ICE","ICE","ICE","ICE","ICE","ICE","ICE","ICE",null,null,null,null,null,null,null,null,"ICE","ICE","ICE","ICE",null,null,null,"ICE","ICE","ICE","ICE","ICE","ICE","ICE","ICE","ICE","Bloomberg","Bloomberg",null,"Source Path:","\\\\pacificorp.us\\DFS\\PDXCO\\CT\\SHARED\\TRADING\\STRUCTURING & PRICING\\Databases\\ICE Data\\"]
[null,"End Date","2017-03-01","Commodity:","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC","ELEC",null,"NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","NG","Power Tab Curve  Mapping",null,null,"Natural Gas Tab Curve  Mapping"]
[null,null,null,"POD:","COB N-S","COB N-S","PV","PV","MID-C","MID-C","NP15","NP15","SP15","SP15","MONA","MONA","4C","4C","PACEW","PACEW","PACEU","PACEU","PACW","PACW","GON","GON","MEAD 230","MEAD 230","NOB","NOB","BORAH","BORAH",null,"HENRYHUB","SOCALBOR","MALINGAS","ROCKOPAL","PG$E","PG$E","Stanfield","SANJUAN","Kingsgate","SUMAS","AECO","QST"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab Name","ICE Curve Name",null,"Tab Name","ICE Curve Name"]
[null,null,null,null,"COB",null,"Palo Verde",null,"Mid-Columbia",null,"NP 15",null,"SP 15",null,"Mona",null,"Four Corners",null,"PACEW",null,"PACEU",null,"PACW",null,"GONDER",null,"MEAD",null,"NOB",null,"BORAH (KGB)",null,null,"Henry Hub Gas","SOCALBOR","Malin Gas","Opal Gas","PG&E","Cheyenne","Stanfield Gas","SANJUAN","Kingsgate","Sumas","AECO","QST","COB HLH","COB Peak",null,"SoCal","SoCal Border"]
[null,null,null,null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,"Historical Prices",null,null,"Hist Prices","Hist Prices","Hist Prices","Hist Prices","Hist Prices","Hist Prices","Hist Prices","Hist Prices","Hist Prices","Hist Prices","Hist Prices","Hist Prices","COB LLH","COB Off-Peak",null,"Henry","Henry"]
[null,"Start","End","Peak Type:","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",null,"Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","Flat","MIDC HLH","Mid C Peak",null,"Malin","Malin"]
[null,"2016-01-01",{"$f":"EOMONTH(B9,0)","v":"2016-01-31"},{"$f":"B9","v":"2016-01-01"},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":23.33},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":22.743255813953493},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":21.312800000000003},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":19.874418604651169},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":22.762000000000008},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":21.876976744186056},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":20.68},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":19.581395348837219},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":21.266800000000003},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":20.465116279069768},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":23.037199999999999},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":20.573488372093021},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2719354838709678},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":2.3598387096774176},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.3040322580645154},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2477419354838708},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6019354838709683},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":2.1996774193548392},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2696774193548386},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2466129032258069},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":2.1190322580645167},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2740322580645169},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":1.6799483870967746},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D9,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2269642857142862},"MIDC LLH","Mid C Off-Peak",null,"Stanfield","Stanfield"]
[null,{"$f":"C9+1","v":"2016-02-01"},"2016-02-29","2016-02-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":18.097200000000001},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":17.040810810810815},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":18.904399999999999},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":16.943513513513512},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":16.699199999999998},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":15.720540540540544},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":18.5},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":19.087837837837835},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":18.62},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":18.148648648648653},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":19.841999999999999},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":17.998648648648647},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":1.968620689655173},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":1.854655172413793},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7989655172413797},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7605172413793098},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":2.0908620689655173},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7636206896551725},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7268965517241381},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7755172413793112},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":1.6008620689655175},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":1.6527586206896552},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":1.3117793103448274},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D10,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":1.8044117647058828},"4C HLH","Four Corners Peak",null,"San Juan","EP-SJ Blanco Pool","Ep-Sj Blanco Pool"]
[null,{"$f":"C10+1","v":"2016-03-01"},"2016-03-31","2016-03-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":14.923703703703703},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":11.020256410256412},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":17.09888888888889},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":14.848974358974358},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":13.031851851851851},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":9.3648717948717941},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":17.462962962962962},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":18.749999999999986},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":17.641874999999999},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":14.64772727272727},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":19.20703703703704},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":16.146410256410256},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":1.6896774193548381},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":1.5743548387096775},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":1.5653225806451612},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":1.5087096774193549},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":1.8961290322580642},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":1.5172580645161291},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":1.425806451612903},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":1.5093548387096771},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":1.2961290322580645},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":1.3924193548387096},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":1.0227096774193549},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D11,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":1.4909615384615384},"4C LLH","Four Corners Off-Peak",null,"Opal_New","Opal Plant Tailgate","Started at 4/12/2011"]
[null,"2016-04-01","2016-04-30","2016-04-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":16.090769230769233},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":10.414473684210524},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":18.735384615384621},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":16.229473684210529},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":12.137307692307694},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":6.0455263157894752},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":18.615384615384617},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":18.651315789473678},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":19.578571428571429},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":16.681612903225812},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":19.011923076923075},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":17.006315789473689},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":1.8930000000000002},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7628333333333333},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7254999999999998},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":1.6941666666666664},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":1.9489999999999996},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":1.6878333333333333},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":1.5316666666666667},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":1.6940000000000002},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":1.4198333333333335},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":1.3103333333333331},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":0.83602413793103447},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D12,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":1.6533333333333329},"Mead HLH","Mead Peak",null,"PGandE","PG&E - Citygate"]
[null,"2016-05-01","2016-05-31","2016-05-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":19.508799999999997},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":14.510000000000005},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":18.575600000000001},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":15.22837209302325},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":14.577199999999998},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":10.147674418604652},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":19.54},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":15.883720930232547},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":18.861249999999998},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":15.866279069767439},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":19.389199999999999},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":16.13674418604651},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":1.8922580645161284},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":1.79258064516129},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7656451612903228},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7266129032258068},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":1.9404838709677419},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7358064516129033},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":1.6372580645161288},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":1.7133870967741931},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":1.5206451612903227},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":1.3491935483870967},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":0.95932258064516129},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D13,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":1.6924999999999999},"Mead LLH","Mead Off-Peak",null,"Kingsgate","Kingsgate"]
[null,"2016-06-01","2016-06-30","2016-06-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":26.569615384615382},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":18.200789473684203},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":30.120769230769227},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":19.106052631578947},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":21.705384615384617},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":15.579210526315791},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":25.076923076923077},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":16.118421052631575},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":35.447692307692307},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":16.547105263157899},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":33.302692307692311},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":20.249210526315789},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5201666666666664},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":2.4898333333333329},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.3756666666666661},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":2.3233333333333333},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6173333333333333},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2864999999999998},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2161666666666666},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":2.3539999999999996},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":2.0945},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":1.9401666666666668},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":1.4233866666666668},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D14,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2881481481481476},"Mona HLH","Mona Peak"]
[null,"2016-07-01","2016-07-31","2016-07-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":36.765599999999999},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":24.094651162790697},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":41.399199999999993},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":23.508604651162791},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":31.152000000000008},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":21.513255813953482},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":46.93719999999999},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":22.511627906976749},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":44.27},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":21.44767441860466},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":44.983599999999988},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":24.162558139534877},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":2.7840322580645158},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":2.8290322580645162},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6095161290322588},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5769354838709679},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":2.9835483870967732},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5222580645161288},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":2.4861290322580643},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5870967741935482},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":2.3353225806451601},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.3075806451612904},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":1.8285354838709675},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D15,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5254999999999996},"Mona LLH","Mona Off-Peak"]
[null,"2016-08-01","2016-08-31","2016-08-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":38.250740740740738},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":25.304871794871801},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":36.613703703703706},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":23.483333333333341},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":35.272222222222226},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":23.480256410256413},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":42.402962962962967},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":21.564102564102548},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":42.370370370370374},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":23.176666666666677},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":38.651111111111106},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":24.871538461538467},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":2.7853225806451625},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":2.798870967741935},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6591935483870972},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5975806451612899},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":3.1958064516129037},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5508064516129019},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5683870967741931},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5935483870967744},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":2.4464516129032257},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5045161290322584},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":1.5677741935483873},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D16,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5787999999999993},"NP15 HLH","NP15 EZ Gen DA LMP Peak"]
[null,"2016-09-01","2016-09-30","2016-09-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":31.096000000000007},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":25.510750000000002},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":26.511999999999993},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":22.448250000000002},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":28.012800000000002},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":23.994250000000005},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":27.226399999999998},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":19.975000000000005},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":27.274000000000004},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":22.025000000000002},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":27.933599999999998},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":23.389999999999993},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":2.9606666666666666},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":2.8079999999999994},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.7404999999999999},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6983333333333324},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":3.3608333333333329},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6801666666666675},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6613333333333338},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":2.7079999999999993},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":2.4458333333333337},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6514999999999995},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":2.0155333333333343},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D17,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6542000000000003},"NP15 LLH","NP15 EZ Gen DA LMP Off-Peak"]
[null,"2016-10-01","2016-10-31","2016-10-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":27.482307692307693},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":21.445121951219523},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":26.233076923076926},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":22.772195121951214},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":22.980000000000004},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":19.065121951219513},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":25.092692307692307},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":20.280487804878049},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":25.490384615384617},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":21.323170731707329},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":27.455000000000002},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":23.79121951219512},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":2.9287096774193548},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":2.7509677419354834},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.7233870967741933},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6745161290322579},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":3.2446774193548382},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6624193548387103},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5925000000000007},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6519354838709672},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5061290322580634},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5704838709677413},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":2.3286225806451615},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D18,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6286538461538456},"SP15 HLH","SP15 EZ Gen DA LMP Peak"]
[null,"2016-11-01","2016-11-30","2016-11-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":22.472000000000001},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":18.100249999999996},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":19.753999999999998},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":17.917999999999999},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":19.059200000000001},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":14.816249999999997},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":22.958399999999994},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":17.550000000000008},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":20.370800000000003},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":18.120749999999997},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":21.947199999999999},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":18.761750000000003},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":2.4661666666666666},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":2.3296666666666672},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2678333333333343},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2418333333333336},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":2.8176666666666663},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2298333333333331},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":2.1925000000000008},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":2.220333333333333},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":2.1185},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.1433333333333335},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":2.0257089666666661},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D19,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":2.220333333333333},"SP15 LLH","SP15 EZ Gen DA LMP Off-Peak"]
[null,"2016-12-01","2016-12-31","2016-12-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":36.173461538461531},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":28.176829268292678},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":28.173076923076927},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":26.045365853658534},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":33.740384615384599},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":24.741219512195123},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":31.832307692307701},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":24.317073170731707},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":29.213846153846156},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":25.363658536585376},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":29.808461538461536},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":26.645853658536581},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":3.5661290322580634},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":3.5625806451612902},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":3.4970967741935493},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":3.4803225806451619},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":3.7574193548387087},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":3.4450000000000012},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":3.4940322580645158},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":3.4400000000000008},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":3.3291935483870962},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":3.8459677419354836},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5916688387096776},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D20,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":3.4382258064516131},"PV HLH","Palo Verde Peak"]
[null,"2017-01-01","2017-01-31","2017-01-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":34.423200000000008},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":27.846744186046514},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":27.16879999999999},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":24.534418604651165},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":33.589199999999998},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":25.916046511627908},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":29.523599999999991},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":24.418604651162781},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":28.133200000000002},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":24.56976744186046},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":29.0732},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":25.856046511627905},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":3.3198387096774189},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":3.3350000000000004},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":3.293548387096775},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":3.2446774193548387},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":3.6225806451612899},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":3.1798387096774197},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":3.2796774193548388},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":3.1829032258064527},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":3.1487096774193555},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":3.5077419354838701},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":2.2288567419354841},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D21,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":3.1834999999999996}]
[null,"2017-02-01","2017-02-28","2017-02-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":25.528750000000002},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":20.990277777777777},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":21.639999999999997},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":20.62027777777778},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":23.01958333333333},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":17.753055555555555},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":22.65958333333333},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":20.638888888888893},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":22.716250000000002},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":19.453055555555554},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":23.247083333333336},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":21.707777777777775},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":2.825535714285714},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":2.7174999999999998},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6489285714285709},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6123214285714282},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":3.2644642857142867},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5830357142857143},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5835714285714286},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5823214285714284},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":2.4785714285714282},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5719642857142864},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":1.9480735714285708},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D22,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5741071428571423}]
[null,"2017-03-01","2017-03-31","2017-03-01",{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(E$1,[3]Prices!$E$1:$AF$1,0))","v":18.497037037037035},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(F$1,[3]Prices!$E$1:$AF$1,0))","v":12.73384615384615},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(G$1,[3]Prices!$E$1:$AF$1,0))","v":20.801851851851854},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(H$1,[3]Prices!$E$1:$AF$1,0))","v":18.445128205128196},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(I$1,[3]Prices!$E$1:$AF$1,0))","v":13.16888888888889},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(J$1,[3]Prices!$E$1:$AF$1,0))","v":7.3612820512820534},null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(O$1,[3]Prices!$E$1:$AF$1,0))","v":19.535925925925927},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(P$1,[3]Prices!$E$1:$AF$1,0))","v":14.712564102564102},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(Q$1,[3]Prices!$E$1:$AF$1,0))","v":21.333333333333332},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(R$1,[3]Prices!$E$1:$AF$1,0))","v":16.995128205128204},null,null,null,null,null,null,null,null,{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AA$1,[3]Prices!$E$1:$AF$1,0))","v":21.302962962962965},{"$f":"INDEX([3]Prices!$E$22:$AF$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AB$1,[3]Prices!$E$1:$AF$1,0))","v":19.008717948717944},null,null,null,null,null,{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AH$1,[3]Prices!$AH$1:$AS$1,0))","v":2.8424193548387091},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AI$1,[3]Prices!$AH$1:$AS$1,0))","v":2.6225806451612903},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AJ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5900000000000003},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AK$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5440322580645165},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AL$1,[3]Prices!$AH$1:$AS$1,0))","v":3.1408064516129031},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AM$1,[3]Prices!$AH$1:$AS$1,0))","v":2.535967741935484},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AN$1,[3]Prices!$AH$1:$AS$1,0))","v":2.4601612903225805},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AO$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5133870967741938},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AP$1,[3]Prices!$AH$1:$AS$1,0))","v":2.3509677419354835},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AQ$1,[3]Prices!$AH$1:$AS$1,0))","v":2.4099999999999997},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AR$1,[3]Prices!$AH$1:$AS$1,0))","v":1.9575612903225803},{"$f":"INDEX([3]Prices!$AH$22:$AS$74,MATCH($D23,[3]Prices!$D$22:$D$74,0),MATCH(AS$1,[3]Prices!$AH$1:$AS$1,0))","v":2.5148387096774192}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV LLH","Palo Verde Off-Peak"]
[null,null,null,null,"COB",null,"Palo Verde",null,"Mid-Columbia",null,"NP 15",null,"SP 15",null,"Mona",null,"Four Corners",null,"PACEW",null,"PACEU",null,"PACW",null,"GONDER",null,"MEAD",null,"NOB",null,"BORAH (KGB)",null,null,"Henry Hub Gas","SOCALBOR","Malin Gas","Opal Gas","PG & E","Cheyenne","Stanfield","SANJUAN","Kingsgate","Sumas","AECO","QST","NOB HLH","NOB N-S Peak"]

{"sheet":"Rollover","index":2,"n_rows":280,"n_cols":11,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[]
[null,"RolloverDates",null,null,"2005-05-28","Test Date"]
[null,null,null,null,{"$f":"IF(VLOOKUP(E2,RolloverDates,2)>E2,E2+1,VLOOKUP(E2,RolloverDates,3))","v":"2005-06-01"},"Formula Result"]
[null,null,"For Dates in Month","Rollover Date Is","Prompt Month Starts",null,null,null,null,{"$f":"[2]!mGetRolloverDate()","v":"Month"},"ROLLOVERDAY"]
[null,null,"2005-01-01","2005-01-28","2005-02-01",null,null,null,null,"2002-01-01","2002-01-30"]
[null,null,"2005-02-01","2005-02-25","2005-03-01",null,null,null,null,"2002-02-01","2002-02-27"]
[null,null,"2005-03-01","2005-03-30","2005-04-01",null,null,null,null,"2002-03-01","2002-03-29"]
[null,null,"2005-04-01","2005-04-28","2005-05-01",null,null,null,null,"2002-04-01","2002-04-29"]
[null,null,"2005-05-01","2005-05-27","2005-06-01",null,null,null,null,"2002-05-01","2002-05-30"]
[null,null,"2005-06-01","2005-06-28","2005-07-01",null,null,null,null,"2002-06-01","2002-06-28"]
[null,null,"2005-07-01","2005-07-28","2005-08-01",null,null,null,null,"2002-07-01","2002-07-30"]
[null,null,"2005-08-01","2005-08-29","2005-09-01",null,null,null,null,"2002-08-01","2002-08-30"]
[null,null,"2005-09-01","2005-09-28","2005-10-01",null,null,null,null,"2002-09-01","2002-09-27"]
[null,null,"2005-10-01","2005-10-28","2005-11-01",null,null,null,null,"2002-10-01","2002-10-30"]
[null,null,"2005-11-01","2005-11-29","2005-12-01",null,null,null,null,"2002-11-01","2002-11-29"]
[null,null,"2005-12-01","2005-12-28","2006-01-01",null,null,null,null,"2002-12-01","2002-12-30"]
[null,null,"2006-01-01","2006-01-30","2006-02-01",null,null,null,null,"2003-01-01","2003-01-30"]
[null,null,"2006-02-01","2006-02-27","2006-03-01",null,null,null,null,"2003-02-01","2003-02-27"]
[null,null,"2006-03-01","2006-03-29","2006-04-01",null,null,null,null,"2003-03-01","2003-03-28"]
[null,null,"2006-04-01","2006-04-27","2006-05-01",null,null,null,null,"2003-04-01","2003-04-29"]
[null,null,"2006-05-01","2006-05-30","2006-06-01",null,null,null,null,"2003-05-01","2003-05-29"]
[null,null,"2006-06-01","2006-06-28","2006-07-01",null,null,null,null,"2003-06-01","2003-06-27"]
[null,null,"2006-07-01","2006-07-28","2006-08-01",null,null,null,null,"2003-07-01","2003-07-30"]
[null,null,"2006-08-01","2006-08-29","2006-09-01",null,null,null,null,"2003-08-01","2003-08-28"]
[null,null,"2006-09-01","2006-09-28","2006-10-01",null,null,null,null,"2003-09-01","2003-09-29"]
[null,null,"2006-10-01","2006-10-30","2006-11-01",null,null,null,null,"2003-10-01","2003-10-29"]
[null,null,"2006-11-01","2006-11-29","2006-12-01",null,null,null,null,"2003-11-01","2003-11-25"]
[null,null,"2006-12-01","2006-12-28","2007-01-01",null,null,null,null,"2003-12-01","2003-12-29"]
[null,null,"2007-01-01","2007-01-30","2007-02-01",null,null,null,null,"2004-01-01","2004-01-29"]
[null,null,"2007-02-01","2007-02-27","2007-03-01",null,null,null,null,"2004-02-01","2004-02-26"]
[null,null,"2007-03-01","2007-03-29","2007-04-01",null,null,null,null,"2004-03-01","2004-03-30"]
[null,null,"2007-04-01","2007-04-27","2007-05-01",null,null,null,null,"2004-04-01","2004-04-28"]
[null,null,"2007-05-01","2007-05-30","2007-06-01",null,null,null,null,"2004-05-01","2004-05-28"]
[null,null,"2007-06-01","2007-06-29","2007-07-01",null,null,null,null,"2004-06-01","2004-06-29"]
[null,null,"2007-07-01","2007-07-30","2007-08-01",null,null,null,null,"2004-07-01","2004-07-29"]
[null,null,"2007-08-01","2007-08-30","2007-09-01",null,null,null,null,"2004-08-01","2004-08-30"]
[null,null,"2007-09-01","2007-09-28","2007-10-01",null,null,null,null,"2004-09-01","2004-09-29"]
[null,null,"2007-10-01","2007-10-30","2007-11-01",null,null,null,null,"2004-10-01","2004-10-28"]
[null,null,"2007-11-01","2007-11-29","2007-12-01",null,null,null,null,"2004-11-01","2004-11-29"]
[null,null,"2007-12-01","2007-12-28","2008-01-01",null,null,null,null,"2004-12-01","2004-12-28"]
[null,null,"2008-01-01","2008-01-30","2008-02-01",null,null,null,null,"2005-01-01","2005-01-28"]
[null,null,"2008-02-01","2008-02-28","2008-03-01",null,null,null,null,"2005-02-01","2005-02-25"]
[null,null,"2008-03-01","2008-03-28","2008-04-01",null,null,null,null,"2005-03-01","2005-03-30"]
[null,null,"2008-04-01","2008-04-29","2008-05-01",null,null,null,null,"2005-04-01","2005-04-28"]
[null,null,"2008-05-01","2008-05-30","2008-06-01",null,null,null,null,"2005-05-01","2005-05-27"]
[null,null,"2008-06-01","2008-06-27","2008-07-01",null,null,null,null,"2005-06-01","2005-06-28"]
[null,null,"2008-07-01","2008-07-30","2008-08-01",null,null,null,null,"2005-07-01","2005-07-28"]
[null,null,"2008-08-01","2008-08-29","2008-09-01",null,null,null,null,"2005-08-01","2005-08-29"]
[null,null,"2008-09-01","2008-09-29","2008-10-01",null,null,null,null,"2005-09-01","2005-09-28"]
[null,null,"2008-10-01","2008-10-30","2008-11-01",null,null,null,null,"2005-10-01","2005-10-28"]
[null,null,"2008-11-01","2008-11-28","2008-12-01",null,null,null,null,"2005-11-01","2005-11-29"]
[null,null,"2008-12-01","2008-12-30","2009-01-01",null,null,null,null,"2005-12-01","2005-12-28"]
[null,null,"2009-01-01","2009-01-29","2009-02-01",null,null,null,null,"2006-01-01","2006-01-30"]
[null,null,"2009-02-01","2009-02-26","2009-03-01",null,null,null,null,"2006-02-01","2006-02-27"]
[null,null,"2009-03-01","2009-03-30","2009-04-01",null,null,null,null,"2006-03-01","2006-03-29"]
[null,null,"2009-04-01","2009-04-29","2009-05-01",null,null,null,null,"2006-04-01","2006-04-27"]
[null,null,"2009-05-01","2009-05-28","2009-06-01",null,null,null,null,"2006-05-01","2006-05-30"]
[null,null,"2009-06-01","2009-06-29","2009-07-01",null,null,null,null,"2006-06-01","2006-06-28"]
[null,null,"2009-07-01","2009-07-29","2009-08-01",null,null,null,null,"2006-07-01","2006-07-28"]
[null,null,"2009-08-01","2009-08-28","2009-09-01",null,null,null,null,"2006-08-01","2006-08-29"]
[null,null,"2009-09-01","2009-09-29","2009-10-01",null,null,null,null,"2006-09-01","2006-09-28"]
[null,null,"2009-10-01","2009-10-29","2009-11-01",null,null,null,null,"2006-10-01","2006-10-30"]
[null,null,"2009-11-01","2009-11-25","2009-12-01",null,null,null,null,"2006-11-01","2006-11-29"]
[null,null,"2009-12-01","2009-12-29","2010-01-01","updated 12/30/2009 (DBW)",null,null,null,"2006-12-01","2006-12-28"]
[null,null,"2010-01-01","2010-01-28","2010-02-01","updated 12/30/2009 (DBW)",null,null,null,"2007-01-01","2007-01-30"]
[null,null,"2010-02-01","2010-02-25","2010-03-01","updated 12/30/2009 (DBW)",null,null,null,"2007-02-01","2007-02-27"]
[null,null,"2010-03-01","2010-03-30","2010-04-01","updated 12/30/2009 (DBW)",null,null,null,"2007-03-01","2007-03-29"]
[null,null,"2010-04-01","2010-04-28","2010-05-01","updated 12/30/2009 (DBW)",null,null,null,"2007-04-01","2007-04-27"]
[null,null,"2010-05-01","2010-05-27","2010-06-01","updated 12/30/2009 (DBW)",null,null,null,"2007-05-01","2007-05-30"]
[null,null,"2010-06-01","2010-06-29","2010-07-01","updated 12/30/2009 (DBW)",null,null,null,"2007-06-01","2007-06-28"]
[null,null,"2010-07-01","2010-07-29","2010-08-01","updated 12/30/2009 (DBW)",null,null,null,"2007-07-01","2007-07-30"]
[null,null,"2010-08-01","2010-08-30","2010-09-01","updated 12/30/2009 (DBW)",null,null,null,"2007-08-01","2007-08-29"]
[null,null,"2010-09-01","2010-09-29","2010-10-01","updated 12/30/2009 (DBW)",null,null,null,"2007-09-01","2007-09-27"]
[null,null,"2010-10-01","2010-10-28","2010-11-01","updated 12/30/2009 (DBW)",null,null,null,"2007-10-01","2007-10-30"]
[null,null,"2010-11-01","2010-11-25","2010-12-01","updated 12/30/2009 (DBW)",null,null,null,"2007-11-01","2007-11-28"]
[null,null,"2010-12-01","2010-12-28","2011-01-01","updated 12/30/2009 (DBW)",null,null,null,"2007-12-01","2007-12-28"]
[null,null,"2011-01-01","2011-01-28","2011-02-01",null,null,null,null,"2008-01-01","2008-01-30"]
[null,null,"2011-02-01","2011-02-25","2011-03-01",null,null,null,null,"2008-02-01","2008-02-27"]
[null,null,"2011-03-01","2011-03-30","2011-04-01",null,null,null,null,"2008-03-01","2008-03-28"]
[null,null,"2011-04-01","2011-04-29","2011-05-01",null,null,null,null,"2008-04-01","2008-04-29"]
[null,null,"2011-05-01","2011-05-27","2011-06-01",null,null,null,null,"2008-05-01","2008-05-29"]
[null,null,"2011-06-01","2011-06-29","2011-07-01",null,null,null,null,"2008-06-01","2008-06-27"]
[null,null,"2011-07-01","2011-07-29","2011-08-01",null,null,null,null,"2008-07-01","2008-07-30"]
[null,null,"2011-08-01","2011-08-30","2011-09-01",null,null,null,null,"2008-08-01","2008-08-28"]
[null,null,"2011-09-01","2011-09-29","2011-10-01",null,null,null,null,"2008-09-01","2008-09-29"]
[null,null,"2011-10-01","2011-10-28","2011-11-01",null,null,null,null,"2008-10-01","2008-10-29"]
[null,null,"2011-11-01","2011-11-29","2011-12-01",null,null,null,null,"2008-11-01","2008-11-25"]
[null,null,"2011-12-01","2011-12-30","2012-01-01",null,null,null,null,"2008-12-01","2008-12-29"]
[null,null,"2012-01-01","2012-01-30","2012-02-01",null,null,null,null,"2009-01-01","2009-01-29"]
[null,null,"2012-02-01","2012-02-28","2012-03-01",null,null,null,null,"2009-02-01","2009-02-26"]
[null,null,"2012-03-01","2012-03-30","2012-04-01",null,null,null,null,"2009-03-01","2009-03-30"]
[null,null,"2012-04-01","2012-04-27","2012-05-01",null,null,null,null,"2009-04-01","2009-04-29"]
[null,null,"2012-05-01","2012-05-30","2012-06-01",null,null,null,null,"2009-05-01","2009-05-28"]
[null,null,"2012-06-01","2012-06-29","2012-07-01",null,null,null,null,"2009-06-01","2009-06-29"]
[null,null,"2012-07-01","2012-07-30","2012-08-01",null,null,null,null,"2009-07-01","2009-07-29"]
[null,null,"2012-08-01","2012-08-30","2012-09-01",null,null,null,null,"2009-08-01","2009-08-28"]
[null,null,"2012-09-01","2012-09-28","2012-10-01",null,null,null,null,"2009-09-01","2009-09-29"]
[null,null,"2012-10-01","2012-10-30","2012-11-01",null,null,null,null,"2009-10-01","2009-10-29"]
[null,null,"2012-11-01","2012-11-29","2012-12-01",null,null,null,null,"2009-11-01","2009-11-25"]
[null,null,"2012-12-01","2012-12-28","2013-01-01",null,null,null,null,"2009-12-01","2009-12-29"]
[null,null,"2013-01-01","2013-01-30","2013-02-01",null,null,null,null,"2010-01-01","2010-01-28"]
[null,null,"2013-02-01","2013-02-27","2013-03-01",null,null,null,null,"2010-02-01","2010-02-25"]
[null,null,"2013-03-01","2013-03-27","2013-04-01","Update 3/28/2013",null,null,null,"2010-03-01","2010-03-30"]
[null,null,"2013-04-01","2013-04-29","2013-05-01","Update 3/28/2013",null,null,null,"2010-04-01","2010-04-28"]
[null,null,"2013-05-01","2013-05-29","2013-06-01","Update 3/28/2013",null,null,null,"2010-05-01","2010-05-27"]
[null,null,"2013-06-01","2013-06-27","2013-07-01","Update 3/28/2013",null,null,null,"2010-06-01","2010-06-29"]
[null,null,"2013-07-01","2013-07-30","2013-08-01","Update 3/28/2013",null,null,null,"2010-07-01","2010-07-29"]
[null,null,"2013-08-01","2013-08-29","2013-09-01","Update 3/28/2013",null,null,null,"2010-08-01","2010-08-30"]
[null,null,"2013-09-01","2013-09-27","2013-10-01","Update 3/28/2013",null,null,null,"2010-09-01","2010-09-29"]
[null,null,"2013-10-01","2013-10-30","2013-11-01","Update 3/28/2013",null,null,null,"2010-10-01","2010-10-28"]
[null,null,"2013-11-01","2013-11-26","2013-12-01","Update 3/28/2013",null,null,null,"2010-11-01","2010-11-29"]
[null,null,"2013-12-01","2013-12-30","2014-01-01",null,null,null,null,"2010-12-01","2010-12-28"]
[null,null,"2014-01-01","2014-01-30","2014-02-01",null,null,null,null,"2011-01-01","2011-01-28"]
[null,null,"2014-02-01","2014-02-27","2014-03-01",null,null,null,null,"2011-02-01","2011-02-25"]
[null,null,"2014-03-01","2014-03-28","2014-04-01",null,null,null,null,"2011-03-01","2011-03-30"]
[null,null,"2014-04-01","2014-04-29","2014-05-01",null,null,null,null,"2011-04-01","2011-04-29"]
[null,null,"2014-05-01","2014-05-30","2014-06-01",null,null,null,null,"2011-05-01","2011-05-27"]
[null,null,"2014-06-01","2014-06-27","2014-07-01",null,null,null,null,"2011-06-01","2011-06-29"]
[null,null,"2014-07-01","2014-07-30","2014-08-01",null,null,null,null,"2011-07-01","2011-07-28"]
[null,null,"2014-08-01","2014-08-29","2014-09-01",null,null,null,null,"2011-08-01","2011-08-30"]
[null,null,"2014-09-01","2014-09-29","2014-10-01",null,null,null,null,"2011-09-01","2011-09-28"]
[null,null,"2014-10-01","2014-10-30","2014-11-01",null,null,null,null,"2011-10-01","2011-10-28"]
[null,null,"2014-11-01","2014-11-28","2014-12-01",null,null,null,null,"2011-11-01","2011-11-29"]
[null,null,"2014-12-01","2014-12-30","2015-01-01",null,null,null,null,"2011-12-01","2011-12-28"]
[null,null,"2015-01-01","2015-01-30","2015-02-01",null,null,null,null,"2012-01-01","2012-01-30"]
[null,null,"2015-02-01","2015-02-27","2015-03-01",null,null,null,null,"2012-02-01","2012-02-28"]
[null,null,"2015-03-01","2015-03-30","2015-04-01",null,null,null,null,"2012-03-01","2012-03-29"]
[null,null,"2015-04-01","2015-04-29","2015-05-01",null,null,null,null,"2012-04-01","2012-04-27"]
[null,null,"2015-05-01","2015-05-29","2015-06-01",null,null,null,null,"2012-05-01","2012-05-30"]
[null,null,"2015-06-01","2015-06-29","2015-07-01",null,null,null,null,"2012-06-01","2012-06-28"]
[null,null,"2015-07-01","2015-07-30","2015-08-01",null,null,null,null,"2012-07-01","2012-07-30"]
[null,null,"2015-08-01","2015-08-28","2015-09-01",null,null,null,null,"2012-08-01","2012-08-29"]
[null,null,"2015-09-01","2015-09-29","2015-10-01",null,null,null,null,"2012-09-01","2012-09-27"]
[null,null,"2015-10-01","2015-10-30","2015-11-01",null,null,null,null,"2012-10-01","2012-10-30"]
[null,null,"2015-11-01","2015-11-27","2015-12-01",null,null,null,null,"2012-11-01","2012-11-28"]
[null,null,"2015-12-01","2015-12-30","2016-01-01",null,null,null,null,"2012-12-01","2012-12-28"]
[null,null,"2016-01-01","2016-01-29","2016-02-01",null,null,null,null,"2013-01-01","2013-01-30"]
[null,null,"2016-02-01","2016-02-26","2016-03-01",null,null,null,null,"2013-02-01","2013-02-27"]
[null,null,"2016-03-01","2016-03-30","2016-04-01",null,null,null,null,"2013-03-01","2013-03-27"]
[null,null,"2016-04-01","2016-04-29","2016-05-01",null,null,null,null,"2013-04-01","2013-04-29"]
[null,null,"2016-05-01","2016-05-27","2016-06-01",null,null,null,null,"2013-05-01","2013-05-29"]
[null,null,"2016-06-01","2016-06-29","2016-07-01",null,null,null,null,"2013-06-01","2013-06-27"]
[null,null,"2016-07-01","2016-07-29","2016-08-01",null,null,null,null,"2013-07-01","2013-07-30"]
[null,null,"2016-08-01","2016-08-30","2016-09-01",null,null,null,null,"2013-08-01","2013-08-29"]
[null,null,"2016-09-01","2016-09-29","2016-10-01",null,null,null,null,"2013-09-01","2013-09-27"]
[null,null,"2016-10-01","2016-10-28","2016-11-01",null,null,null,null,"2013-10-01","2013-10-30"]
[null,null,"2016-11-01","2016-11-29","2016-12-01",null,null,null,null,"2013-11-01","2013-11-26"]
[null,null,"2016-12-01","2016-12-30","2017-01-01",null,null,null,null,"2013-12-01","2013-12-30"]
[null,null,"2017-01-01","2017-01-30","2017-02-01",null,null,null,null,"2014-01-01","2014-01-29"]
[null,null,"2017-02-01","2017-02-27","2017-03-01",null,null,null,null,"2014-02-01","2014-02-26"]
[null,null,"2017-03-01","2017-03-30","2017-04-01",null,null,null,null,"2014-03-01","2014-03-28"]
[null,null,"2017-04-01","2017-04-28","2017-05-01",null,null,null,null,"2014-04-01","2014-04-29"]
[null,null,"2017-05-01","2017-05-30","2017-06-01",null,null,null,null,"2014-05-01","2014-05-29"]
[null,null,"2017-06-01","2017-06-29","2017-07-01",null,null,null,null,"2014-06-01","2014-06-27"]
[null,null,"2017-07-01","2017-07-28","2017-08-01",null,null,null,null,"2014-07-01","2014-07-30"]
[null,null,"2017-08-01","2017-08-30","2017-09-01",null,null,null,null,"2014-08-01","2014-08-28"]
[null,null,"2017-09-01","2017-09-29","2017-10-01",null,null,null,null,"2014-09-01","2014-09-29"]
[null,null,"2017-10-01","2017-10-30","2017-11-01",null,null,null,null,"2014-10-01","2014-10-29"]
[null,null,"2017-11-01","2017-11-29","2017-12-01",null,null,null,null,"2014-11-01","2014-11-25"]
[null,null,"2017-12-01","2017-12-29","2018-01-01",null,null,null,null,"2014-12-01","2014-12-30"]
[null,null,"2018-01-01","2018-01-30","2018-02-01",null,null,null,null,"2015-01-01","2015-01-29"]
[null,null,"2018-02-01","2018-02-27","2018-03-01",null,null,null,null,"2015-02-01","2015-02-26"]
[null,null,"2018-03-01","2018-03-30","2018-04-01",null,null,null,null,"2015-03-01","2015-03-30"]
[null,null,"2018-04-01","2018-04-27","2018-05-01",null,null,null,null,"2015-04-01","2015-04-29"]
[null,null,"2018-05-01","2018-05-30","2018-06-01",null,null,null,null,"2015-05-01","2015-05-28"]
[null,null,"2018-06-01","2018-06-29","2018-07-01",null,null,null,null,"2015-06-01","2015-06-28"]
[null,null,"2018-07-01","2018-07-30","2018-08-01",null,null,null,null,"2015-07-01","2015-07-29"]
[null,null,"2018-08-01","2018-08-30","2018-09-01",null,null,null,null,"2015-08-01","2015-08-28"]
[null,null,"2018-09-01","2018-09-28","2018-10-01",null,null,null,null,"2015-09-01","2015-09-29"]
[null,null,"2018-10-01","2018-10-30","2018-11-01",null,null,null,null,"2015-10-01","2015-10-29"]
[null,null,"2018-11-01","2018-11-29","2018-12-01",null,null,null,null,"2015-11-01","2015-11-25"]
[null,null,"2018-12-01","2018-12-28","2019-01-01",null,null,null,null,"2015-12-01","2015-12-29"]
[null,null,"2019-01-01","2019-01-30","2019-02-01",null,null,null,null,"2016-01-01","2016-01-28"]
[null,null,"2019-02-01","2019-02-27","2019-03-01",null,null,null,null,"2016-02-01","2016-02-26"]
[null,null,"2019-03-01","2019-03-29","2019-04-01",null,null,null,null,"2016-03-01","2016-03-30"]
[null,null,"2019-04-01","2019-04-29","2019-05-01",null,null,null,null,"2016-04-01","2016-04-28"]
[null,null,"2019-05-01","2019-05-30","2019-06-01",null,null,null,null,"2016-05-01","2016-05-27"]
[null,null,"2019-06-01","2019-06-28","2019-07-01",null,null,null,null,"2016-06-01","2016-06-28"]
[null,null,"2019-07-01","2019-07-30","2019-08-01",null,null,null,null,"2016-07-01","2016-07-28"]
[null,null,"2019-08-01","2019-08-30","2019-09-01",null,null,null,null,"2016-08-01","2016-08-30"]
[null,null,"2019-09-01","2019-09-27","2019-10-01",null,null,null,null,"2016-09-01","2016-09-28"]
[null,null,"2019-10-01","2019-10-30","2019-11-01",null,null,null,null,"2016-10-01","2016-10-28"]
[null,null,"2019-11-01","2019-11-29","2019-12-01",null,null,null,null,"2016-11-01","2016-11-29"]
[null,null,"2019-12-01","2019-12-30","2020-01-01",null,null,null,null,"2016-12-01","2016-12-29"]
[null,null,"2020-01-01","2020-01-30","2020-02-01",null,null,null,null,"2017-01-01","2017-01-30"]
[null,null,"2020-02-01","2020-02-28","2020-03-01",null,null,null,null,"2017-02-01","2017-02-27"]
[null,null,"2020-03-01","2020-03-30","2020-04-01",null,null,null,null,"2017-03-01","2017-03-30"]
[null,null,"2020-04-01","2020-04-29","2020-05-01",null,null,null,null,"2017-04-01","2017-04-28"]
[null,null,"2020-05-01","2020-05-29","2020-06-01",null,null,null,null,"2017-05-01","2017-05-30"]
[null,null,"2020-06-01","2020-06-29","2020-07-01",null,null,null,null,"2017-06-01","2017-06-29"]
[null,null,"2020-07-01","2020-07-30","2020-08-01",null,null,null,null,"2017-07-01","2017-07-28"]
[null,null,"2020-08-01","2020-08-28","2020-09-01",null,null,null,null,"2017-08-01","2017-08-30"]
[null,null,"2020-09-01","2020-09-29","2020-10-01",null,null,null,null,"2017-09-01","2017-09-29"]
[null,null,"2020-10-01","2020-10-30","2020-11-01",null,null,null,null,"2017-10-01","2017-10-30"]
[null,null,"2020-11-01","2020-11-27","2020-12-01",null,null,null,null,"2017-11-01","2017-11-29"]
[null,null,"2020-12-01","2020-12-30","2021-01-01",null,null,null,null,"2017-12-01","2017-12-29"]
[null,null,"2021-01-01","2021-01-29","2021-02-01",null,null,null,null,"2018-01-01","2018-01-30"]
[null,null,"2021-02-01","2021-02-26","2021-03-01",null,null,null,null,"2018-02-01","2018-02-27"]
[null,null,"2021-03-01","2021-03-30","2021-04-01",null,null,null,null,"2018-03-01","2018-03-30"]
[null,null,"2021-04-01","2021-04-29","2021-05-01",null,null,null,null,"2018-04-01","2018-04-27"]
[null,null,"2021-05-01","2021-05-28","2021-06-01",null,null,null,null,"2018-05-01","2018-05-30"]
[null,null,"2021-06-01","2021-06-29","2021-07-01",null,null,null,null,"2018-06-01","2018-06-29"]
[null,null,"2021-07-01","2021-07-30","2021-08-01",null,null,null,null,"2018-07-01","2018-07-30"]
[null,null,"2021-08-01","2021-08-30","2021-09-01",null,null,null,null,"2018-08-01","2018-08-30"]
[null,null,"2021-09-01","2021-09-29","2021-10-01",null,null,null,null,"2018-09-01","2018-09-28"]
[null,null,"2021-10-01","2021-10-29","2021-11-01",null,null,null,null,"2018-10-01","2018-10-30"]
[null,null,"2021-11-01","2021-11-29","2021-12-01",null,null,null,null,"2018-11-01","2018-11-29"]
[null,null,"2021-12-01","2021-12-30","2022-01-01",null,null,null,null,"2018-12-01","2018-12-28"]
[null,null,"2022-01-01","2022-01-28","2022-02-01",null,null,null,null,"2019-01-01","2019-01-30"]
[null,null,"2022-02-01","2022-02-25","2022-03-01",null,null,null,null,"2019-02-01","2019-02-27"]
[null,null,"2022-03-01","2022-03-30","2022-04-01",null,null,null,null,"2019-03-01","2019-03-29"]
[null,null,"2022-04-01","2022-04-29","2022-05-01",null,null,null,null,"2019-04-01","2019-04-29"]
[null,null,"2022-05-01","2022-05-27","2022-06-01",null,null,null,null,"2019-05-01","2019-05-30"]
[null,null,"2022-06-01","2022-06-29","2022-07-01",null,null,null,null,"2019-06-01","2019-06-28"]
[null,null,"2022-07-01","2022-07-29","2022-08-01",null,null,null,null,"2019-07-01","2019-07-30"]
[null,null,"2022-08-01","2022-08-30","2022-09-01",null,null,null,null,"2019-08-01","2019-08-30"]
[null,null,"2022-09-01","2022-09-29","2022-10-01",null,null,null,null,"2019-09-01","2019-09-27"]
[null,null,"2022-10-01","2022-10-28","2022-11-01",null,null,null,null,"2019-10-01","2019-10-30"]
[null,null,"2022-11-01","2022-11-29","2022-12-01",null,null,null,null,"2019-11-01","2019-11-29"]
[null,null,"2022-12-01","2022-12-30","2023-01-01",null,null,null,null,"2019-12-01","2019-12-30"]
[null,null,"2023-01-01","2023-01-30","2023-02-01",null,null,null,null,"2020-01-01","2020-01-30"]
[null,null,"2023-02-01","2023-02-27","2023-03-01",null,null,null,null,"2020-02-01","2020-02-28"]
[null,null,"2023-03-01","2023-03-30","2023-04-01",null,null,null,null,"2020-03-01","2020-03-30"]
[null,null,"2023-04-01","2023-04-28","2023-05-01",null,null,null,null,"2020-04-01","2020-04-29"]
[null,null,"2023-05-01","2023-05-30","2023-06-01",null,null,null,null,"2020-05-01","2020-05-29"]
[null,null,"2023-06-01","2023-06-29","2023-07-01",null,null,null,null,"2020-06-01","2020-06-29"]
[null,null,"2023-07-01","2023-07-28","2023-08-01",null,null,null,null,"2020-07-01","2020-07-30"]
[null,null,"2023-08-01","2023-08-30","2023-09-01",null,null,null,null,"2020-08-01","2020-08-28"]
[null,null,"2023-09-01","2023-09-29","2023-10-01",null,null,null,null,"2020-09-01","2020-09-29"]
[null,null,"2023-10-01","2023-10-30","2023-11-01",null,null,null,null,"2020-10-01","2020-10-30"]
[null,null,"2023-11-01","2023-11-29","2023-12-01",null,null,null,null,"2020-11-01","2020-11-27"]
[null,null,"2023-12-01","2023-12-29","2024-01-01",null,null,null,null,"2020-12-01","2020-12-30"]
[null,null,"2024-01-01","2024-01-30","2024-02-01",null,null,null,null,"2021-01-01","2021-01-29"]
[null,null,"2024-02-01","2024-02-28","2024-03-01",null,null,null,null,"2021-02-01","2021-02-26"]
[null,null,"2024-03-01","2024-03-29","2024-04-01",null,null,null,null,"2021-03-01","2021-03-30"]
[null,null,"2024-04-01","2024-04-29","2024-05-01",null,null,null,null,"2021-04-01","2021-04-29"]
[null,null,"2024-05-01","2024-05-30","2024-06-01",null,null,null,null,"2021-05-01","2021-05-28"]
[null,null,"2024-06-01","2024-06-28","2024-07-01",null,null,null,null,"2021-06-01","2021-06-29"]
[null,null,"2024-07-01","2024-07-30","2024-08-01",null,null,null,null,"2021-07-01","2021-07-30"]
[null,null,"2024-08-01","2024-08-30","2024-09-01",null,null,null,null,"2021-08-01","2021-08-30"]
[null,null,"2024-09-01","2024-09-27","2024-10-01",null,null,null,null,"2021-09-01","2021-09-29"]
[null,null,"2024-10-01","2024-10-30","2024-11-01",null,null,null,null,"2021-10-01","2021-10-29"]
[null,null,"2024-11-01","2024-11-29","2024-12-01",null,null,null,null,"2021-11-01","2021-11-29"]
[null,null,"2024-12-01","2024-12-30","2025-01-01",null,null,null,null,"2021-12-01","2021-12-30"]
[null,null,"2025-01-01","2025-01-30","2025-02-01",null,null,null,null,"2022-01-01","2022-01-28"]
[null,null,"2025-02-01","2025-02-27","2025-03-01",null,null,null,null,"2022-02-01","2022-02-25"]
[null,null,"2025-03-01","2025-03-28","2025-04-01",null,null,null,null,"2022-03-01","2022-03-30"]
[null,null,"2025-04-01","2025-04-29","2025-05-01",null,null,null,null,"2022-04-01","2022-04-29"]
[null,null,"2025-05-01","2025-05-30","2025-06-01",null,null,null,null,"2022-05-01","2022-05-27"]
[null,null,"2025-06-01","2025-06-27","2025-07-01",null,null,null,null,"2022-06-01","2022-06-29"]
[null,null,"2025-07-01","2025-07-30","2025-08-01",null,null,null,null,"2022-07-01","2022-07-29"]
[null,null,"2025-08-01","2025-08-29","2025-09-01",null,null,null,null,"2022-08-01","2022-08-30"]
[null,null,"2025-09-01","2025-09-29","2025-10-01",null,null,null,null,"2022-09-01","2022-09-29"]
[null,null,"2025-10-01","2025-10-30","2025-11-01",null,null,null,null,"2022-10-01","2022-10-28"]
[null,null,"2025-11-01","2025-11-28","2025-12-01",null,null,null,null,"2022-11-01","2022-11-29"]
[null,null,"2025-12-01","2025-12-30","2026-01-01",null,null,null,null,"2022-12-01","2022-12-30"]
[null,null,"2026-01-01","2026-01-30","2026-02-01",null,null,null,null,"2023-01-01","2023-01-30"]
[null,null,"2026-02-01","2026-02-27","2026-03-01",null,null,null,null,"2023-02-01","2023-02-27"]
[null,null,"2026-03-01","2026-03-30","2026-04-01",null,null,null,null,"2023-03-01","2023-03-30"]
[null,null,"2026-04-01","2026-04-29","2026-05-01",null,null,null,null,"2023-04-01","2023-04-28"]
[null,null,"2026-05-01","2026-05-29","2026-06-01",null,null,null,null,"2023-05-01","2023-05-30"]
[null,null,"2026-06-01","2026-06-29","2026-07-01",null,null,null,null,"2023-06-01","2023-06-29"]
[null,null,"2026-07-01","2026-07-30","2026-08-01",null,null,null,null,"2023-07-01","2023-07-28"]
[null,null,"2026-08-01","2026-08-28","2026-09-01",null,null,null,null,"2023-08-01","2023-08-30"]
[null,null,"2026-09-01","2026-09-29","2026-10-01",null,null,null,null,"2023-09-01","2023-09-29"]
[null,null,"2026-10-01","2026-10-30","2026-11-01",null,null,null,null,"2023-10-01","2023-10-30"]
[null,null,"2026-11-01","2026-11-27","2026-12-01",null,null,null,null,"2023-11-01","2023-11-29"]
[null,null,"2026-12-01","2026-12-30","2027-01-01",null,null,null,null,"2023-12-01","2023-12-29"]
[null,null,"2027-01-01","2027-01-29","2027-02-01",null,null,null,null,"2024-01-01","2024-01-30"]
[null,null,"2027-02-01","2027-02-26","2027-03-01",null,null,null,null,"2024-02-01","2024-02-28"]
[null,null,"2027-03-01","2027-03-30","2027-04-01",null,null,null,null,"2024-03-01","2024-03-29"]
[null,null,"2027-04-01","2027-04-29","2027-05-01",null,null,null,null,"2024-04-01","2024-04-29"]
[null,null,"2027-05-01","2027-05-28","2027-06-01",null,null,null,null,"2024-05-01","2024-05-30"]
[null,null,"2027-06-01","2027-06-29","2027-07-01",null,null,null,null,"2024-06-01","2024-06-28"]
[null,null,"2027-07-01","2027-07-30","2027-08-01",null,null,null,null,"2024-07-01","2024-07-30"]
[null,null,"2027-08-01","2027-08-30","2027-09-01",null,null,null,null,"2024-08-01","2024-08-30"]
[null,null,"2027-09-01","2027-09-29","2027-10-01",null,null,null,null,"2024-09-01","2024-09-27"]
[null,null,"2027-10-01","2027-10-29","2027-11-01",null,null,null,null,"2024-10-01","2024-10-30"]
[null,null,"2027-11-01","2027-11-29","2027-12-01",null,null,null,null,"2024-11-01","2024-11-29"]
[null,null,null,null,null,null,null,null,null,"2024-12-01","2024-12-30"]

{"sheet":"Source File","index":3,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Price Data file Path:","\\\\PacifiCorp.us\\DFS\\PDXCO\\CT\\SHARED\\EndurFPC\\"]
[null,"Price File Name:",{"$f":"TEXT(ValuationDate,\"mm-dd-yy\") &\" std_curve_output_price.xlsm\"","v":"04-26-17 std_curve_output_price.xlsm"}]

{"sheet":"POD Mapping","index":4,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Commodity","FPC POD","Peak Type","Endur POD","Peak Type",null,null,"NG Primary POD"]
[null,"ELEC","COB N-S","HLH","PW_COB","PK",null,null,"HENRYHUB","NG_NYMEX"]
[null,"ELEC","COB N-S","LLH","PW_COB","OP",null,null,"SOCALBOR","NG_NGI_SOCAL"]
[null,"ELEC","PV","HLH","PW_PALO-VERDE","PK",null,null,"SANJUAN","NG_IF_SAN_JUAN"]
[null,"ELEC","PV","LLH","PW_PALO-VERDE","OP",null,null,"ROCKOPAL","NG_IF_NWPL_ROCKIES"]
[null,"ELEC","MID-C","HLH","PW_MID-C","PK",null,null,"MALINGAS","NG_NGI_MALIN"]
[null,"ELEC","MID-C","LLH","PW_MID-C","OP",null,null,"STANFLD5","NG_IF_STANFLD"]
[null,"ELEC","NP15","HLH","PW_NP-15","PK",null,null,"SUMAS5","NG_IF_NWPL_CAD"]
[null,"ELEC","NP15","LLH","PW_NP-15","OP",null,null,"AECO","NG_CGPR_AECO7A"]
[null,"ELEC","SP15","HLH","PW_SP-15","PK"]
[null,"ELEC","SP15","LLH","PW_SP-15","OP"]
[null,"ELEC","MONA","HLH","PW_PV_MONA","PK"]
[null,"ELEC","MONA","LLH","PW_PV_MONA","OP"]
[null,"ELEC","4C","HLH","PW_PV_4C","PK"]
[null,"ELEC","4C","LLH","PW_PV_4C","OP"]
[null,"ELEC","PACEW","HLH","PW_PV_PACEW","PK"]
[null,"ELEC","PACEW","LLH","PW_PV_PACEW","OP"]
[null,"ELEC","PACEU","HLH","PW_PV_PACEU","PK"]
[null,"ELEC","PACEU","LLH","PW_PV_PACEU","OP"]
[null,"ELEC","PACW","HLH","PW_MC_PACW","PK"]
[null,"ELEC","PACW","LLH","PW_MC_PACW","OP"]
[null,"ELEC","GON","HLH","PW_PV_GONDER","PK"]
[null,"ELEC","GON","LLH","PW_PV_GONDER","OP"]
[null,"ELEC","MEAD 230","HLH","PW_PV_MEAD","PK"]
[null,"ELEC","MEAD 230","LLH","PW_PV_MEAD","OP"]
[null,"ELEC","BORAH","HLH","PW_PV_BORAH","PK"]
[null,"ELEC","BORAH","LLH","PW_PV_BORAH","OP"]
[null,null,"NOB","HLH","PW_MC_NOB","PK"]
[null,null,"NOB","LLH","PW_MC_NOB","OP"]
[null,"NG","LAKESIDE","Flat","NG_LD_LAKESIDE","Flat"]
[null,"NG","QST","Flat","NG_IF_QST_ROX","Flat"]
[null,"NG","ROCKOPAL","Flat","NG_IF_NWPL_ROCKIES","Flat"]
[null,"NG","SOCALBOR","Flat","NG_NGI_SOCAL","Flat"]
[null,"NG","STANFLD5","Flat","NG_IF_STANFLD","Flat"]
[null,"NG","SUMAS5","Flat","NG_IF_NWPL_CAD","Flat"]
[null,"NG","SANJUAN","Flat","NG_IF_SAN_JUAN","Flat"]
[null,"NG","HENRYHUB","Flat","NG_IF_HH","Flat"]
[null,"NG","AECO","Flat","NG_CGPR_AECO7A","Flat"]
[null,"NG","CURRCRK","Flat","NG_LD_CURRCRK","Flat"]
[null,"NG","Z_CHEBRN","Flat","NG_LD_CHEHALIS","Flat"]
[null,"NG","WV_PLANT","Flat","NG_LD_WVALLEY","Flat"]
[null,"NG","QPCS","Flat","NG_LD_QPC_S_SYS","Flat"]
[null,"NG","LTLMTN","Flat","NG_LD_LITTLE_MTN","Flat"]
[null,"NG","GOSH","Flat","NG_LD_GOSHEN","Flat"]
[null,"NG","GADSBY","Flat","NG_LD_GADSBY","Flat"]
[null,"NG","MALINGAS","Flat","NG_NGI_MALIN","Flat"]
[null,"NG","QST_CG","Flat","NG_LD_QPC_DEL","Flat"]
[null,null,"Kingsgate","Flat","NG_GD_GTN_KINGSGATE","Flat"]
[null,null,"Hermiston","Flat","NG_LD_Hermiston","Flat"]
[null,null,"Cheyenne","Flat","NG_IF_CHEY","Flat"]
[null,null,"PG&E","Flat","NG_NGI_PG&E_CG","Flat"]