{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Cover","ToC","Model formatting","Time","InpC","InpR","InpIndex","RCV and post 2020 investment","Cost of Debt","Water resources","Water network +","Wastewater network +","Bioresources","Dummy","Output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":212,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":48,"n_cols":2,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Cover"}]
[]
["Workbook title:","Cost of new debt indexation model"]
["Version:",6.2]
["Filename:"]
["Date:","03.03.2020"]
["Author:","Ofwat"]
["Author contact information:","PR19Reconciliationrulebook@ofwat.gov.uk"]
[]
[]
["Summary of workbook:","This model calculates the reconciliation which will be applied to the PR19 allowed cost of new debt for the wholesale controls as part of PR24. "]
[]
["Known limitations:","None. "]
[]
["Instructions:","Users should populate 'InpC', 'InpR' and 'InpIndex' sections with final determination parameters, IHS Markit (iBoxx) and ONS data. "]
[]
["Amendments:","03.03.2020 - Updated cover page, restructured table of contents. "]
[null,"06.02.2020 - Some tidying up, deletion of superfluous formulas"]
[null,"16.12.2019 - Addition of dummy control tab and company-specific adjustments flags"]
[]
["References:","Generic PR19 parameters: 'PR19 Final Determinations: Allowed return on capital technical appendix'"]
[null,"Company-specific PR19 parameters: PR19 Final Determinations"]
[null,"iBoxx A/BBB inputs: IHS Markit"]
[null,"CPIH index values: Office for National Statistics (ONS)"]
[]
["Error Checks:","N/A"]
[]
["Feedback:","We would welcome feedback on this workbook. Please send any feedback to the following email address:"]
[null,"PR19Reconciliationrulebook@ofwat.gov.uk"]
[]
[]
["The following information is for Ofwat internal use only. To be deleted before publication."]
[]
["Author(s):","Martin Malinowski"]
[]
["Sponsor:","Andy Chesworth"]
[]
["Work completed:","Updated cover sheet and table of contents 03.03.2019"]
[]
["Work to follow:","To test model with a dry run"]
[]
["Iteration cycle:","Last signed off by Andy Chesworth on 07.02.2020"]
[]
["Quality assurance:","QA consistency review by Jag Rayat on 26.02.2020"]
[null,"QA review by Rob Thorp 05.02.2020"]
[]
[]
["END OF SHEET"]

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

{"sheet":"Model formatting","index":2,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Model formatting"}]
[]
["CELL / ROW / COLUMN COLOUR"]
[]
[null,"Font Colour"]
[null,null,null,null,"Blue Font (no shade)",null,"Imported from another sheet / section"]
[]
[null,null,null,null,"Red Font (no shade)",null,"Exported to another sheet/section *"]
[]
[null,null,null,null,"Black Font (no shade)",null,"Neither imported nor exported"]
[]
[null,null,null,null,"* Except from input sheets (sheets with 'Inp' prefix)"]
[null,null,null,null,"* Except to Track sheet"]
[]
[null,null,null,null,"Green Italics (no shade)",null,"Documentation"]
[]
[null,"Font + Shade Combinations"]
[null,null,null,null,"Black Font + Light Yellow Shade",null,"Inputs"]
[]
[null,null,null,null,"Black Font + Light Gray Shade on ENTIRE row",null,"Within-worksheet counter-flow "]
[]
[null,null,null,null,"Blue Font + Light Gray Shade",null,"Between-worksheet counter-flow "]
[]
[null,null,null,null,"Light Turquoise",null,"Stored/dead/hard coded outputs"]
[]
[null,null,null,null,0,null,"Conditional formatting for error checks*"]
[]
[null,null,null,null,"* returns green when value is zero. For all other values it returns red"]
[]
[null,"Other"]
[null,null,null,null,"Empty Cell with Light Gray Shade",null,"Empty cells being referenced/used"]
[]
[null,"Checks and Administrative"]
[]
[null,null,null,null,"[Yellow Shade and/or square brackets]",null,"Values or logic to be reviewed / discussed"]
[]
["WORKSHEET TAB COLOUR CODING"]
[]
[null,null,null,null,"Light Yellow",null,"Input Sheets"]
[]
[null,null,null,null,"Turquoise",null,"Assumptions sheets"]
[]
[null,null,null,null,"Light Gray",null,"Calculations sheets"]
[]
[null,null,null,null,"Gold",null,"Output sheets"]
[]
["END"]

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

{"sheet":"InpC","index":4,"n_rows":72,"n_cols":8,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"InpC"}]
[]
[]
[]
[null,null,null,null,null,"Input","Unit","Comment"]
[]
[null,null,null,null,"Total Comparison Column Differences"]
[]
[null,null,null,null,"Option Name"]
[]
[null,null,null,null,"[don't delete row]"]
[]
["TIME"]
[]
[null,null,null,null,"First date of time ruler","2019-04-01","date","Suggested default: (as entered)"]
[]
[null,null,null,null,"Last Pre Forecast Date","2020-03-31","date","Suggested default: (as entered)"]
[]
[null,null,null,null,"Acquisition date (midnight)","2020-03-31","date","Suggested default: (as entered)"]
[null,null,null,null,"Length of forecast period",5,"years","Suggested default: (as entered)"]
[null,null,null,null,"Last forecast date",{"$f":"DATE(YEAR(F19)+F20,MONTH(F19),DAY(F19))","v":"2025-03-31"},"date"]
[]
[]
[null,null,null,null,"Operation Start Date (midnight)","2020-03-31","date","Suggested default: (as entered)"]
[null,null,null,null,"Operation Finish Date (midnight)","2025-03-31","date","Suggested default: (as entered)"]
[null,null,null,null,"First Modelling Column Financial Year Number",2020,"year","Suggested default: (as entered)"]
[null,null,null,null,"Financial Year End Month Number",3,"month #","Suggested default: (as entered)"]
[null,null,null,null,"Financial Year Start Month Number",4,"month #","Suggested default: (as entered)"]
[]
[null,null,null,null,"Modelling period flags"]
[null,null,null,null,"First modelling period end year",2021,"year","Suggested default: (as entered)"]
[null,null,null,null,"Second modelling period end year",2022,"year","Suggested default: (as entered)"]
[null,null,null,null,"Third modelling period end year",2023,"year","Suggested default: (as entered)"]
[null,null,null,null,"Fourth modelling period end year",2024,"year","Suggested default: (as entered)"]
[null,null,null,null,"Fifth modelling period end year",2025,"year","Suggested default: (as entered)"]
[]
[]
["NON CHANGEABLE INPUTS"]
[]
[null,"Model Tolerance"]
[null,null,null,null,"Model Check Tolerance Level",1E-3,"tolerance"]
[]
[null,null,null,null,"Model Track Tolerance Level",1E-3,"tolerance"]
[]
[null,null,null,null,"% Model Check Tolerance Level",1.0000000000000001E-5,"%"]
[]
["FINANCIAL CALC INPUTS"]
[]
[null,null,null,null,"Notional % of 'new' debt over period ",0.2,"percentage","Suggested default: 20% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"Proportion of notional debt subject to indexation - intial balance",null,"percentage","Suggested default: blank"]
[null,null,null,null,"Long-term CPIH assumption",0.02,"percentage","Suggested default: 2.0% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"Mid-point of the AMP",2.5,"years"]
[null,null,null,null,"Ex-ante 'outperformance wedge' for notional company vs. average A/BBB iBoXX 10+ non-financial index (new debt only)",1.5E-3,"percentage","Suggested default: 0.15% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)",2.9600000000000001E-2,"percentage","Suggested default: 2.96% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"Notional gearing",0.6,"percentage","Suggested default: 60% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[]
[null,null,null,null,"Units in 100%",100,"units","Suggested default: 100"]
[]
[null,null,null,null,"PV base date","2025-03-31","date","Suggested default: 31 Mar 25"]
[null,null,null,null,"Days in a year",365,"days","Suggested default: 365"]
[]
[null,null,null,null,"Company-specific adjustment (new debt)",null,"percentage","Suggested default: 0.25% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"Company-specific adjustment (embedded debt)",null,"percentage","Suggested default: 0.35% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"Company-specific adjustment applies to Water Resources",null,"Yes / No","Company-specific input"]
[null,null,null,null,"Company-specific adjustment applies to Water Network Plus",null,"Yes / No","Company-specific input"]
[null,null,null,null,"Company-specific adjustment applies to Wastewater Network Plus",null,"Yes / No","Company-specific input"]
[null,null,null,null,"Company-specific adjustment applies to Bioresources",null,"Yes / No","Company-specific input"]
[null,null,null,null,"Company-specific adjustment applies to Dummy",null,"Yes / No","Company-specific input"]
[]
[]
[]
[null,null,null,null,"[don't delete row]"]

{"sheet":"InpR","index":5,"n_rows":71,"n_cols":17,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"InpR"}]
[null,null,null,null,{"$f":"Time!E$21","v":"Model Period BEG"},null,null,null,null,{"$f":"Time!J$21","v":"2019-04-01"},{"$f":"Time!K$21","v":"2020-04-01"},{"$f":"Time!L$21","v":"2021-04-01"},{"$f":"Time!M$21","v":"2022-04-01"},{"$f":"Time!N$21","v":"2023-04-01"},{"$f":"Time!O$21","v":"2024-04-01"},{"$f":"Time!P$21","v":"2025-04-01"}]
[null,null,null,null,{"$f":"Time!E$22","v":"Model Period END"},null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,{"$f":"Time!E$58","v":"Pre Forecast vs Forecast"},null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"},"Notes:"]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},null,null,null,null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[null,null,null,null,null,"Constant","Unit","Total"]
[]
[]
[]
[]
[]
[null,null,null,null,"[don't delete row]",null,null,null,"[range starts]"]
["RCV - Water Resources"]
[null,null,null,null,"Water resources RCV year start",null,"£m, (CPIH, 2017/18 prices)",null,null,null,127.01,143.66,166.94,190.89,223.16,null,"Suggested default: figures from last price control determination"]
[null,null,null,null,"Water Resources RCV year end",null,"£m, (CPIH, 2017/18 prices)",null,null,null,143.11000000000001,166.36,190.34,222.66,226.57,null,"Suggested default: figures from last price control determination"]
[]
["RCV - Water Network Plus"]
[null,null,null,null,"Water Network Plus RCV year start",null,"£m, (CPIH, 2017/18 prices)",null,null,null,1040.51,1101.72,1156.25,1201.8599999999999,1220.07,null,"Suggested default: figures from last price control determination"]
[null,null,null,null,"Water Network Plus RCV year end",null,"£m, (CPIH, 2017/18 prices)",null,null,null,1097.03,1151.1400000000001,1196.8,1215.19,1227.5,null,"Suggested default: figures from last price control determination"]
[]
["RCV - Wastewater Network Plus"]
[null,null,null,null,"Watewater Network Plus RCV year start",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: figures from last price control determination"]
[null,null,null,null,"Watewater Network Plus RCV year end",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: figures from last price control determination"]
[]
["RCV - Bioresources"]
[null,null,null,null,"Bioresources RCV year start",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: figures from last price control determination"]
[null,null,null,null,"Bioresources RCV year end",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: figures from last price control determination"]
[]
["RCV - Dummy"]
[null,null,null,null,"Dummy RCV year start",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: figures from last price control determination"]
[null,null,null,null,"Dummy RCV year end",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: figures from last price control determination"]
[]
[]
["COD"]
[null,null,null,null,"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)",null,"percentage",null,null,null,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,null,"Suggested default: figures from last price control determination"]
[null,null,null,null,"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)",null,"percentage",null,null,null,2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,null,"Suggested default: figures from last price control determination"]
[]
[null,null,null,null,{"$f":" InpC!E$57","v":"Units in 100%"},{"$f":" InpC!F$57","v":100},{"$f":" InpC!G$57","v":"units"}]
[null,null,null,null,"1 Year average of iBoxx adjusted for 'outperformance wedge' (base)",null,"Percentage",null,null,null,{"$f":" AVERAGEIFS( InpIndex!$M:$M, InpIndex!$G:$G, K5) / $F39","v":2.0139743634763781E-2},{"$f":" AVERAGEIFS( InpIndex!$M:$M, InpIndex!$G:$G, L5) / $F39","v":2.2960051086992346E-2},{"$f":" AVERAGEIFS( InpIndex!$M:$M, InpIndex!$G:$G, M5) / $F39","v":4.6694177253390812E-2},{"$f":" AVERAGEIFS( InpIndex!$M:$M, InpIndex!$G:$G, N5) / $F39","v":5.7305577858080249E-2},{"$f":" AVERAGEIFS( InpIndex!$M:$M, InpIndex!$G:$G, O5) / $F39","v":5.8056538168303515E-2}]
[]
[]
[null,null,null,null,{"$f":" InpC!E$50","v":"Proportion of notional debt subject to indexation - intial balance"},{"$f":" InpC!F$50","v":0},{"$f":" InpC!G$50","v":"percentage"},null,{"$f":" InpC!I$50","v":0},{"$f":" InpC!J$50","v":0},{"$f":" InpC!K$50","v":0},{"$f":" InpC!L$50","v":0},{"$f":" InpC!M$50","v":0},{"$f":" InpC!N$50","v":0},{"$f":" InpC!O$50","v":0},{"$f":" InpC!P$50","v":0}]
[null,null,null,null,{"$f":" InpC!E$49","v":"Notional % of 'new' debt over period "},{"$f":" InpC!F$49","v":0.2},{"$f":" InpC!G$49","v":"percentage"},null,{"$f":" InpC!I$49","v":0},{"$f":" InpC!J$49","v":0},{"$f":" InpC!K$49","v":0},{"$f":" InpC!L$49","v":0},{"$f":" InpC!M$49","v":0},{"$f":" InpC!N$49","v":0},{"$f":" InpC!O$49","v":0},{"$f":" InpC!P$49","v":0}]
[null,null,null,null,{"$f":" InpC!E$52","v":"Mid-point of the AMP"},{"$f":" InpC!F$52","v":2.5},{"$f":" InpC!G$52","v":"years"},{"$f":" InpC!H$52","v":0},{"$f":" InpC!I$52","v":0},{"$f":" InpC!J$52","v":0},{"$f":" InpC!K$52","v":0},{"$f":" InpC!L$52","v":0},{"$f":" InpC!M$52","v":0},{"$f":" InpC!N$52","v":0},{"$f":" InpC!O$52","v":0},{"$f":" InpC!P$52","v":0}]
[]
[null,null,null,null,{"$f":" Time!E$44","v":"Last Pre Forecast Flag"},{"$f":" Time!F$44","v":0},{"$f":" Time!G$44","v":"flag"},{"$f":" Time!H$44","v":1},{"$f":" Time!I$44","v":0},{"$f":" Time!J$44","v":1},{"$f":" Time!K$44","v":0},{"$f":" Time!L$44","v":0},{"$f":" Time!M$44","v":0},{"$f":" Time!N$44","v":0},{"$f":" Time!O$44","v":0},{"$f":" Time!P$44","v":0}]
[]
[null,null,null,null,"Proportion of notional debt subject to indexation BEG",null,"Percentage",null,null,{"$f":" I50","v":0},{"$f":" J50","v":0},0.08,0.16,0.24,0.32,{"$f":" O50","v":0.4}]
[null,null,null,null,"Proportion of notional debt subject to indexation END",null,"Percentage",null,null,{"$f":" IF( J47 = 1, $F43, J49 + ($F44 / $F45) )","v":0},{"$f":" IF( K47 = 1, $F43, K49 + ($F44 / $F45) )","v":0.08},{"$f":" IF( L47 = 1, $F43, L49 + ($F44 / $F45) )","v":0.16},{"$f":" IF( M47 = 1, $F43, M49 + ($F44 / $F45) )","v":0.24},0.32,0.4,0.48000000000000004]
[]
[]
[]
[null,null,null,null,{"$f":" E$49","v":"Proportion of notional debt subject to indexation BEG"},{"$f":" F$49","v":0},"Percentage",0,0,0,{"$f":" K$49","v":0},0.08,0.16,0.24,0.32,0.4]
[null,null,null,null,{"$f":" E$50","v":"Proportion of notional debt subject to indexation END"},{"$f":" F$50","v":0},"Percentage",0,0,0,0.08,0.16,0.24,0.32,0.4,0.48000000000000004]
[null,null,null,null,"Proportion of notional debt subject to indexation (year average)",null,"percentage",null,null,{"$f":" IFERROR( AVERAGE( J54:J55), 0)","v":0},0.04,0.12,0.2,0.28000000000000003,0.36,0.44000000000000006]
[]
[null,null,null,null,"CPIH inflation allowance (long-term assumption)",{"$f":"InpC!F51","v":0.02},"percentage",null,null,null,{"$f":"$F$58","v":0.02},{"$f":"$F$58","v":0.02},0.02,0.02,0.02]
[null,null,null,null,"CPIH financial year-average index value",null,"Number",null,null,null,109.10833333333335,113.11666666666667,123.04166666666664,129.69166666666666,130.4,null,"Suggested default: CPIH index value provided by ONS"]
[]
[null,null,null,null,"Notional % of 'new' debt over period - initial balance"]
[]
[null,"Average debt cost weightings"]
[null,null,null,null,"Average debt cost weighting 2021",null,"Weighting",null,null,null,1,0,0,0,0,null,"Suggested default: Leave as populated"]
[null,null,null,null,"Average debt cost weighting 2022",null,"Weighting",null,null,null,1,0.5,0,0,0,null,"Suggested default: Leave as populated"]
[null,null,null,null,"Average debt cost weighting 2023",null,"Weighting",null,null,null,1,1,0.5,0,0,null,"Suggested default: Leave as populated"]
[null,null,null,null,"Average debt cost weighting 2024",null,"Weighting",null,null,null,1,1,1,0.5,0,null,"Suggested default: Leave as populated"]
[null,null,null,null,"Average debt cost weighting 2025",null,"Weighting",null,null,null,1,1,1,1,0.5,null,"Suggested default: Leave as populated"]
[]
[]
[null,null,null,null,null,null,null,null,"[range ends]"]

{"sheet":"InpIndex","index":6,"n_rows":5048,"n_cols":14,"rows_kept":5048,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"InpIndex"}]
[]
[]
[]
[null,null,null,null,"Date","Financial Year Month Start","Fiscal Year","iBoxx £ Non-Financials A 10+","iBoxx £ Non-Financials BBB 10+","Average of A and BBB","Ex-ante outperformance wedge","Company-specific adjustment","Adjusted A/BBB average (base)","Adjusted A/BBB average (CSA)"]
[null,null,null,null,"2016-01-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E6) + IF(MONTH(E6) >= F6, 1, 0)","v":2016},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E6,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E6,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(AVERAGE(H6:I6),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J6 - K6,\"\")","v":""},{"$f":"IFERROR(J6-K6+L6,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E6,1,)","v":"2016-01-05"},{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E7) + IF(MONTH(E7) >= F7, 1, 0)","v":2016},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E7,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E7,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(AVERAGE(H7:I7),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J7 - K7,\"\")","v":""},{"$f":"IFERROR(J7-K7+L7,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E7,1,)","v":"2016-01-06"},{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E8,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E8,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-07",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E9,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E9,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-08",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E10,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E10,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-11",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E11,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E11,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-12",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E12,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E12,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-13",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E13,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E13,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-14",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E14,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E14,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-15",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E15,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E15,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-18",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E16,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E16,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-19",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E17,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E17,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-20",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E18,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E18,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-21",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E19,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E19,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-22",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E20,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E20,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-25",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E21,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E21,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-26",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E22,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E22,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-27",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E23,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E23,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-28",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E24,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E24,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-01-29",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E25,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E25,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-01",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E26,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E26,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-02",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E27,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E27,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-03",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E28,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E28,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-04",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E29,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E29,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-05",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E30,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E30,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-08",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E31,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E31,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-09",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E32,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E32,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-10",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E33,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E33,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-11",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E34,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E34,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-12",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E35,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E35,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-15",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E36,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E36,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-16",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E37,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E37,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-17",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E38,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E38,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-18",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E39,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E39,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-19",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E40,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E40,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-22",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E41,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E41,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-23",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E42,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E42,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-24",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E43,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E43,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-25",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E44,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E44,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-26",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E45,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E45,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-02-29",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E46,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E46,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-01",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E47,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E47,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-02",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E48,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E48,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-03",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E49,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E49,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-04",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E50,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E50,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-07",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E51,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E51,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-08",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E52,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E52,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-09",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E53,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E53,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-10",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E54,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E54,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-11",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E55,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E55,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-14",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E56,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E56,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-15",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E57,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E57,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-16",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E58,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E58,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-17",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E59,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E59,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-18",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E60,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E60,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-21",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E61,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E61,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-22",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E62,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E62,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-23",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E63,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E63,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-24",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E64,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E64,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-25",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E65,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E65,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-28",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E66,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E66,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-29",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E67,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E67,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-30",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E68,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E68,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-03-31",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E69,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E69,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-04-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E70,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6839504679999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E70,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0552940980000001},3.869622283,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7196222830000001,3.7196222830000001]
[null,null,null,null,"2016-04-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E71) + IF(MONTH(E71) >= F71, 1, 0)","v":2017},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E71,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6674628839999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E71,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0344285209999997},{"$f":"IFERROR(AVERAGE(H71:I71),\"\")","v":3.8509457024999998},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J71 - K71,\"\")","v":3.7009457024999999},{"$f":"IFERROR(J71-K71+L71,\"\")","v":3.7009457024999999}]
[null,null,null,null,{"$f":"WORKDAY(E71,1,)","v":"2016-04-05"},{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E72,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.621385101},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E72,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9871523629999999},3.8042687319999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6542687319999998,3.6542687319999998]
[null,null,null,null,"2016-04-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E73,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6201439980000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E73,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.98602656},3.8030852790000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6530852790000004,3.6530852790000004]
[null,null,null,null,"2016-04-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E74,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5644115460000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E74,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9169845190000001},3.7406980325000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5906980325000002,3.5906980325000002]
[null,null,null,null,"2016-04-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E75,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6010289690000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E75,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.953773913},3.7774014410000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6274014410000004,3.6274014410000004]
[null,null,null,null,"2016-04-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E76,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6339527789999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E76,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.987374779},3.810663779,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6606637790000001,3.6606637790000001]
[null,null,null,null,"2016-04-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E77,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6755899869999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E77,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0297011620000003},3.8526455745000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7026455745000004,3.7026455745000004]
[null,null,null,null,"2016-04-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E78,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.642780938},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E78,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9962645270000001},3.8195227325000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6695227325000004,3.6695227325000004]
[null,null,null,null,"2016-04-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E79,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6465303269999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E79,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9964810239999999},3.8215056755000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6715056755000002,3.6715056755000002]
[null,null,null,null,"2016-04-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E80,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6216421950000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E80,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9677503399999998},3.7946962675,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6446962675000001,3.6446962675000001]
[null,null,null,null,"2016-04-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E81,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6782251100000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E81,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0238954079999996},3.8510602589999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7010602589999997,3.7010602589999997]
[null,null,null,null,"2016-04-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E82,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.7011830859999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E82,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0401560989999998},3.8706695924999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7206695924999997,3.7206695924999997]
[null,null,null,null,"2016-04-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E83,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6400663710000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E83,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9757353179999999},3.8079008444999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6579008444999999,3.6579008444999999]
[null,null,null,null,"2016-04-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E84,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.7047573460000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E84,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0300591529999998},3.8674082495,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7174082495,3.7174082495]
[null,null,null,null,"2016-04-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E85,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.705108085},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E85,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0250710850000004},3.8650895850000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7150895850000003,3.7150895850000003]
[null,null,null,null,"2016-04-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E86,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.68832972},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E86,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0053367250000003},3.8468332224999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6968332225,3.6968332225]
[null,null,null,null,"2016-04-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E87,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.733532947},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E87,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0554068650000001},3.8944699060000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7444699060000004,3.7444699060000004]
[null,null,null,null,"2016-04-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E88,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.687649113},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E88,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0034780589999999},3.8455635859999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.695563586,3.695563586]
[null,null,null,null,"2016-04-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E89,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6573387180000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E89,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.972037544},3.814688131,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6646881310000001,3.6646881310000001]
[null,null,null,null,"2016-04-29",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E90,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6437270690000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E90,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9588589239999998},3.8012929965,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6512929965000001,3.6512929965000001]
[null,null,null,null,"2016-05-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E91,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E91,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-05-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E92,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5656522939999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E92,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.882539483},3.7240958885,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5740958885,3.5740958885]
[null,null,null,null,"2016-05-04",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E93,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.576029659},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E93,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8934236179999999},3.7347266384999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5847266384999998,3.5847266384999998]
[null,null,null,null,"2016-05-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E94,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.545868815},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E94,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.859364174},3.7026164945,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5526164945000001,3.5526164945000001]
[null,null,null,null,"2016-05-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E95,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5036318959999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E95,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8250826180000002},3.6643572569999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5143572569999999,3.5143572569999999]
[null,null,null,null,"2016-05-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E96,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5185659450000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E96,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.843132287},3.6808491160000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5308491160000002,3.5308491160000002]
[null,null,null,null,"2016-05-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E97,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.527173924},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E97,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.855501769},3.6913378464999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5413378464999998,3.5413378464999998]
[null,null,null,null,"2016-05-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E98,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5290144799999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E98,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.860191537},3.6946030084999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5446030084999998,3.5446030084999998]
[null,null,null,null,"2016-05-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E99,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5592636629999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E99,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8873425479999999},3.7233031054999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5733031055,3.5733031055]
[null,null,null,null,"2016-05-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E100,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5423449539999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E100,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8657290259999999},3.7040369899999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5540369899999997,3.5540369899999997]
[null,null,null,null,"2016-05-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E101,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.558155765},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E101,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8823924070000002},3.7202740859999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.570274086,3.570274086]
[null,null,null,null,"2016-05-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E102,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5377073829999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E102,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8606069349999999},3.6991571589999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.549157159,3.549157159]
[null,null,null,null,"2016-05-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E103,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6117461190000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E103,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9363453349999999},3.7740457269999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6240457269999999,3.6240457269999999]
[null,null,null,null,"2016-05-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E104,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6056324609999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E104,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9305104850000001},3.768071473,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6180714730000001,3.6180714730000001]
[null,null,null,null,"2016-05-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E105,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.631590563},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E105,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9569258110000001},3.7942581870000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6442581870000001,3.6442581870000001]
[null,null,null,null,"2016-05-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E106,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6257683510000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E106,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9531145560000001},3.7894414535000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6394414535000004,3.6394414535000004]
[null,null,null,null,"2016-05-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E107,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6302031779999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E107,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9575003},3.7938517389999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.643851739,3.643851739]
[null,null,null,null,"2016-05-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E108,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5944931649999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E108,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9210352579999999},3.7577642114999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6077642114999997,3.6077642114999997]
[null,null,null,null,"2016-05-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E109,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5518092729999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E109,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8798037060000001},3.7158064895000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5658064895000003,3.5658064895000003]
[null,null,null,null,"2016-05-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E110,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.566835406},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E110,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8927333540000002},3.7297843799999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.57978438,3.57978438]
[null,null,null,null,"2016-05-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E111,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E111,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-05-31",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E112,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.543440092},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E112,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8746756809999998},3.7090578865000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5590578865000002,3.5590578865000002]
[null,null,null,null,"2016-06-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E113,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.47725515},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E113,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.810414389},3.6438347694999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4938347694999998,3.4938347694999998]
[null,null,null,null,"2016-06-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E114,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.452028307},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E114,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7907787060000002},3.6214035065000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4714035065000002,3.4714035065000002]
[null,null,null,null,"2016-06-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E115,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.394971575},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E115,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7307873869999999},3.562879481,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.412879481,3.412879481]
[null,null,null,null,"2016-06-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E116,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4088579920000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E116,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.742843556},3.5758507740000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4258507740000002,3.4258507740000002]
[null,null,null,null,"2016-06-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E117,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.39269702},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E117,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7299964069999998},3.5613467134999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4113467135,3.4113467135]
[null,null,null,null,"2016-06-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E118,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3666514840000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E118,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7039815740000002},3.5353165290000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3853165290000002,3.3853165290000002]
[null,null,null,null,"2016-06-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E119,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3311041970000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E119,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.669823096},3.5004636465000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3504636465000002,3.3504636465000002]
[null,null,null,null,"2016-06-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E120,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3134687920000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E120,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.658822099},3.4861454455000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3361454455000001,3.3361454455000001]
[null,null,null,null,"2016-06-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E121,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3118580080000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E121,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6687412830000001},3.4902996455000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3402996455000005,3.3402996455000005]
[null,null,null,null,"2016-06-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E122,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.267653535},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E122,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6299092279999998},3.4487813814999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2987813815,3.2987813815]
[null,null,null,null,"2016-06-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E123,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2415990250000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E123,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6046910990000001},3.4231450620000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2731450620000002,3.2731450620000002]
[null,null,null,null,"2016-06-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E124,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2610947100000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E124,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6358068710000002},3.4484507904999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2984507905,3.2984507905]
[null,null,null,null,"2016-06-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E125,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3259643909999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E125,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6968855810000001},3.5114249859999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3614249859999998,3.3614249859999998]
[null,null,null,null,"2016-06-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E126,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4165007329999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E126,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7834294040000001},3.5999650685,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4499650685000001,3.4499650685000001]
[null,null,null,null,"2016-06-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E127,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4395197689999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E127,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8040277570000001},3.6217737630000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4717737630000003,3.4717737630000003]
[null,null,null,null,"2016-06-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E128,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4586806220000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E128,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8199347719999999},3.639307697,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4893076970000001,3.4893076970000001]
[null,null,null,null,"2016-06-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E129,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4660781730000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E129,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8194511910000002},3.6427646820000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4927646820000002,3.4927646820000002]
[null,null,null,null,"2016-06-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E130,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3892758770000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E130,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7606373290000001},3.5749566030000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4249566030000005,3.4249566030000005]
[null,null,null,null,"2016-06-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E131,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2734113809999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E131,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6427887839999999},3.4581000824999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3081000824999998,3.3081000824999998]
[null,null,null,null,"2016-06-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E132,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2560768430000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E132,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.627230467},3.4416536550000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2916536550000002,3.2916536550000002]
[null,null,null,null,"2016-06-29",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E133,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2110371459999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E133,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5828902980000001},3.3969637219999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2469637219999998,3.2469637219999998]
[null,null,null,null,"2016-06-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E134,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1634463479999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E134,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5093201459999999},3.3363832469999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1863832469999998,3.1863832469999998]
[null,null,null,null,"2016-07-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E135) + IF(MONTH(E135) >= F135, 1, 0)","v":2017},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E135,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.075586355},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E135,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3909148390000001},{"$f":"IFERROR(AVERAGE(H135:I135),\"\")","v":3.2332505970000001},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J135 - K135,\"\")","v":3.0832505970000001},{"$f":"IFERROR(J135-K135+L135,\"\")","v":3.0832505970000001}]
[null,null,null,null,{"$f":"WORKDAY(E135,1,)","v":"2016-07-04"},{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E136,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0151206450000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E136,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3274504600000001},3.1712855525000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0212855525000002,3.0212855525000002]
[null,null,null,null,"2016-07-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E137,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9426883579999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E137,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2564713670000001},3.0995798624999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9495798624999998,2.9495798624999998]
[null,null,null,null,"2016-07-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E138,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9213504609999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E138,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2353946279999999},3.0783725444999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9283725444999997,2.9283725444999997]
[null,null,null,null,"2016-07-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E139,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9375785589999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E139,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2380271569999999},3.0878028579999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.937802858,2.937802858]
[null,null,null,null,"2016-07-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E140,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8818220920000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E140,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1682300749999999},3.0250260835000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8750260835000003,2.8750260835000003]
[null,null,null,null,"2016-07-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E141,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8605660909999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E141,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1410435589999999},3.0008048249999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.850804825,2.850804825]
[null,null,null,null,"2016-07-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E142,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8631370309999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E142,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.136520676},2.9998288534999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8498288535,2.8498288535]
[null,null,null,null,"2016-07-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E143,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7627491370000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E143,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0188952520000001},2.8908221945000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7408221945000002,2.7408221945000002]
[null,null,null,null,"2016-07-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E144,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.768507804},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E144,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0157660420000001},2.8921369229999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7421369229999999,2.7421369229999999]
[null,null,null,null,"2016-07-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E145,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8105079590000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E145,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0561858919999998},2.9333469255,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7833469255000001,2.7833469255000001]
[null,null,null,null,"2016-07-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E146,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7761705390000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E146,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0178845949999999},2.8970275670000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7470275670000004,2.7470275670000004]
[null,null,null,null,"2016-07-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E147,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.77578031},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E147,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.024641538},2.900210924,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7502109240000001,2.7502109240000001]
[null,null,null,null,"2016-07-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E148,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8055491899999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E148,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0559866040000001},2.930767897,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.780767897,2.780767897]
[null,null,null,null,"2016-07-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E149,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8205360339999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E149,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0695335350000001},2.9450347844999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7950347844999999,2.7950347844999999]
[null,null,null,null,"2016-07-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E150,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7768144760000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E150,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0260993389999999},2.9014569075000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7514569075000002,2.7514569075000002]
[null,null,null,null,"2016-07-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E151,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7645397960000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E151,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0129560880000001},2.8887479420000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7387479420000003,2.7387479420000003]
[null,null,null,null,"2016-07-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E152,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.782378069},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E152,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0353266149999998},2.9088523419999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.758852342,2.758852342]
[null,null,null,null,"2016-07-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E153,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.690458096},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E153,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9418700040000001},2.8161640500000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6661640500000003,2.6661640500000003]
[null,null,null,null,"2016-07-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E154,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6707600839999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E154,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9166465160000001},2.7937032999999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6437032999999999,2.6437032999999999]
[null,null,null,null,"2016-07-29",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E155,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.629001095},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E155,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8721850419999999},2.7505930684999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6005930684999998,2.6005930684999998]
[null,null,null,null,"2016-08-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E156,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.665150846},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E156,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9128795940000001},2.78901522,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6390152200000001,2.6390152200000001]
[null,null,null,null,"2016-08-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E157,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7353841139999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E157,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9958260710000002},2.8656050925000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7156050925000002,2.7156050925000002]
[null,null,null,null,"2016-08-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E158,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7298316530000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E158,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.993218599},2.8615251260000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7115251260000002,2.7115251260000002]
[null,null,null,null,"2016-08-04",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E159,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4776111429999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E159,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.732984353},2.6052977479999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.455297748,2.455297748]
[null,null,null,null,"2016-08-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E160,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.346007196},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E160,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5893456100000001},2.467676403,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3176764030000001,2.3176764030000001]
[null,null,null,null,"2016-08-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E161,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2969447980000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E161,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5346944659999999},2.4158196319999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2658196319999999,2.2658196319999999]
[null,null,null,null,"2016-08-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E162,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2472711529999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E162,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4857283429999999},2.3664997479999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2164997479999999,2.2164997479999999]
[null,null,null,null,"2016-08-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E163,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1811486379999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E163,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4299327239999999},2.3055406810000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1555406810000002,2.1555406810000002]
[null,null,null,null,"2016-08-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E164,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1596303830000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E164,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4170116519999998},2.2883210174999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1383210175,2.1383210175]
[null,null,null,null,"2016-08-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E165,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1759820919999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E165,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4369672929999999},2.3064746925000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1564746925000002,2.1564746925000002]
[null,null,null,null,"2016-08-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E166,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2190183069999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E166,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4807371370000002},2.349877722,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1998777220000001,2.1998777220000001]
[null,null,null,null,"2016-08-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E167,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2684954560000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E167,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5429676959999998},2.405731576,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2557315760000001,2.2557315760000001]
[null,null,null,null,"2016-08-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E168,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.28201279},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E168,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5593685019999999},2.4206906459999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2706906459999998,2.2706906459999998]
[null,null,null,null,"2016-08-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E169,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2697362399999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E169,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.550533959},2.4101350994999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2601350994999998,2.2601350994999998]
[null,null,null,null,"2016-08-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E170,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3172738110000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E170,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.598308828},2.4577913195000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3077913195000002,2.3077913195000002]
[null,null,null,null,"2016-08-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E171,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2831690579999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E171,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5632205899999998},2.4231948239999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2731948239999999,2.2731948239999999]
[null,null,null,null,"2016-08-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E172,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.241692295},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E172,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5265122799999999},2.3841022875000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2341022875000003,2.2341022875000003]
[null,null,null,null,"2016-08-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E173,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2407694349999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E173,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5297744290000002},2.3852719320000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2352719320000003,2.2352719320000003]
[null,null,null,null,"2016-08-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E174,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2420189779999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E174,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5311203990000002},2.3865696884999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2365696884999999,2.2365696884999999]
[null,null,null,null,"2016-08-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E175,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.211256723},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E175,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5015048219999998},2.3563807724999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2063807724999998,2.2063807724999998]
[null,null,null,null,"2016-08-29",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E176,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E176,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-08-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E177,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.212985126},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E177,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5055905209999998},2.3592878234999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2092878235,2.2092878235]
[null,null,null,null,"2016-08-31",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E178,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.225516775},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E178,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5153002600000001},2.3704085175,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2204085175000001,2.2204085175000001]
[null,null,null,null,"2016-09-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E179,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2531911920000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E179,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.569419355},2.4113052735,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2613052735000001,2.2613052735000001]
[null,null,null,null,"2016-09-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E180,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.314937112},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E180,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6311706730000002},2.4730538925000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3230538925000004,2.3230538925000004]
[null,null,null,null,"2016-09-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E181,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2854232880000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E181,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6041315979999999},2.444777443,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2947774430000001,2.2947774430000001]
[null,null,null,null,"2016-09-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E182,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2729190149999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E182,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5920968129999999},2.4325079139999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.282507914,2.282507914]
[null,null,null,null,"2016-09-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E183,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2667500729999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E183,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.588669624},2.4277098485000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2777098485000002,2.2777098485000002]
[null,null,null,null,"2016-09-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E184,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.357520375},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E184,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.686130489},2.521825432,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3718254320000001,2.3718254320000001]
[null,null,null,null,"2016-09-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E185,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4793381189999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E185,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8140599750000002},2.6466990470000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4966990470000003,2.4966990470000003]
[null,null,null,null,"2016-09-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E186,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.493999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E186,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8341452149999999},2.664072606,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.514072606,2.514072606]
[null,null,null,null,"2016-09-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E187,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5086087739999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E187,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.835806732},2.6722077529999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.522207753,2.522207753]
[null,null,null,null,"2016-09-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E188,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5272245080000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E188,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8552432630000002},2.6912338855,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5412338855000001,2.5412338855000001]
[null,null,null,null,"2016-09-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E189,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5498242719999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E189,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8757794209999998},2.7128018464999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5628018464999998,2.5628018464999998]
[null,null,null,null,"2016-09-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E190,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.530078676},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E190,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8519293370000001},2.6910040065,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5410040065000001,2.5410040065000001]
[null,null,null,null,"2016-09-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E191,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5533770589999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E191,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8731171290000002},2.7132470939999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5632470939999998,2.5632470939999998]
[null,null,null,null,"2016-09-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E192,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4912362290000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E192,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8026035889999998},2.6469199090000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4969199090000003,2.4969199090000003]
[null,null,null,null,"2016-09-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E193,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5049440270000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E193,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8160315090000001},2.6604877680000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5104877680000004,2.5104877680000004]
[null,null,null,null,"2016-09-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E194,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.398221629},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E194,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7077887550000002},2.5530051920000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4030051920000002,2.4030051920000002]
[null,null,null,null,"2016-09-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E195,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4044122990000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E195,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7152124459999998},2.5598123724999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4098123724999998,2.4098123724999998]
[null,null,null,null,"2016-09-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E196,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.377891832},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E196,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6898021339999998},2.5338469830000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3838469830000002,2.3838469830000002]
[null,null,null,null,"2016-09-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E197,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3377452079999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E197,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.646074896},2.4919100519999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3419100519999998,2.3419100519999998]
[null,null,null,null,"2016-09-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E198,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3472630919999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E198,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6563742389999998},2.5018186655000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3518186655000002,2.3518186655000002]
[null,null,null,null,"2016-09-29",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E199) + IF(MONTH(E199) >= F199, 1, 0)","v":2017},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E199,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3944716850000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E199,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7044660139999999},{"$f":"IFERROR(AVERAGE(H199:I199),\"\")","v":2.5494688495000002},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J199 - K199,\"\")","v":2.3994688495000003},{"$f":"IFERROR(J199-K199+L199,\"\")","v":2.3994688495000003}]
[null,null,null,null,{"$f":"WORKDAY(E199,1,)","v":"2016-09-30"},{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E200,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4676637970000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E200,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7766312630000001},2.6221475300000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4721475300000004,2.4721475300000004]
[null,null,null,null,"2016-10-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E201,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4565538349999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E201,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7598297970000001},2.6081918159999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4581918159999998,2.4581918159999998]
[null,null,null,null,"2016-10-04",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E202,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4812375270000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E202,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7858682149999998},2.633552871,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4835528710000001,2.4835528710000001]
[null,null,null,null,"2016-10-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E203,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.543870063},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E203,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8551270240000002},2.6994985434999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5494985434999999,2.5494985434999999]
[null,null,null,null,"2016-10-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E204,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6147273449999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E204,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9294307100000001},2.7720790275000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6220790275000003,2.6220790275000003]
[null,null,null,null,"2016-10-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E205,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6963057840000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E205,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0255099990000001},2.8609078915000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7109078915000002,2.7109078915000002]
[null,null,null,null,"2016-10-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E206,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7479550170000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E206,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0846414470000001},2.9162982319999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.766298232,2.766298232]
[null,null,null,null,"2016-10-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E207,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.73228457},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E207,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0702799280000002},2.9012822490000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7512822490000004,2.7512822490000004]
[null,null,null,null,"2016-10-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E208,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.791295715},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E208,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1260814410000002},2.9586885780000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8086885780000004,2.8086885780000004]
[null,null,null,null,"2016-10-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E209,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.758555453},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E209,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0854349289999998},2.9219951909999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7719951909999998,2.7719951909999998]
[null,null,null,null,"2016-10-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E210,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.820334935},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E210,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.143671635},2.9820032850000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8320032850000003,2.8320032850000003]
[null,null,null,null,"2016-10-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E211,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.829481269},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E211,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1461566150000002},2.9878189420000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8378189420000002,2.8378189420000002]
[null,null,null,null,"2016-10-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E212,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7958317680000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E212,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1060241999999998},2.9509279839999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8009279839999999,2.8009279839999999]
[null,null,null,null,"2016-10-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E213,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7882185430000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E213,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0941942560000002},2.9412063995000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7912063995000005,2.7912063995000005]
[null,null,null,null,"2016-10-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E214,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7814624189999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E214,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0866084709999999},2.9340354450000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7840354450000002,2.7840354450000002]
[null,null,null,null,"2016-10-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E215,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7725967169999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E215,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0747493440000002},2.9236730304999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7736730304999999,2.7736730304999999]
[null,null,null,null,"2016-10-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E216,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7858526640000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E216,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1195721700000001},2.9527124169999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.802712417,2.802712417]
[null,null,null,null,"2016-10-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E217,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7778062019999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E217,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1053323599999998},2.9415692809999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7915692809999997,2.7915692809999997]
[null,null,null,null,"2016-10-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E218,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8526771559999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E218,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1805687140000001},3.016622935,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8666229350000001,2.8666229350000001]
[null,null,null,null,"2016-10-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E219,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9077939750000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E219,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2355643930000002},3.0716791840000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9216791840000003,2.9216791840000003]
[null,null,null,null,"2016-10-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E220,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9493970740000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E220,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.273401899},3.1113994864999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9613994865,2.9613994865]
[null,null,null,null,"2016-10-31",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E221,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.932969559},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E221,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.258860774},3.0959151665000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9459151665000003,2.9459151665000003]
[null,null,null,null,"2016-11-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E222,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9840247830000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E222,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3084372059999998},3.1462309944999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9962309944999999,2.9962309944999999]
[null,null,null,null,"2016-11-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E223,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9111864409999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E223,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2363208499999998},3.0737536455000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9237536455000002,2.9237536455000002]
[null,null,null,null,"2016-11-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E224,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9290709110000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E224,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2548856100000001},3.0919782605000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9419782605000004,2.9419782605000004]
[null,null,null,null,"2016-11-04",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E225,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8585406789999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E225,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.186547783},3.0225442309999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.872544231,2.872544231]
[null,null,null,null,"2016-11-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E226,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9170323869999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E226,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2408429679999999},3.0789376774999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9289376775,2.9289376775]
[null,null,null,null,"2016-11-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E227,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9497595219999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E227,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2732549259999999},3.1115072239999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.961507224,2.961507224]
[null,null,null,null,"2016-11-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E228,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.98043054},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E228,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3065678369999998},3.1434991884999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9934991885,2.9934991885]
[null,null,null,null,"2016-11-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E229,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0757849479999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E229,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3910182139999998},3.2334015809999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0834015809999999,3.0834015809999999]
[null,null,null,null,"2016-11-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E230,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0912172020000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E230,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4125141179999998},3.25186566,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1018656600000001,3.1018656600000001]
[null,null,null,null,"2016-11-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E231,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1715362009999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E231,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5122461290000002},3.3418911649999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1918911649999999,3.1918911649999999]
[null,null,null,null,"2016-11-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E232,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.103179377},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E232,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4429023110000001},3.2730408440000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1230408440000001,3.1230408440000001]
[null,null,null,null,"2016-11-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E233,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1272100489999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E233,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4677169810000001},3.297463515,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1474635150000001,3.1474635150000001]
[null,null,null,null,"2016-11-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E234,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1175490510000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E234,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4602738660000001},3.2889114585000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1389114585000004,3.1389114585000004]
[null,null,null,null,"2016-11-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E235,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2018928760000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E235,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5472405290000002},3.3745667025000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2245667025000002,3.2245667025000002]
[null,null,null,null,"2016-11-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E236,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1640895869999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E236,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5076085890000002},3.3358490879999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1858490879999999,3.1858490879999999]
[null,null,null,null,"2016-11-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E237,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1542290120000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E237,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4914314829999999},3.3228302474999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1728302474999999,3.1728302474999999]
[null,null,null,null,"2016-11-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E238,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2122593579999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E238,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5457082049999999},3.3789837814999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2289837814999998,3.2289837814999998]
[null,null,null,null,"2016-11-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E239,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1873434629999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E239,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5185512339999998},3.3529473484999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2029473485,3.2029473485]
[null,null,null,null,"2016-11-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E240,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1795792829999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E240,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5079207129999999},3.3437499979999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1937499979999999,3.1937499979999999]
[null,null,null,null,"2016-11-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E241,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1591642590000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E241,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4814592549999999},3.3203117569999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1703117569999999,3.1703117569999999]
[null,null,null,null,"2016-11-29",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E242,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1589008029999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E242,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.482795388},3.3208480954999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1708480954999998,3.1708480954999998]
[null,null,null,null,"2016-11-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E243,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1668969379999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E243,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4890964599999998},3.3279966989999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1779966989999999,3.1779966989999999]
[null,null,null,null,"2016-12-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E244,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2288496320000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E244,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5410382839999999},3.384943958,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2349439580000001,3.2349439580000001]
[null,null,null,null,"2016-12-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E245,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1495748790000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E245,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4579262000000002},3.3037505395000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1537505395000003,3.1537505395000003]
[null,null,null,null,"2016-12-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E246,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1549065879999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E246,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.463040372},3.3089734799999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1589734799999998,3.1589734799999998]
[null,null,null,null,"2016-12-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E247,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1697613549999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E247,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4726373970000002},3.321199376,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1711993760000001,3.1711993760000001]
[null,null,null,null,"2016-12-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E248,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.133164979},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E248,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.432007032},3.2825860054999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1325860054999999,3.1325860054999999]
[null,null,null,null,"2016-12-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E249,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1292002929999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E249,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.428178215},3.2786892539999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1286892539999998,3.1286892539999998]
[null,null,null,null,"2016-12-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E250,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1857960040000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E250,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.481540699},3.3336683515000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1836683515000002,3.1836683515000002]
[null,null,null,null,"2016-12-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E251,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2372996079999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E251,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.529291492},3.3832955499999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2332955499999998,3.2332955499999998]
[null,null,null,null,"2016-12-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E252,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1794837839999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E252,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4721724730000001},3.3258281285,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1758281285000001,3.1758281285000001]
[null,null,null,null,"2016-12-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E253,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1366745580000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E253,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4267306749999999},3.2817026165000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1317026165000001,3.1317026165000001]
[null,null,null,null,"2016-12-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E254,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2460962389999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E254,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.532524027},3.3893101329999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.239310133,3.239310133]
[null,null,null,null,"2016-12-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E255,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1945565500000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E255,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4794044340000001},3.3369804920000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1869804920000004,3.1869804920000004]
[null,null,null,null,"2016-12-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E256,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1534587749999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E256,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4369891990000001},3.295223987,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1452239870000001,3.1452239870000001]
[null,null,null,null,"2016-12-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E257,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1505377120000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E257,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4311711640000002},3.2908544380000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1408544380000003,3.1408544380000003]
[null,null,null,null,"2016-12-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E258,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1001354380000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E258,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3775248320000002},3.2388301350000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0888301350000003,3.0888301350000003]
[null,null,null,null,"2016-12-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E259,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.084899402},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E259,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.360972023},3.2229357125,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0729357125000001,3.0729357125000001]
[null,null,null,null,"2016-12-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E260,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0557490710000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E260,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3331851970000002},3.1944671339999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.044467134,3.044467134]
[null,null,null,null,"2016-12-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E261,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E261,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-12-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E262,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E262,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2016-12-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E263) + IF(MONTH(E263) >= F263, 1, 0)","v":2017},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E263,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0127040329999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E263,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2898417769999999},{"$f":"IFERROR(AVERAGE(H263:I263),\"\")","v":3.1512729049999999},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J263 - K263,\"\")","v":3.001272905},{"$f":"IFERROR(J263-K263+L263,\"\")","v":3.001272905}]
[null,null,null,null,{"$f":"WORKDAY(E263,1,)","v":"2016-12-29"},{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E264,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.941447798},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E264,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2188798950000002},3.0801638465000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9301638465000002,2.9301638465000002]
[null,null,null,null,"2016-12-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E265,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9494730859999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E265,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2257331140000001},3.0876030999999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9376031,2.9376031]
[null,null,null,null,"2017-01-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E266,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E266,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2017-01-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E267,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.047382024},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E267,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3189942239999999},3.183188124,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.033188124,3.033188124]
[null,null,null,null,"2017-01-04",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E268,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0361793810000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E268,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3009028680000001},3.1685411244999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0185411245,3.0185411245]
[null,null,null,null,"2017-01-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E269,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0227527890000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E269,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.283208862},3.1529808255000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0029808255000003,3.0029808255000003]
[null,null,null,null,"2017-01-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E270,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0594982420000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E270,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3188511570000001},3.1891746995000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0391746995000002,3.0391746995000002]
[null,null,null,null,"2017-01-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E271,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0364706589999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E271,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2938233019999998},3.1651469804999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0151469805,3.0151469805]
[null,null,null,null,"2017-01-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E272,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0333987069999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E272,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2940899940000001},3.1637443505,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0137443505000001,3.0137443505000001]
[null,null,null,null,"2017-01-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E273,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0402659070000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E273,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3010891999999998},3.1706775535,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0206775535000001,3.0206775535000001]
[null,null,null,null,"2017-01-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E274,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.999091199},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E274,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2580059690000001},3.1285485839999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9785485839999999,2.9785485839999999]
[null,null,null,null,"2017-01-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E275,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0692331510000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E275,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3291549520000001},3.1991940515000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0491940515000002,3.0491940515000002]
[null,null,null,null,"2017-01-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E276,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0403730439999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E276,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.299485024},3.1699290339999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.019929034,3.019929034]
[null,null,null,null,"2017-01-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E277,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.019297125},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E277,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2800698920000002},3.1496835084999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9996835085,2.9996835085]
[null,null,null,null,"2017-01-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E278,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.039518368},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E278,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3010852530000001},3.1703018104999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0203018104999999,3.0203018104999999]
[null,null,null,null,"2017-01-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E279,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1074923860000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E279,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3691388529999999},3.2383156194999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0883156194999999,3.0883156194999999]
[null,null,null,null,"2017-01-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E280,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1310000790000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E280,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3931433119999999},3.2620716955,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1120716955000001,3.1120716955000001]
[null,null,null,null,"2017-01-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E281,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.098057125},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E281,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3584798330000001},3.228268479,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0782684790000001,3.0782684790000001]
[null,null,null,null,"2017-01-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E282,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0831601630000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E282,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3502566229999999},3.2167083930000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0667083930000003,3.0667083930000003]
[null,null,null,null,"2017-01-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E283,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1614960989999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E283,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4264550599999999},3.2939755794999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1439755794999997,3.1439755794999997]
[null,null,null,null,"2017-01-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E284,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2088689819999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E284,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4814094299999998},3.3451392059999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1951392059999999,3.1951392059999999]
[null,null,null,null,"2017-01-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E285,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.175495975},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E285,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4468556800000001},3.3111758275000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1611758275000001,3.1611758275000001]
[null,null,null,null,"2017-01-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E286,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1555776720000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E286,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.428385494},3.2919815830000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1419815830000002,3.1419815830000002]
[null,null,null,null,"2017-01-31",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E287,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1365625829999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E287,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4199070479999998},3.2782348154999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1282348154999999,3.1282348154999999]
[null,null,null,null,"2017-02-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E288,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.175930674},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E288,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.47095142},3.3234410470000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1734410470000003,3.1734410470000003]
[null,null,null,null,"2017-02-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E289,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.134198772},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E289,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4285077799999999},3.2813532759999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.131353276,3.131353276]
[null,null,null,null,"2017-02-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E290,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.116944862},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E290,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4102672489999999},3.2636060554999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1136060555,3.1136060555]
[null,null,null,null,"2017-02-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E291,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0909181050000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E291,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3822529349999999},3.2365855200000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0865855200000003,3.0865855200000003]
[null,null,null,null,"2017-02-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E292,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0775962450000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E292,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3681784750000001},3.2228873600000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0728873600000002,3.0728873600000002]
[null,null,null,null,"2017-02-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E293,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0209234039999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E293,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3078384679999999},3.1643809359999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0143809359999998,3.0143809359999998]
[null,null,null,null,"2017-02-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E294,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0332568950000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E294,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3153092919999998},3.1742830934999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0242830934999998,3.0242830934999998]
[null,null,null,null,"2017-02-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E295,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0730809209999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E295,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3530907820000002},3.2130858514999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0630858514999999,3.0630858514999999]
[null,null,null,null,"2017-02-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E296,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1000665120000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E296,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.377207517},3.2386370145000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0886370145000002,3.0886370145000002]
[null,null,null,null,"2017-02-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E297,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1147253799999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E297,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3911510900000001},3.2529382350000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1029382350000003,3.1029382350000003]
[null,null,null,null,"2017-02-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E298,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1194039419999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E298,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3911296630000001},3.2552668025,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1052668025000001,3.1052668025000001]
[null,null,null,null,"2017-02-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E299,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0709342039999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E299,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3411909089999998},3.2060625565,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0560625565000001,3.0560625565000001]
[null,null,null,null,"2017-02-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E300,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0337439740000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E300,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3037278959999998},3.1687359349999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.018735935,3.018735935]
[null,null,null,null,"2017-02-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E301,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.05101113},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E301,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3205021349999999},3.1857566325,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0357566325000001,3.0357566325000001]
[null,null,null,null,"2017-02-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E302,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0647449779999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E302,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3346938509999999},3.1997194144999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0497194144999997,3.0497194144999997]
[null,null,null,null,"2017-02-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E303,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0307166630000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E303,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2988156599999998},3.1647661615000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0147661615000003,3.0147661615000003]
[null,null,null,null,"2017-02-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E304,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9919288229999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E304,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2566589079999999},3.1242938654999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9742938655,2.9742938655]
[null,null,null,null,"2017-02-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E305,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.919618753},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E305,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.181050742},3.0503347475,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9003347475000001,2.9003347475000001]
[null,null,null,null,"2017-02-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E306,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9168759839999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E306,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1784903880000002},3.047683186,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8976831860000001,2.8976831860000001]
[null,null,null,null,"2017-02-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E307,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8913815889999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E307,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1525949560000002},3.0219882724999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8719882724999999,2.8719882724999999]
[null,null,null,null,"2017-03-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E308,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.92261287},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E308,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1842074170000001},3.0534101434999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9034101434999999,2.9034101434999999]
[null,null,null,null,"2017-03-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E309,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.93520929},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E309,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.198746297},3.0669777935,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9169777935000001,2.9169777935000001]
[null,null,null,null,"2017-03-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E310,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9339196240000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E310,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1939643480000002},3.0639419860000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9139419860000002,2.9139419860000002]
[null,null,null,null,"2017-03-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E311,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9487468520000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E311,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2088713250000001},3.0788090884999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9288090885,2.9288090885]
[null,null,null,null,"2017-03-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E312,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9166192510000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E312,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1803912419999998},3.0485052465,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8985052465000001,2.8985052465000001]
[null,null,null,null,"2017-03-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E313,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9481476299999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E313,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.217123822},3.0826357259999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.932635726,2.932635726]
[null,null,null,null,"2017-03-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E314,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9358567209999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E314,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.205470944},3.0706638325000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9206638325000003,2.9206638325000003]
[null,null,null,null,"2017-03-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E315,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9663188410000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E315,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.235671714},3.1009952775,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9509952775000001,2.9509952775000001]
[null,null,null,null,"2017-03-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E316,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9763179150000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E316,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2471424610000001},3.1117301880000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9617301880000002,2.9617301880000002]
[null,null,null,null,"2017-03-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E317,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9671641609999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E317,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2333122630000002},3.1002382119999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9502382119999999,2.9502382119999999]
[null,null,null,null,"2017-03-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E318,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9567760349999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E318,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2228964539999998},3.0898362444999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9398362444999999,2.9398362444999999]
[null,null,null,null,"2017-03-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E319,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9669831420000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E319,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2346519480000002},3.100817545,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.950817545,2.950817545]
[null,null,null,null,"2017-03-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E320,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9521050639999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E320,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.221635805},3.0868704344999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9368704344999998,2.9368704344999998]
[null,null,null,null,"2017-03-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E321,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.951695827},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E321,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.220185506},3.0859406665,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9359406665000001,2.9359406665000001]
[null,null,null,null,"2017-03-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E322,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9703564500000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E322,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.236364902},3.1033606760000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9533606760000004,2.9533606760000004]
[null,null,null,null,"2017-03-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E323,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.902747266},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E323,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1649096079999999},3.0338284369999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.883828437,2.883828437]
[null,null,null,null,"2017-03-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E324,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9507153530000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E324,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.217014469},3.083864911,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9338649110000001,2.9338649110000001]
[null,null,null,null,"2017-03-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E325,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9353711050000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E325,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1998436479999999},3.0676073764999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9176073764999999,2.9176073764999999]
[null,null,null,null,"2017-03-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E326,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9162801759999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E326,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1801583180000002},3.048219247,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8982192470000001,2.8982192470000001]
[null,null,null,null,"2017-03-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E327) + IF(MONTH(E327) >= F327, 1, 0)","v":2017},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E327,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9285970809999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E327,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1938799109999998},{"$f":"IFERROR(AVERAGE(H327:I327),\"\")","v":3.0612384959999996},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J327 - K327,\"\")","v":2.9112384959999997},{"$f":"IFERROR(J327-K327+L327,\"\")","v":2.9112384959999997}]
[null,null,null,null,{"$f":"WORKDAY(E327,1,)","v":"2017-03-29"},{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E328,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9052669350000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E328,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1684470939999998},3.0368570144999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8868570144999999,2.8868570144999999]
[null,null,null,null,"2017-03-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E329,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.875647909},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E329,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1398650479999999},3.0077564785000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8577564785000003,2.8577564785000003]
[null,null,null,null,"2017-03-31",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E330,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8769103139999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E330,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1416091220000002},3.009259718,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8592597180000001,2.8592597180000001]
[null,null,null,null,"2017-04-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E331,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8207206220000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E331,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0931122960000001},2.9569164590000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8069164590000004,2.8069164590000004]
[null,null,null,null,"2017-04-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E332,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8252199249999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E332,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.096914699},2.961067312,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.811067312,2.811067312]
[null,null,null,null,"2017-04-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E333,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8630510500000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E333,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1308243469999999},2.9969376985,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8469376985000001,2.8469376985000001]
[null,null,null,null,"2017-04-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E334,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8723654399999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E334,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1371845789999999},3.0047750094999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8547750095,2.8547750095]
[null,null,null,null,"2017-04-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E335,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8594997420000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E335,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.124333075},2.9919164084999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8419164084999999,2.8419164084999999]
[null,null,null,null,"2017-04-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E336,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.872536969},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E336,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1370455759999998},3.0047912724999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8547912725,2.8547912725]
[null,null,null,null,"2017-04-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E337,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8379566399999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E337,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1016401419999999},2.9697983909999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.819798391,2.819798391]
[null,null,null,null,"2017-04-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E338,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8429083020000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E338,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.106669014},2.974788658,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8247886580000001,2.8247886580000001]
[null,null,null,null,"2017-04-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E339,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8435080749999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E339,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1059995690000002},2.9747538220000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8247538220000004,2.8247538220000004]
[null,null,null,null,"2017-04-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E340,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E340,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2017-04-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E341,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E341,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2017-04-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E342,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8415444500000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E342,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1050664459999999},2.9733054480000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8233054480000002,2.8233054480000002]
[null,null,null,null,"2017-04-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E343,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8588693809999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E343,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1246002759999998},2.9917348284999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8417348284999999,2.8417348284999999]
[null,null,null,null,"2017-04-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E344,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.859969773},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E344,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1258619830000001},2.9929158779999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8429158779999999,2.8429158779999999]
[null,null,null,null,"2017-04-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E345,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8433823899999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E345,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1088731190000001},2.9761277545000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8261277545000003,2.8261277545000003]
[null,null,null,null,"2017-04-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E346,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8524402719999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E346,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1285437649999999},2.9904920184999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8404920185,2.8404920185]
[null,null,null,null,"2017-04-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E347,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8624955779999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E347,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1394919219999999},3.0009937500000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8509937500000002,2.8509937500000002]
[null,null,null,null,"2017-04-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E348,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8698203310000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E348,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1450758460000001},3.0074480885000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8574480885000004,2.8574480885000004]
[null,null,null,null,"2017-04-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E349,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.856277108},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E349,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1283874489999999},2.9923322785000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8423322785000003,2.8423322785000003]
[null,null,null,null,"2017-04-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E350,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8571617109999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E350,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1292735139999999},2.9932176124999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8432176124999997,2.8432176124999997]
[null,null,null,null,"2017-05-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E351,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E351,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2017-05-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E352,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8654162799999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E352,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.133544492},2.9994803860000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8494803860000002,2.8494803860000002]
[null,null,null,null,"2017-05-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E353,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8464964780000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E353,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1088745040000001},2.9776854909999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.827685491,2.827685491]
[null,null,null,null,"2017-05-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E354,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8771614470000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E354,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.138042124},3.0076017855000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8576017855000004,2.8576017855000004]
[null,null,null,null,"2017-05-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E355,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.891207858},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E355,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1503231249999999},3.0207654914999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8707654914999998,2.8707654914999998]
[null,null,null,null,"2017-05-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E356,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9057349129999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E356,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.164997295},3.035366104,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.885366104,2.885366104]
[null,null,null,null,"2017-05-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E357,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9268930750000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E357,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1874919140000002},3.0571924945000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9071924945000003,2.9071924945000003]
[null,null,null,null,"2017-05-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E358,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.890882596},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E358,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.149061906},3.019972251,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8699722510000001,2.8699722510000001]
[null,null,null,null,"2017-05-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E359,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8860786510000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E359,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.143615568},3.0148471094999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8648471094999999,2.8648471094999999]
[null,null,null,null,"2017-05-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E360,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.821824618},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E360,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.075769551},2.9487970844999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7987970844999999,2.7987970844999999]
[null,null,null,null,"2017-05-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E361,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8614280000000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E361,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1144605990000001},2.9879442995000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8379442995000002,2.8379442995000002]
[null,null,null,null,"2017-05-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E362,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8482310000000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E362,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1027669439999999},2.975498972,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8254989720000001,2.8254989720000001]
[null,null,null,null,"2017-05-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E363,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8072574659999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E363,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0563712249999999},2.9318143454999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7818143455,2.7818143455]
[null,null,null,null,"2017-05-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E364,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.795871607},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E364,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0529239700000002},2.9243977885000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7743977885000004,2.7743977885000004]
[null,null,null,null,"2017-05-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E365,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8061053550000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E365,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0642512449999999},2.9351783,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7851783000000001,2.7851783000000001]
[null,null,null,null,"2017-05-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E366,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8037397679999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E366,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0588736509999999},2.9313067094999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7813067094999999,2.7813067094999999]
[null,null,null,null,"2017-05-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E367,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7873556389999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E367,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0398546949999998},2.9136051670000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7636051670000001,2.7636051670000001]
[null,null,null,null,"2017-05-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E368,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7806678929999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E368,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0313667249999998},2.9060173090000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7560173090000002,2.7560173090000002]
[null,null,null,null,"2017-05-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E369,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7533904429999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E369,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0066889809999999},2.8800397119999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.730039712,2.730039712]
[null,null,null,null,"2017-05-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E370,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7267558909999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E370,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.977034969},2.8518954299999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.70189543,2.70189543]
[null,null,null,null,"2017-05-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E371,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E371,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2017-05-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E372,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.726574608},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E372,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9696949209999999},2.8481347645000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6981347645000002,2.6981347645000002]
[null,null,null,null,"2017-05-31",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E373,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7481285529999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E373,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9904601479999999},2.8692943504999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7192943504999998,2.7192943504999998]
[null,null,null,null,"2017-06-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E374,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7769386800000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E374,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.004558383},2.8907485314999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7407485315,2.7407485315]
[null,null,null,null,"2017-06-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E375,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7676809000000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E375,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9950615539999998},2.8813712269999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7313712269999999,2.7313712269999999]
[null,null,null,null,"2017-06-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E376,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.769507758},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E376,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9962304610000001},2.8828691095000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7328691095000002,2.7328691095000002]
[null,null,null,null,"2017-06-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E377,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7193278790000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E377,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.94425377},2.8317908245000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6817908245000002,2.6817908245000002]
[null,null,null,null,"2017-06-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E378,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7031097239999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E378,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9271851519999998},2.8151474379999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.665147438,2.665147438]
[null,null,null,null,"2017-06-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E379,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.754291544},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E379,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9796526999999999},2.866972122,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.716972122,2.716972122]
[null,null,null,null,"2017-06-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E380,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7445512920000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E380,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9675810980000001},2.8560661950000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7060661950000005,2.7060661950000005]
[null,null,null,null,"2017-06-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E381,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7280825790000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E381,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9466950729999999},2.8373888259999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6873888259999998,2.6873888259999998]
[null,null,null,null,"2017-06-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E382,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7770014349999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E382,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.995827319},2.8864143769999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.736414377,2.736414377]
[null,null,null,null,"2017-06-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E383,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6948187090000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E383,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.911140284},2.8029794964999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6529794965,2.6529794965]
[null,null,null,null,"2017-06-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E384,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7613009110000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E384,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.990583752},2.8759423315000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7259423315000002,2.7259423315000002]
[null,null,null,null,"2017-06-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E385,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7550187890000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E385,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.980461794},2.8677402915000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7177402915000002,2.7177402915000002]
[null,null,null,null,"2017-06-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E386,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7347612149999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E386,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9631023700000001},2.8489317925000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6989317925000003,2.6989317925000003]
[null,null,null,null,"2017-06-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E387,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7157025749999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E387,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9422681719999999},2.8289853735000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6789853735000002,2.6789853735000002]
[null,null,null,null,"2017-06-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E388,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7175339090000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E388,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.947567195},2.8325505519999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6825505519999999,2.6825505519999999]
[null,null,null,null,"2017-06-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E389,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7041819060000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E389,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9338535399999999},2.819017723,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6690177230000001,2.6690177230000001]
[null,null,null,null,"2017-06-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E390,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7142482110000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E390,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9444349029999999},2.8293415570000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6793415570000003,2.6793415570000003]
[null,null,null,null,"2017-06-26",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E391) + IF(MONTH(E391) >= F391, 1, 0)","v":2018},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E391,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7160127520000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E391,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9447910689999999},{"$f":"IFERROR(AVERAGE(H391:I391),\"\")","v":2.8304019105},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J391 - K391,\"\")","v":2.6804019105000001},{"$f":"IFERROR(J391-K391+L391,\"\")","v":2.6804019105000001}]
[null,null,null,null,{"$f":"WORKDAY(E391,1,)","v":"2017-06-27"},{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E392,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.760281312},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E392,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9954082280000001},2.8778447700000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7278447700000004,2.7278447700000004]
[null,null,null,null,"2017-06-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E393,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8192550129999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E393,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0564444640000001},2.9378497384999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7878497384999998,2.7878497384999998]
[null,null,null,null,"2017-06-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E394,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9105793979999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E394,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1474257909999999},3.0290025944999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8790025944999997,2.8790025944999997]
[null,null,null,null,"2017-06-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E395,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.921414468},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E395,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1577604689999998},3.0395874684999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8895874684999998,2.8895874684999998]
[null,null,null,null,"2017-07-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E396,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9391977250000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E396,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1828621949999998},3.0610299599999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.91102996,2.91102996]
[null,null,null,null,"2017-07-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E397,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9217926090000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E397,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1627411159999999},3.0422668625,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8922668625000001,2.8922668625000001]
[null,null,null,null,"2017-07-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E398,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9340219259999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E398,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1751710279999998},3.0545964769999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9045964769999997,2.9045964769999997]
[null,null,null,null,"2017-07-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E399,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.993576945},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E399,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2369900299999999},3.1152834875000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9652834875000003,2.9652834875000003]
[null,null,null,null,"2017-07-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E400,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.991471738},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E400,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2350640340000001},3.113267886,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9632678860000001,2.9632678860000001]
[null,null,null,null,"2017-07-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E401,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9558944550000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E401,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.201684507},3.0787894810000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9287894810000004,2.9287894810000004]
[null,null,null,null,"2017-07-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E402,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.958817319},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E402,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2039968280000002},3.0814070735000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9314070735000004,2.9314070735000004]
[null,null,null,null,"2017-07-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E403,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9379750800000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E403,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1861602489999998},3.0620676644999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9120676644999999,2.9120676644999999]
[null,null,null,null,"2017-07-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E404,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9613792079999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E404,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2091827770000001},3.0852809925,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9352809925000001,2.9352809925000001]
[null,null,null,null,"2017-07-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E405,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9827481300000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E405,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.234610816},3.108679473,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9586794730000001,2.9586794730000001]
[null,null,null,null,"2017-07-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E406,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.957758643},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E406,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2089459229999999},3.083352283,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9333522830000001,2.9333522830000001]
[null,null,null,null,"2017-07-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E407,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9086126559999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E407,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1578765500000001},3.033244603,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8832446030000001,2.8832446030000001]
[null,null,null,null,"2017-07-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E408,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.881246376},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E408,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1266289920000001},3.0039376840000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8539376840000004,2.8539376840000004]
[null,null,null,null,"2017-07-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E409,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8953151130000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E409,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1420952230000001},3.0187051680000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8687051680000004,2.8687051680000004]
[null,null,null,null,"2017-07-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E410,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8600013579999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E410,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1059559669999999},2.9829786624999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8329786625,2.8329786625]
[null,null,null,null,"2017-07-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E411,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8643073389999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E411,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1103645129999999},2.9873359260000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8373359260000002,2.8373359260000002]
[null,null,null,null,"2017-07-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E412,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.917960865},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E412,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.162868633},3.040414749,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8904147490000001,2.8904147490000001]
[null,null,null,null,"2017-07-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E413,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9077628299999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E413,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.146180164},3.0269714969999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.876971497,2.876971497]
[null,null,null,null,"2017-07-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E414,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8921207600000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E414,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1278555469999998},3.0099881535000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8599881535000002,2.8599881535000002]
[null,null,null,null,"2017-07-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E415,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8991545919999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E415,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1336710380000001},3.0164128149999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8664128149999999,2.8664128149999999]
[null,null,null,null,"2017-07-31",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E416,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9047149349999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E416,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.142166499},3.0234407169999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8734407169999998,2.8734407169999998]
[null,null,null,null,"2017-08-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E417,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8883766949999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E417,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.094460142},2.9914184184999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8414184185,2.8414184185]
[null,null,null,null,"2017-08-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E418,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9119545109999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E418,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1219353910000001},3.0169449510000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8669449510000002,2.8669449510000002]
[null,null,null,null,"2017-08-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E419,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8518089199999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E419,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.057214192},2.9545115559999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.804511556,2.804511556]
[null,null,null,null,"2017-08-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E420,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8559816489999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E420,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0644465400000001},2.9602140944999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8102140945,2.8102140945]
[null,null,null,null,"2017-08-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E421,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.836448651},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E421,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0444088489999999},2.9404287499999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7904287499999998,2.7904287499999998]
[null,null,null,null,"2017-08-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E422,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8404623689999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E422,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0476009930000001},2.9440316810000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7940316810000003,2.7940316810000003]
[null,null,null,null,"2017-08-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E423,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.796913268},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E423,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0054151390000001},2.9011642035,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7511642035000001,2.7511642035000001]
[null,null,null,null,"2017-08-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E424,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7833233439999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E424,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9964183379999998},2.8898708409999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7398708409999997,2.7398708409999997]
[null,null,null,null,"2017-08-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E425,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.774661837},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E425,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9937490910000002},2.8842054639999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.734205464,2.734205464]
[null,null,null,null,"2017-08-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E426,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.791784008},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E426,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.01198013},2.901882069,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7518820690000001,2.7518820690000001]
[null,null,null,null,"2017-08-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E427,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8032424909999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E427,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0233606979999998},2.9133015945,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7633015945000001,2.7633015945000001]
[null,null,null,null,"2017-08-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E428,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8281280620000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E428,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0488831470000002},2.9385056045000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7885056045000005,2.7885056045000005]
[null,null,null,null,"2017-08-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E429,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8172646050000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E429,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0390355449999999},2.928150075,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7781500750000001,2.7781500750000001]
[null,null,null,null,"2017-08-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E430,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7990408229999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E430,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.018070056},2.9085554394999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7585554394999998,2.7585554394999998]
[null,null,null,null,"2017-08-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E431,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7872176290000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E431,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0075292340000002},2.8973734315000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7473734315000002,2.7473734315000002]
[null,null,null,null,"2017-08-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E432,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7973424790000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E432,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0211184719999999},2.9092304755000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7592304755000003,2.7592304755000003]
[null,null,null,null,"2017-08-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E433,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7755124969999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E433,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.998390246},2.8869513714999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7369513715,2.7369513715]
[null,null,null,null,"2017-08-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E434,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7785267560000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E434,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0036610110000002},2.8910938835,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7410938835000001,2.7410938835000001]
[null,null,null,null,"2017-08-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E435,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.772157059},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E435,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9964180960000002},2.8842875775000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7342875775000004,2.7342875775000004]
[null,null,null,null,"2017-08-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E436,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E436,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2017-08-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E437,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.726149253},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E437,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.950726124},2.8384376885,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6884376885000001,2.6884376885000001]
[null,null,null,null,"2017-08-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E438,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7633332350000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E438,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9901638089999998},2.8767485219999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7267485219999998,2.7267485219999998]
[null,null,null,null,"2017-08-31",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E439,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7577670900000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E439,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.98424785},2.8710074700000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7210074700000004,2.7210074700000004]
[null,null,null,null,"2017-09-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E440,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.776683952},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E440,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0077222950000002},2.8922031234999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7422031235,2.7422031235]
[null,null,null,null,"2017-09-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E441,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7786753449999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E441,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0101740760000002},2.8944247105000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7444247105000001,2.7444247105000001]
[null,null,null,null,"2017-09-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E442,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7394290570000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E442,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9714442289999998},2.855436643,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7054366430000001,2.7054366430000001]
[null,null,null,null,"2017-09-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E443,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7256202350000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E443,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9575892160000001},2.8416047254999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6916047255,2.6916047255]
[null,null,null,null,"2017-09-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E444,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6890919150000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E444,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.920916262},2.8050040885,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6550040885000001,2.6550040885000001]
[null,null,null,null,"2017-09-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E445,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7018635689999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E445,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.937219137},2.819541353,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6695413530000001,2.6695413530000001]
[null,null,null,null,"2017-09-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E446,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7424504679999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E446,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.980971373},2.8617109205000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7117109205000003,2.7117109205000003]
[null,null,null,null,"2017-09-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E447,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8362992949999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E447,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0771511139999999},2.9567252044999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8067252044999997,2.8067252044999997]
[null,null,null,null,"2017-09-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E448,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8516455060000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E448,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0887064350000002},2.9701759705000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8201759705000002,2.8201759705000002]
[null,null,null,null,"2017-09-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E449,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9059707000000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E449,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.14296737},3.0244690350000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8744690350000002,2.8744690350000002]
[null,null,null,null,"2017-09-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E450,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9811541140000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E450,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2192760389999999},3.1002150765000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9502150765000001,2.9502150765000001]
[null,null,null,null,"2017-09-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E451,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9711668809999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E451,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2110782310000001},3.0911225560000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9411225560000003,2.9411225560000003]
[null,null,null,null,"2017-09-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E452,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9901526239999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E452,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2296024490000002},3.1098775365,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9598775365000001,2.9598775365000001]
[null,null,null,null,"2017-09-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E453,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.989345868},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E453,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2240144160000002},3.1066801420000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9566801420000002,2.9566801420000002]
[null,null,null,null,"2017-09-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E454,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0107563169999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E454,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2472554859999998},3.1290059014999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9790059014999999,2.9790059014999999]
[null,null,null,null,"2017-09-22",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E455) + IF(MONTH(E455) >= F455, 1, 0)","v":2018},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E455,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0068043640000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E455,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2427783369999998},{"$f":"IFERROR(AVERAGE(H455:I455),\"\")","v":3.1247913504999998},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J455 - K455,\"\")","v":2.9747913504999999},{"$f":"IFERROR(J455-K455+L455,\"\")","v":2.9747913504999999}]
[null,null,null,null,{"$f":"WORKDAY(E455,1,)","v":"2017-09-25"},{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E456,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9880147500000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E456,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2234584279999998},3.1057365890000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9557365890000002,2.9557365890000002]
[null,null,null,null,"2017-09-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E457,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9803642589999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E457,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2156803819999999},3.0980223205000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9480223205000002,2.9480223205000002]
[null,null,null,null,"2017-09-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E458,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0191542760000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E458,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2546606250000001},3.1369074504999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9869074504999999,2.9869074504999999]
[null,null,null,null,"2017-09-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E459,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.018699008},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E459,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.254574597},3.1366368025,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9866368025000001,2.9866368025000001]
[null,null,null,null,"2017-09-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E460,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.992449476},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E460,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2273950139999998},3.1099222449999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.959922245,2.959922245]
[null,null,null,null,"2017-10-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E461,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9587205330000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E461,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.198953876},3.0788372045000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9288372045000002,2.9288372045000002]
[null,null,null,null,"2017-10-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E462,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9728594450000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E462,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2125349459999999},3.0926971955,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9426971955000001,2.9426971955000001]
[null,null,null,null,"2017-10-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E463,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9840866469999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E463,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2212751289999999},3.1026808880000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9526808880000002,2.9526808880000002]
[null,null,null,null,"2017-10-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E464,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.004813564},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E464,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.24118781},3.1230006870000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9730006870000003,2.9730006870000003]
[null,null,null,null,"2017-10-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E465,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0073726829999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E465,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2490069620000002},3.1281898225,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9781898225000001,2.9781898225000001]
[null,null,null,null,"2017-10-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E466,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9934349299999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E466,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2359718659999999},3.1147033979999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9647033979999997,2.9647033979999997]
[null,null,null,null,"2017-10-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E467,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9909610190000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E467,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.236983538},3.1139722785000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9639722785000004,2.9639722785000004]
[null,null,null,null,"2017-10-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E468,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9957150380000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E468,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2425653579999998},3.1191401980000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9691401980000003,2.9691401980000003]
[null,null,null,null,"2017-10-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E469,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9898921330000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E469,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2403128300000001},3.1151024815000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9651024815000002,2.9651024815000002]
[null,null,null,null,"2017-10-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E470,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9808252780000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E470,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2330095210000001},3.1069173995000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9569173995000004,2.9569173995000004]
[null,null,null,null,"2017-10-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E471,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9608940119999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E471,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.209712304},3.0853031579999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.935303158,2.935303158]
[null,null,null,null,"2017-10-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E472,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9195573449999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E472,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1647928379999999},3.0421750914999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8921750915,2.8921750915]
[null,null,null,null,"2017-10-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E473,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9426434289999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E473,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1870940060000001},3.0648687175,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9148687175000001,2.9148687175000001]
[null,null,null,null,"2017-10-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E474,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9232626580000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E474,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1680127929999999},3.0456377254999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8956377254999999,2.8956377254999999]
[null,null,null,null,"2017-10-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E475,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9663377529999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E475,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2104011940000001},3.0883694735000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9383694735000003,2.9383694735000003]
[null,null,null,null,"2017-10-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E476,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9571787719999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E476,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2044440779999999},3.0808114249999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9308114249999999,2.9308114249999999]
[null,null,null,null,"2017-10-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E477,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9915473220000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E477,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2376590759999999},3.1146031990000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9646031990000004,2.9646031990000004]
[null,null,null,null,"2017-10-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E478,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0428075219999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E478,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.293171965},3.1679897434999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0179897434999998,3.0179897434999998]
[null,null,null,null,"2017-10-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E479,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0507272539999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E479,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2971781089999999},3.1739526814999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0239526815,3.0239526815]
[null,null,null,null,"2017-10-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E480,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0169279229999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E480,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.259129449},3.1380286860000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9880286860000003,2.9880286860000003]
[null,null,null,null,"2017-10-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E481,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9952400090000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E481,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2343273739999998},3.1147836915,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9647836915000001,2.9647836915000001]
[null,null,null,null,"2017-10-31",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E482,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9818718770000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E482,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.217182964},3.0995274205000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9495274205000004,2.9495274205000004]
[null,null,null,null,"2017-11-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E483,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.983367828},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E483,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2173098260000002},3.1003388269999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9503388269999999,2.9503388269999999]
[null,null,null,null,"2017-11-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E484,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9286434959999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E484,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.160877787},3.0447606414999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8947606415,2.8947606415]
[null,null,null,null,"2017-11-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E485,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.926892278},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E485,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1560894390000001},3.0414908585,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8914908585000001,2.8914908585000001]
[null,null,null,null,"2017-11-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E486,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9234972099999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E486,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1526217650000001},3.0380594875,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8880594875000001,2.8880594875000001]
[null,null,null,null,"2017-11-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E487,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.910685543},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E487,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1429952139999999},3.0268403785000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8768403785000003,2.8768403785000003]
[null,null,null,null,"2017-11-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E488,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8828325010000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E488,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1152719640000002},2.9990522325000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8490522325000005,2.8490522325000005]
[null,null,null,null,"2017-11-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E489,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.930977543},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E489,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1661907820000001},3.0485841625000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8985841625000002,2.8985841625000002]
[null,null,null,null,"2017-11-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E490,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0054880239999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E490,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2427237020000002},3.124105863,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9741058630000001,2.9741058630000001]
[null,null,null,null,"2017-11-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E491,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0047354039999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E491,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2384472560000002},3.1215913300000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9715913300000003,2.9715913300000003]
[null,null,null,null,"2017-11-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E492,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0099442330000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E492,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2536258149999999},3.131785024,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9817850240000001,2.9817850240000001]
[null,null,null,null,"2017-11-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E493,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0053790039999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E493,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2510072440000002},3.128193124,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9781931240000001,2.9781931240000001]
[null,null,null,null,"2017-11-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E494,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0194391359999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E494,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2593886959999998},3.1394139159999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9894139159999997,2.9894139159999997]
[null,null,null,null,"2017-11-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E495,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0099368489999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E495,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.248284247},3.1291105479999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.979110548,2.979110548]
[null,null,null,null,"2017-11-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E496,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9956551550000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E496,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2231909139999999},3.1094230344999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9594230344999999,2.9594230344999999]
[null,null,null,null,"2017-11-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E497,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.978407163},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E497,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.198683307},3.0885452349999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9385452349999999,2.9385452349999999]
[null,null,null,null,"2017-11-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E498,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9905889619999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E498,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2097228790000001},3.1001559204999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9501559204999999,2.9501559204999999]
[null,null,null,null,"2017-11-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E499,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.980666614},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E499,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.200673476},3.090670045,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9406700450000001,2.9406700450000001]
[null,null,null,null,"2017-11-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E500,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9740749630000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E500,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1923731329999998},3.0832240479999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.933224048,2.933224048]
[null,null,null,null,"2017-11-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E501,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9823865299999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E501,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2022585499999998},3.0923225399999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9423225399999997,2.9423225399999997]
[null,null,null,null,"2017-11-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E502,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9842664210000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E502,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2026292590000001},3.0934478400000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9434478400000001,2.9434478400000001]
[null,null,null,null,"2017-11-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E503,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0491071179999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E503,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2726784480000002},3.160892783,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0108927830000001,3.0108927830000001]
[null,null,null,null,"2017-11-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E504,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.034768116},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E504,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2564869340000002},3.1456275250000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9956275250000002,2.9956275250000002]
[null,null,null,null,"2017-12-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E505,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9475475420000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E505,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1724461740000001},3.0599968579999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.909996858,2.909996858]
[null,null,null,null,"2017-12-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E506,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9956330759999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E506,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2227869990000002},3.1092100375,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9592100375000001,2.9592100375000001]
[null,null,null,null,"2017-12-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E507,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9784955389999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E507,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.204114873},3.0913052059999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.941305206,2.941305206]
[null,null,null,null,"2017-12-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E508,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.945444749},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E508,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1702428290000002},3.0578437890000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9078437890000002,2.9078437890000002]
[null,null,null,null,"2017-12-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E509,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9731035260000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E509,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1971812110000002},3.0851423685000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9351423685000002,2.9351423685000002]
[null,null,null,null,"2017-12-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E510,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9957626340000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E510,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2179328859999998},3.10684776,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.95684776,2.95684776]
[null,null,null,null,"2017-12-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E511,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9245282960000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E511,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.14637352},3.0354509080000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8854509080000001,2.8854509080000001]
[null,null,null,null,"2017-12-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E512,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9336128069999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E512,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1545069209999999},3.0440598639999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8940598639999999,2.8940598639999999]
[null,null,null,null,"2017-12-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E513,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9217526399999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E513,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1422523039999999},3.0320024719999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8820024719999999,2.8820024719999999]
[null,null,null,null,"2017-12-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E514,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8699550949999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E514,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0932064480000001},2.9815807715,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8315807715000001,2.8315807715000001]
[null,null,null,null,"2017-12-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E515,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8463837359999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E515,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0684379119999998},2.9574108240000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8074108240000002,2.8074108240000002]
[null,null,null,null,"2017-12-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E516,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8380110690000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E516,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0588923929999998},2.948451731,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7984517310000001,2.7984517310000001]
[null,null,null,null,"2017-12-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E517,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8956628719999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E517,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.116152644},3.0059077580000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8559077580000003,2.8559077580000003]
[null,null,null,null,"2017-12-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E518,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9468807880000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E518,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1672814389999999},3.0570811134999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9070811134999999,2.9070811134999999]
[null,null,null,null,"2017-12-21",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E519) + IF(MONTH(E519) >= F519, 1, 0)","v":2018},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E519,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9533718530000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E519,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.174879759},{"$f":"IFERROR(AVERAGE(H519:I519),\"\")","v":3.0641258059999998},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J519 - K519,\"\")","v":2.9141258059999999},{"$f":"IFERROR(J519-K519+L519,\"\")","v":2.9141258059999999}]
[null,null,null,null,{"$f":"WORKDAY(E519,1,)","v":"2017-12-22"},{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E520,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.936309461},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E520,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1557223400000001},3.0460159005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8960159005000001,2.8960159005000001]
[null,null,null,null,"2017-12-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E521,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E521,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2017-12-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E522,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E522,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2017-12-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E523,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8775832480000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E523,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.097246417},2.9874148324999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8374148324999999,2.8374148324999999]
[null,null,null,null,"2017-12-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E524,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8816334989999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E524,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1014041219999999},2.9915188104999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8415188104999998,2.8415188104999998]
[null,null,null,null,"2017-12-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E525,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8738214219999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E525,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0927216980000001},2.9832715599999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.83327156,2.83327156]
[null,null,null,null,"2018-01-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E526,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E526,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2018-01-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E527,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.949731833},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E527,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1542402379999999},3.0519860354999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9019860354999998,2.9019860354999998]
[null,null,null,null,"2018-01-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E528,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8832701030000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E528,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0851659050000002},2.9842180040000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8342180040000002,2.8342180040000002]
[null,null,null,null,"2018-01-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E529,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8857403160000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E529,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0880268420000001},2.9868835790000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8368835790000002,2.8368835790000002]
[null,null,null,null,"2018-01-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E530,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.880112488},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E530,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0811995940000001},2.980656041,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8306560410000001,2.8306560410000001]
[null,null,null,null,"2018-01-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E531,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8527179380000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E531,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.054374508},2.953546223,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8035462230000001,2.8035462230000001]
[null,null,null,null,"2018-01-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E532,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8896955599999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E532,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0953166809999999},2.9925061204999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8425061205,2.8425061205]
[null,null,null,null,"2018-01-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E533,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9079081499999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E533,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1151041949999998},3.0115061724999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8615061724999999,2.8615061724999999]
[null,null,null,null,"2018-01-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E534,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9155673599999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E534,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1201111209999999},3.0178392404999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8678392404999999,2.8678392404999999]
[null,null,null,null,"2018-01-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E535,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9250540209999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E535,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1326853539999999},3.0288696874999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8788696874999999,2.8788696874999999]
[null,null,null,null,"2018-01-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E536,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9005255230000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E536,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.105936351},3.0032309370000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8532309370000002,2.8532309370000002]
[null,null,null,null,"2018-01-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E537,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8873664419999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E537,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0912188230000002},2.9892926324999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8392926324999999,2.8392926324999999]
[null,null,null,null,"2018-01-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E538,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8808707710000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E538,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0802565629999998},2.9805636670000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8305636670000003,2.8305636670000003]
[null,null,null,null,"2018-01-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E539,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9008744320000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E539,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0956349859999999},2.9982547090000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8482547090000003,2.8482547090000003]
[null,null,null,null,"2018-01-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E540,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9114266249999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E540,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1024141030000001},3.006920364,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.856920364,2.856920364]
[null,null,null,null,"2018-01-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E541,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9226723269999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E541,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.109338556},3.0160054414999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8660054415,2.8660054415]
[null,null,null,null,"2018-01-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E542,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.908254093},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E542,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0924878640000002},3.0003709785000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8503709785000004,2.8503709785000004]
[null,null,null,null,"2018-01-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E543,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9543773199999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E543,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1393838089999999},3.0468805644999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8968805645,2.8968805645]
[null,null,null,null,"2018-01-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E544,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9477507730000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E544,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1300276280000001},3.0388892004999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8888892005,2.8888892005]
[null,null,null,null,"2018-01-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E545,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9518764829999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E545,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1280555140000001},3.0399659985,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8899659985000001,2.8899659985000001]
[null,null,null,null,"2018-01-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E546,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.959799318},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E546,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1379833110000002},3.0488913145000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8988913145000001,2.8988913145000001]
[null,null,null,null,"2018-01-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E547,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9726592599999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E547,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1460446740000001},3.059351967,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9093519670000001,2.9093519670000001]
[null,null,null,null,"2018-01-31",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E548,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9967138360000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E548,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.169825967},3.0832699015,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9332699015000001,2.9332699015000001]
[null,null,null,null,"2018-02-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E549,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0156916979999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E549,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1899087069999998},3.1028002025000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9528002025000002,2.9528002025000002]
[null,null,null,null,"2018-02-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E550,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0466234129999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E550,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2255744709999998},3.1360989419999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9860989419999999,2.9860989419999999]
[null,null,null,null,"2018-02-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E551,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0560600400000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E551,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2416803789999999},3.1488702095000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9988702095000002,2.9988702095000002]
[null,null,null,null,"2018-02-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E552,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0608189139999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E552,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2472726760000001},3.154045795,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0040457950000001,3.0040457950000001]
[null,null,null,null,"2018-02-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E553,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0798649899999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E553,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2646828769999998},3.1722739334999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0222739334999997,3.0222739334999997]
[null,null,null,null,"2018-02-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E554,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1343390009999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E554,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.318630465},3.2264847329999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.076484733,3.076484733]
[null,null,null,null,"2018-02-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E555,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.12462675},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E555,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.314312079},3.2194694144999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0694694144999999,3.0694694144999999]
[null,null,null,null,"2018-02-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E556,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1366471919999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E556,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3264326319999999},3.2315399119999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0815399119999998,3.0815399119999998]
[null,null,null,null,"2018-02-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E557,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1720465390000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E557,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3646954450000002},3.2683709920000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1183709920000005,3.1183709920000005]
[null,null,null,null,"2018-02-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E558,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1989929090000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E558,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3885310519999998},3.2937619805000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1437619805000003,3.1437619805000003]
[null,null,null,null,"2018-02-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E559,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2269970049999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E559,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.412341031},3.3196690179999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.169669018,3.169669018]
[null,null,null,null,"2018-02-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E560,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1547617699999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E560,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.340667238},3.2477145040000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0977145040000003,3.0977145040000003]
[null,null,null,null,"2018-02-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E561,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1672337590000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E561,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3558879080000001},3.2615608334999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1115608335,3.1115608335]
[null,null,null,null,"2018-02-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E562,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1464969809999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E562,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.335492028},3.2409945044999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0909945044999998,3.0909945044999998]
[null,null,null,null,"2018-02-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E563,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1298145850000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E563,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3214291390000001},3.2256218620000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0756218620000002,3.0756218620000002]
[null,null,null,null,"2018-02-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E564,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1400125110000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E564,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3308832239999999},3.2354478675,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0854478675000001,3.0854478675000001]
[null,null,null,null,"2018-02-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E565,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1392612070000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E565,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3336815350000002},3.2364713710000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0864713710000005,3.0864713710000005]
[null,null,null,null,"2018-02-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E566,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1300453199999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E566,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3243679269999999},3.2272066234999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0772066235,3.0772066235]
[null,null,null,null,"2018-02-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E567,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1638215860000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E567,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3602221349999999},3.2620218605,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1120218605000001,3.1120218605000001]
[null,null,null,null,"2018-02-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E568,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.130182762},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E568,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3257643460000001},3.2279735540000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0779735540000002,3.0779735540000002]
[null,null,null,null,"2018-03-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E569,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1049664789999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E569,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.300693914},3.2028301964999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0528301965,3.0528301965]
[null,null,null,null,"2018-03-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E570,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1145032549999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E570,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3095192149999999},3.2120112349999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0620112349999999,3.0620112349999999]
[null,null,null,null,"2018-03-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E571,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1486753510000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E571,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3474046259999999},3.2480399885,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0980399885000001,3.0980399885000001]
[null,null,null,null,"2018-03-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E572,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1791935210000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E572,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3719032420000001},3.2755483815000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1255483815000003,3.1255483815000003]
[null,null,null,null,"2018-03-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E573,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1535191299999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E573,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.345898214},3.2497086719999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0997086719999998,3.0997086719999998]
[null,null,null,null,"2018-03-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E574,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1357866859999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E574,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3258090230000001},3.2307978545,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0807978545000001,3.0807978545000001]
[null,null,null,null,"2018-03-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E575,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1688838580000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E575,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3578902799999999},3.2633870690000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1133870690000003,3.1133870690000003]
[null,null,null,null,"2018-03-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E576,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1702160400000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E576,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.357898971},3.2640575055000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1140575055000004,3.1140575055000004]
[null,null,null,null,"2018-03-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E577,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1359263319999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E577,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3283933409999999},3.2321598365000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0821598365000002,3.0821598365000002]
[null,null,null,null,"2018-03-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E578,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0828672250000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E578,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2826417769999998},3.1827545009999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0327545009999999,3.0327545009999999]
[null,null,null,null,"2018-03-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E579,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.100046007},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E579,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3077370030000002},3.2038915050000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0538915050000002,3.0538915050000002]
[null,null,null,null,"2018-03-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E580,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0971523360000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E580,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.306400768},3.2017765520000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0517765520000002,3.0517765520000002]
[null,null,null,null,"2018-03-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E581,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0966697179999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E581,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3077845469999998},3.2022271325,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0522271325000001,3.0522271325000001]
[null,null,null,null,"2018-03-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E582,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.126933196},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E582,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3427932020000002},3.2348631990000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0848631990000004,3.0848631990000004]
[null,null,null,null,"2018-03-21",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E583) + IF(MONTH(E583) >= F583, 1, 0)","v":2018},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E583,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1535218189999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E583,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3695378219999998},{"$f":"IFERROR(AVERAGE(H583:I583),\"\")","v":3.2615298204999998},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J583 - K583,\"\")","v":3.1115298204999999},{"$f":"IFERROR(J583-K583+L583,\"\")","v":3.1115298204999999}]
[null,null,null,null,{"$f":"WORKDAY(E583,1,)","v":"2018-03-22"},{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E584,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.08584083},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E584,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2810814599999998},3.1834611449999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.033461145,3.033461145]
[null,null,null,null,"2018-03-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E585,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.122330152},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E585,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3308103729999998},3.2265702625000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0765702625000002,3.0765702625000002]
[null,null,null,null,"2018-03-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E586,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1196359870000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E586,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3274637669999998},3.223549877,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.073549877,3.073549877]
[null,null,null,null,"2018-03-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E587,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1127410289999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E587,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.307480967},3.2101109980000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0601109980000003,3.0601109980000003]
[null,null,null,null,"2018-03-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E588,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0807345759999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E588,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2755608409999999},3.1781477085000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0281477085000001,3.0281477085000001]
[null,null,null,null,"2018-03-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E589,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0730760930000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E589,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2664514910000002},3.1697637920000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0197637920000004,3.0197637920000004]
[null,null,null,null,"2018-03-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E590,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E590,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2018-04-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E591,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E591,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2018-04-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E592,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0935553609999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E592,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2831283080000002},3.1883418345000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0383418345000002,3.0383418345000002]
[null,null,null,null,"2018-04-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E593,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1176970220000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E593,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3081677859999998},3.212932404,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0629324040000001,3.0629324040000001]
[null,null,null,null,"2018-04-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E594,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1590322120000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E594,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3456528219999999},3.2523425169999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1023425169999999,3.1023425169999999]
[null,null,null,null,"2018-04-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E595,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1393327759999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E595,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3256547400000001},3.2324937579999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.082493758,3.082493758]
[null,null,null,null,"2018-04-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E596,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1478971040000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E596,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3328841439999999},3.2403906239999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0903906239999999,3.0903906239999999]
[null,null,null,null,"2018-04-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E597,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.172408431},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E597,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3531259680000001},3.2627671994999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1127671994999999,3.1127671994999999]
[null,null,null,null,"2018-04-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E598,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.123941115},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E598,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3048872920000001},3.2144142035000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0644142035000002,3.0644142035000002]
[null,null,null,null,"2018-04-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E599,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.172223389},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E599,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3501082200000001},3.2611658045,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1111658045000001,3.1111658045000001]
[null,null,null,null,"2018-04-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E600,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1648796890000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E600,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3422552300000001},3.2535674595000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1035674595000002,3.1035674595000002]
[null,null,null,null,"2018-04-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E601,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1822222949999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E601,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3539407300000001},3.2680815125000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1180815125000003,3.1180815125000003]
[null,null,null,null,"2018-04-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E602,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1550793210000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E602,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3251196090000001},3.2400994650000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0900994650000002,3.0900994650000002]
[null,null,null,null,"2018-04-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E603,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1373400810000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E603,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3087242099999998},3.2230321454999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0730321455,3.0730321455]
[null,null,null,null,"2018-04-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E604,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.211617049},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E604,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3833016520000001},3.2974593505000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1474593505000001,3.1474593505000001]
[null,null,null,null,"2018-04-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E605,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2058005700000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E605,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3784510540000001},3.2921258120000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1421258120000002,3.1421258120000002]
[null,null,null,null,"2018-04-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E606,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2364518250000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E606,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4115327139999998},3.3239922694999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1739922694999998,3.1739922694999998]
[null,null,null,null,"2018-04-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E607,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2445068030000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E607,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4175834300000001},3.3310451165000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1810451165000004,3.1810451165000004]
[null,null,null,null,"2018-04-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E608,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2322881379999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E608,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.405769426},3.3190287820000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1690287820000003,3.1690287820000003]
[null,null,null,null,"2018-04-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E609,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.196052173},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E609,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3700935279999999},3.2830728505,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1330728505000001,3.1330728505000001]
[null,null,null,null,"2018-04-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E610,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1583435209999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E610,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.330634914},3.2444892175,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0944892175000001,3.0944892175000001]
[null,null,null,null,"2018-04-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E611,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1307886370000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E611,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3049526079999998},3.2178706225,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0678706225000001,3.0678706225000001]
[null,null,null,null,"2018-05-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E612,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1221705860000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E612,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2908198259999999},3.206495206,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0564952060000001,3.0564952060000001]
[null,null,null,null,"2018-05-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E613,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.168760056},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E613,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3367711089999998},3.2527655824999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1027655825,3.1027655825]
[null,null,null,null,"2018-05-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E614,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1174366080000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E614,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2887626399999998},3.203099624,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0530996240000001,3.0530996240000001]
[null,null,null,null,"2018-05-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E615,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1251022659999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E615,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2997058930000001},3.2124040794999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0624040794999998,3.0624040794999998]
[null,null,null,null,"2018-05-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E616,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E616,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2018-05-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E617,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1685348520000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E617,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3433014249999999},3.2559181385000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1059181385000003,3.1059181385000003]
[null,null,null,null,"2018-05-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E618,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1917743270000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E618,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.370169948},3.2809721375000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1309721375000001,3.1309721375000001]
[null,null,null,null,"2018-05-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E619,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1662433920000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E619,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3433440349999999},3.2547937134999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1047937134999999,3.1047937134999999]
[null,null,null,null,"2018-05-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E620,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1869578089999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E620,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.363827798},3.2753928034999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1253928035,3.1253928035]
[null,null,null,null,"2018-05-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E621,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2126142899999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E621,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.391290863},3.3019525764999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1519525764999998,3.1519525764999998]
[null,null,null,null,"2018-05-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E622,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.23264057},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E622,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4121601890000002},3.3224003795000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1724003795000004,3.1724003795000004]
[null,null,null,null,"2018-05-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E623,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2240113159999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E623,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.404480741},3.3142460284999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1642460285,3.1642460285]
[null,null,null,null,"2018-05-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E624,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2686170560000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E624,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4512734100000002},3.3599452330000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2099452330000005,3.2099452330000005]
[null,null,null,null,"2018-05-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E625,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2376648239999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E625,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4246879649999999},3.3311763944999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1811763945,3.1811763945]
[null,null,null,null,"2018-05-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E626,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2376681559999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E626,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4265136260000002},3.332090891,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1820908910000001,3.1820908910000001]
[null,null,null,null,"2018-05-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E627,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2742608870000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E627,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4655509659999999},3.3699059265,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2199059265000001,3.2199059265000001]
[null,null,null,null,"2018-05-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E628,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.235087096},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E628,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.438263906},3.3366755010000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1866755010000003,3.1866755010000003]
[null,null,null,null,"2018-05-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E629,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.211566286},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E629,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4121633980000001},3.3118648420000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1618648420000004,3.1618648420000004]
[null,null,null,null,"2018-05-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E630,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1642213109999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E630,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.366554689},3.2653879999999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1153879999999998,3.1153879999999998]
[null,null,null,null,"2018-05-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E631,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E631,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2018-05-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E632,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.150226199},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E632,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3701208180000002},3.2601735085000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1101735085000004,3.1101735085000004]
[null,null,null,null,"2018-05-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E633,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1329634820000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E633,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.356078396},3.244520939,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0945209390000001,3.0945209390000001]
[null,null,null,null,"2018-05-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E634,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1167555020000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E634,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3332617},3.2250086009999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.075008601,3.075008601]
[null,null,null,null,"2018-06-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E635,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1776504160000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E635,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3635288989999998},3.2705896575,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1205896575000001,3.1205896575000001]
[null,null,null,null,"2018-06-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E636,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1781717540000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E636,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.363917324},3.271044539,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1210445390000001,3.1210445390000001]
[null,null,null,null,"2018-06-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E637,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.168907446},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E637,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3540168970000002},3.2614621714999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1114621714999999,3.1114621714999999]
[null,null,null,null,"2018-06-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E638,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2585300149999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E638,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4436588540000002},3.3510944345000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2010944345000003,3.2010944345000003]
[null,null,null,null,"2018-06-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E639,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2794530740000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E639,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4634045520000001},3.3714288130000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2214288130000002,3.2214288130000002]
[null,null,null,null,"2018-06-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E640,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2747734570000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E640,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4601851460000002},3.3674793015000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2174793015000005,3.2174793015000005]
[null,null,null,null,"2018-06-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E641,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2804322350000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E641,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4643356590000001},3.3723839470000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2223839470000004,3.2223839470000004]
[null,null,null,null,"2018-06-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E642,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.254381237},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E642,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4387969909999998},3.3465891139999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.196589114,3.196589114]
[null,null,null,null,"2018-06-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E643,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2163085210000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E643,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4011796940000001},3.3087441074999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1587441075,3.1587441075]
[null,null,null,null,"2018-06-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E644,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1744906789999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E644,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.35940394},3.2669473094999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1169473095,3.1169473095]
[null,null,null,null,"2018-06-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E645,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1737345289999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E645,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3562013959999999},3.2649679625000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1149679625000002,3.1149679625000002]
[null,null,null,null,"2018-06-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E646,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1866593600000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E646,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.368971363},3.2778153615000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1278153615000002,3.1278153615000002]
[null,null,null,null,"2018-06-19",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E647) + IF(MONTH(E647) >= F647, 1, 0)","v":2019},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E647,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1610663470000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E647,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3426238420000001},{"$f":"IFERROR(AVERAGE(H647:I647),\"\")","v":3.2518450945000001},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J647 - K647,\"\")","v":3.1018450945000002},{"$f":"IFERROR(J647-K647+L647,\"\")","v":3.1018450945000002}]
[null,null,null,null,{"$f":"WORKDAY(E647,1,)","v":"2018-06-20"},{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E648,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1729293709999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E648,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3520620860000001},3.2624957285000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1124957285000003,3.1124957285000003]
[null,null,null,null,"2018-06-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E649,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1629615850000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E649,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.343327312},3.2531444485000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1031444485000002,3.1031444485000002]
[null,null,null,null,"2018-06-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E650,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.188394443},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E650,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3741905000000001},3.2812924715,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1312924715000001,3.1312924715000001]
[null,null,null,null,"2018-06-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E651,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2006128380000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E651,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3880837349999999},3.2943482865,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1443482865000001,3.1443482865000001]
[null,null,null,null,"2018-06-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E652,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2102500369999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E652,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3990578880000002},3.3046539624999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1546539624999999,3.1546539624999999]
[null,null,null,null,"2018-06-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E653,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1893936389999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E653,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3797972540000001},3.2845954465,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1345954465000001,3.1345954465000001]
[null,null,null,null,"2018-06-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E654,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2059946500000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E654,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.39703219},3.30151342,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1515134200000001,3.1515134200000001]
[null,null,null,null,"2018-06-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E655,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2204773250000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E655,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4114322480000001},3.3159547864999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1659547865,3.1659547865]
[null,null,null,null,"2018-07-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E656,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2147033939999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E656,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4101362599999998},3.3124198269999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1624198269999999,3.1624198269999999]
[null,null,null,null,"2018-07-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E657,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2003708880000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E657,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3982629969999998},3.2993169425,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1493169425,3.1493169425]
[null,null,null,null,"2018-07-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E658,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2297552430000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E658,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.429272117},3.3295136799999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1795136799999999,3.1795136799999999]
[null,null,null,null,"2018-07-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E659,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2095091280000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E659,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4077978710000001},3.3086534995000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1586534995000002,3.1586534995000002]
[null,null,null,null,"2018-07-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E660,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2051638100000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E660,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4024209989999998},3.3037924045000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1537924045000003,3.1537924045000003]
[null,null,null,null,"2018-07-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E661,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2072242979999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E661,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4032953419999998},3.3052598199999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1552598199999999,3.1552598199999999]
[null,null,null,null,"2018-07-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E662,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2187304480000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E662,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.413459976},3.316095212,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1660952120000001,3.1660952120000001]
[null,null,null,null,"2018-07-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E663,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.219592666},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E663,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4149181300000002},3.3172553980000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1672553980000004,3.1672553980000004]
[null,null,null,null,"2018-07-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E664,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1996245829999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E664,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3945492270000002},3.297086905,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1470869050000001,3.1470869050000001]
[null,null,null,null,"2018-07-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E665,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1954311620000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E665,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3910560520000002},3.293243607,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1432436070000001,3.1432436070000001]
[null,null,null,null,"2018-07-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E666,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2098333330000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E666,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.402491323},3.3061623280000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1561623280000002,3.1561623280000002]
[null,null,null,null,"2018-07-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E667,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1816297410000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E667,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3755502580000001},3.2785899995000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1285899995000004,3.1285899995000004]
[null,null,null,null,"2018-07-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E668,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1562953949999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E668,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3514079639999999},3.2538516794999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1038516795,3.1038516795]
[null,null,null,null,"2018-07-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E669,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1186991270000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E669,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.314766289},3.2167327080000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0667327080000004,3.0667327080000004]
[null,null,null,null,"2018-07-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E670,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.155559346},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E670,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3580531740000001},3.2568062600000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1068062600000004,3.1068062600000004]
[null,null,null,null,"2018-07-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E671,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1819400280000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E671,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3836120269999999},3.2827760274999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1327760274999998,3.1327760274999998]
[null,null,null,null,"2018-07-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E672,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1785137049999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E672,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.379882174},3.2791979394999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1291979395,3.1291979395]
[null,null,null,null,"2018-07-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E673,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1729017009999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E673,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3747505169999998},3.2738261089999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1238261089999999,3.1238261089999999]
[null,null,null,null,"2018-07-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E674,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1896398650000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E674,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3930139019999999},3.2913268835,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1413268835000001,3.1413268835000001]
[null,null,null,null,"2018-07-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E675,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.197650694},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E675,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3996689610000002},3.2986598274999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1486598275,3.1486598275]
[null,null,null,null,"2018-07-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E676,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.25963446},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E676,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4615736199999998},3.3606040400000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2106040400000002,3.2106040400000002]
[null,null,null,null,"2018-07-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E677,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2206846169999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E677,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4250669729999998},3.3228757949999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1728757949999999,3.1728757949999999]
[null,null,null,null,"2018-08-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E678,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2572459579999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E678,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.460759425},3.3590026914999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2090026914999998,3.2090026914999998]
[null,null,null,null,"2018-08-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E679,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2486281830000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E679,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4515500769999998},3.3500891299999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2000891299999998,3.2000891299999998]
[null,null,null,null,"2018-08-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E680,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1982239890000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E680,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.395492387},3.2968581879999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1468581879999999,3.1468581879999999]
[null,null,null,null,"2018-08-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E681,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.164985465},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E681,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3614607969999999},3.2632231310000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1132231310000003,3.1132231310000003]
[null,null,null,null,"2018-08-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E682,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1748531130000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E682,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.376312762},3.2755829375000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1255829375000004,3.1255829375000004]
[null,null,null,null,"2018-08-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E683,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1641864530000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E683,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3652346030000002},3.2647105280000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1147105280000003,3.1147105280000003]
[null,null,null,null,"2018-08-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E684,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.155619605},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E684,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.356003125},3.255811365,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1058113650000001,3.1058113650000001]
[null,null,null,null,"2018-08-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E685,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1216444449999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E685,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3207612499999999},3.2212028474999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0712028474999999,3.0712028474999999]
[null,null,null,null,"2018-08-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E686,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.139022073},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E686,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3395359199999999},3.2392789965,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0892789965,3.0892789965]
[null,null,null,null,"2018-08-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E687,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1335286330000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E687,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3336022779999999},3.2335654555,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0835654555000001,3.0835654555000001]
[null,null,null,null,"2018-08-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E688,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.097189126},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E688,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.29787104},3.1975300830000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0475300830000003,3.0475300830000003]
[null,null,null,null,"2018-08-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E689,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1094229499999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E689,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3104295439999998},3.2099262469999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0599262469999999,3.0599262469999999]
[null,null,null,null,"2018-08-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E690,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1114924469999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E690,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3139022909999998},3.2126973689999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0626973689999999,3.0626973689999999]
[null,null,null,null,"2018-08-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E691,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1031497990000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E691,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.302639713},3.2028947560000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0528947560000002,3.0528947560000002]
[null,null,null,null,"2018-08-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E692,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1454395640000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E692,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.346145039},3.2457923014999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0957923015,3.0957923015]
[null,null,null,null,"2018-08-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E693,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1472648190000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E693,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3469378289999998},3.247101324,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.097101324,3.097101324]
[null,null,null,null,"2018-08-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E694,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1516823469999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E694,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3502248570000002},3.2509536020000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1009536020000001,3.1009536020000001]
[null,null,null,null,"2018-08-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E695,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.155359475},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E695,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3556305489999998},3.2554950119999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.105495012,3.105495012]
[null,null,null,null,"2018-08-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E696,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E696,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2018-08-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E697,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1760654279999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E697,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3765319389999999},3.2762986834999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1262986835,3.1262986835]
[null,null,null,null,"2018-08-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E698,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.209383409},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E698,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.413466761},3.3114250849999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1614250849999999,3.1614250849999999]
[null,null,null,null,"2018-08-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E699,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1800744679999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E699,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3841815199999998},3.2821279939999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1321279939999997,3.1321279939999997]
[null,null,null,null,"2018-08-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E700,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1635222629999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E700,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3676302900000001},3.2655762765,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1155762765000001,3.1155762765000001]
[null,null,null,null,"2018-09-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E701,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1349026470000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E701,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3497469030000002},3.2423247750000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0923247750000002,3.0923247750000002]
[null,null,null,null,"2018-09-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E702,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1596041700000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E702,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3766340619999999},3.2681191160000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1181191160000004,3.1181191160000004]
[null,null,null,null,"2018-09-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E703,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.207500317},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E703,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4267889930000002},3.3171446549999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.167144655,3.167144655]
[null,null,null,null,"2018-09-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E704,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.161109766},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E704,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.388243707},3.2746767365,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1246767365000001,3.1246767365000001]
[null,null,null,null,"2018-09-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E705,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1920853139999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E705,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4217577349999999},3.3069215244999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1569215245,3.1569215245]
[null,null,null,null,"2018-09-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E706,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2073185799999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E706,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4383067509999998},3.3228126654999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1728126655,3.1728126655]
[null,null,null,null,"2018-09-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E707,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2310217319999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E707,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.461298728},3.3461602299999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1961602299999998,3.1961602299999998]
[null,null,null,null,"2018-09-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E708,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.226352511},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E708,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4545589209999998},3.3404557160000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1904557160000002,3.1904557160000002]
[null,null,null,null,"2018-09-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E709,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2410115350000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E709,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4695691740000001},3.3552903545000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2052903545000002,3.2052903545000002]
[null,null,null,null,"2018-09-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E710,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2542008},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E710,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4825222760000001},3.3683615380000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2183615380000004,3.2183615380000004]
[null,null,null,null,"2018-09-17",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E711) + IF(MONTH(E711) >= F711, 1, 0)","v":2019},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E711,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2566275870000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E711,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.484337574},{"$f":"IFERROR(AVERAGE(H711:I711),\"\")","v":3.3704825805},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J711 - K711,\"\")","v":3.2204825805000001},{"$f":"IFERROR(J711-K711+L711,\"\")","v":3.2204825805000001}]
[null,null,null,null,{"$f":"WORKDAY(E711,1,)","v":"2018-09-18"},{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E712,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2810089979999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E712,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5116207840000002},3.3963148910000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2463148910000004,3.2463148910000004]
[null,null,null,null,"2018-09-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E713,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3247984220000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E713,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5585969309999999},3.4416976765,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2916976765000001,3.2916976765000001]
[null,null,null,null,"2018-09-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E714,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3038032149999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E714,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.535862361},3.4198327879999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.269832788,3.269832788]
[null,null,null,null,"2018-09-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E715,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2682711950000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E715,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5006573580000002},3.3844642765000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2344642765000002,3.2344642765000002]
[null,null,null,null,"2018-09-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E716,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.315458134},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E716,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5541690090000002},3.4348135715000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2848135715000004,3.2848135715000004]
[null,null,null,null,"2018-09-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E717,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3439851749999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E717,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5803478420000001},3.4621665085000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3121665085000003,3.3121665085000003]
[null,null,null,null,"2018-09-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E718,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3111624009999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E718,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5465036319999999},3.4288330164999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2788330164999997,3.2788330164999997]
[null,null,null,null,"2018-09-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E719,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.298019434},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E719,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.537255365},3.4176373995000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2676373995000003,3.2676373995000003]
[null,null,null,null,"2018-09-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E720,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2769581209999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E720,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5213445540000001},3.3991513375000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2491513375000003,3.2491513375000003]
[null,null,null,null,"2018-10-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E721,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2779843120000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E721,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5250556230000001},3.4015199675000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2515199675000002,3.2515199675000002]
[null,null,null,null,"2018-10-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E722,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2581360680000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E722,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5053640079999999},3.3817500379999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2317500379999999,3.2317500379999999]
[null,null,null,null,"2018-10-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E723,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2746281100000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E723,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5172860099999999},3.3959570599999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2459570599999998,3.2459570599999998]
[null,null,null,null,"2018-10-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E724,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3344236409999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E724,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5774441220000002},3.4559338815,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3059338815000001,3.3059338815000001]
[null,null,null,null,"2018-10-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E725,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3765638820000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E725,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6205723669999998},3.4985681245000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3485681245000003,3.3485681245000003]
[null,null,null,null,"2018-10-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E726,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.349334346},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E726,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.599123396},3.4742288710000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3242288710000003,3.3242288710000003]
[null,null,null,null,"2018-10-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E727,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.370959262},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E727,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6239707430000001},3.4974650025000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3474650025000003,3.3474650025000003]
[null,null,null,null,"2018-10-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E728,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4147623810000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E728,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6665653479999998},3.5406638644999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3906638645,3.3906638645]
[null,null,null,null,"2018-10-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E729,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.41451605},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E729,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6659158839999999},3.540215967,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3902159670000001,3.3902159670000001]
[null,null,null,null,"2018-10-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E730,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3778119160000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E730,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.633109841},3.5054608785000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3554608785000002,3.3554608785000002]
[null,null,null,null,"2018-10-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E731,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3575031480000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E731,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6083362440000002},3.4829196960000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3329196960000003,3.3329196960000003]
[null,null,null,null,"2018-10-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E732,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3546771870000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E732,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.610118028},3.4823976075000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3323976075000004,3.3323976075000004]
[null,null,null,null,"2018-10-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E733,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3064082109999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E733,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.563316843},3.4348625269999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.284862527,3.284862527]
[null,null,null,null,"2018-10-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E734,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3078080390000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E734,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5660454170000002},3.4369267280000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2869267280000005,3.2869267280000005]
[null,null,null,null,"2018-10-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E735,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3157888089999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E735,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5750096810000001},3.4453992449999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.295399245,3.295399245]
[null,null,null,null,"2018-10-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E736,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2798367060000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E736,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5417805360000001},3.4108086210000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2608086210000002,3.2608086210000002]
[null,null,null,null,"2018-10-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E737,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.253847972},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E737,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5160509109999998},3.3849494414999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2349494415,3.2349494415]
[null,null,null,null,"2018-10-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E738,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2324505120000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E738,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4923562480000001},3.3624033799999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.21240338,3.21240338]
[null,null,null,null,"2018-10-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E739,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.234455686},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E739,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5040458650000001},3.3692507755000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2192507755000004,3.2192507755000004]
[null,null,null,null,"2018-10-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E740,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1937507809999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E740,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4615826740000002},3.3276667275,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1776667275000001,3.1776667275000001]
[null,null,null,null,"2018-10-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E741,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2155623219999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E741,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4868906719999999},3.3512264969999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2012264969999999,3.2012264969999999]
[null,null,null,null,"2018-10-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E742,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.204278119},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E742,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4793001710000002},3.3417891449999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.191789145,3.191789145]
[null,null,null,null,"2018-10-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E743,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.249003858},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E743,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5225908800000001},3.3857973690000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2357973690000001,3.2357973690000001]
[null,null,null,null,"2018-11-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E744,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2515151420000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E744,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5317999609999999},3.3916575514999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2416575514999999,3.2416575514999999]
[null,null,null,null,"2018-11-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E745,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.279205927},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E745,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5583284339999999},3.4187671804999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2687671804999998,3.2687671804999998]
[null,null,null,null,"2018-11-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E746,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2862427740000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E746,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5655969729999999},3.4259198734999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2759198734999999,3.2759198734999999]
[null,null,null,null,"2018-11-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E747,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3168987749999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E747,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.597063474},3.4569811244999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3069811245,3.3069811245]
[null,null,null,null,"2018-11-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E748,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3176505669999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E748,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5942176469999998},3.455934107,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3059341070000001,3.3059341070000001]
[null,null,null,null,"2018-11-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E749,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3482621030000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E749,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6253843830000001},3.4868232429999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.336823243,3.336823243]
[null,null,null,null,"2018-11-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E750,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.304033097},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E750,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5807864820000002},3.4424097895000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2924097895000002,3.2924097895000002]
[null,null,null,null,"2018-11-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E751,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2749591950000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E751,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5520043010000002},3.4134817480000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2634817480000002,3.2634817480000002]
[null,null,null,null,"2018-11-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E752,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3495531459999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E752,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.633043952},3.4912985489999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3412985489999998,3.3412985489999998]
[null,null,null,null,"2018-11-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E753,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3852305230000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E753,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6720171989999999},3.5286238609999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3786238609999999,3.3786238609999999]
[null,null,null,null,"2018-11-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E754,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3552800330000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E754,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.64341319},3.4993466115,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3493466115000001,3.3493466115000001]
[null,null,null,null,"2018-11-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E755,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4049692669999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E755,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7112884660000001},3.5581288664999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4081288664999998,3.4081288664999998]
[null,null,null,null,"2018-11-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E756,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4039045990000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E756,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7086736239999998},3.5562891114999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4062891115,3.4062891115]
[null,null,null,null,"2018-11-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E757,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.45986802},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E757,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7680744910000001},3.6139712555000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4639712555000002,3.4639712555000002]
[null,null,null,null,"2018-11-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E758,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4410461969999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E758,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7508577609999998},3.5959519789999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4459519789999997,3.4459519789999997]
[null,null,null,null,"2018-11-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E759,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4435207490000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E759,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.754989095},3.5992549220000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4492549220000002,3.4492549220000002]
[null,null,null,null,"2018-11-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E760,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.411768779},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E760,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7217446340000002},3.5667567065000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4167567065000002,3.4167567065000002]
[null,null,null,null,"2018-11-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E761,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4359845199999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E761,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7453768950000002},3.5906807074999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4406807074999999,3.4406807074999999]
[null,null,null,null,"2018-11-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E762,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4404230619999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E762,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7516395299999998},3.5960312959999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4460312959999997,3.4460312959999997]
[null,null,null,null,"2018-11-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E763,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4636964140000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E763,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7760747079999999},3.6198855610000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4698855610000003,3.4698855610000003]
[null,null,null,null,"2018-11-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E764,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4462792439999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E764,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7592541609999999},3.6027667024999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4527667025,3.4527667025]
[null,null,null,null,"2018-11-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E765,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4922258739999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E765,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8114811359999998},3.6518535050000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5018535050000001,3.5018535050000001]
[null,null,null,null,"2018-12-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E766,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4374833040000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E766,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8225402430000002},3.6300117735000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4800117735000002,3.4800117735000002]
[null,null,null,null,"2018-12-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E767,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3935957019999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E767,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7876615450000002},3.5906286234999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4406286234999999,3.4406286234999999]
[null,null,null,null,"2018-12-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E768,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3989357779999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E768,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8024295559999999},3.6006826670000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4506826670000001,3.4506826670000001]
[null,null,null,null,"2018-12-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E769,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.314890229},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E769,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7181557949999999},3.5165230119999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.366523012,3.366523012]
[null,null,null,null,"2018-12-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E770,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3194745120000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E770,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7257076910000002},3.5225911015000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3725911015000003,3.3725911015000003]
[null,null,null,null,"2018-12-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E771,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.191413426},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E771,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.592645445},3.3920294355,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2420294355000001,3.2420294355000001]
[null,null,null,null,"2018-12-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E772,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2225083479999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E772,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6255826550000001},3.4240455015000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2740455015000003,3.2740455015000003]
[null,null,null,null,"2018-12-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E773,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3080693129999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E773,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7094472180000002},3.5087582655,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3587582655000001,3.3587582655000001]
[null,null,null,null,"2018-12-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E774,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2966972659999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E774,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6924586549999998},3.4945779605,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3445779605000001,3.3445779605000001]
[null,null,null,null,"2018-12-14",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E775) + IF(MONTH(E775) >= F775, 1, 0)","v":2019},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E775,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2659940110000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E775,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6565795900000002},{"$f":"IFERROR(AVERAGE(H775:I775),\"\")","v":3.4612868004999999},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J775 - K775,\"\")","v":3.3112868005},{"$f":"IFERROR(J775-K775+L775,\"\")","v":3.3112868005}]
[null,null,null,null,{"$f":"WORKDAY(E775,1,)","v":"2018-12-17"},{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E776,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2819668819999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E776,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6750110550000001},3.4784889684999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3284889684999999,3.3284889684999999]
[null,null,null,null,"2018-12-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E777,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2948222829999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E777,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6892664480000001},3.4920443655,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3420443655000001,3.3420443655000001]
[null,null,null,null,"2018-12-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E778,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.298646245},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E778,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.692311911},3.4954790779999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3454790779999999,3.3454790779999999]
[null,null,null,null,"2018-12-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E779,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2842769239999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E779,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.679661571},3.4819692474999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3319692475,3.3319692475]
[null,null,null,null,"2018-12-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E780,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.331126545},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E780,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7265008179999999},3.5288136815,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3788136815000001,3.3788136815000001]
[null,null,null,null,"2018-12-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E781,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2855153860000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E781,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6810014249999998},3.4832584055,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3332584055000001,3.3332584055000001]
[null,null,null,null,"2018-12-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E782,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E782,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2018-12-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E783,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E783,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2018-12-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E784,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3232580519999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E784,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7154540649999999},3.5193560584999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3693560584999998,3.3693560584999998]
[null,null,null,null,"2018-12-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E785,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3010171540000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E785,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6900877109999999},3.4955524325000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3455524325000003,3.3455524325000003]
[null,null,null,null,"2018-12-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E786,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3116030200000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E786,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7040334029999999},3.5078182115000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3578182115000001,3.3578182115000001]
[null,null,null,null,"2019-01-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E787,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E787,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2019-01-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E788,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2740967599999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E788,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6603028580000001},3.4671998090000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3171998090000003,3.3171998090000003]
[null,null,null,null,"2019-01-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E789,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2370032750000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E789,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.626412046},3.4317076604999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2817076605,3.2817076605]
[null,null,null,null,"2019-01-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E790,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3048062520000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E790,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.700442513},3.5026243825000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3526243825000002,3.3526243825000002]
[null,null,null,null,"2019-01-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E791,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.272963963},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E791,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6643046909999999},3.4686343270000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3186343270000003,3.3186343270000003]
[null,null,null,null,"2019-01-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E792,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3008901860000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E792,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7014244829999998},3.5011573345000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3511573345000003,3.3511573345000003]
[null,null,null,null,"2019-01-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E793,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2616397699999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E793,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6635153260000002},3.4625775480000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3125775480000001,3.3125775480000001]
[null,null,null,null,"2019-01-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E794,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.284435255},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E794,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6875546209999999},3.4859949380000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3359949380000002,3.3359949380000002]
[null,null,null,null,"2019-01-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E795,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3148394030000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E795,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7115949189999999},3.513217161,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3632171610000001,3.3632171610000001]
[null,null,null,null,"2019-01-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E796,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3020072950000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E796,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6973551150000001},3.4996812049999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.349681205,3.349681205]
[null,null,null,null,"2019-01-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E797,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2579501880000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E797,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6537905359999998},3.4558703619999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3058703619999998,3.3058703619999998]
[null,null,null,null,"2019-01-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E798,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2787996860000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E798,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6704842599999998},3.4746419729999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3246419729999999,3.3246419729999999]
[null,null,null,null,"2019-01-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E799,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3026134699999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E799,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6910160300000001},3.49681475,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3468147500000001,3.3468147500000001]
[null,null,null,null,"2019-01-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E800,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.301569094},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E800,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6851115700000001},3.4933403319999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3433403319999999,3.3433403319999999]
[null,null,null,null,"2019-01-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E801,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2754836439999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E801,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6551570689999999},3.4653203564999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3153203565,3.3153203565]
[null,null,null,null,"2019-01-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E802,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2673159159999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E802,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6471589089999998},3.4572374124999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3072374124999997,3.3072374124999997]
[null,null,null,null,"2019-01-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E803,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2556525519999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E803,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6350281610000001},3.4453403565,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2953403565000001,3.2953403565000001]
[null,null,null,null,"2019-01-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E804,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2005050929999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E804,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5828135699999999},3.3916593314999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2416593314999997,3.2416593314999997]
[null,null,null,null,"2019-01-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E805,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2185462120000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E805,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.60190235},3.4102242810000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2602242810000002,3.2602242810000002]
[null,null,null,null,"2019-01-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E806,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.180683814},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E806,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5612395320000001},3.370961673,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2209616730000001,3.2209616730000001]
[null,null,null,null,"2019-01-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E807,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1668374340000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E807,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5417311640000002},3.3542842990000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2042842990000002,3.2042842990000002]
[null,null,null,null,"2019-01-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E808,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1437798319999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E808,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5183389310000002},3.3310593815000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1810593815000003,3.1810593815000003]
[null,null,null,null,"2019-01-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E809,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1086309239999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E809,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4854480269999999},3.2970394755000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1470394755000002,3.1470394755000002]
[null,null,null,null,"2019-02-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E810,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.122709119},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E810,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4728951970000002},3.2978021580000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1478021580000002,3.1478021580000002]
[null,null,null,null,"2019-02-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E811,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1519201849999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E811,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5054674000000001},3.3286937925000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1786937925000003,3.1786937925000003]
[null,null,null,null,"2019-02-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E812,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1020610870000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E812,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4508899149999999},3.2764755010000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1264755010000003,3.1264755010000003]
[null,null,null,null,"2019-02-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E813,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0840862690000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E813,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4336654279999999},3.2588758484999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1088758484999999,3.1088758484999999]
[null,null,null,null,"2019-02-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E814,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0588578690000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E814,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4079873300000001},3.2334225994999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0834225995,3.0834225995]
[null,null,null,null,"2019-02-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E815,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.038116177},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E815,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3906202369999998},3.2143682069999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0643682069999998,3.0643682069999998]
[null,null,null,null,"2019-02-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E816,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.048536989},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E816,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.400160734},3.2243488615000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0743488615000003,3.0743488615000003]
[null,null,null,null,"2019-02-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E817,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0585290500000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E817,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4107656550000001},3.2346473525000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0846473525000002,3.0846473525000002]
[null,null,null,null,"2019-02-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E818,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0480507509999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E818,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4064439150000001},3.2272473330000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0772473330000003,3.0772473330000003]
[null,null,null,null,"2019-02-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E819,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0130216179999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E819,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3695335549999998},3.1912775865,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0412775865000001,3.0412775865000001]
[null,null,null,null,"2019-02-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E820,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0348113360000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E820,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3904639940000001},3.2126376649999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.062637665,3.062637665]
[null,null,null,null,"2019-02-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E821,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0266900940000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E821,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3864062669999999},3.2065481805,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0565481805000001,3.0565481805000001]
[null,null,null,null,"2019-02-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E822,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.037150097},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E822,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3958896749999998},3.2165198859999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.066519886,3.066519886]
[null,null,null,null,"2019-02-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E823,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0422996580000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E823,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4006523180000001},3.2214759879999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.071475988,3.071475988]
[null,null,null,null,"2019-02-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E824,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.059286443},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E824,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4189088669999999},3.2390976550000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0890976550000002,3.0890976550000002]
[null,null,null,null,"2019-02-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E825,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0229835500000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E825,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3829807600000001},3.2029821549999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.052982155,3.052982155]
[null,null,null,null,"2019-02-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E826,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0435166379999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E826,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3976490469999998},3.2205828424999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0705828424999999,3.0705828424999999]
[null,null,null,null,"2019-02-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E827,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.065712279},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E827,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4186138009999998},3.2421630399999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.09216304,3.09216304]
[null,null,null,null,"2019-02-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E828,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.120576748},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E828,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4773075769999999},3.2989421624999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1489421625,3.1489421625]
[null,null,null,null,"2019-02-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E829,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1236274609999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E829,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4806606520000001},3.3021440565,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1521440565000001,3.1521440565000001]
[null,null,null,null,"2019-03-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E830,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0999233400000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E830,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4588499750000001},3.2793866574999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1293866575,3.1293866575]
[null,null,null,null,"2019-03-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E831,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0652771150000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E831,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4242434479999999},3.2447602815000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0947602815000002,3.0947602815000002]
[null,null,null,null,"2019-03-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E832,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0630569639999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E832,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4171959319999998},3.2401264479999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0901264479999999,3.0901264479999999]
[null,null,null,null,"2019-03-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E833,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0050680879999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E833,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3591598610000002},3.1821139745,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0321139745000001,3.0321139745000001]
[null,null,null,null,"2019-03-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E834,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9485516879999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E834,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3011302109999998},3.1248409494999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9748409494999999,2.9748409494999999]
[null,null,null,null,"2019-03-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E835,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.996433642},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E835,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3501080879999998},3.1732708650000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0232708650000002,3.0232708650000002]
[null,null,null,null,"2019-03-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E836,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9774027529999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E836,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3307601149999999},3.1540814340000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0040814340000002,3.0040814340000002]
[null,null,null,null,"2019-03-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E837,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9726820489999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E837,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3246223970000002},3.148652223,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9986522230000001,2.9986522230000001]
[null,null,null,null,"2019-03-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E838,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0061184220000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E838,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.359077198},3.1825978099999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0325978099999999,3.0325978099999999]
[null,null,null,null,"2019-03-14",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E839) + IF(MONTH(E839) >= F839, 1, 0)","v":2019},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E839,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.997355255},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E839,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3534989610000001},{"$f":"IFERROR(AVERAGE(H839:I839),\"\")","v":3.1754271080000001},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J839 - K839,\"\")","v":3.0254271080000001},{"$f":"IFERROR(J839-K839+L839,\"\")","v":3.0254271080000001}]
[null,null,null,null,{"$f":"WORKDAY(E839,1,)","v":"2019-03-15"},{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E840,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.974531271},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E840,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3284519879999999},3.1514916294999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0014916294999998,3.0014916294999998]
[null,null,null,null,"2019-03-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E841,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.947755833},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E841,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3002761870000001},3.1240160100000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9740160100000002,2.9740160100000002]
[null,null,null,null,"2019-03-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E842,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9343310960000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E842,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2876598719999999},3.110995484,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9609954840000001,2.9609954840000001]
[null,null,null,null,"2019-03-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E843,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8780375199999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E843,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2319959090000001},3.0550167144999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9050167144999999,2.9050167144999999]
[null,null,null,null,"2019-03-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E844,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8130226340000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E844,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1651509309999999},2.9890867825000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8390867825000003,2.8390867825000003]
[null,null,null,null,"2019-03-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E845,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7808720220000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E845,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1391325769999998},2.9600022995000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8100022995000002,2.8100022995000002]
[null,null,null,null,"2019-03-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E846,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7728901420000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E846,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.133145217},2.9530176795000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8030176795000004,2.8030176795000004]
[null,null,null,null,"2019-03-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E847,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8145305760000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E847,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1723068049999998},2.9934186905,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8434186905000001,2.8434186905000001]
[null,null,null,null,"2019-03-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E848,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8090666849999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E848,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1665865169999998},2.9878266010000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8378266010000002,2.8378266010000002]
[null,null,null,null,"2019-03-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E849,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8213086509999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E849,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.179357757},3.0003332039999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.850333204,2.850333204]
[null,null,null,null,"2019-03-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E850,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8238380460000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E850,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1813105089999998},3.0025742774999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8525742775,2.8525742775]
[null,null,null,null,"2019-04-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E851,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8447066329999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E851,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2048898700000001},3.0247982515,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8747982515000001,2.8747982515000001]
[null,null,null,null,"2019-04-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E852,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8086002149999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E852,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1666664309999999},2.9876333229999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8376333229999999,2.8376333229999999]
[null,null,null,null,"2019-04-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E853,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.857385249},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E853,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2156206329999999},3.0365029410000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8865029410000003,2.8865029410000003]
[null,null,null,null,"2019-04-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E854,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8807883630000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E854,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2366542580000002},3.0587213105000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9087213105000003,2.9087213105000003]
[null,null,null,null,"2019-04-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E855,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9002310609999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E855,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2570425919999999},3.0786368264999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9286368265,2.9286368265]
[null,null,null,null,"2019-04-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E856,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8921775520000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E856,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.247071504},3.0696245280000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9196245280000004,2.9196245280000004]
[null,null,null,null,"2019-04-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E857,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8840972749999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E857,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2393778769999999},3.0617375759999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9117375759999997,2.9117375759999997]
[null,null,null,null,"2019-04-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E858,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8590010619999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E858,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2134726310000001},3.0362368465,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8862368465000001,2.8862368465000001]
[null,null,null,null,"2019-04-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E859,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8921880390000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E859,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2473580700000002},3.0697730545000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9197730545000002,2.9197730545000002]
[null,null,null,null,"2019-04-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E860,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9414704920000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E860,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2990494510000001},3.1202599715000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9702599715000004,2.9702599715000004]
[null,null,null,null,"2019-04-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E861,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9178340509999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E861,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2803889179999999},3.0991114844999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9491114844999999,2.9491114844999999]
[null,null,null,null,"2019-04-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E862,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9147993589999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E862,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2764418549999998},3.0956206069999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9456206069999999,2.9456206069999999]
[null,null,null,null,"2019-04-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E863,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9267229179999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E863,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2896139880000002},3.1081684530000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9581684530000003,2.9581684530000003]
[null,null,null,null,"2019-04-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E864,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8955335629999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E864,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2575850979999998},3.0765593304999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9265593304999999,2.9265593304999999]
[null,null,null,null,"2019-04-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E865,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E865,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2019-04-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E866,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E866,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2019-04-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E867,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.908905088},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E867,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2711862809999999},3.0900456844999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9400456844999998,2.9400456844999998]
[null,null,null,null,"2019-04-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E868,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8669020349999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E868,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2240111499999999},3.0454565924999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8954565925,2.8954565925]
[null,null,null,null,"2019-04-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E869,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8499258959999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E869,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.203620822},3.0267733589999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.876773359,2.876773359]
[null,null,null,null,"2019-04-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E870,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.83764737},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E870,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.190191945},3.0139196574999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8639196574999999,2.8639196574999999]
[null,null,null,null,"2019-04-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E871,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8310979970000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E871,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1835931419999999},3.0073455695,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8573455695000001,2.8573455695000001]
[null,null,null,null,"2019-04-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E872,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8463288260000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E872,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1964699369999998},3.0213993815000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8713993815000003,2.8713993815000003]
[null,null,null,null,"2019-05-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E873,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8229176329999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E873,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1602352730000001},2.991576453,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8415764530000001,2.8415764530000001]
[null,null,null,null,"2019-05-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E874,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.847961481},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E874,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1851861110000002},3.0165737960000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8665737960000004,2.8665737960000004]
[null,null,null,null,"2019-05-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E875,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8765794659999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E875,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2157000450000002},3.0461397555,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8961397555000001,2.8961397555000001]
[null,null,null,null,"2019-05-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E876,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E876,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2019-05-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E877,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.842459807},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E877,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1815040309999998},3.0119819190000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8619819190000002,2.8619819190000002]
[null,null,null,null,"2019-05-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E878,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8304638560000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E878,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1790098100000002},3.0047368329999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.854736833,2.854736833]
[null,null,null,null,"2019-05-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E879,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8433972870000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E879,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2007799819999998},3.0220886345000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8720886345000003,2.8720886345000003]
[null,null,null,null,"2019-05-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E880,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8605621480000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E880,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2154431319999999},3.0380026400000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8880026400000003,2.8880026400000003]
[null,null,null,null,"2019-05-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E881,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8529589849999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E881,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2062373989999999},3.0295981919999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.879598192,2.879598192]
[null,null,null,null,"2019-05-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E882,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.848543544},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E882,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2074374240000001},3.027990484,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8779904840000001,2.8779904840000001]
[null,null,null,null,"2019-05-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E883,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8284927600000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E883,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1852130139999999},3.006852887,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8568528870000001,2.8568528870000001]
[null,null,null,null,"2019-05-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E884,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8253376829999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E884,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1831008829999998},3.0042192829999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8542192829999999,2.8542192829999999]
[null,null,null,null,"2019-05-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E885,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8084940299999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E885,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.162432028},2.9854630289999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.835463029,2.835463029]
[null,null,null,null,"2019-05-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E886,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8284021190000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E886,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1836727960000002},3.0060374575000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8560374575000003,2.8560374575000003]
[null,null,null,null,"2019-05-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E887,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.853295857},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E887,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2118735979999999},3.0325847274999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8825847274999998,2.8825847274999998]
[null,null,null,null,"2019-05-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E888,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8316789189999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E888,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1923512039999999},3.0120150614999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8620150614999997,2.8620150614999997]
[null,null,null,null,"2019-05-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E889,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7942441499999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E889,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1648511529999999},2.9795476514999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8295476515,2.8295476515]
[null,null,null,null,"2019-05-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E890,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.783127307},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E890,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1572946769999999},2.9702109920000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8202109920000002,2.8202109920000002]
[null,null,null,null,"2019-05-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E891,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E891,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2019-05-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E892,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7832706680000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E892,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1562540509999999},2.9697623594999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8197623594999999,2.8197623594999999]
[null,null,null,null,"2019-05-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E893,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.786072909},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E893,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1598525670000002},2.9729627380000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8229627380000002,2.8229627380000002]
[null,null,null,null,"2019-05-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E894,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7790573190000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E894,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.150843091},2.9649502050000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8149502050000001,2.8149502050000001]
[null,null,null,null,"2019-05-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E895,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7707684339999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E895,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.140855234},2.9558118339999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.805811834,2.805811834]
[null,null,null,null,"2019-06-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E896,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7444094410000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E896,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1193161059999999},2.9318627734999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7818627734999999,2.7818627734999999]
[null,null,null,null,"2019-06-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E897,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7709852810000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E897,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1484514269999999},2.9597183540000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8097183540000001,2.8097183540000001]
[null,null,null,null,"2019-06-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E898,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7412232919999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E898,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.110395113},2.9258092025,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7758092025000001,2.7758092025000001]
[null,null,null,null,"2019-06-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E899,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.700799929},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E899,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.067125742},2.8839628355000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7339628355000003,2.7339628355000003]
[null,null,null,null,"2019-06-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E900,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6671224090000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E900,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0369289660000001},2.8520256875000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7020256875000004,2.7020256875000004]
[null,null,null,null,"2019-06-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E901,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6731651799999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E901,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0385605},2.8558628399999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.70586284,2.70586284]
[null,null,null,null,"2019-06-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E902,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6635492090000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E902,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0290913779999999},2.8463202934999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6963202934999999,2.6963202934999999]
[null,null,null,null,"2019-06-12",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E903) + IF(MONTH(E903) >= F903, 1, 0)","v":2020},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E903,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6927094579999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E903,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0582829039999999},{"$f":"IFERROR(AVERAGE(H903:I903),\"\")","v":2.8754961809999999},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J903 - K903,\"\")","v":2.725496181},{"$f":"IFERROR(J903-K903+L903,\"\")","v":2.725496181}]
[null,null,null,null,{"$f":"WORKDAY(E903,1,)","v":"2019-06-13"},{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E904,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6549582960000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E904,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.023336365},2.8391473305000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6891473305000004,2.6891473305000004]
[null,null,null,null,"2019-06-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E905,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6559348580000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E905,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0274745539999999},2.8417047059999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6917047059999999,2.6917047059999999]
[null,null,null,null,"2019-06-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E906,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6689347880000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E906,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0365512579999998},2.8527430229999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.702743023,2.702743023]
[null,null,null,null,"2019-06-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E907,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6200247000000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E907,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.986294714},2.8031597069999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6531597069999999,2.6531597069999999]
[null,null,null,null,"2019-06-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E908,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6459598020000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E908,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0141645819999998},2.8300621919999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6800621919999998,2.6800621919999998]
[null,null,null,null,"2019-06-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E909,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5862347899999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E909,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9427083949999999},2.7644715924999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6144715924999997,2.6144715924999997]
[null,null,null,null,"2019-06-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E910,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6126615069999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E910,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.966302325},2.7894819159999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6394819159999998,2.6394819159999998]
[null,null,null,null,"2019-06-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E911,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.582783075},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E911,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.932311318},2.7575471965,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6075471965000001,2.6075471965000001]
[null,null,null,null,"2019-06-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E912,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5725500480000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E912,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9212392230000002},2.7468946355000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5968946355000004,2.5968946355000004]
[null,null,null,null,"2019-06-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E913,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5995979020000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E913,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9437425230000001},2.7716702125000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6216702125000002,2.6216702125000002]
[null,null,null,null,"2019-06-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E914,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6152431630000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E914,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.963323173},2.7892831679999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.639283168,2.639283168]
[null,null,null,null,"2019-06-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E915,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6304815669999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E915,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.977228819},2.803855193,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6538551930000001,2.6538551930000001]
[null,null,null,null,"2019-07-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E916,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5825982349999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E916,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.936732568},2.7596654014999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6096654015,2.6096654015]
[null,null,null,null,"2019-07-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E917,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5127154009999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E917,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8601742560000001},2.6864448285,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5364448285000001,2.5364448285000001]
[null,null,null,null,"2019-07-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E918,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4629211529999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E918,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7995200269999998},2.6312205899999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4812205899999999,2.4812205899999999]
[null,null,null,null,"2019-07-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E919,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4567154609999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E919,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7897662790000002},2.6232408700000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4732408700000001,2.4732408700000001]
[null,null,null,null,"2019-07-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E920,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5039726880000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E920,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8343158470000001},2.6691442675000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5191442675000002,2.5191442675000002]
[null,null,null,null,"2019-07-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E921,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.475195797},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E921,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8035224890000001},2.6393591430000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4893591430000002,2.4893591430000002]
[null,null,null,null,"2019-07-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E922,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4828935570000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E922,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8146827550000002},2.6487881560000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4987881560000003,2.4987881560000003]
[null,null,null,null,"2019-07-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E923,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.504685023},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E923,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8320722639999998},2.6683786434999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5183786434999997,2.5183786434999997]
[null,null,null,null,"2019-07-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E924,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.56274259},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E924,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8859477839999998},2.7243451869999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.574345187,2.574345187]
[null,null,null,null,"2019-07-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E925,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5624282520000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E925,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.886454198},2.7244412250000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5744412250000002,2.5744412250000002]
[null,null,null,null,"2019-07-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E926,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5291944879999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E926,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8479112280000001},2.688552858,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5385528580000001,2.5385528580000001]
[null,null,null,null,"2019-07-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E927,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5438550860000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E927,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.857960603},2.7009078445000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5509078445000002,2.5509078445000002]
[null,null,null,null,"2019-07-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E928,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5106633650000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E928,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8232782689999998},2.6669708170000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5169708170000002,2.5169708170000002]
[null,null,null,null,"2019-07-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E929,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5025722450000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E929,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8142880899999998},2.6584301674999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5084301674999998,2.5084301674999998]
[null,null,null,null,"2019-07-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E930,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.484900026},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E930,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.794963401},2.6399317135000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4899317135000003,2.4899317135000003]
[null,null,null,null,"2019-07-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E931,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4546444969999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E931,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7639002750000001},2.6092723859999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4592723859999999,2.4592723859999999]
[null,null,null,null,"2019-07-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E932,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4324846619999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E932,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7419438450000002},2.5872142535,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4372142535000001,2.4372142535000001]
[null,null,null,null,"2019-07-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E933,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4251410550000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E933,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7293455729999998},2.577243314,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.427243314,2.427243314]
[null,null,null,null,"2019-07-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E934,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4385274610000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E934,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7397010110000002},2.5891142360000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4391142360000004,2.4391142360000004]
[null,null,null,null,"2019-07-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E935,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.439998128},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E935,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7346110229999998},2.5873045755000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4373045755000002,2.4373045755000002]
[null,null,null,null,"2019-07-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E936,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4223571979999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E936,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.712564559},2.5674608784999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4174608785,2.4174608785]
[null,null,null,null,"2019-07-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E937,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4344015450000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E937,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7276158769999999},2.581008711,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.431008711,2.431008711]
[null,null,null,null,"2019-07-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E938,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4114578610000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E938,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.698135926},2.5547968934999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4047968934999999,2.4047968934999999]
[null,null,null,null,"2019-08-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E939,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3548584880000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E939,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6563742769999998},2.5056163825,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3556163825000001,2.3556163825000001]
[null,null,null,null,"2019-08-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E940,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3375965160000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E940,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6377289140000002},2.4876627149999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.337662715,2.337662715]
[null,null,null,null,"2019-08-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E941,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.298913631},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E941,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5991305119999999},2.4490220715,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2990220715,2.2990220715]
[null,null,null,null,"2019-08-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E942,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3075262950000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E942,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6175158970000001},2.4625210960000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3125210960000002,2.3125210960000002]
[null,null,null,null,"2019-08-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E943,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.252325044},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E943,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5659538240000002},2.4091394340000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2591394340000002,2.2591394340000002]
[null,null,null,null,"2019-08-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E944,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.308102656},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E944,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.622842001},2.4654723284999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3154723284999998,2.3154723284999998]
[null,null,null,null,"2019-08-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E945,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2866951169999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E945,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5995441330000002},2.443119625,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2931196250000001,2.2931196250000001]
[null,null,null,null,"2019-08-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E946,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2878841379999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E946,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6010860029999998},2.4444850704999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2944850704999999,2.2944850704999999]
[null,null,null,null,"2019-08-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E947,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2787682020000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E947,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5942675720000001},2.4365178869999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.286517887,2.286517887]
[null,null,null,null,"2019-08-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E948,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2180404039999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E948,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5348760939999999},2.3764582489999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2264582489999998,2.2264582489999998]
[null,null,null,null,"2019-08-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E949,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1605524100000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E949,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4915411440000002},2.3260467770000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1760467770000003,2.1760467770000003]
[null,null,null,null,"2019-08-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E950,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.217107419},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E950,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.549765694},2.3834365565,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2334365565000001,2.2334365565000001]
[null,null,null,null,"2019-08-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E951,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2599984449999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E951,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5879353709999999},2.4239669079999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2739669079999998,2.2739669079999998]
[null,null,null,null,"2019-08-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E952,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2252537659999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E952,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5521805149999999},2.3887171404999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2387171404999999,2.2387171404999999]
[null,null,null,null,"2019-08-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E953,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.214184039},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E953,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5416751949999998},2.3779296169999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.227929617,2.227929617]
[null,null,null,null,"2019-08-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E954,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2747445970000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E954,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6068714690000001},2.4408080330000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2908080330000002,2.2908080330000002]
[null,null,null,null,"2019-08-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E955,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2903574010000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E955,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6193179999999998},2.4548377004999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3048377004999998,2.3048377004999998]
[null,null,null,null,"2019-08-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E956,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E956,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2019-08-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E957,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2333136480000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E957,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5587600109999999},2.3960368294999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2460368294999999,2.2460368294999999]
[null,null,null,null,"2019-08-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E958,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1762856940000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E958,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4966844190000002},2.3364850564999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1864850565,2.1864850565]
[null,null,null,null,"2019-08-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E959,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1656555630000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E959,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4872610380000002},2.3264583005000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1764583005000002,2.1764583005000002]
[null,null,null,null,"2019-08-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E960,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2030079499999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E960,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5247114069999999},2.3638596784999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2138596785,2.2138596785]
[null,null,null,null,"2019-09-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E961,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.14545706},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E961,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.463313774},2.3043854169999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1543854169999999,2.1543854169999999]
[null,null,null,null,"2019-09-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E962,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1250378360000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E962,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4459273580000001},2.2854825970000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1354825970000002,2.1354825970000002]
[null,null,null,null,"2019-09-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E963,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2183218280000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E963,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5440905260000002},2.3812061770000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2312061770000002,2.2312061770000002]
[null,null,null,null,"2019-09-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E964,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.342695446},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E964,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.670562071},2.5066287584999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3566287584999999,2.3566287584999999]
[null,null,null,null,"2019-09-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E965,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2248019999999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E965,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5545079579999999},2.3896549789999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.239654979,2.239654979]
[null,null,null,null,"2019-09-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E966,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3238844269999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E966,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.655678065},2.4897812459999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3397812459999998,2.3397812459999998]
[null,null,null,null,"2019-09-10",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E967) + IF(MONTH(E967) >= F967, 1, 0)","v":2020},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E967,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.351502811},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E967,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6737458969999999},{"$f":"IFERROR(AVERAGE(H967:I967),\"\")","v":2.5126243539999997},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J967 - K967,\"\")","v":2.3626243539999998},{"$f":"IFERROR(J967-K967+L967,\"\")","v":2.3626243539999998}]
[null,null,null,null,{"$f":"WORKDAY(E967,1,)","v":"2019-09-11"},{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E968,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3628870449999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E968,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6857406620000002},2.5243138534999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3743138534999999,2.3743138534999999]
[null,null,null,null,"2019-09-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E969,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3437176219999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E969,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6643274560000001},2.5040225390000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3540225390000002,2.3540225390000002]
[null,null,null,null,"2019-09-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E970,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4386237980000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E970,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.760446661},2.5995352294999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4495352294999999,2.4495352294999999]
[null,null,null,null,"2019-09-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E971,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3705369620000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E971,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6891096590000001},2.5298233105000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3798233105000004,2.3798233105000004]
[null,null,null,null,"2019-09-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E972,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.359716959},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E972,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6842548069999999},2.5219858830000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3719858830000002,2.3719858830000002]
[null,null,null,null,"2019-09-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E973,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3075783439999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E973,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6378165469999999},2.4726974454999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3226974454999998,2.3226974454999998]
[null,null,null,null,"2019-09-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E974,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2969118110000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E974,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6286179650000001},2.4627648880000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3127648880000002,2.3127648880000002]
[null,null,null,null,"2019-09-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E975,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2995728710000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E975,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.630136196},2.4648545335000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3148545335000001,2.3148545335000001]
[null,null,null,null,"2019-09-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E976,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2148460829999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E976,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5458514550000002},2.3803487690000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2303487690000003,2.2303487690000003]
[null,null,null,null,"2019-09-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E977,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2109808549999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E977,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5393677879999998},2.3751743214999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2251743214999999,2.2251743214999999]
[null,null,null,null,"2019-09-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E978,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2219629599999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E978,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5495750410000002},2.3857690004999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2357690004999999,2.2357690004999999]
[null,null,null,null,"2019-09-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E979,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2294312650000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E979,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5580828709999999},2.3937570680000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2437570680000003,2.2437570680000003]
[null,null,null,null,"2019-09-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E980,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2418872840000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E980,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5731084860000002},2.4074978850000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2574978850000003,2.2574978850000003]
[null,null,null,null,"2019-09-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E981,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2572834670000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E981,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5825867520000001},2.4199351094999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2699351095,2.2699351095]
[null,null,null,null,"2019-10-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E982,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2363207470000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E982,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5601711960000002},2.3982459715000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2482459715000003,2.2482459715000003]
[null,null,null,null,"2019-10-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E983,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2650366439999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E983,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.593309036},2.4291728399999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2791728399999998,2.2791728399999998]
[null,null,null,null,"2019-10-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E984,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2868512519999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E984,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6239000589999999},2.4553756555000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3053756555000002,2.3053756555000002]
[null,null,null,null,"2019-10-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E985,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2622917600000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E985,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5973542470000002},2.4298230035000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2798230035000002,2.2798230035000002]
[null,null,null,null,"2019-10-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E986,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2756361200000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E986,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6118565149999999},2.4437463175,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2937463175000001,2.2937463175000001]
[null,null,null,null,"2019-10-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E987,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2489130369999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E987,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5858198739999998},2.4173664554999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2673664554999999,2.2673664554999999]
[null,null,null,null,"2019-10-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E988,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.282245224},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E988,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6184203479999999},2.4503327859999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3003327859999998,2.3003327859999998]
[null,null,null,null,"2019-10-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E989,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3563194040000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E989,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6959873810000001},2.5261533925000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3761533925000005,2.3761533925000005]
[null,null,null,null,"2019-10-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E990,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4832562930000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E990,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.821935195},2.6525957440000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5025957440000002,2.5025957440000002]
[null,null,null,null,"2019-10-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E991,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4217667829999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E991,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7583317470000002},2.5900492650000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4400492650000003,2.4400492650000003]
[null,null,null,null,"2019-10-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E992,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4666485489999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E992,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.804643005},2.6356457769999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4856457769999998,2.4856457769999998]
[null,null,null,null,"2019-10-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E993,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.446800144},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E993,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7790543109999999},2.6129272275000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4629272275000003,2.4629272275000003]
[null,null,null,null,"2019-10-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E994,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4371467990000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E994,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7503150980000002},2.5937309485000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4437309485000003,2.4437309485000003]
[null,null,null,null,"2019-10-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E995,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4339349870000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E995,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7431333850000001},2.5885341860000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4385341860000005,2.4385341860000005]
[null,null,null,null,"2019-10-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E996,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4715613689999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E996,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7775166140000001},2.6245389914999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4745389914999998,2.4745389914999998]
[null,null,null,null,"2019-10-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E997,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4220835979999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E997,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.724503731},2.5732936645,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4232936645000001,2.4232936645000001]
[null,null,null,null,"2019-10-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E998,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.383115256},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E998,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6863863229999998},2.5347507894999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3847507895,2.3847507895]
[null,null,null,null,"2019-10-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E999,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.32769695},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E999,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6308409419999998},2.4792689459999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.329268946,2.329268946]
[null,null,null,null,"2019-10-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1000,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3596165650000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1000,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6631273439999998},2.5113719544999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3613719545,2.3613719545]
[null,null,null,null,"2019-10-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1001,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4137765949999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1001,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7203437130000001},2.567060154,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4170601540000001,2.4170601540000001]
[null,null,null,null,"2019-10-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1002,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.417799402},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1002,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7258183169999999},2.5718088594999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4218088595,2.4218088595]
[null,null,null,null,"2019-10-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1003,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3808610130000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1003,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6893324249999999},2.5350967190000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3850967190000003,2.3850967190000003]
[null,null,null,null,"2019-10-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1004,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3144884800000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1004,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.621165156},2.4678268179999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3178268179999999,2.3178268179999999]
[null,null,null,null,"2019-11-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1005,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.359391311},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1005,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.662742755},2.5110670329999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3610670329999999,2.3610670329999999]
[null,null,null,null,"2019-11-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1006,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.389191528},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1006,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6908216299999999},2.5400065789999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.390006579,2.390006579]
[null,null,null,null,"2019-11-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1007,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4274723069999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1007,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7268386659999999},2.5771554864999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4271554864999998,2.4271554864999998]
[null,null,null,null,"2019-11-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1008,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4013958820000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1008,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.699754811},2.5505753465000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4005753465000002,2.4005753465000002]
[null,null,null,null,"2019-11-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1009,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4360511489999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1009,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.733900657},2.5849759030000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4349759030000002,2.4349759030000002]
[null,null,null,null,"2019-11-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1010,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4585559199999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1010,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7596426100000002},2.6090992650000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4590992650000003,2.4590992650000003]
[null,null,null,null,"2019-11-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1011,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4665129499999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1011,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7652073069999998},2.6158601284999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4658601284999997,2.4658601284999997]
[null,null,null,null,"2019-11-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1012,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4694026309999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1012,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7691161659999999},2.6192593984999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4692593984999998,2.4692593984999998]
[null,null,null,null,"2019-11-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1013,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4129320760000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1013,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7124668160000001},2.5626994459999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.412699446,2.412699446]
[null,null,null,null,"2019-11-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1014,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3836979220000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1014,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6818758360000001},2.5327868790000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3827868790000002,2.3827868790000002]
[null,null,null,null,"2019-11-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1015,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3972423059999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1015,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.698904368},2.5480733369999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.398073337,2.398073337]
[null,null,null,null,"2019-11-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1016,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4135585819999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1016,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7158697219999999},2.5647141519999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4147141519999997,2.4147141519999997]
[null,null,null,null,"2019-11-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1017,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4134792780000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1017,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.71587011},2.5646746939999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4146746939999999,2.4146746939999999]
[null,null,null,null,"2019-11-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1018,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4169001859999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1018,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.719054619},2.5679774025,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4179774025,2.4179774025]
[null,null,null,null,"2019-11-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1019,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.454798722},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1019,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7585126629999999},2.6066556925,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4566556925,2.4566556925]
[null,null,null,null,"2019-11-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1020,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.412507765},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1020,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7141466140000001},2.5633271894999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4133271894999999,2.4133271894999999]
[null,null,null,null,"2019-11-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1021,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4015776999999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1021,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7033258720000002},2.5524517859999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4024517859999999,2.4024517859999999]
[null,null,null,null,"2019-11-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1022,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3451591459999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1022,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6474573330000002},2.4963082395000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3463082395000003,2.3463082395000003]
[null,null,null,null,"2019-11-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1023,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3730363379999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1023,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.676423019},2.5247296785,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3747296785000001,2.3747296785000001]
[null,null,null,null,"2019-11-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1024,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3608859639999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1024,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6644118040000002},2.5126488839999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3626488839999999,2.3626488839999999]
[null,null,null,null,"2019-11-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1025,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3586161489999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1025,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6659815949999999},2.5122988719999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3622988719999998,2.3622988719999998]
[null,null,null,null,"2019-12-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1026,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4150432639999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1026,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7067551280000002},2.5608991960000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4108991960000004,2.4108991960000004]
[null,null,null,null,"2019-12-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1027,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.366093126},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1027,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6568354809999999},2.5114643034999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3614643035,2.3614643035]
[null,null,null,null,"2019-12-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1028,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.422193075},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1028,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7117436100000001},2.5669683425000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4169683425000001,2.4169683425000001]
[null,null,null,null,"2019-12-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1029,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4454307970000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1029,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7392703209999998},2.5923505589999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4423505589999999,2.4423505589999999]
[null,null,null,null,"2019-12-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1030,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.425958536},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1030,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7202997569999998},2.5731291464999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4231291465,2.4231291465]
[null,null,null,null,"2019-12-09",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1031) + IF(MONTH(E1031) >= F1031, 1, 0)","v":2020},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1031,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4071571999999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1031,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7026539500000002},{"$f":"IFERROR(AVERAGE(H1031:I1031),\"\")","v":2.5549055750000003},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1031 - K1031,\"\")","v":2.4049055750000004},{"$f":"IFERROR(J1031-K1031+L1031,\"\")","v":2.4049055750000004}]
[null,null,null,null,{"$f":"WORKDAY(E1031,1,)","v":"2019-12-10"},{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1032,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4205802109999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1032,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7181549610000002},2.5693675860000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4193675860000003,2.4193675860000003]
[null,null,null,null,"2019-12-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1033,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4100440669999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1033,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7063152399999999},2.5581796534999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4081796535,2.4081796535]
[null,null,null,null,"2019-12-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1034,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4615333540000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1034,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7571804539999998},2.6093569040000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4593569040000003,2.4593569040000003]
[null,null,null,null,"2019-12-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1035,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.39770642},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1035,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6809579669999999},2.5393321934999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3893321935,2.3893321935]
[null,null,null,null,"2019-12-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1036,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4094580219999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1036,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6914994019999998},2.5504787119999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.400478712,2.400478712]
[null,null,null,null,"2019-12-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1037,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.371443615},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1037,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6479179450000001},2.5096807800000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3596807800000001,2.3596807800000001]
[null,null,null,null,"2019-12-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1038,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3762221079999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1038,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6513133469999999},2.5137677274999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3637677275,2.3637677275]
[null,null,null,null,"2019-12-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1039,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3964256150000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1039,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6733126220000001},2.5348691185000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3848691185000002,2.3848691185000002]
[null,null,null,null,"2019-12-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1040,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.373236898},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1040,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6475337880000001},2.5103853430000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3603853430000004,2.3603853430000004]
[null,null,null,null,"2019-12-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1041,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3709736750000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1041,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6451841439999999},2.5080789095,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3580789095000001,2.3580789095000001]
[null,null,null,null,"2019-12-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1042,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3667460610000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1042,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6391430929999999},2.5029445770000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3529445770000001,2.3529445770000001]
[null,null,null,null,"2019-12-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1043,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1043,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2019-12-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1044,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1044,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2019-12-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1045,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.34734446},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1045,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6184986860000001},2.482921573,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3329215730000001,2.3329215730000001]
[null,null,null,null,"2019-12-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1046,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4472852189999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1046,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.722284991},2.5847851049999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.434785105,2.434785105]
[null,null,null,null,"2019-12-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1047,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4223956680000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1047,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6944955290000001},2.5584455985000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4084455985000002,2.4084455985000002]
[null,null,null,null,"2020-01-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1048,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1048,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2020-01-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1049,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3645162649999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1049,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.629578618},2.4970474414999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3470474415,2.3470474415]
[null,null,null,null,"2020-01-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1050,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.303792359},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1050,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5720470610000001},2.4379197100000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2879197100000002,2.2879197100000002]
[null,null,null,null,"2020-01-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1051,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3150564939999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1051,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.585508613},2.4502825535000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3002825535000002,2.3002825535000002]
[null,null,null,null,"2020-01-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1052,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3149495940000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1052,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5870583790000001},2.4510039865,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3010039865,2.3010039865]
[null,null,null,null,"2020-01-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1053,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.331143886},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1053,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.599883459},2.4655136725000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3155136725000003,2.3155136725000003]
[null,null,null,null,"2020-01-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1054,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3674109890000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1054,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6289750989999998},2.4981930439999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3481930439999998,2.3481930439999998]
[null,null,null,null,"2020-01-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1055,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3224426930000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1055,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.583008698},2.4527256954999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3027256954999999,2.3027256954999999]
[null,null,null,null,"2020-01-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1056,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3072593430000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1056,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5676715990000001},2.4374654710000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2874654710000004,2.2874654710000004]
[null,null,null,null,"2020-01-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1057,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.274180892},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1057,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5309976619999999},2.4025892769999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2525892769999998,2.2525892769999998]
[null,null,null,null,"2020-01-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1058,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.213988166},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1058,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4657851929999999},2.3398866795000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1898866795000003,2.1898866795000003]
[null,null,null,null,"2020-01-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1059,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2012539370000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1059,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4510362190000001},2.3261450780000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1761450780000002,2.1761450780000002]
[null,null,null,null,"2020-01-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1060,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2004376890000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1060,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4458744939999999},2.3231560915,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1731560915000001,2.1731560915000001]
[null,null,null,null,"2020-01-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1061,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2149865489999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1061,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4602731169999998},2.3376298329999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1876298329999999,2.1876298329999999]
[null,null,null,null,"2020-01-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1062,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.173929582},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1062,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.419456957},2.2966932695,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1466932695000001,2.1466932695000001]
[null,null,null,null,"2020-01-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1063,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1614603589999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1063,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4089171409999999},2.2851887499999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1351887499999997,2.1351887499999997]
[null,null,null,null,"2020-01-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1064,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1044306769999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1064,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.351756784},2.2280937304999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0780937305,2.0780937305]
[null,null,null,null,"2020-01-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1065,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0952065649999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1065,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3414345239999999},2.2183205445,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0683205445000001,2.0683205445000001]
[null,null,null,null,"2020-01-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1066,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0580825119999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1066,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2983661660000001},2.1782243389999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0282243389999999,2.0282243389999999]
[null,null,null,null,"2020-01-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1067,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1152919140000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1067,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3571910040000001},2.2362414590000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0862414590000005,2.0862414590000005]
[null,null,null,null,"2020-01-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1068,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.093471128},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1068,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3345635840000001},2.2140173560000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0640173560000004,2.0640173560000004]
[null,null,null,null,"2020-01-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1069,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1129448630000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1069,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3524951249999999},2.232719994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0827199940000001,2.0827199940000001]
[null,null,null,null,"2020-01-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1070,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.09743754},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1070,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3348478770000001},2.2161427085000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0661427085000001,2.0661427085000001]
[null,null,null,null,"2020-02-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1071,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1081753619999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1071,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3534452990000001},2.2308103304999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0808103304999999,2.0808103304999999]
[null,null,null,null,"2020-02-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1072,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1389278790000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1072,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.383123436},2.2610256575000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1110256575000004,2.1110256575000004]
[null,null,null,null,"2020-02-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1073,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1694593119999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1073,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4169305919999999},2.2931949519999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.143194952,2.143194952]
[null,null,null,null,"2020-02-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1074,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1587349360000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1074,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4031536299999998},2.2809442830000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1309442830000003,2.1309442830000003]
[null,null,null,null,"2020-02-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1075,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1408383340000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1075,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3844445639999998},2.2626414490000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1126414490000003,2.1126414490000003]
[null,null,null,null,"2020-02-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1076,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1260663750000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1076,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3694456019999999},2.2477559884999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0977559884999999,2.0977559884999999]
[null,null,null,null,"2020-02-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1077,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1256065519999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1077,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3702612319999998},2.2479338919999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0979338919999999,2.0979338919999999]
[null,null,null,null,"2020-02-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1078,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1553488189999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1078,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.407521536},2.2814351774999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1314351774999998,2.1314351774999998]
[null,null,null,null,"2020-02-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1079,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.184517241},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1079,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.439316437},2.3119168390000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1619168390000003,2.1619168390000003]
[null,null,null,null,"2020-02-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1080,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1622837170000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1080,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.419703503},2.2909936100000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1409936100000002,2.1409936100000002]
[null,null,null,null,"2020-02-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1081,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.178705957},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1081,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4404941990000002},2.3096000779999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.159600078,2.159600078]
[null,null,null,null,"2020-02-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1082,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1627733939999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1082,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4212293250000001},2.2920013594999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1420013595,2.1420013595]
[null,null,null,null,"2020-02-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1083,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1512057119999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1083,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4079553269999998},2.2795805194999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1295805194999997,2.1295805194999997]
[null,null,null,null,"2020-02-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1084,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1182492580000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1084,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3778259909999999},2.2480376245000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0980376245000003,2.0980376245000003]
[null,null,null,null,"2020-02-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1085,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0693185220000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1085,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3338014089999999},2.2015599655,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0515599655000001,2.0515599655000001]
[null,null,null,null,"2020-02-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1086,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0784259980000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1086,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3448984390000001},2.2116622184999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0616622185,2.0616622185]
[null,null,null,null,"2020-02-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1087,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.085517458},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1087,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.346961995},2.2162397265,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0662397265000001,2.0662397265000001]
[null,null,null,null,"2020-02-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1088,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1362180749999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1088,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3973011409999998},2.2667596080000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1167596080000002,2.1167596080000002]
[null,null,null,null,"2020-02-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1089,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1548097180000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1089,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4214539030000002},2.2881318105000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1381318105000005,2.1381318105000005]
[null,null,null,null,"2020-02-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1090,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2176223959999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1090,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4763650579999998},2.3469937270000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1969937270000002,2.1969937270000002]
[null,null,null,null,"2020-03-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1091,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2009384949999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1091,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4624993549999998},2.3317189249999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1817189249999998,2.1817189249999998]
[null,null,null,null,"2020-03-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1092,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1811602899999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1092,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4428890189999999},2.3120246545000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1620246545000001,2.1620246545000001]
[null,null,null,null,"2020-03-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1093,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1747580719999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1093,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4332192469999998},2.3039886594999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1539886595,2.1539886595]
[null,null,null,null,"2020-03-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1094,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.131816889},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1094,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3926110500000002},2.2622139695000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1122139695000004,2.1122139695000004]
[null,null,null,null,"2020-03-06",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1095) + IF(MONTH(E1095) >= F1095, 1, 0)","v":2020},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1095,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.038765868},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1095,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3120040610000001},{"$f":"IFERROR(AVERAGE(H1095:I1095),\"\")","v":2.1753849645000001},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1095 - K1095,\"\")","v":2.0253849645000002},{"$f":"IFERROR(J1095-K1095+L1095,\"\")","v":2.0253849645000002}]
[null,null,null,null,{"$f":"WORKDAY(E1095,1,)","v":"2020-03-09"},{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1096,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1280415210000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1096,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.417915662},2.2729785915000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1229785915000003,2.1229785915000003]
[null,null,null,null,"2020-03-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1097,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1876511060000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1097,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5013116050000002},2.3444813555000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1944813555000002,2.1944813555000002]
[null,null,null,null,"2020-03-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1098,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.265730263},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1098,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.581618771},2.4236745170000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2736745170000003,2.2736745170000003]
[null,null,null,null,"2020-03-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1099,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.404322327},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1099,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7381406780000002},2.5712315024999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4212315025,2.4212315025]
[null,null,null,null,"2020-03-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1100,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.65464068},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1100,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9936768100000002},2.8241587450000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6741587450000002,2.6741587450000002]
[null,null,null,null,"2020-03-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1101,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9295915799999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1101,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.306400902},3.1179962410000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9679962410000003,2.9679962410000003]
[null,null,null,null,"2020-03-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1102,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1586204109999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1102,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5769615589999999},3.3677909850000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2177909850000002,3.2177909850000002]
[null,null,null,null,"2020-03-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1103,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.642084681},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1103,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0815800949999996},3.8618323879999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7118323879999999,3.7118323879999999]
[null,null,null,null,"2020-03-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1104,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6342440709999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1104,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0813244129999999},3.8577842420000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7077842420000002,3.7077842420000002]
[null,null,null,null,"2020-03-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1105,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1743305290000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1105,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6718081109999998},3.4230693199999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2730693199999998,3.2730693199999998]
[null,null,null,null,"2020-03-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1106,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0815977170000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1106,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5914619029999999},3.33652981,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1865298100000001,3.1865298100000001]
[null,null,null,null,"2020-03-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1107,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.156074942},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1107,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6523325870000001},3.4042037645000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2542037645000002,3.2542037645000002]
[null,null,null,null,"2020-03-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1108,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.137514328},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1108,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6261295580000001},3.3818219430000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2318219430000004,3.2318219430000004]
[null,null,null,null,"2020-03-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1109,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0359259519999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1109,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4824841630000001},3.2592050575,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1092050575000001,3.1092050575000001]
[null,null,null,null,"2020-03-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1110,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9497851430000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1110,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.367790941},3.1587880420000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0087880420000004,3.0087880420000004]
[null,null,null,null,"2020-03-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1111,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9121571560000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1111,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3183432669999999},3.1152502115000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9652502115000003,2.9652502115000003]
[null,null,null,null,"2020-03-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1112,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8818115039999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1112,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.273115454},3.0774634789999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.927463479,2.927463479]
[null,null,null,null,"2020-04-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1113,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7479304189999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1113,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.120058775},2.9339945969999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.783994597,2.783994597]
[null,null,null,null,"2020-04-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1114,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7438066139999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1114,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1131122520000001},2.928459433,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7784594330000001,2.7784594330000001]
[null,null,null,null,"2020-04-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1115,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.644422134},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1115,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0226059319999998},2.8335140330000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6835140330000002,2.6835140330000002]
[null,null,null,null,"2020-04-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1116,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.598223817},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1116,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.974714836},2.7864693264999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6364693264999999,2.6364693264999999]
[null,null,null,null,"2020-04-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1117,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5562282719999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1117,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9208361470000002},2.7385322094999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5885322094999998,2.5885322094999998]
[null,null,null,null,"2020-04-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1118,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4973775140000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1118,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8731405149999998},2.6852590144999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5352590144999998,2.5352590144999998]
[null,null,null,null,"2020-04-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1119,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3889936679999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1119,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7541807399999998},2.5715872040000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4215872040000002,2.4215872040000002]
[null,null,null,null,"2020-04-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1120,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1120,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2020-04-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1121,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1121,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2020-04-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1122,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3273520009999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1122,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6686996390000002},2.4980258200000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3480258200000002,2.3480258200000002]
[null,null,null,null,"2020-04-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1123,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2861839220000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1123,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6238932789999998},2.4550386005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3050386005000001,2.3050386005000001]
[null,null,null,null,"2020-04-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1124,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2850410480000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1124,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6189713029999999},2.4520061755000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3020061755000003,2.3020061755000003]
[null,null,null,null,"2020-04-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1125,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2791562500000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1125,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6097744980000002},2.444465374,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2944653740000001,2.2944653740000001]
[null,null,null,null,"2020-04-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1126,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.313224006},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1126,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6375941150000002},2.4754090605000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3254090605000002,2.3254090605000002]
[null,null,null,null,"2020-04-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1127,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2843376719999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1127,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5971395839999998},2.4407386280000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2907386280000002,2.2907386280000002]
[null,null,null,null,"2020-04-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1128,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3012922680000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1128,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6140629689999999},2.4576776185,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3076776185000001,2.3076776185000001]
[null,null,null,null,"2020-04-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1129,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2665026780000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1129,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.585518822},2.4260107500000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2760107500000002,2.2760107500000002]
[null,null,null,null,"2020-04-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1130,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2733347660000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1130,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5813792860000002},2.4273570260000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2773570260000002,2.2773570260000002]
[null,null,null,null,"2020-04-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1131,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2867752719999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1131,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5826770790000002},2.4347261754999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2847261754999999,2.2847261754999999]
[null,null,null,null,"2020-04-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1132,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2728328759999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1132,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5609350609999999},2.4168839684999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2668839684999997,2.2668839684999997]
[null,null,null,null,"2020-04-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1133,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.254897342},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1133,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5404915959999999},2.3976944690000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2476944690000003,2.2476944690000003]
[null,null,null,null,"2020-04-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1134,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2050264419999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1134,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4857286730000001},2.3453775575,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1953775575000001,2.1953775575000001]
[null,null,null,null,"2020-05-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1135,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1728873260000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1135,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5434440949999999},2.3581657104999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2081657104999999,2.2081657104999999]
[null,null,null,null,"2020-05-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1136,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1749411890000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1136,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5278699470000001},2.3514055680000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2014055680000002,2.2014055680000002]
[null,null,null,null,"2020-05-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1137,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1645359239999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1137,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.517751692},2.341143808,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1911438080000001,2.1911438080000001]
[null,null,null,null,"2020-05-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1138,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2036067629999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1138,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.553791017},2.3786988899999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.22869889,2.22869889]
[null,null,null,null,"2020-05-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1139,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2179353150000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1139,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.580304092},2.3991197035000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2491197035000003,2.2491197035000003]
[null,null,null,null,"2020-05-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1140,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1140,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2020-05-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1141,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2481916860000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1141,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6163934339999999},2.43229256,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2822925600000001,2.2822925600000001]
[null,null,null,null,"2020-05-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1142,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2616889599999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1142,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6361626380000001},2.448925799,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.298925799,2.298925799]
[null,null,null,null,"2020-05-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1143,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2694772169999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1143,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6500118540000002},2.4597445355000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3097445355000001,2.3097445355000001]
[null,null,null,null,"2020-05-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1144,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2985456229999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1144,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6831109689999999},2.4908282960000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3408282960000002,2.3408282960000002]
[null,null,null,null,"2020-05-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1145,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3118349789999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1145,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.699719999},2.5057774889999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3557774889999998,2.3557774889999998]
[null,null,null,null,"2020-05-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1146,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3436091590000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1146,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7329145420000001},2.5382618505000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3882618505000002,2.3882618505000002]
[null,null,null,null,"2020-05-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1147,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.310581725},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1147,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.705799082},2.5081904035,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3581904035000001,2.3581904035000001]
[null,null,null,null,"2020-05-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1148,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.282605577},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1148,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6805962229999998},2.4816009000000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3316009000000002,2.3316009000000002]
[null,null,null,null,"2020-05-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1149,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2145698839999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1149,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6105251909999998},2.4125475375000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2625475375000001,2.2625475375000001]
[null,null,null,null,"2020-05-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1150,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2175951060000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1150,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6070755129999998},2.4123353095,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2623353095000001,2.2623353095000001]
[null,null,null,null,"2020-05-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1151,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1151,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2020-05-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1152,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2326676480000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1152,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6204388729999999},2.4265532605,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2765532605000001,2.2765532605000001]
[null,null,null,null,"2020-05-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1153,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1820352110000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1153,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.553829334},2.3679322725,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2179322725000001,2.2179322725000001]
[null,null,null,null,"2020-05-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1154,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1597220670000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1154,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.533493821},2.3466079440000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1966079440000001,2.1966079440000001]
[null,null,null,null,"2020-05-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1155,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1240273300000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1155,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4976663960000001},2.3108468630000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1608468630000002,2.1608468630000002]
[null,null,null,null,"2020-06-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1156,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.135561713},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1156,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5255880780000002},2.3305748954999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1805748954999999,2.1805748954999999]
[null,null,null,null,"2020-06-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1157,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1295161409999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1157,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5179697079999999},2.3237429244999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1737429245,2.1737429245]
[null,null,null,null,"2020-06-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1158,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.155044728},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1158,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5409599140000001},2.3480023210000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1980023210000001,2.1980023210000001]
[null,null,null,null,"2020-06-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1159) + IF(MONTH(E1159) >= F1159, 1, 0)","v":2021},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1159,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1367857909999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1159,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.520285168},{"$f":"IFERROR(AVERAGE(H1159:I1159),\"\")","v":2.3285354795000002},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1159 - K1159,\"\")","v":2.1785354795000003},{"$f":"IFERROR(J1159-K1159+L1159,\"\")","v":2.1785354795000003}]
[null,null,null,null,{"$f":"WORKDAY(E1159,1,)","v":"2020-06-05"},{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1160,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1467738650000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1160,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5137453719999998},2.3302596185,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1802596185000001,2.1802596185000001]
[null,null,null,null,"2020-06-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1161,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1131464279999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1161,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4766926809999998},2.2949195544999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1449195544999999,2.1449195544999999]
[null,null,null,null,"2020-06-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1162,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0738083270000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1162,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4388664289999999},2.256337378,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1063373780000001,2.1063373780000001]
[null,null,null,null,"2020-06-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1163,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0301341810000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1163,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.391090315},2.2106122480000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0606122480000004,2.0606122480000004]
[null,null,null,null,"2020-06-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1164,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0064678150000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1164,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.349563684},2.1780157495000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0280157495000002,2.0280157495000002]
[null,null,null,null,"2020-06-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1165,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0467684510000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1165,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3849308539999998},2.2158496525000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0658496525000003,2.0658496525000003]
[null,null,null,null,"2020-06-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1166,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.053567889},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1166,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3930109470000001},2.2232894180000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0732894180000003,2.0732894180000003]
[null,null,null,null,"2020-06-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1167,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0101063109999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1167,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3473691579999998},2.1787377344999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0287377344999999,2.0287377344999999]
[null,null,null,null,"2020-06-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1168,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9698751569999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1168,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2996898610000001},2.1347825089999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.984782509,1.984782509]
[null,null,null,null,"2020-06-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1169,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.052092247},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1169,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3780226440000001},2.2150574455000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0650574455000004,2.0650574455000004]
[null,null,null,null,"2020-06-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1170,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0788677080000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1170,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4044497690000002},2.2416587385,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0916587385000001,2.0916587385000001]
[null,null,null,null,"2020-06-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1171,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.068532587},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1171,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.373692117},2.221112352,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0711123520000001,2.0711123520000001]
[null,null,null,null,"2020-06-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1172,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0648277319999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1172,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3780937359999998},2.2214607339999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.071460734,2.071460734]
[null,null,null,null,"2020-06-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1173,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0299183620000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1173,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3479411990000001},2.1889297805000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0389297805000002,2.0389297805000002]
[null,null,null,null,"2020-06-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1174,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9856514599999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1174,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2994550970000001},2.1425532784999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9925532785,1.9925532785]
[null,null,null,null,"2020-06-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1175,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0111516850000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1175,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3247727899999999},2.1679622375000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0179622375000004,2.0179622375000004]
[null,null,null,null,"2020-06-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1176,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0046427840000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1176,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3181523460000002},2.1613975650000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0113975650000002,2.0113975650000002]
[null,null,null,null,"2020-06-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1177,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.020661477},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1177,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3347502150000001},2.1777058460000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0277058460000004,2.0277058460000004]
[null,null,null,null,"2020-07-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1178,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0554951629999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1178,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3587469410000002},2.2071210519999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0571210519999998,2.0571210519999998]
[null,null,null,null,"2020-07-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1179,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.01457861},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1179,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3186682150000002},2.1666234124999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0166234125,2.0166234125]
[null,null,null,null,"2020-07-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1180,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0038167709999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1180,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3057217149999998},2.1547692429999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0047692429999997,2.0047692429999997]
[null,null,null,null,"2020-07-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1181,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.982936697},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1181,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2804273199999998},2.1316820084999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9816820085,1.9816820085]
[null,null,null,null,"2020-07-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1182,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9603904350000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1182,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.256093152},2.1082417935,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9582417935,1.9582417935]
[null,null,null,null,"2020-07-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1183,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9690525720000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1183,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.261671046},2.1153618089999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.965361809,1.965361809]
[null,null,null,null,"2020-07-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1184,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.953897767},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1184,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2452568720000001},2.0995773194999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9495773194999999,1.9495773194999999]
[null,null,null,null,"2020-07-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1185,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.943333293},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1185,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2400082380000002},2.0916707655,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9416707655000001,1.9416707655000001]
[null,null,null,null,"2020-07-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1186,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.974458955},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1186,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.269855272},2.1221571135000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9721571135000002,1.9721571135000002]
[null,null,null,null,"2020-07-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1187,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9433517709999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1187,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2348834800000001},2.0891176255000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9391176255000002,1.9391176255000002]
[null,null,null,null,"2020-07-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1188,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9816280550000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1188,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2664807320000002},2.1240543935000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9740543935000003,1.9740543935000003]
[null,null,null,null,"2020-07-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1189,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9487633},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1189,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.227116273},2.0879397864999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9379397864999999,1.9379397864999999]
[null,null,null,null,"2020-07-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1190,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.956383515},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1190,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2390638639999998},2.0977236895,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9477236895000001,1.9477236895000001]
[null,null,null,null,"2020-07-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1191,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.936914354},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1191,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2145704560000001},2.0757424050000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9257424050000003,1.9257424050000003]
[null,null,null,null,"2020-07-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1192,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9214174390000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1192,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.191600422},2.0565089305000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9065089305000003,1.9065089305000003]
[null,null,null,null,"2020-07-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1193,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8885569259999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1193,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1609730790000001},2.0247650025000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8747650025000002,1.8747650025000002]
[null,null,null,null,"2020-07-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1194,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8798818939999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1194,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1510804029999999},2.0154811485000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8654811485000002,1.8654811485000002]
[null,null,null,null,"2020-07-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1195,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.909910242},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1195,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.173513743},2.0417119924999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8917119924999999,1.8917119924999999]
[null,null,null,null,"2020-07-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1196,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.877552047},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1196,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1396526690000002},2.0086023580000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8586023580000002,1.8586023580000002]
[null,null,null,null,"2020-07-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1197,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8693575760000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1197,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1344945640000001},2.0019260700000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8519260700000002,1.8519260700000002]
[null,null,null,null,"2020-07-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1198,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.884743085},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1198,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1484828760000001},2.0166129805000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8666129805000002,1.8666129805000002]
[null,null,null,null,"2020-07-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1199,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8533382329999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1199,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.115169517},1.9842538749999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8342538749999999,1.8342538749999999]
[null,null,null,null,"2020-07-31",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1200,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.862828505},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1200,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1233110669999999},1.993069786,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.843069786,1.843069786]
[null,null,null,null,"2020-08-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1201,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.825897299},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1201,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1365620710000002},1.9812296850000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8312296850000003,1.8312296850000003]
[null,null,null,null,"2020-08-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1202,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8001178010000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1202,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1106872229999998},1.955402512,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8054025120000001,1.8054025120000001]
[null,null,null,null,"2020-08-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1203,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8504818380000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1203,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1615625249999999},2.0060221815000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8560221815000002,1.8560221815000002]
[null,null,null,null,"2020-08-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1204,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.809728075},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1204,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1232557879999998},1.9664919314999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8164919314999999,1.8164919314999999]
[null,null,null,null,"2020-08-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1205,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8553319829999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1205,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.167268161},2.011300072,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8613000720000001,1.8613000720000001]
[null,null,null,null,"2020-08-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1206,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8516502340000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1206,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1588892679999998},2.0052697510000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8552697510000002,1.8552697510000002]
[null,null,null,null,"2020-08-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1207,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9066771419999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1207,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2132333019999999},2.0599552220000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9099552220000002,1.9099552220000002]
[null,null,null,null,"2020-08-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1208,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9438200510000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1208,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.251998999},2.0979095249999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.947909525,1.947909525]
[null,null,null,null,"2020-08-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1209,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9524443},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1209,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.257700721},2.1050725104999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9550725105,1.9550725105]
[null,null,null,null,"2020-08-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1210,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.963734957},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1210,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.27093699},2.1173359734999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9673359735,1.9673359735]
[null,null,null,null,"2020-08-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1211,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9336692470000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1211,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2439908320000002},2.0888300395000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9388300395000004,1.9388300395000004]
[null,null,null,null,"2020-08-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1212,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9311110170000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1212,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.243214144},2.0871625805000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9371625805000003,1.9371625805000003]
[null,null,null,null,"2020-08-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1213,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.94764055},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1213,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2587236220000002},2.1031820860000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9531820860000004,1.9531820860000004]
[null,null,null,null,"2020-08-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1214,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.948155716},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1214,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2603332790000001},2.1042444974999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9542444975,1.9542444975]
[null,null,null,null,"2020-08-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1215,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.939304149},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1215,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2487797860000001},2.0940419674999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9440419675,1.9440419675]
[null,null,null,null,"2020-08-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1216,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.923648552},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1216,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2378223049999999},2.0807354284999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9307354284999998,1.9307354284999998]
[null,null,null,null,"2020-08-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1217,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9826424490000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1217,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2996356979999999},2.1411390734999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9911390734999999,1.9911390734999999]
[null,null,null,null,"2020-08-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1218,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0204966670000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1218,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3358958300000001},2.1781962484999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0281962485,2.0281962485]
[null,null,null,null,"2020-08-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1219,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0571727009999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1219,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.37509412},2.2161334104999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0661334105,2.0661334105]
[null,null,null,null,"2020-08-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1220,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.020094163},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1220,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.338161607},2.1791278849999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0291278849999999,2.0291278849999999]
[null,null,null,null,"2020-08-31",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1221,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0195481310000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1221,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3374475330000002},2.1784978320000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0284978320000002,2.0284978320000002]
[null,null,null,null,"2020-09-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1222,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0110263069999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1222,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3328187909999998},2.1719225489999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0219225489999997,2.0219225489999997]
[null,null,null,null,"2020-09-02",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1223) + IF(MONTH(E1223) >= F1223, 1, 0)","v":2021},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1223,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9455301840000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1223,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2645554589999999},{"$f":"IFERROR(AVERAGE(H1223:I1223),\"\")","v":2.1050428215000001},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1223 - K1223,\"\")","v":1.9550428215000002},{"$f":"IFERROR(J1223-K1223+L1223,\"\")","v":1.9550428215000002}]
[null,null,null,null,{"$f":"WORKDAY(E1223,1,)","v":"2020-09-03"},{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1224,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9232002020000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1224,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.242473935},2.0828370684999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9328370685,1.9328370685]
[null,null,null,null,"2020-09-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1225,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.945180841},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1225,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2702903929999998},2.1077356169999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.957735617,1.957735617]
[null,null,null,null,"2020-09-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1226,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.941094418},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1226,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2673993189999999},2.1042468684999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9542468684999998,1.9542468684999998]
[null,null,null,null,"2020-09-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1227,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8642777349999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1227,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.192581863},2.028429799,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8784297990000001,1.8784297990000001]
[null,null,null,null,"2020-09-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1228,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9276354920000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1228,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.261414265},2.0945248785000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9445248785000002,1.9445248785000002]
[null,null,null,null,"2020-09-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1229,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9439187840000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1229,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2783216230000001},2.1111202035000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9611202035000002,1.9611202035000002]
[null,null,null,null,"2020-09-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1230,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.886546378},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1230,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2210233509999999},2.0537848644999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9037848645,1.9037848645]
[null,null,null,null,"2020-09-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1231,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.896754899},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1231,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2342873050000001},2.0655211019999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.915521102,1.915521102]
[null,null,null,null,"2020-09-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1232,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9077140699999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1232,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2520632520000001},2.079888661,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9298886610000001,1.9298886610000001]
[null,null,null,null,"2020-09-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1233,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9020201990000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1233,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2464101620000001},2.0742151805,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9242151805000001,1.9242151805000001]
[null,null,null,null,"2020-09-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1234,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.879536925},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1234,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2217762670000001},2.0506565960000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9006565960000001,1.9006565960000001]
[null,null,null,null,"2020-09-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1235,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.878865418},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1235,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2211630100000002},2.0500142139999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.900014214,1.900014214]
[null,null,null,null,"2020-09-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1236,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8614394379999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1236,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2084593240000001},2.0349493810000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8849493810000002,1.8849493810000002]
[null,null,null,null,"2020-09-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1237,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9061675280000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1237,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2624238870000002},2.0842957074999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9342957075,1.9342957075]
[null,null,null,null,"2020-09-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1238,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9364135250000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1238,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2962777430000001},2.116345634,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9663456340000001,1.9663456340000001]
[null,null,null,null,"2020-09-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1239,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.939965926},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1239,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3127983250000002},2.1263821255000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9763821255000003,1.9763821255000003]
[null,null,null,null,"2020-09-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1240,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9201859489999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1240,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.300067071},2.1101265099999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9601265099999998,1.9601265099999998]
[null,null,null,null,"2020-09-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1241,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9379251580000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1241,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3236297210000001},2.1307774395000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9807774395000002,1.9807774395000002]
[null,null,null,null,"2020-09-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1242,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9151055269999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1242,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3013782119999999},2.1082418695,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9582418695000001,1.9582418695000001]
[null,null,null,null,"2020-09-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1243,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.952292071},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1243,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3394538009999999},2.145872936,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.995872936,1.995872936]
[null,null,null,null,"2020-10-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1244,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.965107696},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1244,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.356356661},2.1607321785,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0107321785000001,2.0107321785000001]
[null,null,null,null,"2020-10-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1245,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9837428290000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1245,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3749754950000002},2.1793591619999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.029359162,2.029359162]
[null,null,null,null,"2020-10-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1246,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0164975059999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1246,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4081026720000001},2.2123000890000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0623000890000003,2.0623000890000003]
[null,null,null,null,"2020-10-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1247,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.002946659},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1247,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.392997904},2.1979722815000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0479722815000003,2.0479722815000003]
[null,null,null,null,"2020-10-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1248,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0100824159999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1248,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.398221704},2.2041520600000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0541520600000003,2.0541520600000003]
[null,null,null,null,"2020-10-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1249,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9902141840000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1249,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3753818550000001},2.1827980194999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0327980194999999,2.0327980194999999]
[null,null,null,null,"2020-10-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1250,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9722978090000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1250,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3542804409999998},2.1632891249999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.013289125,2.013289125]
[null,null,null,null,"2020-10-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1251,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9754055960000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1251,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3582184970000002},2.1668120465,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0168120465000001,2.0168120465000001]
[null,null,null,null,"2020-10-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1252,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9255668079999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1252,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.30535099},2.1154588990000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9654588990000001,1.9654588990000001]
[null,null,null,null,"2020-10-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1253,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.899296425},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1253,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2800616140000001},2.0896790195000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9396790195000002,1.9396790195000002]
[null,null,null,null,"2020-10-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1254,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8583527849999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1254,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2419759130000001},2.0501643490000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9001643490000002,1.9001643490000002]
[null,null,null,null,"2020-10-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1255,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.863155992},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1255,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.244210383},2.0536831874999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9036831875,1.9036831875]
[null,null,null,null,"2020-10-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1256,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8509491499999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1256,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2306378069999999},2.0407934784999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8907934785,1.8907934785]
[null,null,null,null,"2020-10-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1257,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.871375453},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1257,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2491419289999999},2.060258691,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9102586910000001,1.9102586910000001]
[null,null,null,null,"2020-10-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1258,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9094916989999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1258,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2795487360000002},2.0945202174999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9445202175,1.9445202175]
[null,null,null,null,"2020-10-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1259,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.946823293},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1259,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3182931729999998},2.1325582330000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9825582330000002,1.9825582330000002]
[null,null,null,null,"2020-10-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1260,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.938320839},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1260,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.307224326},2.1227725825000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9727725825000002,1.9727725825000002]
[null,null,null,null,"2020-10-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1261,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9312709779999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1261,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2978712899999998},2.1145711339999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9645711339999998,1.9645711339999998]
[null,null,null,null,"2020-10-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1262,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8736110050000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1262,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2378130629999999},2.0557120339999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.905712034,1.905712034]
[null,null,null,null,"2020-10-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1263,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8631665829999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1263,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2320473500000002},2.0476069665000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8976069665000002,1.8976069665000002]
[null,null,null,null,"2020-10-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1264,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8938558919999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1264,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.269023346},2.0814396190000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9314396190000003,1.9314396190000003]
[null,null,null,null,"2020-10-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1265,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.96317213},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1265,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.33976031},2.1514662200000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0014662200000002,2.0014662200000002]
[null,null,null,null,"2020-11-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1266,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9184788909999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1266,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3078574079999998},2.1131681494999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9631681495,1.9631681495]
[null,null,null,null,"2020-11-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1267,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9492769619999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1267,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.341882993},2.1455799774999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9955799774999998,1.9955799774999998]
[null,null,null,null,"2020-11-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1268,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8693912800000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1268,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2700408909999998},2.0697160855000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9197160855000002,1.9197160855000002]
[null,null,null,null,"2020-11-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1269,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8739759730000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1269,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2646226519999999},2.0692993125000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9192993125000002,1.9192993125000002]
[null,null,null,null,"2020-11-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1270,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.925295778},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1270,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3040702149999999},2.1146829965,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9646829965000001,1.9646829965000001]
[null,null,null,null,"2020-11-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1271,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.011641869},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1271,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3584773399999999},2.1850596045000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0350596045000002,2.0350596045000002]
[null,null,null,null,"2020-11-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1272,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0204828840000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1272,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3560142609999999},2.1882485725,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0382485725000001,2.0382485725000001]
[null,null,null,null,"2020-11-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1273,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0352221949999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1273,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3660748460000001},2.2006485204999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0506485204999998,2.0506485204999998]
[null,null,null,null,"2020-11-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1274,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9674642120000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1274,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2949416070000002},2.1312029095000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9812029095000003,1.9812029095000003]
[null,null,null,null,"2020-11-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1275,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9522461099999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1275,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2735461529999998},2.1128961314999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9628961315,1.9628961315]
[null,null,null,null,"2020-11-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1276,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9597896539999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1276,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2630019140000002},2.1113957839999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.961395784,1.961395784]
[null,null,null,null,"2020-11-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1277,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.925208271},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1277,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2160661770000001},2.0706372239999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.920637224,1.920637224]
[null,null,null,null,"2020-11-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1278,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.931734947},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1278,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2094304870000001},2.0705827170000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9205827170000003,1.9205827170000003]
[null,null,null,null,"2020-11-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1279,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.919951194},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1279,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.188043328},2.0539972610000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9039972610000002,1.9039972610000002]
[null,null,null,null,"2020-11-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1280,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8911604950000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1280,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1551435059999999},2.0231520005000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8731520005000002,1.8731520005000002]
[null,null,null,null,"2020-11-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1281,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9014873489999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1281,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1573955489999999},2.0294414490000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8794414490000002,1.8794414490000002]
[null,null,null,null,"2020-11-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1282,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8795981180000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1282,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1278929889999998},2.0037455534999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8537455535,1.8537455535]
[null,null,null,null,"2020-11-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1283,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8569007340000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1283,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1012460160000002},1.979073375,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8290733750000001,1.8290733750000001]
[null,null,null,null,"2020-11-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1284,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.817460281},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1284,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.058218611},1.9378394459999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.787839446,1.787839446]
[null,null,null,null,"2020-11-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1285,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.822650621},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1285,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0690813239999999},1.9458659725,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7958659725000001,1.7958659725000001]
[null,null,null,null,"2020-11-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1286,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.828705526},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1286,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0766412010000002},1.9526733635000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8026733635000003,1.8026733635000003]
[null,null,null,null,"2020-12-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1287) + IF(MONTH(E1287) >= F1287, 1, 0)","v":2021},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1287,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8735057349999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1287,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1189601200000001},{"$f":"IFERROR(AVERAGE(H1287:I1287),\"\")","v":1.9962329274999999},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1287 - K1287,\"\")","v":1.8462329275},{"$f":"IFERROR(J1287-K1287+L1287,\"\")","v":1.8462329275}]
[null,null,null,null,{"$f":"WORKDAY(E1287,1,)","v":"2020-12-02"},{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1288,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8595406000000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1288,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1035422420000001},1.9815414210000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8315414210000003,1.8315414210000003]
[null,null,null,null,"2020-12-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1289,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8380116019999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1289,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0737833939999999},1.9558974979999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.805897498,1.805897498]
[null,null,null,null,"2020-12-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1290,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.849175164},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1290,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0830316369999999},1.9661034005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8161034005000001,1.8161034005000001]
[null,null,null,null,"2020-12-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1291,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7780899509999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1291,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0117072280000001},1.8948985894999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7448985895,1.7448985895]
[null,null,null,null,"2020-12-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1292,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7369116019999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1292,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.9706130829999999},1.8537623425,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7037623425000001,1.7037623425000001]
[null,null,null,null,"2020-12-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1293,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7343470110000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1293,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.9692574979999999},1.8518022544999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7018022545,1.7018022545]
[null,null,null,null,"2020-12-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1294,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.6773947920000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1294,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.9116951769999999},1.7945449844999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6445449845,1.6445449845]
[null,null,null,null,"2020-12-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1295,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.6424490709999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1295,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.884331923},1.7633904970000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6133904970000001,1.6133904970000001]
[null,null,null,null,"2020-12-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1296,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.698853613},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1296,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.9407902130000001},1.8198219130000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6698219130000003,1.6698219130000003]
[null,null,null,null,"2020-12-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1297,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7466102349999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1297,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.987675069},1.8671426520000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7171426520000002,1.7171426520000002]
[null,null,null,null,"2020-12-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1298,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7708395050000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1298,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0088722190000001},1.8898558620000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7398558620000002,1.7398558620000002]
[null,null,null,null,"2020-12-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1299,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7467866910000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1299,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.987133888},1.8669602895000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7169602895000002,1.7169602895000002]
[null,null,null,null,"2020-12-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1300,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7188137889999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1300,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.9597865269999999},1.8393001579999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.689300158,1.689300158]
[null,null,null,null,"2020-12-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1301,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.6819744729999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1301,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.9274456520000001},1.8047100624999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6547100625,1.6547100625]
[null,null,null,null,"2020-12-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1302,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.662978574},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1302,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.9082027770000001},1.7855906754999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6355906755,1.6355906755]
[null,null,null,null,"2020-12-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1303,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7879373460000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1303,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0377987310000001},1.9128680385000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7628680385000002,1.7628680385000002]
[null,null,null,null,"2020-12-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1304,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7435041609999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1304,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.991152831},1.8673284959999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7173284959999999,1.7173284959999999]
[null,null,null,null,"2020-12-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1305,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1305,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2020-12-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1306,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1306,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2020-12-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1307,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.6931858989999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1307,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.933585055},1.813385477,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6633854770000001,1.6633854770000001]
[null,null,null,null,"2020-12-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1308,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.69066432},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1308,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.9317810479999999},1.8112226840000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6612226840000002,1.6612226840000002]
[null,null,null,null,"2020-12-31",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1309,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.6648546239999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1309,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.9059278019999999},1.785391213,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6353912130000001,1.6353912130000001]
[null,null,null,null,"2021-01-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1310,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1310,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2021-01-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1311,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.643593858},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1311,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.8834400819999999},1.76351697,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6135169700000001,1.6135169700000001]
[null,null,null,null,"2021-01-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1312,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.6764390469999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1312,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.9169844739999999},1.7967117605,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6467117605000001,1.6467117605000001]
[null,null,null,null,"2021-01-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1313,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7122299080000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1313,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":1.955993511},1.8341117095000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.6841117095000002,1.6841117095000002]
[null,null,null,null,"2021-01-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1314,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.76195294},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1314,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0092497850000002},1.8856013625000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7356013625000002,1.7356013625000002]
[null,null,null,null,"2021-01-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1315,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.758134133},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1315,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0109773359999998},1.8845557344999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7345557345,1.7345557345]
[null,null,null,null,"2021-01-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1316,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7855557909999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1316,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0431805559999998},1.9143681734999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7643681734999999,1.7643681734999999]
[null,null,null,null,"2021-01-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1317,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.823507955},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1317,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0902711549999999},1.9568895550000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8068895550000001,1.8068895550000001]
[null,null,null,null,"2021-01-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1318,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.774128642},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1318,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0447536249999998},1.9094411334999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7594411335,1.7594411335]
[null,null,null,null,"2021-01-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1319,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7572205679999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1319,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0233244469999998},1.8902725074999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7402725074999998,1.7402725074999998]
[null,null,null,null,"2021-01-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1320,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.764008762},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1320,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0303014589999999},1.8971551105,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7471551105000001,1.7471551105000001]
[null,null,null,null,"2021-01-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1321,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7671702659999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1321,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0361795319999998},1.9016748989999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.751674899,1.751674899]
[null,null,null,null,"2021-01-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1322,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7546710809999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1322,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0227499779999998},1.8887105295,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7387105295,1.7387105295]
[null,null,null,null,"2021-01-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1323,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7721575780000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1323,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.037581045},1.9048693115000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7548693115000003,1.7548693115000003]
[null,null,null,null,"2021-01-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1324,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7961869420000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1324,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0630971429999998},1.9296420424999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7796420424999999,1.7796420424999999]
[null,null,null,null,"2021-01-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1325,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.784110326},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1325,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0543951709999999},1.9192527484999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7692527485,1.7692527485]
[null,null,null,null,"2021-01-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1326,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.732058632},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1326,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0009247220000002},1.866491677,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.716491677,1.716491677]
[null,null,null,null,"2021-01-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1327,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7423933549999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1327,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0162425380000002},1.8793179465000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7293179465000001,1.7293179465000001]
[null,null,null,null,"2021-01-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1328,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7370699810000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1328,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.014963464},1.8760167225000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7260167225000003,1.7260167225000003]
[null,null,null,null,"2021-01-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1329,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.7611454630000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1329,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.0496655060000002},1.9054054845000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.7554054845000002,1.7554054845000002]
[null,null,null,null,"2021-01-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1330,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8117535440000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1330,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1030017939999999},1.957377669,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8073776690000001,1.8073776690000001]
[null,null,null,null,"2021-02-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1331,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8075145050000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1331,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1001694080000002},1.9538419565000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8038419565000003,1.8038419565000003]
[null,null,null,null,"2021-02-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1332,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.8367576080000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1332,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1282800260000001},1.9825188170000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8325188170000002,1.8325188170000002]
[null,null,null,null,"2021-02-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1333,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.850282204},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1333,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1338742009999998},1.9920782024999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8420782025,1.8420782025]
[null,null,null,null,"2021-02-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1334,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9108324940000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1334,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.19682691},2.0538297019999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9038297019999999,1.9038297019999999]
[null,null,null,null,"2021-02-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1335,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.958781399},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1335,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2356623610000002},2.0972218800000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9472218800000003,1.9472218800000003]
[null,null,null,null,"2021-02-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1336,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9470082099999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1336,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2202695189999999},2.0836388645000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9336388645000002,1.9336388645000002]
[null,null,null,null,"2021-02-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1337,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9182900199999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1337,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.188474281},2.0533821505000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9033821505000001,1.9033821505000001]
[null,null,null,null,"2021-02-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1338,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.941611625},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1338,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2075268210000001},2.0745692230000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9245692230000002,1.9245692230000002]
[null,null,null,null,"2021-02-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1339,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.929503762},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1339,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.195604281},2.0625540215,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9125540215000001,1.9125540215000001]
[null,null,null,null,"2021-02-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1340,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9849804520000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1340,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2492560479999999},2.1171182499999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.96711825,1.96711825]
[null,null,null,null,"2021-02-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1341,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0408162760000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1341,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3056334449999998},2.1732248605,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0232248605000001,2.0232248605000001]
[null,null,null,null,"2021-02-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1342,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0836377960000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1342,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.344978577},2.2143081865000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0643081865000004,2.0643081865000004]
[null,null,null,null,"2021-02-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1343,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0364034379999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1343,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.297463354},2.1669333960000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0169333960000002,2.0169333960000002]
[null,null,null,null,"2021-02-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1344,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0795108180000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1344,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.347579391},2.2135451045000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0635451045000002,2.0635451045000002]
[null,null,null,null,"2021-02-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1345,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.140985117},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1345,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4106011139999999},2.2757931155,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1257931155000001,2.1257931155000001]
[null,null,null,null,"2021-02-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1346,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1381576870000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1346,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.412012738},2.2750852125000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1250852125000002,2.1250852125000002]
[null,null,null,null,"2021-02-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1347,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.196276503},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1347,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4683767699999999},2.3323266364999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1823266365,2.1823266365]
[null,null,null,null,"2021-02-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1348,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2680809480000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1348,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5352480659999999},2.401664507,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2516645070000001,2.2516645070000001]
[null,null,null,null,"2021-02-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1349,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2805784099999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1349,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.554304449},2.4174414295000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2674414295000003,2.2674414295000003]
[null,null,null,null,"2021-02-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1350,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2846170799999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1350,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5678497880000002},2.4262334340000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2762334340000003,2.2762334340000003]
[null,null,null,null,"2021-03-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1351) + IF(MONTH(E1351) >= F1351, 1, 0)","v":2021},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1351,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.245325577},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1351,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.525945552},{"$f":"IFERROR(AVERAGE(H1351:I1351),\"\")","v":2.3856355645000002},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1351 - K1351,\"\")","v":2.2356355645000003},{"$f":"IFERROR(J1351-K1351+L1351,\"\")","v":2.2356355645000003}]
[null,null,null,null,{"$f":"WORKDAY(E1351,1,)","v":"2021-03-02"},{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1352,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1816172269999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1352,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4542187950000001},2.3179180109999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1679180109999998,2.1679180109999998]
[null,null,null,null,"2021-03-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1353,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2507637370000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1353,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5194506780000001},2.3851072074999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2351072075,2.2351072075]
[null,null,null,null,"2021-03-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1354,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2070475319999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1354,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4769550109999998},2.3420012715,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1920012715000001,2.1920012715000001]
[null,null,null,null,"2021-03-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1355,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2290563259999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1355,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5053132659999999},2.3671847960000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2171847960000002,2.2171847960000002]
[null,null,null,null,"2021-03-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1356,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2216982160000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1356,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4944171470000001},2.3580576815000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2080576815000001,2.2080576815000001]
[null,null,null,null,"2021-03-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1357,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1913102379999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1357,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4622144540000002},2.3267623459999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1767623459999998,2.1767623459999998]
[null,null,null,null,"2021-03-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1358,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2015454459999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1358,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4721105529999998},2.3368279994999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1868279994999997,2.1868279994999997]
[null,null,null,null,"2021-03-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1359,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.229375229},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1359,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4939771249999998},2.3616761769999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2116761769999997,2.2116761769999997]
[null,null,null,null,"2021-03-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1360,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3154256969999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1360,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.579660842},2.4475432694999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2975432694999998,2.2975432694999998]
[null,null,null,null,"2021-03-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1361,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2923230509999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1361,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.556714763},2.4245189069999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.274518907,2.274518907]
[null,null,null,null,"2021-03-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1362,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2859676979999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1362,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5496661980000002},2.417816948,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2678169480000001,2.2678169480000001]
[null,null,null,null,"2021-03-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1363,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3432436139999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1363,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6096215229999999},2.4764325684999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3264325685,2.3264325685]
[null,null,null,null,"2021-03-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1364,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.393716543},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1364,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6634843730000002},2.5286004580000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3786004580000002,2.3786004580000002]
[null,null,null,null,"2021-03-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1365,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3650996229999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1365,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6316640150000001},2.498381819,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3483818190000001,2.3483818190000001]
[null,null,null,null,"2021-03-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1366,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3455887959999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1366,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6107237689999998},2.4781562824999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3281562824999997,2.3281562824999997]
[null,null,null,null,"2021-03-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1367,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2856492180000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1367,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.553166863},2.4194080405,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2694080405000001,2.2694080405000001]
[null,null,null,null,"2021-03-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1368,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2561269890000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1368,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5300820850000001},2.3931045370000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2431045370000002,2.2431045370000002]
[null,null,null,null,"2021-03-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1369,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2319378429999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1369,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5036304600000001},2.3677841515,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2177841515000001,2.2177841515000001]
[null,null,null,null,"2021-03-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1370,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2501663789999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1370,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.519688801},2.3849275900000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2349275900000003,2.2349275900000003]
[null,null,null,null,"2021-03-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1371,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2868945969999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1371,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.550585645},2.4187401209999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.268740121,2.268740121]
[null,null,null,null,"2021-03-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1372,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.343373846},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1372,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6079202910000001},2.4756470684999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3256470684999999,2.3256470684999999]
[null,null,null,null,"2021-03-31",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1373,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3509532530000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1373,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6073984929999998},2.479175873,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3291758730000001,2.3291758730000001]
[null,null,null,null,"2021-04-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1374,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3010415800000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1374,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5460835039999998},2.423562542,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2735625420000001,2.2735625420000001]
[null,null,null,null,"2021-04-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1375,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3008818350000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1375,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5458787219999999},2.4233802784999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2733802784999999,2.2733802784999999]
[null,null,null,null,"2021-04-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1376,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3004025170000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1376,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5452642609999998},2.422833389,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2728333890000001,2.2728333890000001]
[null,null,null,null,"2021-04-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1377,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2883185070000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1377,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5317180260000001},2.4100182664999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2600182664999999,2.2600182664999999]
[null,null,null,null,"2021-04-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1378,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2542625250000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1378,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.518177573},2.3862200490000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2362200490000004,2.2362200490000004]
[null,null,null,null,"2021-04-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1379,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2218178590000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1379,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4852004779999999},2.3535091685,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2035091685000001,2.2035091685000001]
[null,null,null,null,"2021-04-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1380,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2389534539999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1380,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4989967659999999},2.3689751100000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2189751100000001,2.2189751100000001]
[null,null,null,null,"2021-04-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1381,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2402738279999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1381,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.501147252},2.3707105400000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2207105400000002,2.2207105400000002]
[null,null,null,null,"2021-04-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1382,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2363036080000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1382,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4989895739999999},2.3676465909999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2176465909999998,2.2176465909999998]
[null,null,null,null,"2021-04-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1383,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2588378690000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1383,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5200624110000001},2.3894501400000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2394501400000002,2.2394501400000002]
[null,null,null,null,"2021-04-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1384,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1837642700000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1384,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.437104471},2.3104343705000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1604343705000004,2.1604343705000004]
[null,null,null,null,"2021-04-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1385,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2096207990000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1385,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4658310980000002},2.3377259485000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1877259485000002,2.1877259485000002]
[null,null,null,null,"2021-04-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1386,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.203638593},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1386,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.453757966},2.3286982795000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1786982795000003,2.1786982795000003]
[null,null,null,null,"2021-04-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1387,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1847590210000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1387,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.435635301},2.3101971610000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1601971610000001,2.1601971610000001]
[null,null,null,null,"2021-04-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1388,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2023201910000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1388,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4506095710000002},2.3264648810000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1764648810000002,2.1764648810000002]
[null,null,null,null,"2021-04-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1389,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1850915390000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1389,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4330432470000001},2.3090673930000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1590673930000004,2.1590673930000004]
[null,null,null,null,"2021-04-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1390,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2026710450000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1390,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.444798638},2.3237348415000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1737348415000004,2.1737348415000004]
[null,null,null,null,"2021-04-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1391,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.207974369},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1391,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4443136299999999},2.3261439995000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1761439995000003,2.1761439995000003]
[null,null,null,null,"2021-04-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1392,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2157525050000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1392,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.453134156},2.3344433305000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1844433305000002,2.1844433305000002]
[null,null,null,null,"2021-04-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1393,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.230420525},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1393,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4693318039999999},2.3498761644999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1998761645,2.1998761645]
[null,null,null,null,"2021-04-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1394,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.268208666},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1394,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5087662590000002},2.3884874625000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2384874625000002,2.2384874625000002]
[null,null,null,null,"2021-04-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1395,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2588511649999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1395,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5003626730000001},2.379606919,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2296069190000001,2.2296069190000001]
[null,null,null,null,"2021-05-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1396,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.25836294},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1396,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5010071859999998},2.3796850630000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2296850630000002,2.2296850630000002]
[null,null,null,null,"2021-05-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1397,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2155368609999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1397,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4586947229999998},2.3371157919999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1871157919999997,2.1871157919999997]
[null,null,null,null,"2021-05-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1398,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2421308849999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1398,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4862126670000002},2.3641717760000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2141717760000001,2.2141717760000001]
[null,null,null,null,"2021-05-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1399,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2339489590000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1399,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4765657249999999},2.3552573419999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2052573419999999,2.2052573419999999]
[null,null,null,null,"2021-05-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1400,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.224174895},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1400,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4657319819999999},2.3449534385000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1949534385000002,2.1949534385000002]
[null,null,null,null,"2021-05-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1401,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2428329219999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1401,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.484289134},2.3635610279999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.213561028,2.213561028]
[null,null,null,null,"2021-05-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1402,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3025202889999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1402,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5459780030000001},2.4242491460000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2742491460000003,2.2742491460000003]
[null,null,null,null,"2021-05-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1403,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3480911010000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1403,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5942906670000001},2.4711908840000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3211908840000004,2.3211908840000004]
[null,null,null,null,"2021-05-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1404,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3754393299999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1404,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6226222770000001},2.4990308035000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3490308035000003,2.3490308035000003]
[null,null,null,null,"2021-05-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1405,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3439763189999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1405,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5895763500000002},2.4667763345,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3167763345000001,2.3167763345000001]
[null,null,null,null,"2021-05-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1406,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3422990760000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1406,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5813367829999998},2.4618179295,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3118179295000001,2.3118179295000001]
[null,null,null,null,"2021-05-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1407,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3442035300000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1407,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5790580589999998},2.4616307945,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3116307945000001,2.3116307945000001]
[null,null,null,null,"2021-05-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1408,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3391701600000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1408,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5773710890000001},2.4582706244999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3082706245,2.3082706245]
[null,null,null,null,"2021-05-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1409,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3412127229999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1409,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5841638100000002},2.4626882664999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3126882664999999,2.3126882664999999]
[null,null,null,null,"2021-05-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1410,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.333911316},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1410,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5744411290000002},2.4541762225000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3041762225000002,2.3041762225000002]
[null,null,null,null,"2021-05-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1411,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.308617323},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1411,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5489737219999999},2.4287955224999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2787955224999998,2.2787955224999998]
[null,null,null,null,"2021-05-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1412,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2781271749999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1412,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5174123380000002},2.3977697564999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2477697564999999,2.2477697564999999]
[null,null,null,null,"2021-05-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1413,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2438155279999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1413,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.483307452},2.3635614899999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.21356149,2.21356149]
[null,null,null,null,"2021-05-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1414,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2897038009999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1414,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5319945709999998},2.4108491860000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2608491860000002,2.2608491860000002]
[null,null,null,null,"2021-05-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1415) + IF(MONTH(E1415) >= F1415, 1, 0)","v":2022},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1415,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.266278426},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1415,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.509668209},{"$f":"IFERROR(AVERAGE(H1415:I1415),\"\")","v":2.3879733175000002},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1415 - K1415,\"\")","v":2.2379733175000003},{"$f":"IFERROR(J1415-K1415+L1415,\"\")","v":2.2379733175000003}]
[null,null,null,null,{"$f":"WORKDAY(E1415,1,)","v":"2021-05-31"},{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1416,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.265790924},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1416,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5090437959999998},2.3874173599999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2374173599999998,2.2374173599999998]
[null,null,null,null,"2021-06-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1417,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3033038029999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1417,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.551702433},2.4275031179999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2775031179999998,2.2775031179999998]
[null,null,null,null,"2021-06-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1418,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2815906830000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1418,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5269259549999998},2.4042583190000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2542583190000003,2.2542583190000003]
[null,null,null,null,"2021-06-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1419,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.310206467},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1419,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5555185929999999},2.43286253,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2828625300000001,2.2828625300000001]
[null,null,null,null,"2021-06-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1420,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2805906199999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1420,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5242460699999998},2.4024183450000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2524183450000002,2.2524183450000002]
[null,null,null,null,"2021-06-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1421,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2926076119999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1421,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5351710829999998},2.4138893474999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2638893474999997,2.2638893474999997]
[null,null,null,null,"2021-06-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1422,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.259262621},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1422,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.499621635},2.379442128,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2294421280000001,2.2294421280000001]
[null,null,null,null,"2021-06-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1423,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.215238872},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1423,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4532317030000002},2.3342352875000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1842352875000004,2.1842352875000004]
[null,null,null,null,"2021-06-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1424,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.234279286},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1424,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4755429179999999},2.354911102,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2049111020000001,2.2049111020000001]
[null,null,null,null,"2021-06-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1425,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.193073026},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1425,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4313968369999999},2.3122349314999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1622349315,2.1622349315]
[null,null,null,null,"2021-06-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1426,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2103103640000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1426,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4496439759999999},2.3299771700000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1799771700000004,2.1799771700000004]
[null,null,null,null,"2021-06-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1427,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2232293809999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1427,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.460534123},2.3418817519999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.191881752,2.191881752]
[null,null,null,null,"2021-06-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1428,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2111252320000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1428,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4504004500000001},2.3307628410000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1807628410000004,2.1807628410000004]
[null,null,null,null,"2021-06-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1429,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2375810139999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1429,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4821708669999998},2.3598759404999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2098759404999999,2.2098759404999999]
[null,null,null,null,"2021-06-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1430,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1818559290000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1430,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4240901269999999},2.3029730280000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1529730280000003,2.1529730280000003]
[null,null,null,null,"2021-06-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1431,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1880103179999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1431,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4345044819999999},2.3112573999999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1612573999999998,2.1612573999999998]
[null,null,null,null,"2021-06-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1432,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2173478950000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1432,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4630530739999998},2.3402004845,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1902004845,2.1902004845]
[null,null,null,null,"2021-06-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1433,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.222044318},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1433,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4664563350000002},2.3442503265000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1942503265000002,2.1942503265000002]
[null,null,null,null,"2021-06-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1434,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1887882539999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1434,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4294317159999999},2.3091099850000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1591099850000002,2.1591099850000002]
[null,null,null,null,"2021-06-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1435,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2199445830000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1435,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4610855370000002},2.3405150600000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1905150600000005,2.1905150600000005]
[null,null,null,null,"2021-06-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1436,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1806902510000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1436,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4210402590000002},2.3008652550000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1508652550000003,2.1508652550000003]
[null,null,null,null,"2021-06-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1437,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1833400250000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1437,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4240500690000002},2.3036950470000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1536950470000003,2.1536950470000003]
[null,null,null,null,"2021-06-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1438,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.173649814},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1438,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4102250359999999},2.291937425,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1419374250000001,2.1419374250000001]
[null,null,null,null,"2021-07-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1439,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1785626470000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1439,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4124570959999998},2.2955098715000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1455098715000003,2.1455098715000003]
[null,null,null,null,"2021-07-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1440,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1571550190000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1440,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.387940344},2.2725476814999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1225476814999999,2.1225476814999999]
[null,null,null,null,"2021-07-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1441,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.165966836},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1441,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3963038189999999},2.2811353274999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1311353275,2.1311353275]
[null,null,null,null,"2021-07-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1442,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.091303629},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1442,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3170675850000002},2.2041856070000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0541856070000004,2.0541856070000004]
[null,null,null,null,"2021-07-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1443,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.049750108},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1443,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.274501807},2.1621259574999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0121259574999999,2.0121259574999999]
[null,null,null,null,"2021-07-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1444,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0483680670000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1444,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2738394500000001},2.1611037585000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0111037585000004,2.0111037585000004]
[null,null,null,null,"2021-07-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1445,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1152137519999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1445,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3426264940000001},2.228920123,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0789201230000001,2.0789201230000001]
[null,null,null,null,"2021-07-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1446,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.094298861},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1446,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3205185589999999},2.2074087100000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0574087100000003,2.0574087100000003]
[null,null,null,null,"2021-07-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1447,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0617680740000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1447,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2876166570000001},2.1746923655000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0246923655000004,2.0246923655000004]
[null,null,null,null,"2021-07-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1448,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0578336419999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1448,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2842161270000001},2.1710248845,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0210248845000001,2.0210248845000001]
[null,null,null,null,"2021-07-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1449,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0960779450000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1449,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3230653179999998},2.2095716315000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0595716315000003,2.0595716315000003]
[null,null,null,null,"2021-07-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1450,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0602189370000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1450,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.28750645},2.1738626935000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0238626935000004,2.0238626935000004]
[null,null,null,null,"2021-07-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1451,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9784104760000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1451,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.206754128},2.0925823020000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9425823020000004,1.9425823020000004]
[null,null,null,null,"2021-07-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1452,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9670428719999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1452,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1977377659999999},2.0823903189999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.932390319,1.932390319]
[null,null,null,null,"2021-07-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1453,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0199223079999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1453,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2515086630000001},2.1357154855,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9857154855000001,1.9857154855000001]
[null,null,null,null,"2021-07-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1454,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9900095579999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1454,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2206644870000001},2.1053370225000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9553370225000002,1.9553370225000002]
[null,null,null,null,"2021-07-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1455,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.993059694},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1455,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.22495522},2.1090074570000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9590074570000002,1.9590074570000002]
[null,null,null,null,"2021-07-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1456,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9806729540000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1456,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2125300499999998},2.096601502,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.946601502,1.946601502]
[null,null,null,null,"2021-07-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1457,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9691270009999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1457,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.200968987},2.085047994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.935047994,1.935047994]
[null,null,null,null,"2021-07-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1458,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9785035790000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1458,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2090807909999999},2.0937921849999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.943792185,1.943792185]
[null,null,null,null,"2021-07-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1459,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.980689009},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1459,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2088617770000001},2.0947753929999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.944775393,1.944775393]
[null,null,null,null,"2021-07-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1460,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.979360816},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1460,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.211265799},2.0953133075000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9453133075000002,1.9453133075000002]
[null,null,null,null,"2021-08-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1461,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9567010490000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1461,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1944139100000002},2.0755574795,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9255574795000001,1.9255574795000001]
[null,null,null,null,"2021-08-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1462,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.920333176},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1462,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1567579590000001},2.0385455674999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8885455675,1.8885455675]
[null,null,null,null,"2021-08-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1463,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.926600461},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1463,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1615852200000001},2.0440928405000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8940928405000004,1.8940928405000004]
[null,null,null,null,"2021-08-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1464,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9182085179999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1464,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1513052469999998},2.0347568825,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8847568825000001,1.8847568825000001]
[null,null,null,null,"2021-08-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1465,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.984086147},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1465,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2221256060000001},2.1031058764999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9531058765,1.9531058765]
[null,null,null,null,"2021-08-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1466,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.941630296},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1466,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1801178060000002},2.0608740509999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.910874051,1.910874051]
[null,null,null,null,"2021-08-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1467,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9367225640000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1467,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1787572320000002},2.0577398980000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9077398980000004,1.9077398980000004]
[null,null,null,null,"2021-08-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1468,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.941374683},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1468,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.182288797},2.0618317400000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9118317400000002,1.9118317400000002]
[null,null,null,null,"2021-08-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1469,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9618457309999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1469,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.204529687},2.0831877089999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9331877089999998,1.9331877089999998]
[null,null,null,null,"2021-08-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1470,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9482794590000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1470,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1894696649999998},2.068874562,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9188745620000001,1.9188745620000001]
[null,null,null,null,"2021-08-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1471,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.935215983},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1471,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1784383649999999},2.0568271739999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.906827174,1.906827174]
[null,null,null,null,"2021-08-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1472,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9271609869999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1472,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1720455410000001},2.0496032639999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.899603264,1.899603264]
[null,null,null,null,"2021-08-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1473,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.941763098},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1473,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1866134609999999},2.0641882794999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9141882794999998,1.9141882794999998]
[null,null,null,null,"2021-08-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1474,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9268079659999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1474,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1730151050000002},2.0499115355000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8999115355000002,1.8999115355000002]
[null,null,null,null,"2021-08-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1475,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9213335229999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1475,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.166050265},2.0436918940000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.8936918940000003,1.8936918940000003]
[null,null,null,null,"2021-08-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1476,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.935929459},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1476,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1814644859999999},2.0586969724999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9086969725,1.9086969725]
[null,null,null,null,"2021-08-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1477,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.929200223},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1477,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.1748640369999999},2.0520321299999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9020321299999998,1.9020321299999998]
[null,null,null,null,"2021-08-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1478,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9923249350000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1478,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2380770409999999},2.1152009879999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9652009879999999,1.9652009879999999]
[null,null,null,null,"2021-08-26",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1479) + IF(MONTH(E1479) >= F1479, 1, 0)","v":2022},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1479,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9963757879999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1479,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2429859539999999},{"$f":"IFERROR(AVERAGE(H1479:I1479),\"\")","v":2.1196808709999999},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1479 - K1479,\"\")","v":1.969680871},{"$f":"IFERROR(J1479-K1479+L1479,\"\")","v":1.969680871}]
[null,null,null,null,{"$f":"WORKDAY(E1479,1,)","v":"2021-08-27"},{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1480,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9848417039999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1480,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.231858254},2.1083499789999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9583499789999999,1.9583499789999999]
[null,null,null,null,"2021-08-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1481,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9842876250000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1481,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2311429450000002},2.1077152850000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9577152850000004,1.9577152850000004]
[null,null,null,null,"2021-08-31",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1482,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.021187496},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1482,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.26637077},2.1437791329999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9937791329999999,1.9937791329999999]
[null,null,null,null,"2021-09-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1483,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0115298410000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1483,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.256459993},2.1339949169999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.983994917,1.983994917]
[null,null,null,null,"2021-09-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1484,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9921677719999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1484,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2364140109999999},2.1142908915,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9642908915000001,1.9642908915000001]
[null,null,null,null,"2021-09-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1485,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0240289480000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1485,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2668247570000002},2.1454268525,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9954268525000001,1.9954268525000001]
[null,null,null,null,"2021-09-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1486,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0051753840000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1486,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2481113029999999},2.1266433435000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9766433435000001,1.9766433435000001]
[null,null,null,null,"2021-09-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1487,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0418110629999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1487,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.284486142},2.1631486024999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0131486024999998,2.0131486024999998]
[null,null,null,null,"2021-09-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1488,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.029384522},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1488,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.272560533},2.1509725275,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0009725275000001,2.0009725275000001]
[null,null,null,null,"2021-09-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1489,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.034832668},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1489,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.279426623},2.1571296455,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0071296455000001,2.0071296455000001]
[null,null,null,null,"2021-09-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1490,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.037131789},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1490,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2821603380000002},2.1596460635000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0096460635000004,2.0096460635000004]
[null,null,null,null,"2021-09-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1491,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0311843110000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1491,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2761556110000001},2.1536699610000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0036699610000004,2.0036699610000004]
[null,null,null,null,"2021-09-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1492,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0237889509999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1492,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2650070410000001},2.1443979959999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.994397996,1.994397996]
[null,null,null,null,"2021-09-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1493,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0330107740000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1493,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2786743340000002},2.1558425540000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0058425540000004,2.0058425540000004]
[null,null,null,null,"2021-09-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1494,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0787530670000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1494,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.323217767},2.2009854170000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0509854170000001,2.0509854170000001]
[null,null,null,null,"2021-09-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1495,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1184317300000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1495,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3695057209999999},2.2439687255000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0939687255000003,2.0939687255000003]
[null,null,null,null,"2021-09-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1496,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0879492169999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1496,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3381335810000001},2.2130413989999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0630413989999998,2.0630413989999998]
[null,null,null,null,"2021-09-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1497,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0804691929999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1497,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3312649040000002},2.2058670485,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0558670485000001,2.0558670485000001]
[null,null,null,null,"2021-09-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1498,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0894062409999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1498,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3365035710000002},2.2129549060000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0629549060000003,2.0629549060000003]
[null,null,null,null,"2021-09-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1499,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.169972268},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1499,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4210350749999998},2.2955036714999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1455036714999998,2.1455036714999998]
[null,null,null,null,"2021-09-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1500,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2097422400000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1500,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4626574670000001},2.3361998535000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1861998535000002,2.1861998535000002]
[null,null,null,null,"2021-09-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1501,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2432566989999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1501,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.496802572},2.3700296354999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2200296355,2.2200296355]
[null,null,null,null,"2021-09-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1502,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2965142279999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1502,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5522361820000001},2.424375205,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2743752050000001,2.2743752050000001]
[null,null,null,null,"2021-09-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1503,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2862101579999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1503,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5467507199999999},2.4164804389999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.266480439,2.266480439]
[null,null,null,null,"2021-09-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1504,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3531365759999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1504,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.611682499},2.4824095374999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3324095374999998,2.3324095374999998]
[null,null,null,null,"2021-10-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1505,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3494191149999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1505,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6090820360000002},2.4792505755000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3292505755000001,2.3292505755000001]
[null,null,null,null,"2021-10-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1506,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3473286440000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1506,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6047293840000001},2.4760290139999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.326029014,2.326029014]
[null,null,null,null,"2021-10-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1507,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4253455129999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1507,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6895155380000002},2.5574305255000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4074305255000001,2.4074305255000001]
[null,null,null,null,"2021-10-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1508,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.435986073},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1508,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.702387764},2.5691869184999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4191869184999999,2.4191869184999999]
[null,null,null,null,"2021-10-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1509,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.435390886},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1509,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7037351009999999},2.5695629934999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4195629935,2.4195629935]
[null,null,null,null,"2021-10-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1510,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4956447210000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1510,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.766113104},2.6308789125000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4808789125000001,2.4808789125000001]
[null,null,null,null,"2021-10-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1511,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5227785479999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1511,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7942332969999999},2.6585059224999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5085059224999999,2.5085059224999999]
[null,null,null,null,"2021-10-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1512,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4820596460000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1512,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7525802590000001},2.6173199524999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4673199525,2.4673199525]
[null,null,null,null,"2021-10-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1513,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.359815947},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1513,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6302760059999999},2.4950459765000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3450459765000002,2.3450459765000002]
[null,null,null,null,"2021-10-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1514,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.329044009},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1514,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.598581222},2.4638126155000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3138126155000003,2.3138126155000003]
[null,null,null,null,"2021-10-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1515,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3768263520000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1515,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6464905650000001},2.5116584585000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3616584585000004,2.3616584585000004]
[null,null,null,null,"2021-10-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1516,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3895764380000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1516,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6596586109999998},2.5246175245,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3746175245000001,2.3746175245000001]
[null,null,null,null,"2021-10-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1517,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3908529989999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1517,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6608683119999998},2.5258606554999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3758606554999999,2.3758606554999999]
[null,null,null,null,"2021-10-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1518,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.404880184},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1518,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6779146310000002},2.5413974074999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3913974075,2.3913974075]
[null,null,null,null,"2021-10-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1519,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.456497669},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1519,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7280342800000001},2.5922659745000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4422659745000002,2.4422659745000002]
[null,null,null,null,"2021-10-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1520,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.403485082},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1520,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.675345316},2.539415199,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3894151990000001,2.3894151990000001]
[null,null,null,null,"2021-10-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1521,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3772604749999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1521,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6492478130000001},2.5132541440000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3632541440000003,2.3632541440000003]
[null,null,null,null,"2021-10-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1522,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3403304349999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1522,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6114056620000001},2.4758680484999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3258680484999998,2.3258680484999998]
[null,null,null,null,"2021-10-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1523,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.181510474},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1523,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4460557349999998},2.3137831044999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1637831044999998,2.1637831044999998]
[null,null,null,null,"2021-10-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1524,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.14440198},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1524,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4134954149999999},2.2789486974999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1289486974999998,2.1289486974999998]
[null,null,null,null,"2021-10-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1525,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.186234072},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1525,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4646607880000002},2.3254474300000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1754474300000002,2.1754474300000002]
[null,null,null,null,"2021-11-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1526,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2235363920000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1526,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.502179387},2.3628578894999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2128578895,2.2128578895]
[null,null,null,null,"2021-11-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1527,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.214875932},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1527,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.493523079},2.3541995055,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2041995055000001,2.2041995055000001]
[null,null,null,null,"2021-11-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1528,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.254833643},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1528,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5349401230000002},2.3948868829999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2448868829999999,2.2448868829999999]
[null,null,null,null,"2021-11-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1529,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.186849966},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1529,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4572539959999999},2.322051981,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1720519810000001,2.1720519810000001]
[null,null,null,null,"2021-11-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1530,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0667993139999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1530,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3333209149999998},2.2000601144999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0500601144999999,2.0500601144999999]
[null,null,null,null,"2021-11-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1531,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0655686759999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1531,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3343518909999998},2.1999602834999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0499602834999999,2.0499602834999999]
[null,null,null,null,"2021-11-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1532,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0138272779999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1532,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2826335370000002},2.1482304074999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9982304074999999,1.9982304074999999]
[null,null,null,null,"2021-11-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1533,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1029913250000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1533,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3752241139999999},2.2391077194999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0891077194999998,2.0891077194999998]
[null,null,null,null,"2021-11-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1534,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1217188189999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1534,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.387912086},2.2548154524999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1048154525,2.1048154525]
[null,null,null,null,"2021-11-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1535,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1342653149999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1535,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3986267529999998},2.2664460339999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.116446034,2.116446034]
[null,null,null,null,"2021-11-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1536,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.164617909},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1536,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.43422004},2.2994189745,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1494189745000001,2.1494189745000001]
[null,null,null,null,"2021-11-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1537,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.182457565},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1537,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.454859983},2.3186587740000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1686587740000003,2.1686587740000003]
[null,null,null,null,"2021-11-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1538,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.202242402},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1538,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4764750919999998},2.3393587469999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.189358747,2.189358747]
[null,null,null,null,"2021-11-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1539,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1604155770000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1539,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4351659269999999},2.297790752,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1477907520000001,2.1477907520000001]
[null,null,null,null,"2021-11-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1540,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1047644239999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1540,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.379957772},2.2423610979999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.092361098,2.092361098]
[null,null,null,null,"2021-11-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1541,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.148373468},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1541,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.429449671},2.2889115694999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1389115694999998,2.1389115694999998]
[null,null,null,null,"2021-11-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1542,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.1713305379999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1542,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4580345960000001},2.3146825670000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1646825670000003,2.1646825670000003]
[null,null,null,null,"2021-11-24",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1543) + IF(MONTH(E1543) >= F1543, 1, 0)","v":2022},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1543,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2009457559999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1543,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4909674150000001},{"$f":"IFERROR(AVERAGE(H1543:I1543),\"\")","v":2.3459565854999997},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1543 - K1543,\"\")","v":2.1959565854999998},{"$f":"IFERROR(J1543-K1543+L1543,\"\")","v":2.1959565854999998}]
[null,null,null,null,{"$f":"WORKDAY(E1543,1,)","v":"2021-11-25"},{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1544,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.163116375},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1544,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4534801270000002},2.3082982510000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1582982510000002,2.1582982510000002]
[null,null,null,null,"2021-11-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1545,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0738681190000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1545,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3721292200000001},2.2229986694999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0729986695,2.0729986695]
[null,null,null,null,"2021-11-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1546,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0952213980000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1546,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4041072049999999},2.2496643015000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0996643015000003,2.0996643015000003]
[null,null,null,null,"2021-11-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1547,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.048489343},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1547,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3605319649999998},2.2045106539999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.054510654,2.054510654]
[null,null,null,null,"2021-12-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1548,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.074731517},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1548,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3779175440000002},2.2263245305000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0763245305000004,2.0763245305000004]
[null,null,null,null,"2021-12-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1549,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0495162360000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1549,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.344429914},2.1969730749999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0469730749999999,2.0469730749999999]
[null,null,null,null,"2021-12-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1550,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0227573159999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1550,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.313830974},2.168294145,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.018294145,2.018294145]
[null,null,null,null,"2021-12-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1551,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.988387956},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1551,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2782132829999999},2.1333006194999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9833006195,1.9833006195]
[null,null,null,null,"2021-12-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1552,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.958804319},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1552,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2477810709999999},2.1032926949999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.953292695,1.953292695]
[null,null,null,null,"2021-12-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1553,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.976668973},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1553,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2688508270000001},2.1227599000000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9727599000000002,1.9727599000000002]
[null,null,null,null,"2021-12-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1554,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9943114310000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1554,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2883688489999998},2.1413401400000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9913401400000001,1.9913401400000001]
[null,null,null,null,"2021-12-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1555,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9973034860000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1555,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2889172119999999},2.1431103490000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9931103490000002,1.9931103490000002]
[null,null,null,null,"2021-12-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1556,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":1.9887218609999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1556,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.2814387859999998},2.1350803235,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},1.9850803235000001,1.9850803235000001]
[null,null,null,null,"2021-12-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1557,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0129912019999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1557,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3024126389999999},2.1577019205000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0077019205000002,2.0077019205000002]
[null,null,null,null,"2021-12-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1558,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0312167460000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1558,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3205197110000002},2.1758682285000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0258682285000003,2.0258682285000003]
[null,null,null,null,"2021-12-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1559,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0569446419999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1559,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3489976459999999},2.2029711440000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0529711440000002,2.0529711440000002]
[null,null,null,null,"2021-12-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1560,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0774259650000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1560,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3642827020000001},2.2208543335000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0708543335000003,2.0708543335000003]
[null,null,null,null,"2021-12-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1561,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.0823716079999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1561,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.3703095479999998},2.2263405779999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.0763405779999999,2.0763405779999999]
[null,null,null,null,"2021-12-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1562,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.183319735},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1562,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4740111690000002},2.3286654520000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1786654520000002,2.1786654520000002]
[null,null,null,null,"2021-12-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1563,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2021737250000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1563,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.4930080889999999},2.3475909069999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.1975909069999999,2.1975909069999999]
[null,null,null,null,"2021-12-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1564,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2307588169999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1564,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5231566879999998},2.3769577525000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2269577525000002,2.2269577525000002]
[null,null,null,null,"2021-12-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1565,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2164159300000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1565,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.510758504},2.3635872170000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2135872170000002,2.2135872170000002]
[null,null,null,null,"2021-12-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1566,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.215939127},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1566,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5101153850000002},2.3630272560000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2130272560000002,2.2130272560000002]
[null,null,null,null,"2021-12-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1567,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2157801450000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1567,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.509900966},2.3628405555000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2128405555000001,2.2128405555000001]
[null,null,null,null,"2021-12-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1568,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2924602200000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1568,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5882593649999999},2.4403597924999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2903597924999999,2.2903597924999999]
[null,null,null,null,"2021-12-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1569,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.258188665},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1569,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5522936559999998},2.4052411605000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2552411605000002,2.2552411605000002]
[null,null,null,null,"2021-12-31",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1570,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2452668629999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1570,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5400136670000002},2.3926402649999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2426402649999999,2.2426402649999999]
[null,null,null,null,"2022-01-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1571,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.2504836020000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1571,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.5403865919999999},2.395435097,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.2454350970000001,2.2454350970000001]
[null,null,null,null,"2022-01-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1572,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3309884670000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1572,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6227809830000002},2.4768847250000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3268847250000002,2.3268847250000002]
[null,null,null,null,"2022-01-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1573,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3179352820000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1573,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6098004179999998},2.4638678499999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3138678499999998,2.3138678499999998]
[null,null,null,null,"2022-01-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1574,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.374069746},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1574,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6626637639999999},2.5183667549999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3683667549999998,2.3683667549999998]
[null,null,null,null,"2022-01-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1575,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3855861360000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1575,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6732273700000002},2.529406753,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.379406753,2.379406753]
[null,null,null,null,"2022-01-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1576,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4093089910000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1576,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6944198090000002},2.5518644000000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4018644000000005,2.4018644000000005]
[null,null,null,null,"2022-01-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1577,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3798500909999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1577,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6650050219999999},2.5224275564999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3724275564999999,2.3724275564999999]
[null,null,null,null,"2022-01-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1578,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3551707949999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1578,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.639431938},2.4973013664999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3473013665,2.3473013665]
[null,null,null,null,"2022-01-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1579,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3269695889999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1579,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6055514639999999},2.4662605265000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3162605265000002,2.3162605265000002]
[null,null,null,null,"2022-01-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1580,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3852611869999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1580,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6291343079999998},2.5071977474999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.3571977474999999,2.3571977474999999]
[null,null,null,null,"2022-01-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1581,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4284585179999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1581,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6785026589999998},2.5534805884999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4034805884999999,2.4034805884999999]
[null,null,null,null,"2022-01-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1582,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5174420660000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1582,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7120269060000002},2.6147344860000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4647344860000002,2.4647344860000002]
[null,null,null,null,"2022-01-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1583,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5644508109999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1583,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.776539477},2.6704951440000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5204951440000003,2.5204951440000003]
[null,null,null,null,"2022-01-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1584,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5277964939999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1584,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.74474581},2.636271152,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.486271152,2.486271152]
[null,null,null,null,"2022-01-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1585,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4818445709999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1585,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6996344419999998},2.5907395064999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4407395064999999,2.4407395064999999]
[null,null,null,null,"2022-01-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1586,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4688299319999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1586,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.6870534799999999},2.5779417059999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4279417059999999,2.4279417059999999]
[null,null,null,null,"2022-01-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1587,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.51217186},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1587,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.7324774729999999},2.6223246665,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.4723246665,2.4723246665]
[null,null,null,null,"2022-01-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1588,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5548919379999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1588,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.77672454},2.665808239,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5158082390000001,2.5158082390000001]
[null,null,null,null,"2022-01-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1589,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6002988949999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1589,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8178556389999998},2.7090772669999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5590772669999997,2.5590772669999997]
[null,null,null,null,"2022-01-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1590,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.649368693},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1590,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.8687918240000001},2.7590802585,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6090802585000001,2.6090802585000001]
[null,null,null,null,"2022-01-31",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1591,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7123360669999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1591,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9395666710000001},2.8259513690000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6759513690000003,2.6759513690000003]
[null,null,null,null,"2022-02-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1592,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.4336724709999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1592,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.0341060359999998},2.7338892535000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.5838892535000002,2.5838892535000002]
[null,null,null,null,"2022-02-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1593,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.3574944769999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1593,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":2.9524024849999999},2.6549484809999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.504948481,2.504948481]
[null,null,null,null,"2022-02-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1594,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.529622303},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1594,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1334723360000001},2.8315473195000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.6815473195000004,2.6815473195000004]
[null,null,null,null,"2022-02-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1595,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6307956720000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1595,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2568180189999998},2.9438068455000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7938068455000002,2.7938068455000002]
[null,null,null,null,"2022-02-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1596,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.682103729},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1596,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3035532889999999},2.9928285089999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8428285089999998,2.8428285089999998]
[null,null,null,null,"2022-02-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1597,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7085386119999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1597,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3116038940000001},3.010071253,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8600712530000001,2.8600712530000001]
[null,null,null,null,"2022-02-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1598,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6239821820000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1598,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2235332830000001},2.9237577325000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7737577325000005,2.7737577325000005]
[null,null,null,null,"2022-02-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1599,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7081716990000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1599,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3057922180000001},3.0069819584999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8569819585,2.8569819585]
[null,null,null,null,"2022-02-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1600,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7288043329999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1600,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.323757133},3.0262807330000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8762807330000002,2.8762807330000002]
[null,null,null,null,"2022-02-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1601,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.787077611},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1601,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3813988319999999},3.0842382214999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9342382214999998,2.9342382214999998]
[null,null,null,null,"2022-02-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1602,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.773653811},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1602,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3668016600000001},3.0702277355000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9202277355000001,2.9202277355000001]
[null,null,null,null,"2022-02-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1603,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.735619104},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1603,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3301883019999998},3.0329037029999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8829037029999998,2.8829037029999998]
[null,null,null,null,"2022-02-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1604,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7016016789999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1604,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2979415599999999},2.9997716194999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8497716194999998,2.8497716194999998]
[null,null,null,null,"2022-02-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1605,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6307378219999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1605,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2332323160000001},2.931985069,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7819850690000001,2.7819850690000001]
[null,null,null,null,"2022-02-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1606,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6467613399999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1606,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2621947420000001},2.9544780409999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8044780409999999,2.8044780409999999]
[null,null,null,null,"2022-02-22",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1607) + IF(MONTH(E1607) >= F1607, 1, 0)","v":2022},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1607,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7379801609999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1607,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.37211799},{"$f":"IFERROR(AVERAGE(H1607:I1607),\"\")","v":3.0550490754999999},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1607 - K1607,\"\")","v":2.9050490755},{"$f":"IFERROR(J1607-K1607+L1607,\"\")","v":2.9050490755}]
[null,null,null,null,{"$f":"WORKDAY(E1607,1,)","v":"2022-02-23"},{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1608,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7469361860000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1608,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3765815090000002},3.0617588475000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9117588475000002,2.9117588475000002]
[null,null,null,null,"2022-02-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1609,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7911824780000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1609,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4297447139999999},3.1104635959999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9604635959999999,2.9604635959999999]
[null,null,null,null,"2022-02-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1610,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8064024170000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1610,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4417943160000002},3.1240983665000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9740983665000003,2.9740983665000003]
[null,null,null,null,"2022-02-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1611,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.80285553},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1611,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.441338418},3.1220969739999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9720969739999998,2.9720969739999998]
[null,null,null,null,"2022-03-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1612,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.5490896360000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1612,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.1949884260000001},2.8720390309999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.722039031,2.722039031]
[null,null,null,null,"2022-03-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1613,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6142994210000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1613,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2583273180000001},2.9363133695000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7863133695000002,2.7863133695000002]
[null,null,null,null,"2022-03-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1614,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.691720707},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1614,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3344186580000001},3.0130696825000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8630696825000004,2.8630696825000004]
[null,null,null,null,"2022-03-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1615,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.6087443650000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1615,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.2539909339999999},2.9313676495000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.7813676495000004,2.7813676495000004]
[null,null,null,null,"2022-03-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1616,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7169583230000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1616,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.379767234},3.0483627785,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.8983627785000001,2.8983627785000001]
[null,null,null,null,"2022-03-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1617,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.824776816},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1617,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.487348554},3.1560626850000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0060626850000003,3.0060626850000003]
[null,null,null,null,"2022-03-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1618,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.902268099},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1618,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5619953440000001},3.2321317215000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0821317215000001,3.0821317215000001]
[null,null,null,null,"2022-03-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1619,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9178232080000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1619,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5725884840000002},3.2452058460000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0952058460000003,3.0952058460000003]
[null,null,null,null,"2022-03-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1620,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9169357069999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1620,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5594746829999999},3.2382051949999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.088205195,3.088205195]
[null,null,null,null,"2022-03-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1621,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9870012930000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1621,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6275606050000002},3.3072809489999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.157280949,3.157280949]
[null,null,null,null,"2022-03-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1622,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.97070108},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1622,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.619717906},3.2952094929999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1452094929999999,3.1452094929999999]
[null,null,null,null,"2022-03-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1623,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.021120566},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1623,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.661309363},3.3412149644999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1912149644999999,3.1912149644999999]
[null,null,null,null,"2022-03-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1624,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9730152570000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1624,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6005105569999998},3.286762907,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.136762907,3.136762907]
[null,null,null,null,"2022-03-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1625,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.897180149},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1625,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5214026789999999},3.209291414,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.059291414,3.059291414]
[null,null,null,null,"2022-03-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1626,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0015159150000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1626,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6158278319999999},3.3086718734999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1586718734999999,3.1586718734999999]
[null,null,null,null,"2022-03-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1627,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.072123146},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1627,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6828671979999998},3.3774951719999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2274951719999998,3.2274951719999998]
[null,null,null,null,"2022-03-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1628,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0103793919999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1628,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.630949158},3.3206642749999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.170664275,3.170664275]
[null,null,null,null,"2022-03-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1629,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.984406151},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1629,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6046892150000001},3.2945476830000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1445476830000003,3.1445476830000003]
[null,null,null,null,"2022-03-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1630,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0001841480000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1630,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6158230389999999},3.3080035935000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1580035935000002,3.1580035935000002]
[null,null,null,null,"2022-03-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1631,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9269879159999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1631,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5417584199999999},3.2343731679999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0843731679999999,3.0843731679999999]
[null,null,null,null,"2022-03-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1632,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9121161679999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1632,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5252735230000001},3.2186948455,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0686948455,3.0686948455]
[null,null,null,null,"2022-03-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1633,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9139284029999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1633,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5255161249999998},3.2197222639999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0697222639999997,3.0697222639999997]
[null,null,null,null,"2022-03-31",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1634,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.8794367900000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1634,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4957474130000001},3.1875921014999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0375921015,3.0375921015]
[null,null,null,null,"2022-04-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1635,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.872219463},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1635,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4838532780000002},3.1780363705000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0280363705000002,3.0280363705000002]
[null,null,null,null,"2022-04-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1636,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.7842143090000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1636,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.3913641220000001},3.0877892155,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},2.9377892155000001,2.9377892155000001]
[null,null,null,null,"2022-04-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1637,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.873174594},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1637,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.4839593469999999},3.1785669704999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.0285669705,3.0285669705]
[null,null,null,null,"2022-04-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1638,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.9453441319999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1638,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5613244609999999},3.2533342964999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1033342964999999,3.1033342964999999]
[null,null,null,null,"2022-04-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1639,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":2.963202007},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1639,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.5798304540000001},3.2715162305000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1215162305000002,3.1215162305000002]
[null,null,null,null,"2022-04-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1640,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.001553071},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1640,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6229787249999998},3.3122658979999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.1622658979999998,3.1622658979999998]
[null,null,null,null,"2022-04-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1641,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0761607610000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1641,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6957239980000001},3.3859423795000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2359423795000004,3.2359423795000004]
[null,null,null,null,"2022-04-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1642,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0616564070000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1642,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.6966170840000001},3.3791367455000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2291367455000004,3.2291367455000004]
[null,null,null,null,"2022-04-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1643,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.0798387119999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1643,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7170307990000002},3.3984347555000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2484347555000004,3.2484347555000004]
[null,null,null,null,"2022-04-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1644,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1546779429999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1644,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7904872709999999},3.4725826069999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3225826069999997,3.3225826069999997]
[null,null,null,null,"2022-04-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1645,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.15463928},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1645,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7904143299999999},3.4725268050000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3225268050000003,3.3225268050000003]
[null,null,null,null,"2022-04-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1646,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1545235489999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1646,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7901923339999999},3.4723579414999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3223579415,3.3223579415]
[null,null,null,null,"2022-04-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1647,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2688921149999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1647,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.906247091},3.5875696029999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.437569603,3.437569603]
[null,null,null,null,"2022-04-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1648,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1953548949999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1648,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8390476809999998},3.5172012879999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.367201288,3.367201288]
[null,null,null,null,"2022-04-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1649,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2393495379999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1649,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.882919582},3.5611345600000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4111345600000003,3.4111345600000003]
[null,null,null,null,"2022-04-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1650,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.217129726},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1650,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.87046768},3.5437987030000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3937987030000003,3.3937987030000003]
[null,null,null,null,"2022-04-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1651,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1598442009999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1651,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.8312792149999999},3.4955617079999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.345561708,3.345561708]
[null,null,null,null,"2022-04-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1652,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1126800299999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1652,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.7848767300000001},3.4487783800000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.2987783800000003,3.2987783800000003]
[null,null,null,null,"2022-04-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1653,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.1843604729999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1653,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.864709103},3.524534788,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.3745347880000001,3.3745347880000001]
[null,null,null,null,"2022-04-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1654,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2635632320000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1654,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9445540380000002},3.6040586350000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4540586350000004,3.4540586350000004]
[null,null,null,null,"2022-04-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1655,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.307079458},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1655,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.9902417670000001},3.6486606125000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4986606125000002,3.4986606125000002]
[null,null,null,null,"2022-05-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1656,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3083873810000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1656,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0001021899999998},3.6542447855,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5042447855000001,3.5042447855000001]
[null,null,null,null,"2022-05-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1657,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3670879199999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1657,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0636746940000004},3.7153813070000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5653813070000004,3.5653813070000004]
[null,null,null,null,"2022-05-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1658,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3850677239999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1658,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0839281810000001},3.7344979524999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5844979525,3.5844979525]
[null,null,null,null,"2022-05-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1659,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3819982510000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1659,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0768331800000004},3.7294157155000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5794157155000002,3.5794157155000002]
[null,null,null,null,"2022-05-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1660,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4782290379999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1660,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.1908163979999999},3.8345227179999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6845227179999998,3.6845227179999998]
[null,null,null,null,"2022-05-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1661,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.495492364},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1661,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.225682656},3.8605875100000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7105875100000003,3.7105875100000003]
[null,null,null,null,"2022-05-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1662,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3859829700000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1662,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.1168356910000004},3.7514093305000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6014093305000006,3.6014093305000006]
[null,null,null,null,"2022-05-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1663,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4057755670000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1663,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.1291986940000003},3.7674871305000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6174871305000003,3.6174871305000003]
[null,null,null,null,"2022-05-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1664,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.265552102},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1664,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":3.993296468},3.6294242849999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.4794242849999999,3.4794242849999999]
[null,null,null,null,"2022-05-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1665,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2983056199999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1665,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0196840600000003},3.6589948400000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5089948400000002,3.5089948400000002]
[null,null,null,null,"2022-05-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1666,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.2950878220000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1666,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0149525349999999},3.6550201785,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5050201785000001,3.5050201785000001]
[null,null,null,null,"2022-05-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1667,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3754446740000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1667,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0877893390000004},3.7316170065000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5816170065000006,3.5816170065000006]
[null,null,null,null,"2022-05-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1668,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3639829790000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1668,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.0773132250000002},3.7206481020000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.5706481020000003,3.5706481020000003]
[null,null,null,null,"2022-05-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1669,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.3930905240000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1669,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.115614689},3.7543526065000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6043526065000004,3.6043526065000004]
[null,null,null,null,"2022-05-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1670,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4284843949999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1670,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.1498402299999997},3.7891623124999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6391623124999999,3.6391623124999999]
[null,null,null,null,"2022-05-23",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1671) + IF(MONTH(E1671) >= F1671, 1, 0)","v":2023},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1671,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4847614949999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1671,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.2043305149999997},{"$f":"IFERROR(AVERAGE(H1671:I1671),\"\")","v":3.8445460049999998},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1671 - K1671,\"\")","v":3.6945460049999999},{"$f":"IFERROR(J1671-K1671+L1671,\"\")","v":3.6945460049999999}]
[null,null,null,null,{"$f":"WORKDAY(E1671,1,)","v":"2022-05-24"},{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1672,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4038925290000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1672,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.1311347080000003},3.7675136185000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6175136185000003,3.6175136185000003]
[null,null,null,null,"2022-05-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1673,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.448669802},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1673,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.1795752889999997},3.8141225455000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6641225455000002,3.6641225455000002]
[null,null,null,null,"2022-05-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1674,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4910440980000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1674,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.2191999630000003},3.8551220305000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7051220305000006,3.7051220305000006]
[null,null,null,null,"2022-05-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1675,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.434046446},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1675,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.1563083199999999},3.795177383,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.645177383,3.645177383]
[null,null,null,null,"2022-05-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1676,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4595752740000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1676,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.1796810339999997},3.8196281540000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.6696281540000002,3.6696281540000002]
[null,null,null,null,"2022-05-31",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1677,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.599273148},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1677,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3153562780000003},3.9573147130000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8073147130000002,3.8073147130000002]
[null,null,null,null,"2022-06-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1678,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6046444580000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1678,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3191738129999999},3.9619091355,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8119091355000001,3.8119091355000001]
[null,null,null,null,"2022-06-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1679,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6046564409999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1679,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3191553269999998},3.9619058840000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8119058840000002,3.8119058840000002]
[null,null,null,null,"2022-06-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1680,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6046684959999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1680,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3191352690000002},3.9619018825000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8119018825000004,3.8119018825000004]
[null,null,null,null,"2022-06-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1681,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6832547450000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1681,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3942043249999996},4.0387295349999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.888729535,3.888729535]
[null,null,null,null,"2022-06-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1682,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6348359989999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1682,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3527347509999998},3.9937853749999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8437853749999999,3.8437853749999999]
[null,null,null,null,"2022-06-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1683,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6627499569999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1683,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3799188029999998},4.0213343799999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.87133438,3.87133438]
[null,null,null,null,"2022-06-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1684,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.7262820040000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1684,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.4411291789999998},4.0837055915000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.9337055915000003,3.9337055915000003]
[null,null,null,null,"2022-06-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1685,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.8022601620000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1685,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.526365159},4.1643126605000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.0143126604999999,4.0143126604999999]
[null,null,null,null,"2022-06-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1686,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.947480412},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1686,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6803860720000001},4.3139332420000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1639332419999997,4.1639332419999997]
[null,null,null,null,"2022-06-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1687,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.0151849420000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1687,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7600672429999999},4.3876260924999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.2376260924999993,4.2376260924999993]
[null,null,null,null,"2022-06-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1688,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.9644005720000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1688,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7041036649999999},4.3342521185000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1842521184999999,4.1842521184999999]
[null,null,null,null,"2022-06-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1689,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.0494840820000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1689,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7980025199999998},4.423743301,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.2737433009999997,4.2737433009999997]
[null,null,null,null,"2022-06-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1690,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.0353713979999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1690,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7808029259999998},4.4080871619999993,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.2580871619999989,4.2580871619999989]
[null,null,null,null,"2022-06-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1691,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.1424517500000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1691,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.8946951649999999},4.5185734575000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.3685734575000001,4.3685734575000001]
[null,null,null,null,"2022-06-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1692,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.207055413},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1692,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.9586910289999997},4.5828732209999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.4328732209999995,4.4328732209999995]
[null,null,null,null,"2022-06-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1693,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.0617723989999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1693,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.8181726940000003},4.4399725465,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.2899725464999996,4.2899725464999996]
[null,null,null,null,"2022-06-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1694,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.9144009909999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1694,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6742180700000002},4.2943095304999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1443095304999993,4.1443095304999993]
[null,null,null,null,"2022-06-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1695,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.9098489289999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1695,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6735166479999997},4.2916827884999993,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1416827884999989,4.1416827884999989]
[null,null,null,null,"2022-06-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1696,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.9923774089999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1696,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7571459100000002},4.3747616594999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.2247616594999995,4.2247616594999995]
[null,null,null,null,"2022-06-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1697,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.0798299079999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1697,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.8526505909999997},4.4662402495000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.3162402494999998,4.3162402494999998]
[null,null,null,null,"2022-06-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1698,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.0438546999999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1698,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.8292006279999997},4.4365276639999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.2865276639999994,4.2865276639999994]
[null,null,null,null,"2022-06-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1699,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.99887221},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1699,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7937972870000003},4.3963347485000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.2463347484999998,4.2463347484999998]
[null,null,null,null,"2022-07-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1700,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.8329348950000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1700,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6299974759999998},4.2314661855000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.0814661855000001,4.0814661855000001]
[null,null,null,null,"2022-07-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1701,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.944915462},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1701,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7475604689999997},4.3462379655000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1962379654999999,4.1962379654999999]
[null,null,null,null,"2022-07-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1702,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.8582993069999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1702,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.668520354},4.2634098304999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1134098304999993,4.1134098304999993]
[null,null,null,null,"2022-07-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1703,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.882716989},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1703,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6713699770000003},4.2770434829999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1270434829999996,4.1270434829999996]
[null,null,null,null,"2022-07-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1704,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.8965828419999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1704,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6647050400000003},4.2806439410000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1306439409999998,4.1306439409999998]
[null,null,null,null,"2022-07-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1705,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.9649618640000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1705,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7222186820000003},4.3435902730000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1935902729999999,4.1935902729999999]
[null,null,null,null,"2022-07-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1706,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.9371207400000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1706,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6885894629999996},4.3128551015000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1628551014999999,4.1628551014999999]
[null,null,null,null,"2022-07-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1707,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.9001719119999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1707,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6555712370000002},4.2778715744999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1278715744999994,4.1278715744999994]
[null,null,null,null,"2022-07-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1708,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.8828064069999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1708,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6394072380000004},4.2611068225000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1111068225,4.1111068225]
[null,null,null,null,"2022-07-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1709,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.8932001719999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1709,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.652858846},4.2730295089999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1230295089999993,4.1230295089999993]
[null,null,null,null,"2022-07-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1710,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.927331101},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1710,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6925517250000004},4.3099414130000007,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1599414130000003,4.1599414130000003]
[null,null,null,null,"2022-07-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1711,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.9715434260000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1711,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7395031000000003},4.3555232630000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.2055232629999999,4.2055232629999999]
[null,null,null,null,"2022-07-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1712,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.020557653},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1712,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7881780799999998},4.4043678664999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.2543678664999991,4.2543678664999991]
[null,null,null,null,"2022-07-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1713,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.944783438},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1713,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.7097480760000003},4.3272657570000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1772657569999998,4.1772657569999998]
[null,null,null,null,"2022-07-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1714,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.842406633},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1714,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.606750216},4.2245784244999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.0745784244999994,4.0745784244999994]
[null,null,null,null,"2022-07-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1715,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.7146227060000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1715,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.4859347439999997},4.1002787249999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.950278725,3.950278725]
[null,null,null,null,"2022-07-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1716,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.7222080279999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1716,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.4922937809999999},4.1072509044999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.9572509044999999,3.9572509044999999]
[null,null,null,null,"2022-07-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1717,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6917964150000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1717,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.4686971440000001},4.0802467795000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.9302467795000005,3.9302467795000005]
[null,null,null,null,"2022-07-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1718,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.7397016320000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1718,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.5167625109999996},4.1282320714999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.9782320714999995,3.9782320714999995]
[null,null,null,null,"2022-07-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1719,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6375542009999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1719,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.4140657059999997},4.0258099534999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8758099534999997,3.8758099534999997]
[null,null,null,null,"2022-07-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1720,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6031188350000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1720,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3815043789999999},3.992311607,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8423116070000001,3.8423116070000001]
[null,null,null,null,"2022-08-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1721,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4858734259999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1721,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.2619915370000001},3.8739324814999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7239324814999999,3.7239324814999999]
[null,null,null,null,"2022-08-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1722,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4650879130000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1722,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.248042946},3.8565654294999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7065654294999999,3.7065654294999999]
[null,null,null,null,"2022-08-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1723,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.533636472},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1723,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3186147300000002},3.9261256009999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7761256009999999,3.7761256009999999]
[null,null,null,null,"2022-08-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1724,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.4791965810000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1724,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.2635575140000004},3.8713770475000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7213770475000003,3.7213770475000003]
[null,null,null,null,"2022-08-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1725,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6183510349999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1725,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.4014735700000003},4.0099123025000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8599123025000002,3.8599123025000002]
[null,null,null,null,"2022-08-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1726,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5386822429999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1726,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3251043720000002},3.9318933075000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7818933075000003,3.7818933075000003]
[null,null,null,null,"2022-08-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1727,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.5603464969999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1727,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3487485030000004},3.9545475000000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8045475000000004,3.8045475000000004]
[null,null,null,null,"2022-08-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1728,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.531323166},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1728,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.3296308290000001},3.9304769975,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.7804769975000001,3.7804769975000001]
[null,null,null,null,"2022-08-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1729,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6390496099999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1729,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.4240635040000003},4.031556557,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8815565570000001,3.8815565570000001]
[null,null,null,null,"2022-08-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1730,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.7204252339999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1730,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.497500982},4.1089631080000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.9589631080000003,3.9589631080000003]
[null,null,null,null,"2022-08-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1731,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.6327580230000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1731,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.4101656509999998},4.0214618370000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.8714618370000005,3.8714618370000005]
[null,null,null,null,"2022-08-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1732,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.7208029269999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1732,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.4968542620000003},4.1088285945000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},3.9588285945000004,3.9588285945000004]
[null,null,null,null,"2022-08-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1733,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.847226977},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1733,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.624390022},4.2358084995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.0858084994999997,4.0858084994999997]
[null,null,null,null,"2022-08-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1734,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.869718969},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1734,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.6520879239999999},4.2609034465000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.1109034465000001,4.1109034465000001]
[null,null,null,null,"2022-08-19",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1735) + IF(MONTH(E1735) >= F1735, 1, 0)","v":2023},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1735,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":3.9898777270000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1735,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.772078606},{"$f":"IFERROR(AVERAGE(H1735:I1735),\"\")","v":4.3809781665000003},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1735 - K1735,\"\")","v":4.2309781664999999},{"$f":"IFERROR(J1735-K1735+L1735,\"\")","v":4.2309781664999999}]
[null,null,null,null,{"$f":"WORKDAY(E1735,1,)","v":"2022-08-22"},{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1736,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.1103495409999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1736,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.9011929649999999},4.5057712529999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.3557712529999995,4.3557712529999995]
[null,null,null,null,"2022-08-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1737,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.1741810020000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1737,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":4.9698879910000002},4.5720344965000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.4220344965000002,4.4220344965000002]
[null,null,null,null,"2022-08-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1738,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.2749958699999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1738,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.0676809790000004},4.6713384245,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.5213384244999997,4.5213384244999997]
[null,null,null,null,"2022-08-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1739,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.2344034959999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1739,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.0206153210000002},4.6275094084999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.4775094084999996,4.4775094084999996]
[null,null,null,null,"2022-08-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1740,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.2330511810000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1740,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.0214391880000004},4.6272451845000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.4772451845000001,4.4772451845000001]
[null,null,null,null,"2022-08-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1741,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.2333101109999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1741,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.02162883},4.6274694704999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.4774694704999991,4.4774694704999991]
[null,null,null,null,"2022-08-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1742,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.3721314380000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1742,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.1700576739999997},4.7710945559999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.6210945559999992,4.6210945559999992]
[null,null,null,null,"2022-08-31",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1743,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.4882836529999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1743,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.2899656100000003},4.8891246314999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.7391246314999993,4.7391246314999993]
[null,null,null,null,"2022-09-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1744,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6258795810000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1744,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4379926960000002},5.0319361385000008,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8819361385000004,4.8819361385000004]
[null,null,null,null,"2022-09-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1745,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6607975589999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1745,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4747671230000003},5.067782341,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9177823409999997,4.9177823409999997]
[null,null,null,null,"2022-09-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1746,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6561851120000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1746,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4751320750000003},5.0656585935000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9156585934999999,4.9156585934999999]
[null,null,null,null,"2022-09-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1747,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7840841940000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1747,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6242126590000003},5.2041484264999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0541484264999994,5.0541484264999994]
[null,null,null,null,"2022-09-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1748,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7913077780000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1748,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6247608549999999},5.2080343165,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0580343164999997,5.0580343164999997]
[null,null,null,null,"2022-09-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1749,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8928157490000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1749,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.72218479},5.3075002695000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1575002694999998,5.1575002694999998]
[null,null,null,null,"2022-09-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1750,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8667581950000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1750,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6954540849999997},5.2811061400000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.13110614,5.13110614]
[null,null,null,null,"2022-09-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1751,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7832055870000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1751,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6099946230000004},5.1966001049999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0466001049999996,5.0466001049999996]
[null,null,null,null,"2022-09-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1752,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8160232680000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1752,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6352390310000002},5.2256311494999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0756311494999995,5.0756311494999995]
[null,null,null,null,"2022-09-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1753,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7852922710000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1753,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6042281129999996},5.1947601920000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.044760192,5.044760192]
[null,null,null,null,"2022-09-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1754,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7826674679999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1754,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6009907989999999},5.1918291334999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0418291334999994,5.0418291334999994]
[null,null,null,null,"2022-09-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1755,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7912098270000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1755,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6135173859999998},5.2023636065000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0523636065000002,5.0523636065000002]
[null,null,null,null,"2022-09-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1756,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7916747690000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1756,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6138944779999997},5.2027846234999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0527846234999991,5.0527846234999991]
[null,null,null,null,"2022-09-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1757,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9122511270000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1757,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.739951821},5.3261014739999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1761014739999993,5.1761014739999993]
[null,null,null,null,"2022-09-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1758,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9304473719999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1758,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7590094250000003},5.3447283985,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1947283984999997,5.1947283984999997]
[null,null,null,null,"2022-09-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1759,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1116410700000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1759,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9321101189999998},5.5218755945,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3718755944999996,5.3718755944999996]
[null,null,null,null,"2022-09-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1760,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.3811208639999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1760,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2112373779999999},5.7961791209999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6461791209999994,5.6461791209999994]
[null,null,null,null,"2022-09-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1761,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.7942460469999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1761,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.6271183860000002},6.2106822165000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.0606822165000001,6.0606822165000001]
[null,null,null,null,"2022-09-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1762,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":6.2399625199999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1762,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":7.1132630499999996},6.6766127849999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.5266127849999993,6.5266127849999993]
[null,null,null,null,"2022-09-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1763,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.7377749400000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1763,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.6035625050000002},6.1706687225000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.0206687225,6.0206687225]
[null,null,null,null,"2022-09-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1764,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.788257797},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1764,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.679055741},6.2336567689999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.0836567689999992,6.0836567689999992]
[null,null,null,null,"2022-09-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1765,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6914670320000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1765,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.5838999899999999},6.1376835110000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.9876835110000002,5.9876835110000002]
[null,null,null,null,"2022-10-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1766,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6197959170000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1766,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.5091260379999998},6.0644609774999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.9144609774999992,5.9144609774999992]
[null,null,null,null,"2022-10-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1767,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5922651810000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1767,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.4695417940000004},6.0309034874999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8809034874999995,5.8809034874999995]
[null,null,null,null,"2022-10-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1768,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.782568328},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1768,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.6532847479999999},6.2179265380000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.067926538,6.067926538]
[null,null,null,null,"2022-10-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1769,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.9475395310000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1769,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.8220393640000001},6.3847894475000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.2347894474999999,6.2347894474999999]
[null,null,null,null,"2022-10-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1770,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":6.0584707719999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1770,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.94772444},6.5030976059999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.3530976059999995,6.3530976059999995]
[null,null,null,null,"2022-10-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1771,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":6.422943783},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1771,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":7.329673777},6.8763087800000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.7263087800000001,6.7263087800000001]
[null,null,null,null,"2022-10-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1772,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":6.541741837},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1772,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":7.454159325},6.9979505809999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.8479505809999992,6.8479505809999992]
[null,null,null,null,"2022-10-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1773,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":6.6315577689999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1773,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":7.5553598949999996},7.0934588319999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.9434588319999992,6.9434588319999992]
[null,null,null,null,"2022-10-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1774,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":6.3478336979999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1774,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":7.276701139},6.8122674184999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.662267418499999,6.662267418499999]
[null,null,null,null,"2022-10-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1775,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":6.3814671030000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1775,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":7.3271432350000003},6.8543051689999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.7043051689999995,6.7043051689999995]
[null,null,null,null,"2022-10-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1776,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.9791812259999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1776,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.9025283789999996},6.4408548024999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.2908548024999993,6.2908548024999993]
[null,null,null,null,"2022-10-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1777,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.8420055639999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1777,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.7491986940000004},6.2956021290000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.1456021290000002,6.1456021290000002]
[null,null,null,null,"2022-10-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1778,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6429950480000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1778,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.5384090229999998},6.0907020354999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.9407020354999993,5.9407020354999993]
[null,null,null,null,"2022-10-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1779,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5691659839999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1779,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.4551296379999998},6.0121478110000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8621478109999998,5.8621478109999998]
[null,null,null,null,"2022-10-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1780,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.7358540099999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1780,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.6214313020000004},6.1786426560000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.0286426559999997,6.0286426559999997]
[null,null,null,null,"2022-10-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1781,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4225928159999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1781,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2957924189999996},5.8591926174999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7091926174999994,5.7091926174999994]
[null,null,null,null,"2022-10-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1782,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.2979829130000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1782,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1644172800000003},5.7312000965000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.5812000964999999,5.5812000964999999]
[null,null,null,null,"2022-10-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1783,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.259348449},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1783,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1196706330000001},5.6895095409999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.5395095409999993,5.5395095409999993]
[null,null,null,null,"2022-10-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1784,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1720474960000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1784,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.03804973},5.6050486130000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.4550486129999998,5.4550486129999998]
[null,null,null,null,"2022-10-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1785,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.082269954},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1785,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9489470009999996},5.5156084774999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3656084774999995,5.3656084774999995]
[null,null,null,null,"2022-10-31",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1786,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1828187669999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1786,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.0501454800000003},5.6164821235,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.4664821234999996,5.4664821234999996]
[null,null,null,null,"2022-11-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1787,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1021872569999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1787,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.966406117},5.5342966869999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3842966869999991,5.3842966869999991]
[null,null,null,null,"2022-11-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1788,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1059905519999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1788,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.968441737},5.5372161445000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3872161445,5.3872161445]
[null,null,null,null,"2022-11-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1789,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1902799340000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1789,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.0585629909999996},5.6244214625,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.4744214624999996,5.4744214624999996]
[null,null,null,null,"2022-11-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1790,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.2548448409999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1790,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1265580220000002},5.6907014315,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.5407014314999996,5.5407014314999996]
[null,null,null,null,"2022-11-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1791,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.3029670710000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1791,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.170449445},5.7367082580000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.5867082579999998,5.5867082579999998]
[null,null,null,null,"2022-11-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1792,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1700280909999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1792,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.0775925539999998},5.6238103224999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.4738103224999994,5.4738103224999994]
[null,null,null,null,"2022-11-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1793,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0092985749999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1793,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9081355809999998},5.4587170779999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.308717077999999,5.308717077999999]
[null,null,null,null,"2022-11-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1794,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7965217080000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1794,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6729775589999996},5.2347496334999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0847496334999995,5.0847496334999995]
[null,null,null,null,"2022-11-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1795,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8327285279999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1795,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6909907080000002},5.2618596179999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1118596179999995,5.1118596179999995]
[null,null,null,null,"2022-11-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1796,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8270624370000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1796,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6809851709999997},5.254023804,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1040238039999997,5.1040238039999997]
[null,null,null,null,"2022-11-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1797,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7841195819999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1797,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6217947089999996},5.2029571454999992,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0529571454999989,5.0529571454999989]
[null,null,null,null,"2022-11-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1798,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6330650699999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1798,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.462578014},5.0478215419999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8978215419999991,4.8978215419999991]
[null,null,null,null,"2022-11-17",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1799) + IF(MONTH(E1799) >= F1799, 1, 0)","v":2023},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1799,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6632366059999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1799,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4961675139999997},{"$f":"IFERROR(AVERAGE(H1799:I1799),\"\")","v":5.0797020599999998},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1799 - K1799,\"\")","v":4.9297020599999994},{"$f":"IFERROR(J1799-K1799+L1799,\"\")","v":4.9297020599999994}]
[null,null,null,null,{"$f":"WORKDAY(E1799,1,)","v":"2022-11-18"},{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1800,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6952313600000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1800,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5263934499999996},5.1108124049999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9608124049999995,4.9608124049999995]
[null,null,null,null,"2022-11-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1801,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6117492980000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1801,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4373079500000001},5.0245286240000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8745286239999999,4.8745286239999999]
[null,null,null,null,"2022-11-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1802,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.5840280370000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1802,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3893360030000004},4.9866820199999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8366820199999996,4.8366820199999996]
[null,null,null,null,"2022-11-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1803,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.4256209569999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1803,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.2234337630000001},4.8245273599999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.674527359999999,4.674527359999999]
[null,null,null,null,"2022-11-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1804,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.4513329659999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1804,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.2473904669999998},4.8493617164999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.6993617164999995,4.6993617164999995]
[null,null,null,null,"2022-11-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1805,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.5408913240000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1805,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3253808229999997},4.9331360735000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.7831360734999997,4.7831360734999997]
[null,null,null,null,"2022-11-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1806,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.5408367700000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1806,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3327928169999996},4.9368147935,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.7868147934999996,4.7868147934999996]
[null,null,null,null,"2022-11-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1807,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.5415267699999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1807,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3383410180000004},4.9399338940000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.7899338939999998,4.7899338939999998]
[null,null,null,null,"2022-11-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1808,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.643128549},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1808,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4371504079999999},5.0401394785000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8901394785000001,4.8901394785000001]
[null,null,null,null,"2022-12-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1809,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6136917850000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1809,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3955464089999996},5.004619097,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8546190969999996,4.8546190969999996]
[null,null,null,null,"2022-12-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1810,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6809369030000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1810,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.46028351},5.0706102064999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9206102064999993,4.9206102064999993]
[null,null,null,null,"2022-12-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1811,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6190255760000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1811,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3957233929999999},5.0073744844999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8573744844999993,4.8573744844999993]
[null,null,null,null,"2022-12-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1812,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6108921860000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1812,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3871474360000002},4.9990198110000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8490198109999998,4.8490198109999998]
[null,null,null,null,"2022-12-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1813,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6140863630000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1813,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3910549799999998},5.0025706715,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8525706714999997,4.8525706714999997]
[null,null,null,null,"2022-12-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1814,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.633201938},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1814,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4130755219999998},5.0231387299999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8731387299999991,4.8731387299999991]
[null,null,null,null,"2022-12-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1815,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7073026069999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1815,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4835428249999998},5.0954227159999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9454227159999995,4.9454227159999995]
[null,null,null,null,"2022-12-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1816,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7483931659999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1816,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5253765560000003},5.1368848610000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9868848610000001,4.9868848610000001]
[null,null,null,null,"2022-12-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1817,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8095518740000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1817,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5783126530000002},5.1939322635000007,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0439322635000003,5.0439322635000003]
[null,null,null,null,"2022-12-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1818,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8280860419999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1818,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5953533340000003},5.2117196880000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0617196880000002,5.0617196880000002]
[null,null,null,null,"2022-12-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1819,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7430453840000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1819,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5095627629999999},5.1263040735000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9763040734999997,4.9763040734999997]
[null,null,null,null,"2022-12-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1820,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8306279679999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1820,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5977090670000003},5.2141685175000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0641685174999997,5.0641685174999997]
[null,null,null,null,"2022-12-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1821,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9532720479999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1821,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.715959411},5.3346157294999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.184615729499999,5.184615729499999]
[null,null,null,null,"2022-12-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1822,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0822862869999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1822,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8468273850000001},5.4645568359999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3145568359999995,5.3145568359999995]
[null,null,null,null,"2022-12-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1823,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.040390275},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1823,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.801204899},5.420797587,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2707975869999997,5.2707975869999997]
[null,null,null,null,"2022-12-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1824,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0366516959999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1824,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8021423900000002},5.419397043,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2693970429999997,5.2693970429999997]
[null,null,null,null,"2022-12-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1825,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0900717389999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1825,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.854018902},5.4720453204999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3220453204999991,5.3220453204999991]
[null,null,null,null,"2022-12-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1826,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0906918900000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1826,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8544556950000004},5.4725737925000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3225737925000001,5.3225737925000001]
[null,null,null,null,"2022-12-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1827,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0908988150000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1827,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8546017810000004},5.4727502980000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3227502979999999,5.3227502979999999]
[null,null,null,null,"2022-12-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1828,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1252496680000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1828,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8917844449999999},5.5085170565000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3585170565000002,5.3585170565000002]
[null,null,null,null,"2022-12-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1829,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1300706790000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1829,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8948407280000001},5.5124557035000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3624557035000002,5.3624557035000002]
[null,null,null,null,"2022-12-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1830,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.119593021},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1830,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8856910459999998},5.5026420334999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3526420334999996,5.3526420334999996]
[null,null,null,null,"2023-01-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1831,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1202275359999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1831,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8883134840000002},5.5042705099999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3542705099999992,5.3542705099999992]
[null,null,null,null,"2023-01-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1832,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0822242790000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1832,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.844357391},5.4632908350000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3132908350000001,5.3132908350000001]
[null,null,null,null,"2023-01-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1833,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9509806980000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1833,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7112648479999999},5.3311227730000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1811227730000002,5.1811227730000002]
[null,null,null,null,"2023-01-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1834,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0006872900000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1834,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7537746570000001},5.3772309734999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2272309734999993,5.2272309734999993]
[null,null,null,null,"2023-01-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1835,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9413484490000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1835,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6930916739999997},5.3172200615000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1672200615000001,5.1672200615000001]
[null,null,null,null,"2023-01-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1836,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.984141857},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1836,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7241082470000002},5.3541250520000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2041250520000002,5.2041250520000002]
[null,null,null,null,"2023-01-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1837,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9566019849999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1837,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6858010520000004},5.3212015185000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1712015185000002,5.1712015185000002]
[null,null,null,null,"2023-01-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1838,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7638798700000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1838,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.48066692},5.1222733950000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9722733950000002,4.9722733950000002]
[null,null,null,null,"2023-01-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1839,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6824470219999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1839,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3937859670000003},5.0381164945000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8881164945000002,4.8881164945000002]
[null,null,null,null,"2023-01-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1840,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6708815159999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1840,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3788371179999999},5.0248593169999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8748593169999994,4.8748593169999994]
[null,null,null,null,"2023-01-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1841,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6964322239999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1841,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3974218870000001},5.0469270554999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8969270554999991,4.8969270554999991]
[null,null,null,null,"2023-01-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1842,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6694385360000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1842,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.367146645},5.0182925904999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8682925904999994,4.8682925904999994]
[null,null,null,null,"2023-01-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1843,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6327580240000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1843,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3350733479999999},4.9839156859999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8339156859999992,4.8339156859999992]
[null,null,null,null,"2023-01-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1844,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6369636840000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1844,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.364112843},5.0005382635000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8505382634999998,4.8505382634999998]
[null,null,null,null,"2023-01-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1845,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.694400151},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1845,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4185860830000001},5.0564931170000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9064931170000001,4.9064931170000001]
[null,null,null,null,"2023-01-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1846,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7017138620000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1846,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4245880189999998},5.0631509404999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9131509404999996,4.9131509404999996]
[null,null,null,null,"2023-01-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1847,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6470188859999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1847,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3643085409999998},5.0056637134999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8556637134999994,4.8556637134999994]
[null,null,null,null,"2023-01-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1848,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6052304089999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1848,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3290277430000002},4.967129076,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8171290759999996,4.8171290759999996]
[null,null,null,null,"2023-01-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1849,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6529850740000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1849,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3680933160000004},5.0105391949999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8605391949999994,4.8605391949999994]
[null,null,null,null,"2023-01-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1850,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6788690449999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1850,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3919273419999998},5.0353981934999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8853981934999995,4.8853981934999995]
[null,null,null,null,"2023-01-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1851,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6772768859999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1851,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3866087419999999},5.0319428139999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8819428139999994,4.8819428139999994]
[null,null,null,null,"2023-01-31",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1852,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.703251839},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1852,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4144384729999997},5.0588451560000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9088451559999999,4.9088451559999999]
[null,null,null,null,"2023-02-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1853,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7068496719999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1853,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4359268939999996},5.0713882829999992,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9213882829999989,4.9213882829999989]
[null,null,null,null,"2023-02-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1854,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.4423993250000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1854,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.1727097530000004},4.8075545389999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.6575545389999995,4.6575545389999995]
[null,null,null,null,"2023-02-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1855,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.483097066},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1855,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.2019341900000002},4.8425156280000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.6925156279999998,4.6925156279999998]
[null,null,null,null,"2023-02-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1856,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6219750360000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1856,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3370718679999998},4.9795234520000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8295234520000001,4.8295234520000001]
[null,null,null,null,"2023-02-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1857,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6580482050000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1857,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.370209161},5.014128683,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8641286829999997,4.8641286829999997]
[null,null,null,null,"2023-02-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1858,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.690201686},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1858,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3997326489999997},5.0449671674999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8949671674999991,4.8949671674999991]
[null,null,null,null,"2023-02-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1859,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.6741186450000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1859,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.3834682100000002},5.0287934275000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.8787934274999998,4.8787934274999998]
[null,null,null,null,"2023-02-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1860,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7658724499999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1860,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.4815088550000004},5.1236906525000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9736906525000002,4.9736906525000002]
[null,null,null,null,"2023-02-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1861,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.7894951150000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1861,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5082656349999999},5.1488803750000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},4.9988803749999997,4.9988803749999997]
[null,null,null,null,"2023-02-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1862,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8478282950000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1862,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5638748390000003},5.2058515669999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0558515669999995,5.0558515669999995]
[null,null,null,null,"2023-02-15",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1863) + IF(MONTH(E1863) >= F1863, 1, 0)","v":2023},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1863,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8220318400000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1863,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5356939120000002},{"$f":"IFERROR(AVERAGE(H1863:I1863),\"\")","v":5.1788628760000002},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1863 - K1863,\"\")","v":5.0288628759999998},{"$f":"IFERROR(J1863-K1863+L1863,\"\")","v":5.0288628759999998}]
[null,null,null,null,{"$f":"WORKDAY(E1863,1,)","v":"2023-02-16"},{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1864,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8709956200000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1864,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.588874659},5.2299351395000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0799351394999999,5.0799351394999999]
[null,null,null,null,"2023-02-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1865,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9143626579999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1865,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6387792020000003},5.2765709300000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1265709299999997,5.1265709299999997]
[null,null,null,null,"2023-02-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1866,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8713164249999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1866,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5981218909999999},5.2347191579999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0847191579999995,5.0847191579999995]
[null,null,null,null,"2023-02-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1867,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9987279439999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1867,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.730902468},5.3648152059999994,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.214815205999999,5.214815205999999]
[null,null,null,null,"2023-02-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1868,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9990911069999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1868,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7349755650000001},5.3670333360000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2170333360000001,5.2170333360000001]
[null,null,null,null,"2023-02-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1869,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0073951670000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1869,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7381056829999997},5.3727504249999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2227504249999992,5.2227504249999992]
[null,null,null,null,"2023-02-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1870,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0639379140000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1870,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7935857989999997},5.4287618564999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2787618564999992,5.2787618564999992]
[null,null,null,null,"2023-02-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1871,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1307075299999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1871,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8580307080000003},5.4943691189999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3443691189999996,5.3443691189999996]
[null,null,null,null,"2023-02-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1872,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1387981939999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1872,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8659730789999998},5.5023856364999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3523856364999993,5.3523856364999993]
[null,null,null,null,"2023-03-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1873,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1961956300000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1873,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9202031010000002},5.5581993655000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.4081993654999998,5.4081993654999998]
[null,null,null,null,"2023-03-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1874,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.2378161929999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1874,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9616986680000004},5.5997574305000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.4497574305000001,5.4497574305000001]
[null,null,null,null,"2023-03-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1875,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.2460064219999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1875,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9713783129999998},5.6086923674999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.4586923674999994,5.4586923674999994]
[null,null,null,null,"2023-03-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1876,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.2099617509999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1876,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9321506480000004},5.5710561995000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.4210561994999997,5.4210561994999997]
[null,null,null,null,"2023-03-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1877,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1711229210000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1877,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8963918729999998},5.5337573970000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3837573970000001,5.3837573970000001]
[null,null,null,null,"2023-03-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1878,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0860202040000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1878,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8094878169999999},5.4477540105000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2977540105000003,5.2977540105000003]
[null,null,null,null,"2023-03-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1879,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1325722379999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1879,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8535615439999997},5.4930668909999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3430668909999994,5.3430668909999994]
[null,null,null,null,"2023-03-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1880,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0011553109999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1880,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7299122950000001},5.3655338029999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2155338029999996,5.2155338029999996]
[null,null,null,null,"2023-03-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1881,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8743907760000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1881,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6219838729999996},5.2481873244999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0981873244999996,5.0981873244999996]
[null,null,null,null,"2023-03-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1882,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9793369710000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1882,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7279695940000002},5.3536532824999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2036532824999995,5.2036532824999995]
[null,null,null,null,"2023-03-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1883,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8642171760000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1883,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6160070190000004},5.2401120975000008,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0901120975000005,5.0901120975000005]
[null,null,null,null,"2023-03-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1884,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8947871809999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1884,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6519288940000001},5.2733580374999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1233580374999992,5.1233580374999992]
[null,null,null,null,"2023-03-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1885,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8335049860000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1885,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5912790140000004},5.2123920000000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.062392,5.062392]
[null,null,null,null,"2023-03-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1886,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9023962719999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1886,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.668731395},5.2855638334999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1355638334999991,5.1355638334999991]
[null,null,null,null,"2023-03-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1887,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9130961510000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1887,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6706875339999998},5.2918918425000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1418918424999998,5.1418918424999998]
[null,null,null,null,"2023-03-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1888,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9743576359999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1888,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7253551590000002},5.3498563975,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1998563974999996,5.1998563974999996]
[null,null,null,null,"2023-03-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1889,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8865992550000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1889,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.640438413},5.2635188340000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1135188339999997,5.1135188339999997]
[null,null,null,null,"2023-03-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1890,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.806189539},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1890,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.5753932390000003},5.1907913890000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.0407913889999998,5.0407913889999998]
[null,null,null,null,"2023-03-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1891,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8932515519999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1891,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6632001719999998},5.2782258619999993,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.128225861999999,5.128225861999999]
[null,null,null,null,"2023-03-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1892,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9604980620000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1892,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7346965000000001},5.3475972810000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1975972810000002,5.1975972810000002]
[null,null,null,null,"2023-03-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1893,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9334105609999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1893,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7058551},5.3196328304999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1696328304999994,5.1696328304999994]
[null,null,null,null,"2023-03-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1894,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9635227259999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1894,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7349206519999996},5.3492216890000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1992216889999998,5.1992216889999998]
[null,null,null,null,"2023-03-31",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1895,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9759884139999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1895,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7437712259999998},5.3598798199999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2098798199999994,5.2098798199999994]
[null,null,null,null,"2023-04-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1896,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8837211209999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1896,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.642750318},5.2632357194999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1132357194999996,5.1132357194999996]
[null,null,null,null,"2023-04-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1897,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8733904609999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1897,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6304412450000001},5.2519158529999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1019158529999995,5.1019158529999995]
[null,null,null,null,"2023-04-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1898,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8723682989999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1898,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6348915609999999},5.2536299299999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1036299299999994,5.1036299299999994]
[null,null,null,null,"2023-04-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1899,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8717300650000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1899,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6330653279999998},5.2523976965000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1023976964999997,5.1023976964999997]
[null,null,null,null,"2023-04-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1900,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8719085949999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1900,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.6331748529999999},5.2525417240000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1025417239999999,5.1025417239999999]
[null,null,null,null,"2023-04-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1901,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.8724452730000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1901,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.633503084},5.2529741785000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1029741785000002,5.1029741785000002]
[null,null,null,null,"2023-04-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1902,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.964799148},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1902,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7215689210000003},5.3431840345000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.1931840344999998,5.1931840344999998]
[null,null,null,null,"2023-04-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1903,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9821487409999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1903,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7412947369999996},5.361721739,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2117217389999997,5.2117217389999997]
[null,null,null,null,"2023-04-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1904,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9983854680000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1904,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7627186400000001},5.3805520540000007,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2305520540000003,5.2305520540000003]
[null,null,null,null,"2023-04-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1905,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0534233689999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1905,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.81793183},5.4356775995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2856775994999996,5.2856775994999996]
[null,null,null,null,"2023-04-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1906,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0968707530000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1906,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8618570490000002},5.4793639010000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3293639009999998,5.3293639009999998]
[null,null,null,null,"2023-04-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1907,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1309229299999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1907,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8870628690000002},5.5089928994999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3589928994999996,5.3589928994999996]
[null,null,null,null,"2023-04-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1908,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.2173972160000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1908,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9685363259999997},5.5929667710000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.442966771,5.442966771]
[null,null,null,null,"2023-04-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1909,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1389379039999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1909,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8934123039999999},5.5161751040000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3661751039999999,5.3661751039999999]
[null,null,null,null,"2023-04-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1910,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1063652929999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1910,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8506237030000001},5.4784944979999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3284944979999995,5.3284944979999995]
[null,null,null,null,"2023-04-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1911,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0774330000000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1911,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8244120700000002},5.4509225350000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3009225349999998,5.3009225349999998]
[null,null,null,null,"2023-04-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1912,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0073722119999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1912,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7526233539999998},5.3799977830000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.229997783,5.229997783]
[null,null,null,null,"2023-04-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1913,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0159416910000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1913,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.764881645},5.3904116680000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2404116680000001,5.2404116680000001]
[null,null,null,null,"2023-04-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1914,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.096926989},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1914,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8387944049999998},5.4678606969999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3178606969999995,5.3178606969999995]
[null,null,null,null,"2023-04-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1915,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0337572169999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1915,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7695875379999997},5.4016723774999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2516723774999994,5.2516723774999994]
[null,null,null,null,"2023-05-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1916,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.033131053},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1916,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7713723630000002},5.4022517079999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2522517079999993,5.2522517079999993]
[null,null,null,null,"2023-05-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1917,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":4.9933072310000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1917,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7325085180000004},5.3629078745000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2129078744999999,5.2129078744999999]
[null,null,null,null,"2023-05-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1918,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0077779979999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1918,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7537331859999998},5.3807555919999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2307555919999995,5.2307555919999995]
[null,null,null,null,"2023-05-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1919,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0291801500000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1919,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.7786472780000002},5.4039137139999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2539137139999994,5.2539137139999994]
[null,null,null,null,"2023-05-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1920,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.0994973650000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1920,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8505871880000004},5.4750422765,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3250422764999996,5.3250422764999996]
[null,null,null,null,"2023-05-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1921,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1000909539999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1921,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8509700349999996},5.4755304944999992,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3255304944999988,5.3255304944999988]
[null,null,null,null,"2023-05-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1922,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1594514880000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1922,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9090032040000002},5.5342273459999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3842273459999994,5.3842273459999994]
[null,null,null,null,"2023-05-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1923,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1271063540000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1923,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8799901959999996},5.503548275,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3535482749999996,5.3535482749999996]
[null,null,null,null,"2023-05-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1924,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.058031937},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1924,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.814930318},5.4364811275000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.2864811275000001,5.2864811275000001]
[null,null,null,null,"2023-05-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1925,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1027523180000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1925,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.8626042419999997},5.48267828,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3326782799999997,5.3326782799999997]
[null,null,null,null,"2023-05-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1926,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.146790792},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1926,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9089984500000003},5.5278946209999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.3778946209999994,5.3778946209999994]
[null,null,null,null,"2023-05-16",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1927) + IF(MONTH(E1927) >= F1927, 1, 0)","v":2024},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1927,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.1459143010000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1927,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9117365819999996},{"$f":"IFERROR(AVERAGE(H1927:I1927),\"\")","v":5.5288254415000004},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1927 - K1927,\"\")","v":5.3788254415000001},{"$f":"IFERROR(J1927-K1927+L1927,\"\")","v":5.3788254415000001}]
[null,null,null,null,{"$f":"WORKDAY(E1927,1,)","v":"2023-05-17"},{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1928,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.16610893},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1928,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":5.9389607990000002},5.5525348645000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.4025348644999998,5.4025348644999998]
[null,null,null,null,"2023-05-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1929,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.284384373},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1929,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.0628052380000002},5.6735948055000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.5235948055000001,5.5235948055000001]
[null,null,null,null,"2023-05-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1930,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.3216754369999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1930,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.0993231559999996},5.7104992965000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.5604992964999997,5.5604992964999997]
[null,null,null,null,"2023-05-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1931,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.3525305420000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1931,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1300176459999998},5.7412740939999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.5912740939999992,5.5912740939999992]
[null,null,null,null,"2023-05-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1932,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4682663429999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1932,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2453619040000001},5.8568141234999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7068141234999992,5.7068141234999992]
[null,null,null,null,"2023-05-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1933,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4936367769999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1933,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2703813989999997},5.8820090880000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7320090879999999,5.7320090879999999]
[null,null,null,null,"2023-05-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1934,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6300601779999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1934,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.4069317579999998},6.0184959679999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8684959679999995,5.8684959679999995]
[null,null,null,null,"2023-05-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1935,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6333049969999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1935,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3999049660000003},6.0166049815000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8666049815000001,5.8666049815000001]
[null,null,null,null,"2023-05-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1936,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6341039359999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1936,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.4004732520000003},6.017288594,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8672885939999997,5.8672885939999997]
[null,null,null,null,"2023-05-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1937,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.546114266},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1937,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3150201179999996},5.9305671919999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7805671919999995,5.7805671919999995]
[null,null,null,null,"2023-05-31",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1938,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4775542320000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1938,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2481593780000004},5.8628568049999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7128568049999995,5.7128568049999995]
[null,null,null,null,"2023-06-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1939,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4338687229999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1939,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2035069050000002},5.8186878140000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6686878140000001,5.6686878140000001]
[null,null,null,null,"2023-06-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1940,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.433404297},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1940,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.198438146},5.8159212215,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6659212214999997,5.6659212214999997]
[null,null,null,null,"2023-06-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1941,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4831164540000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1941,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2413495680000004},5.8622330110000007,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7122330110000004,5.7122330110000004]
[null,null,null,null,"2023-06-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1942,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4651210450000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1942,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2157909890000003},5.8404560170000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6904560169999998,5.6904560169999998]
[null,null,null,null,"2023-06-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1943,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4676620280000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1943,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2199925519999999},5.8438272900000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6938272899999998,5.6938272899999998]
[null,null,null,null,"2023-06-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1944,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4974791420000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1944,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2502457680000001},5.8738624550000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7238624549999999,5.7238624549999999]
[null,null,null,null,"2023-06-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1945,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4616345620000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1945,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2147934789999999},5.8382140205000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6882140205000002,5.6882140205000002]
[null,null,null,null,"2023-06-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1946,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5229157620000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1946,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2731641370000002},5.8980399495000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7480399494999999,5.7480399494999999]
[null,null,null,null,"2023-06-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1947,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.606713439},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1947,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3513805190000001},5.9790469789999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8290469789999992,5.8290469789999992]
[null,null,null,null,"2023-06-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1948,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5858016340000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1948,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3270646309999998},5.9564331324999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8064331324999996,5.8064331324999996]
[null,null,null,null,"2023-06-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1949,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5493578149999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1949,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.291217338},5.9202875764999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7702875764999995,5.7702875764999995]
[null,null,null,null,"2023-06-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1950,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5459413050000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1950,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2879353870000001},5.9169383460000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7669383459999999,5.7669383459999999]
[null,null,null,null,"2023-06-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1951,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6009545230000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1951,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3377414510000003},5.9693479870000008,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8193479870000004,5.8193479870000004]
[null,null,null,null,"2023-06-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1952,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4815546690000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1952,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.225141142},5.8533479054999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7033479054999994,5.7033479054999994]
[null,null,null,null,"2023-06-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1953,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5518775490000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1953,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3022935499999999},5.9270855495000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7770855494999998,5.7770855494999998]
[null,null,null,null,"2023-06-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1954,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5520783600000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1954,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3048984519999998},5.9284884059999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7784884059999992,5.7784884059999992]
[null,null,null,null,"2023-06-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1955,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4806779859999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1955,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2334466180000003},5.8570623020000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7070623019999998,5.7070623019999998]
[null,null,null,null,"2023-06-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1956,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4641582719999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1956,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2183723049999999},5.8412652884999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6912652884999995,5.6912652884999995]
[null,null,null,null,"2023-06-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1957,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5066146700000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1957,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2624216270000002},5.8845181484999998,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7345181484999994,5.7345181484999994]
[null,null,null,null,"2023-06-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1958,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5119796460000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1958,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2871911689999997},5.8995854075,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7495854074999997,5.7495854074999997]
[null,null,null,null,"2023-06-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1959,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5542862949999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1959,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3287039900000002},5.9414951425,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7914951424999996,5.7914951424999996]
[null,null,null,null,"2023-06-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1960,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5775496899999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1960,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3607894160000003},5.9691695530000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8191695530000001,5.8191695530000001]
[null,null,null,null,"2023-07-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1961,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6156968369999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1961,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3683385039999996},5.9920176704999992,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8420176704999989,5.8420176704999989]
[null,null,null,null,"2023-07-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1962,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6018124499999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1962,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3436275850000001},5.9727200175000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8227200175,5.8227200175]
[null,null,null,null,"2023-07-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1963,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6488901250000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1963,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.389725146},6.0193076355000006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8693076355000002,5.8693076355000002]
[null,null,null,null,"2023-07-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1964,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.8169358000000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1964,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.5609739210000004},6.1889548605000009,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.0389548605000005,6.0389548605000005]
[null,null,null,null,"2023-07-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1965,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.856807012},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1965,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.5984922780000002},6.2276496449999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.0776496449999993,6.0776496449999993]
[null,null,null,null,"2023-07-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1966,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.8534824099999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1966,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.583359744},6.2184210770000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.068421077,6.068421077]
[null,null,null,null,"2023-07-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1967,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.8562027380000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1967,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.5870736870000002},6.2216382125000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.0716382124999999,6.0716382124999999]
[null,null,null,null,"2023-07-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1968,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.7509060549999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1968,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.4835758329999997},6.1172409439999997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.9672409439999994,5.9672409439999994]
[null,null,null,null,"2023-07-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1969,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6722410449999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1969,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.4053204680000002},6.0387807564999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8887807564999992,5.8887807564999992]
[null,null,null,null,"2023-07-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1970,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.637600634},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1970,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.368233236},6.002916935,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8529169349999997,5.8529169349999997]
[null,null,null,null,"2023-07-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1971,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6660409500000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1971,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.4120366779999998},6.0390388139999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8890388139999992,5.8890388139999992]
[null,null,null,null,"2023-07-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1972,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5645519300000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1972,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3025324439999997},5.9335421870000005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7835421870000001,5.7835421870000001]
[null,null,null,null,"2023-07-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1973,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4098479209999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1973,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1424230499999997},5.7761354854999993,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.626135485499999,5.626135485499999]
[null,null,null,null,"2023-07-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1974,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4605861300000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1974,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1914440060000002},5.8260150680000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6760150679999999,5.6760150679999999]
[null,null,null,null,"2023-07-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1975,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4654366889999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1975,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1904869209999998},5.8279618049999993,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6779618049999989,5.6779618049999989]
[null,null,null,null,"2023-07-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1976,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4445524189999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1976,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1694833439999996},5.8070178815000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6570178814999998,5.6570178814999998]
[null,null,null,null,"2023-07-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1977,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4673897179999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1977,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1903814129999999},5.8288855655000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6788855654999999,5.6788855654999999]
[null,null,null,null,"2023-07-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1978,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4616145009999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1978,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1776277449999997},5.8196211229999992,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6696211229999989,5.6696211229999989]
[null,null,null,null,"2023-07-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1979,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4780996030000004},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1979,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.1849549980000003},5.8315273005000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6815273005,5.6815273005]
[null,null,null,null,"2023-07-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1980,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5110814450000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1980,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2087050030000004},5.8598932240000003,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.709893224,5.709893224]
[null,null,null,null,"2023-07-31",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1981,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.4653145150000002},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1981,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.157754153},5.8115343340000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.6615343339999997,5.6615343339999997]
[null,null,null,null,"2023-08-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1982,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5132784690000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1982,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2023384999999998},5.8578084844999996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7078084844999992,5.7078084844999992]
[null,null,null,null,"2023-08-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1983,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5526750419999997},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1983,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2451733410000001},5.8989241914999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7489241914999996,5.7489241914999996]
[null,null,null,null,"2023-08-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1984,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6426576900000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1984,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3362941099999999},5.9894759000000004,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8394759000000001,5.8394759000000001]
[null,null,null,null,"2023-08-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1985,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5924517749999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1985,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.285349375},5.9389005749999999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7889005749999995,5.7889005749999995]
[null,null,null,null,"2023-08-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1986,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.6258212289999996},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1986,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.3132795679999996},5.9695503984999991,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8195503984999988,5.8195503984999988]
[null,null,null,null,"2023-08-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1987,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5652211019999998},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1987,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2535931429999998},5.9094071224999993,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.759407122499999,5.759407122499999]
[null,null,null,null,"2023-08-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1988,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.5573508650000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1988,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2477314379999997},5.9025411514999995,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7525411514999991,5.7525411514999991]
[null,null,null,null,"2023-08-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1989,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.553683618},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1989,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.2443119420000004},5.8989977800000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7489977799999998,5.7489977799999998]
[null,null,null,null,"2023-08-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1990,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.7018580810000001},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1990,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.391352618},6.0466053495000001,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8966053494999997,5.8966053494999997]
[null,null,null,null,"2023-08-14",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1991) + IF(MONTH(E1991) >= F1991, 1, 0)","v":2024},{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1991,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.7554389070000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1991,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.4420741020000003},{"$f":"IFERROR(AVERAGE(H1991:I1991),\"\")","v":6.0987565045000007},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J1991 - K1991,\"\")","v":5.9487565045000004},{"$f":"IFERROR(J1991-K1991+L1991,\"\")","v":5.9487565045000004}]
[null,null,null,null,{"$f":"WORKDAY(E1991,1,)","v":"2023-08-15"},{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1992,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.7937669620000003},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1992,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.4805739349999998},6.1371704485,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.9871704484999997,5.9871704484999997]
[null,null,null,null,"2023-08-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('[3]iBoxx £ Non-Financials A 10+'!$M$17:$M$1927,MATCH(E1993,'[3]iBoxx £ Non-Financials A 10+'!$A$17:$A$1927,0))","v":5.8285217249999999},{"$f":"INDEX('[3]iBoxx £ Non-Financials BBB 10+'!$M$17:$M$1927,MATCH(E1993,'[3]iBoxx £ Non-Financials BBB 10+'!$A$17:$A$1927,0))","v":6.5154910170000004},6.1720063710000002,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},6.0220063709999998,6.0220063709999998]
[null,null,null,null,"2023-08-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1964:H1993)","v":5.6173805660000022},{"$f":"AVERAGE(I1964:I1993)","v":6.3290807336999988},5.9732306498500005,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8232306498500002,5.8232306498500002]
[null,null,null,null,"2023-08-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1965:H1994)","v":5.6107287248666688},6.3213509607899994,5.9660398428283337,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8160398428283333,5.8160398428283333]
[null,null,null,null,"2023-08-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1966:H1995)","v":5.6025261152955581},6.3121129168829979,5.957319516089278,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8073195160892777,5.8073195160892777]
[null,null,null,null,"2023-08-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1967:H1996)","v":5.5941609054720756},6.3030713559790987,5.9486161307255871,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7986161307255868,5.7986161307255868]
[null,null,null,null,"2023-08-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1968:H1997)","v":5.5854261777211445},6.2936046116117357,5.9395153946664401,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7895153946664397,5.7895153946664397]
[null,null,null,null,"2023-08-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1969:H1998)","v":5.5799101818118482},6.2872722375654604,5.9335912096886538,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7835912096886535,5.7835912096886535]
[null,null,null,null,"2023-08-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1970:H1999)","v":5.5768324863722425},6.2833372965509762,5.9300848914616093,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.780084891461609,5.780084891461609]
[null,null,null,null,"2023-08-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1971:H2000)","v":5.574806881451317},6.2805074319026737,5.9276571566769949,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7776571566769945,5.7776571566769945]
[null,null,null,null,"2023-08-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1972:H2001)","v":5.5717657458330274},6.2761231236994295,5.9239444347662289,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7739444347662285,5.7739444347662285]
[null,null,null,null,"2023-08-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1973:H2002)","v":5.5720062063607951},6.2752428130227429,5.923624509691769,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7736245096917687,5.7736245096917687]
[null,null,null,null,"2023-08-31",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1974:H2003)","v":5.577411482539488},6.2796701384568347,5.928540810498161,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7785408104981606,5.7785408104981606]
[null,null,null,null,"2023-09-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1975:H2004)","v":5.5813056609574705},6.2826110095387291,5.9319583352480993,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.781958335248099,5.781958335248099]
[null,null,null,null,"2023-09-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1976:H2005)","v":5.5851679600227202},6.2856818124900204,5.9354248862563708,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7854248862563704,5.7854248862563704]
[null,null,null,null,"2023-09-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1977:H2006)","v":5.5898551447234777},6.2895550947730205,5.9397051197482487,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7897051197482483,5.7897051197482483]
[null,null,null,null,"2023-09-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1978:H2007)","v":5.5939373256142613},6.2928608841654556,5.943399104889858,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7933991048898577,5.7933991048898577]
[null,null,null,null,"2023-09-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1979:H2008)","v":5.5983480864347372},6.2967019888043048,5.9475250376195206,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7975250376195202,5.7975250376195202]
[null,null,null,null,"2023-09-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1980:H2009)","v":5.6023563692158946},6.3004268884977828,5.9513916288568387,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8013916288568383,5.8013916288568383]
[null,null,null,null,"2023-09-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1981:H2010)","v":5.6053988666897574},6.3034842846810424,5.9544415756853999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8044415756853995,5.8044415756853995]
[null,null,null,null,"2023-09-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1982:H2011)","v":5.6100683450794175},6.3083419557370775,5.9592051504082475,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8092051504082471,5.8092051504082471]
[null,null,null,null,"2023-09-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1983:H2012)","v":5.6132946742820646},6.3118754042616461,5.9625850392718558,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8125850392718554,5.8125850392718554]
[null,null,null,null,"2023-09-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1984:H2013)","v":5.6153153286914668},6.3140988063703682,5.9647070675309175,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8147070675309172,5.8147070675309172]
[null,null,null,null,"2023-09-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1985:H2014)","v":5.6144039166478485},6.3133589629160474,5.9638814397819484,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.813881439781948,5.813881439781948]
[null,null,null,null,"2023-09-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1986:H2015)","v":5.6151356547027769},6.3142926158465826,5.9647141352746793,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.814714135274679,5.814714135274679]
[null,null,null,null,"2023-09-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1987:H2016)","v":5.6147794688928707},6.3143263841081367,5.9645529265005042,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8145529265005038,5.8145529265005038]
[null,null,null,null,"2023-09-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1988:H2017)","v":5.6164314144559651},6.3163508254784082,5.9663911199671862,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8163911199671858,5.8163911199671858]
[null,null,null,null,"2023-09-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1989:H2018)","v":5.6184007661044975},6.3186381383943537,5.968519452249426,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8185194522494257,5.8185194522494257]
[null,null,null,null,"2023-09-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1990:H2019)","v":5.6205580043746464},6.3211156782741655,5.970836841324406,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8208368413244056,5.8208368413244056]
[null,null,null,null,"2023-09-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1991:H2020)","v":5.6178480018204686},6.3187744469499716,5.9683112243852197,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8183112243852193,5.8183112243852193]
[null,null,null,null,"2023-09-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1992:H2021)","v":5.6132616383144835},6.314664458448302,5.9639630483813928,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8139630483813924,5.8139630483813924]
[null,null,null,null,"2023-09-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1993:H2022)","v":5.6072447941916321},6.3091341425632459,5.958189468377439,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8081894683774387,5.8081894683774387]
[null,null,null,null,"2023-09-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1994:H2023)","v":5.5998688964980214},6.3022555800820204,5.9510622382900209,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8010622382900205,5.8010622382900205]
[null,null,null,null,"2023-09-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1995:H2024)","v":5.5992851741812881},6.3013614082947536,5.9503232912380213,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8003232912380209,5.8003232912380209]
[null,null,null,null,"2023-10-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1996:H2025)","v":5.5989037224917757},6.3006950898782454,5.9497994061850106,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7997994061850102,5.7997994061850102]
[null,null,null,null,"2023-10-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1997:H2026)","v":5.5987829760649825},6.3003144956447539,5.9495487358548687,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7995487358548683,5.7995487358548683]
[null,null,null,null,"2023-10-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1998:H2027)","v":5.5989370450847478},6.3002226003002759,5.9495798226925114,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.799579822692511,5.799579822692511]
[null,null,null,null,"2023-10-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H1999:H2028)","v":5.5993874073301999},6.3004431999232278,5.9499153036267138,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.7999153036267135,5.7999153036267135]
[null,null,null,null,"2023-10-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2000:H2029)","v":5.6000366481808106},6.3008822320018201,5.9504594400913149,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8004594400913145,5.8004594400913145]
[null,null,null,null,"2023-10-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2001:H2030)","v":5.6008101202410963},6.3014670631835141,5.9511385917123052,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8011385917123048,5.8011385917123048]
[null,null,null,null,"2023-10-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2002:H2031)","v":5.6016768948674232},6.3021657175595429,5.9519213062134835,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8019213062134831,5.8019213062134831]
[null,null,null,null,"2023-10-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2003:H2032)","v":5.6026739331685693},6.3030338040215472,5.9528538685950583,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8028538685950579,5.8028538685950579]
[null,null,null,null,"2023-10-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2004:H2033)","v":5.6036961907288285},6.3039601703881738,5.9538281805585012,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8038281805585008,5.8038281805585008]
[null,null,null,null,"2023-10-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2005:H2034)","v":5.6045723476684737},6.3047698381192179,5.9546710928938458,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8046710928938454,5.8046710928938454]
[null,null,null,null,"2023-10-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2006:H2035)","v":5.6053479038921719},6.3055084657385674,5.9554281848153696,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8054281848153693,5.8054281848153693]
[null,null,null,null,"2023-10-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2007:H2036)","v":5.6060205686878222},6.3061693541801853,5.9560949614340037,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8060949614340034,5.8060949614340034]
[null,null,null,null,"2023-10-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2008:H2037)","v":5.6065594161533001},6.3067231628270912,5.9566412894901957,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8066412894901953,5.8066412894901953]
[null,null,null,null,"2023-10-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2009:H2038)","v":5.606980152504601},6.3071852387824796,5.9570826956435408,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8070826956435404,5.8070826956435404]
[null,null,null,null,"2023-10-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2010:H2039)","v":5.6072678880402638},6.3075346804484171,5.9574012842443409,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8074012842443405,5.8074012842443405]
[null,null,null,null,"2023-10-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2011:H2040)","v":5.6074316053344093},6.3077716068467726,5.9576016060905914,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8076016060905911,5.8076016060905911]
[null,null,null,null,"2023-10-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2012:H2041)","v":5.6074993632892305},6.3079145175856306,5.957706940437431,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8077069404374306,5.8077069404374306]
[null,null,null,null,"2023-10-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2013:H2042)","v":5.6074137305628913},6.3079002696472495,5.9576570001050708,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8076570001050705,5.8076570001050705]
[null,null,null,null,"2023-10-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2014:H2043)","v":5.6072176991055853},6.3077677651601034,5.9574927321328444,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.807492732132844,5.807492732132844]
[null,null,null,null,"2023-10-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2015:H2044)","v":5.6069477781193884},6.3075567304530944,5.9572522542862414,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.807252254286241,5.807252254286241]
[null,null,null,null,"2023-10-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2016:H2045)","v":5.6066992401684397},6.3073633227043278,5.9570312814363842,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8070312814363838,5.8070312814363838]
[null,null,null,null,"2023-10-31",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2017:H2046)","v":5.606418026350628},6.3071323462662532,5.9567751863084411,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8067751863084407,5.8067751863084407]
[null,null,null,null,"2023-11-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2018:H2047)","v":5.6061393115992209},6.3068925450048576,5.9565159283020392,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8065159283020389,5.8065159283020389]
[null,null,null,null,"2023-11-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2019:H2048)","v":5.6057962415039961},6.3065772689890736,5.9561867552465344,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.806186755246534,5.806186755246534]
[null,null,null,null,"2023-11-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2020:H2049)","v":5.6053760906839791},6.3061752400088968,5.9557756653464384,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8057756653464381,5.8057756653464381]
[null,null,null,null,"2023-11-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2021:H2050)","v":5.6048700268942913},6.3056772254000544,5.9552736261471733,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8052736261471729,5.8052736261471729]
[null,null,null,null,"2023-11-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2022:H2051)","v":5.6044374277300868},6.3052406513483907,5.9548390395392392,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8048390395392389,5.8048390395392389]
[null,null,null,null,"2023-11-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2023:H2052)","v":5.6041432873772736},6.304926524445059,5.9545349059111663,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8045349059111659,5.8045349059111659]
[null,null,null,null,"2023-11-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2024:H2053)","v":5.6040399038167958},6.3047862705077851,5.9544130871622905,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8044130871622901,5.8044130871622901]
[null,null,null,null,"2023-11-10",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2055) + IF(MONTH(E2055) >= F2055, 1, 0)","v":2024},{"$f":"AVERAGE(H2025:H2054)","v":5.6041789373940869},6.304870626855311,{"$f":"IFERROR(AVERAGE(H2055:I2055),\"\")","v":5.9545247821246985},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2055 - K2055,\"\")","v":5.8045247821246981},{"$f":"IFERROR(J2055-K2055+L2055,\"\")","v":5.8045247821246981}]
[null,null,null,null,{"$f":"WORKDAY(E2055,1,)","v":"2023-11-13"},{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2026:H2055)","v":5.6043420628345144},6.3049876008073289,5.9546648318209217,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8046648318209213,5.8046648318209213]
[null,null,null,null,"2023-11-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2027:H2056)","v":5.6045233408459394},6.3051306845049657,5.9548270126754526,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8048270126754522,5.8048270126754522]
[null,null,null,null,"2023-11-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2028:H2057)","v":5.604714686338637},6.305291224133641,5.9550029552361394,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8050029552361391,5.8050029552361391]
[null,null,null,null,"2023-11-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2029:H2058)","v":5.6049072743804329},6.3054601782614181,5.9551837263209251,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8051837263209247,5.8051837263209247]
[null,null,null,null,"2023-11-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2030:H2059)","v":5.6050912699487725},6.3056274108726917,5.9553593404107321,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8053593404107318,5.8053593404107318]
[null,null,null,null,"2023-11-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2031:H2060)","v":5.605259757341039},6.3057855835017218,5.9555226704213808,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8055226704213805,5.8055226704213805]
[null,null,null,null,"2023-11-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2032:H2061)","v":5.6054080785777014},6.305929534178996,5.9556688063783483,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056688063783479,5.8056688063783479]
[null,null,null,null,"2023-11-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2033:H2062)","v":5.6055324513680453},6.3060549947329774,5.9557937230505118,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8057937230505114,5.8057937230505114]
[null,null,null,null,"2023-11-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2034:H2063)","v":5.605627735308027},6.3061557010900255,5.9558917181990267,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8058917181990264,5.8058917181990264]
[null,null,null,null,"2023-11-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2035:H2064)","v":5.6056921201273342},6.3062288854467541,5.9559605027870441,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8059605027870438,5.8059605027870438]
[null,null,null,null,"2023-11-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2036:H2065)","v":5.6057294458759639},6.3062775203576722,5.9560034831168185,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8060034831168181,5.8060034831168181]
[null,null,null,null,"2023-11-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2037:H2066)","v":5.6057421639420912},6.3063031555116416,5.956022659726866,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8060226597268656,5.8060226597268656]
[null,null,null,null,"2023-11-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2038:H2067)","v":5.6057328837839},6.3063076155560234,5.9560202496699617,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8060202496699613,5.8060202496699613]
[null,null,null,null,"2023-11-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2039:H2068)","v":5.6057053327049191},6.3062937639803209,5.9559995483426196,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8059995483426192,5.8059995483426192]
[null,null,null,null,"2023-12-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2040:H2069)","v":5.6056628387115968},6.3062640481535821,5.955963443432589,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8059634434325886,5.8059634434325886]
[null,null,null,null,"2023-12-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2041:H2070)","v":5.6056093370673077},6.3062216937437539,5.9559155154055308,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8059155154055304,5.8059155154055304]
[null,null,null,null,"2023-12-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2042:H2071)","v":5.6055485947917383},6.3061700299736545,5.9558593123826959,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8058593123826956,5.8058593123826956]
[null,null,null,null,"2023-12-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2043:H2072)","v":5.6054835691751546},6.306111880386589,5.9557977247808722,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8057977247808719,5.8057977247808719]
[null,null,null,null,"2023-12-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2044:H2073)","v":5.605419230462231},6.306052267411232,5.955735748936732,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8057357489367316,5.8057357489367316]
[null,null,null,null,"2023-12-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2045:H2074)","v":5.605359281507452},6.3059950841529355,5.9556771828301933,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805677182830193,5.805677182830193]
[null,null,null,null,"2023-12-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2046:H2075)","v":5.6053063316203868},6.3059430292762633,5.9556246804483255,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056246804483251,5.8056246804483251]
[null,null,null,null,"2023-12-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2047:H2076)","v":5.6052599013354527},6.3058956861619944,5.9555777937487235,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8055777937487232,5.8055777937487232]
[null,null,null,null,"2023-12-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2048:H2077)","v":5.6052212971682795},6.3058544641585188,5.9555378806633996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8055378806633993,5.8055378806633993]
[null,null,null,null,"2023-12-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2049:H2078)","v":5.6051906966872478},6.3058198614636432,5.9555052790754459,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8055052790754456,5.8055052790754456]
[null,null,null,null,"2023-12-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2050:H2079)","v":5.6051705118600221},6.3057946145461283,5.9554825632030752,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8054825632030749,5.8054825632030749]
[null,null,null,null,"2023-12-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2051:H2080)","v":5.6051636592325575},6.3057819270307016,5.95547279313163,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8054727931316297,5.8054727931316297]
[null,null,null,null,"2023-12-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2052:H2081)","v":5.6051734469771652},6.3057854170850574,5.9554794320311117,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8054794320311114,5.8054794320311114]
[null,null,null,null,"2023-12-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2053:H2082)","v":5.6051979809520693},6.3058035759429449,5.9555007784475071,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8055007784475068,5.8055007784475068]
[null,null,null,null,"2023-12-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2054:H2083)","v":5.6052331374045616},6.3058328109928743,5.955532974198718,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8055329741987176,5.8055329741987176]
[null,null,null,null,"2023-12-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2055:H2084)","v":5.6052729118574867},6.3058676956757118,5.9555703037665992,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8055703037665989,5.8055703037665989]
[null,null,null,null,"2023-12-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2056:H2085)","v":5.6053093776729348},6.305900931303059,5.9556051544879969,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056051544879965,5.8056051544879965]
[null,null,null,null,"2023-12-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2057:H2086)","v":5.6053416215008811},6.3059313756529169,5.955636498576899,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056364985768987,5.8056364985768987]
[null,null,null,null,"2023-12-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2058:H2087)","v":5.6053688975227125},6.3059580653578475,5.95566348144028,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056634814402797,5.8056634814402797]
[null,null,null,null,"2023-12-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2059:H2088)","v":5.6053907045621827},6.3059802933986555,5.9556854989804187,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056854989804183,5.8056854989804183]
[null,null,null,null,"2023-12-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2060:H2089)","v":5.6054068189015736},6.3059976305698955,5.9557022247357345,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8057022247357342,5.8057022247357342]
[null,null,null,null,"2024-01-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2061:H2090)","v":5.6054173371999996},6.3060099712264694,5.9557136542132341,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8057136542132337,5.8057136542132337]
[null,null,null,null,"2024-01-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2062:H2091)","v":5.6054225898619672},6.3060174508172944,5.9557200203396308,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8057200203396304,5.8057200203396304]
[null,null,null,null,"2024-01-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2063:H2092)","v":5.6054230735714423},6.3060203813719049,5.9557217274716736,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8057217274716733,5.8057217274716733]
[null,null,null,null,"2024-01-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2064:H2093)","v":5.6054194276448888},6.3060192275932021,5.955719327619045,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8057193276190446,5.8057193276190446]
[null,null,null,null,"2024-01-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2065:H2094)","v":5.6054124840561173},6.3060146784766404,5.9557135812663784,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805713581266378,5.805713581266378]
[null,null,null,null,"2024-01-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2066:H2095)","v":5.6054031628537437},6.3060075382443035,5.9557053505490236,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8057053505490233,5.8057053505490233]
[null,null,null,null,"2024-01-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2067:H2096)","v":5.6053922867530028},6.3059985388405249,5.9556954127967643,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056954127967639,5.8056954127967639]
[null,null,null,null,"2024-01-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2068:H2097)","v":5.6053806241800324},6.3059883849514877,5.9556845045657596,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056845045657592,5.8056845045657592]
[null,null,null,null,"2024-01-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2069:H2098)","v":5.605368882193237},6.3059777439313365,5.9556733130622863,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805673313062286,5.805673313062286]
[null,null,null,null,"2024-01-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2070:H2099)","v":5.6053576671761807},6.3059672099297037,5.9556624385529418,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056624385529414,5.8056624385529414]
[null,null,null,null,"2024-01-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2071:H2100)","v":5.6053474947916682},6.3059573153222406,5.9556524050569539,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056524050569536,5.8056524050569536]
[null,null,null,null,"2024-01-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2072:H2101)","v":5.6053387667158123},6.3059485027081905,5.9556436347120014,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056436347120011,5.8056436347120011]
[null,null,null,null,"2024-01-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2073:H2102)","v":5.6053317724466156},6.3059411184660084,5.955636445456312,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056364454563116,5.8056364454563116]
[null,null,null,null,"2024-01-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2074:H2103)","v":5.6053267125556641},6.3059354264019882,5.9556310694788266,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056310694788262,5.8056310694788262]
[null,null,null,null,"2024-01-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2075:H2104)","v":5.6053236286254453},6.3059315317016793,5.9556275801635623,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805627580163562,5.805627580163562]
[null,null,null,null,"2024-01-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2076:H2105)","v":5.6053224401960451},6.3059294132866377,5.9556259267413409,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056259267413406,5.8056259267413406]
[null,null,null,null,"2024-01-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2077:H2106)","v":5.6053229771485666},6.3059289594203172,5.9556259682844424,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805625968284442,5.805625968284442]
[null,null,null,null,"2024-01-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2078:H2107)","v":5.6053250796756702},6.3059300685289283,5.9556275741022997,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056275741022993,5.8056275741022993]
[null,null,null,null,"2024-01-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2079:H2108)","v":5.605328539092584},6.3059325886746089,5.9556305638835969,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056305638835966,5.8056305638835966]
[null,null,null,null,"2024-01-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2080:H2109)","v":5.6053331338394283},6.3059363462483082,5.9556347400438678,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056347400438675,5.8056347400438675]
[null,null,null,null,"2024-01-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2081:H2110)","v":5.6053385545720751},6.3059410706383812,5.9556398126052281,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056398126052278,5.8056398126052278]
[null,null,null,null,"2024-01-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2082:H2111)","v":5.6053443844167266},6.3059463754253038,5.9556453799210152,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056453799210148,5.8056453799210148]
[null,null,null,null,"2024-01-31",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2083:H2112)","v":5.6053500823313787},6.3059517407033114,5.9556509115173455,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056509115173451,5.8056509115173451]
[null,null,null,null,"2024-02-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2084:H2113)","v":5.6053551523773546},6.3059566795286583,5.955655915953006,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056559159530057,5.8056559159530057]
[null,null,null,null,"2024-02-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2085:H2114)","v":5.6053592195431143},6.3059608084798509,5.9556600140114826,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056600140114822,5.8056600140114822]
[null,null,null,null,"2024-02-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2086:H2115)","v":5.6053620964659681},6.3059639122399886,5.9556630043529779,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056630043529776,5.8056630043529776]
[null,null,null,null,"2024-02-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2087:H2116)","v":5.6053638537590693},6.3059660116045526,5.9556649326818114,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056649326818111,5.8056649326818111]
[null,null,null,null,"2024-02-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2088:H2117)","v":5.6053645948343416},6.3059671661362717,5.9556658804853067,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056658804853063,5.8056658804853063]
[null,null,null,null,"2024-02-08",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2119) + IF(MONTH(E2119) >= F2119, 1, 0)","v":2024},{"$f":"AVERAGE(H2089:H2118)","v":5.6053644514113952},6.3059674694955525,{"$f":"IFERROR(AVERAGE(H2119:I2119),\"\")","v":5.9556659604534739},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2119 - K2119,\"\")","v":5.8056659604534735},{"$f":"IFERROR(J2119-K2119+L2119,\"\")","v":5.8056659604534735}]
[null,null,null,null,{"$f":"WORKDAY(E2119,1,)","v":"2024-02-09"},{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2090:H2119)","v":5.6053635763063694},6.3059670420321163,5.9556653091692429,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056653091692425,5.8056653091692425]
[null,null,null,null,"2024-02-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2091:H2120)","v":5.6053621348865281},6.3059660224141902,5.9556640786503596,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056640786503593,5.8056640786503593]
[null,null,null,null,"2024-02-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2092:H2121)","v":5.6053602948094126},6.3059645574537813,5.9556624261315969,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056624261315966,5.8056624261315966]
[null,null,null,null,"2024-02-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2093:H2122)","v":5.6053582183076598},6.3059627943416645,5.9556605063246622,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056605063246618,5.8056605063246618]
[null,null,null,null,"2024-02-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2094:H2123)","v":5.6053560564655358},6.3059608747739908,5.9556584656197629,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056584656197625,5.8056584656197625]
[null,null,null,null,"2024-02-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2095:H2124)","v":5.6053539440928892},6.305958929680016,5.9556564368864526,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056564368864523,5.8056564368864523]
[null,null,null,null,"2024-02-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2096:H2125)","v":5.6053519927607827},6.3059570713867963,5.9556545320737895,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056545320737891,5.8056545320737891]
[null,null,null,null,"2024-02-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2097:H2126)","v":5.6053502870910163},6.3059553891582123,5.9556528381246139,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056528381246135,5.8056528381246135]
[null,null,null,null,"2024-02-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2098:H2127)","v":5.6053488871022843},6.3059539508354696,5.955651418968877,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056514189688766,5.8056514189688766]
[null,null,null,null,"2024-02-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2099:H2128)","v":5.605347829199693},6.3059528030316017,5.9556503161156478,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056503161156474,5.8056503161156474]
[null,null,null,null,"2024-02-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2100:H2129)","v":5.6053471274332427},6.3059519716682777,5.9556495495507598,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056495495507594,5.8056495495507594]
[null,null,null,null,"2024-02-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2101:H2130)","v":5.6053467761084788},6.3059514637262293,5.9556491199173536,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056491199173532,5.8056491199173532]
[null,null,null,null,"2024-02-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2102:H2131)","v":5.6053467521523723},6.305951268673029,5.9556490104127011,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056490104127008,5.8056490104127008]
[null,null,null,null,"2024-02-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2103:H2132)","v":5.6053470183335907},6.3059513608718563,5.9556491896027239,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056491896027236,5.8056491896027236]
[null,null,null,null,"2024-02-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2104:H2133)","v":5.6053475265298243},6.3059517022853848,5.955649614407605,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056496144076046,5.8056496144076046]
[null,null,null,null,"2024-03-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2105:H2134)","v":5.6053482203289624},6.305952244814832,5.9556502325718972,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056502325718968,5.8056502325718968]
[null,null,null,null,"2024-03-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2106:H2135)","v":5.6053490400524124},6.3059529352519368,5.9556509876521746,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056509876521742,5.8056509876521742]
[null,null,null,null,"2024-03-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2107:H2136)","v":5.6053499267142906},6.3059537193174462,5.9556518230158684,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805651823015868,5.805651823015868]
[null,null,null,null,"2024-03-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2108:H2137)","v":5.6053508250331472},6.3059545446473511,5.9556526848402491,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056526848402488,5.8056526848402488]
[null,null,null,null,"2024-03-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2109:H2138)","v":5.6053516832117305},6.3059553605179657,5.9556535218648481,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056535218648477,5.8056535218648477]
[null,null,null,null,"2024-03-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2110:H2139)","v":5.605352454682369},6.3059561195794105,5.9556542871308897,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056542871308894,5.8056542871308894]
[null,null,null,null,"2024-03-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2111:H2140)","v":5.6053530987104656},6.3059567786904474,5.9556549387004569,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056549387004566,5.8056549387004566]
[null,null,null,null,"2024-03-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2112:H2141)","v":5.605353583515079},6.3059573022921835,5.9556554429036312,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056554429036309,5.8056554429036309]
[null,null,null,null,"2024-03-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2113:H2142)","v":5.6053538901516902},6.3059576665210786,5.9556557783363839,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056557783363836,5.8056557783363836]
[null,null,null,null,"2024-03-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2114:H2143)","v":5.6053540170790344},6.3059578640483371,5.9556559405636857,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056559405636854,5.8056559405636854]
[null,null,null,null,"2024-03-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2115:H2144)","v":5.6053539792357574},6.3059579035323274,5.9556559413840429,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056559413840425,5.8056559413840425]
[null,null,null,null,"2024-03-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2116:H2145)","v":5.6053538045588454},6.3059578067007429,5.9556558056297941,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056558056297938,5.8056558056297938]
[null,null,null,null,"2024-03-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2117:H2146)","v":5.6053535281619418},6.305957603182768,5.9556555656723553,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805655565672355,5.805655565672355]
[null,null,null,null,"2024-03-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2118:H2147)","v":5.605353183975371},6.3059573229020423,5.9556552534387066,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056552534387063,5.8056552534387063]
[null,null,null,null,"2024-03-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2119:H2148)","v":5.6053528036134059},6.3059569947942329,5.9556548992038199,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056548992038195,5.8056548992038195]
[null,null,null,null,"2024-03-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2120:H2149)","v":5.6053524153534742},6.3059566456375231,5.9556545304954991,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056545304954987,5.8056545304954987]
[null,null,null,null,"2024-03-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2121:H2150)","v":5.6053520433217106},6.3059562990910374,5.9556541712063744,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056541712063741,5.8056541712063741]
[null,null,null,null,"2024-03-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2122:H2151)","v":5.6053517069362178},6.3059559749802654,5.9556538409582416,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538409582412,5.8056538409582412]
[null,null,null,null,"2024-03-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2123:H2152)","v":5.6053514206737765},6.3059556888978143,5.9556535547857958,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056535547857955,5.8056535547857955]
[null,null,null,null,"2024-03-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2124:H2153)","v":5.6053511940859808},6.3059554520496874,5.9556533230678337,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056533230678333,5.8056533230678333]
[null,null,null,null,"2024-03-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"AVERAGE(H2125:H2154)","v":5.605351032006662},6.30595527129221,5.955653151649436,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056531516494356,5.8056531516494356]
[null,null,null,null,"2024-04-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2126:H2155)","v":5.6053509349371211},6.3059551493459507,5.9556530421415363,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653042141536,5.805653042141536]
[null,null,null,null,"2024-04-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2127:H2156)","v":5.6053508996763322},6.3059550852779234,5.9556529924771278,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056529924771274,5.8056529924771274]
[null,null,null,null,"2024-04-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2128:H2157)","v":5.6053509200958418},6.3059550751485798,5.9556529976222112,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056529976222109,5.8056529976222109]
[null,null,null,null,"2024-04-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2129:H2158)","v":5.6053509878622938},6.3059551126256839,5.9556530502439884,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653050243988,5.805653050243988]
[null,null,null,null,"2024-04-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2130:H2159)","v":5.6053510931510466},6.3059551896121526,5.9556531413815996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056531413815993,5.8056531413815993]
[null,null,null,null,"2024-04-08",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2131:H2160)","v":5.6053512253416411},6.3059552968769488,5.9556532611092949,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056532611092946,5.8056532611092946]
[null,null,null,null,"2024-04-09",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2132:H2161)","v":5.6053513736494134},6.3059554246486398,5.9556533991490266,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056533991490262,5.8056533991490262]
[null,null,null,null,"2024-04-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2133:H2162)","v":5.6053515276993151},6.3059555631811595,5.9556535454402368,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056535454402365,5.8056535454402365]
[null,null,null,null,"2024-04-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2134:H2163)","v":5.6053516780115062},6.3059557032581361,5.9556536906348212,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056536906348208,5.8056536906348208]
[null,null,null,null,"2024-04-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2135:H2164)","v":5.6053518163942302},6.3059558366238946,5.9556538265090619,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538265090616,5.8056538265090616]
[null,null,null,null,"2024-04-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2136:H2165)","v":5.6053519362630722},6.3059559563508625,5.9556539463069669,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056539463069665,5.8056539463069665]
[null,null,null,null,"2024-04-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2137:H2166)","v":5.6053520328034274},6.3059560570541597,5.955654044928794,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056540449287937,5.8056540449287937]
[null,null,null,null,"2024-04-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2138:H2167)","v":5.6053521030063989},6.3059561349787172,5.955654118992558,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056541189925577,5.8056541189925577]
[null,null,null,null,"2024-04-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2139:H2168)","v":5.6053521456055071},6.3059561879897617,5.9556541667976344,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805654166797634,5.805654166797634]
[null,null,null,null,"2024-04-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2140:H2169)","v":5.6053521610186321},6.3059562155721549,5.9556541882953935,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056541882953931,5.8056541882953931]
[null,null,null,null,"2024-04-22",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2141:H2170)","v":5.6053521512298401},6.3059562187719127,5.955654185000876,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056541850008756,5.8056541850008756]
[null,null,null,null,"2024-04-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2142:H2171)","v":5.6053521196471534},6.3059562001079614,5.9556541598775574,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056541598775571,5.8056541598775571]
[null,null,null,null,"2024-04-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2143:H2172)","v":5.6053520708515556},6.3059561633684886,5.9556541171100221,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056541171100218,5.8056541171100218]
[null,null,null,null,"2024-04-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2144:H2173)","v":5.6053520102082182},6.3059561132634014,5.9556540617358102,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056540617358099,5.8056540617358099]
[null,null,null,null,"2024-04-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2145:H2174)","v":5.6053519433125238},6.3059560549039029,5.9556539991082129,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056539991082126,5.8056539991082126]
[null,null,null,null,"2024-04-29",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2146:H2175)","v":5.6053518754484157},6.3059559932829563,5.955653934365686,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056539343656857,5.8056539343656857]
[null,null,null,null,"2024-04-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2147:H2176)","v":5.6053518111447325},6.3059559328356967,5.955653871990215,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538719902147,5.8056538719902147]
[null,null,null,null,"2024-05-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2148:H2177)","v":5.6053517539108269},6.3059558771574613,5.9556538155341441,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538155341437,5.8056538155341437]
[null,null,null,null,"2024-05-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2149:H2178)","v":5.6053517062420086},6.3059558289659758,5.9556537676039927,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056537676039923,5.8056537676039923]
[null,null,null,null,"2024-05-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2150:H2179)","v":5.6053516696629622},6.3059557901050338,5.9556537298839984,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056537298839981,5.8056537298839981]
[null,null,null,null,"2024-05-06",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2151:H2180)","v":5.6053516448066114},6.3059557615872839,5.9556537031969476,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056537031969473,5.8056537031969473]
[null,null,null,null,"2024-05-07",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2152:H2181)","v":5.6053516315227752},6.3059557436704923,5.9556536875966337,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056536875966334,5.8056536875966334]
[null,null,null,null,"2024-05-08",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2183) + IF(MONTH(E2183) >= F2183, 1, 0)","v":2025},{"$f":"AVERAGE(H2153:H2182)","v":5.605351629008994},6.3059557359601666,{"$f":"IFERROR(AVERAGE(H2183:I2183),\"\")","v":5.9556536824845807},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2183 - K2183,\"\")","v":5.8056536824845804},{"$f":"IFERROR(J2183-K2183+L2183,\"\")","v":5.8056536824845804}]
[null,null,null,null,{"$f":"WORKDAY(E2183,1,)","v":"2024-05-09"},{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2154:H2183)","v":5.6053516359535012},6.3059557375289126,5.9556536867412069,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056536867412065,5.8056536867412065]
[null,null,null,null,"2024-05-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2155:H2184)","v":5.6053516506824188},6.3059557470448864,5.955653698863653,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056536988636527,5.8056536988636527]
[null,null,null,null,"2024-05-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2156:H2185)","v":5.6053516713049429},6.3059557629033085,5.9556537171041253,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056537171041249,5.8056537171041249]
[null,null,null,null,"2024-05-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2157:H2186)","v":5.6053516958505361},6.3059557833552189,5.9556537396028775,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056537396028771,5.8056537396028771]
[null,null,null,null,"2024-05-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2158:H2187)","v":5.6053517223896767},6.3059558066244641,5.9556537645070708,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056537645070705,5.8056537645070705]
[null,null,null,null,"2024-05-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2159:H2188)","v":5.6053517491328062},6.305955831006993,5.9556537900698991,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056537900698988,5.8056537900698988]
[null,null,null,null,"2024-05-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2160:H2189)","v":5.60535177450849},6.3059558549530372,5.9556538147307636,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538147307633,5.8056538147307633]
[null,null,null,null,"2024-05-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2161:H2190)","v":5.605351797220405},6.3059558771310655,5.9556538371757348,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538371757345,5.8056538371757345]
[null,null,null,null,"2024-05-21",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2162:H2191)","v":5.6053518162830303},6.3059558964728684,5.9556538563779498,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538563779494,5.8056538563779494]
[null,null,null,null,"2024-05-22",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2163:H2192)","v":5.605351831037483},6.3059559122003437,5.9556538716189138,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538716189134,5.8056538716189134]
[null,null,null,null,"2024-05-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2164:H2193)","v":5.6053518411487566},6.3059559238343175,5.9556538824915375,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538824915371,5.8056538824915371]
[null,null,null,null,"2024-05-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2165:H2194)","v":5.6053518465866636},6.3059559311868565,5.9556538888867596,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538888867593,5.8056538888867593]
[null,null,null,null,"2024-05-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2166:H2195)","v":5.605351847593079},6.3059559343389555,5.9556538909660173,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538909660169,5.8056538909660169]
[null,null,null,null,"2024-05-28",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2167:H2196)","v":5.6053518446374122},6.3059559336052251,5.9556538891213187,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538891213183,5.8056538891213183]
[null,null,null,null,"2024-05-29",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2168:H2197)","v":5.6053518383652126},6.3059559294902607,5.9556538839277362,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538839277358,5.8056538839277358]
[null,null,null,null,"2024-05-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2169:H2198)","v":5.6053518295438387},6.3059559226406448,5.9556538760922422,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538760922418,5.8056538760922418]
[null,null,null,null,"2024-05-31",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2170:H2199)","v":5.605351819008451},6.3059559137956747,5.9556538664020628,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538664020625,5.8056538664020625]
[null,null,null,null,"2024-06-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2171:H2200)","v":5.6053518076081117},6.3059559037364599,5.9556538556722858,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538556722854,5.8056538556722854]
[null,null,null,null,"2024-06-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2172:H2201)","v":5.6053517961540544},6.3059558932352777,5.9556538446946661,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538446946657,5.8056538446946657]
[null,null,null,null,"2024-06-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2173:H2202)","v":5.6053517853709511},6.3059558830061881,5.9556538341885696,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538341885693,5.8056538341885693]
[null,null,null,null,"2024-06-06",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2174:H2203)","v":5.6053517758549303},6.3059558736607775,5.9556538247578539,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538247578535,5.8056538247578535]
[null,null,null,null,"2024-06-07",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2175:H2204)","v":5.6053517680431533},6.3059558656740231,5.9556538168585877,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538168585874,5.8056538168585874]
[null,null,null,null,"2024-06-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2176:H2205)","v":5.6053517622008417},6.3059558593663612,5.9556538107836019,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538107836015,5.8056538107836015]
[null,null,null,null,"2024-06-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2177:H2206)","v":5.6053517584259236},6.305955854902475,5.9556538066641993,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538066641989,5.8056538066641989]
[null,null,null,null,"2024-06-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2178:H2207)","v":5.6053517566686288},6.3059558523046997,5.9556538044866638,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538044866635,5.8056538044866635]
[null,null,null,null,"2024-06-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2179:H2208)","v":5.6053517567605544},6.3059558514762735,5.9556538041184144,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653804118414,5.805653804118414]
[null,null,null,null,"2024-06-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2180:H2209)","v":5.6053517584445069},6.3059558522266173,5.9556538053355617,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538053355613,5.8056538053355613]
[null,null,null,null,"2024-06-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2181:H2210)","v":5.6053517614038908},6.3059558542973368,5.9556538078506138,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538078506135,5.8056538078506135]
[null,null,null,null,"2024-06-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2182:H2211)","v":5.6053517652904672},6.3059558573876719,5.9556538113390696,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538113390692,5.8056538113390692]
[null,null,null,null,"2024-06-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2183:H2212)","v":5.6053517697493893},6.3059558611782442,5.9556538154638172,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538154638169,5.8056538154638169]
[null,null,null,null,"2024-06-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2184:H2213)","v":5.6053517744407353},6.3059558653521801,5.9556538198964581,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538198964578,5.8056538198964578]
[null,null,null,null,"2024-06-21",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2185:H2214)","v":5.605351779056976},6.3059558696129567,5.9556538243349664,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653824334966,5.805653824334966]
[null,null,null,null,"2024-06-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2186:H2215)","v":5.605351783336129},6.3059558736985588,5.9556538285173435,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538285173431,5.8056538285173431]
[null,null,null,null,"2024-06-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2187:H2216)","v":5.605351787070501},6.3059558773917344,5.9556538322311177,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538322311173,5.8056538322311173]
[null,null,null,null,"2024-06-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2188:H2217)","v":5.6053517901111674},6.3059558805262848,5.9556538353187261,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538353187257,5.8056538353187257]
[null,null,null,null,"2024-06-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2189:H2218)","v":5.605351792368551},6.3059558829896787,5.9556538376791153,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538376791149,5.8056538376791149]
[null,null,null,null,"2024-06-28",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2190:H2219)","v":5.6053517938097421},6.3059558847224348,5.9556538392660885,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538392660881,5.8056538392660881]
[null,null,null,null,"2024-07-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2191:H2220)","v":5.6053517944531173},6.3059558857147477,5.9556538400839329,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538400839326,5.8056538400839326]
[null,null,null,null,"2024-07-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2192:H2221)","v":5.6053517943608746},6.3059558860008718,5.9556538401808732,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538401808728,5.8056538401808728]
[null,null,null,null,"2024-07-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2193:H2222)","v":5.6053517936301356},6.3059558856518043,5.9556538396409699,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538396409696,5.8056538396409696]
[null,null,null,null,"2024-07-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2194:H2223)","v":5.6053517923832255},6.3059558847668544,5.9556538385750404,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.80565383857504,5.80565383857504]
[null,null,null,null,"2024-07-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2195:H2224)","v":5.605351790757708},6.3059558834646054,5.9556538371111571,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538371111568,5.8056538371111568]
[null,null,null,null,"2024-07-08",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2196:H2225)","v":5.6053517888967423},6.3059558818738628,5.9556538353853021,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538353853018,5.8056538353853018]
[null,null,null,null,"2024-07-09",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2197:H2226)","v":5.605351786940199},6.3059558801250271,5.9556538335326135,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538335326131,5.8056538335326131]
[null,null,null,null,"2024-07-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2198:H2227)","v":5.6053517850169579},6.3059558783423544,5.9556538316796566,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538316796562,5.8056538316796562]
[null,null,null,null,"2024-07-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2199:H2228)","v":5.6053517832386826},6.305955876637424,5.9556538299380533,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538299380529,5.8056538299380529]
[null,null,null,null,"2024-07-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2200:H2229)","v":5.6053517816951768},6.3059558751039839,5.9556538283995799,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538283995796,5.8056538283995796]
[null,null,null,null,"2024-07-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2201:H2230)","v":5.6053517804514001},6.30595587381426,5.9556538271328296,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538271328293,5.8056538271328293]
[null,null,null,null,"2024-07-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2202:H2231)","v":5.6053517795461776},6.3059558728168534,5.955653826181516,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538261815156,5.8056538261815156]
[null,null,null,null,"2024-07-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2203:H2232)","v":5.6053517789925804},6.3059558721362405,5.9556538255644105,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538255644101,5.8056538255644101]
[null,null,null,null,"2024-07-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2204:H2233)","v":5.6053517787799674},6.3059558717739082,5.9556538252769382,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538252769379,5.8056538252769379]
[null,null,null,null,"2024-07-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2205:H2234)","v":5.6053517788774707},6.3059558717110127,5.9556538252942417,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538252942413,5.8056538252942413]
[null,null,null,null,"2024-07-22",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2206:H2235)","v":5.6053517792386147},6.3059558719122455,5.9556538255754301,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538255754297,5.8056538255754297]
[null,null,null,null,"2024-07-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2207:H2236)","v":5.6053517798065391},6.3059558723304416,5.9556538260684899,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538260684896,5.8056538260684896]
[null,null,null,null,"2024-07-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2208:H2237)","v":5.6053517805192268},6.3059558729113725,5.9556538267152996,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538267152993,5.8056538267152993]
[null,null,null,null,"2024-07-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2209:H2238)","v":5.6053517813142459},6.3059558735982613,5.9556538274562536,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538274562532,5.8056538274562532]
[null,null,null,null,"2024-07-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2210:H2239)","v":5.6053517821327032},6.3059558743356616,5.9556538282341824,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538282341821,5.8056538282341821]
[null,null,null,null,"2024-07-29",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2211:H2240)","v":5.6053517829223107},6.3059558750726294,5.9556538289974696,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538289974693,5.8056538289974693]
[null,null,null,null,"2024-07-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2212:H2241)","v":5.6053517836395912},6.3059558757651386,5.9556538297023653,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829702365,5.805653829702365]
[null,null,null,null,"2024-07-31",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2213:H2242)","v":5.605351784251229},6.3059558763777206,5.9556538303144748,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538303144745,5.8056538303144745]
[null,null,null,null,"2024-08-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2214:H2243)","v":5.6053517847346237},6.3059558768843695,5.9556538308094966,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538308094963,5.8056538308094963]
[null,null,null,null,"2024-08-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2215:H2244)","v":5.6053517850777537},6.3059558772687758,5.9556538311732652,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538311732648,5.8056538311732648]
[null,null,null,null,"2024-08-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2216:H2245)","v":5.6053517852784465},6.3059558775239708,5.9556538314012091,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538314012087,5.8056538314012087]
[null,null,null,null,"2024-08-06",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2247) + IF(MONTH(E2247) >= F2247, 1, 0)","v":2025},{"$f":"AVERAGE(H2217:H2246)","v":5.6053517853431911},6.3059558776514848,{"$f":"IFERROR(AVERAGE(H2247:I2247),\"\")","v":5.9556538314973384},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2247 - K2247,\"\")","v":5.805653831497338},{"$f":"IFERROR(J2247-K2247+L2247,\"\")","v":5.805653831497338}]
[null,null,null,null,{"$f":"WORKDAY(E2247,1,)","v":"2024-08-07"},{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2218:H2247)","v":5.6053517852856123},6.3059558776601428,5.955653831472878,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538314728776,5.8056538314728776]
[null,null,null,null,"2024-08-08",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2219:H2248)","v":5.6053517851247614},6.3059558775646041,5.9556538313446827,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538313446824,5.8056538313446824]
[null,null,null,null,"2024-08-09",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2220:H2249)","v":5.6053517848833012},6.3059558773837683,5.9556538311335352,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538311335348,5.8056538311335348]
[null,null,null,null,"2024-08-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2221:H2250)","v":5.6053517845857534},6.3059558771391462,5.9556538308624498,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538308624495,5.8056538308624495]
[null,null,null,null,"2024-08-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2222:H2251)","v":5.6053517842568414},6.3059558768532948,5.9556538305550681,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538305550678,5.8056538305550678]
[null,null,null,null,"2024-08-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2223:H2252)","v":5.6053517839200397},6.3059558765483752,5.9556538302342075,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538302342071,5.8056538302342071]
[null,null,null,null,"2024-08-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2224:H2253)","v":5.6053517835963707},6.3059558762449281,5.9556538299206494,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829920649,5.805653829920649]
[null,null,null,null,"2024-08-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2225:H2254)","v":5.6053517833034743},6.3059558759608629,5.955653829632169,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296321687,5.8056538296321687]
[null,null,null,null,"2024-08-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2226:H2255)","v":5.6053517830549993},6.3059558757107386,5.9556538293828689,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538293828686,5.8056538293828686]
[null,null,null,null,"2024-08-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2227:H2256)","v":5.6053517828602741},6.3059558755053011,5.9556538291827881,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538291827877,5.8056538291827877]
[null,null,null,null,"2024-08-21",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2228:H2257)","v":5.605351782724278},6.3059558753513105,5.9556538290377947,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538290377944,5.8056538290377944]
[null,null,null,null,"2024-08-22",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2229:H2258)","v":5.6053517826478547},6.3059558752516089,5.9556538289497318,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538289497315,5.8056538289497315]
[null,null,null,null,"2024-08-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2230:H2259)","v":5.6053517826281603},6.3059558752054148,5.9556538289167875,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538289167872,5.8056538289167872]
[null,null,null,null,"2024-08-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2231:H2260)","v":5.6053517826592589},6.3059558752087952,5.9556538289340271,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538289340267,5.8056538289340267]
[null,null,null,null,"2024-08-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2232:H2261)","v":5.6053517827328543},6.3059558752552807,5.9556538289940679,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538289940676,5.8056538289940676]
[null,null,null,null,"2024-08-28",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2233:H2262)","v":5.6053517828390786},6.3059558753365597,5.9556538290878187,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538290878184,5.8056538290878184]
[null,null,null,null,"2024-08-29",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2234:H2263)","v":5.6053517829672952},6.305955875443237,5.9556538292052661,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538292052657,5.8056538292052657]
[null,null,null,null,"2024-08-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2235:H2264)","v":5.6053517831068715},6.305955875565548,5.9556538293362102,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538293362099,5.8056538293362099]
[null,null,null,null,"2024-09-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2236:H2265)","v":5.6053517832478521},6.3059558756940346,5.9556538294709434,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829470943,5.805653829470943]
[null,null,null,null,"2024-09-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2237:H2266)","v":5.6053517833814928},6.3059558758200929,5.9556538296007933,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296007929,5.8056538296007929]
[null,null,null,null,"2024-09-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2238:H2267)","v":5.605351783500657},6.3059558759364149,5.9556538297185355,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297185352,5.8056538297185352]
[null,null,null,null,"2024-09-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2239:H2268)","v":5.6053517836000388},6.3059558760372481,5.9556538298186439,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538298186435,5.8056538298186435]
[null,null,null,null,"2024-09-06",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2240:H2269)","v":5.6053517836762312},6.3059558761185484,5.9556538298973898,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538298973894,5.8056538298973894]
[null,null,null,null,"2024-09-09",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2241:H2270)","v":5.6053517837276825},6.3059558761779781,5.9556538299528299,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538299528295,5.8056538299528295]
[null,null,null,null,"2024-09-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2242:H2271)","v":5.6053517837545286},6.3059558762148242,5.9556538299846764,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538299846761,5.8056538299846761]
[null,null,null,null,"2024-09-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2243:H2272)","v":5.6053517837583611},6.3059558762298131,5.9556538299940875,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538299940872,5.8056538299940872]
[null,null,null,null,"2024-09-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2244:H2273)","v":5.6053517837419315},6.3059558762248837,5.9556538299834081,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538299834077,5.8056538299834077]
[null,null,null,null,"2024-09-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2245:H2274)","v":5.6053517837088407},6.3059558762029004,5.955653829955871,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538299558706,5.8056538299558706]
[null,null,null,null,"2024-09-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2246:H2275)","v":5.6053517836632105},6.3059558761673706,5.9556538299152901,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538299152898,5.8056538299152898]
[null,null,null,null,"2024-09-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2247:H2276)","v":5.6053517836093691},6.3059558761221499,5.95565382986576,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538298657596,5.8056538298657596]
[null,null,null,null,"2024-09-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2248:H2277)","v":5.6053517835515745},6.3059558760711711,5.9556538298113733,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538298113729,5.8056538298113729]
[null,null,null,null,"2024-09-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2249:H2278)","v":5.6053517834937736},6.3059558760182064,5.95565382975599,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297559896,5.8056538297559896]
[null,null,null,null,"2024-09-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2250:H2279)","v":5.6053517834394073},6.3059558759666592,5.9556538297030333,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297030329,5.8056538297030329]
[null,null,null,null,"2024-09-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2251:H2280)","v":5.6053517833912787},6.3059558759194214,5.9556538296553505,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296553502,5.8056538296553502]
[null,null,null,null,"2024-09-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2252:H2281)","v":5.6053517833514634},6.3059558758787633,5.9556538296151134,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829615113,5.805653829615113]
[null,null,null,null,"2024-09-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2253:H2282)","v":5.605351783321284},6.305955875846279,5.9556538295837811,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538295837807,5.8056538295837807]
[null,null,null,null,"2024-09-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2254:H2283)","v":5.6053517833013258},6.3059558758228764,5.9556538295621007,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538295621003,5.8056538295621003]
[null,null,null,null,"2024-09-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2255:H2284)","v":5.605351783291491},6.3059558758088086,5.9556538295501493,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829550149,5.805653829550149]
[null,null,null,null,"2024-09-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2256:H2285)","v":5.6053517832910904},6.3059558758037415,5.9556538295474155,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538295474152,5.8056538295474152]
[null,null,null,null,"2024-10-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2257:H2286)","v":5.6053517832989606},6.3059558758068412,5.9556538295529009,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538295529005,5.8056538295529005]
[null,null,null,null,"2024-10-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2258:H2287)","v":5.6053517833135844},6.3059558758168928,5.9556538295652386,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538295652382,5.8056538295652382]
[null,null,null,null,"2024-10-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2259:H2288)","v":5.6053517833332283},6.3059558758324119,5.9556538295828201,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538295828197,5.8056538295828197]
[null,null,null,null,"2024-10-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2260:H2289)","v":5.6053517833560731},6.3059558758517715,5.9556538296039223,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829603922,5.805653829603922]
[null,null,null,null,"2024-10-07",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2261:H2290)","v":5.6053517833803372},6.3059558758733179,5.9556538296268275,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296268272,5.8056538296268272]
[null,null,null,null,"2024-10-08",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2262:H2291)","v":5.6053517834043731},6.3059558758954672,5.9556538296499202,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296499198,5.8056538296499198]
[null,null,null,null,"2024-10-09",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2263:H2292)","v":5.605351783426757},6.3059558759168075,5.9556538296717818,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296717815,5.8056538296717815]
[null,null,null,null,"2024-10-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2264:H2293)","v":5.6053517834463467},6.3059558759361485,5.9556538296912471,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296912468,5.8056538296912468]
[null,null,null,null,"2024-10-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2265:H2294)","v":5.6053517834623134},6.3059558759525789,5.9556538297074457,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297074454,5.8056538297074454]
[null,null,null,null,"2024-10-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2266:H2295)","v":5.6053517834741617},6.3059558759654797,5.9556538297198207,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297198204,5.8056538297198204]
[null,null,null,null,"2024-10-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2267:H2296)","v":5.6053517834817059},6.3059558759745293,5.9556538297281172,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297281168,5.8056538297281168]
[null,null,null,null,"2024-10-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2268:H2297)","v":5.6053517834850464},6.3059558759796763,5.9556538297323609,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297323605,5.8056538297323605]
[null,null,null,null,"2024-10-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2269:H2298)","v":5.605351783484525},6.3059558759811178,5.955653829732821,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297328206,5.8056538297328206]
[null,null,null,null,"2024-10-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2270:H2299)","v":5.6053517834806748},6.3059558759792473,5.955653829729961,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297299607,5.8056538297299607]
[null,null,null,null,"2024-10-21",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2271:H2300)","v":5.6053517834741573},6.3059558759746031,5.9556538297243797,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297243794,5.8056538297243794]
[null,null,null,null,"2024-10-22",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2272:H2301)","v":5.6053517834657063},6.3059558759678245,5.9556538297167654,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829716765,5.805653829716765]
[null,null,null,null,"2024-10-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2273:H2302)","v":5.6053517834560784},6.3059558759595911,5.9556538297078347,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538297078344,5.8056538297078344]
[null,null,null,null,"2024-10-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2274:H2303)","v":5.6053517834460012},6.3059558759505832,5.9556538296982922,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296982918,5.8056538296982918]
[null,null,null,null,"2024-10-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2275:H2304)","v":5.6053517834361379},6.3059558759414402,5.9556538296887886,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296887883,5.8056538296887883]
[null,null,null,null,"2024-10-28",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2276:H2305)","v":5.6053517834270483},6.3059558759327246,5.9556538296798864,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296798861,5.8056538296798861]
[null,null,null,null,"2024-10-29",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2277:H2306)","v":5.6053517834191755},6.3059558759249024,5.9556538296720394,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829672039,5.805653829672039]
[null,null,null,null,"2024-10-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2278:H2307)","v":5.6053517834128348},6.3059558759183272,5.9556538296655805,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296655802,5.8056538296655802]
[null,null,null,null,"2024-10-31",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2279:H2308)","v":5.6053517834082101},6.3059558759132326,5.9556538296607213,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829660721,5.805653829660721]
[null,null,null,null,"2024-11-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2280:H2309)","v":5.605351783405359},6.3059558759097349,5.955653829657547,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296575466,5.8056538296575466]
[null,null,null,null,"2024-11-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2311) + IF(MONTH(E2311) >= F2311, 1, 0)","v":2025},{"$f":"AVERAGE(H2281:H2310)","v":5.6053517834042248},6.3059558759078378,{"$f":"IFERROR(AVERAGE(H2311:I2311),\"\")","v":5.9556538296560309},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2311 - K2311,\"\")","v":5.8056538296560305},{"$f":"IFERROR(J2311-K2311+L2311,\"\")","v":5.8056538296560305}]
[null,null,null,null,{"$f":"WORKDAY(E2311,1,)","v":"2024-11-05"},{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2282:H2311)","v":5.6053517834046547},6.3059558759074532,5.9556538296560539,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296560536,5.8056538296560536]
[null,null,null,null,"2024-11-06",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2283:H2312)","v":5.6053517834064275},6.305955875908408,5.9556538296574182,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296574178,5.8056538296574178]
[null,null,null,null,"2024-11-07",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2284:H2313)","v":5.6053517834092652},6.3059558759104792,5.9556538296598722,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296598719,5.8056538296598719]
[null,null,null,null,"2024-11-08",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2285:H2314)","v":5.6053517834128632},6.3059558759133996,5.9556538296631309,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296631306,5.8056538296631306]
[null,null,null,null,"2024-11-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2286:H2315)","v":5.6053517834169106},6.3059558759168874,5.9556538296668986,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296668982,5.8056538296668982]
[null,null,null,null,"2024-11-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2287:H2316)","v":5.6053517834211037},6.3059558759206586,5.9556538296708812,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296708808,5.8056538296708808]
[null,null,null,null,"2024-11-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2288:H2317)","v":5.605351783425176},6.3059558759244521,5.955653829674814,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296748137,5.8056538296748137]
[null,null,null,null,"2024-11-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2289:H2318)","v":5.6053517834288957},6.3059558759280367,5.9556538296784662,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784659,5.8056538296784659]
[null,null,null,null,"2024-11-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2290:H2319)","v":5.6053517834320843},6.3059558759312244,5.9556538296816548,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296816544,5.8056538296816544]
[null,null,null,null,"2024-11-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2291:H2320)","v":5.6053517834346183},6.305955875933873,5.9556538296842456,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296842453,5.8056538296842453]
[null,null,null,null,"2024-11-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2292:H2321)","v":5.6053517834364284},6.3059558759358918,5.9556538296861596,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296861593,5.8056538296861593]
[null,null,null,null,"2024-11-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2293:H2322)","v":5.605351783437496},6.3059558759372401,5.9556538296873676,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296873672,5.8056538296873672]
[null,null,null,null,"2024-11-21",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2294:H2323)","v":5.6053517834378548},6.3059558759379204,5.955653829687888,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296878877,5.8056538296878877]
[null,null,null,null,"2024-11-22",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2295:H2324)","v":5.6053517834375706},6.305955875937979,5.9556538296877743,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829687774,5.805653829687774]
[null,null,null,null,"2024-11-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2296:H2325)","v":5.6053517834367463},6.3059558759374914,5.9556538296871189,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296871185,5.8056538296871185]
[null,null,null,null,"2024-11-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2297:H2326)","v":5.6053517834355002},6.3059558759365588,5.95565382968603,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296860296,5.8056538296860296]
[null,null,null,null,"2024-11-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2298:H2327)","v":5.605351783433961},6.3059558759352932,5.9556538296846266,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296846263,5.8056538296846263]
[null,null,null,null,"2024-11-28",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2299:H2328)","v":5.6053517834322584},6.3059558759338135,5.9556538296830359,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296830356,5.8056538296830356]
[null,null,null,null,"2024-11-29",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2300:H2329)","v":5.6053517834305167},6.3059558759322369,5.9556538296813768,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296813764,5.8056538296813764]
[null,null,null,null,"2024-12-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2301:H2330)","v":5.6053517834288442},6.3059558759306684,5.9556538296797559,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296797555,5.8056538296797555]
[null,null,null,null,"2024-12-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2302:H2331)","v":5.6053517834273334},6.3059558759292038,5.9556538296782691,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296782687,5.8056538296782687]
[null,null,null,null,"2024-12-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2303:H2332)","v":5.6053517834260536},6.3059558759279177,5.9556538296769856,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296769853,5.8056538296769853]
[null,null,null,null,"2024-12-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2304:H2333)","v":5.6053517834250526},6.3059558759268608,5.9556538296759562,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296759559,5.8056538296759559]
[null,null,null,null,"2024-12-06",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2305:H2334)","v":5.6053517834243545},6.3059558759260712,5.9556538296752128,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296752125,5.8056538296752125]
[null,null,null,null,"2024-12-09",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2306:H2335)","v":5.605351783423961},6.3059558759255587,5.9556538296747599,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296747595,5.8056538296747595]
[null,null,null,null,"2024-12-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2307:H2336)","v":5.605351783423858},6.3059558759253189,5.9556538296745885,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296745881,5.8056538296745881]
[null,null,null,null,"2024-12-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2308:H2337)","v":5.6053517834240143},6.3059558759253331,5.9556538296746737,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296746734,5.8056538296746734]
[null,null,null,null,"2024-12-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2309:H2338)","v":5.6053517834243864},6.3059558759255658,5.9556538296749757,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296749753,5.8056538296749753]
[null,null,null,null,"2024-12-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2310:H2339)","v":5.6053517834249265},6.3059558759259779,5.9556538296754518,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296754514,5.8056538296754514]
[null,null,null,null,"2024-12-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2311:H2340)","v":5.6053517834255793},6.3059558759265197,5.9556538296760495,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296760491,5.8056538296760491]
[null,null,null,null,"2024-12-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2312:H2341)","v":5.6053517834262916},6.3059558759271424,5.9556538296767165,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296767162,5.8056538296767162]
[null,null,null,null,"2024-12-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2313:H2342)","v":5.6053517834270128},6.3059558759277978,5.9556538296774058,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296774054,5.8056538296774054]
[null,null,null,null,"2024-12-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2314:H2343)","v":5.6053517834276985},6.3059558759284453,5.9556538296780719,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296780715,5.8056538296780715]
[null,null,null,null,"2024-12-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2315:H2344)","v":5.605351783428314},6.3059558759290439,5.9556538296786794,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829678679,5.805653829678679]
[null,null,null,null,"2024-12-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2316:H2345)","v":5.6053517834288282},6.3059558759295662,5.9556538296791972,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296791969,5.8056538296791969]
[null,null,null,null,"2024-12-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2317:H2346)","v":5.6053517834292252},6.3059558759299872,5.9556538296796067,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296796063,5.8056538296796063]
[null,null,null,null,"2024-12-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2318:H2347)","v":5.6053517834294952},6.3059558759302989,5.9556538296798971,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296798967,5.8056538296798967]
[null,null,null,null,"2024-12-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2319:H2348)","v":5.6053517834296382},6.3059558759304934,5.9556538296800658,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296800655,5.8056538296800655]
[null,null,null,null,"2024-12-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2320:H2349)","v":5.6053517834296631},6.3059558759305752,5.9556538296801191,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296801188,5.8056538296801188]
[null,null,null,null,"2024-12-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2321:H2350)","v":5.6053517834295814},6.3059558759305538,5.9556538296800676,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296800673,5.8056538296800673]
[null,null,null,null,"2024-12-31",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2322:H2351)","v":5.6053517834294126},6.3059558759304428,5.9556538296799282,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296799278,5.8056538296799278]
[null,null,null,null,"2025-01-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2323:H2352)","v":5.6053517834291791},6.3059558759302616,5.9556538296797203,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.80565382967972,5.80565382967972]
[null,null,null,null,"2025-01-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2324:H2353)","v":5.6053517834289002},6.305955875930028,5.9556538296794646,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296794642,5.8056538296794642]
[null,null,null,null,"2025-01-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2325:H2354)","v":5.6053517834286026},6.305955875929766,5.9556538296791839,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296791835,5.8056538296791835]
[null,null,null,null,"2025-01-06",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2326:H2355)","v":5.6053517834283033},6.3059558759294925,5.9556538296788979,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296788975,5.8056538296788975]
[null,null,null,null,"2025-01-07",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2327:H2356)","v":5.6053517834280218},6.305955875929226,5.9556538296786243,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829678624,5.805653829678624]
[null,null,null,null,"2025-01-08",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2328:H2357)","v":5.605351783427774},6.3059558759289818,5.9556538296783774,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296783771,5.8056538296783771]
[null,null,null,null,"2025-01-09",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2329:H2358)","v":5.6053517834275679},6.3059558759287713,5.9556538296781696,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296781692,5.8056538296781692]
[null,null,null,null,"2025-01-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2330:H2359)","v":5.6053517834274125},6.3059558759286025,5.9556538296780079,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296780076,5.8056538296780076]
[null,null,null,null,"2025-01-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2331:H2360)","v":5.6053517834273094},6.3059558759284808,5.9556538296778951,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296778948,5.8056538296778948]
[null,null,null,null,"2025-01-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2332:H2361)","v":5.6053517834272588},6.305955875928408,5.9556538296778339,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296778335,5.8056538296778335]
[null,null,null,null,"2025-01-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2333:H2362)","v":5.6053517834272562},6.3059558759283814,5.9556538296778188,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296778184,5.8056538296778184]
[null,null,null,null,"2025-01-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2334:H2363)","v":5.6053517834272988},6.3059558759283982,5.9556538296778481,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296778477,5.8056538296778477]
[null,null,null,null,"2025-01-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2335:H2364)","v":5.6053517834273725},6.3059558759284489,5.9556538296779102,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296779099,5.8056538296779099]
[null,null,null,null,"2025-01-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2336:H2365)","v":5.605351783427472},6.3059558759285279,5.9556538296779999,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296779996,5.8056538296779996]
[null,null,null,null,"2025-01-21",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2337:H2366)","v":5.6053517834275901},6.3059558759286274,5.9556538296781092,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296781088,5.8056538296781088]
[null,null,null,null,"2025-01-22",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2338:H2367)","v":5.6053517834277127},6.3059558759287375,5.9556538296782247,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296782243,5.8056538296782243]
[null,null,null,null,"2025-01-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2339:H2368)","v":5.605351783427837},6.3059558759288512,5.9556538296783437,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296783433,5.8056538296783433]
[null,null,null,null,"2025-01-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2340:H2369)","v":5.6053517834279516},6.3059558759289613,5.9556538296784565,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784561,5.8056538296784561]
[null,null,null,null,"2025-01-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2341:H2370)","v":5.605351783428052},6.3059558759290608,5.9556538296785568,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785565,5.8056538296785565]
[null,null,null,null,"2025-01-28",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2342:H2371)","v":5.6053517834281346},6.3059558759291452,5.9556538296786403,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.80565382967864,5.80565382967864]
[null,null,null,null,"2025-01-29",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2343:H2372)","v":5.605351783428195},6.3059558759292127,5.9556538296787043,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296787039,5.8056538296787039]
[null,null,null,null,"2025-01-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2344:H2373)","v":5.6053517834282358},6.3059558759292589,5.9556538296787469,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296787465,5.8056538296787465]
[null,null,null,null,"2025-01-31",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2375) + IF(MONTH(E2375) >= F2375, 1, 0)","v":2025},{"$f":"AVERAGE(H2345:H2374)","v":5.6053517834282527},6.3059558759292873,{"$f":"IFERROR(AVERAGE(H2375:I2375),\"\")","v":5.95565382967877},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2375 - K2375,\"\")","v":5.8056538296787696},{"$f":"IFERROR(J2375-K2375+L2375,\"\")","v":5.8056538296787696}]
[null,null,null,null,{"$f":"WORKDAY(E2375,1,)","v":"2025-02-03"},{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2346:H2375)","v":5.6053517834282518},6.3059558759292962,5.9556538296787735,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296787732,5.8056538296787732]
[null,null,null,null,"2025-02-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2347:H2376)","v":5.6053517834282323},6.3059558759292864,5.9556538296787593,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829678759,5.805653829678759]
[null,null,null,null,"2025-02-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2348:H2377)","v":5.6053517834282003},6.3059558759292651,5.9556538296787327,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296787323,5.8056538296787323]
[null,null,null,null,"2025-02-06",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2349:H2378)","v":5.6053517834281568},6.3059558759292296,5.9556538296786936,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296786933,5.8056538296786933]
[null,null,null,null,"2025-02-07",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2350:H2379)","v":5.6053517834281061},6.3059558759291878,5.9556538296786474,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296786471,5.8056538296786471]
[null,null,null,null,"2025-02-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2351:H2380)","v":5.6053517834280537},6.3059558759291416,5.9556538296785977,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785973,5.8056538296785973]
[null,null,null,null,"2025-02-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2352:H2381)","v":5.605351783428004},6.3059558759290946,5.9556538296785497,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785494,5.8056538296785494]
[null,null,null,null,"2025-02-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2353:H2382)","v":5.6053517834279569},6.3059558759290484,5.9556538296785027,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785023,5.8056538296785023]
[null,null,null,null,"2025-02-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2354:H2383)","v":5.6053517834279152},6.3059558759290075,5.9556538296784609,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784606,5.8056538296784606]
[null,null,null,null,"2025-02-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2355:H2384)","v":5.6053517834278823},6.3059558759289738,5.955653829678428,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784277,5.8056538296784277]
[null,null,null,null,"2025-02-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2356:H2385)","v":5.6053517834278592},6.3059558759289471,5.9556538296784032,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784028,5.8056538296784028]
[null,null,null,null,"2025-02-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2357:H2386)","v":5.605351783427845},6.3059558759289294,5.9556538296783872,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296783868,5.8056538296783868]
[null,null,null,null,"2025-02-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2358:H2387)","v":5.6053517834278388},6.3059558759289187,5.9556538296783792,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296783788,5.8056538296783788]
[null,null,null,null,"2025-02-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2359:H2388)","v":5.6053517834278397},6.3059558759289169,5.9556538296783783,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.805653829678378,5.805653829678378]
[null,null,null,null,"2025-02-21",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2360:H2389)","v":5.6053517834278486},6.3059558759289223,5.9556538296783854,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296783851,5.8056538296783851]
[null,null,null,null,"2025-02-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2361:H2390)","v":5.6053517834278637},6.3059558759289338,5.9556538296783987,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296783984,5.8056538296783984]
[null,null,null,null,"2025-02-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2362:H2391)","v":5.6053517834278814},6.3059558759289489,5.9556538296784147,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784144,5.8056538296784144]
[null,null,null,null,"2025-02-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2363:H2392)","v":5.6053517834279036},6.3059558759289676,5.955653829678436,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784357,5.8056538296784357]
[null,null,null,null,"2025-02-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2364:H2393)","v":5.6053517834279241},6.3059558759289862,5.9556538296784556,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784552,5.8056538296784552]
[null,null,null,null,"2025-02-28",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2365:H2394)","v":5.6053517834279454},6.3059558759290057,5.9556538296784751,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784748,5.8056538296784748]
[null,null,null,null,"2025-03-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2366:H2395)","v":5.6053517834279649},6.3059558759290244,5.9556538296784947,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784943,5.8056538296784943]
[null,null,null,null,"2025-03-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2367:H2396)","v":5.6053517834279818},6.3059558759290404,5.9556538296785106,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785103,5.8056538296785103]
[null,null,null,null,"2025-03-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2368:H2397)","v":5.6053517834279942},6.3059558759290537,5.955653829678524,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785236,5.8056538296785236]
[null,null,null,null,"2025-03-06",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2369:H2398)","v":5.605351783428004},6.3059558759290635,5.9556538296785337,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785334,5.8056538296785334]
[null,null,null,null,"2025-03-07",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2370:H2399)","v":5.6053517834280093},6.3059558759290706,5.95565382967854,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785396,5.8056538296785396]
[null,null,null,null,"2025-03-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2371:H2400)","v":5.6053517834280111},6.3059558759290733,5.9556538296785426,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785423,5.8056538296785423]
[null,null,null,null,"2025-03-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2372:H2401)","v":5.6053517834280102},6.3059558759290733,5.9556538296785417,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785414,5.8056538296785414]
[null,null,null,null,"2025-03-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2373:H2402)","v":5.6053517834280058},6.3059558759290715,5.9556538296785391,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785387,5.8056538296785387]
[null,null,null,null,"2025-03-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2374:H2403)","v":5.6053517834279996},6.305955875929067,5.9556538296785337,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785334,5.8056538296785334]
[null,null,null,null,"2025-03-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2375:H2404)","v":5.6053517834279916},6.3059558759290608,5.9556538296785266,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785263,5.8056538296785263]
[null,null,null,null,"2025-03-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2376:H2405)","v":5.6053517834279827},6.3059558759290537,5.9556538296785178,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785174,5.8056538296785174]
[null,null,null,null,"2025-03-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2377:H2406)","v":5.605351783427972},6.3059558759290448,5.9556538296785089,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785085,5.8056538296785085]
[null,null,null,null,"2025-03-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2378:H2407)","v":5.605351783427964},6.3059558759290377,5.9556538296785009,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296785005,5.8056538296785005]
[null,null,null,null,"2025-03-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2379:H2408)","v":5.6053517834279569},6.3059558759290297,5.9556538296784929,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784925,5.8056538296784925]
[null,null,null,null,"2025-03-21",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2380:H2409)","v":5.6053517834279498},6.3059558759290235,5.9556538296784867,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784863,5.8056538296784863]
[null,null,null,null,"2025-03-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2381:H2410)","v":5.6053517834279454},6.3059558759290182,5.9556538296784822,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784819,5.8056538296784819]
[null,null,null,null,"2025-03-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2382:H2411)","v":5.6053517834279427},6.3059558759290137,5.9556538296784787,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784783,5.8056538296784783]
[null,null,null,null,"2025-03-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2383:H2412)","v":5.6053517834279392},6.3059558759290111,5.9556538296784751,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784748,5.8056538296784748]
[null,null,null,null,"2025-03-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2384:H2413)","v":5.6053517834279392},6.3059558759290102,5.9556538296784751,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784748,5.8056538296784748]
[null,null,null,null,"2025-03-28",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2385:H2414)","v":5.60535178342794},6.3059558759290111,5.9556538296784751,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784748,5.8056538296784748]
[null,null,null,null,"2025-03-31",{"$f":" InpC!$F$28","v":4},2025,{"$f":"AVERAGE(H2386:H2415)","v":5.6053517834279427},6.305955875929012,5.9556538296784769,{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},5.8056538296784765,5.8056538296784765]
[null,null,null,null,"2025-04-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-04-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2439) + IF(MONTH(E2439) >= F2439, 1, 0)","v":2026},null,null,{"$f":"IFERROR(AVERAGE(H2439:I2439),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2439 - K2439,\"\")","v":""},{"$f":"IFERROR(J2439-K2439+L2439,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2439,1,)","v":"2025-05-02"},{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-05-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-06-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-07-30",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2503) + IF(MONTH(E2503) >= F2503, 1, 0)","v":2026},null,null,{"$f":"IFERROR(AVERAGE(H2503:I2503),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2503 - K2503,\"\")","v":""},{"$f":"IFERROR(J2503-K2503+L2503,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2503,1,)","v":"2025-07-31"},{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-08-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-09-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2567) + IF(MONTH(E2567) >= F2567, 1, 0)","v":2026},null,null,{"$f":"IFERROR(AVERAGE(H2567:I2567),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2567 - K2567,\"\")","v":""},{"$f":"IFERROR(J2567-K2567+L2567,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2567,1,)","v":"2025-10-29"},{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-10-31",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-11-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2025-12-31",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-26",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2631) + IF(MONTH(E2631) >= F2631, 1, 0)","v":2026},null,null,{"$f":"IFERROR(AVERAGE(H2631:I2631),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2631 - K2631,\"\")","v":""},{"$f":"IFERROR(J2631-K2631+L2631,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2631,1,)","v":"2026-01-27"},{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-01-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-02-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-03-31",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-24",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2695) + IF(MONTH(E2695) >= F2695, 1, 0)","v":2027},null,null,{"$f":"IFERROR(AVERAGE(H2695:I2695),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2695 - K2695,\"\")","v":""},{"$f":"IFERROR(J2695-K2695+L2695,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2695,1,)","v":"2026-04-27"},{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-04-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-05-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-06-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-23",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2759) + IF(MONTH(E2759) >= F2759, 1, 0)","v":2027},null,null,{"$f":"IFERROR(AVERAGE(H2759:I2759),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2759 - K2759,\"\")","v":""},{"$f":"IFERROR(J2759-K2759+L2759,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2759,1,)","v":"2026-07-24"},{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-07-31",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-08-31",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-09-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-21",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2823) + IF(MONTH(E2823) >= F2823, 1, 0)","v":2027},null,null,{"$f":"IFERROR(AVERAGE(H2823:I2823),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2823 - K2823,\"\")","v":""},{"$f":"IFERROR(J2823-K2823+L2823,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2823,1,)","v":"2026-10-22"},{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-10-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-11-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2026-12-31",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-19",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2887) + IF(MONTH(E2887) >= F2887, 1, 0)","v":2027},null,null,{"$f":"IFERROR(AVERAGE(H2887:I2887),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2887 - K2887,\"\")","v":""},{"$f":"IFERROR(J2887-K2887+L2887,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2887,1,)","v":"2027-01-20"},{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-01-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-02-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-03-31",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-19",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2951) + IF(MONTH(E2951) >= F2951, 1, 0)","v":2028},null,null,{"$f":"IFERROR(AVERAGE(H2951:I2951),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J2951 - K2951,\"\")","v":""},{"$f":"IFERROR(J2951-K2951+L2951,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2951,1,)","v":"2027-04-20"},{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-04-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-19",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-05-31",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-06-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-16",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3015) + IF(MONTH(E3015) >= F3015, 1, 0)","v":2028},null,null,{"$f":"IFERROR(AVERAGE(H3015:I3015),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3015 - K3015,\"\")","v":""},{"$f":"IFERROR(J3015-K3015+L3015,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3015,1,)","v":"2027-07-19"},{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-07-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-19",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-08-31",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-09-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-14",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3079) + IF(MONTH(E3079) >= F3079, 1, 0)","v":2028},null,null,{"$f":"IFERROR(AVERAGE(H3079:I3079),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3079 - K3079,\"\")","v":""},{"$f":"IFERROR(J3079-K3079+L3079,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3079,1,)","v":"2027-10-15"},{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-19",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-10-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-19",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-11-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2027-12-31",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-12",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3143) + IF(MONTH(E3143) >= F3143, 1, 0)","v":2028},null,null,{"$f":"IFERROR(AVERAGE(H3143:I3143),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3143 - K3143,\"\")","v":""},{"$f":"IFERROR(J3143-K3143+L3143,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3143,1,)","v":"2028-01-13"},{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-19",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-01-31",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-02-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-03-31",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-11",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3207) + IF(MONTH(E3207) >= F3207, 1, 0)","v":2029},null,null,{"$f":"IFERROR(AVERAGE(H3207:I3207),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3207 - K3207,\"\")","v":""},{"$f":"IFERROR(J3207-K3207+L3207,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3207,1,)","v":"2028-04-12"},{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-04-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-05-31",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-06-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-10",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3271) + IF(MONTH(E3271) >= F3271, 1, 0)","v":2029},null,null,{"$f":"IFERROR(AVERAGE(H3271:I3271),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3271 - K3271,\"\")","v":""},{"$f":"IFERROR(J3271-K3271+L3271,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3271,1,)","v":"2028-07-11"},{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-07-31",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-08-31",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-09-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-06",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3335) + IF(MONTH(E3335) >= F3335, 1, 0)","v":2029},null,null,{"$f":"IFERROR(AVERAGE(H3335:I3335),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3335 - K3335,\"\")","v":""},{"$f":"IFERROR(J3335-K3335+L3335,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3335,1,)","v":"2028-10-09"},{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-10-31",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-11-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2028-12-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3399) + IF(MONTH(E3399) >= F3399, 1, 0)","v":2029},null,null,{"$f":"IFERROR(AVERAGE(H3399:I3399),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3399 - K3399,\"\")","v":""},{"$f":"IFERROR(J3399-K3399+L3399,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3399,1,)","v":"2029-01-05"},{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-01-31",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-02-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-03-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3463) + IF(MONTH(E3463) >= F3463, 1, 0)","v":2030},null,null,{"$f":"IFERROR(AVERAGE(H3463:I3463),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3463 - K3463,\"\")","v":""},{"$f":"IFERROR(J3463-K3463+L3463,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3463,1,)","v":"2029-04-05"},{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-04-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-05-31",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-06-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-03",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3527) + IF(MONTH(E3527) >= F3527, 1, 0)","v":2030},null,null,{"$f":"IFERROR(AVERAGE(H3527:I3527),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3527 - K3527,\"\")","v":""},{"$f":"IFERROR(J3527-K3527+L3527,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3527,1,)","v":"2029-07-04"},{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-07-31",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-08-31",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-09-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3591) + IF(MONTH(E3591) >= F3591, 1, 0)","v":2030},null,null,{"$f":"IFERROR(AVERAGE(H3591:I3591),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3591 - K3591,\"\")","v":""},{"$f":"IFERROR(J3591-K3591+L3591,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3591,1,)","v":"2029-10-02"},{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-10-31",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-11-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2029-12-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3655) + IF(MONTH(E3655) >= F3655, 1, 0)","v":2030},null,null,{"$f":"IFERROR(AVERAGE(H3655:I3655),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3655 - K3655,\"\")","v":""},{"$f":"IFERROR(J3655-K3655+L3655,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3655,1,)","v":"2029-12-31"},{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-01-31",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-02-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-03-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3719) + IF(MONTH(E3719) >= F3719, 1, 0)","v":2030},null,null,{"$f":"IFERROR(AVERAGE(H3719:I3719),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3719 - K3719,\"\")","v":""},{"$f":"IFERROR(J3719-K3719+L3719,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3719,1,)","v":"2030-03-29"},{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-04-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-05-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-26",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3783) + IF(MONTH(E3783) >= F3783, 1, 0)","v":2031},null,null,{"$f":"IFERROR(AVERAGE(H3783:I3783),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3783 - K3783,\"\")","v":""},{"$f":"IFERROR(J3783-K3783+L3783,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3783,1,)","v":"2030-06-27"},{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-06-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-07-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-08-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-24",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3847) + IF(MONTH(E3847) >= F3847, 1, 0)","v":2031},null,null,{"$f":"IFERROR(AVERAGE(H3847:I3847),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3847 - K3847,\"\")","v":""},{"$f":"IFERROR(J3847-K3847+L3847,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3847,1,)","v":"2030-09-25"},{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-09-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-10-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-11-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-23",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3911) + IF(MONTH(E3911) >= F3911, 1, 0)","v":2031},null,null,{"$f":"IFERROR(AVERAGE(H3911:I3911),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3911 - K3911,\"\")","v":""},{"$f":"IFERROR(J3911-K3911+L3911,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3911,1,)","v":"2030-12-24"},{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2030-12-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-01-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-02-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-21",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3975) + IF(MONTH(E3975) >= F3975, 1, 0)","v":2031},null,null,{"$f":"IFERROR(AVERAGE(H3975:I3975),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J3975 - K3975,\"\")","v":""},{"$f":"IFERROR(J3975-K3975+L3975,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3975,1,)","v":"2031-03-24"},{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-03-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-04-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-05-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-19",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4039) + IF(MONTH(E4039) >= F4039, 1, 0)","v":2032},null,null,{"$f":"IFERROR(AVERAGE(H4039:I4039),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4039 - K4039,\"\")","v":""},{"$f":"IFERROR(J4039-K4039+L4039,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4039,1,)","v":"2031-06-20"},{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-06-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-07-31",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-08-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-17",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4103) + IF(MONTH(E4103) >= F4103, 1, 0)","v":2032},null,null,{"$f":"IFERROR(AVERAGE(H4103:I4103),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4103 - K4103,\"\")","v":""},{"$f":"IFERROR(J4103-K4103+L4103,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4103,1,)","v":"2031-09-18"},{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-09-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-10-31",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-11-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-16",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4167) + IF(MONTH(E4167) >= F4167, 1, 0)","v":2032},null,null,{"$f":"IFERROR(AVERAGE(H4167:I4167),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4167 - K4167,\"\")","v":""},{"$f":"IFERROR(J4167-K4167+L4167,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4167,1,)","v":"2031-12-17"},{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2031-12-31",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-01-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-02-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-15",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4231) + IF(MONTH(E4231) >= F4231, 1, 0)","v":2032},null,null,{"$f":"IFERROR(AVERAGE(H4231:I4231),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4231 - K4231,\"\")","v":""},{"$f":"IFERROR(J4231-K4231+L4231,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4231,1,)","v":"2032-03-16"},{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-03-31",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-04-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-05-31",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-11",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4295) + IF(MONTH(E4295) >= F4295, 1, 0)","v":2033},null,null,{"$f":"IFERROR(AVERAGE(H4295:I4295),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4295 - K4295,\"\")","v":""},{"$f":"IFERROR(J4295-K4295+L4295,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4295,1,)","v":"2032-06-14"},{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-06-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-07-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-08-31",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-09",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4359) + IF(MONTH(E4359) >= F4359, 1, 0)","v":2033},null,null,{"$f":"IFERROR(AVERAGE(H4359:I4359),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4359 - K4359,\"\")","v":""},{"$f":"IFERROR(J4359-K4359+L4359,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4359,1,)","v":"2032-09-10"},{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-09-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-10-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-11-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-08",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4423) + IF(MONTH(E4423) >= F4423, 1, 0)","v":2033},null,null,{"$f":"IFERROR(AVERAGE(H4423:I4423),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4423 - K4423,\"\")","v":""},{"$f":"IFERROR(J4423-K4423+L4423,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4423,1,)","v":"2032-12-09"},{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2032-12-31",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-01-31",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-02-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-08",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4487) + IF(MONTH(E4487) >= F4487, 1, 0)","v":2033},null,null,{"$f":"IFERROR(AVERAGE(H4487:I4487),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4487 - K4487,\"\")","v":""},{"$f":"IFERROR(J4487-K4487+L4487,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4487,1,)","v":"2033-03-09"},{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-03-31",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-04-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-05-31",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-06",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4551) + IF(MONTH(E4551) >= F4551, 1, 0)","v":2034},null,null,{"$f":"IFERROR(AVERAGE(H4551:I4551),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4551 - K4551,\"\")","v":""},{"$f":"IFERROR(J4551-K4551+L4551,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4551,1,)","v":"2033-06-07"},{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-06-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-07-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-08-31",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-02",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4615) + IF(MONTH(E4615) >= F4615, 1, 0)","v":2034},null,null,{"$f":"IFERROR(AVERAGE(H4615:I4615),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4615 - K4615,\"\")","v":""},{"$f":"IFERROR(J4615-K4615+L4615,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4615,1,)","v":"2033-09-05"},{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-09-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-10-31",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-11-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4679) + IF(MONTH(E4679) >= F4679, 1, 0)","v":2034},null,null,{"$f":"IFERROR(AVERAGE(H4679:I4679),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4679 - K4679,\"\")","v":""},{"$f":"IFERROR(J4679-K4679+L4679,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4679,1,)","v":"2033-12-02"},{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-12",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4686) + IF(MONTH(E4686) >= F4686, 1, 0)","v":2034},null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2033-12-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-01-31",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-06",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4726) + IF(MONTH(E4726) >= F4726, 1, 0)","v":2034},null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-02-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4743) + IF(MONTH(E4743) >= F4743, 1, 0)","v":2034},null,null,{"$f":"IFERROR(AVERAGE(H4743:I4743),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4743 - K4743,\"\")","v":""},{"$f":"IFERROR(J4743-K4743+L4743,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4743,1,)","v":"2034-03-02"},{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-03-31",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-04-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-05-30",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4807) + IF(MONTH(E4807) >= F4807, 1, 0)","v":2035},null,null,{"$f":"IFERROR(AVERAGE(H4807:I4807),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4807 - K4807,\"\")","v":""},{"$f":"IFERROR(J4807-K4807+L4807,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4807,1,)","v":"2034-05-31"},{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-06-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-07-31",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4871) + IF(MONTH(E4871) >= F4871, 1, 0)","v":2035},null,null,{"$f":"IFERROR(AVERAGE(H4871:I4871),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4871 - K4871,\"\")","v":""},{"$f":"IFERROR(J4871-K4871+L4871,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4871,1,)","v":"2034-08-29"},{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-08-31",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-09-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-10-31",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-24",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4935) + IF(MONTH(E4935) >= F4935, 1, 0)","v":2035},null,null,{"$f":"IFERROR(AVERAGE(H4935:I4935),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4935 - K4935,\"\")","v":""},{"$f":"IFERROR(J4935-K4935+L4935,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4935,1,)","v":"2034-11-27"},{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-11-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2034-12-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-01-31",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-22",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4999) + IF(MONTH(E4999) >= F4999, 1, 0)","v":2035},null,null,{"$f":"IFERROR(AVERAGE(H4999:I4999),\"\")","v":""},{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},{"$f":" IFERROR(J4999 - K4999,\"\")","v":""},{"$f":"IFERROR(J4999-K4999+L4999,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4999,1,)","v":"2035-02-23"},{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-02-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-03-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-02",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-03",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-04",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-05",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-06",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-09",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-10",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-11",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-12",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-13",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-16",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-17",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-18",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-19",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-20",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-23",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-24",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-25",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-26",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-27",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-04-30",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-05-01",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",""]
[null,null,null,null,"2035-05-02",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$53*100","v":0.15},{"$f":"InpC!$F$62*100","v":0},"",{"$f":"IFERROR(J5048-K5048+L5048,\"\")","v":""}]

{"sheet":"RCV and post 2020 investment","index":7,"n_rows":90,"n_cols":16,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"RCV and post 2020 investment"}]
[null,null,null,null,{"$f":"Time!E$22","v":"Model Period END"},null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,{"$f":"Time!E$58","v":"Pre Forecast vs Forecast"},null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["Water Resources"]
[{"$f":" InpR!A$15","v":0},{"$f":" InpR!B$15","v":0},{"$f":" InpR!C$15","v":0},{"$f":" InpR!D$15","v":0},{"$f":" InpR!E$15","v":"Water resources RCV year start"},{"$f":" InpR!F$15","v":0},{"$f":" InpR!G$15","v":"£m, (CPIH, 2017/18 prices)"},{"$f":" InpR!H$15","v":0},{"$f":" InpR!I$15","v":0},{"$f":" InpR!J$15","v":0},{"$f":" InpR!K$15","v":127.01},{"$f":" InpR!L$15","v":143.66},{"$f":" InpR!M$15","v":166.94},{"$f":" InpR!N$15","v":190.89},{"$f":" InpR!O$15","v":223.16},{"$f":" InpR!P$15","v":0}]
[{"$f":" InpR!A$16","v":0},{"$f":" InpR!B$16","v":0},{"$f":" InpR!C$16","v":0},{"$f":" InpR!D$16","v":0},{"$f":" InpR!E$16","v":"Water Resources RCV year end"},{"$f":" InpR!F$16","v":0},{"$f":" InpR!G$16","v":"£m, (CPIH, 2017/18 prices)"},{"$f":" InpR!H$16","v":0},{"$f":" InpR!I$16","v":0},{"$f":" InpR!J$16","v":0},{"$f":" InpR!K$16","v":143.11000000000001},{"$f":" InpR!L$16","v":166.36},{"$f":" InpR!M$16","v":190.34},{"$f":" InpR!N$16","v":222.66},{"$f":" InpR!O$16","v":226.57},{"$f":" InpR!P$16","v":0}]
[null,null,null,null,"Water resources asset base for return",null,"£m",null,null,{"$f":" AVERAGE(J8:J9)","v":0},{"$f":" AVERAGE(K8:K9)","v":135.06},{"$f":" AVERAGE(L8:L9)","v":155.01},178.64,206.77499999999998,224.86500000000001,0]
[]
[null,null,null,null,{"$f":" InpC!E$55","v":"Notional gearing"},{"$f":" InpC!F$55","v":0.6},{"$f":" InpC!G$55","v":"percentage"}]
[{"$f":" A$10","v":0},{"$f":" B$10","v":0},{"$f":" C$10","v":0},{"$f":" D$10","v":0},{"$f":" E$10","v":"Water resources asset base for return"},{"$f":" F$10","v":0},"£m",0,0,0,{"$f":" K$10","v":135.06},155.01,178.64,206.77499999999998,224.86500000000001,0]
[null,null,null,null,"Water Resources Notional debt",null,"£m",{"$f":"SUM(J14:P14)","v":540.20999999999992},null,{"$f":" $F12 * J13","v":0},{"$f":" $F12 * K13","v":81.036000000000001},93.005999999999986,107.18399999999998,124.06499999999998,134.91900000000001,0]
[]
[{"$f":" A$14","v":0},{"$f":" B$14","v":0},{"$f":" C$14","v":0},{"$f":" D$14","v":0},{"$f":" E$14","v":"Water Resources Notional debt"},{"$f":" F$14","v":0},"£m",540.20999999999992,0,0,81.036000000000001,93.005999999999986,107.18399999999998,124.06499999999998,134.91900000000001,0]
[{"$f":" InpR!A$56","v":0},{"$f":" InpR!B$56","v":0},{"$f":" InpR!C$56","v":0},{"$f":" InpR!D$56","v":0},{"$f":" InpR!E$56","v":"Proportion of notional debt subject to indexation (year average)"},{"$f":" InpR!F$56","v":0},{"$f":" InpR!G$56","v":"percentage"},{"$f":" InpR!H$56","v":0},{"$f":" InpR!I$56","v":0},{"$f":" InpR!J$56","v":0},{"$f":" InpR!K$56","v":0.04},{"$f":" InpR!L$56","v":0.12},{"$f":" InpR!M$56","v":0.2},{"$f":" InpR!N$56","v":0.28000000000000003},{"$f":" InpR!O$56","v":0.36},{"$f":" InpR!P$56","v":0.44000000000000006}]
[null,null,null,null,"Water Resources New debt for return",null,"£m",{"$f":" SUM(J18:O18)","v":119.148},null,{"$f":" J16 * J17","v":0},3.2414400000000003,11.160719999999998,21.436799999999998,34.738199999999999,48.570840000000004,0]
[]
[null,null,null,null,{"$f":" E$14","v":"Water Resources Notional debt"},{"$f":" F$14","v":0},"£m",540.20999999999992,0,0,{"$f":" K$14","v":81.036000000000001},93.005999999999986,107.18399999999998,124.06499999999998,{"$f":" O$14","v":134.91900000000001},{"$f":" P$14","v":0}]
[null,null,null,"less",{"$f":" E$18","v":"Water Resources New debt for return"},{"$f":" F$18","v":0},"£m",119.148,0,0,3.2414400000000003,11.160719999999998,21.436799999999998,34.738199999999999,48.570840000000004,0]
[null,null,null,null,"Water Resources Embedded debt for return",null,"£m",{"$f":" SUM(J22:O22)","v":421.06200000000001},null,{"$f":" J20 - J21","v":0},{"$f":" K20 - K21","v":77.794560000000004},81.845279999999988,85.747199999999992,89.326799999999992,86.348160000000007,0]
[]
["Water Network Plus"]
[{"$f":" InpR!A$15","v":0},{"$f":" InpR!B$15","v":0},{"$f":" InpR!C$15","v":0},{"$f":" InpR!D$15","v":0},{"$f":" InpR!E$19","v":"Water Network Plus RCV year start"},{"$f":" InpR!F$19","v":0},{"$f":" InpR!G$19","v":"£m, (CPIH, 2017/18 prices)"},{"$f":" InpR!H$19","v":0},{"$f":" InpR!I$19","v":0},{"$f":" InpR!J$19","v":0},{"$f":" InpR!K$19","v":1040.51},{"$f":" InpR!L$19","v":1101.72},{"$f":" InpR!M$19","v":1156.25},{"$f":" InpR!N$19","v":1201.8599999999999},{"$f":" InpR!O$19","v":1220.07},{"$f":" InpR!P$19","v":0}]
[{"$f":" InpR!A$16","v":0},{"$f":" InpR!B$16","v":0},{"$f":" InpR!C$16","v":0},{"$f":" InpR!D$16","v":0},{"$f":" InpR!E$20","v":"Water Network Plus RCV year end"},{"$f":" InpR!F$20","v":0},{"$f":" InpR!G$20","v":"£m, (CPIH, 2017/18 prices)"},{"$f":" InpR!H$20","v":0},{"$f":" InpR!I$20","v":0},{"$f":" InpR!J$20","v":0},{"$f":" InpR!K$20","v":1097.03},{"$f":" InpR!L$20","v":1151.1400000000001},{"$f":" InpR!M$20","v":1196.8},{"$f":" InpR!N$20","v":1215.19},{"$f":" InpR!O$20","v":1227.5},{"$f":" InpR!P$20","v":0}]
[null,null,null,null,"Water Network Plus asset base for return",null,"£m",null,null,{"$f":" AVERAGE(J25:J26)","v":0},{"$f":" AVERAGE(K25:K26)","v":1068.77},1126.43,1176.5250000000001,1208.5250000000001,1223.7849999999999,0]
[]
[null,null,null,null,{"$f":" InpC!E$55","v":"Notional gearing"},{"$f":" InpC!F$55","v":0.6},{"$f":" InpC!G$55","v":"percentage"}]
[{"$f":" A$10","v":0},{"$f":" B$10","v":0},{"$f":" C$10","v":0},{"$f":" D$10","v":0},{"$f":" E$27","v":"Water Network Plus asset base for return"},{"$f":" F$27","v":0},"£m",0,0,0,{"$f":" K$27","v":1068.77},1126.43,1176.5250000000001,1208.5250000000001,1223.7849999999999,0]
[null,null,null,null,"Water Network Plus Notional debt",null,{"$f":" G$10","v":"£m"},{"$f":"SUM(J31:P31)","v":3482.4209999999994},null,{"$f":" J30 * $F29","v":0},641.26199999999994,675.85800000000006,705.91500000000008,725.11500000000001,734.27099999999984,0]
[]
[null,null,null,null,{"$f":" E$31","v":"Water Network Plus Notional debt"},0,"£m",3482.4209999999994,0,0,641.26199999999994,675.85800000000006,705.91500000000008,725.11500000000001,734.27099999999984,0]
[{"$f":" A$14","v":0},{"$f":" B$14","v":0},{"$f":" C$14","v":0},{"$f":" D$14","v":0},{"$f":" InpR!E$56","v":"Proportion of notional debt subject to indexation (year average)"},{"$f":" InpR!F$56","v":0},{"$f":" InpR!G$56","v":"percentage"},{"$f":" InpR!H$56","v":0},{"$f":" InpR!I$56","v":0},{"$f":" InpR!J$56","v":0},{"$f":" InpR!K$56","v":0.04},{"$f":" InpR!L$56","v":0.12},{"$f":" InpR!M$56","v":0.2},{"$f":" InpR!N$56","v":0.28000000000000003},{"$f":" InpR!O$56","v":0.36},{"$f":" InpR!P$56","v":0.44000000000000006}]
[{"$f":" InpR!A$56","v":0},{"$f":" InpR!B$56","v":0},{"$f":" InpR!C$56","v":0},{"$f":" InpR!D$56","v":0},"Water Network Plus New debt for return",null,"£m",{"$f":" SUM(J35:O35)","v":715.30619999999999},null,{"$f":" J33 * J34","v":0},25.650479999999998,81.10296000000001,141.18300000000002,203.03220000000002,264.33755999999994]
[]
[null,null,null,null,{"$f":" E$31","v":"Water Network Plus Notional debt"},0,"£m",3482.4209999999994,0,0,641.26199999999994,675.85800000000006,705.91500000000008,725.11500000000001,734.27099999999984,0]
[null,null,null,"less",{"$f":" E$35","v":"Water Network Plus New debt for return"},{"$f":" F$35","v":0},"£m",715.30619999999999,0,0,25.650479999999998,81.10296000000001,141.18300000000002,203.03220000000002,264.33755999999994,0]
[null,null,null,null,"Water Network Plus Embedded debt for return",null,"£m",{"$f":" SUM(J39:O39)","v":2767.1147999999998},null,{"$f":"J37- J38","v":0},615.61151999999993,594.75504000000001,564.73200000000008,522.08280000000002,469.93343999999991,0]
[]
["WasteWater Network Plus"]
[{"$f":" InpR!A$15","v":0},{"$f":" InpR!B$15","v":0},{"$f":" InpR!C$15","v":0},{"$f":" InpR!D$15","v":0},{"$f":"InpR!E$23","v":"Watewater Network Plus RCV year start"},{"$f":"InpR!F$23","v":0},{"$f":"InpR!G$23","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$23","v":0},{"$f":"InpR!I$23","v":0},{"$f":"InpR!J$23","v":0},{"$f":"InpR!K$23","v":0},{"$f":"InpR!L$23","v":0},{"$f":"InpR!M$23","v":0},{"$f":"InpR!N$23","v":0},{"$f":"InpR!O$23","v":0},{"$f":"InpR!P$23","v":0}]
[{"$f":" InpR!A$16","v":0},{"$f":" InpR!B$16","v":0},{"$f":" InpR!C$16","v":0},{"$f":" InpR!D$16","v":0},{"$f":"InpR!E$24","v":"Watewater Network Plus RCV year end"},{"$f":"InpR!F$24","v":0},{"$f":"InpR!G$24","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$24","v":0},{"$f":"InpR!I$24","v":0},{"$f":"InpR!J$24","v":0},{"$f":"InpR!K$24","v":0},{"$f":"InpR!L$24","v":0},{"$f":"InpR!M$24","v":0},{"$f":"InpR!N$24","v":0},{"$f":"InpR!O$24","v":0},{"$f":"InpR!P$24","v":0}]
[null,null,null,null,"Watewater Network Plus asset base for return",null,"£m",null,null,{"$f":" AVERAGE(J42:J43)","v":0},{"$f":" AVERAGE(K42:K43)","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$55","v":"Notional gearing"},{"$f":" InpC!F$55","v":0.6},{"$f":" InpC!G$55","v":"percentage"}]
[{"$f":" A$10","v":0},{"$f":" B$10","v":0},{"$f":" C$10","v":0},{"$f":" D$10","v":0},{"$f":" E$44","v":"Watewater Network Plus asset base for return"},{"$f":" F$44","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Wastewater Network Plus Notional debt",null,{"$f":" G$10","v":"£m"},{"$f":"SUM(J48:P48)","v":0},null,{"$f":" J47 * $F46","v":0},0,0,0,0,0,0]
[]
[{"$f":" A$14","v":0},{"$f":" B$14","v":0},{"$f":" C$14","v":0},{"$f":" D$14","v":0},{"$f":" E$48","v":"Wastewater Network Plus Notional debt"},{"$f":" F$48","v":0},"£m",0,0,0,0,0,0,0,0,0]
[{"$f":" InpR!A$56","v":0},{"$f":" InpR!B$56","v":0},{"$f":" InpR!C$56","v":0},{"$f":" InpR!D$56","v":0},{"$f":" InpR!E$56","v":"Proportion of notional debt subject to indexation (year average)"},{"$f":" InpR!F$56","v":0},{"$f":" InpR!G$56","v":"percentage"},{"$f":" InpR!H$56","v":0},{"$f":" InpR!I$56","v":0},{"$f":" InpR!J$56","v":0},{"$f":" InpR!K$56","v":0.04},{"$f":" InpR!L$56","v":0.12},{"$f":" InpR!M$56","v":0.2},{"$f":" InpR!N$56","v":0.28000000000000003},{"$f":" InpR!O$56","v":0.36},{"$f":" InpR!P$56","v":0.44000000000000006}]
[null,null,null,null,"Wastewater Network Plus New debt for return",null,"£m",{"$f":" SUM(J52:O52)","v":0},null,{"$f":" J50 * J51","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$48","v":"Wastewater Network Plus Notional debt"},{"$f":" F$48","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$52","v":"Wastewater Network Plus New debt for return"},{"$f":" F$52","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Wastewater Network Plus Embedded debt for return",null,"£m",{"$f":" SUM(J56:O56)","v":0},null,{"$f":"J54-J55","v":0},{"$f":"K54-K55","v":0},0,0,0,0,0]
[]
["Bioresources"]
[{"$f":" InpR!A$15","v":0},{"$f":" InpR!B$15","v":0},{"$f":" InpR!C$15","v":0},{"$f":" InpR!D$15","v":0},{"$f":"InpR!E$27","v":"Bioresources RCV year start"},{"$f":"InpR!F$27","v":0},{"$f":"InpR!G$27","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$27","v":0},{"$f":"InpR!I$27","v":0},{"$f":"InpR!J$27","v":0},{"$f":"InpR!K$27","v":0},{"$f":"InpR!L$27","v":0},{"$f":"InpR!M$27","v":0},{"$f":"InpR!N$27","v":0},{"$f":"InpR!O$27","v":0},{"$f":"InpR!P$27","v":0}]
[{"$f":" InpR!A$16","v":0},{"$f":" InpR!B$16","v":0},{"$f":" InpR!C$16","v":0},{"$f":" InpR!D$16","v":0},{"$f":"InpR!E$28","v":"Bioresources RCV year end"},{"$f":"InpR!F$28","v":0},{"$f":"InpR!G$28","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$28","v":0},{"$f":"InpR!I$28","v":0},{"$f":"InpR!J$28","v":0},{"$f":"InpR!K$28","v":0},{"$f":"InpR!L$28","v":0},{"$f":"InpR!M$28","v":0},{"$f":"InpR!N$28","v":0},{"$f":"InpR!O$28","v":0},{"$f":"InpR!P$28","v":0}]
[null,null,null,null,"Bioresources asset base for return",null,"£m",null,null,{"$f":" AVERAGE(J59:J60)","v":0},{"$f":" AVERAGE(K59:K60)","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$55","v":"Notional gearing"},{"$f":" InpC!F$55","v":0.6},{"$f":" InpC!G$55","v":"percentage"}]
[{"$f":" A$10","v":0},{"$f":" B$10","v":0},{"$f":" C$10","v":0},{"$f":" D$10","v":0},{"$f":" E$61","v":"Bioresources asset base for return"},{"$f":" F$61","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bioresources Notional debt",null,{"$f":" G$10","v":"£m"},{"$f":"SUM(J65:P65)","v":0},null,{"$f":" J64 * $F63","v":0},0,0,0,0,{"$f":" O64 * $F63","v":0},0]
[]
[{"$f":" A$14","v":0},{"$f":" B$14","v":0},{"$f":" C$14","v":0},{"$f":" D$14","v":0},{"$f":" E$65","v":"Bioresources Notional debt"},{"$f":" F$65","v":0},"£m",0,0,0,0,0,0,0,0,0]
[{"$f":" InpR!A$56","v":0},{"$f":" InpR!B$56","v":0},{"$f":" InpR!C$56","v":0},{"$f":" InpR!D$56","v":0},{"$f":" InpR!E$56","v":"Proportion of notional debt subject to indexation (year average)"},{"$f":" InpR!F$56","v":0},{"$f":" InpR!G$56","v":"percentage"},{"$f":" InpR!H$56","v":0},{"$f":" InpR!I$56","v":0},{"$f":" InpR!J$56","v":0},{"$f":" InpR!K$56","v":0.04},{"$f":" InpR!L$56","v":0.12},{"$f":" InpR!M$56","v":0.2},{"$f":" InpR!N$56","v":0.28000000000000003},{"$f":" InpR!O$56","v":0.36},{"$f":" InpR!P$56","v":0.44000000000000006}]
[null,null,null,null,"Bioresources New debt for return",null,"£m",{"$f":" SUM(J69:O69)","v":0},null,{"$f":" J67 * J68","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$65","v":"Bioresources Notional debt"},{"$f":" F$65","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$69","v":"Bioresources New debt for return"},{"$f":" F$69","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bioresources Embedded debt for return",null,"£m",{"$f":" SUM(J73:O73)","v":0},null,{"$f":" J71 - J72","v":0},{"$f":" K71 - K72","v":0},0,0,0,0,0]
[]
["Dummy"]
[{"$f":" InpR!A$15","v":0},{"$f":" InpR!B$15","v":0},{"$f":" InpR!C$15","v":0},{"$f":" InpR!D$15","v":0},{"$f":"InpR!E31","v":"Dummy RCV year start"},{"$f":"InpR!F$27","v":0},{"$f":"InpR!G$27","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$27","v":0},{"$f":"InpR!I$27","v":0},{"$f":"InpR!J$27","v":0},{"$f":"InpR!K31","v":0},{"$f":"InpR!L31","v":0},{"$f":"InpR!M31","v":0},{"$f":"InpR!N31","v":0},{"$f":"InpR!O31","v":0},{"$f":"InpR!P$27","v":0}]
[{"$f":" InpR!A$16","v":0},{"$f":" InpR!B$16","v":0},{"$f":" InpR!C$16","v":0},{"$f":" InpR!D$16","v":0},{"$f":"InpR!E32","v":"Dummy RCV year end"},{"$f":"InpR!F$28","v":0},{"$f":"InpR!G$28","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$28","v":0},{"$f":"InpR!I$28","v":0},{"$f":"InpR!J$28","v":0},{"$f":"InpR!K32","v":0},{"$f":"InpR!L32","v":0},{"$f":"InpR!M32","v":0},{"$f":"InpR!N32","v":0},{"$f":"InpR!O32","v":0},{"$f":"InpR!P$28","v":0}]
[null,null,null,null,"Dummy asset base for return",null,"£m",null,null,{"$f":" AVERAGE(J76:J77)","v":0},{"$f":" AVERAGE(K76:K77)","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$55","v":"Notional gearing"},{"$f":" InpC!F$55","v":0.6},{"$f":" InpC!G$55","v":"percentage"}]
[{"$f":" A$10","v":0},{"$f":" B$10","v":0},{"$f":" C$10","v":0},{"$f":" D$10","v":0},{"$f":" E$78","v":"Dummy asset base for return"},{"$f":" F$61","v":0},"£m",0,0,0,{"$f":" K78","v":0},{"$f":" L78","v":0},0,0,0,0]
[null,null,null,null,"Dummy Notional debt",null,{"$f":" G$10","v":"£m"},{"$f":"SUM(J82:P82)","v":0},null,{"$f":" J81 * $F80","v":0},0,0,0,0,{"$f":" O81 * $F80","v":0},{"$f":" P81 * $F80","v":0}]
[]
[{"$f":" A$14","v":0},{"$f":" B$14","v":0},{"$f":" C$14","v":0},{"$f":" D$14","v":0},{"$f":"E82","v":"Dummy Notional debt"},{"$f":" F$65","v":0},"£m",0,0,0,{"$f":" K82","v":0},{"$f":" L82","v":0},0,0,0,0]
[{"$f":" InpR!A$56","v":0},{"$f":" InpR!B$56","v":0},{"$f":" InpR!C$56","v":0},{"$f":" InpR!D$56","v":0},{"$f":" InpR!E$56","v":"Proportion of notional debt subject to indexation (year average)"},{"$f":" InpR!F$56","v":0},{"$f":" InpR!G$56","v":"percentage"},{"$f":" InpR!H$56","v":0},{"$f":" InpR!I$56","v":0},{"$f":" InpR!J$56","v":0},{"$f":" InpR!K$56","v":0.04},{"$f":" InpR!L$56","v":0.12},{"$f":" InpR!M$56","v":0.2},{"$f":" InpR!N$56","v":0.28000000000000003},{"$f":" InpR!O$56","v":0.36},{"$f":" InpR!P$56","v":0.44000000000000006}]
[null,null,null,null,"Dummy New debt for return",null,"£m",{"$f":" SUM(J86:O86)","v":0},null,{"$f":" J84 * J85","v":0},{"$f":" K84 * K85","v":0},{"$f":" L84 * L85","v":0},{"$f":" M84 * M85","v":0},{"$f":" N84 * N85","v":0},{"$f":" O84 * O85","v":0}]
[]
[null,null,null,null,{"$f":"E82","v":"Dummy Notional debt"},{"$f":" F$65","v":0},"£m",0,0,0,{"$f":" K82","v":0},{"$f":" L82","v":0},0,0,0,0]
[null,null,null,null,{"$f":"E86","v":"Dummy New debt for return"},{"$f":" F$69","v":0},"£m",0,0,0,{"$f":" K86","v":0},{"$f":" L86","v":0},0,0,0,0]
[null,null,null,null,"Dummy Embedded debt for return",null,"£m",{"$f":" SUM(J90:O90)","v":0},null,{"$f":" J88 - J89","v":0},{"$f":" K88 - K89","v":0},0,0,0,0,0]

{"sheet":"Cost of Debt","index":8,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Cost of Debt"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["Nominal cost of debt"]
[null,null,null,null,{"$f":" Time!E$53","v":"Forecast Period Flag"},{"$f":" Time!F$53","v":0},{"$f":" Time!G$53","v":"flag"},{"$f":" Time!H$53","v":5},{"$f":" Time!I$53","v":0},{"$f":" Time!J$53","v":0},{"$f":" Time!K$53","v":1},{"$f":" Time!L$53","v":1},{"$f":" Time!M$53","v":1},{"$f":" Time!N$53","v":1},{"$f":" Time!O$53","v":1},{"$f":" Time!P$53","v":0}]
[null,null,null,null,{"$f":" InpR!E$40","v":"1 Year average of iBoxx adjusted for 'outperformance wedge' (base)"},{"$f":" InpR!F$40","v":0},{"$f":" InpR!G$40","v":"Percentage"},{"$f":" InpR!H$40","v":0},{"$f":" InpR!I$40","v":0},{"$f":" InpR!J$40","v":0},{"$f":" InpR!K$40","v":2.0139743634763781E-2},{"$f":" InpR!L$40","v":2.2960051086992346E-2},{"$f":" InpR!M$40","v":4.6694177253390812E-2},{"$f":" InpR!N$40","v":5.7305577858080249E-2},{"$f":" InpR!O$40","v":5.8056538168303515E-2},{"$f":" InpR!P$40","v":0}]
[null,null,null,null,"Forecast Period 1 Year average of iBoxx at year end",null,"Percentage",null,null,{"$f":" J8 * J9","v":0},2.0139743634763781E-2,2.2960051086992346E-2,4.6694177253390812E-2,5.7305577858080249E-2,5.8056538168303515E-2,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Forecast Period 1 Year average of iBoxx at year end"},0,"Percentage",0,0,0,{"$f":" K$10","v":2.0139743634763781E-2},2.2960051086992346E-2,4.6694177253390812E-2,5.7305577858080249E-2,5.8056538168303515E-2,0]
[null,null,null,null,{"$f":"InpR!E58","v":"CPIH inflation allowance (long-term assumption)"},{"$f":"InpR!F58","v":0.02},{"$f":"InpR!G58","v":"percentage"},{"$f":"InpR!H58","v":0},{"$f":"InpR!I58","v":0},{"$f":"InpR!J58","v":0},{"$f":"InpR!K58","v":0.02},{"$f":"InpR!L58","v":0.02},{"$f":"InpR!M58","v":0.02},{"$f":"InpR!N58","v":0.02},{"$f":"InpR!O58","v":0.02},{"$f":"InpR!P58","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost",null,"Percentage",null,null,{"$f":" (1+J12) / (1+J13) - 1","v":0},{"$f":" (1+K12) / (1+K13) - 1","v":1.3700356349377607E-4},2.9020108696002911E-3,2.6170762013128179E-2,3.6574095939294393E-2,3.7310331537552477E-2,0]
[]
[null,"Real-CPIH average debt cost by year"]
[null,null,null,null,{"$f":" E$14","v":"1 year real-CPIH average debt cost"},{"$f":" F$14","v":0},"Percentage",0,0,0,1.3700356349377607E-4,2.9020108696002911E-3,2.6170762013128179E-2,3.6574095939294393E-2,3.7310331537552477E-2,0]
[null,null,null,null,{"$f":" InpR!E$64","v":"Average debt cost weighting 2021"},{"$f":" InpR!F$64","v":0},{"$f":" InpR!G$64","v":"Weighting"},{"$f":" InpR!H$64","v":0},{"$f":" InpR!I$64","v":0},{"$f":" InpR!J$64","v":0},{"$f":" InpR!K$64","v":1},{"$f":" InpR!L$64","v":0},{"$f":" InpR!M$64","v":0},{"$f":" InpR!N$64","v":0},{"$f":" InpR!O$64","v":0},{"$f":" InpR!P$64","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"First modelling period flag "},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":"flag"},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":0},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":1},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":0},{"$f":" Time!O$92","v":0},{"$f":" Time!P$92","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost 2021",null,"Percentage",null,null,{"$f":" IFERROR(SUMPRODUCT($J18:J18,$J17:J17) / SUM($J18:J18) * J19,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J18:K18,$J17:K17) / SUM($J18:K18) * K19,0)","v":1.3700356349377607E-4},{"$f":" IFERROR(SUMPRODUCT($J18:L18,$J17:L17) / SUM($J18:L18) * L19,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J18:M18,$J17:M17) / SUM($J18:M18) * M19,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J18:N18,$J17:N17) / SUM($J18:N18) * N19,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J18:O18,$J17:O17) / SUM($J18:O18) * O19,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J18:P18,$J17:P17) / SUM($J18:P18) * P19,0)","v":0}]
[]
[null,null,null,null,{"$f":" E$14","v":"1 year real-CPIH average debt cost"},{"$f":" F$14","v":0},"Percentage",0,0,0,1.3700356349377607E-4,2.9020108696002911E-3,2.6170762013128179E-2,3.6574095939294393E-2,3.7310331537552477E-2,0]
[null,null,null,null,{"$f":" InpR!E$65","v":"Average debt cost weighting 2022"},{"$f":" InpR!F$65","v":0},{"$f":" InpR!G$65","v":"Weighting"},{"$f":" InpR!H$65","v":0},{"$f":" InpR!I$65","v":0},{"$f":" InpR!J$65","v":0},{"$f":" InpR!K$65","v":1},{"$f":" InpR!L$65","v":0.5},{"$f":" InpR!M$65","v":0},{"$f":" InpR!N$65","v":0},{"$f":" InpR!O$65","v":0},{"$f":" InpR!P$65","v":0}]
[null,null,null,null,{"$f":" Time!E$96","v":"Second modelling period flag "},{"$f":" Time!F$96","v":0},{"$f":" Time!G$96","v":"flag"},{"$f":" Time!H$96","v":0},{"$f":" Time!I$96","v":0},{"$f":" Time!J$96","v":0},{"$f":" Time!K$96","v":0},{"$f":" Time!L$96","v":1},{"$f":" Time!M$96","v":0},{"$f":" Time!N$96","v":0},{"$f":" Time!O$96","v":0},{"$f":" Time!P$96","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost 2022",null,"Percentage",null,null,{"$f":" IFERROR(SUMPRODUCT($J23:J23,$J22:J22) / SUM($J23:J23) * J24,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J23:K23,$J22:K22) / SUM($J23:K23) * K24,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J23:L23,$J22:L22) / SUM($J23:L23) * L24,0)","v":1.0586726655292811E-3},{"$f":" IFERROR(SUMPRODUCT($J23:M23,$J22:M22) / SUM($J23:M23) * M24,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J23:N23,$J22:N22) / SUM($J23:N23) * N24,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J23:O23,$J22:O22) / SUM($J23:O23) * O24,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J23:P23,$J22:P22) / SUM($J23:P23) * P24,0)","v":0}]
[]
[null,null,null,null,{"$f":" E$14","v":"1 year real-CPIH average debt cost"},{"$f":" F$14","v":0},"Percentage",0,0,0,1.3700356349377607E-4,2.9020108696002911E-3,2.6170762013128179E-2,3.6574095939294393E-2,3.7310331537552477E-2,0]
[null,null,null,null,{"$f":" InpR!E$66","v":"Average debt cost weighting 2023"},{"$f":" InpR!F$66","v":0},{"$f":" InpR!G$66","v":"Weighting"},{"$f":" InpR!H$66","v":0},{"$f":" InpR!I$66","v":0},{"$f":" InpR!J$66","v":0},{"$f":" InpR!K$66","v":1},{"$f":" InpR!L$66","v":1},{"$f":" InpR!M$66","v":0.5},{"$f":" InpR!N$66","v":0},{"$f":" InpR!O$66","v":0},{"$f":" InpR!P$66","v":0}]
[null,null,null,null,{"$f":" Time!E$100","v":"Third modelling period flag "},{"$f":" Time!F$100","v":0},{"$f":" Time!G$100","v":"flag"},{"$f":" Time!H$100","v":0},{"$f":" Time!I$100","v":0},{"$f":" Time!J$100","v":0},{"$f":" Time!K$100","v":0},{"$f":" Time!L$100","v":0},{"$f":" Time!M$100","v":1},{"$f":" Time!N$100","v":0},{"$f":" Time!O$100","v":0},{"$f":" Time!P$100","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost 2023",null,"Percentage",null,null,{"$f":" IFERROR(SUMPRODUCT($J28:J28,$J27:J27) / SUM($J28:J28) * J29,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J28:K28,$J27:K27) / SUM($J28:K28) * K29,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J28:L28,$J27:L27) / SUM($J28:L28) * L29,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J28:M28,$J27:M27) / SUM($J28:M28) * M29,0)","v":6.4497581758632631E-3},{"$f":" IFERROR(SUMPRODUCT($J28:N28,$J27:N27) / SUM($J28:N28) * N29,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J28:O28,$J27:O27) / SUM($J28:O28) * O29,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J28:P28,$J27:P27) / SUM($J28:P28) * P29,0)","v":0}]
[]
[null,null,null,null,{"$f":" E$14","v":"1 year real-CPIH average debt cost"},{"$f":" F$14","v":0},"Percentage",0,0,0,1.3700356349377607E-4,2.9020108696002911E-3,2.6170762013128179E-2,3.6574095939294393E-2,3.7310331537552477E-2,0]
[null,null,null,null,{"$f":" InpR!E$67","v":"Average debt cost weighting 2024"},{"$f":" InpR!F$67","v":0},{"$f":" InpR!G$67","v":"Weighting"},{"$f":" InpR!H$67","v":0},{"$f":" InpR!I$67","v":0},{"$f":" InpR!J$67","v":0},{"$f":" InpR!K$67","v":1},{"$f":" InpR!L$67","v":1},{"$f":" InpR!M$67","v":1},{"$f":" InpR!N$67","v":0.5},{"$f":" InpR!O$67","v":0},{"$f":" InpR!P$67","v":0}]
[null,null,null,null,{"$f":" Time!E$104","v":"Fourth modelling period flag "},{"$f":" Time!F$104","v":0},{"$f":" Time!G$104","v":"flag"},{"$f":" Time!H$104","v":0},{"$f":" Time!I$104","v":0},{"$f":" Time!J$104","v":0},{"$f":" Time!K$104","v":0},{"$f":" Time!L$104","v":0},{"$f":" Time!M$104","v":0},{"$f":" Time!N$104","v":1},{"$f":" Time!O$104","v":0},{"$f":" Time!P$104","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost 2024",null,"Percentage",null,null,{"$f":" IFERROR(SUMPRODUCT($J33:J33,$J32:J32) / SUM($J33:J33) * J34,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J33:K33,$J32:K32) / SUM($J33:K33) * K34,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J33:L33,$J32:L32) / SUM($J33:L33) * L34,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J33:M33,$J32:M32) / SUM($J33:M33) * M34,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J33:N33,$J32:N32) / SUM($J33:N33) * N34,0)","v":1.3570521261676984E-2},{"$f":" IFERROR(SUMPRODUCT($J33:O33,$J32:O32) / SUM($J33:O33) * O34,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J33:P33,$J32:P32) / SUM($J33:P33) * P34,0)","v":0}]
[]
[null,null,null,null,{"$f":" E$14","v":"1 year real-CPIH average debt cost"},{"$f":" F$14","v":0},"Percentage",0,0,0,1.3700356349377607E-4,2.9020108696002911E-3,2.6170762013128179E-2,3.6574095939294393E-2,3.7310331537552477E-2,0]
[null,null,null,null,{"$f":" InpR!E$68","v":"Average debt cost weighting 2025"},{"$f":" InpR!F$68","v":0},{"$f":" InpR!G$68","v":"Weighting"},{"$f":" InpR!H$68","v":0},{"$f":" InpR!I$68","v":0},{"$f":" InpR!J$68","v":0},{"$f":" InpR!K$68","v":1},{"$f":" InpR!L$68","v":1},{"$f":" InpR!M$68","v":1},{"$f":" InpR!N$68","v":1},{"$f":" InpR!O$68","v":0.5},{"$f":" InpR!P$68","v":0}]
[null,null,null,null,{"$f":" Time!E$108","v":"Fifth modelling period flag "},{"$f":" Time!F$108","v":0},{"$f":" Time!G$108","v":"flag"},{"$f":" Time!H$108","v":0},{"$f":" Time!I$108","v":0},{"$f":" Time!J$108","v":0},{"$f":" Time!K$108","v":0},{"$f":" Time!L$108","v":0},{"$f":" Time!M$108","v":0},{"$f":" Time!N$108","v":0},{"$f":" Time!O$108","v":1},{"$f":" Time!P$108","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost 2025",null,"Percentage",null,null,{"$f":" IFERROR(SUMPRODUCT($J38:J38,$J37:J37) / SUM($J38:J38) * J39,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J38:K38,$J37:K37) / SUM($J38:K38) * K39,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J38:L38,$J37:L37) / SUM($J38:L38) * L39,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J38:M38,$J37:M37) / SUM($J38:M38) * M39,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J38:N38,$J37:N37) / SUM($J38:N38) * N39,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J38:O38,$J37:O37) / SUM($J38:O38) * O39,0)","v":1.8764230700953972E-2},{"$f":" IFERROR(SUMPRODUCT($J38:P38,$J37:P37) / SUM($J38:P38) * P39,0)","v":0}]
[]
[]
[null,null,null,null,{"$f":"E$20","v":"1 year real-CPIH average debt cost 2021"},{"$f":"F$20","v":0},"Percentage",0,0,0,1.3700356349377607E-4,{"$f":"L$20","v":0},0,0,0,0]
[null,null,null,null,{"$f":"E$25","v":"1 year real-CPIH average debt cost 2022"},{"$f":"F$25","v":0},"Percentage",0,0,0,0,1.0586726655292811E-3,0,0,0,0]
[null,null,null,null,{"$f":"E$30","v":"1 year real-CPIH average debt cost 2023"},{"$f":"F$30","v":0},"Percentage",0,0,0,0,0,6.4497581758632631E-3,0,0,0]
[null,null,null,null,{"$f":"E$35","v":"1 year real-CPIH average debt cost 2024"},{"$f":"F$35","v":0},"Percentage",0,0,0,0,0,0,1.3570521261676984E-2,0,0]
[null,null,null,null,{"$f":"E$40","v":"1 year real-CPIH average debt cost 2025"},{"$f":"F$40","v":0},"Percentage",0,0,0,0,0,0,0,1.8764230700953972E-2,0]
[null,null,null,null,"Extending trailing average rate",null,"Percentage",null,null,{"$f":" SUM(J43:J47)","v":0},{"$f":" SUM(K43:K47)","v":1.3700356349377607E-4},1.0586726655292811E-3,6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2,0]

{"sheet":"Water resources","index":9,"n_rows":60,"n_cols":16,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Water resources"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["COST OF DEBT CALCULATION BASED ON INDEX OUTTURN"]
[null,null,null,null,"Company-specific adjustment flag",{"$f":"IF(InpC!$F$64=\"YES\",1,0)","v":0},"Flag",null,null,null,{"$f":"$F$8","v":0},{"$f":"$F$8","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E62","v":"Company-specific adjustment (new debt)"},{"$f":"InpC!F62","v":0},{"$f":"'Cost of Debt'!G47","v":"Percentage"},null,null,null,{"$f":"$F$9","v":0},{"$f":"$F$9","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E63","v":"Company-specific adjustment (embedded debt)"},{"$f":"InpC!$F$63","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},null,null,null,{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0}]
[null,null,null,null,{"$f":"'Cost of Debt'!E48","v":"Extending trailing average rate"},{"$f":"'Cost of Debt'!F48","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},{"$f":"'Cost of Debt'!H48","v":0},{"$f":"'Cost of Debt'!I48","v":0},{"$f":"'Cost of Debt'!J48","v":0},{"$f":"'Cost of Debt'!K48","v":1.3700356349377607E-4},{"$f":"'Cost of Debt'!L48","v":1.0586726655292811E-3},{"$f":"'Cost of Debt'!M48","v":6.4497581758632631E-3},{"$f":"'Cost of Debt'!N48","v":1.3570521261676984E-2},{"$f":"'Cost of Debt'!O48","v":1.8764230700953972E-2},{"$f":"'Cost of Debt'!P48","v":0}]
[null,null,null,null,"Extending trailing average rate (after any CSA adjustments)",null,"Percentage",null,null,null,{"$f":"K11+(K8*K9)","v":1.3700356349377607E-4},{"$f":"L11+(L8*L9)","v":1.0586726655292811E-3},6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2,0]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E18","v":"Water Resources New debt for return"},{"$f":"'RCV and post 2020 investment'!F18","v":0},{"$f":"'RCV and post 2020 investment'!G18","v":"£m"},{"$f":"'RCV and post 2020 investment'!H18","v":119.148},{"$f":"'RCV and post 2020 investment'!I18","v":0},{"$f":"'RCV and post 2020 investment'!J18","v":0},{"$f":"'RCV and post 2020 investment'!K18","v":3.2414400000000003},{"$f":"'RCV and post 2020 investment'!L18","v":11.160719999999998},{"$f":"'RCV and post 2020 investment'!M18","v":21.436799999999998},{"$f":"'RCV and post 2020 investment'!N18","v":34.738199999999999},{"$f":"'RCV and post 2020 investment'!O18","v":48.570840000000004},{"$f":"'RCV and post 2020 investment'!P52","v":0}]
[null,null,null,null,"Water resources extending trailing average interest cost",null,"£m",{"$f":" SUM(J14:O14)","v":1.5333317428783335},null,{"$f":" J11 * J13","v":0},{"$f":" K12 * K13","v":4.4408883085126554E-4},{"$f":" L12 * L13","v":1.1815549191625956E-2},0.1382621760643456,0.47141548169238739,0.91139444709912332,0]
[]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E22","v":"Water Resources Embedded debt for return"},{"$f":"'RCV and post 2020 investment'!F22","v":0},{"$f":"'RCV and post 2020 investment'!G22","v":"£m"},{"$f":"'RCV and post 2020 investment'!H22","v":421.06200000000001},{"$f":"'RCV and post 2020 investment'!I22","v":0},{"$f":"'RCV and post 2020 investment'!J22","v":0},{"$f":"'RCV and post 2020 investment'!K22","v":77.794560000000004},{"$f":"'RCV and post 2020 investment'!L22","v":81.845279999999988},{"$f":"'RCV and post 2020 investment'!M22","v":85.747199999999992},{"$f":"'RCV and post 2020 investment'!N22","v":89.326799999999992},{"$f":"'RCV and post 2020 investment'!O22","v":86.348160000000007},{"$f":"'RCV and post 2020 investment'!P56","v":0}]
[null,null,null,null,{"$f":" InpR!E$37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":" InpR!F$37","v":0},{"$f":" InpR!G$37","v":"percentage"},{"$f":" InpR!H$37","v":0},{"$f":" InpR!I$37","v":0},{"$f":" InpR!J$37","v":0},{"$f":" InpR!K$37","v":2.4199999999999999E-2},{"$f":" InpR!L$37","v":2.4199999999999999E-2},{"$f":" InpR!M$37","v":2.4199999999999999E-2},{"$f":" InpR!N$37","v":2.4199999999999999E-2},{"$f":" InpR!O$37","v":2.4199999999999999E-2},{"$f":" InpR!P$37","v":0}]
[null,null,null,null,"Allowed sector embedded debt cost (after any CSA adjustments)",null,null,null,null,null,{"$f":"K17+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L17+(L8*L10)","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,"Water resources Embedded debt interest cost",null,"£m",{"$f":" SUM(J19:O19)","v":10.1897004},null,{"$f":" J16 * J17","v":0},{"$f":" K16 * K18","v":1.882628352},{"$f":" L16 * L18","v":1.9806557759999996},2.07508224,2.1617085599999997,2.0896254720000003,{"$f":" P16 * P17","v":0}]
[]
[null,null,null,null,"Water resources outturn allowed new debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K12","v":1.3700356349377607E-4},{"$f":"L12","v":1.0586726655292811E-3},6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2]
[null,null,null,null,"Water resources allowed embedded debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K18","v":2.4199999999999999E-2},{"$f":"L18","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"P17","v":0}]
[null,null,null,null,"Ratio of new to embedded debt for outturn cost of debt allowance",0,"Percentage",null,null,null,{"$f":"InpR!K56","v":0.04},{"$f":"InpR!L56","v":0.12},{"$f":"InpR!M56","v":0.2},{"$f":"InpR!N56","v":0.28000000000000003},{"$f":"InpR!O56","v":0.36}]
[null,null,null,null,"Water resources outturn allowed cost of overall debt (CPIH real)",0,"Percentage",null,null,null,{"$f":"(K23*K21)+(1-K23)*K22","v":2.3237480142539749E-2},{"$f":"(L23*L21)+(1-L23)*L22","v":2.1423040719863513E-2},{"$f":"(M23*M21)+(1-M23)*M22","v":2.0649951635172654E-2},{"$f":"(N23*N21)+(1-N23)*N22","v":2.1223745953269556E-2},{"$f":"(O23*O21)+(1-O23)*O22","v":2.2243123052343432E-2}]
[null,null,null,null,"CPIH inflation (long-term assumption)",0,"Percentage",null,null,null,{"$f":"InpR!K58","v":0.02},{"$f":"InpR!L58","v":0.02},{"$f":"InpR!M58","v":0.02},{"$f":"InpR!N58","v":0.02},{"$f":"InpR!O58","v":0.02}]
[null,null,null,null,"Water resources outturn allowed cost of overall debt (Nominal)",0,"Percentage",null,null,null,{"$f":"(1+K24)*(1+K25)-1","v":4.3702229745390397E-2},{"$f":"(1+L24)*(1+L25)-1","v":4.1851501534260649E-2},{"$f":"(1+M24)*(1+M25)-1","v":4.106295066787613E-2},{"$f":"(1+N24)*(1+N25)-1","v":4.1648220872334996E-2},{"$f":"(1+O24)*(1+O25)-1","v":4.268798551339037E-2}]
[]
[null,null,null,null,{"$f":" E$14","v":"Water resources extending trailing average interest cost"},0,"£m",1.5333317428783335,0,0,4.4408883085126554E-4,1.1815549191625956E-2,0.1382621760643456,0.47141548169238739,0.91139444709912332,0]
[null,null,null,null,{"$f":" E$19","v":"Water resources Embedded debt interest cost"},{"$f":" F$19","v":0},{"$f":" G$19","v":"£m"},10.1897004,0,0,1.882628352,1.9806557759999996,2.07508224,2.1617085599999997,2.0896254720000003,0]
[null,null,null,null,"Water resources outturn debt allowance",null,"£m",{"$f":" SUM(J30:O30)","v":11.723032142878333},null,{"$f":" SUM(J28:J29)","v":0},{"$f":" SUM(K28:K29)","v":1.8830724408308512},1.9924713251916255,2.2133444160643454,2.6331240416923869,3.0010199190991234,0]
[]
["FD ALLOWANCE"]
[null,null,null,null,{"$f":"InpC!E49","v":"Notional % of 'new' debt over period "},{"$f":"InpC!F49","v":0.2},{"$f":"InpC!G49","v":"percentage"},null,null,null,{"$f":"$F$33","v":0.2},{"$f":"$F$33","v":0.2},0.2,0.2,0.2,{"$f":"InpR!P36","v":0}]
[null,null,null,null,{"$f":"InpR!E36","v":"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F36","v":0},{"$f":"InpR!G36","v":"percentage"},{"$f":"InpR!H36","v":0},{"$f":"InpR!I36","v":0},{"$f":"InpR!J36","v":0},{"$f":"InpR!K36","v":5.3E-3},{"$f":"InpR!L36","v":5.3E-3},{"$f":"InpR!M36","v":5.3E-3},{"$f":"InpR!N36","v":5.3E-3},{"$f":"InpR!O36","v":5.3E-3},{"$f":"P13","v":0}]
[null,null,null,null,"Allowed sector cost of new debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K34+(K8*K9)","v":5.3E-3},{"$f":"L34+(L8*L9)","v":5.3E-3},{"$f":"M34+(M8*M9)","v":5.3E-3},{"$f":"N34+(N8*N9)","v":5.3E-3},{"$f":"O34+(O8*O9)","v":5.3E-3}]
[null,null,null,null,{"$f":"InpR!E37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F37","v":0},{"$f":"InpR!G37","v":"percentage"},{"$f":"InpR!H37","v":0},{"$f":"InpR!I37","v":0},{"$f":"InpR!J37","v":0},{"$f":"InpR!K37","v":2.4199999999999999E-2},{"$f":"InpR!L37","v":2.4199999999999999E-2},{"$f":"InpR!M37","v":2.4199999999999999E-2},{"$f":"InpR!N37","v":2.4199999999999999E-2},{"$f":"InpR!O37","v":2.4199999999999999E-2},{"$f":"P33*P34","v":0}]
[null,null,null,null,"Allowed sector cost of embedded debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K36+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L36+(L8*L10)","v":2.4199999999999999E-2},{"$f":"M36+(M8*M10)","v":2.4199999999999999E-2},{"$f":"N36+(N8*N10)","v":2.4199999999999999E-2},{"$f":"O36+(O8*O10)","v":2.4199999999999999E-2}]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E14","v":"Water Resources Notional debt"},{"$f":"'RCV and post 2020 investment'!F14","v":0},{"$f":"'RCV and post 2020 investment'!G14","v":"£m"},{"$f":"'RCV and post 2020 investment'!H14","v":540.20999999999992},{"$f":"'RCV and post 2020 investment'!I14","v":0},{"$f":"'RCV and post 2020 investment'!J14","v":0},{"$f":"'RCV and post 2020 investment'!K14","v":81.036000000000001},{"$f":"'RCV and post 2020 investment'!L14","v":93.005999999999986},{"$f":"'RCV and post 2020 investment'!M14","v":107.18399999999998},{"$f":"'RCV and post 2020 investment'!N14","v":124.06499999999998},{"$f":"'RCV and post 2020 investment'!O14","v":134.91900000000001}]
[null,null,null,null,"Water resources initial cost of debt allowance",null,"£m",null,{"$f":" I$14","v":0},null,{"$f":" (K38 * $K33 * K35) + (K38 * (1-$K33) * K37)","v":1.6547551199999999},{"$f":" (L38 * $K33 * L35) + (L38 * (1-$K33) * L37)","v":1.8991825199999999},2.18869728,2.5334072999999999,2.7550459800000002,{"$f":" (P38 * $F33 * P34) + (P38 * (1-$F33) * P36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P14","v":0}]
["RECONCILIATION ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P39-P40","v":0}]
[null,null,null,null,{"$f":" E$30","v":"Water resources outturn debt allowance"},{"$f":" F$30","v":0},"£m",11.723032142878333,0,0,{"$f":" K$30","v":1.8830724408308512},1.9924713251916255,2.2133444160643454,2.6331240416923869,3.0010199190991234]
[null,null,null,null,{"$f":" E$39","v":"Water resources initial cost of debt allowance"},{"$f":" F$39","v":0},"£m",0,0,0,1.6547551199999999,1.8991825199999999,2.18869728,2.5334072999999999,2.7550459800000002]
[null,null,null,null,"Reconciliation (in-year values) - Water resources",null,"£m",{"$f":" SUM(J44:O44)","v":0.6919439428783325},null,{"$f":"J42-J43","v":0},0.22831732083085132,9.3288805191625634E-2,2.4647136064345432E-2,9.9716741692386979E-2,0.24597393909912313]
[]
[null,null,null,null,{"$f":" InpC!E$59","v":"PV base date"},{"$f":" InpC!F$59","v":"2025-03-31"},{"$f":" InpC!G$59","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$60","v":"Days in a year"},{"$f":" InpC!F$60","v":365},{"$f":" InpC!G$60","v":"days"}]
[null,null,null,null,{"$f":" Time!E$22","v":"Model Period END"},{"$f":" Time!F$22","v":0},{"$f":" Time!G$22","v":"date"},{"$f":" Time!H$22","v":"00:00:00"},{"$f":" Time!I$22","v":"00:00:00"},{"$f":" Time!J$22","v":"2020-03-31"},{"$f":" Time!K$22","v":"2021-03-31"},{"$f":" Time!L$22","v":"2022-03-31"},{"$f":" Time!M$22","v":"2023-03-31"},{"$f":" Time!N$22","v":"2024-03-31"},{"$f":" Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,"Years from valuation date - Water resources",null,"years",null,null,{"$f":"  ( ( J48 - $F46 ) / $F47 ) * -1","v":5.0027397260273974},4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[]
[null,null,null,null,{"$f":"InpC!E54","v":"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)"},{"$f":"InpC!F54","v":2.9600000000000001E-2},{"$f":"InpC!G54","v":"percentage"},null,null,null,{"$f":"$F$51","v":2.9600000000000001E-2},{"$f":"$F$51","v":2.9600000000000001E-2},2.9600000000000001E-2,2.9600000000000001E-2,2.9600000000000001E-2]
[null,null,null,null,{"$f":" E$49","v":"Years from valuation date - Water resources"},{"$f":" F$49","v":0},"years",0,0,5.0027397260273974,4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[null,null,null,null,"Discount factor - Water resources",null,"Factor",null,null,{"$f":" (1+$F51) ^J52","v":1.15711727614186},1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[]
[null,null,null,null,{"$f":" E$44","v":"Reconciliation (in-year values) - Water resources"},{"$f":" F$44","v":0},"£m",0.6919439428783325,0,0,0.22831732083085132,9.3288805191625634E-2,2.4647136064345432E-2,9.9716741692386979E-2,0.24597393909912313]
[null,null,null,null,{"$f":" E$53","v":"Discount factor - Water resources"},{"$f":" F$53","v":0},"Factor",0,0,1.15711727614186,1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[null,null,null,null,"Discounted reconciliation (in-year values) Water resources",null,"£m",null,null,null,{"$f":"K56*K55","v":0.25659471287471036},{"$f":"L56*L55","v":0.10182861593440838},{"$f":"M56*M55","v":2.6129929544353399E-2},{"$f":"N56*N55","v":0.10266835724648164},{"$f":"O56*O55","v":0.24597393909912313}]
[]
[null,null,null,null,{"$f":" E$57","v":"Discounted reconciliation (in-year values) Water resources"},{"$f":" F$57","v":0},"£m",0,0,0,0.25659471287471036,0.10182861593440838,2.6129929544353399E-2,0.10266835724648164,0.24597393909912313]
[null,null,null,null,"Total value of reconciliation (31 March 2025 present values): Water resources",null,"£m",{"$f":"SUM(K59:O59)","v":0.73319555469907693}]

{"sheet":"Water network +","index":10,"n_rows":60,"n_cols":16,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Water network +"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["COST OF DEBT CALCULATION BASED ON INDEX OUTTURN"]
[null,null,null,null,"Company-specific adjustment flag",{"$f":"IF(InpC!$F$65=\"YES\",1,0)","v":0},"Flag",null,null,null,{"$f":"$F$8","v":0},{"$f":"$F$8","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E62","v":"Company-specific adjustment (new debt)"},{"$f":"InpC!F62","v":0},{"$f":"'Cost of Debt'!G47","v":"Percentage"},null,null,null,{"$f":"$F$9","v":0},{"$f":"$F$9","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E63","v":"Company-specific adjustment (embedded debt)"},{"$f":"InpC!$F$63","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},null,null,null,{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0}]
[null,null,null,null,{"$f":"'Cost of Debt'!E48","v":"Extending trailing average rate"},{"$f":"'Cost of Debt'!F48","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},{"$f":"'Cost of Debt'!H48","v":0},{"$f":"'Cost of Debt'!I48","v":0},{"$f":"'Cost of Debt'!J48","v":0},{"$f":"'Cost of Debt'!K48","v":1.3700356349377607E-4},{"$f":"'Cost of Debt'!L48","v":1.0586726655292811E-3},{"$f":"'Cost of Debt'!M48","v":6.4497581758632631E-3},{"$f":"'Cost of Debt'!N48","v":1.3570521261676984E-2},{"$f":"'Cost of Debt'!O48","v":1.8764230700953972E-2},{"$f":"'Cost of Debt'!P48","v":0}]
[null,null,null,null,"Extending trailing average rate (after any CSA adjustments)",null,"Percentage",null,null,null,{"$f":"K11+(K8*K9)","v":1.3700356349377607E-4},{"$f":"L11+(L8*L9)","v":1.0586726655292811E-3},6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2,0]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E35","v":"Water Network Plus New debt for return"},{"$f":"'RCV and post 2020 investment'!F35","v":0},{"$f":"'RCV and post 2020 investment'!G35","v":"£m"},{"$f":"'RCV and post 2020 investment'!H35","v":715.30619999999999},{"$f":"'RCV and post 2020 investment'!I35","v":0},{"$f":"'RCV and post 2020 investment'!J35","v":0},{"$f":"'RCV and post 2020 investment'!K35","v":25.650479999999998},{"$f":"'RCV and post 2020 investment'!L35","v":81.10296000000001},{"$f":"'RCV and post 2020 investment'!M35","v":141.18300000000002},{"$f":"'RCV and post 2020 investment'!N35","v":203.03220000000002},{"$f":"'RCV and post 2020 investment'!O35","v":264.33755999999994},{"$f":"'RCV and post 2020 investment'!P35","v":0}]
[null,null,null,null,"Water network + extending trailing average interest cost",null,"£m",{"$f":" SUM(J14:O14)","v":8.7153156482260599},null,{"$f":" J11 * J13","v":0},{"$f":" K12 * K13","v":3.514207165325833E-3},{"$f":" L12 * L13","v":8.5861486845514673E-2},0.91059620854290324,2.755252786905054,4.9600909587672612,0]
[]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E39","v":"Water Network Plus Embedded debt for return"},{"$f":"'RCV and post 2020 investment'!F39","v":0},{"$f":"'RCV and post 2020 investment'!G39","v":"£m"},{"$f":"'RCV and post 2020 investment'!H39","v":2767.1147999999998},{"$f":"'RCV and post 2020 investment'!I39","v":0},{"$f":"'RCV and post 2020 investment'!J39","v":0},{"$f":"'RCV and post 2020 investment'!K39","v":615.61151999999993},{"$f":"'RCV and post 2020 investment'!L39","v":594.75504000000001},{"$f":"'RCV and post 2020 investment'!M39","v":564.73200000000008},{"$f":"'RCV and post 2020 investment'!N39","v":522.08280000000002},{"$f":"'RCV and post 2020 investment'!O39","v":469.93343999999991},{"$f":"'RCV and post 2020 investment'!P56","v":0}]
[null,null,null,null,{"$f":" InpR!E$37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":" InpR!F$37","v":0},{"$f":" InpR!G$37","v":"percentage"},{"$f":" InpR!H$37","v":0},{"$f":" InpR!I$37","v":0},{"$f":" InpR!J$37","v":0},{"$f":" InpR!K$37","v":2.4199999999999999E-2},{"$f":" InpR!L$37","v":2.4199999999999999E-2},{"$f":" InpR!M$37","v":2.4199999999999999E-2},{"$f":" InpR!N$37","v":2.4199999999999999E-2},{"$f":" InpR!O$37","v":2.4199999999999999E-2},{"$f":" InpR!P$37","v":0}]
[null,null,null,null,"Allowed sector embedded debt cost (after any CSA adjustments)",null,null,null,null,null,{"$f":"K17+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L17+(L8*L10)","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,"Water network + Embedded debt interest cost",null,"£m",{"$f":" SUM(J19:O19)","v":66.964178159999989},null,{"$f":" J16 * J17","v":0},{"$f":" K16 * K18","v":14.897798783999997},{"$f":" L16 * L18","v":14.393071967999999},13.666514400000002,12.63440376,11.372389247999998,{"$f":" P16 * P17","v":0}]
[]
[null,null,null,null,"Water network + outturn allowed new debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K12","v":1.3700356349377607E-4},{"$f":"L12","v":1.0586726655292811E-3},6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2]
[null,null,null,null,"Water network + allowed embedded debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K18","v":2.4199999999999999E-2},{"$f":"L18","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"P17","v":0}]
[null,null,null,null,"Ratio of new to embedded debt for outturn cost of debt allowance",0,"Percentage",null,null,null,{"$f":"InpR!K56","v":0.04},{"$f":"InpR!L56","v":0.12},{"$f":"InpR!M56","v":0.2},{"$f":"InpR!N56","v":0.28000000000000003},{"$f":"InpR!O56","v":0.36}]
[null,null,null,null,"Water network + outturn allowed cost of overall debt (CPIH real)",0,"Percentage",null,null,null,{"$f":"(K23*K21)+(1-K23)*K22","v":2.3237480142539749E-2},{"$f":"(L23*L21)+(1-L23)*L22","v":2.1423040719863513E-2},{"$f":"(M23*M21)+(1-M23)*M22","v":2.0649951635172654E-2},{"$f":"(N23*N21)+(1-N23)*N22","v":2.1223745953269556E-2},{"$f":"(O23*O21)+(1-O23)*O22","v":2.2243123052343432E-2}]
[null,null,null,null,"CPIH inflation (long-term assumption)",0,"Percentage",null,null,null,{"$f":"InpR!K58","v":0.02},{"$f":"InpR!L58","v":0.02},{"$f":"InpR!M58","v":0.02},{"$f":"InpR!N58","v":0.02},{"$f":"InpR!O58","v":0.02}]
[null,null,null,null,"Water network + outturn allowed cost of overall debt (Nominal)",0,"Percentage",null,null,null,{"$f":"(1+K24)*(1+K25)-1","v":4.3702229745390397E-2},{"$f":"(1+L24)*(1+L25)-1","v":4.1851501534260649E-2},{"$f":"(1+M24)*(1+M25)-1","v":4.106295066787613E-2},{"$f":"(1+N24)*(1+N25)-1","v":4.1648220872334996E-2},{"$f":"(1+O24)*(1+O25)-1","v":4.268798551339037E-2}]
[]
[null,null,null,null,{"$f":" E$14","v":"Water network + extending trailing average interest cost"},0,"£m",8.7153156482260599,0,0,3.514207165325833E-3,8.5861486845514673E-2,0.91059620854290324,2.755252786905054,4.9600909587672612,0]
[null,null,null,null,{"$f":" E$19","v":"Water network + Embedded debt interest cost"},{"$f":" F$19","v":0},{"$f":" G$19","v":"£m"},66.964178159999989,0,0,14.897798783999997,14.393071967999999,13.666514400000002,12.63440376,11.372389247999998,0]
[null,null,null,null,"Water network + outturn debt allowance",null,"£m",{"$f":" SUM(J30:O30)","v":75.679493808226056},null,{"$f":" SUM(J28:J29)","v":0},14.901312991165323,14.478933454845514,14.577110608542906,15.389656546905053,16.332480206767258,0]
[]
["FD ALLOWANCE"]
[null,null,null,null,{"$f":"InpC!E49","v":"Notional % of 'new' debt over period "},{"$f":"InpC!F49","v":0.2},{"$f":"InpC!G49","v":"percentage"},null,null,null,{"$f":"$F$33","v":0.2},{"$f":"$F$33","v":0.2},0.2,0.2,0.2,{"$f":"InpR!P36","v":0}]
[null,null,null,null,{"$f":"InpR!E36","v":"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F36","v":0},{"$f":"InpR!G36","v":"percentage"},{"$f":"InpR!H36","v":0},{"$f":"InpR!I36","v":0},{"$f":"InpR!J36","v":0},{"$f":"InpR!K36","v":5.3E-3},{"$f":"InpR!L36","v":5.3E-3},{"$f":"InpR!M36","v":5.3E-3},{"$f":"InpR!N36","v":5.3E-3},{"$f":"InpR!O36","v":5.3E-3},{"$f":"P13","v":0}]
[null,null,null,null,"Allowed sector cost of new debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K34+(K8*K9)","v":5.3E-3},{"$f":"L34+(L8*L9)","v":5.3E-3},{"$f":"M34+(M8*M9)","v":5.3E-3},{"$f":"N34+(N8*N9)","v":5.3E-3},{"$f":"O34+(O8*O9)","v":5.3E-3}]
[null,null,null,null,{"$f":"InpR!E37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F37","v":0},{"$f":"InpR!G37","v":"percentage"},{"$f":"InpR!H37","v":0},{"$f":"InpR!I37","v":0},{"$f":"InpR!J37","v":0},{"$f":"InpR!K37","v":2.4199999999999999E-2},{"$f":"InpR!L37","v":2.4199999999999999E-2},{"$f":"InpR!M37","v":2.4199999999999999E-2},{"$f":"InpR!N37","v":2.4199999999999999E-2},{"$f":"InpR!O37","v":2.4199999999999999E-2},{"$f":"P33*P34","v":0}]
[null,null,null,null,"Allowed sector cost of embedded debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K36+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L36+(L8*L10)","v":2.4199999999999999E-2},{"$f":"M36+(M8*M10)","v":2.4199999999999999E-2},{"$f":"N36+(N8*N10)","v":2.4199999999999999E-2},{"$f":"O36+(O8*O10)","v":2.4199999999999999E-2}]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E31","v":"Water Network Plus Notional debt"},{"$f":"'RCV and post 2020 investment'!F31","v":0},{"$f":"'RCV and post 2020 investment'!G31","v":"£m"},{"$f":"'RCV and post 2020 investment'!H31","v":3482.4209999999994},{"$f":"'RCV and post 2020 investment'!I31","v":0},{"$f":"'RCV and post 2020 investment'!J31","v":0},{"$f":"'RCV and post 2020 investment'!K31","v":641.26199999999994},{"$f":"'RCV and post 2020 investment'!L31","v":675.85800000000006},{"$f":"'RCV and post 2020 investment'!M31","v":705.91500000000008},{"$f":"'RCV and post 2020 investment'!N31","v":725.11500000000001},{"$f":"'RCV and post 2020 investment'!O31","v":734.27099999999984}]
[null,null,null,null,"Water network + initial cost of debt allowance",null,"£m",null,{"$f":" I$14","v":0},null,{"$f":" (K38 * $K33 * K35) + (K38 * (1-$K33) * K37)","v":13.094570039999999},{"$f":" (L38 * $K33 * L35) + (L38 * (1-$K33) * L37)","v":13.801020360000001},14.414784300000003,14.806848299999999,14.993813819999996,{"$f":" (P38 * $F33 * P34) + (P38 * (1-$F33) * P36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P14","v":0}]
["RECONCILIATION ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P39-P40","v":0}]
[null,null,null,null,{"$f":" E$30","v":"Water network + outturn debt allowance"},{"$f":" F$30","v":0},"£m",75.679493808226056,0,0,14.901312991165323,14.478933454845514,14.577110608542906,15.389656546905053,16.332480206767258]
[null,null,null,null,{"$f":" E$39","v":"Water network + initial cost of debt allowance"},{"$f":" F$39","v":0},"£m",0,0,0,13.094570039999999,13.801020360000001,14.414784300000003,14.806848299999999,14.993813819999996]
[null,null,null,null,"Reconciliation (in-year values) - Water network +",null,"£m",{"$f":" SUM(J44:O44)","v":4.5684569882260568},null,{"$f":"J42-J43","v":0},1.8067429511653241,0.67791309484551299,0.16232630854290342,0.58280824690505462,1.3386663867672617]
[]
[null,null,null,null,{"$f":" InpC!E$59","v":"PV base date"},{"$f":" InpC!F$59","v":"2025-03-31"},{"$f":" InpC!G$59","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$60","v":"Days in a year"},{"$f":" InpC!F$60","v":365},{"$f":" InpC!G$60","v":"days"}]
[null,null,null,null,{"$f":" Time!E$22","v":"Model Period END"},{"$f":" Time!F$22","v":0},{"$f":" Time!G$22","v":"date"},{"$f":" Time!H$22","v":"00:00:00"},{"$f":" Time!I$22","v":"00:00:00"},{"$f":" Time!J$22","v":"2020-03-31"},{"$f":" Time!K$22","v":"2021-03-31"},{"$f":" Time!L$22","v":"2022-03-31"},{"$f":" Time!M$22","v":"2023-03-31"},{"$f":" Time!N$22","v":"2024-03-31"},{"$f":" Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,"Years from valuation date - Water network +",null,"years",null,null,{"$f":"  ( ( J48 - $F46 ) / $F47 ) * -1","v":5.0027397260273974},4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[]
[null,null,null,null,{"$f":"InpC!E54","v":"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)"},{"$f":"InpC!F54","v":2.9600000000000001E-2},{"$f":"InpC!G54","v":"percentage"},null,null,null,{"$f":"$F$51","v":2.9600000000000001E-2},{"$f":"$F$51","v":2.9600000000000001E-2},2.9600000000000001E-2,2.9600000000000001E-2,2.9600000000000001E-2]
[null,null,null,null,{"$f":" E$49","v":"Years from valuation date - Water network +"},{"$f":" F$49","v":0},"years",0,0,5.0027397260273974,4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[null,null,null,null,"Discount factor - Water network +",null,"Factor",null,null,{"$f":" (1+$F51) ^J52","v":1.15711727614186},1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[]
[null,null,null,null,{"$f":" E$44","v":"Reconciliation (in-year values) - Water network +"},{"$f":" F$44","v":0},"£m",4.5684569882260568,0,0,1.8067429511653241,0.67791309484551299,0.16232630854290342,0.58280824690505462,1.3386663867672617]
[null,null,null,null,{"$f":" E$53","v":"Discount factor - Water network +"},{"$f":" F$53","v":0},"Factor",0,0,1.15711727614186,1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[null,null,null,null,"Discounted reconciliation (in-year values) Water network +",null,"£m",null,null,null,{"$f":"K56*K55","v":2.030510375233999},{"$f":"L56*L55","v":0.73997037511770691},{"$f":"M56*M55","v":0.17209200267112995},{"$f":"N56*N55","v":0.60005937101344431},{"$f":"O56*O55","v":1.3386663867672617}]
[]
[null,null,null,null,{"$f":" E$57","v":"Discounted reconciliation (in-year values) Water network +"},{"$f":" F$57","v":0},"£m",0,0,0,2.030510375233999,0.73997037511770691,0.17209200267112995,0.60005937101344431,1.3386663867672617]
[null,null,null,null,"Total value of reconciliation (31 March 2025 present values): Water network +",null,"£m",{"$f":"SUM(K59:O59)","v":4.8812985108035427}]

{"sheet":"Wastewater network +","index":11,"n_rows":60,"n_cols":16,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Wastewater network +"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["COST OF DEBT CALCULATION BASED ON INDEX OUTTURN"]
[null,null,null,null,"Company-specific adjustment flag",{"$f":"IF(InpC!$F$65=\"YES\",1,0)","v":0},"Flag",null,null,null,{"$f":"$F$8","v":0},{"$f":"$F$8","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E62","v":"Company-specific adjustment (new debt)"},{"$f":"InpC!F62","v":0},{"$f":"'Cost of Debt'!G47","v":"Percentage"},null,null,null,{"$f":"$F$9","v":0},{"$f":"$F$9","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E63","v":"Company-specific adjustment (embedded debt)"},{"$f":"InpC!$F$63","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},null,null,null,{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0}]
[null,null,null,null,{"$f":"'Cost of Debt'!E48","v":"Extending trailing average rate"},{"$f":"'Cost of Debt'!F48","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},{"$f":"'Cost of Debt'!H48","v":0},{"$f":"'Cost of Debt'!I48","v":0},{"$f":"'Cost of Debt'!J48","v":0},{"$f":"'Cost of Debt'!K48","v":1.3700356349377607E-4},{"$f":"'Cost of Debt'!L48","v":1.0586726655292811E-3},{"$f":"'Cost of Debt'!M48","v":6.4497581758632631E-3},{"$f":"'Cost of Debt'!N48","v":1.3570521261676984E-2},{"$f":"'Cost of Debt'!O48","v":1.8764230700953972E-2},{"$f":"'Cost of Debt'!P48","v":0}]
[null,null,null,null,"Extending trailing average rate (after any CSA adjustments)",null,"Percentage",null,null,null,{"$f":"K11+(K8*K9)","v":1.3700356349377607E-4},{"$f":"L11+(L8*L9)","v":1.0586726655292811E-3},6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2,0]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E52","v":"Wastewater Network Plus New debt for return"},{"$f":"'RCV and post 2020 investment'!F52","v":0},{"$f":"'RCV and post 2020 investment'!G52","v":"£m"},{"$f":"'RCV and post 2020 investment'!H52","v":0},{"$f":"'RCV and post 2020 investment'!I52","v":0},{"$f":"'RCV and post 2020 investment'!J52","v":0},{"$f":"'RCV and post 2020 investment'!K52","v":0},{"$f":"'RCV and post 2020 investment'!L52","v":0},{"$f":"'RCV and post 2020 investment'!M52","v":0},{"$f":"'RCV and post 2020 investment'!N52","v":0},{"$f":"'RCV and post 2020 investment'!O52","v":0},{"$f":"'RCV and post 2020 investment'!P52","v":0}]
[null,null,null,null,"Wastewater network + extending trailing average interest cost",null,"£m",{"$f":" SUM(J14:O14)","v":0},null,{"$f":" J11 * J13","v":0},{"$f":" K12 * K13","v":0},{"$f":" L12 * L13","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E56","v":"Wastewater Network Plus Embedded debt for return"},{"$f":"'RCV and post 2020 investment'!F56","v":0},{"$f":"'RCV and post 2020 investment'!G56","v":"£m"},{"$f":"'RCV and post 2020 investment'!H56","v":0},{"$f":"'RCV and post 2020 investment'!I56","v":0},{"$f":"'RCV and post 2020 investment'!J56","v":0},{"$f":"'RCV and post 2020 investment'!K56","v":0},{"$f":"'RCV and post 2020 investment'!L56","v":0},{"$f":"'RCV and post 2020 investment'!M56","v":0},{"$f":"'RCV and post 2020 investment'!N56","v":0},{"$f":"'RCV and post 2020 investment'!O56","v":0},{"$f":"'RCV and post 2020 investment'!P56","v":0}]
[null,null,null,null,{"$f":" InpR!E$37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":" InpR!F$37","v":0},{"$f":" InpR!G$37","v":"percentage"},{"$f":" InpR!H$37","v":0},{"$f":" InpR!I$37","v":0},{"$f":" InpR!J$37","v":0},{"$f":" InpR!K$37","v":2.4199999999999999E-2},{"$f":" InpR!L$37","v":2.4199999999999999E-2},{"$f":" InpR!M$37","v":2.4199999999999999E-2},{"$f":" InpR!N$37","v":2.4199999999999999E-2},{"$f":" InpR!O$37","v":2.4199999999999999E-2},{"$f":" InpR!P$37","v":0}]
[null,null,null,null,"Allowed sector embedded debt cost (after any CSA adjustments)",null,null,null,null,null,{"$f":"K17+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L17+(L8*L10)","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,"Wastewater network + Embedded debt interest cost",null,"£m",{"$f":" SUM(J19:O19)","v":0},null,{"$f":" J16 * J17","v":0},{"$f":" K16 * K18","v":0},{"$f":" L16 * L18","v":0},0,0,0,{"$f":" P16 * P17","v":0}]
[]
[null,null,null,null,"Wastewater network + outturn allowed new debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K12","v":1.3700356349377607E-4},{"$f":"L12","v":1.0586726655292811E-3},6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2]
[null,null,null,null,"Wastewater network + allowed embedded debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K18","v":2.4199999999999999E-2},{"$f":"L18","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"P17","v":0}]
[null,null,null,null,"Ratio of new to embedded debt for outturn cost of debt allowance",0,"Percentage",null,null,null,{"$f":"InpR!K56","v":0.04},{"$f":"InpR!L56","v":0.12},{"$f":"InpR!M56","v":0.2},{"$f":"InpR!N56","v":0.28000000000000003},{"$f":"InpR!O56","v":0.36}]
[null,null,null,null,"Wastewater network + outturn allowed cost of overall debt (CPIH real)",0,"Percentage",null,null,null,{"$f":"(K23*K21)+(1-K23)*K22","v":2.3237480142539749E-2},{"$f":"(L23*L21)+(1-L23)*L22","v":2.1423040719863513E-2},{"$f":"(M23*M21)+(1-M23)*M22","v":2.0649951635172654E-2},{"$f":"(N23*N21)+(1-N23)*N22","v":2.1223745953269556E-2},{"$f":"(O23*O21)+(1-O23)*O22","v":2.2243123052343432E-2}]
[null,null,null,null,"CPIH inflation (long-term assumption)",0,"Percentage",null,null,null,{"$f":"InpR!K58","v":0.02},{"$f":"InpR!L58","v":0.02},{"$f":"InpR!M58","v":0.02},{"$f":"InpR!N58","v":0.02},{"$f":"InpR!O58","v":0.02}]
[null,null,null,null,"Wastewater network + outturn allowed cost of overall debt (Nominal)",0,"Percentage",null,null,null,{"$f":"(1+K24)*(1+K25)-1","v":4.3702229745390397E-2},{"$f":"(1+L24)*(1+L25)-1","v":4.1851501534260649E-2},{"$f":"(1+M24)*(1+M25)-1","v":4.106295066787613E-2},{"$f":"(1+N24)*(1+N25)-1","v":4.1648220872334996E-2},{"$f":"(1+O24)*(1+O25)-1","v":4.268798551339037E-2}]
[]
[null,null,null,null,{"$f":" E$14","v":"Wastewater network + extending trailing average interest cost"},0,"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$19","v":"Wastewater network + Embedded debt interest cost"},{"$f":" F$19","v":0},{"$f":" G$19","v":"£m"},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Wastewater network + outturn debt allowance",null,"£m",{"$f":" SUM(J30:O30)","v":0},null,{"$f":" SUM(J28:J29)","v":0},0,0,0,0,0,0]
[]
["FD ALLOWANCE"]
[null,null,null,null,{"$f":"InpC!E49","v":"Notional % of 'new' debt over period "},{"$f":"InpC!F49","v":0.2},{"$f":"InpC!G49","v":"percentage"},null,null,null,{"$f":"$F$33","v":0.2},{"$f":"$F$33","v":0.2},0.2,0.2,0.2,{"$f":"InpR!P36","v":0}]
[null,null,null,null,{"$f":"InpR!E36","v":"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F36","v":0},{"$f":"InpR!G36","v":"percentage"},{"$f":"InpR!H36","v":0},{"$f":"InpR!I36","v":0},{"$f":"InpR!J36","v":0},{"$f":"InpR!K36","v":5.3E-3},{"$f":"InpR!L36","v":5.3E-3},{"$f":"InpR!M36","v":5.3E-3},{"$f":"InpR!N36","v":5.3E-3},{"$f":"InpR!O36","v":5.3E-3},{"$f":"P13","v":0}]
[null,null,null,null,"Allowed sector cost of new debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K34+(K8*K9)","v":5.3E-3},{"$f":"L34+(L8*L9)","v":5.3E-3},{"$f":"M34+(M8*M9)","v":5.3E-3},{"$f":"N34+(N8*N9)","v":5.3E-3},{"$f":"O34+(O8*O9)","v":5.3E-3}]
[null,null,null,null,{"$f":"InpR!E37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F37","v":0},{"$f":"InpR!G37","v":"percentage"},{"$f":"InpR!H37","v":0},{"$f":"InpR!I37","v":0},{"$f":"InpR!J37","v":0},{"$f":"InpR!K37","v":2.4199999999999999E-2},{"$f":"InpR!L37","v":2.4199999999999999E-2},{"$f":"InpR!M37","v":2.4199999999999999E-2},{"$f":"InpR!N37","v":2.4199999999999999E-2},{"$f":"InpR!O37","v":2.4199999999999999E-2},{"$f":"P33*P34","v":0}]
[null,null,null,null,"Allowed sector cost of embedded debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K36+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L36+(L8*L10)","v":2.4199999999999999E-2},{"$f":"M36+(M8*M10)","v":2.4199999999999999E-2},{"$f":"N36+(N8*N10)","v":2.4199999999999999E-2},{"$f":"O36+(O8*O10)","v":2.4199999999999999E-2}]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E48","v":"Wastewater Network Plus Notional debt"},{"$f":"'RCV and post 2020 investment'!F48","v":0},{"$f":"'RCV and post 2020 investment'!G48","v":"£m"},{"$f":"'RCV and post 2020 investment'!H48","v":0},{"$f":"'RCV and post 2020 investment'!I48","v":0},{"$f":"'RCV and post 2020 investment'!J48","v":0},{"$f":"'RCV and post 2020 investment'!K48","v":0},{"$f":"'RCV and post 2020 investment'!L48","v":0},{"$f":"'RCV and post 2020 investment'!M48","v":0},{"$f":"'RCV and post 2020 investment'!N48","v":0},{"$f":"'RCV and post 2020 investment'!O48","v":0}]
[null,null,null,null,"Wastewater network + initial cost of debt allowance",null,"£m",null,{"$f":" I$14","v":0},null,{"$f":" (K38 * $K33 * K35) + (K38 * (1-$K33) * K37)","v":0},{"$f":" (L38 * $K33 * L35) + (L38 * (1-$K33) * L37)","v":0},0,0,0,{"$f":" (P38 * $F33 * P34) + (P38 * (1-$F33) * P36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P14","v":0}]
["RECONCILIATION ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P39-P40","v":0}]
[null,null,null,null,{"$f":" E$30","v":"Wastewater network + outturn debt allowance"},{"$f":" F$30","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$39","v":"Wastewater network + initial cost of debt allowance"},{"$f":" F$39","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Reconciliation (in-year values) - Wastewater network +",null,"£m",{"$f":" SUM(J44:O44)","v":0},null,{"$f":"J42-J43","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$59","v":"PV base date"},{"$f":" InpC!F$59","v":"2025-03-31"},{"$f":" InpC!G$59","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$60","v":"Days in a year"},{"$f":" InpC!F$60","v":365},{"$f":" InpC!G$60","v":"days"}]
[null,null,null,null,{"$f":" Time!E$22","v":"Model Period END"},{"$f":" Time!F$22","v":0},{"$f":" Time!G$22","v":"date"},{"$f":" Time!H$22","v":"00:00:00"},{"$f":" Time!I$22","v":"00:00:00"},{"$f":" Time!J$22","v":"2020-03-31"},{"$f":" Time!K$22","v":"2021-03-31"},{"$f":" Time!L$22","v":"2022-03-31"},{"$f":" Time!M$22","v":"2023-03-31"},{"$f":" Time!N$22","v":"2024-03-31"},{"$f":" Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,"Years from valuation date - Wastewater network +",null,"years",null,null,{"$f":"  ( ( J48 - $F46 ) / $F47 ) * -1","v":5.0027397260273974},4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[]
[null,null,null,null,{"$f":"InpC!E54","v":"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)"},{"$f":"InpC!F54","v":2.9600000000000001E-2},{"$f":"InpC!G54","v":"percentage"},null,null,null,{"$f":"$F$51","v":2.9600000000000001E-2},{"$f":"$F$51","v":2.9600000000000001E-2},2.9600000000000001E-2,2.9600000000000001E-2,2.9600000000000001E-2]
[null,null,null,null,{"$f":" E$49","v":"Years from valuation date - Wastewater network +"},{"$f":" F$49","v":0},"years",0,0,5.0027397260273974,4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[null,null,null,null,"Discount factor - Wastewater network +",null,"Factor",null,null,{"$f":" (1+$F51) ^J52","v":1.15711727614186},1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[]
[null,null,null,null,{"$f":" E$44","v":"Reconciliation (in-year values) - Wastewater network +"},{"$f":" F$44","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$53","v":"Discount factor - Wastewater network +"},{"$f":" F$53","v":0},"Factor",0,0,1.15711727614186,1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[null,null,null,null,"Discounted reconciliation (in-year values) Wastewater network +",null,"£m",null,null,null,{"$f":"K56*K55","v":0},{"$f":"L56*L55","v":0},{"$f":"M56*M55","v":0},{"$f":"N56*N55","v":0},{"$f":"O56*O55","v":0}]
[]
[null,null,null,null,{"$f":" E$57","v":"Discounted reconciliation (in-year values) Wastewater network +"},{"$f":" F$57","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Total value of reconciliation (31 March 2025 present values): Wastewater network +",null,"£m",{"$f":"SUM(K59:O59)","v":0}]

{"sheet":"Bioresources","index":12,"n_rows":60,"n_cols":16,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Bioresources"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["COST OF DEBT CALCULATION BASED ON INDEX OUTTURN"]
[null,null,null,null,"Company-specific adjustment flag",{"$f":"IF(InpC!$F$67=\"YES\",1,0)","v":0},"Flag",null,null,null,{"$f":"$F$8","v":0},{"$f":"$F$8","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E62","v":"Company-specific adjustment (new debt)"},{"$f":"InpC!F62","v":0},{"$f":"'Cost of Debt'!G47","v":"Percentage"},null,null,null,{"$f":"$F$9","v":0},{"$f":"$F$9","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E63","v":"Company-specific adjustment (embedded debt)"},{"$f":"InpC!$F$63","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},null,null,null,{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0}]
[null,null,null,null,{"$f":"'Cost of Debt'!E48","v":"Extending trailing average rate"},{"$f":"'Cost of Debt'!F48","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},{"$f":"'Cost of Debt'!H48","v":0},{"$f":"'Cost of Debt'!I48","v":0},{"$f":"'Cost of Debt'!J48","v":0},{"$f":"'Cost of Debt'!K48","v":1.3700356349377607E-4},{"$f":"'Cost of Debt'!L48","v":1.0586726655292811E-3},{"$f":"'Cost of Debt'!M48","v":6.4497581758632631E-3},{"$f":"'Cost of Debt'!N48","v":1.3570521261676984E-2},{"$f":"'Cost of Debt'!O48","v":1.8764230700953972E-2},{"$f":"'Cost of Debt'!P48","v":0}]
[null,null,null,null,"Extending trailing average rate (after any CSA adjustments)",null,"Percentage",null,null,null,{"$f":"K11+(K8*K9)","v":1.3700356349377607E-4},{"$f":"L11+(L8*L9)","v":1.0586726655292811E-3},6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2,0]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E69","v":"Bioresources New debt for return"},{"$f":"'RCV and post 2020 investment'!F69","v":0},{"$f":"'RCV and post 2020 investment'!G69","v":"£m"},{"$f":"'RCV and post 2020 investment'!H69","v":0},{"$f":"'RCV and post 2020 investment'!I69","v":0},{"$f":"'RCV and post 2020 investment'!J69","v":0},{"$f":"'RCV and post 2020 investment'!K69","v":0},{"$f":"'RCV and post 2020 investment'!L69","v":0},{"$f":"'RCV and post 2020 investment'!M69","v":0},{"$f":"'RCV and post 2020 investment'!N69","v":0},{"$f":"'RCV and post 2020 investment'!O69","v":0},{"$f":"'RCV and post 2020 investment'!P69","v":0}]
[null,null,null,null,"Bioresources extending trailing average interest cost",null,"£m",{"$f":" SUM(J14:O14)","v":0},null,{"$f":" J11 * J13","v":0},{"$f":" K12 * K13","v":0},{"$f":" L12 * L13","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E73","v":"Bioresources Embedded debt for return"},{"$f":"'RCV and post 2020 investment'!F73","v":0},{"$f":"'RCV and post 2020 investment'!G73","v":"£m"},{"$f":"'RCV and post 2020 investment'!H73","v":0},{"$f":"'RCV and post 2020 investment'!I73","v":0},{"$f":"'RCV and post 2020 investment'!J73","v":0},{"$f":"'RCV and post 2020 investment'!K73","v":0},{"$f":"'RCV and post 2020 investment'!L73","v":0},{"$f":"'RCV and post 2020 investment'!M73","v":0},{"$f":"'RCV and post 2020 investment'!N73","v":0},{"$f":"'RCV and post 2020 investment'!O73","v":0},{"$f":"'RCV and post 2020 investment'!P73","v":0}]
[null,null,null,null,{"$f":" InpR!E$37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":" InpR!F$37","v":0},{"$f":" InpR!G$37","v":"percentage"},{"$f":" InpR!H$37","v":0},{"$f":" InpR!I$37","v":0},{"$f":" InpR!J$37","v":0},{"$f":" InpR!K$37","v":2.4199999999999999E-2},{"$f":" InpR!L$37","v":2.4199999999999999E-2},{"$f":" InpR!M$37","v":2.4199999999999999E-2},{"$f":" InpR!N$37","v":2.4199999999999999E-2},{"$f":" InpR!O$37","v":2.4199999999999999E-2},{"$f":" InpR!P$37","v":0}]
[null,null,null,null,"Allowed sector embedded debt cost (after any CSA adjustments)",null,null,null,null,null,{"$f":"K17+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L17+(L8*L10)","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,"Bioresources Embedded debt interest cost",null,"£m",{"$f":" SUM(J19:O19)","v":0},null,{"$f":" J16 * J17","v":0},{"$f":" K16 * K18","v":0},{"$f":" L16 * L18","v":0},0,0,0,{"$f":" P16 * P17","v":0}]
[]
[null,null,null,null,"Bioresources outturn allowed new debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K12","v":1.3700356349377607E-4},{"$f":"L12","v":1.0586726655292811E-3},6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2]
[null,null,null,null,"Bioresources allowed embedded debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K18","v":2.4199999999999999E-2},{"$f":"L18","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"P17","v":0}]
[null,null,null,null,"Ratio of new to embedded debt for outturn cost of debt allowance",0,"Percentage",null,null,null,{"$f":"InpR!K56","v":0.04},{"$f":"InpR!L56","v":0.12},{"$f":"InpR!M56","v":0.2},{"$f":"InpR!N56","v":0.28000000000000003},{"$f":"InpR!O56","v":0.36}]
[null,null,null,null,"Bioresources outturn allowed cost of overall debt (CPIH real)",0,"Percentage",null,null,null,{"$f":"(K23*K21)+(1-K23)*K22","v":2.3237480142539749E-2},{"$f":"(L23*L21)+(1-L23)*L22","v":2.1423040719863513E-2},{"$f":"(M23*M21)+(1-M23)*M22","v":2.0649951635172654E-2},{"$f":"(N23*N21)+(1-N23)*N22","v":2.1223745953269556E-2},{"$f":"(O23*O21)+(1-O23)*O22","v":2.2243123052343432E-2}]
[null,null,null,null,"CPIH inflation (long-term assumption)",0,"Percentage",null,null,null,{"$f":"InpR!K58","v":0.02},{"$f":"InpR!L58","v":0.02},{"$f":"InpR!M58","v":0.02},{"$f":"InpR!N58","v":0.02},{"$f":"InpR!O58","v":0.02}]
[null,null,null,null,"Bioresources outturn allowed cost of overall debt (Nominal)",0,"Percentage",null,null,null,{"$f":"(1+K24)*(1+K25)-1","v":4.3702229745390397E-2},{"$f":"(1+L24)*(1+L25)-1","v":4.1851501534260649E-2},{"$f":"(1+M24)*(1+M25)-1","v":4.106295066787613E-2},{"$f":"(1+N24)*(1+N25)-1","v":4.1648220872334996E-2},{"$f":"(1+O24)*(1+O25)-1","v":4.268798551339037E-2}]
[]
[null,null,null,null,{"$f":" E$14","v":"Bioresources extending trailing average interest cost"},0,"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$19","v":"Bioresources Embedded debt interest cost"},{"$f":" F$19","v":0},{"$f":" G$19","v":"£m"},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bioresources outturn debt allowance",null,"£m",{"$f":" SUM(J30:O30)","v":0},null,{"$f":" SUM(J28:J29)","v":0},0,0,0,0,0,0]
[]
["FD ALLOWANCE"]
[null,null,null,null,{"$f":"InpC!E49","v":"Notional % of 'new' debt over period "},{"$f":"InpC!F49","v":0.2},{"$f":"InpC!G49","v":"percentage"},null,null,null,{"$f":"$F$33","v":0.2},{"$f":"$F$33","v":0.2},0.2,0.2,0.2,{"$f":"InpR!P36","v":0}]
[null,null,null,null,{"$f":"InpR!E36","v":"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F36","v":0},{"$f":"InpR!G36","v":"percentage"},{"$f":"InpR!H36","v":0},{"$f":"InpR!I36","v":0},{"$f":"InpR!J36","v":0},{"$f":"InpR!K36","v":5.3E-3},{"$f":"InpR!L36","v":5.3E-3},{"$f":"InpR!M36","v":5.3E-3},{"$f":"InpR!N36","v":5.3E-3},{"$f":"InpR!O36","v":5.3E-3},{"$f":"P13","v":0}]
[null,null,null,null,"Allowed sector cost of new debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K34+(K8*K9)","v":5.3E-3},{"$f":"L34+(L8*L9)","v":5.3E-3},{"$f":"M34+(M8*M9)","v":5.3E-3},{"$f":"N34+(N8*N9)","v":5.3E-3},{"$f":"O34+(O8*O9)","v":5.3E-3}]
[null,null,null,null,{"$f":"InpR!E37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F37","v":0},{"$f":"InpR!G37","v":"percentage"},{"$f":"InpR!H37","v":0},{"$f":"InpR!I37","v":0},{"$f":"InpR!J37","v":0},{"$f":"InpR!K37","v":2.4199999999999999E-2},{"$f":"InpR!L37","v":2.4199999999999999E-2},{"$f":"InpR!M37","v":2.4199999999999999E-2},{"$f":"InpR!N37","v":2.4199999999999999E-2},{"$f":"InpR!O37","v":2.4199999999999999E-2},{"$f":"P33*P34","v":0}]
[null,null,null,null,"Allowed sector cost of embedded debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K36+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L36+(L8*L10)","v":2.4199999999999999E-2},{"$f":"M36+(M8*M10)","v":2.4199999999999999E-2},{"$f":"N36+(N8*N10)","v":2.4199999999999999E-2},{"$f":"O36+(O8*O10)","v":2.4199999999999999E-2}]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E65","v":"Bioresources Notional debt"},{"$f":"'RCV and post 2020 investment'!F65","v":0},{"$f":"'RCV and post 2020 investment'!G65","v":"£m"},{"$f":"'RCV and post 2020 investment'!H65","v":0},{"$f":"'RCV and post 2020 investment'!I65","v":0},{"$f":"'RCV and post 2020 investment'!J65","v":0},{"$f":"'RCV and post 2020 investment'!K65","v":0},{"$f":"'RCV and post 2020 investment'!L65","v":0},{"$f":"'RCV and post 2020 investment'!M65","v":0},{"$f":"'RCV and post 2020 investment'!N65","v":0},{"$f":"'RCV and post 2020 investment'!O65","v":0}]
[null,null,null,null,"Bioresources initial cost of debt allowance",null,"£m",null,{"$f":" I$14","v":0},null,{"$f":" (K38 * $K33 * K35) + (K38 * (1-$K33) * K37)","v":0},{"$f":" (L38 * $K33 * L35) + (L38 * (1-$K33) * L37)","v":0},0,0,0,{"$f":" (P38 * $F33 * P34) + (P38 * (1-$F33) * P36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P14","v":0}]
["RECONCILIATION ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P39-P40","v":0}]
[null,null,null,null,{"$f":" E$30","v":"Bioresources outturn debt allowance"},{"$f":" F$30","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$39","v":"Bioresources initial cost of debt allowance"},{"$f":" F$39","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Reconciliation (in-year values) - Bioresources",null,"£m",{"$f":" SUM(J44:O44)","v":0},null,{"$f":"J42-J43","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$59","v":"PV base date"},{"$f":" InpC!F$59","v":"2025-03-31"},{"$f":" InpC!G$59","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$60","v":"Days in a year"},{"$f":" InpC!F$60","v":365},{"$f":" InpC!G$60","v":"days"}]
[null,null,null,null,{"$f":" Time!E$22","v":"Model Period END"},{"$f":" Time!F$22","v":0},{"$f":" Time!G$22","v":"date"},{"$f":" Time!H$22","v":"00:00:00"},{"$f":" Time!I$22","v":"00:00:00"},{"$f":" Time!J$22","v":"2020-03-31"},{"$f":" Time!K$22","v":"2021-03-31"},{"$f":" Time!L$22","v":"2022-03-31"},{"$f":" Time!M$22","v":"2023-03-31"},{"$f":" Time!N$22","v":"2024-03-31"},{"$f":" Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,"Years from valuation date - Bioresources",null,"years",null,null,{"$f":"  ( ( J48 - $F46 ) / $F47 ) * -1","v":5.0027397260273974},4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[]
[null,null,null,null,{"$f":"InpC!E54","v":"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)"},{"$f":"InpC!F54","v":2.9600000000000001E-2},{"$f":"InpC!G54","v":"percentage"},null,null,null,{"$f":"$F$51","v":2.9600000000000001E-2},{"$f":"$F$51","v":2.9600000000000001E-2},2.9600000000000001E-2,2.9600000000000001E-2,2.9600000000000001E-2]
[null,null,null,null,{"$f":" E$49","v":"Years from valuation date - Bioresources"},{"$f":" F$49","v":0},"years",0,0,5.0027397260273974,4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[null,null,null,null,"Discount factor - Bioresources",null,"Factor",null,null,{"$f":" (1+$F51) ^J52","v":1.15711727614186},1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[]
[null,null,null,null,{"$f":" E$44","v":"Reconciliation (in-year values) - Bioresources"},{"$f":" F$44","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$53","v":"Discount factor - Bioresources"},{"$f":" F$53","v":0},"Factor",0,0,1.15711727614186,1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[null,null,null,null,"Discounted reconciliation (in-year values) Bioresources",null,"£m",null,null,null,{"$f":"K56*K55","v":0},{"$f":"L56*L55","v":0},{"$f":"M56*M55","v":0},{"$f":"N56*N55","v":0},{"$f":"O56*O55","v":0}]
[]
[null,null,null,null,{"$f":" E$57","v":"Discounted reconciliation (in-year values) Bioresources"},{"$f":" F$57","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Total value of reconciliation (31 March 2025 present values): Bioresources",null,"£m",{"$f":"SUM(K59:O59)","v":0}]

{"sheet":"Dummy","index":13,"n_rows":60,"n_cols":16,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["COST OF DEBT CALCULATION BASED ON INDEX OUTTURN"]
[null,null,null,null,"Company-specific adjustment flag",{"$f":"IF(InpC!$F$68=\"YES\",1,0)","v":0},"Flag",null,null,null,{"$f":"$F$8","v":0},{"$f":"$F$8","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E62","v":"Company-specific adjustment (new debt)"},{"$f":"InpC!F62","v":0},{"$f":"'Cost of Debt'!G47","v":"Percentage"},null,null,null,{"$f":"$F$9","v":0},{"$f":"$F$9","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E63","v":"Company-specific adjustment (embedded debt)"},{"$f":"InpC!$F$63","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},null,null,null,{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0}]
[null,null,null,null,{"$f":"'Cost of Debt'!E48","v":"Extending trailing average rate"},{"$f":"'Cost of Debt'!F48","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},{"$f":"'Cost of Debt'!H48","v":0},{"$f":"'Cost of Debt'!I48","v":0},{"$f":"'Cost of Debt'!J48","v":0},{"$f":"'Cost of Debt'!K48","v":1.3700356349377607E-4},{"$f":"'Cost of Debt'!L48","v":1.0586726655292811E-3},{"$f":"'Cost of Debt'!M48","v":6.4497581758632631E-3},{"$f":"'Cost of Debt'!N48","v":1.3570521261676984E-2},{"$f":"'Cost of Debt'!O48","v":1.8764230700953972E-2},{"$f":"'Cost of Debt'!P48","v":0}]
[null,null,null,null,"Extending trailing average rate (after any CSA adjustments)",null,"Percentage",null,null,null,{"$f":"K11+(K8*K9)","v":1.3700356349377607E-4},{"$f":"L11+(L8*L9)","v":1.0586726655292811E-3},6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2,0]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E86","v":"Dummy New debt for return"},{"$f":"'RCV and post 2020 investment'!F86","v":0},{"$f":"'RCV and post 2020 investment'!G86","v":"£m"},{"$f":"'RCV and post 2020 investment'!H86","v":0},{"$f":"'RCV and post 2020 investment'!I86","v":0},{"$f":"'RCV and post 2020 investment'!J86","v":0},{"$f":"'RCV and post 2020 investment'!K86","v":0},{"$f":"'RCV and post 2020 investment'!L86","v":0},{"$f":"'RCV and post 2020 investment'!M86","v":0},{"$f":"'RCV and post 2020 investment'!N86","v":0},{"$f":"'RCV and post 2020 investment'!O86","v":0},{"$f":"'RCV and post 2020 investment'!P52","v":0}]
[null,null,null,null,"Dummy extending trailing average interest cost",null,"£m",{"$f":" SUM(J14:O14)","v":0},null,{"$f":" J11 * J13","v":0},{"$f":" K12 * K13","v":0},{"$f":" L12 * L13","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E90","v":"Dummy Embedded debt for return"},{"$f":"'RCV and post 2020 investment'!F56","v":0},{"$f":"'RCV and post 2020 investment'!G56","v":"£m"},{"$f":"'RCV and post 2020 investment'!H90","v":0},{"$f":"'RCV and post 2020 investment'!I56","v":0},{"$f":"'RCV and post 2020 investment'!J56","v":0},{"$f":"'RCV and post 2020 investment'!K90","v":0},{"$f":"'RCV and post 2020 investment'!L90","v":0},{"$f":"'RCV and post 2020 investment'!M90","v":0},{"$f":"'RCV and post 2020 investment'!N90","v":0},{"$f":"'RCV and post 2020 investment'!O90","v":0},{"$f":"'RCV and post 2020 investment'!P56","v":0}]
[null,null,null,null,{"$f":" InpR!E$37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":" InpR!F$37","v":0},{"$f":" InpR!G$37","v":"percentage"},{"$f":" InpR!H$37","v":0},{"$f":" InpR!I$37","v":0},{"$f":" InpR!J$37","v":0},{"$f":" InpR!K$37","v":2.4199999999999999E-2},{"$f":" InpR!L$37","v":2.4199999999999999E-2},{"$f":" InpR!M$37","v":2.4199999999999999E-2},{"$f":" InpR!N$37","v":2.4199999999999999E-2},{"$f":" InpR!O$37","v":2.4199999999999999E-2},{"$f":" InpR!P$37","v":0}]
[null,null,null,null,"Allowed sector embedded debt cost (after any CSA adjustments)",null,null,null,null,null,{"$f":"K17+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L17+(L8*L10)","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,"Dummy Embedded debt interest cost",null,"£m",{"$f":" SUM(J19:O19)","v":0},null,{"$f":" J16 * J17","v":0},{"$f":" K16 * K18","v":0},{"$f":" L16 * L18","v":0},0,0,0,{"$f":" P16 * P17","v":0}]
[]
[null,null,null,null,"Dummy outturn allowed new debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K12","v":1.3700356349377607E-4},{"$f":"L12","v":1.0586726655292811E-3},6.4497581758632631E-3,1.3570521261676984E-2,1.8764230700953972E-2]
[null,null,null,null,"Dummy allowed embedded debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K18","v":2.4199999999999999E-2},{"$f":"L18","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"P17","v":0}]
[null,null,null,null,"Ratio of new to embedded debt for outturn cost of debt allowance",0,"Percentage",null,null,null,{"$f":"InpR!K56","v":0.04},{"$f":"InpR!L56","v":0.12},{"$f":"InpR!M56","v":0.2},{"$f":"InpR!N56","v":0.28000000000000003},{"$f":"InpR!O56","v":0.36}]
[null,null,null,null,"Dummy outturn allowed cost of overall debt (CPIH real)",0,"Percentage",null,null,null,{"$f":"(K23*K21)+(1-K23)*K22","v":2.3237480142539749E-2},{"$f":"(L23*L21)+(1-L23)*L22","v":2.1423040719863513E-2},{"$f":"(M23*M21)+(1-M23)*M22","v":2.0649951635172654E-2},{"$f":"(N23*N21)+(1-N23)*N22","v":2.1223745953269556E-2},{"$f":"(O23*O21)+(1-O23)*O22","v":2.2243123052343432E-2}]
[null,null,null,null,"CPIH inflation (long-term assumption)",0,"Percentage",null,null,null,{"$f":"InpR!K58","v":0.02},{"$f":"InpR!L58","v":0.02},{"$f":"InpR!M58","v":0.02},{"$f":"InpR!N58","v":0.02},{"$f":"InpR!O58","v":0.02}]
[null,null,null,null,"Dummy outturn allowed cost of overall debt (Nominal)",0,"Percentage",null,null,null,{"$f":"(1+K24)*(1+K25)-1","v":4.3702229745390397E-2},{"$f":"(1+L24)*(1+L25)-1","v":4.1851501534260649E-2},{"$f":"(1+M24)*(1+M25)-1","v":4.106295066787613E-2},{"$f":"(1+N24)*(1+N25)-1","v":4.1648220872334996E-2},{"$f":"(1+O24)*(1+O25)-1","v":4.268798551339037E-2}]
[]
[null,null,null,null,{"$f":" E$14","v":"Dummy extending trailing average interest cost"},0,"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$19","v":"Dummy Embedded debt interest cost"},{"$f":" F$19","v":0},{"$f":" G$19","v":"£m"},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dummy outturn debt allowance",null,"£m",{"$f":" SUM(J30:O30)","v":0},null,{"$f":" SUM(J28:J29)","v":0},0,0,0,0,0,0]
[]
["FD ALLOWANCE"]
[null,null,null,null,{"$f":"InpC!E49","v":"Notional % of 'new' debt over period "},{"$f":"InpC!F49","v":0.2},{"$f":"InpC!G49","v":"percentage"},null,null,null,{"$f":"$F$33","v":0.2},{"$f":"$F$33","v":0.2},0.2,0.2,0.2,{"$f":"InpR!P36","v":0}]
[null,null,null,null,{"$f":"InpR!E36","v":"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F36","v":0},{"$f":"InpR!G36","v":"percentage"},{"$f":"InpR!H36","v":0},{"$f":"InpR!I36","v":0},{"$f":"InpR!J36","v":0},{"$f":"InpR!K36","v":5.3E-3},{"$f":"InpR!L36","v":5.3E-3},{"$f":"InpR!M36","v":5.3E-3},{"$f":"InpR!N36","v":5.3E-3},{"$f":"InpR!O36","v":5.3E-3},{"$f":"P13","v":0}]
[null,null,null,null,"Allowed sector cost of new debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K34+(K8*K9)","v":5.3E-3},{"$f":"L34+(L8*L9)","v":5.3E-3},{"$f":"M34+(M8*M9)","v":5.3E-3},{"$f":"N34+(N8*N9)","v":5.3E-3},{"$f":"O34+(O8*O9)","v":5.3E-3}]
[null,null,null,null,{"$f":"InpR!E37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F37","v":0},{"$f":"InpR!G37","v":"percentage"},{"$f":"InpR!H37","v":0},{"$f":"InpR!I37","v":0},{"$f":"InpR!J37","v":0},{"$f":"InpR!K37","v":2.4199999999999999E-2},{"$f":"InpR!L37","v":2.4199999999999999E-2},{"$f":"InpR!M37","v":2.4199999999999999E-2},{"$f":"InpR!N37","v":2.4199999999999999E-2},{"$f":"InpR!O37","v":2.4199999999999999E-2},{"$f":"P33*P34","v":0}]
[null,null,null,null,"Allowed sector cost of embedded debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K36+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L36+(L8*L10)","v":2.4199999999999999E-2},{"$f":"M36+(M8*M10)","v":2.4199999999999999E-2},{"$f":"N36+(N8*N10)","v":2.4199999999999999E-2},{"$f":"O36+(O8*O10)","v":2.4199999999999999E-2}]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E84","v":"Dummy Notional debt"},{"$f":"'RCV and post 2020 investment'!F67","v":0},{"$f":"'RCV and post 2020 investment'!G67","v":"£m"},{"$f":"'RCV and post 2020 investment'!H84","v":0},{"$f":"'RCV and post 2020 investment'!I67","v":0},{"$f":"'RCV and post 2020 investment'!J67","v":0},{"$f":"'RCV and post 2020 investment'!K84","v":0},{"$f":"'RCV and post 2020 investment'!L84","v":0},{"$f":"'RCV and post 2020 investment'!M84","v":0},{"$f":"'RCV and post 2020 investment'!N84","v":0},{"$f":"'RCV and post 2020 investment'!O84","v":0}]
[null,null,null,null,"Dummy initial cost of debt allowance",null,"£m",null,{"$f":" I$14","v":0},null,{"$f":" (K38 * $K33 * K35) + (K38 * (1-$K33) * K37)","v":0},{"$f":" (L38 * $K33 * L35) + (L38 * (1-$K33) * L37)","v":0},0,0,0,{"$f":" (P38 * $F33 * P34) + (P38 * (1-$F33) * P36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P14","v":0}]
["RECONCILIATION ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P39-P40","v":0}]
[null,null,null,null,{"$f":" E$30","v":"Dummy outturn debt allowance"},{"$f":" F$30","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$39","v":"Dummy initial cost of debt allowance"},{"$f":" F$39","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Reconciliation (in-year values) - Dummy",null,"£m",{"$f":" SUM(J44:O44)","v":0},null,{"$f":"J42-J43","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$59","v":"PV base date"},{"$f":" InpC!F$59","v":"2025-03-31"},{"$f":" InpC!G$59","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$60","v":"Days in a year"},{"$f":" InpC!F$60","v":365},{"$f":" InpC!G$60","v":"days"}]
[null,null,null,null,{"$f":" Time!E$22","v":"Model Period END"},{"$f":" Time!F$22","v":0},{"$f":" Time!G$22","v":"date"},{"$f":" Time!H$22","v":"00:00:00"},{"$f":" Time!I$22","v":"00:00:00"},{"$f":" Time!J$22","v":"2020-03-31"},{"$f":" Time!K$22","v":"2021-03-31"},{"$f":" Time!L$22","v":"2022-03-31"},{"$f":" Time!M$22","v":"2023-03-31"},{"$f":" Time!N$22","v":"2024-03-31"},{"$f":" Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,"Years from valuation date - Dummy",null,"years",null,null,{"$f":"  ( ( J48 - $F46 ) / $F47 ) * -1","v":5.0027397260273974},4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[]
[null,null,null,null,{"$f":"InpC!E54","v":"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)"},{"$f":"InpC!F54","v":2.9600000000000001E-2},{"$f":"InpC!G54","v":"percentage"},null,null,null,{"$f":"$F$51","v":2.9600000000000001E-2},{"$f":"$F$51","v":2.9600000000000001E-2},2.9600000000000001E-2,2.9600000000000001E-2,2.9600000000000001E-2]
[null,null,null,null,{"$f":" E$49","v":"Years from valuation date - Dummy"},{"$f":" F$49","v":0},"years",0,0,5.0027397260273974,4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[null,null,null,null,"Discount factor - Dummy",null,"Factor",null,null,{"$f":" (1+$F51) ^J52","v":1.15711727614186},1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[]
[null,null,null,null,{"$f":" E$44","v":"Reconciliation (in-year values) - Dummy"},{"$f":" F$44","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$53","v":"Discount factor - Dummy"},{"$f":" F$53","v":0},"Factor",0,0,1.15711727614186,1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[null,null,null,null,"Discounted reconciliation (in-year values) Dummy",null,"£m",null,null,null,{"$f":"K56*K55","v":0},{"$f":"L56*L55","v":0},{"$f":"M56*M55","v":0},{"$f":"N56*N55","v":0},{"$f":"O56*O55","v":0}]
[]
[null,null,null,null,{"$f":" E$57","v":"Discounted reconciliation (in-year values) Dummy"},{"$f":" F$57","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Total value of reconciliation (31 March 2025 present values): Dummy",null,"£m",{"$f":"SUM(K59:O59)","v":0}]

{"sheet":"Output","index":14,"n_rows":24,"n_cols":16381,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Output"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J22","v":"2020-03-31"},{"$f":"Time!K22","v":"2021-03-31"},{"$f":"Time!L22","v":"2022-03-31"},{"$f":"Time!M22","v":"2023-03-31"},{"$f":"Time!N22","v":"2024-03-31"},{"$f":"Time!O22","v":"2025-03-31"},{"$f":"Time!P22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J58","v":"Pre Fcst"},{"$f":"Time!K58","v":"Forecast"},{"$f":"Time!L58","v":"Forecast"},{"$f":"Time!M58","v":"Forecast"},{"$f":"Time!N58","v":"Forecast"},{"$f":"Time!O58","v":"Forecast"},{"$f":"Time!P58","v":"Post-Fcst"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J86","v":2020},{"$f":"Time!K86","v":2021},{"$f":"Time!L86","v":2022},{"$f":"Time!M86","v":2023},{"$f":"Time!N86","v":2024},{"$f":"Time!O86","v":2025},{"$f":"Time!P86","v":2026}]
[null,null,null,null,null,"Constant","Unit","Total",null,{"$f":"Time!J5","v":1},{"$f":"Time!K5","v":2},{"$f":"Time!L5","v":3},{"$f":"Time!M5","v":4},{"$f":"Time!N5","v":5},{"$f":"Time!O5","v":6},{"$f":"Time!P5","v":7}]
[]
["Total revenue adjustments applied as part of PR24"]
[]
[null,null,null,null,"Outturn nominal weighted average cost of debt - Water resources",null,"%",null,null,null,{"$f":"'Water resources'!K26","v":4.3702229745390397E-2},{"$f":"'Water resources'!L26","v":4.1851501534260649E-2},{"$f":"'Water resources'!M26","v":4.106295066787613E-2},{"$f":"'Water resources'!N26","v":4.1648220872334996E-2},{"$f":"'Water resources'!O26","v":4.268798551339037E-2}]
[null,null,null,null,"Outturn nominal weighted average cost of debt - Water network plus",null,"%",null,null,null,{"$f":"'Water network +'!K26","v":4.3702229745390397E-2},{"$f":"'Water network +'!L26","v":4.1851501534260649E-2},{"$f":"'Water network +'!M26","v":4.106295066787613E-2},{"$f":"'Water network +'!N26","v":4.1648220872334996E-2},{"$f":"'Water network +'!O26","v":4.268798551339037E-2}]
[null,null,null,null,"Outturn nominal weighted average cost of debt - Wastewater network plus",null,"%",null,null,null,{"$f":"'Wastewater network +'!K26","v":4.3702229745390397E-2},{"$f":"'Wastewater network +'!L26","v":4.1851501534260649E-2},{"$f":"'Wastewater network +'!M26","v":4.106295066787613E-2},{"$f":"'Wastewater network +'!N26","v":4.1648220872334996E-2},{"$f":"'Wastewater network +'!O26","v":4.268798551339037E-2}]
[null,null,null,null,"Outturn nominal weighted average cost of debt - Bioresources",null,"%",null,null,null,{"$f":"Bioresources!K26","v":4.3702229745390397E-2},{"$f":"Bioresources!L26","v":4.1851501534260649E-2},{"$f":"Bioresources!M26","v":4.106295066787613E-2},{"$f":"Bioresources!N26","v":4.1648220872334996E-2},{"$f":"Bioresources!O26","v":4.268798551339037E-2}]
[null,null,null,null,"Outturn nominal weighted average cost of debt - Dummy",null,"%",null,null,null,{"$f":"Dummy!K26","v":4.3702229745390397E-2},{"$f":"Dummy!L26","v":4.1851501534260649E-2},{"$f":"Dummy!M26","v":4.106295066787613E-2},{"$f":"Dummy!N26","v":4.1648220872334996E-2},{"$f":"Dummy!O26","v":4.268798551339037E-2}]
[]
[null,null,null,null,"Revenue adjustment  from new debt reconciliation - Water resources",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"'Water resources'!K59","v":0.25659471287471036},{"$f":"'Water resources'!L59","v":0.10182861593440838},{"$f":"'Water resources'!M59","v":2.6129929544353399E-2},{"$f":"'Water resources'!N59","v":0.10266835724648164},{"$f":"'Water resources'!O59","v":0.24597393909912313}]
[null,null,null,null,"Revenue adjustment  from new debt reconciliation - Water network plus",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"'Water network +'!K59","v":2.030510375233999},{"$f":"'Water network +'!L59","v":0.73997037511770691},{"$f":"'Water network +'!M59","v":0.17209200267112995},{"$f":"'Water network +'!N59","v":0.60005937101344431},{"$f":"'Water network +'!O59","v":1.3386663867672617}]
[null,null,null,null,"Revenue adjustment  from new debt reconciliation - Wastewater network plus",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"'Wastewater network +'!K59","v":0},{"$f":"'Wastewater network +'!L59","v":0},{"$f":"'Wastewater network +'!M59","v":0},{"$f":"'Wastewater network +'!N59","v":0},{"$f":"'Wastewater network +'!O59","v":0}]
[null,null,null,null,"Revenue adjustment  from new debt reconciliation - Bioresources",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"Bioresources!K59","v":0},{"$f":"Bioresources!L59","v":0},{"$f":"Bioresources!M59","v":0},{"$f":"Bioresources!N59","v":0},{"$f":"Bioresources!O59","v":0}]
[null,null,null,null,"Revenue adjustment  from new debt reconciliation - Dummy",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"Dummy!K59","v":0},{"$f":"Dummy!L59","v":0},{"$f":"Dummy!M59","v":0},{"$f":"Dummy!N59","v":0},{"$f":"Dummy!O59","v":0}]
[]
[null,null,null,null,"Revenue adjustment  from cost of new debt reconciliation - (2020-25)",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"SUM(K15:K19)","v":2.2871050881087092},{"$f":"SUM(L15:L19)","v":0.84179899105211531},0.19822193221548334,0.70272772825992591,1.5846403258663848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue adjustment from cost of new debt reconciliation - TOTAL",null,{"$f":"SUM(K21:O21)","v":5.6144940655026181}]
[]
["END"]