{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Introduction","Pricing - Basic","Rep Schedule - Basic","Pricing - Advanced","Rep Schedule - Advanced","Exact Pricing","IRR Flow","Model Repay Schedule","Quick Cost Curve Calculator","Cost Structure Data","Graphs","MFI Breakeven Point","Bangladesh Wk Loan","Client Cost HIDE","Translations","References"],"not_rendered":{"charts":13,"images":2,"macros":1,"external_links":2,"defined_names":330,"comments":2,"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":"Introduction","index":0,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[[9,0,15,1],[16,0,19,1],[5,5,5,6],[7,4,7,6],[14,3,15,3],[18,3,19,3],[12,5,12,8],[11,5,11,7],[9,5,10,7]]}
[]
[null,null,null,null,null,null,null,null,"< --  Currency Symbol"]
[null,{"$f":"Translations!A116","v":"Calculating Transparent Prices"},null,null,null,null,null,null,null,null,null,null,null,"Additional Currency Info to add to bottom of dropdown"]
[null,{"$f":"IF(V5=TRUE,\"WARNING!!!!  This tool is NOT locked!!! Do not distribute! Click the PREPARE FOR DISTRIBUTION button to far-right\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,"Descrip","Symbol"]
[null,{"$f":"Translations!A112","v":"Version:"},{"$f":"TEXT(References!D13,\"0.00\")&\" \"&BetaVersion","v":"3.00 "},null,null,null,{"$f":"Translations!A114","v":"Promoting transparent pricing in the microfinance industry"},null,null,null,null,null,null,"Peso","P",null,null,null,null,null,null,{"$f":"DevMode","v":false}]
[null,{"$f":"Translations!A113","v":"Date:"},{"$f":"References!D14","v":"2015-07-20"},null,null,"www.mftransparency.org",null,null,null,null,null,null,null,"TZS","T\\Z\\S\\ "]
[null,{"$f":"Translations!A178","v":"Excel version:"},{"$f":"ExcelVersion","v":14.1},{"$f":"Translations!A111","v":"Developed by Chuck Waterfield (MicroFinance Transparency)"}]
[null,"Can use XIRR?",{"$f":"IF(UseXIRR,\"Yes\",\"No\")","v":"Yes"},{"$f":"Translations!A115","v":"For comments or questions, please email:"},"info@mftransparency.org",null,null,null,null,null,null,null,null,"INSTRUCTIONS:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adding a single symbol is simple"]
[{"$f":"IF(MacrosEnab=FALSE,Translations!A252,DevOk)","v":" "},null,null,{"$f":"Translations!A104","v":"Overview of this Tool:"},null,{"$f":"Translations!A254","v":"This is a very useful tool, once you understand the key concepts of pricing and learn how to use the tool properly"},null,null,null,null,null,null,null,"Adding multiple symbols, like EUR, must be done as follows E\\U\\R"]
[null,null,null,{"$f":"Translations!A105","v":"     This is a basic tool to help you understand the factors influencing the Effective Interest Rate (EIR) and the Annual Percentage Rate (APR) formulas used in the financial world to calculate comparative costs of different loan products."},null,null,null,null,null,null,null,null,null,"To have a space between the symbol and the amount, use the \\ sign followed by a space"]
[null,null,null,{"$f":"Translations!A106","v":"     We will continue to expand upon this tool in the near future, so please contact us for updates.  We are also very open to your suggestions on how we can improve this tool."},null,{"$f":"Translations!A255","v":"Click here to view our training materials and videos for using this tool."}]
[null,null,null,{"$f":"Translations!A107","v":"There are four main areas to this tool:"},null,{"$f":"Translations!A251","v":"Customization of the Workbook"}]
[null,null,1,{"$f":"Translations!A108","v":"     APR Calculator, Simple:  The Interest Rate Graph sheet and the Repayment Schedule sheet work together to allow you to enter basic loan conditions and calculate the APR for that loan product as well as see a number of other interesting cost calculations."},null,null,{"$f":"Translations!A242&IF(NOT(ISBLANK(ShowBasic)),TranHidden,TranVisible)","v":"The APR - Simple sheets are visible"}]
[null,null,2,{"$f":"Translations!A109","v":"     APR/EIR Calculator, Advanced: This section expands on the \"simple\" sheets, offering more options for pricing variables and calculating both the APR and the EIR of the loan.  It also includes an IRR FLOW visual for loans with 12 payments or less."},null,null,{"$f":"Translations!A245&IF(NOT(ISBLANK(ShowBasic)),TranHidden,TranVisible)","v":"The APR - Advanced sheets are visible"}]
[null,null,null,null,null,null,{"$f":"Translations!A246&IF(NOT(ISBLANK(ShowBasic)),TranHidden,TranVisible)","v":"The IRR Cash Flow sheet is visible"}]
[{"$f":"IF(MacrosEnab=FALSE,Translations!A253,DevOk)","v":" "},null,3,"   Exact Pricing Worksheet: This sheet can be used for more precise pricing an the Advanced Calculator Sheet.  It can also be use to modify the dates and amounts of all the data that generates the APR.  If you have a real repayment schedule, this worksheet will give the exacdt price of that loan.",null,null,"Exact Pricing Worksheet"]
[null,null,4,{"$f":"Translations!A209","v":"    Model Repayment Schedule:  This is an example of the information that an MFI should include in repayment schedules given to clients."},null,null,{"$f":"Translations!A247&IF(NOT(ISBLANK(ShowBasic)),TranHidden,TranVisible)","v":"The Model Repay Schedule sheet is visible"}]
[null,null,5,{"$f":"Translations!A110","v":"     Cost Structure Data:  The Cost Structure Data sheet allows you to enter a range of loan amounts and then estimate delivery and maintenance costs for each of those loans.  This data is then displayed in the Graphs sheet and is also used in the Breakeven Point sheet.  There is also a \"Quick Calculator\" that allows demonstration of the basic principles."},null,null,{"$f":"Translations!A249&IF(NOT(ISBLANK(ShowBasic)),TranHidden,TranVisible)","v":"The Cost Structure sheets are visible"}]
[null,null,null,null,null,null,{"$f":"Translations!A248&IF(NOT(ISBLANK(ShowBasic)),TranHidden,TranVisible)","v":"The Quick Cost Curve Calculator sheet is visible"}]
[null,null,6,{"$f":"Translations!A241","v":"Bangladesh Weekly Repayment Price Calculator: the most common loan product in Bangladesh charges flat interest, but provides multiple grace periods throughout the loan term, related to holidays.  This sheet allows the price to be calculated."},null,"x",{"$f":"Translations!A250&IF(NOT(ISBLANK(ShowBasic)),TranHidden,TranVisible)","v":"The Bangladesh Wk Loan sheet is visible"}]
[]
[null,null,null,"Development of this software was partially funded by Deutsche Bank and MicroNed"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Change Log"]
[null,null,2.0099999999999998,"Was rounding principle payment to two decimals on the Advanced calculation sheet.  This resulted in the last payment being off by a few cents and the APRs being off by a very small amount."]
[null,null,2.02,"Added manual discount rate test figure to IRR FLOW sheet"]
[null,null,null,"Modified VBA so that window would maximize on MAC OS"]
[null,null,2.0299999999999998,"Changed APR on ADVANCED sheet to show the \"exact APR\" based on XIRR in MANUAL mode; otherwise periodic assumption calculation"]
[null,null,null,"Correct \"number of days\" figure on bottom row of Advanced APR Sheet"]
[null,null,2.04,"add TRANSLATE button to show the translations sheet for input of user-defined languages"]
[null,null,null,"Improved to not show VALUE errors if XIRR function not available in this version of Excel"]
[null,null,2.0499999999999998,"Improvements to layout of the IRR FLOW sheet"]
[null,null,null,"Improvements to MODEL REPAYMENT SCHEDULE, including user-inputs for many cells"]
[null,null,2.06,"Correct format of TAX column on manual inputs of Advanced Repay Schedule"]
[null,null,2.0699999999999998,"Change Excel version to numeric format so it would work in French language Excel"]
[null,null,2.1,"Add Monthly Equivalent Interest Rate"]
[null,null,null,"Translated \"breakeven point\" calculation page"]
[null,null,null,"Corrected pop-up help on on-going insurance input cell"]
[null,null,2.2000000000000002,"Improved Mac compatiblity, including version number testing and window sizing"]
[null,null,null,"Refinements to IRR Flow sheet"]
[null,null,null,"Disable IRR if irregular payments, forcing use of XIRR"]
[null,null,null,"Added numeric data validation on input cells on ADVANCED sheet to avoid problems with COMMAS for decimal points"]
[null,null,2.21,"Correct input validation on upfront insurance percent input cell, advanced sheet"]
[null,null,null,"Added Portuguese Translation"]
[null,null,2.2200000000000002,"Added user-option to hide certain sheet sections using input cells on right of INTRO sheet"]
[null,null,2.23,"Added links for training videos and websites"]
[null,null,3,"Added the Exact Pricing Worksheet"]

{"sheet":"Pricing - Basic","index":1,"n_rows":42,"n_cols":7,"rows_kept":42,"cut":false,"hidden":false,"merged":[[18,3,18,6],[15,0,15,1],[22,1,22,7]]}
[null,{"$f":"Translations!A180","v":"Calculation of APR based on Loan Conditions and Pricing -- SIMPLE APPROACH"}]
[]
[null,{"$f":"'Pricing - Advanced'!B3","v":"Basic Loan Conditions"}]
[null,{"$f":"'Pricing - Advanced'!B4","v":"Loan Amount:"},1000]
[null,{"$f":"'Pricing - Advanced'!B5","v":"Term & Repay Freq."},12,"Months"]
[]
[null,{"$f":"'Pricing - Advanced'!B9","v":"Loan Pricing"},"Inputs","Incremental Cost","APR",null,"Factor"]
[null,{"$f":"Translations!A182","v":"Interest Method"},"Balance"]
[null,{"$f":"Translations!A183","v":"Annual Interest Rate (%)"},0.12,null,{"$f":"'Rep Schedule - Basic'!I127","v":0.12000390276105311},null,{"$f":"IF($C$9>0,E9/$C$9,\"-\")","v":1.0000325230087759}]
[null,{"$f":"Translations!A184","v":"Up-front Fee (%)"},null,{"$f":"E10-E9","v":0},{"$f":"'Rep Schedule - Basic'!J127","v":0.12000390276105311},null,{"$f":"IF($C$9>0,E10/$C$9,\"-\")","v":1.0000325230087759}]
[null,{"$f":"Translations!A185","v":"Value-Added Tax (%)"},null,{"$f":"E11-E10","v":0},{"$f":"'Rep Schedule - Basic'!K127","v":0.12000390276105311},null,{"$f":"IF($C$9>0,E11/$C$9,\"-\")","v":1.0000325230087759}]
[null,{"$f":"'Pricing - Advanced'!B20","v":"Security Deposit (%)"},null,{"$f":"E12-E11","v":0},{"$f":"'Rep Schedule - Basic'!P127","v":0.12000390276105311},null,{"$f":"IF($C$9>0,E12/$C$9,\"-\")","v":1.0000325230087759}]
[null,{"$f":"'Pricing - Advanced'!B22","v":"Interest Paid on Deposit (%)"},null,{"$f":"IF(ISERR(D12),\"Int Rate Pd is too high to calculate\",\".\")","v":"."}]
[]
[null,{"$f":"'Pricing - Advanced'!L18","v":"Total Financial Cost to the Client"}]
[{"$f":"'Pricing - Advanced'!L19","v":"Total Cost (less Sec.Dep. int):"},null,{"$f":"('Rep Schedule - Basic'!$E$127+'Rep Schedule - Basic'!$G$127+'Rep Schedule - Basic'!$H$127)","v":65.002199999999988},{"$f":"Translations!A81&C5&\" \"&D5","v":"in12 Months"}]
[null,{"$f":"Translations!A186","v":"Annualized"},{"$f":"('Rep Schedule - Basic'!$E$127+'Rep Schedule - Basic'!$G$127+'Rep Schedule - Basic'!$H$127)*IF(D5=\"Weeks\",52,12)/C5","v":65.002199999999988},{"$f":"Translations!A83","v":"in 1 year"}]
[]
[null,{"$f":"'Pricing - Advanced'!L20","v":"Avg net loan balance:"},{"$f":"'Rep Schedule - Basic'!U127/'Pricing - Basic'!C5","v":541.68500000000006},{"$f":"TEXT(C42,\"00%\")&\" \"&Translations!A89","v":"54% of original loan amount"}]
[null,{"$f":"Translations!A187","v":"This is the amount the client has to invest in her business"}]
[]
[null,{"$f":"'Pricing - Advanced'!L21","v":"Client Breakeven Point:"},{"$f":"C19/(C17-'Rep Schedule - Basic'!M127)*12","v":100.00000000000003},"Months"]
[null,{"$f":"Translations!A188","v":"The month when the total loan cost equals the avg loan balance"}]
[]
[null,{"$f":"Translations!A189","v":"Amount of Time with Negative Net Balance"}]
[null,{"$f":"D5&\":\"","v":"Months:"},{"$f":"IF('Rep Schedule - Basic'!T127>0,'Rep Schedule - Basic'!T127+1,0)","v":0}]
[null,{"$f":"Translations!A92&\":\"","v":"% of loan term:"},{"$f":"IF(C5>0,C26/C5,\"\")","v":0}]
[]
[]
[null,{"$f":"Translations!A190","v":"Note: This SIMPLE APPROACH allows only a few basic inputs and makes assumptions on other factors.  This sheet should only be used for experimentation and learning, not for actual calculation"}]
[null,{"$f":"Translations!A191","v":"           of prices of actual loan products.   To study an actual loan product, use the ADVANCED sheet later in this workbook."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Seed number for IRR",0.01,"Try changing this if APR does not calculate properly.  The default figure for this should be 0.01"]
[null,null,{"$f":"C19/C4","v":0.54168500000000008}]

{"sheet":"Rep Schedule - Basic","index":2,"n_rows":177,"n_cols":28,"rows_kept":177,"cut":false,"hidden":false,"merged":[[3,2,3,9],[3,11,3,15],[3,22,4,22],[3,17,4,17],[3,16,4,16],[3,18,4,18],[3,19,4,19],[3,20,4,20]]}
[null,"RepSched",null,{"$f":"TRUE","v":true}]
[null,null,"Repayment Schedule  - SIMPLE APPROACH"]
[null,null,{"$f":"'Rep Schedule - Advanced'!H1","v":"The following table shows the repayment schedule and cashflow for the loan given the conditions indicated on the companion sheet with the Interest Rate Graph."}]
[null,null,{"$f":"'Rep Schedule - Advanced'!G4","v":"Loan Cost and Cashflow"},null,null,null,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!X4","v":"Security Deposit"},null,null,null,null,"Int Charged to:","Savings Balance","Cash Balance","Negative Balance","Cum Balance",null,"Active Row?"]
[null,{"$f":"'Rep Schedule - Advanced'!B5","v":"Period #"},{"$f":"'Rep Schedule - Advanced'!J5","v":"Balance"},{"$f":"'Rep Schedule - Advanced'!H5","v":"Principal Paid"},{"$f":"'Rep Schedule - Advanced'!K5","v":"Interest Paid"},"Indexing",{"$f":"'Rep Schedule - Advanced'!N5","v":"Fees Paid"},{"$f":"'Rep Schedule - Advanced'!U5","v":"Taxes"},{"$f":"'Rep Schedule - Advanced'!M5","v":"Cashflow incl. Interest"},{"$f":"'Rep Schedule - Advanced'!P5","v":"Cashflow incl. Fees"},{"$f":"'Rep Schedule - Advanced'!W5","v":"Cashflow Incl. Taxes"},{"$f":"'Rep Schedule - Advanced'!X5","v":"Security Deposit"},{"$f":"'Rep Schedule - Advanced'!Y5","v":"Interest Paid"},{"$f":"'Rep Schedule - Advanced'!Z5","v":"Deposit Withdr."},{"$f":"'Rep Schedule - Advanced'!AB5","v":"Deposit Balance"},{"$f":"'Rep Schedule - Advanced'!AC5","v":"Cashflow incl. Sec.Dep."},null,null,null,null,null,null,null,{"$f":"J127/INDEX('Client Cost HIDE'!E164:E166,'Client Cost HIDE'!A164)","v":1.0000325230087759E-2},"opportunity cost"]
[null,0,{"$f":"+'Client Cost HIDE'!B12","v":1000},null,null,null,{"$f":"IF('Client Cost HIDE'!C30<1,C6*'Client Cost HIDE'!C30,'Client Cost HIDE'!C30)+IF('Client Cost HIDE'!C31<1,C6*'Client Cost HIDE'!C31,'Client Cost HIDE'!C31)","v":0},{"$f":"SUM(E6:G6)*'Client Cost HIDE'!$B$28","v":0},{"$f":"C6","v":1000},{"$f":"+C6-G6","v":1000},{"$f":"+C6-G6-H6","v":1000},{"$f":"IF('Client Cost HIDE'!C38<1,C6*'Client Cost HIDE'!C38,'Client Cost HIDE'!C38)","v":0},null,null,{"$f":"+L6","v":0},{"$f":"+K6-L6+N6","v":1000},{"$f":"C6","v":1000},{"$f":"IF(O6>0,O6,NA())","v":{"$error":"#N/A"}},{"$f":"C6-G6-O6","v":1000},{"$f":"IF(AND(S6<0,B6<=term),1,0)","v":0},{"$f":"S6","v":1000},null,"x",null,null,null,"for period","accruals"]
[null,1,{"$f":"IF(C6-D7>1,ROUND(+C6-D7,2),0)","v":916.67},{"$f":"IF(AND(B7>='Client Cost HIDE'!$D$152,B7<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B7-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B7,C6<1),0,AB7)","v":10},{"$f":"IF(indexing,D7*(1+'Client Cost HIDE'!$B$175)^(B7-$B$6)-D7,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D7,IF(C6>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E7:G7)*'Client Cost HIDE'!$B$28","v":0},{"$f":"-D7-E7-F7","v":-93.333333333333329},{"$f":"-D7-E7-F7-G7","v":-93.333333333333329},{"$f":"-D7-E7-F7-G7-H7","v":-93.333333333333329},{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D7,IF(C7>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O6>0,O6*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B7,O6+L7+M7,0)","v":0},{"$f":"+O6+L7+M7-N7","v":0},-93.333333333333329,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q6,'Rep Schedule - Basic'!C7)","v":916.67},{"$error":"#N/A"},{"$f":"IF(C7=0,0,C7-SUM($G$6:G7)-O6)","v":916.67},0,{"$f":"U6+S7","v":1916.67},null,"x",null,null,null,{"$f":"IF(C6>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C6,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":10},{"$f":"IF(B7>'Client Cost HIDE'!$B$22,AA7,0)","v":10}]
[null,2,833.34,{"$f":"IF(AND(B8>='Client Cost HIDE'!$D$152,B8<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B8-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B8,C7<1),0,AB8)","v":9.1666999999999987},{"$f":"IF(indexing,D8*(1+'Client Cost HIDE'!$B$175)^(B8-$B$6)-D8,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D8,IF(C7>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E8:G8)*'Client Cost HIDE'!$B$28","v":0},-92.500033333333334,-92.500033333333334,-92.500033333333334,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D8,IF(C8>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O7>0,O7*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B8,O7+L8+M8,0)","v":0},0,-92.500033333333334,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q7,'Rep Schedule - Basic'!C8)","v":833.34},{"$error":"#N/A"},{"$f":"IF(C8=0,0,C8-SUM($G$6:G8)-O7)","v":833.34},0,2750.01,null,{"$f":"IF(B8<=term,\"x\",TRUE)","v":"x"},null,null,null,{"$f":"IF(C7>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C7,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":9.1667000000000005},{"$f":"IF(B8>'Client Cost HIDE'!$B$22,AA8,0)+AB7-E7","v":9.1666999999999987}]
[null,3,750.01,{"$f":"IF(AND(B9>='Client Cost HIDE'!$D$152,B9<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B9-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B9,C8<1),0,AB9)","v":8.333400000000001},{"$f":"IF(indexing,D9*(1+'Client Cost HIDE'!$B$175)^(B9-$B$6)-D9,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D9,IF(C8>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E9:G9)*'Client Cost HIDE'!$B$28","v":0},-91.666733333333326,-91.666733333333326,-91.666733333333326,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D9,IF(C9>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O8>0,O8*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B9,O8+L9+M9,0)","v":0},0,-91.666733333333326,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q8,'Rep Schedule - Basic'!C9)","v":750.01},{"$error":"#N/A"},{"$f":"IF(C9=0,0,C9-SUM($G$6:G9)-O8)","v":750.01},0,3500.0200000000004,null,"x",null,null,null,{"$f":"IF(C8>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C8,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":8.333400000000001},{"$f":"IF(B9>'Client Cost HIDE'!$B$22,AA9,0)+AB8-E8","v":8.333400000000001}]
[null,4,666.68,{"$f":"IF(AND(B10>='Client Cost HIDE'!$D$152,B10<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B10-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B10,C9<1),0,AB10)","v":7.5000999999999998},{"$f":"IF(indexing,D10*(1+'Client Cost HIDE'!$B$175)^(B10-$B$6)-D10,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D10,IF(C9>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E10:G10)*'Client Cost HIDE'!$B$28","v":0},-90.833433333333332,-90.833433333333332,-90.833433333333332,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D10,IF(C10>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O9>0,O9*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B10,O9+L10+M10,0)","v":0},0,-90.833433333333332,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q9,'Rep Schedule - Basic'!C10)","v":666.68},{"$error":"#N/A"},{"$f":"IF(C10=0,0,C10-SUM($G$6:G10)-O9)","v":666.68},0,4166.7000000000007,null,"x",null,null,null,{"$f":"IF(C9>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C9,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":7.5000999999999998},{"$f":"IF(B10>'Client Cost HIDE'!$B$22,AA10,0)+AB9-E9","v":7.5000999999999998}]
[null,5,583.35,{"$f":"IF(AND(B11>='Client Cost HIDE'!$D$152,B11<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B11-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B11,C10<1),0,AB11)","v":6.6667999999999985},{"$f":"IF(indexing,D11*(1+'Client Cost HIDE'!$B$175)^(B11-$B$6)-D11,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D11,IF(C10>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E11:G11)*'Client Cost HIDE'!$B$28","v":0},-90.000133333333324,-90.000133333333324,-90.000133333333324,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D11,IF(C11>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O10>0,O10*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B11,O10+L11+M11,0)","v":0},0,-90.000133333333324,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q10,'Rep Schedule - Basic'!C11)","v":583.35},{"$error":"#N/A"},{"$f":"IF(C11=0,0,C11-SUM($G$6:G11)-O10)","v":583.35},0,4750.0500000000011,null,"x",null,null,null,{"$f":"IF(C10>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C10,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":6.6667999999999994},{"$f":"IF(B11>'Client Cost HIDE'!$B$22,AA11,0)+AB10-E10","v":6.6667999999999985}]
[null,6,500.02,{"$f":"IF(AND(B12>='Client Cost HIDE'!$D$152,B12<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B12-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B12,C11<1),0,AB12)","v":5.8335000000000008},{"$f":"IF(indexing,D12*(1+'Client Cost HIDE'!$B$175)^(B12-$B$6)-D12,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D12,IF(C11>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E12:G12)*'Client Cost HIDE'!$B$28","v":0},-89.166833333333329,-89.166833333333329,-89.166833333333329,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D12,IF(C12>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O11>0,O11*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B12,O11+L12+M12,0)","v":0},0,-89.166833333333329,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q11,'Rep Schedule - Basic'!C12)","v":500.02},{"$error":"#N/A"},{"$f":"IF(C12=0,0,C12-SUM($G$6:G12)-O11)","v":500.02},0,5250.0700000000015,null,"x",null,null,null,{"$f":"IF(C11>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C11,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":5.8334999999999999},{"$f":"IF(B12>'Client Cost HIDE'!$B$22,AA12,0)+AB11-E11","v":5.8335000000000008}]
[null,7,416.69,{"$f":"IF(AND(B13>='Client Cost HIDE'!$D$152,B13<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B13-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B13,C12<1),0,AB13)","v":5.0001999999999995},{"$f":"IF(indexing,D13*(1+'Client Cost HIDE'!$B$175)^(B13-$B$6)-D13,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D13,IF(C12>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E13:G13)*'Client Cost HIDE'!$B$28","v":0},-88.333533333333321,-88.333533333333321,-88.333533333333321,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D13,IF(C13>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O12>0,O12*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B13,O12+L13+M13,0)","v":0},0,-88.333533333333321,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q12,'Rep Schedule - Basic'!C13)","v":416.69},{"$error":"#N/A"},{"$f":"IF(C13=0,0,C13-SUM($G$6:G13)-O12)","v":416.69},0,5666.7600000000011,null,"x",null,null,null,{"$f":"IF(C12>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C12,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":5.0001999999999995},{"$f":"IF(B13>'Client Cost HIDE'!$B$22,AA13,0)+AB12-E12","v":5.0001999999999995}]
[null,8,333.36,{"$f":"IF(AND(B14>='Client Cost HIDE'!$D$152,B14<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B14-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B14,C13<1),0,AB14)","v":4.1669},{"$f":"IF(indexing,D14*(1+'Client Cost HIDE'!$B$175)^(B14-$B$6)-D14,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D14,IF(C13>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E14:G14)*'Client Cost HIDE'!$B$28","v":0},-87.500233333333327,-87.500233333333327,-87.500233333333327,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D14,IF(C14>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O13>0,O13*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B14,O13+L14+M14,0)","v":0},0,-87.500233333333327,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q13,'Rep Schedule - Basic'!C14)","v":333.36},{"$error":"#N/A"},{"$f":"IF(C14=0,0,C14-SUM($G$6:G14)-O13)","v":333.36},0,6000.1200000000008,null,"x",null,null,null,{"$f":"IF(C13>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C13,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":4.1669},{"$f":"IF(B14>'Client Cost HIDE'!$B$22,AA14,0)+AB13-E13","v":4.1669}]
[null,9,250.03,{"$f":"IF(AND(B15>='Client Cost HIDE'!$D$152,B15<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B15-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B15,C14<1),0,AB15)","v":3.3336000000000006},{"$f":"IF(indexing,D15*(1+'Client Cost HIDE'!$B$175)^(B15-$B$6)-D15,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D15,IF(C14>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E15:G15)*'Client Cost HIDE'!$B$28","v":0},-86.666933333333333,-86.666933333333333,-86.666933333333333,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D15,IF(C15>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O14>0,O14*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B15,O14+L15+M15,0)","v":0},0,-86.666933333333333,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q14,'Rep Schedule - Basic'!C15)","v":250.03},{"$error":"#N/A"},{"$f":"IF(C15=0,0,C15-SUM($G$6:G15)-O14)","v":250.03},0,6250.1500000000005,null,"x",null,null,null,{"$f":"IF(C14>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C14,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":3.3336000000000001},{"$f":"IF(B15>'Client Cost HIDE'!$B$22,AA15,0)+AB14-E14","v":3.3336000000000006}]
[null,10,166.7,{"$f":"IF(AND(B16>='Client Cost HIDE'!$D$152,B16<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B16-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B16,C15<1),0,AB16)","v":2.5003000000000002},{"$f":"IF(indexing,D16*(1+'Client Cost HIDE'!$B$175)^(B16-$B$6)-D16,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D16,IF(C15>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E16:G16)*'Client Cost HIDE'!$B$28","v":0},-85.833633333333324,-85.833633333333324,-85.833633333333324,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D16,IF(C16>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O15>0,O15*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B16,O15+L16+M16,0)","v":0},0,-85.833633333333324,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q15,'Rep Schedule - Basic'!C16)","v":166.7},{"$error":"#N/A"},{"$f":"IF(C16=0,0,C16-SUM($G$6:G16)-O15)","v":166.7},0,6416.85,null,"x",null,null,null,{"$f":"IF(C15>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C15,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":2.5003000000000002},{"$f":"IF(B16>'Client Cost HIDE'!$B$22,AA16,0)+AB15-E15","v":2.5003000000000002}]
[null,11,83.37,{"$f":"IF(AND(B17>='Client Cost HIDE'!$D$152,B17<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B17-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B17,C16<1),0,AB17)","v":1.6669999999999998},{"$f":"IF(indexing,D17*(1+'Client Cost HIDE'!$B$175)^(B17-$B$6)-D17,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D17,IF(C16>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E17:G17)*'Client Cost HIDE'!$B$28","v":0},-85.00033333333333,-85.00033333333333,-85.00033333333333,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D17,IF(C17>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O16>0,O16*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B17,O16+L17+M17,0)","v":0},0,-85.00033333333333,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q16,'Rep Schedule - Basic'!C17)","v":83.37},{"$error":"#N/A"},{"$f":"IF(C17=0,0,C17-SUM($G$6:G17)-O16)","v":83.37},0,6500.22,null,"x",null,null,null,{"$f":"IF(C16>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C16,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":1.6669999999999998},{"$f":"IF(B17>'Client Cost HIDE'!$B$22,AA17,0)+AB16-E16","v":1.6669999999999998}]
[null,12,0,{"$f":"IF(AND(B18>='Client Cost HIDE'!$D$152,B18<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B18-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":83.333333333333329},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B18,C17<1),0,AB18)","v":0.83370000000000033},{"$f":"IF(indexing,D18*(1+'Client Cost HIDE'!$B$175)^(B18-$B$6)-D18,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D18,IF(C17>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E18:G18)*'Client Cost HIDE'!$B$28","v":0},-84.167033333333336,-84.167033333333336,-84.167033333333336,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D18,IF(C18>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O17>0,O17*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B18,O17+L18+M18,0)","v":0},0,-84.167033333333336,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q17,'Rep Schedule - Basic'!C18)","v":0},{"$error":"#N/A"},{"$f":"IF(C18=0,0,C18-SUM($G$6:G18)-O17)","v":0},0,6500.22,null,"x",null,null,null,{"$f":"IF(C17>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C17,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0.83370000000000011},{"$f":"IF(B18>'Client Cost HIDE'!$B$22,AA18,0)+AB17-E17","v":0.83370000000000033}]
[null,13,0,{"$f":"IF(AND(B19>='Client Cost HIDE'!$D$152,B19<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B19-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B19,C18<1),0,AB19)","v":0},{"$f":"IF(indexing,D19*(1+'Client Cost HIDE'!$B$175)^(B19-$B$6)-D19,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D19,IF(C18>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E19:G19)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D19,IF(C19>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O18>0,O18*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B19,O18+L19+M19,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q18,'Rep Schedule - Basic'!C19)","v":0},{"$error":"#N/A"},{"$f":"IF(C19=0,0,C19-SUM($G$6:G19)-O18)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C18>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C18,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B19>'Client Cost HIDE'!$B$22,AA19,0)+AB18-E18","v":0}]
[null,14,0,{"$f":"IF(AND(B20>='Client Cost HIDE'!$D$152,B20<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B20-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B20,C19<1),0,AB20)","v":0},{"$f":"IF(indexing,D20*(1+'Client Cost HIDE'!$B$175)^(B20-$B$6)-D20,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D20,IF(C19>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E20:G20)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D20,IF(C20>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O19>0,O19*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B20,O19+L20+M20,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q19,'Rep Schedule - Basic'!C20)","v":0},{"$error":"#N/A"},{"$f":"IF(C20=0,0,C20-SUM($G$6:G20)-O19)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C19>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C19,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B20>'Client Cost HIDE'!$B$22,AA20,0)+AB19-E19","v":0}]
[null,15,0,{"$f":"IF(AND(B21>='Client Cost HIDE'!$D$152,B21<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B21-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B21,C20<1),0,AB21)","v":0},{"$f":"IF(indexing,D21*(1+'Client Cost HIDE'!$B$175)^(B21-$B$6)-D21,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D21,IF(C20>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E21:G21)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D21,IF(C21>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O20>0,O20*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B21,O20+L21+M21,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q20,'Rep Schedule - Basic'!C21)","v":0},{"$error":"#N/A"},{"$f":"IF(C21=0,0,C21-SUM($G$6:G21)-O20)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C20>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C20,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B21>'Client Cost HIDE'!$B$22,AA21,0)+AB20-E20","v":0}]
[null,16,0,{"$f":"IF(AND(B22>='Client Cost HIDE'!$D$152,B22<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B22-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B22,C21<1),0,AB22)","v":0},{"$f":"IF(indexing,D22*(1+'Client Cost HIDE'!$B$175)^(B22-$B$6)-D22,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D22,IF(C21>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E22:G22)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D22,IF(C22>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O21>0,O21*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B22,O21+L22+M22,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q21,'Rep Schedule - Basic'!C22)","v":0},{"$error":"#N/A"},{"$f":"IF(C22=0,0,C22-SUM($G$6:G22)-O21)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C21>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C21,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B22>'Client Cost HIDE'!$B$22,AA22,0)+AB21-E21","v":0}]
[null,17,0,{"$f":"IF(AND(B23>='Client Cost HIDE'!$D$152,B23<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B23-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B23,C22<1),0,AB23)","v":0},{"$f":"IF(indexing,D23*(1+'Client Cost HIDE'!$B$175)^(B23-$B$6)-D23,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D23,IF(C22>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E23:G23)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D23,IF(C23>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O22>0,O22*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B23,O22+L23+M23,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q22,'Rep Schedule - Basic'!C23)","v":0},{"$error":"#N/A"},{"$f":"IF(C23=0,0,C23-SUM($G$6:G23)-O22)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C22>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C22,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B23>'Client Cost HIDE'!$B$22,AA23,0)+AB22-E22","v":0}]
[null,18,0,{"$f":"IF(AND(B24>='Client Cost HIDE'!$D$152,B24<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B24-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B24,C23<1),0,AB24)","v":0},{"$f":"IF(indexing,D24*(1+'Client Cost HIDE'!$B$175)^(B24-$B$6)-D24,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D24,IF(C23>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E24:G24)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D24,IF(C24>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O23>0,O23*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B24,O23+L24+M24,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q23,'Rep Schedule - Basic'!C24)","v":0},{"$error":"#N/A"},{"$f":"IF(C24=0,0,C24-SUM($G$6:G24)-O23)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C23>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C23,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B24>'Client Cost HIDE'!$B$22,AA24,0)+AB23-E23","v":0}]
[null,19,0,{"$f":"IF(AND(B25>='Client Cost HIDE'!$D$152,B25<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B25-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B25,C24<1),0,AB25)","v":0},{"$f":"IF(indexing,D25*(1+'Client Cost HIDE'!$B$175)^(B25-$B$6)-D25,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D25,IF(C24>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E25:G25)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D25,IF(C25>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O24>0,O24*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B25,O24+L25+M25,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q24,'Rep Schedule - Basic'!C25)","v":0},{"$error":"#N/A"},{"$f":"IF(C25=0,0,C25-SUM($G$6:G25)-O24)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C24>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C24,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B25>'Client Cost HIDE'!$B$22,AA25,0)+AB24-E24","v":0}]
[null,20,0,{"$f":"IF(AND(B26>='Client Cost HIDE'!$D$152,B26<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B26-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B26,C25<1),0,AB26)","v":0},{"$f":"IF(indexing,D26*(1+'Client Cost HIDE'!$B$175)^(B26-$B$6)-D26,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D26,IF(C25>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E26:G26)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D26,IF(C26>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O25>0,O25*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B26,O25+L26+M26,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q25,'Rep Schedule - Basic'!C26)","v":0},{"$error":"#N/A"},{"$f":"IF(C26=0,0,C26-SUM($G$6:G26)-O25)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C25>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C25,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B26>'Client Cost HIDE'!$B$22,AA26,0)+AB25-E25","v":0}]
[null,21,0,{"$f":"IF(AND(B27>='Client Cost HIDE'!$D$152,B27<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B27-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B27,C26<1),0,AB27)","v":0},{"$f":"IF(indexing,D27*(1+'Client Cost HIDE'!$B$175)^(B27-$B$6)-D27,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D27,IF(C26>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E27:G27)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D27,IF(C27>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O26>0,O26*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B27,O26+L27+M27,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q26,'Rep Schedule - Basic'!C27)","v":0},{"$error":"#N/A"},{"$f":"IF(C27=0,0,C27-SUM($G$6:G27)-O26)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C26>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C26,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B27>'Client Cost HIDE'!$B$22,AA27,0)+AB26-E26","v":0}]
[null,22,0,{"$f":"IF(AND(B28>='Client Cost HIDE'!$D$152,B28<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B28-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B28,C27<1),0,AB28)","v":0},{"$f":"IF(indexing,D28*(1+'Client Cost HIDE'!$B$175)^(B28-$B$6)-D28,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D28,IF(C27>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E28:G28)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D28,IF(C28>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O27>0,O27*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B28,O27+L28+M28,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q27,'Rep Schedule - Basic'!C28)","v":0},{"$error":"#N/A"},{"$f":"IF(C28=0,0,C28-SUM($G$6:G28)-O27)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C27>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C27,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B28>'Client Cost HIDE'!$B$22,AA28,0)+AB27-E27","v":0}]
[null,23,0,{"$f":"IF(AND(B29>='Client Cost HIDE'!$D$152,B29<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B29-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B29,C28<1),0,AB29)","v":0},{"$f":"IF(indexing,D29*(1+'Client Cost HIDE'!$B$175)^(B29-$B$6)-D29,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D29,IF(C28>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E29:G29)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D29,IF(C29>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O28>0,O28*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B29,O28+L29+M29,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q28,'Rep Schedule - Basic'!C29)","v":0},{"$error":"#N/A"},{"$f":"IF(C29=0,0,C29-SUM($G$6:G29)-O28)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C28>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C28,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B29>'Client Cost HIDE'!$B$22,AA29,0)+AB28-E28","v":0}]
[null,24,0,{"$f":"IF(AND(B30>='Client Cost HIDE'!$D$152,B30<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B30-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B30,C29<1),0,AB30)","v":0},{"$f":"IF(indexing,D30*(1+'Client Cost HIDE'!$B$175)^(B30-$B$6)-D30,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D30,IF(C29>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E30:G30)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D30,IF(C30>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O29>0,O29*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B30,O29+L30+M30,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q29,'Rep Schedule - Basic'!C30)","v":0},{"$error":"#N/A"},{"$f":"IF(C30=0,0,C30-SUM($G$6:G30)-O29)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C29>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C29,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B30>'Client Cost HIDE'!$B$22,AA30,0)+AB29-E29","v":0}]
[null,25,0,{"$f":"IF(AND(B31>='Client Cost HIDE'!$D$152,B31<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B31-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B31,C30<1),0,AB31)","v":0},{"$f":"IF(indexing,D31*(1+'Client Cost HIDE'!$B$175)^(B31-$B$6)-D31,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D31,IF(C30>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E31:G31)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D31,IF(C31>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O30>0,O30*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B31,O30+L31+M31,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q30,'Rep Schedule - Basic'!C31)","v":0},{"$error":"#N/A"},{"$f":"IF(C31=0,0,C31-SUM($G$6:G31)-O30)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C30>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C30,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B31>'Client Cost HIDE'!$B$22,AA31,0)+AB30-E30","v":0}]
[null,26,0,{"$f":"IF(AND(B32>='Client Cost HIDE'!$D$152,B32<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B32-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B32,C31<1),0,AB32)","v":0},{"$f":"IF(indexing,D32*(1+'Client Cost HIDE'!$B$175)^(B32-$B$6)-D32,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D32,IF(C31>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E32:G32)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D32,IF(C32>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O31>0,O31*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B32,O31+L32+M32,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q31,'Rep Schedule - Basic'!C32)","v":0},{"$error":"#N/A"},{"$f":"IF(C32=0,0,C32-SUM($G$6:G32)-O31)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C31>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C31,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B32>'Client Cost HIDE'!$B$22,AA32,0)+AB31-E31","v":0}]
[null,27,0,{"$f":"IF(AND(B33>='Client Cost HIDE'!$D$152,B33<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B33-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B33,C32<1),0,AB33)","v":0},{"$f":"IF(indexing,D33*(1+'Client Cost HIDE'!$B$175)^(B33-$B$6)-D33,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D33,IF(C32>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E33:G33)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D33,IF(C33>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O32>0,O32*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B33,O32+L33+M33,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q32,'Rep Schedule - Basic'!C33)","v":0},{"$error":"#N/A"},{"$f":"IF(C33=0,0,C33-SUM($G$6:G33)-O32)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C32>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C32,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B33>'Client Cost HIDE'!$B$22,AA33,0)+AB32-E32","v":0}]
[null,28,0,{"$f":"IF(AND(B34>='Client Cost HIDE'!$D$152,B34<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B34-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B34,C33<1),0,AB34)","v":0},{"$f":"IF(indexing,D34*(1+'Client Cost HIDE'!$B$175)^(B34-$B$6)-D34,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D34,IF(C33>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E34:G34)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D34,IF(C34>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O33>0,O33*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B34,O33+L34+M34,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q33,'Rep Schedule - Basic'!C34)","v":0},{"$error":"#N/A"},{"$f":"IF(C34=0,0,C34-SUM($G$6:G34)-O33)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C33>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C33,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B34>'Client Cost HIDE'!$B$22,AA34,0)+AB33-E33","v":0}]
[null,29,0,{"$f":"IF(AND(B35>='Client Cost HIDE'!$D$152,B35<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B35-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B35,C34<1),0,AB35)","v":0},{"$f":"IF(indexing,D35*(1+'Client Cost HIDE'!$B$175)^(B35-$B$6)-D35,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D35,IF(C34>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E35:G35)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D35,IF(C35>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O34>0,O34*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B35,O34+L35+M35,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q34,'Rep Schedule - Basic'!C35)","v":0},{"$error":"#N/A"},{"$f":"IF(C35=0,0,C35-SUM($G$6:G35)-O34)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C34>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C34,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B35>'Client Cost HIDE'!$B$22,AA35,0)+AB34-E34","v":0}]
[null,30,0,{"$f":"IF(AND(B36>='Client Cost HIDE'!$D$152,B36<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B36-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B36,C35<1),0,AB36)","v":0},{"$f":"IF(indexing,D36*(1+'Client Cost HIDE'!$B$175)^(B36-$B$6)-D36,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D36,IF(C35>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E36:G36)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D36,IF(C36>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O35>0,O35*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B36,O35+L36+M36,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q35,'Rep Schedule - Basic'!C36)","v":0},{"$error":"#N/A"},{"$f":"IF(C36=0,0,C36-SUM($G$6:G36)-O35)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C35>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C35,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B36>'Client Cost HIDE'!$B$22,AA36,0)+AB35-E35","v":0}]
[null,31,0,{"$f":"IF(AND(B37>='Client Cost HIDE'!$D$152,B37<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B37-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B37,C36<1),0,AB37)","v":0},{"$f":"IF(indexing,D37*(1+'Client Cost HIDE'!$B$175)^(B37-$B$6)-D37,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D37,IF(C36>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E37:G37)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D37,IF(C37>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O36>0,O36*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B37,O36+L37+M37,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q36,'Rep Schedule - Basic'!C37)","v":0},{"$error":"#N/A"},{"$f":"IF(C37=0,0,C37-SUM($G$6:G37)-O36)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C36>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C36,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B37>'Client Cost HIDE'!$B$22,AA37,0)+AB36-E36","v":0}]
[null,32,0,{"$f":"IF(AND(B38>='Client Cost HIDE'!$D$152,B38<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B38-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B38,C37<1),0,AB38)","v":0},{"$f":"IF(indexing,D38*(1+'Client Cost HIDE'!$B$175)^(B38-$B$6)-D38,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D38,IF(C37>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E38:G38)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D38,IF(C38>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O37>0,O37*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B38,O37+L38+M38,0)","v":0},0,{"$f":"+K38-L38+N38","v":0},{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q37,'Rep Schedule - Basic'!C38)","v":0},{"$f":"IF(O38>0,O38,NA())","v":{"$error":"#N/A"}},{"$f":"IF(C38=0,0,C38-SUM($G$6:G38)-O37)","v":0},{"$f":"IF(AND(S38<0,B38<=term),1,0)","v":0},6500.22,null,true,null,null,null,{"$f":"IF(C37>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C37,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B38>'Client Cost HIDE'!$B$22,AA38,0)+AB37-E37","v":0}]
[null,33,{"$f":"IF(C38-D39>1,ROUND(+C38-D39,2),0)","v":0},{"$f":"IF(AND(B39>='Client Cost HIDE'!$D$152,B39<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B39-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B39,C38<1),0,AB39)","v":0},{"$f":"IF(indexing,D39*(1+'Client Cost HIDE'!$B$175)^(B39-$B$6)-D39,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D39,IF(C38>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E39:G39)*'Client Cost HIDE'!$B$28","v":0},{"$f":"-D39-E39-F39","v":0},{"$f":"-D39-E39-F39-G39","v":0},{"$f":"-D39-E39-F39-G39-H39","v":0},{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D39,IF(C39>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O38>0,O38*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B39,O38+L39+M39,0)","v":0},{"$f":"+O38+L39+M39-N39","v":0},0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q38,'Rep Schedule - Basic'!C39)","v":0},{"$error":"#N/A"},{"$f":"IF(C39=0,0,C39-SUM($G$6:G39)-O38)","v":0},0,{"$f":"U38+S39","v":6500.22},null,true,null,null,null,{"$f":"IF(C38>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C38,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B39>'Client Cost HIDE'!$B$22,AA39,0)+AB38-E38","v":0}]
[null,34,0,{"$f":"IF(AND(B40>='Client Cost HIDE'!$D$152,B40<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B40-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B40,C39<1),0,AB40)","v":0},{"$f":"IF(indexing,D40*(1+'Client Cost HIDE'!$B$175)^(B40-$B$6)-D40,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D40,IF(C39>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E40:G40)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D40,IF(C40>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O39>0,O39*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B40,O39+L40+M40,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q39,'Rep Schedule - Basic'!C40)","v":0},{"$error":"#N/A"},{"$f":"IF(C40=0,0,C40-SUM($G$6:G40)-O39)","v":0},0,6500.22,null,{"$f":"IF(B40<=term,\"x\",TRUE)","v":true},null,null,null,{"$f":"IF(C39>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C39,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B40>'Client Cost HIDE'!$B$22,AA40,0)+AB39-E39","v":0}]
[null,35,0,{"$f":"IF(AND(B41>='Client Cost HIDE'!$D$152,B41<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B41-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B41,C40<1),0,AB41)","v":0},{"$f":"IF(indexing,D41*(1+'Client Cost HIDE'!$B$175)^(B41-$B$6)-D41,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D41,IF(C40>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E41:G41)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D41,IF(C41>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O40>0,O40*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B41,O40+L41+M41,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q40,'Rep Schedule - Basic'!C41)","v":0},{"$error":"#N/A"},{"$f":"IF(C41=0,0,C41-SUM($G$6:G41)-O40)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C40>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C40,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B41>'Client Cost HIDE'!$B$22,AA41,0)+AB40-E40","v":0}]
[null,36,0,{"$f":"IF(AND(B42>='Client Cost HIDE'!$D$152,B42<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B42-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B42,C41<1),0,AB42)","v":0},{"$f":"IF(indexing,D42*(1+'Client Cost HIDE'!$B$175)^(B42-$B$6)-D42,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D42,IF(C41>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E42:G42)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D42,IF(C42>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O41>0,O41*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B42,O41+L42+M42,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q41,'Rep Schedule - Basic'!C42)","v":0},{"$error":"#N/A"},{"$f":"IF(C42=0,0,C42-SUM($G$6:G42)-O41)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C41>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C41,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B42>'Client Cost HIDE'!$B$22,AA42,0)+AB41-E41","v":0}]
[null,37,0,{"$f":"IF(AND(B43>='Client Cost HIDE'!$D$152,B43<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B43-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B43,C42<1),0,AB43)","v":0},{"$f":"IF(indexing,D43*(1+'Client Cost HIDE'!$B$175)^(B43-$B$6)-D43,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D43,IF(C42>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E43:G43)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D43,IF(C43>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O42>0,O42*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B43,O42+L43+M43,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q42,'Rep Schedule - Basic'!C43)","v":0},{"$error":"#N/A"},{"$f":"IF(C43=0,0,C43-SUM($G$6:G43)-O42)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C42>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C42,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B43>'Client Cost HIDE'!$B$22,AA43,0)+AB42-E42","v":0}]
[null,38,0,{"$f":"IF(AND(B44>='Client Cost HIDE'!$D$152,B44<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B44-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B44,C43<1),0,AB44)","v":0},{"$f":"IF(indexing,D44*(1+'Client Cost HIDE'!$B$175)^(B44-$B$6)-D44,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D44,IF(C43>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E44:G44)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D44,IF(C44>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O43>0,O43*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B44,O43+L44+M44,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q43,'Rep Schedule - Basic'!C44)","v":0},{"$error":"#N/A"},{"$f":"IF(C44=0,0,C44-SUM($G$6:G44)-O43)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C43>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C43,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B44>'Client Cost HIDE'!$B$22,AA44,0)+AB43-E43","v":0}]
[null,39,0,{"$f":"IF(AND(B45>='Client Cost HIDE'!$D$152,B45<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B45-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B45,C44<1),0,AB45)","v":0},{"$f":"IF(indexing,D45*(1+'Client Cost HIDE'!$B$175)^(B45-$B$6)-D45,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D45,IF(C44>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E45:G45)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D45,IF(C45>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O44>0,O44*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B45,O44+L45+M45,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q44,'Rep Schedule - Basic'!C45)","v":0},{"$error":"#N/A"},{"$f":"IF(C45=0,0,C45-SUM($G$6:G45)-O44)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C44>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C44,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B45>'Client Cost HIDE'!$B$22,AA45,0)+AB44-E44","v":0}]
[null,40,0,{"$f":"IF(AND(B46>='Client Cost HIDE'!$D$152,B46<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B46-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B46,C45<1),0,AB46)","v":0},{"$f":"IF(indexing,D46*(1+'Client Cost HIDE'!$B$175)^(B46-$B$6)-D46,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D46,IF(C45>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E46:G46)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D46,IF(C46>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O45>0,O45*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B46,O45+L46+M46,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q45,'Rep Schedule - Basic'!C46)","v":0},{"$error":"#N/A"},{"$f":"IF(C46=0,0,C46-SUM($G$6:G46)-O45)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C45>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C45,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B46>'Client Cost HIDE'!$B$22,AA46,0)+AB45-E45","v":0}]
[null,41,0,{"$f":"IF(AND(B47>='Client Cost HIDE'!$D$152,B47<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B47-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B47,C46<1),0,AB47)","v":0},{"$f":"IF(indexing,D47*(1+'Client Cost HIDE'!$B$175)^(B47-$B$6)-D47,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D47,IF(C46>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E47:G47)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D47,IF(C47>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O46>0,O46*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B47,O46+L47+M47,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q46,'Rep Schedule - Basic'!C47)","v":0},{"$error":"#N/A"},{"$f":"IF(C47=0,0,C47-SUM($G$6:G47)-O46)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C46>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C46,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B47>'Client Cost HIDE'!$B$22,AA47,0)+AB46-E46","v":0}]
[null,42,0,{"$f":"IF(AND(B48>='Client Cost HIDE'!$D$152,B48<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B48-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B48,C47<1),0,AB48)","v":0},{"$f":"IF(indexing,D48*(1+'Client Cost HIDE'!$B$175)^(B48-$B$6)-D48,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D48,IF(C47>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E48:G48)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D48,IF(C48>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O47>0,O47*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B48,O47+L48+M48,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q47,'Rep Schedule - Basic'!C48)","v":0},{"$error":"#N/A"},{"$f":"IF(C48=0,0,C48-SUM($G$6:G48)-O47)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C47>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C47,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B48>'Client Cost HIDE'!$B$22,AA48,0)+AB47-E47","v":0}]
[null,43,0,{"$f":"IF(AND(B49>='Client Cost HIDE'!$D$152,B49<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B49-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B49,C48<1),0,AB49)","v":0},{"$f":"IF(indexing,D49*(1+'Client Cost HIDE'!$B$175)^(B49-$B$6)-D49,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D49,IF(C48>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E49:G49)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D49,IF(C49>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O48>0,O48*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B49,O48+L49+M49,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q48,'Rep Schedule - Basic'!C49)","v":0},{"$error":"#N/A"},{"$f":"IF(C49=0,0,C49-SUM($G$6:G49)-O48)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C48>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C48,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B49>'Client Cost HIDE'!$B$22,AA49,0)+AB48-E48","v":0}]
[null,44,0,{"$f":"IF(AND(B50>='Client Cost HIDE'!$D$152,B50<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B50-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B50,C49<1),0,AB50)","v":0},{"$f":"IF(indexing,D50*(1+'Client Cost HIDE'!$B$175)^(B50-$B$6)-D50,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D50,IF(C49>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E50:G50)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D50,IF(C50>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O49>0,O49*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B50,O49+L50+M50,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q49,'Rep Schedule - Basic'!C50)","v":0},{"$error":"#N/A"},{"$f":"IF(C50=0,0,C50-SUM($G$6:G50)-O49)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C49>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C49,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B50>'Client Cost HIDE'!$B$22,AA50,0)+AB49-E49","v":0}]
[null,45,0,{"$f":"IF(AND(B51>='Client Cost HIDE'!$D$152,B51<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B51-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B51,C50<1),0,AB51)","v":0},{"$f":"IF(indexing,D51*(1+'Client Cost HIDE'!$B$175)^(B51-$B$6)-D51,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D51,IF(C50>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E51:G51)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D51,IF(C51>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O50>0,O50*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B51,O50+L51+M51,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q50,'Rep Schedule - Basic'!C51)","v":0},{"$error":"#N/A"},{"$f":"IF(C51=0,0,C51-SUM($G$6:G51)-O50)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C50>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C50,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B51>'Client Cost HIDE'!$B$22,AA51,0)+AB50-E50","v":0}]
[null,46,0,{"$f":"IF(AND(B52>='Client Cost HIDE'!$D$152,B52<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B52-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B52,C51<1),0,AB52)","v":0},{"$f":"IF(indexing,D52*(1+'Client Cost HIDE'!$B$175)^(B52-$B$6)-D52,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D52,IF(C51>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E52:G52)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D52,IF(C52>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O51>0,O51*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B52,O51+L52+M52,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q51,'Rep Schedule - Basic'!C52)","v":0},{"$error":"#N/A"},{"$f":"IF(C52=0,0,C52-SUM($G$6:G52)-O51)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C51>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C51,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B52>'Client Cost HIDE'!$B$22,AA52,0)+AB51-E51","v":0}]
[null,47,0,{"$f":"IF(AND(B53>='Client Cost HIDE'!$D$152,B53<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B53-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B53,C52<1),0,AB53)","v":0},{"$f":"IF(indexing,D53*(1+'Client Cost HIDE'!$B$175)^(B53-$B$6)-D53,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D53,IF(C52>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E53:G53)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D53,IF(C53>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O52>0,O52*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B53,O52+L53+M53,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q52,'Rep Schedule - Basic'!C53)","v":0},{"$error":"#N/A"},{"$f":"IF(C53=0,0,C53-SUM($G$6:G53)-O52)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C52>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C52,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B53>'Client Cost HIDE'!$B$22,AA53,0)+AB52-E52","v":0}]
[null,48,0,{"$f":"IF(AND(B54>='Client Cost HIDE'!$D$152,B54<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B54-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B54,C53<1),0,AB54)","v":0},{"$f":"IF(indexing,D54*(1+'Client Cost HIDE'!$B$175)^(B54-$B$6)-D54,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D54,IF(C53>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E54:G54)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D54,IF(C54>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O53>0,O53*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B54,O53+L54+M54,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q53,'Rep Schedule - Basic'!C54)","v":0},{"$error":"#N/A"},{"$f":"IF(C54=0,0,C54-SUM($G$6:G54)-O53)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C53>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C53,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B54>'Client Cost HIDE'!$B$22,AA54,0)+AB53-E53","v":0}]
[null,49,0,{"$f":"IF(AND(B55>='Client Cost HIDE'!$D$152,B55<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B55-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B55,C54<1),0,AB55)","v":0},{"$f":"IF(indexing,D55*(1+'Client Cost HIDE'!$B$175)^(B55-$B$6)-D55,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D55,IF(C54>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E55:G55)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D55,IF(C55>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O54>0,O54*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B55,O54+L55+M55,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q54,'Rep Schedule - Basic'!C55)","v":0},{"$error":"#N/A"},{"$f":"IF(C55=0,0,C55-SUM($G$6:G55)-O54)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C54>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C54,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B55>'Client Cost HIDE'!$B$22,AA55,0)+AB54-E54","v":0}]
[null,50,0,{"$f":"IF(AND(B56>='Client Cost HIDE'!$D$152,B56<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B56-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B56,C55<1),0,AB56)","v":0},{"$f":"IF(indexing,D56*(1+'Client Cost HIDE'!$B$175)^(B56-$B$6)-D56,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D56,IF(C55>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E56:G56)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D56,IF(C56>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O55>0,O55*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B56,O55+L56+M56,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q55,'Rep Schedule - Basic'!C56)","v":0},{"$error":"#N/A"},{"$f":"IF(C56=0,0,C56-SUM($G$6:G56)-O55)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C55>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C55,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B56>'Client Cost HIDE'!$B$22,AA56,0)+AB55-E55","v":0}]
[null,51,0,{"$f":"IF(AND(B57>='Client Cost HIDE'!$D$152,B57<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B57-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B57,C56<1),0,AB57)","v":0},{"$f":"IF(indexing,D57*(1+'Client Cost HIDE'!$B$175)^(B57-$B$6)-D57,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D57,IF(C56>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E57:G57)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D57,IF(C57>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O56>0,O56*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B57,O56+L57+M57,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q56,'Rep Schedule - Basic'!C57)","v":0},{"$error":"#N/A"},{"$f":"IF(C57=0,0,C57-SUM($G$6:G57)-O56)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C56>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C56,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B57>'Client Cost HIDE'!$B$22,AA57,0)+AB56-E56","v":0}]
[null,52,0,{"$f":"IF(AND(B58>='Client Cost HIDE'!$D$152,B58<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B58-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B58,C57<1),0,AB58)","v":0},{"$f":"IF(indexing,D58*(1+'Client Cost HIDE'!$B$175)^(B58-$B$6)-D58,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D58,IF(C57>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E58:G58)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D58,IF(C58>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O57>0,O57*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B58,O57+L58+M58,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q57,'Rep Schedule - Basic'!C58)","v":0},{"$error":"#N/A"},{"$f":"IF(C58=0,0,C58-SUM($G$6:G58)-O57)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C57>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C57,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B58>'Client Cost HIDE'!$B$22,AA58,0)+AB57-E57","v":0}]
[null,53,0,{"$f":"IF(AND(B59>='Client Cost HIDE'!$D$152,B59<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B59-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B59,C58<1),0,AB59)","v":0},{"$f":"IF(indexing,D59*(1+'Client Cost HIDE'!$B$175)^(B59-$B$6)-D59,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D59,IF(C58>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E59:G59)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D59,IF(C59>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O58>0,O58*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B59,O58+L59+M59,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q58,'Rep Schedule - Basic'!C59)","v":0},{"$error":"#N/A"},{"$f":"IF(C59=0,0,C59-SUM($G$6:G59)-O58)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C58>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C58,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B59>'Client Cost HIDE'!$B$22,AA59,0)+AB58-E58","v":0}]
[null,54,0,{"$f":"IF(AND(B60>='Client Cost HIDE'!$D$152,B60<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B60-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B60,C59<1),0,AB60)","v":0},{"$f":"IF(indexing,D60*(1+'Client Cost HIDE'!$B$175)^(B60-$B$6)-D60,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D60,IF(C59>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E60:G60)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D60,IF(C60>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O59>0,O59*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B60,O59+L60+M60,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q59,'Rep Schedule - Basic'!C60)","v":0},{"$error":"#N/A"},{"$f":"IF(C60=0,0,C60-SUM($G$6:G60)-O59)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C59>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C59,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B60>'Client Cost HIDE'!$B$22,AA60,0)+AB59-E59","v":0}]
[null,55,0,{"$f":"IF(AND(B61>='Client Cost HIDE'!$D$152,B61<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B61-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B61,C60<1),0,AB61)","v":0},{"$f":"IF(indexing,D61*(1+'Client Cost HIDE'!$B$175)^(B61-$B$6)-D61,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D61,IF(C60>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E61:G61)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D61,IF(C61>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O60>0,O60*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B61,O60+L61+M61,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q60,'Rep Schedule - Basic'!C61)","v":0},{"$error":"#N/A"},{"$f":"IF(C61=0,0,C61-SUM($G$6:G61)-O60)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C60>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C60,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B61>'Client Cost HIDE'!$B$22,AA61,0)+AB60-E60","v":0}]
[null,56,0,{"$f":"IF(AND(B62>='Client Cost HIDE'!$D$152,B62<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B62-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B62,C61<1),0,AB62)","v":0},{"$f":"IF(indexing,D62*(1+'Client Cost HIDE'!$B$175)^(B62-$B$6)-D62,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D62,IF(C61>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E62:G62)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D62,IF(C62>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O61>0,O61*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B62,O61+L62+M62,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q61,'Rep Schedule - Basic'!C62)","v":0},{"$error":"#N/A"},{"$f":"IF(C62=0,0,C62-SUM($G$6:G62)-O61)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C61>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C61,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B62>'Client Cost HIDE'!$B$22,AA62,0)+AB61-E61","v":0}]
[null,57,0,{"$f":"IF(AND(B63>='Client Cost HIDE'!$D$152,B63<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B63-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B63,C62<1),0,AB63)","v":0},{"$f":"IF(indexing,D63*(1+'Client Cost HIDE'!$B$175)^(B63-$B$6)-D63,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D63,IF(C62>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E63:G63)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D63,IF(C63>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O62>0,O62*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B63,O62+L63+M63,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q62,'Rep Schedule - Basic'!C63)","v":0},{"$error":"#N/A"},{"$f":"IF(C63=0,0,C63-SUM($G$6:G63)-O62)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C62>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C62,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B63>'Client Cost HIDE'!$B$22,AA63,0)+AB62-E62","v":0}]
[null,58,0,{"$f":"IF(AND(B64>='Client Cost HIDE'!$D$152,B64<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B64-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B64,C63<1),0,AB64)","v":0},{"$f":"IF(indexing,D64*(1+'Client Cost HIDE'!$B$175)^(B64-$B$6)-D64,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D64,IF(C63>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E64:G64)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D64,IF(C64>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O63>0,O63*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B64,O63+L64+M64,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q63,'Rep Schedule - Basic'!C64)","v":0},{"$error":"#N/A"},{"$f":"IF(C64=0,0,C64-SUM($G$6:G64)-O63)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C63>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C63,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B64>'Client Cost HIDE'!$B$22,AA64,0)+AB63-E63","v":0}]
[null,59,0,{"$f":"IF(AND(B65>='Client Cost HIDE'!$D$152,B65<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B65-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B65,C64<1),0,AB65)","v":0},{"$f":"IF(indexing,D65*(1+'Client Cost HIDE'!$B$175)^(B65-$B$6)-D65,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D65,IF(C64>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E65:G65)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D65,IF(C65>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O64>0,O64*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B65,O64+L65+M65,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q64,'Rep Schedule - Basic'!C65)","v":0},{"$error":"#N/A"},{"$f":"IF(C65=0,0,C65-SUM($G$6:G65)-O64)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C64>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C64,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B65>'Client Cost HIDE'!$B$22,AA65,0)+AB64-E64","v":0}]
[null,60,0,{"$f":"IF(AND(B66>='Client Cost HIDE'!$D$152,B66<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B66-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B66,C65<1),0,AB66)","v":0},{"$f":"IF(indexing,D66*(1+'Client Cost HIDE'!$B$175)^(B66-$B$6)-D66,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D66,IF(C65>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E66:G66)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D66,IF(C66>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O65>0,O65*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B66,O65+L66+M66,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q65,'Rep Schedule - Basic'!C66)","v":0},{"$error":"#N/A"},{"$f":"IF(C66=0,0,C66-SUM($G$6:G66)-O65)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C65>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C65,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B66>'Client Cost HIDE'!$B$22,AA66,0)+AB65-E65","v":0}]
[null,61,0,{"$f":"IF(AND(B67>='Client Cost HIDE'!$D$152,B67<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B67-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B67,C66<1),0,AB67)","v":0},{"$f":"IF(indexing,D67*(1+'Client Cost HIDE'!$B$175)^(B67-$B$6)-D67,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D67,IF(C66>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E67:G67)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D67,IF(C67>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O66>0,O66*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B67,O66+L67+M67,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q66,'Rep Schedule - Basic'!C67)","v":0},{"$error":"#N/A"},{"$f":"IF(C67=0,0,C67-SUM($G$6:G67)-O66)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C66>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C66,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B67>'Client Cost HIDE'!$B$22,AA67,0)+AB66-E66","v":0}]
[null,62,0,{"$f":"IF(AND(B68>='Client Cost HIDE'!$D$152,B68<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B68-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B68,C67<1),0,AB68)","v":0},{"$f":"IF(indexing,D68*(1+'Client Cost HIDE'!$B$175)^(B68-$B$6)-D68,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D68,IF(C67>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E68:G68)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D68,IF(C68>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O67>0,O67*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B68,O67+L68+M68,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q67,'Rep Schedule - Basic'!C68)","v":0},{"$error":"#N/A"},{"$f":"IF(C68=0,0,C68-SUM($G$6:G68)-O67)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C67>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C67,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B68>'Client Cost HIDE'!$B$22,AA68,0)+AB67-E67","v":0}]
[null,63,0,{"$f":"IF(AND(B69>='Client Cost HIDE'!$D$152,B69<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B69-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B69,C68<1),0,AB69)","v":0},{"$f":"IF(indexing,D69*(1+'Client Cost HIDE'!$B$175)^(B69-$B$6)-D69,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D69,IF(C68>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E69:G69)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D69,IF(C69>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O68>0,O68*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B69,O68+L69+M69,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q68,'Rep Schedule - Basic'!C69)","v":0},{"$error":"#N/A"},{"$f":"IF(C69=0,0,C69-SUM($G$6:G69)-O68)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C68>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C68,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B69>'Client Cost HIDE'!$B$22,AA69,0)+AB68-E68","v":0}]
[null,64,0,{"$f":"IF(AND(B70>='Client Cost HIDE'!$D$152,B70<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B70-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B70,C69<1),0,AB70)","v":0},{"$f":"IF(indexing,D70*(1+'Client Cost HIDE'!$B$175)^(B70-$B$6)-D70,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D70,IF(C69>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E70:G70)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D70,IF(C70>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O69>0,O69*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B70,O69+L70+M70,0)","v":0},0,{"$f":"+K70-L70+N70","v":0},{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q69,'Rep Schedule - Basic'!C70)","v":0},{"$f":"IF(O70>0,O70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(C70=0,0,C70-SUM($G$6:G70)-O69)","v":0},{"$f":"IF(AND(S70<0,B70<=term),1,0)","v":0},6500.22,null,true,null,null,null,{"$f":"IF(C69>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C69,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B70>'Client Cost HIDE'!$B$22,AA70,0)+AB69-E69","v":0}]
[null,65,{"$f":"IF(C70-D71>1,ROUND(+C70-D71,2),0)","v":0},{"$f":"IF(AND(B71>='Client Cost HIDE'!$D$152,B71<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B71-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B71,C70<1),0,AB71)","v":0},{"$f":"IF(indexing,D71*(1+'Client Cost HIDE'!$B$175)^(B71-$B$6)-D71,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D71,IF(C70>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E71:G71)*'Client Cost HIDE'!$B$28","v":0},{"$f":"-D71-E71-F71","v":0},{"$f":"-D71-E71-F71-G71","v":0},{"$f":"-D71-E71-F71-G71-H71","v":0},{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D71,IF(C71>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O70>0,O70*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B71,O70+L71+M71,0)","v":0},{"$f":"+O70+L71+M71-N71","v":0},0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q70,'Rep Schedule - Basic'!C71)","v":0},{"$error":"#N/A"},{"$f":"IF(C71=0,0,C71-SUM($G$6:G71)-O70)","v":0},0,{"$f":"U70+S71","v":6500.22},null,true,null,null,null,{"$f":"IF(C70>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C70,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B71>'Client Cost HIDE'!$B$22,AA71,0)+AB70-E70","v":0}]
[null,66,0,{"$f":"IF(AND(B72>='Client Cost HIDE'!$D$152,B72<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B72-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B72,C71<1),0,AB72)","v":0},{"$f":"IF(indexing,D72*(1+'Client Cost HIDE'!$B$175)^(B72-$B$6)-D72,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D72,IF(C71>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E72:G72)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D72,IF(C72>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O71>0,O71*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B72,O71+L72+M72,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q71,'Rep Schedule - Basic'!C72)","v":0},{"$error":"#N/A"},{"$f":"IF(C72=0,0,C72-SUM($G$6:G72)-O71)","v":0},0,6500.22,null,{"$f":"IF(B72<=term,\"x\",TRUE)","v":true},null,null,null,{"$f":"IF(C71>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C71,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B72>'Client Cost HIDE'!$B$22,AA72,0)+AB71-E71","v":0}]
[null,67,0,{"$f":"IF(AND(B73>='Client Cost HIDE'!$D$152,B73<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B73-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B73,C72<1),0,AB73)","v":0},{"$f":"IF(indexing,D73*(1+'Client Cost HIDE'!$B$175)^(B73-$B$6)-D73,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D73,IF(C72>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E73:G73)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D73,IF(C73>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O72>0,O72*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B73,O72+L73+M73,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q72,'Rep Schedule - Basic'!C73)","v":0},{"$error":"#N/A"},{"$f":"IF(C73=0,0,C73-SUM($G$6:G73)-O72)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C72>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C72,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B73>'Client Cost HIDE'!$B$22,AA73,0)+AB72-E72","v":0}]
[null,68,0,{"$f":"IF(AND(B74>='Client Cost HIDE'!$D$152,B74<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B74-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B74,C73<1),0,AB74)","v":0},{"$f":"IF(indexing,D74*(1+'Client Cost HIDE'!$B$175)^(B74-$B$6)-D74,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D74,IF(C73>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E74:G74)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D74,IF(C74>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O73>0,O73*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B74,O73+L74+M74,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q73,'Rep Schedule - Basic'!C74)","v":0},{"$error":"#N/A"},{"$f":"IF(C74=0,0,C74-SUM($G$6:G74)-O73)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C73>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C73,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B74>'Client Cost HIDE'!$B$22,AA74,0)+AB73-E73","v":0}]
[null,69,0,{"$f":"IF(AND(B75>='Client Cost HIDE'!$D$152,B75<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B75-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B75,C74<1),0,AB75)","v":0},{"$f":"IF(indexing,D75*(1+'Client Cost HIDE'!$B$175)^(B75-$B$6)-D75,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D75,IF(C74>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E75:G75)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D75,IF(C75>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O74>0,O74*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B75,O74+L75+M75,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q74,'Rep Schedule - Basic'!C75)","v":0},{"$error":"#N/A"},{"$f":"IF(C75=0,0,C75-SUM($G$6:G75)-O74)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C74>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C74,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B75>'Client Cost HIDE'!$B$22,AA75,0)+AB74-E74","v":0}]
[null,70,0,{"$f":"IF(AND(B76>='Client Cost HIDE'!$D$152,B76<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B76-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B76,C75<1),0,AB76)","v":0},{"$f":"IF(indexing,D76*(1+'Client Cost HIDE'!$B$175)^(B76-$B$6)-D76,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D76,IF(C75>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E76:G76)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D76,IF(C76>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O75>0,O75*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B76,O75+L76+M76,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q75,'Rep Schedule - Basic'!C76)","v":0},{"$error":"#N/A"},{"$f":"IF(C76=0,0,C76-SUM($G$6:G76)-O75)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C75>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C75,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B76>'Client Cost HIDE'!$B$22,AA76,0)+AB75-E75","v":0}]
[null,71,0,{"$f":"IF(AND(B77>='Client Cost HIDE'!$D$152,B77<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B77-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B77,C76<1),0,AB77)","v":0},{"$f":"IF(indexing,D77*(1+'Client Cost HIDE'!$B$175)^(B77-$B$6)-D77,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D77,IF(C76>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E77:G77)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D77,IF(C77>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O76>0,O76*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B77,O76+L77+M77,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q76,'Rep Schedule - Basic'!C77)","v":0},{"$error":"#N/A"},{"$f":"IF(C77=0,0,C77-SUM($G$6:G77)-O76)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C76>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C76,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B77>'Client Cost HIDE'!$B$22,AA77,0)+AB76-E76","v":0}]
[null,72,0,{"$f":"IF(AND(B78>='Client Cost HIDE'!$D$152,B78<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B78-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B78,C77<1),0,AB78)","v":0},{"$f":"IF(indexing,D78*(1+'Client Cost HIDE'!$B$175)^(B78-$B$6)-D78,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D78,IF(C77>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E78:G78)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D78,IF(C78>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O77>0,O77*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B78,O77+L78+M78,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q77,'Rep Schedule - Basic'!C78)","v":0},{"$error":"#N/A"},{"$f":"IF(C78=0,0,C78-SUM($G$6:G78)-O77)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C77>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C77,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B78>'Client Cost HIDE'!$B$22,AA78,0)+AB77-E77","v":0}]
[null,73,0,{"$f":"IF(AND(B79>='Client Cost HIDE'!$D$152,B79<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B79-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B79,C78<1),0,AB79)","v":0},{"$f":"IF(indexing,D79*(1+'Client Cost HIDE'!$B$175)^(B79-$B$6)-D79,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D79,IF(C78>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E79:G79)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D79,IF(C79>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O78>0,O78*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B79,O78+L79+M79,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q78,'Rep Schedule - Basic'!C79)","v":0},{"$error":"#N/A"},{"$f":"IF(C79=0,0,C79-SUM($G$6:G79)-O78)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C78>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C78,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B79>'Client Cost HIDE'!$B$22,AA79,0)+AB78-E78","v":0}]
[null,74,0,{"$f":"IF(AND(B80>='Client Cost HIDE'!$D$152,B80<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B80-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B80,C79<1),0,AB80)","v":0},{"$f":"IF(indexing,D80*(1+'Client Cost HIDE'!$B$175)^(B80-$B$6)-D80,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D80,IF(C79>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E80:G80)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D80,IF(C80>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O79>0,O79*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B80,O79+L80+M80,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q79,'Rep Schedule - Basic'!C80)","v":0},{"$error":"#N/A"},{"$f":"IF(C80=0,0,C80-SUM($G$6:G80)-O79)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C79>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C79,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B80>'Client Cost HIDE'!$B$22,AA80,0)+AB79-E79","v":0}]
[null,75,0,{"$f":"IF(AND(B81>='Client Cost HIDE'!$D$152,B81<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B81-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B81,C80<1),0,AB81)","v":0},{"$f":"IF(indexing,D81*(1+'Client Cost HIDE'!$B$175)^(B81-$B$6)-D81,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D81,IF(C80>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E81:G81)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D81,IF(C81>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O80>0,O80*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B81,O80+L81+M81,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q80,'Rep Schedule - Basic'!C81)","v":0},{"$error":"#N/A"},{"$f":"IF(C81=0,0,C81-SUM($G$6:G81)-O80)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C80>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C80,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B81>'Client Cost HIDE'!$B$22,AA81,0)+AB80-E80","v":0}]
[null,76,0,{"$f":"IF(AND(B82>='Client Cost HIDE'!$D$152,B82<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B82-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B82,C81<1),0,AB82)","v":0},{"$f":"IF(indexing,D82*(1+'Client Cost HIDE'!$B$175)^(B82-$B$6)-D82,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D82,IF(C81>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E82:G82)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D82,IF(C82>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O81>0,O81*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B82,O81+L82+M82,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q81,'Rep Schedule - Basic'!C82)","v":0},{"$error":"#N/A"},{"$f":"IF(C82=0,0,C82-SUM($G$6:G82)-O81)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C81>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C81,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B82>'Client Cost HIDE'!$B$22,AA82,0)+AB81-E81","v":0}]
[null,77,0,{"$f":"IF(AND(B83>='Client Cost HIDE'!$D$152,B83<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B83-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B83,C82<1),0,AB83)","v":0},{"$f":"IF(indexing,D83*(1+'Client Cost HIDE'!$B$175)^(B83-$B$6)-D83,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D83,IF(C82>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E83:G83)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D83,IF(C83>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O82>0,O82*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B83,O82+L83+M83,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q82,'Rep Schedule - Basic'!C83)","v":0},{"$error":"#N/A"},{"$f":"IF(C83=0,0,C83-SUM($G$6:G83)-O82)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C82>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C82,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B83>'Client Cost HIDE'!$B$22,AA83,0)+AB82-E82","v":0}]
[null,78,0,{"$f":"IF(AND(B84>='Client Cost HIDE'!$D$152,B84<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B84-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B84,C83<1),0,AB84)","v":0},{"$f":"IF(indexing,D84*(1+'Client Cost HIDE'!$B$175)^(B84-$B$6)-D84,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D84,IF(C83>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E84:G84)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D84,IF(C84>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O83>0,O83*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B84,O83+L84+M84,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q83,'Rep Schedule - Basic'!C84)","v":0},{"$error":"#N/A"},{"$f":"IF(C84=0,0,C84-SUM($G$6:G84)-O83)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C83>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C83,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B84>'Client Cost HIDE'!$B$22,AA84,0)+AB83-E83","v":0}]
[null,79,0,{"$f":"IF(AND(B85>='Client Cost HIDE'!$D$152,B85<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B85-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B85,C84<1),0,AB85)","v":0},{"$f":"IF(indexing,D85*(1+'Client Cost HIDE'!$B$175)^(B85-$B$6)-D85,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D85,IF(C84>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E85:G85)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D85,IF(C85>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O84>0,O84*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B85,O84+L85+M85,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q84,'Rep Schedule - Basic'!C85)","v":0},{"$error":"#N/A"},{"$f":"IF(C85=0,0,C85-SUM($G$6:G85)-O84)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C84>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C84,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B85>'Client Cost HIDE'!$B$22,AA85,0)+AB84-E84","v":0}]
[null,80,0,{"$f":"IF(AND(B86>='Client Cost HIDE'!$D$152,B86<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B86-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B86,C85<1),0,AB86)","v":0},{"$f":"IF(indexing,D86*(1+'Client Cost HIDE'!$B$175)^(B86-$B$6)-D86,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D86,IF(C85>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E86:G86)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D86,IF(C86>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O85>0,O85*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B86,O85+L86+M86,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q85,'Rep Schedule - Basic'!C86)","v":0},{"$error":"#N/A"},{"$f":"IF(C86=0,0,C86-SUM($G$6:G86)-O85)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C85>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C85,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B86>'Client Cost HIDE'!$B$22,AA86,0)+AB85-E85","v":0}]
[null,81,0,{"$f":"IF(AND(B87>='Client Cost HIDE'!$D$152,B87<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B87-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B87,C86<1),0,AB87)","v":0},{"$f":"IF(indexing,D87*(1+'Client Cost HIDE'!$B$175)^(B87-$B$6)-D87,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D87,IF(C86>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E87:G87)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D87,IF(C87>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O86>0,O86*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B87,O86+L87+M87,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q86,'Rep Schedule - Basic'!C87)","v":0},{"$error":"#N/A"},{"$f":"IF(C87=0,0,C87-SUM($G$6:G87)-O86)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C86>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C86,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B87>'Client Cost HIDE'!$B$22,AA87,0)+AB86-E86","v":0}]
[null,82,0,{"$f":"IF(AND(B88>='Client Cost HIDE'!$D$152,B88<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B88-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B88,C87<1),0,AB88)","v":0},{"$f":"IF(indexing,D88*(1+'Client Cost HIDE'!$B$175)^(B88-$B$6)-D88,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D88,IF(C87>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E88:G88)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D88,IF(C88>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O87>0,O87*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B88,O87+L88+M88,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q87,'Rep Schedule - Basic'!C88)","v":0},{"$error":"#N/A"},{"$f":"IF(C88=0,0,C88-SUM($G$6:G88)-O87)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C87>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C87,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B88>'Client Cost HIDE'!$B$22,AA88,0)+AB87-E87","v":0}]
[null,83,0,{"$f":"IF(AND(B89>='Client Cost HIDE'!$D$152,B89<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B89-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B89,C88<1),0,AB89)","v":0},{"$f":"IF(indexing,D89*(1+'Client Cost HIDE'!$B$175)^(B89-$B$6)-D89,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D89,IF(C88>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E89:G89)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D89,IF(C89>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O88>0,O88*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B89,O88+L89+M89,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q88,'Rep Schedule - Basic'!C89)","v":0},{"$error":"#N/A"},{"$f":"IF(C89=0,0,C89-SUM($G$6:G89)-O88)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C88>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C88,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B89>'Client Cost HIDE'!$B$22,AA89,0)+AB88-E88","v":0}]
[null,84,0,{"$f":"IF(AND(B90>='Client Cost HIDE'!$D$152,B90<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B90-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B90,C89<1),0,AB90)","v":0},{"$f":"IF(indexing,D90*(1+'Client Cost HIDE'!$B$175)^(B90-$B$6)-D90,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D90,IF(C89>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E90:G90)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D90,IF(C90>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O89>0,O89*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B90,O89+L90+M90,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q89,'Rep Schedule - Basic'!C90)","v":0},{"$error":"#N/A"},{"$f":"IF(C90=0,0,C90-SUM($G$6:G90)-O89)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C89>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C89,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B90>'Client Cost HIDE'!$B$22,AA90,0)+AB89-E89","v":0}]
[null,85,0,{"$f":"IF(AND(B91>='Client Cost HIDE'!$D$152,B91<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B91-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B91,C90<1),0,AB91)","v":0},{"$f":"IF(indexing,D91*(1+'Client Cost HIDE'!$B$175)^(B91-$B$6)-D91,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D91,IF(C90>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E91:G91)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D91,IF(C91>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O90>0,O90*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B91,O90+L91+M91,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q90,'Rep Schedule - Basic'!C91)","v":0},{"$error":"#N/A"},{"$f":"IF(C91=0,0,C91-SUM($G$6:G91)-O90)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C90>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C90,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B91>'Client Cost HIDE'!$B$22,AA91,0)+AB90-E90","v":0}]
[null,86,0,{"$f":"IF(AND(B92>='Client Cost HIDE'!$D$152,B92<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B92-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B92,C91<1),0,AB92)","v":0},{"$f":"IF(indexing,D92*(1+'Client Cost HIDE'!$B$175)^(B92-$B$6)-D92,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D92,IF(C91>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E92:G92)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D92,IF(C92>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O91>0,O91*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B92,O91+L92+M92,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q91,'Rep Schedule - Basic'!C92)","v":0},{"$error":"#N/A"},{"$f":"IF(C92=0,0,C92-SUM($G$6:G92)-O91)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C91>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C91,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B92>'Client Cost HIDE'!$B$22,AA92,0)+AB91-E91","v":0}]
[null,87,0,{"$f":"IF(AND(B93>='Client Cost HIDE'!$D$152,B93<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B93-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B93,C92<1),0,AB93)","v":0},{"$f":"IF(indexing,D93*(1+'Client Cost HIDE'!$B$175)^(B93-$B$6)-D93,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D93,IF(C92>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E93:G93)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D93,IF(C93>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O92>0,O92*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B93,O92+L93+M93,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q92,'Rep Schedule - Basic'!C93)","v":0},{"$error":"#N/A"},{"$f":"IF(C93=0,0,C93-SUM($G$6:G93)-O92)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C92>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C92,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B93>'Client Cost HIDE'!$B$22,AA93,0)+AB92-E92","v":0}]
[null,88,0,{"$f":"IF(AND(B94>='Client Cost HIDE'!$D$152,B94<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B94-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B94,C93<1),0,AB94)","v":0},{"$f":"IF(indexing,D94*(1+'Client Cost HIDE'!$B$175)^(B94-$B$6)-D94,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D94,IF(C93>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E94:G94)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D94,IF(C94>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O93>0,O93*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B94,O93+L94+M94,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q93,'Rep Schedule - Basic'!C94)","v":0},{"$error":"#N/A"},{"$f":"IF(C94=0,0,C94-SUM($G$6:G94)-O93)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C93>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C93,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B94>'Client Cost HIDE'!$B$22,AA94,0)+AB93-E93","v":0}]
[null,89,0,{"$f":"IF(AND(B95>='Client Cost HIDE'!$D$152,B95<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B95-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B95,C94<1),0,AB95)","v":0},{"$f":"IF(indexing,D95*(1+'Client Cost HIDE'!$B$175)^(B95-$B$6)-D95,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D95,IF(C94>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E95:G95)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D95,IF(C95>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O94>0,O94*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B95,O94+L95+M95,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q94,'Rep Schedule - Basic'!C95)","v":0},{"$error":"#N/A"},{"$f":"IF(C95=0,0,C95-SUM($G$6:G95)-O94)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C94>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C94,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B95>'Client Cost HIDE'!$B$22,AA95,0)+AB94-E94","v":0}]
[null,90,0,{"$f":"IF(AND(B96>='Client Cost HIDE'!$D$152,B96<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B96-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B96,C95<1),0,AB96)","v":0},{"$f":"IF(indexing,D96*(1+'Client Cost HIDE'!$B$175)^(B96-$B$6)-D96,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D96,IF(C95>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E96:G96)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D96,IF(C96>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O95>0,O95*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B96,O95+L96+M96,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q95,'Rep Schedule - Basic'!C96)","v":0},{"$error":"#N/A"},{"$f":"IF(C96=0,0,C96-SUM($G$6:G96)-O95)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C95>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C95,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B96>'Client Cost HIDE'!$B$22,AA96,0)+AB95-E95","v":0}]
[null,91,0,{"$f":"IF(AND(B97>='Client Cost HIDE'!$D$152,B97<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B97-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B97,C96<1),0,AB97)","v":0},{"$f":"IF(indexing,D97*(1+'Client Cost HIDE'!$B$175)^(B97-$B$6)-D97,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D97,IF(C96>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E97:G97)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D97,IF(C97>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O96>0,O96*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B97,O96+L97+M97,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q96,'Rep Schedule - Basic'!C97)","v":0},{"$error":"#N/A"},{"$f":"IF(C97=0,0,C97-SUM($G$6:G97)-O96)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C96>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C96,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B97>'Client Cost HIDE'!$B$22,AA97,0)+AB96-E96","v":0}]
[null,92,0,{"$f":"IF(AND(B98>='Client Cost HIDE'!$D$152,B98<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B98-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B98,C97<1),0,AB98)","v":0},{"$f":"IF(indexing,D98*(1+'Client Cost HIDE'!$B$175)^(B98-$B$6)-D98,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D98,IF(C97>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E98:G98)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D98,IF(C98>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O97>0,O97*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B98,O97+L98+M98,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q97,'Rep Schedule - Basic'!C98)","v":0},{"$error":"#N/A"},{"$f":"IF(C98=0,0,C98-SUM($G$6:G98)-O97)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C97>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C97,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B98>'Client Cost HIDE'!$B$22,AA98,0)+AB97-E97","v":0}]
[null,93,0,{"$f":"IF(AND(B99>='Client Cost HIDE'!$D$152,B99<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B99-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B99,C98<1),0,AB99)","v":0},{"$f":"IF(indexing,D99*(1+'Client Cost HIDE'!$B$175)^(B99-$B$6)-D99,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D99,IF(C98>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E99:G99)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D99,IF(C99>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O98>0,O98*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B99,O98+L99+M99,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q98,'Rep Schedule - Basic'!C99)","v":0},{"$error":"#N/A"},{"$f":"IF(C99=0,0,C99-SUM($G$6:G99)-O98)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C98>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C98,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B99>'Client Cost HIDE'!$B$22,AA99,0)+AB98-E98","v":0}]
[null,94,0,{"$f":"IF(AND(B100>='Client Cost HIDE'!$D$152,B100<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B100-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B100,C99<1),0,AB100)","v":0},{"$f":"IF(indexing,D100*(1+'Client Cost HIDE'!$B$175)^(B100-$B$6)-D100,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D100,IF(C99>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E100:G100)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D100,IF(C100>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O99>0,O99*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B100,O99+L100+M100,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q99,'Rep Schedule - Basic'!C100)","v":0},{"$error":"#N/A"},{"$f":"IF(C100=0,0,C100-SUM($G$6:G100)-O99)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C99>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C99,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B100>'Client Cost HIDE'!$B$22,AA100,0)+AB99-E99","v":0}]
[null,95,0,{"$f":"IF(AND(B101>='Client Cost HIDE'!$D$152,B101<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B101-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B101,C100<1),0,AB101)","v":0},{"$f":"IF(indexing,D101*(1+'Client Cost HIDE'!$B$175)^(B101-$B$6)-D101,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D101,IF(C100>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E101:G101)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D101,IF(C101>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O100>0,O100*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B101,O100+L101+M101,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q100,'Rep Schedule - Basic'!C101)","v":0},{"$error":"#N/A"},{"$f":"IF(C101=0,0,C101-SUM($G$6:G101)-O100)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C100>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C100,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B101>'Client Cost HIDE'!$B$22,AA101,0)+AB100-E100","v":0}]
[null,96,0,{"$f":"IF(AND(B102>='Client Cost HIDE'!$D$152,B102<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B102-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B102,C101<1),0,AB102)","v":0},{"$f":"IF(indexing,D102*(1+'Client Cost HIDE'!$B$175)^(B102-$B$6)-D102,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D102,IF(C101>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E102:G102)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D102,IF(C102>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O101>0,O101*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B102,O101+L102+M102,0)","v":0},0,{"$f":"+K102-L102+N102","v":0},{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q101,'Rep Schedule - Basic'!C102)","v":0},{"$f":"IF(O102>0,O102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(C102=0,0,C102-SUM($G$6:G102)-O101)","v":0},{"$f":"IF(AND(S102<0,B102<=term),1,0)","v":0},6500.22,null,true,null,null,null,{"$f":"IF(C101>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C101,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B102>'Client Cost HIDE'!$B$22,AA102,0)+AB101-E101","v":0}]
[null,97,{"$f":"IF(C102-D103>1,ROUND(+C102-D103,2),0)","v":0},{"$f":"IF(AND(B103>='Client Cost HIDE'!$D$152,B103<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B103-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B103,C102<1),0,AB103)","v":0},{"$f":"IF(indexing,D103*(1+'Client Cost HIDE'!$B$175)^(B103-$B$6)-D103,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D103,IF(C102>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E103:G103)*'Client Cost HIDE'!$B$28","v":0},{"$f":"-D103-E103-F103","v":0},{"$f":"-D103-E103-F103-G103","v":0},{"$f":"-D103-E103-F103-G103-H103","v":0},{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D103,IF(C103>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O102>0,O102*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B103,O102+L103+M103,0)","v":0},{"$f":"+O102+L103+M103-N103","v":0},0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q102,'Rep Schedule - Basic'!C103)","v":0},{"$error":"#N/A"},{"$f":"IF(C103=0,0,C103-SUM($G$6:G103)-O102)","v":0},0,{"$f":"U102+S103","v":6500.22},null,true,null,null,null,{"$f":"IF(C102>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C102,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B103>'Client Cost HIDE'!$B$22,AA103,0)+AB102-E102","v":0}]
[null,98,0,{"$f":"IF(AND(B104>='Client Cost HIDE'!$D$152,B104<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B104-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B104,C103<1),0,AB104)","v":0},{"$f":"IF(indexing,D104*(1+'Client Cost HIDE'!$B$175)^(B104-$B$6)-D104,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D104,IF(C103>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E104:G104)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D104,IF(C104>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O103>0,O103*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B104,O103+L104+M104,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q103,'Rep Schedule - Basic'!C104)","v":0},{"$error":"#N/A"},{"$f":"IF(C104=0,0,C104-SUM($G$6:G104)-O103)","v":0},0,6500.22,null,{"$f":"IF(B104<=term,\"x\",TRUE)","v":true},null,null,null,{"$f":"IF(C103>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C103,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B104>'Client Cost HIDE'!$B$22,AA104,0)+AB103-E103","v":0}]
[null,99,0,{"$f":"IF(AND(B105>='Client Cost HIDE'!$D$152,B105<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B105-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B105,C104<1),0,AB105)","v":0},{"$f":"IF(indexing,D105*(1+'Client Cost HIDE'!$B$175)^(B105-$B$6)-D105,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D105,IF(C104>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E105:G105)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D105,IF(C105>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O104>0,O104*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B105,O104+L105+M105,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q104,'Rep Schedule - Basic'!C105)","v":0},{"$error":"#N/A"},{"$f":"IF(C105=0,0,C105-SUM($G$6:G105)-O104)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C104>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C104,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B105>'Client Cost HIDE'!$B$22,AA105,0)+AB104-E104","v":0}]
[null,100,0,{"$f":"IF(AND(B106>='Client Cost HIDE'!$D$152,B106<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B106-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B106,C105<1),0,AB106)","v":0},{"$f":"IF(indexing,D106*(1+'Client Cost HIDE'!$B$175)^(B106-$B$6)-D106,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D106,IF(C105>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E106:G106)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D106,IF(C106>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O105>0,O105*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B106,O105+L106+M106,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q105,'Rep Schedule - Basic'!C106)","v":0},{"$error":"#N/A"},{"$f":"IF(C106=0,0,C106-SUM($G$6:G106)-O105)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C105>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C105,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B106>'Client Cost HIDE'!$B$22,AA106,0)+AB105-E105","v":0}]
[null,101,0,{"$f":"IF(AND(B107>='Client Cost HIDE'!$D$152,B107<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B107-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B107,C106<1),0,AB107)","v":0},{"$f":"IF(indexing,D107*(1+'Client Cost HIDE'!$B$175)^(B107-$B$6)-D107,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D107,IF(C106>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E107:G107)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D107,IF(C107>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O106>0,O106*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B107,O106+L107+M107,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q106,'Rep Schedule - Basic'!C107)","v":0},{"$error":"#N/A"},{"$f":"IF(C107=0,0,C107-SUM($G$6:G107)-O106)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C106>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C106,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B107>'Client Cost HIDE'!$B$22,AA107,0)+AB106-E106","v":0}]
[null,102,0,{"$f":"IF(AND(B108>='Client Cost HIDE'!$D$152,B108<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B108-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B108,C107<1),0,AB108)","v":0},{"$f":"IF(indexing,D108*(1+'Client Cost HIDE'!$B$175)^(B108-$B$6)-D108,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D108,IF(C107>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E108:G108)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D108,IF(C108>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O107>0,O107*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B108,O107+L108+M108,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q107,'Rep Schedule - Basic'!C108)","v":0},{"$error":"#N/A"},{"$f":"IF(C108=0,0,C108-SUM($G$6:G108)-O107)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C107>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C107,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B108>'Client Cost HIDE'!$B$22,AA108,0)+AB107-E107","v":0}]
[null,103,0,{"$f":"IF(AND(B109>='Client Cost HIDE'!$D$152,B109<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B109-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B109,C108<1),0,AB109)","v":0},{"$f":"IF(indexing,D109*(1+'Client Cost HIDE'!$B$175)^(B109-$B$6)-D109,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D109,IF(C108>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E109:G109)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D109,IF(C109>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O108>0,O108*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B109,O108+L109+M109,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q108,'Rep Schedule - Basic'!C109)","v":0},{"$error":"#N/A"},{"$f":"IF(C109=0,0,C109-SUM($G$6:G109)-O108)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C108>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C108,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B109>'Client Cost HIDE'!$B$22,AA109,0)+AB108-E108","v":0}]
[null,104,0,{"$f":"IF(AND(B110>='Client Cost HIDE'!$D$152,B110<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B110-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B110,C109<1),0,AB110)","v":0},{"$f":"IF(indexing,D110*(1+'Client Cost HIDE'!$B$175)^(B110-$B$6)-D110,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D110,IF(C109>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E110:G110)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D110,IF(C110>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O109>0,O109*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B110,O109+L110+M110,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q109,'Rep Schedule - Basic'!C110)","v":0},{"$error":"#N/A"},{"$f":"IF(C110=0,0,C110-SUM($G$6:G110)-O109)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C109>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C109,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B110>'Client Cost HIDE'!$B$22,AA110,0)+AB109-E109","v":0}]
[null,105,0,{"$f":"IF(AND(B111>='Client Cost HIDE'!$D$152,B111<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B111-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B111,C110<1),0,AB111)","v":0},{"$f":"IF(indexing,D111*(1+'Client Cost HIDE'!$B$175)^(B111-$B$6)-D111,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D111,IF(C110>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E111:G111)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D111,IF(C111>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O110>0,O110*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B111,O110+L111+M111,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q110,'Rep Schedule - Basic'!C111)","v":0},{"$error":"#N/A"},{"$f":"IF(C111=0,0,C111-SUM($G$6:G111)-O110)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C110>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C110,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B111>'Client Cost HIDE'!$B$22,AA111,0)+AB110-E110","v":0}]
[null,106,0,{"$f":"IF(AND(B112>='Client Cost HIDE'!$D$152,B112<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B112-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B112,C111<1),0,AB112)","v":0},{"$f":"IF(indexing,D112*(1+'Client Cost HIDE'!$B$175)^(B112-$B$6)-D112,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D112,IF(C111>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E112:G112)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D112,IF(C112>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O111>0,O111*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B112,O111+L112+M112,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q111,'Rep Schedule - Basic'!C112)","v":0},{"$error":"#N/A"},{"$f":"IF(C112=0,0,C112-SUM($G$6:G112)-O111)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C111>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C111,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B112>'Client Cost HIDE'!$B$22,AA112,0)+AB111-E111","v":0}]
[null,107,0,{"$f":"IF(AND(B113>='Client Cost HIDE'!$D$152,B113<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B113-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B113,C112<1),0,AB113)","v":0},{"$f":"IF(indexing,D113*(1+'Client Cost HIDE'!$B$175)^(B113-$B$6)-D113,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D113,IF(C112>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E113:G113)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D113,IF(C113>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O112>0,O112*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B113,O112+L113+M113,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q112,'Rep Schedule - Basic'!C113)","v":0},{"$error":"#N/A"},{"$f":"IF(C113=0,0,C113-SUM($G$6:G113)-O112)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C112>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C112,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B113>'Client Cost HIDE'!$B$22,AA113,0)+AB112-E112","v":0}]
[null,108,0,{"$f":"IF(AND(B114>='Client Cost HIDE'!$D$152,B114<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B114-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B114,C113<1),0,AB114)","v":0},{"$f":"IF(indexing,D114*(1+'Client Cost HIDE'!$B$175)^(B114-$B$6)-D114,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D114,IF(C113>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E114:G114)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D114,IF(C114>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O113>0,O113*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B114,O113+L114+M114,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q113,'Rep Schedule - Basic'!C114)","v":0},{"$error":"#N/A"},{"$f":"IF(C114=0,0,C114-SUM($G$6:G114)-O113)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C113>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C113,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B114>'Client Cost HIDE'!$B$22,AA114,0)+AB113-E113","v":0}]
[null,109,0,{"$f":"IF(AND(B115>='Client Cost HIDE'!$D$152,B115<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B115-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B115,C114<1),0,AB115)","v":0},{"$f":"IF(indexing,D115*(1+'Client Cost HIDE'!$B$175)^(B115-$B$6)-D115,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D115,IF(C114>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E115:G115)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D115,IF(C115>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O114>0,O114*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B115,O114+L115+M115,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q114,'Rep Schedule - Basic'!C115)","v":0},{"$error":"#N/A"},{"$f":"IF(C115=0,0,C115-SUM($G$6:G115)-O114)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C114>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C114,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B115>'Client Cost HIDE'!$B$22,AA115,0)+AB114-E114","v":0}]
[null,110,0,{"$f":"IF(AND(B116>='Client Cost HIDE'!$D$152,B116<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B116-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B116,C115<1),0,AB116)","v":0},{"$f":"IF(indexing,D116*(1+'Client Cost HIDE'!$B$175)^(B116-$B$6)-D116,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D116,IF(C115>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E116:G116)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D116,IF(C116>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O115>0,O115*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B116,O115+L116+M116,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q115,'Rep Schedule - Basic'!C116)","v":0},{"$error":"#N/A"},{"$f":"IF(C116=0,0,C116-SUM($G$6:G116)-O115)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C115>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C115,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B116>'Client Cost HIDE'!$B$22,AA116,0)+AB115-E115","v":0}]
[null,111,0,{"$f":"IF(AND(B117>='Client Cost HIDE'!$D$152,B117<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B117-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B117,C116<1),0,AB117)","v":0},{"$f":"IF(indexing,D117*(1+'Client Cost HIDE'!$B$175)^(B117-$B$6)-D117,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D117,IF(C116>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E117:G117)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D117,IF(C117>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O116>0,O116*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B117,O116+L117+M117,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q116,'Rep Schedule - Basic'!C117)","v":0},{"$error":"#N/A"},{"$f":"IF(C117=0,0,C117-SUM($G$6:G117)-O116)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C116>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C116,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B117>'Client Cost HIDE'!$B$22,AA117,0)+AB116-E116","v":0}]
[null,112,0,{"$f":"IF(AND(B118>='Client Cost HIDE'!$D$152,B118<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B118-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B118,C117<1),0,AB118)","v":0},{"$f":"IF(indexing,D118*(1+'Client Cost HIDE'!$B$175)^(B118-$B$6)-D118,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D118,IF(C117>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E118:G118)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D118,IF(C118>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O117>0,O117*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B118,O117+L118+M118,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q117,'Rep Schedule - Basic'!C118)","v":0},{"$error":"#N/A"},{"$f":"IF(C118=0,0,C118-SUM($G$6:G118)-O117)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C117>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C117,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B118>'Client Cost HIDE'!$B$22,AA118,0)+AB117-E117","v":0}]
[null,113,0,{"$f":"IF(AND(B119>='Client Cost HIDE'!$D$152,B119<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B119-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B119,C118<1),0,AB119)","v":0},{"$f":"IF(indexing,D119*(1+'Client Cost HIDE'!$B$175)^(B119-$B$6)-D119,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D119,IF(C118>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E119:G119)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D119,IF(C119>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O118>0,O118*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B119,O118+L119+M119,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q118,'Rep Schedule - Basic'!C119)","v":0},{"$error":"#N/A"},{"$f":"IF(C119=0,0,C119-SUM($G$6:G119)-O118)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C118>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C118,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B119>'Client Cost HIDE'!$B$22,AA119,0)+AB118-E118","v":0}]
[null,114,0,{"$f":"IF(AND(B120>='Client Cost HIDE'!$D$152,B120<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B120-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B120,C119<1),0,AB120)","v":0},{"$f":"IF(indexing,D120*(1+'Client Cost HIDE'!$B$175)^(B120-$B$6)-D120,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D120,IF(C119>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E120:G120)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D120,IF(C120>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O119>0,O119*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B120,O119+L120+M120,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q119,'Rep Schedule - Basic'!C120)","v":0},{"$error":"#N/A"},{"$f":"IF(C120=0,0,C120-SUM($G$6:G120)-O119)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C119>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C119,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B120>'Client Cost HIDE'!$B$22,AA120,0)+AB119-E119","v":0}]
[null,115,0,{"$f":"IF(AND(B121>='Client Cost HIDE'!$D$152,B121<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B121-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B121,C120<1),0,AB121)","v":0},{"$f":"IF(indexing,D121*(1+'Client Cost HIDE'!$B$175)^(B121-$B$6)-D121,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D121,IF(C120>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E121:G121)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D121,IF(C121>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O120>0,O120*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B121,O120+L121+M121,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q120,'Rep Schedule - Basic'!C121)","v":0},{"$error":"#N/A"},{"$f":"IF(C121=0,0,C121-SUM($G$6:G121)-O120)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C120>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C120,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B121>'Client Cost HIDE'!$B$22,AA121,0)+AB120-E120","v":0}]
[null,116,0,{"$f":"IF(AND(B122>='Client Cost HIDE'!$D$152,B122<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B122-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B122,C121<1),0,AB122)","v":0},{"$f":"IF(indexing,D122*(1+'Client Cost HIDE'!$B$175)^(B122-$B$6)-D122,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D122,IF(C121>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E122:G122)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D122,IF(C122>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O121>0,O121*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B122,O121+L122+M122,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q121,'Rep Schedule - Basic'!C122)","v":0},{"$error":"#N/A"},{"$f":"IF(C122=0,0,C122-SUM($G$6:G122)-O121)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C121>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C121,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B122>'Client Cost HIDE'!$B$22,AA122,0)+AB121-E121","v":0}]
[null,117,0,{"$f":"IF(AND(B123>='Client Cost HIDE'!$D$152,B123<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B123-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B123,C122<1),0,AB123)","v":0},{"$f":"IF(indexing,D123*(1+'Client Cost HIDE'!$B$175)^(B123-$B$6)-D123,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D123,IF(C122>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E123:G123)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D123,IF(C123>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O122>0,O122*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B123,O122+L123+M123,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q122,'Rep Schedule - Basic'!C123)","v":0},{"$error":"#N/A"},{"$f":"IF(C123=0,0,C123-SUM($G$6:G123)-O122)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C122>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C122,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B123>'Client Cost HIDE'!$B$22,AA123,0)+AB122-E122","v":0}]
[null,118,0,{"$f":"IF(AND(B124>='Client Cost HIDE'!$D$152,B124<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B124-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B124,C123<1),0,AB124)","v":0},{"$f":"IF(indexing,D124*(1+'Client Cost HIDE'!$B$175)^(B124-$B$6)-D124,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D124,IF(C123>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E124:G124)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D124,IF(C124>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O123>0,O123*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B124,O123+L124+M124,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q123,'Rep Schedule - Basic'!C124)","v":0},{"$error":"#N/A"},{"$f":"IF(C124=0,0,C124-SUM($G$6:G124)-O123)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C123>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C123,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B124>'Client Cost HIDE'!$B$22,AA124,0)+AB123-E123","v":0}]
[null,119,0,{"$f":"IF(AND(B125>='Client Cost HIDE'!$D$152,B125<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B125-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B125,C124<1),0,AB125)","v":0},{"$f":"IF(indexing,D125*(1+'Client Cost HIDE'!$B$175)^(B125-$B$6)-D125,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D125,IF(C124>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E125:G125)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D125,IF(C125>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O124>0,O124*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B125,O124+L125+M125,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q124,'Rep Schedule - Basic'!C125)","v":0},{"$error":"#N/A"},{"$f":"IF(C125=0,0,C125-SUM($G$6:G125)-O124)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C124>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C124,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B125>'Client Cost HIDE'!$B$22,AA125,0)+AB124-E124","v":0}]
[null,120,0,{"$f":"IF(AND(B126>='Client Cost HIDE'!$D$152,B126<='Client Cost HIDE'!$B$14),IF(amortized=1,'Client Cost HIDE'!$B$12/'Client Cost HIDE'!$D$151,-PPMT('Client Cost HIDE'!$B$172,$B126-'Client Cost HIDE'!$D$152+1,'Client Cost HIDE'!$D$151,'Client Cost HIDE'!$B$12)),0)","v":0},{"$f":"IF(OR('Client Cost HIDE'!$E$152>B126,C125<1),0,AB126)","v":0},{"$f":"IF(indexing,D126*(1+'Client Cost HIDE'!$B$175)^(B126-$B$6)-D126,0)","v":0},{"$f":"IF('Client Cost HIDE'!$C$32<1,'Client Cost HIDE'!$C$32*D126,IF(C125>1,'Client Cost HIDE'!$C$32,0))","v":0},{"$f":"SUM(E126:G126)*'Client Cost HIDE'!$B$28","v":0},0,0,0,{"$f":"IF('Client Cost HIDE'!$C$39<1,'Client Cost HIDE'!$C$39*D126,IF(C126>1,'Client Cost HIDE'!$C$39,0))","v":0},{"$f":"IF(O125>0,O125*'Client Cost HIDE'!$A$177,0)","v":0},{"$f":"IF('Client Cost HIDE'!$B$14=B126,O125+L126+M126,0)","v":0},0,0,{"$f":"IF(int_method=1,'Rep Schedule - Basic'!Q125,'Rep Schedule - Basic'!C126)","v":0},{"$error":"#N/A"},{"$f":"IF(C126=0,0,C126-SUM($G$6:G126)-O125)","v":0},0,6500.22,null,true,null,null,null,{"$f":"IF(C125>1,IF(int_method=2,'Client Cost HIDE'!$B$172*C125,'Client Cost HIDE'!$B$172*'Client Cost HIDE'!$B$12),0)","v":0},{"$f":"IF(B126>'Client Cost HIDE'!$B$22,AA126,0)+AB125-E125","v":0}]
[null,null,null,{"$f":"SUM(D7:D126)","v":1000.0000000000001},{"$f":"SUM(E7:E126)","v":65.002199999999988},{"$f":"SUM(F7:F126)","v":0},{"$f":"SUM(G6:G126)","v":0},{"$f":"SUM(H6:H126)","v":0},{"$f":"IF(term<=$B126,IF(AND(I6,term>0),IRR(I6:I126,SeedIRR)*INDEX('Client Cost HIDE'!$E164:$E166,'Client Cost HIDE'!$A164),0),0)","v":0.12000390276105311},{"$f":"IF(term<=$B126,IF(AND(J6,term>0),IRR(J6:J126,SeedIRR)*INDEX('Client Cost HIDE'!$E164:$E166,'Client Cost HIDE'!$A164),0),0)","v":0.12000390276105311},{"$f":"IF(term<=$B126,IF(AND(K6,term>0),IRR(K6:K126,SeedIRR)*INDEX('Client Cost HIDE'!$E164:$E166,'Client Cost HIDE'!$A164),0),0)","v":0.12000390276105311},{"$f":"SUM(L6:L126)","v":0},{"$f":"SUM(M6:M126)","v":0},{"$f":"SUM(N6:N126)","v":0},null,{"$f":"IF(term<=B126,IF(AND(J6,term>0),IRR(P6:P126,SeedIRR)*INDEX('Client Cost HIDE'!E164:E166,'Client Cost HIDE'!A164),0),0)","v":0.12000390276105311},null,null,null,{"$f":"SUM(T6:T126)","v":0},{"$f":"U126","v":6500.22}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"-MAX(C6:C127,ABS(MIN(C6:C127)))","v":-1000},{"$f":"-MAX(D6:D127,ABS(MIN(D6:D127)))","v":-1000.0000000000001},{"$f":"-MAX(E6:E127,ABS(MIN(E6:E127)))","v":-65.002199999999988},{"$f":"-MAX(F6:F127,ABS(MIN(F6:F127)))","v":0},{"$f":"-MAX(G6:G127,ABS(MIN(G6:G127)))","v":0},null,null,{"$f":"-MAX(J6:J127,ABS(MIN(J6:J127)))","v":-1000},null,{"$f":"-MAX(L6:L127,ABS(MIN(L6:L127)))","v":0},{"$f":"-MAX(M6:M127,ABS(MIN(M6:M127)))","v":0},{"$f":"-MAX(N6:N127,ABS(MIN(N6:N127)))","v":0},{"$f":"-MAX(O6:O127,ABS(MIN(O6:O127)))","v":0},{"$f":"-MAX(P6:P127,ABS(MIN(P6:P127)))","v":-1000}]

{"sheet":"Pricing - Advanced","index":3,"n_rows":131,"n_cols":30,"rows_kept":131,"cut":false,"hidden":false,"merged":[[23,1,23,2],[4,22,5,22],[9,22,10,22],[21,1,21,3],[14,1,14,3],[15,1,15,3],[21,17,21,18],[20,1,20,3],[17,7,18,7],[17,15,17,17],[19,8,20,8],[15,6,16,6],[15,7,16,7],[15,9,16,9],[18,15,18,16],[18,11,18,13],[4,23,5,23],[9,23,10,23],[13,8,14,8],[15,8,16,8],[12,7,12,10],[15,10,16,10],[11,23,13,23],[6,21,7,21],[6,22,8,22],[6,23,8,23],[11,22,13,22],[13,10,14,10],[13,11,14,11],[0,1,0,7],[8,1,8,3],[13,9,14,9],[19,6,20,6],[6,1,6,3],[13,1,13,3],[19,9,20,9],[17,8,18,8],[0,8,0,10],[17,1,18,3],[19,10,20,10],[17,10,18,10],[13,6,14,6],[19,1,19,3],[3,1,3,3],[4,1,4,3],[12,1,12,3],[9,1,9,3],[10,1,10,3],[16,1,16,3],[21,24,21,25],[19,11,19,13],[17,9,18,9],[13,7,14,7],[19,7,20,7],[17,6,18,6],[17,11,17,14],[20,11,20,12],[20,14,20,18],[21,26,21,27],[21,14,21,15],[19,15,19,18],[21,5,21,9],[21,11,21,12]]}
[null,{"$f":"Translations!A3","v":"Calculation of Transparent Pricing"},null,null,null,null,null,null,{"$f":"Translations!A208","v":"Display EIR values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,{"$f":"Translations!A4","v":"Basic Loan Conditions"},null,null,null,{"$f":"Translations!A6","v":"Amortization:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"APR"]
[null,{"$f":"Translations!A5","v":"Loan Amount:"},null,null,1000,{"$f":"Translations!A10","v":"Interest:"},null,null,null,{"$f":"Translations!A257","v":"APR Method"},"US-APR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"J11","v":0.86767492580025074},{"$f":"Translations!A10","v":"Interest:"}]
[null,{"$f":"Translations!A13","v":"Term & Repay Freq."},null,null,16,null,null,null,null,{"$f":"Translations!A25","v":"Days/per (t):"},{"$f":"IF(APR_365,1,DaysPeriod)","v":7},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(E14),ISBLANK(E15)),\"\",\"up-front\")","v":""},{"$f":"J14","v":0.86767492580025074},{"$f":"\"+ \"&Translations!A205","v":"+ Fees"}]
[null,null,null,null," ",{"$f":"IF(IntPmt=1,Translations!A23,\"\")","v":"Int Pmt"},{"$f":"IF(IntPmt=1,Translations!A24,\"\")","v":"Int Calc"},{"$f":"IF(Amort=3,\"\",Translations!A195)","v":"Balloon"},null,{"$f":"Translations!A222","v":"Per/Mon (m)"},{"$f":"IF(APR_365,30,H121)","v":4.333333333333333},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(F14),ISBLANK(F15)),\"\",\"ongoing\")","v":""},null,null,null,"Prepayment"]
[null,{"$f":"IF(AND(IntPmt=2,Amort=3),\"\",Translations!A26&\" (\"&F121&\")\")","v":"Grace or Prepay (Weeks)"},null,null,null,null,null,null,null,{"$f":"Translations!A35","v":"Per/Yr (n):"},{"$f":"IF(APR_365,'Rep Schedule - Advanced'!M220,O121)","v":52},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(E16),ISBLANK(E17)),\"\",\"up-front\")","v":""},{"$f":"J16","v":0.86767492580025074},{"$f":"\"+ \"&Translations!A199","v":"+ Insurance (%)"}]
[]
[null,{"$f":"Translations!A39","v":"Loan Pricing"},null,null,null,null,null,{"$f":"Translations!A36","v":"Period"},{"$f":"Translations!A223","v":"MPR (nom)"},{"$f":"Translations!A37","v":"APR (nom)"},{"$f":"Translations!A38","v":"EIR (comp)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(F16),ISBLANK(F17)),\"\",\"ongoing\")","v":""},null,null,null,"Seed number for IRR"]
[null,{"$f":"Translations!$A$40","v":"Nominal interest Rate (%)"},null,null,0.04,null,null,"i","i * m","i * n","(1 + i)n - 1",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(#REF!),IF(#REF!>0,\"on fees\",\"\"),\"\")","v":""},{"$f":"J18","v":0.86767492580025074},{"$f":"\"+ \"&Translations!A207","v":"+ Taxes"},null,{"$f":"IF(SUM(E20:F20)<0.5,0.01,0.3)","v":0.01}]
[null,{"$f":"Translations!A160","v":"Nominal Annual & Method"},null,null,{"$f":"E10*O123","v":0.48},null,null,{"$f":"IF(APR_365=TRUE,'Rep Schedule - Advanced'!$M$204,'Rep Schedule - Advanced'!$M$195)","v":1.6686056265389437E-2},{"$f":"'Rep Schedule - Advanced'!$M$213","v":7.2306243816687557E-2},{"$f":"'Rep Schedule - Advanced'!M214","v":0.86767492580025074},{"$f":"'Rep Schedule - Advanced'!M215","v":1.3699751567840572},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(#REF!),IF(#REF!>0,\"on interest\",\"\"),\"\")","v":""},null,null,null,"Try changing this if APR does not calculate properly.  The default figure for this should be 0.01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J20","v":1.0486707902186172},{"$f":"\"+ \"&Translations!A50","v":"+ Security Deposit (%)"}]
[null,{"$f":"IF(SUM(Z14:Z15)>0,\"Note! Using S.Africa fee limits\",LblOk)","v":" "},null,null,{"$f":"Translations!A44","v":"Upfront"},{"$f":"Translations!A45","v":"Ongoing"},{"$f":"Translations!A46","v":"Increment"},{"$f":"IF(ManualMode=TRUE,Translations!A100,LblOk)","v":" "}]
[null,{"$f":"Translations!A47","v":"Fee (%)"},null,null,null,null,{"$f":"J14-J11","v":0},{"$f":"IF(APR_365=TRUE,'Rep Schedule - Advanced'!$P$204,'Rep Schedule - Advanced'!$P$195)","v":1.6686056265389437E-2},{"$f":"'Rep Schedule - Advanced'!P213","v":7.2306243816687557E-2},{"$f":"'Rep Schedule - Advanced'!P214","v":0.86767492580025074},{"$f":"'Rep Schedule - Advanced'!P215","v":1.3699751567840572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Threshold for when % upfront starts"]
[null,{"$f":"Translations!A48","v":"Fee (fixed amount)"},null,null,null,null,null,{"$f":"IF(APR_365=TRUE,'Rep Schedule - Advanced'!$M$204,'Rep Schedule - Advanced'!$M$195)","v":1.6686056265389437E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum amount for upfront fees"]
[null,{"$f":"Translations!A199","v":"Insurance (%)"},null,null,null,null,{"$f":"J16-J14","v":0},{"$f":"IF(APR_365=TRUE,'Rep Schedule - Advanced'!$T$204,'Rep Schedule - Advanced'!$T$195)","v":1.6686056265389437E-2},{"$f":"'Rep Schedule - Advanced'!T213","v":7.2306243816687557E-2},{"$f":"'Rep Schedule - Advanced'!T214","v":0.86767492580025074},{"$f":"'Rep Schedule - Advanced'!T215","v":1.3699751567840572}]
[null,{"$f":"Translations!A200","v":"Insurance (fixed amount)"},null,null,null,null,null,{"$f":"IF(APR_365=TRUE,'Rep Schedule - Advanced'!$M$204,'Rep Schedule - Advanced'!$M$195)","v":1.6686056265389437E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"cost_1","v":1000},"Loan Amount"]
[null,{"$f":"Translations!A49","v":"Value-Added Tax (%)"},null,null,"On Fees:",null,{"$f":"J18-J16","v":0},{"$f":"IF(APR_365=TRUE,'Rep Schedule - Advanced'!$W$204,'Rep Schedule - Advanced'!$W$195)","v":1.6686056265389437E-2},{"$f":"'Rep Schedule - Advanced'!W213","v":7.2306243816687557E-2},{"$f":"'Rep Schedule - Advanced'!W214","v":0.86767492580025074},{"$f":"'Rep Schedule - Advanced'!W215","v":1.3699751567840572},{"$f":"Translations!A84","v":"Total Financial Cost to the Client"},null,null,null,{"$f":"Translations!A196","v":"Transparency Index"},null,null,{"$f":"E11/J20*100","v":45.77222942387229},null,null,null,null,null,null,{"$f":"term","v":16},{"$f":"F121&\" Term\"","v":"Weeks Term"}]
[null,null,null,null,"On Interest:",null,null,{"$f":"IF(APR_365=TRUE,'Rep Schedule - Advanced'!$M$204,'Rep Schedule - Advanced'!$M$195)","v":1.6686056265389437E-2},null,null,null,{"$f":"Translations!A85","v":"Total Cost (less Sec.Dep. int):"},null,null,{"$f":"SUM(G25:J25)-L25","v":147.69230769230765},{"$f":"Translations!A81&\" \"&term&\" \"&INDEX(G112:G120,E112)&Translations!A82","v":"in 16 Weeks, or ….."},null,{"$f":"O19*INDEX(J112:J120,E112)/term","v":479.99999999999989},{"$f":"Translations!A83","v":"in 1 year"},null,null,{"$f":"IF(AND(ISBLANK(E20),ISBLANK(E21)),\"\",\"up-front\")","v":"up-front"},null,null,null,{"$f":"E22","v":0},"Int Paid on Savings"]
[null,{"$f":"Translations!A50","v":"Security Deposit (%)"},null,null,0.1,null,{"$f":"J20-J18","v":0.18099586441836646},{"$f":"IF(APR_365=TRUE,'Rep Schedule - Advanced'!$AC$204,'Rep Schedule - Advanced'!$AC$195)","v":2.0166745965742638E-2},{"$f":"'Rep Schedule - Advanced'!AC213","v":8.7389232518218091E-2},{"$f":"'Rep Schedule - Advanced'!AC214","v":1.0486707902186172},{"$f":"'Rep Schedule - Advanced'!AC215","v":1.8322997093200679},{"$f":"Translations!A86","v":"Avg net loan balance:"},null,null,{"$f":"'Rep Schedule - Advanced'!AK195","v":431.25},{"$f":"Translations!A177&\" \"&TEXT(O20/E4,\"00%\")&\" \"&Translations!A89","v":"which is 43% of original loan amount"},null,null,null,null,null,{"$f":"IF(AND(ISBLANK(F20),ISBLANK(F21)),\"\",\"ongoing\")","v":""}]
[null,{"$f":"Translations!A51","v":"Security Deposit (fixed)"},null,null,null,null,null,{"$f":"IF(APR_365=TRUE,'Rep Schedule - Advanced'!$M$204,'Rep Schedule - Advanced'!$M$195)","v":1.6686056265389437E-2},null,null,null,{"$f":"Translations!A87","v":"Client Breakeven Point:"},null,{"$f":"IF(R19>0,O20/R19,0)","v":0.89843750000000022},{"$f":"Translations!A90","v":"Years until total loan cost equals the avg loan balance"}]
[null,{"$f":"Translations!A52","v":"Interest Paid on Deposit (%)"},null,null,null,{"$f":"IF(OR(ISERR(I20),I20<-0.01),Translations!A98,\".\")","v":"."},null,null,null,null,null,{"$f":"Translations!A88","v":"Negative Net Balance for:"},null,{"$f":"IF('Rep Schedule - Advanced'!AI189>0,'Rep Schedule - Advanced'!AI189+1,0)","v":2},{"$f":"INDEX(G112:G120,E112)&Translations!A91","v":"Weeks, which is…."},null,{"$f":"IF(term>0,N22/term,\"\")","v":0.125},{"$f":"Translations!A92","v":"% of loan term"},null,null,null,null,null,null,"Single Loan",null,"One Year Cycle"]
[]
[null,{"$f":"Translations!A99","v":"Repayment Schedule"},null,{"$f":"'Rep Schedule - Advanced'!G5","v":"Principal Disbursed"},{"$f":"'Rep Schedule - Advanced'!H5","v":"Principal Paid"},{"$f":"'Rep Schedule - Advanced'!J5","v":"Balance"},{"$f":"'Rep Schedule - Advanced'!K5","v":"Interest Paid"},{"$f":"'Rep Schedule - Advanced'!N5","v":"Fees Paid"},{"$f":"'Rep Schedule - Advanced'!R5","v":"Insurance Paid"},{"$f":"'Rep Schedule - Advanced'!U5","v":"Taxes"},{"$f":"'Rep Schedule - Advanced'!X5","v":"Security Deposit"},{"$f":"'Rep Schedule - Advanced'!Y5","v":"Interest Paid"},{"$f":"'Rep Schedule - Advanced'!Z5","v":"Deposit Withdr."},{"$f":"'Rep Schedule - Advanced'!AB5","v":"Deposit Balance"},{"$f":"Translations!A101","v":"Divisor"},{"$f":"Translations!A75","v":"Inflows (Prin+Int)"},{"$f":"Translations!A76","v":"Outflows (Prin+Int)"},{"$f":"'Rep Schedule - Advanced'!Q5","v":"Period APR"},{"$f":"Translations!A198","v":"Cumulative Total Paid"},null,null,null,null,null,"Net Bal","Avg Bal",{"$f":"Y24","v":"Net Bal"},{"$f":"Z24","v":"Avg Bal"},"Total Paid"]
[null,null,{"$f":"C87","v":"Totals"},1000,1000,0,147.69230769230765,0,0,{"$f":"J87","v":0},100,0,100,0,0,1000,1000.0000000007958,0,null,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH6","v":900},{"$f":"IF(Y25<>0,AVERAGE(Y$25:Y25),Z24)","v":900},{"$f":"Y25","v":900}]
[null,{"$f":"'Rep Schedule - Advanced'!B6","v":0},{"$f":"'Rep Schedule - Advanced'!E6","v":"2013-01-01"},{"$f":"'Rep Schedule - Advanced'!G6","v":1000},{"$f":"'Rep Schedule - Advanced'!H6","v":0},{"$f":"'Rep Schedule - Advanced'!J6","v":1000},{"$f":"'Rep Schedule - Advanced'!K6","v":0},{"$f":"'Rep Schedule - Advanced'!N6","v":0},{"$f":"'Rep Schedule - Advanced'!R6","v":0},{"$f":"'Rep Schedule - Advanced'!U6","v":0},{"$f":"'Rep Schedule - Advanced'!X6","v":100},{"$f":"'Rep Schedule - Advanced'!Y6","v":0},{"$f":"'Rep Schedule - Advanced'!Z6","v":0},{"$f":"'Rep Schedule - Advanced'!AB6","v":100},{"$f":"'Rep Schedule - Advanced'!BI6","v":1},{"$f":"'Rep Schedule - Advanced'!BK6","v":1000},{"$f":"'Rep Schedule - Advanced'!BL6","v":0},null,{"$f":"S25+SUM(G26:J26)","v":0},null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH7","v":837.5},{"$f":"IF(Y26<>0,AVERAGE(Y$25:Y26),Z25)","v":868.75},{"$f":"IF($B27<=term,Y26,INDEX($Y$26:$Y$86,$B27-term))","v":837.5},null,null,{"$f":"'Rep Schedule - Advanced'!AN6","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B7","v":1},{"$f":"'Rep Schedule - Advanced'!E7","v":"2013-01-08"},{"$f":"'Rep Schedule - Advanced'!G7","v":0},{"$f":"'Rep Schedule - Advanced'!H7","v":62.5},{"$f":"'Rep Schedule - Advanced'!J7","v":937.5},{"$f":"'Rep Schedule - Advanced'!K7","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N7","v":0},{"$f":"'Rep Schedule - Advanced'!R7","v":0},{"$f":"'Rep Schedule - Advanced'!U7","v":0},{"$f":"'Rep Schedule - Advanced'!X7","v":0},{"$f":"'Rep Schedule - Advanced'!Y7","v":0},{"$f":"'Rep Schedule - Advanced'!Z7","v":0},{"$f":"'Rep Schedule - Advanced'!AB7","v":100},{"$f":"'Rep Schedule - Advanced'!BI7","v":1.0166860562653894},{"$f":"'Rep Schedule - Advanced'!BK7","v":0},{"$f":"'Rep Schedule - Advanced'!BL7","v":70.553509403147629},{"$f":"'Rep Schedule - Advanced'!Q7","v":0.48164835164835162},9.2307692307692299,null,null,null,null,{"$f":"E27+G27+J27","v":71.730769230769226},{"$f":"'Rep Schedule - Advanced'!AH8","v":775},{"$f":"IF(Y27<>0,AVERAGE(Y$25:Y27),Z26)","v":837.5},775,null,null,{"$f":"'Rep Schedule - Advanced'!AN7","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B8","v":2},{"$f":"'Rep Schedule - Advanced'!E8","v":"2013-01-15"},{"$f":"'Rep Schedule - Advanced'!G8","v":0},{"$f":"'Rep Schedule - Advanced'!H8","v":62.5},{"$f":"'Rep Schedule - Advanced'!J8","v":875},{"$f":"'Rep Schedule - Advanced'!K8","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N8","v":0},{"$f":"'Rep Schedule - Advanced'!R8","v":0},{"$f":"'Rep Schedule - Advanced'!U8","v":0},{"$f":"'Rep Schedule - Advanced'!X8","v":0},{"$f":"'Rep Schedule - Advanced'!Y8","v":0},{"$f":"'Rep Schedule - Advanced'!Z8","v":0},{"$f":"'Rep Schedule - Advanced'!AB8","v":100},{"$f":"'Rep Schedule - Advanced'!BI8","v":1.0336505370044706},{"$f":"'Rep Schedule - Advanced'!BK8","v":0},{"$f":"'Rep Schedule - Advanced'!BL8","v":69.395571000858467},{"$f":"'Rep Schedule - Advanced'!Q8","v":0.5137582417582417},18.46153846153846,null,null,null,null,{"$f":"E28+G28+J28","v":71.730769230769226},{"$f":"'Rep Schedule - Advanced'!AH9","v":712.5},{"$f":"IF(Y28<>0,AVERAGE(Y$25:Y28),Z27)","v":806.25},712.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN8","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B9","v":3},{"$f":"'Rep Schedule - Advanced'!E9","v":"2013-01-22"},{"$f":"'Rep Schedule - Advanced'!G9","v":0},{"$f":"'Rep Schedule - Advanced'!H9","v":62.5},{"$f":"'Rep Schedule - Advanced'!J9","v":812.5},{"$f":"'Rep Schedule - Advanced'!K9","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N9","v":0},{"$f":"'Rep Schedule - Advanced'!R9","v":0},{"$f":"'Rep Schedule - Advanced'!U9","v":0},{"$f":"'Rep Schedule - Advanced'!X9","v":0},{"$f":"'Rep Schedule - Advanced'!Y9","v":0},{"$f":"'Rep Schedule - Advanced'!Z9","v":0},{"$f":"'Rep Schedule - Advanced'!AB9","v":100},{"$f":"'Rep Schedule - Advanced'!BI9","v":1.0508980880236771},{"$f":"'Rep Schedule - Advanced'!BK9","v":0},{"$f":"'Rep Schedule - Advanced'!BL9","v":68.256636916778845},{"$f":"'Rep Schedule - Advanced'!Q9","v":0.55045525902668757},27.69230769230769,null,null,null,null,{"$f":"E29+G29+J29","v":71.730769230769226},{"$f":"'Rep Schedule - Advanced'!AH10","v":650},{"$f":"IF(Y29<>0,AVERAGE(Y$25:Y29),Z28)","v":775},650,null,null,{"$f":"'Rep Schedule - Advanced'!AN9","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B10","v":4},{"$f":"'Rep Schedule - Advanced'!E10","v":"2013-01-29"},{"$f":"'Rep Schedule - Advanced'!G10","v":0},{"$f":"'Rep Schedule - Advanced'!H10","v":62.5},{"$f":"'Rep Schedule - Advanced'!J10","v":750},{"$f":"'Rep Schedule - Advanced'!K10","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N10","v":0},{"$f":"'Rep Schedule - Advanced'!R10","v":0},{"$f":"'Rep Schedule - Advanced'!U10","v":0},{"$f":"'Rep Schedule - Advanced'!X10","v":0},{"$f":"'Rep Schedule - Advanced'!Y10","v":0},{"$f":"'Rep Schedule - Advanced'!Z10","v":0},{"$f":"'Rep Schedule - Advanced'!AB10","v":100},{"$f":"'Rep Schedule - Advanced'!BI10","v":1.0684334326496303},{"$f":"'Rep Schedule - Advanced'!BK10","v":0},{"$f":"'Rep Schedule - Advanced'!BL10","v":67.13639524821177},{"$f":"'Rep Schedule - Advanced'!Q10","v":0.59279797125950973},36.92307692307692,null,null,null,null,{"$f":"E30+G30+J30","v":71.730769230769226},{"$f":"'Rep Schedule - Advanced'!AH11","v":587.5},{"$f":"IF(Y30<>0,AVERAGE(Y$25:Y30),Z29)","v":743.75},587.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN10","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B11","v":5},{"$f":"'Rep Schedule - Advanced'!E11","v":"2013-02-05"},{"$f":"'Rep Schedule - Advanced'!G11","v":0},{"$f":"'Rep Schedule - Advanced'!H11","v":62.5},{"$f":"'Rep Schedule - Advanced'!J11","v":687.5},{"$f":"'Rep Schedule - Advanced'!K11","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N11","v":0},{"$f":"'Rep Schedule - Advanced'!R11","v":0},{"$f":"'Rep Schedule - Advanced'!U11","v":0},{"$f":"'Rep Schedule - Advanced'!X11","v":0},{"$f":"'Rep Schedule - Advanced'!Y11","v":0},{"$f":"'Rep Schedule - Advanced'!Z11","v":0},{"$f":"'Rep Schedule - Advanced'!AB11","v":100},{"$f":"'Rep Schedule - Advanced'!BI11","v":1.0862613730226451},{"$f":"'Rep Schedule - Advanced'!BK11","v":0},{"$f":"'Rep Schedule - Advanced'!BL11","v":66.034539211470118},{"$f":"'Rep Schedule - Advanced'!Q11","v":0.64219780219780209},46.153846153846146,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH12","v":525},{"$f":"IF(Y31<>0,AVERAGE(Y$25:Y31),Z30)","v":712.5},525,null,null,{"$f":"'Rep Schedule - Advanced'!AN11","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B12","v":6},{"$f":"'Rep Schedule - Advanced'!E12","v":"2013-02-12"},{"$f":"'Rep Schedule - Advanced'!G12","v":0},{"$f":"'Rep Schedule - Advanced'!H12","v":62.5},{"$f":"'Rep Schedule - Advanced'!J12","v":625},{"$f":"'Rep Schedule - Advanced'!K12","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N12","v":0},{"$f":"'Rep Schedule - Advanced'!R12","v":0},{"$f":"'Rep Schedule - Advanced'!U12","v":0},{"$f":"'Rep Schedule - Advanced'!X12","v":0},{"$f":"'Rep Schedule - Advanced'!Y12","v":0},{"$f":"'Rep Schedule - Advanced'!Z12","v":0},{"$f":"'Rep Schedule - Advanced'!AB12","v":100},{"$f":"'Rep Schedule - Advanced'!BI12","v":1.1043867914118202},{"$f":"'Rep Schedule - Advanced'!BK12","v":0},{"$f":"'Rep Schedule - Advanced'!BL12","v":64.950767057862421},{"$f":"'Rep Schedule - Advanced'!Q12","v":0.70057942057942046},55.384615384615373,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH13","v":462.5},{"$f":"IF(Y32<>0,AVERAGE(Y$25:Y32),Z31)","v":681.25},462.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN12","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B13","v":7},{"$f":"'Rep Schedule - Advanced'!E13","v":"2013-02-19"},{"$f":"'Rep Schedule - Advanced'!G13","v":0},{"$f":"'Rep Schedule - Advanced'!H13","v":62.5},{"$f":"'Rep Schedule - Advanced'!J13","v":562.5},{"$f":"'Rep Schedule - Advanced'!K13","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N13","v":0},{"$f":"'Rep Schedule - Advanced'!R13","v":0},{"$f":"'Rep Schedule - Advanced'!U13","v":0},{"$f":"'Rep Schedule - Advanced'!X13","v":0},{"$f":"'Rep Schedule - Advanced'!Y13","v":0},{"$f":"'Rep Schedule - Advanced'!Z13","v":0},{"$f":"'Rep Schedule - Advanced'!AB13","v":100},{"$f":"'Rep Schedule - Advanced'!BI13","v":1.1228146515520707},{"$f":"'Rep Schedule - Advanced'!BK13","v":0},{"$f":"'Rep Schedule - Advanced'!BL13","v":63.884781991057494},{"$f":"'Rep Schedule - Advanced'!Q13","v":0.7706373626373626},64.615384615384599,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH14","v":400},{"$f":"IF(Y33<>0,AVERAGE(Y$25:Y33),Z32)","v":650},400,null,null,{"$f":"'Rep Schedule - Advanced'!AN13","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B14","v":8},{"$f":"'Rep Schedule - Advanced'!E14","v":"2013-02-26"},{"$f":"'Rep Schedule - Advanced'!G14","v":0},{"$f":"'Rep Schedule - Advanced'!H14","v":62.5},{"$f":"'Rep Schedule - Advanced'!J14","v":500},{"$f":"'Rep Schedule - Advanced'!K14","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N14","v":0},{"$f":"'Rep Schedule - Advanced'!R14","v":0},{"$f":"'Rep Schedule - Advanced'!U14","v":0},{"$f":"'Rep Schedule - Advanced'!X14","v":0},{"$f":"'Rep Schedule - Advanced'!Y14","v":0},{"$f":"'Rep Schedule - Advanced'!Z14","v":0},{"$f":"'Rep Schedule - Advanced'!AB14","v":100},{"$f":"'Rep Schedule - Advanced'!BI14","v":1.1415500000034722},{"$f":"'Rep Schedule - Advanced'!BK14","v":0},{"$f":"'Rep Schedule - Advanced'!BL14","v":62.836292085805304},{"$f":"'Rep Schedule - Advanced'!Q14","v":0.85626373626373631},73.846153846153825,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH15","v":337.5},{"$f":"IF(Y34<>0,AVERAGE(Y$25:Y34),Z33)","v":618.75},337.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN14","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B15","v":9},{"$f":"'Rep Schedule - Advanced'!E15","v":"2013-03-05"},{"$f":"'Rep Schedule - Advanced'!G15","v":0},{"$f":"'Rep Schedule - Advanced'!H15","v":62.5},{"$f":"'Rep Schedule - Advanced'!J15","v":437.5},{"$f":"'Rep Schedule - Advanced'!K15","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N15","v":0},{"$f":"'Rep Schedule - Advanced'!R15","v":0},{"$f":"'Rep Schedule - Advanced'!U15","v":0},{"$f":"'Rep Schedule - Advanced'!X15","v":0},{"$f":"'Rep Schedule - Advanced'!Y15","v":0},{"$f":"'Rep Schedule - Advanced'!Z15","v":0},{"$f":"'Rep Schedule - Advanced'!AB15","v":100},{"$f":"'Rep Schedule - Advanced'!BI15","v":1.1605979675332854},{"$f":"'Rep Schedule - Advanced'!BK15","v":0},{"$f":"'Rep Schedule - Advanced'!BL15","v":61.805010207991792},{"$f":"'Rep Schedule - Advanced'!Q15","v":0.96329670329670325},83.076923076923052,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH16","v":275},{"$f":"IF(Y35<>0,AVERAGE(Y$25:Y35),Z34)","v":587.5},275,null,null,{"$f":"'Rep Schedule - Advanced'!AN15","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B16","v":10},{"$f":"'Rep Schedule - Advanced'!E16","v":"2013-03-12"},{"$f":"'Rep Schedule - Advanced'!G16","v":0},{"$f":"'Rep Schedule - Advanced'!H16","v":62.5},{"$f":"'Rep Schedule - Advanced'!J16","v":375},{"$f":"'Rep Schedule - Advanced'!K16","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N16","v":0},{"$f":"'Rep Schedule - Advanced'!R16","v":0},{"$f":"'Rep Schedule - Advanced'!U16","v":0},{"$f":"'Rep Schedule - Advanced'!X16","v":0},{"$f":"'Rep Schedule - Advanced'!Y16","v":0},{"$f":"'Rep Schedule - Advanced'!Z16","v":0},{"$f":"'Rep Schedule - Advanced'!AB16","v":100},{"$f":"'Rep Schedule - Advanced'!BI16","v":1.1799637705210424},{"$f":"'Rep Schedule - Advanced'!BK16","v":0},{"$f":"'Rep Schedule - Advanced'!BL16","v":60.790653936005782},{"$f":"'Rep Schedule - Advanced'!Q16","v":1.1009105180533751},92.307692307692278,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH17","v":212.5},{"$f":"IF(Y36<>0,AVERAGE(Y$25:Y36),Z35)","v":556.25},212.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN16","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B17","v":11},{"$f":"'Rep Schedule - Advanced'!E17","v":"2013-03-19"},{"$f":"'Rep Schedule - Advanced'!G17","v":0},{"$f":"'Rep Schedule - Advanced'!H17","v":62.5},{"$f":"'Rep Schedule - Advanced'!J17","v":312.5},{"$f":"'Rep Schedule - Advanced'!K17","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N17","v":0},{"$f":"'Rep Schedule - Advanced'!R17","v":0},{"$f":"'Rep Schedule - Advanced'!U17","v":0},{"$f":"'Rep Schedule - Advanced'!X17","v":0},{"$f":"'Rep Schedule - Advanced'!Y17","v":0},{"$f":"'Rep Schedule - Advanced'!Z17","v":0},{"$f":"'Rep Schedule - Advanced'!AB17","v":100},{"$f":"'Rep Schedule - Advanced'!BI17","v":1.1996527123870775},{"$f":"'Rep Schedule - Advanced'!BK17","v":0},{"$f":"'Rep Schedule - Advanced'!BL17","v":59.792945483396466},{"$f":"'Rep Schedule - Advanced'!Q17","v":1.2843956043956042},101.5384615384615,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH18","v":150},{"$f":"IF(Y37<>0,AVERAGE(Y$25:Y37),Z36)","v":525},150,null,null,{"$f":"'Rep Schedule - Advanced'!AN17","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B18","v":12},{"$f":"'Rep Schedule - Advanced'!E18","v":"2013-03-26"},{"$f":"'Rep Schedule - Advanced'!G18","v":0},{"$f":"'Rep Schedule - Advanced'!H18","v":62.5},{"$f":"'Rep Schedule - Advanced'!J18","v":250},{"$f":"'Rep Schedule - Advanced'!K18","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N18","v":0},{"$f":"'Rep Schedule - Advanced'!R18","v":0},{"$f":"'Rep Schedule - Advanced'!U18","v":0},{"$f":"'Rep Schedule - Advanced'!X18","v":0},{"$f":"'Rep Schedule - Advanced'!Y18","v":0},{"$f":"'Rep Schedule - Advanced'!Z18","v":0},{"$f":"'Rep Schedule - Advanced'!AB18","v":100},{"$f":"'Rep Schedule - Advanced'!BI18","v":1.2196701850448952},{"$f":"'Rep Schedule - Advanced'!BK18","v":0},{"$f":"'Rep Schedule - Advanced'!BL18","v":58.8116116228002},{"$f":"'Rep Schedule - Advanced'!Q18","v":1.5412747252747252},110.76923076923073,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH19","v":87.5},{"$f":"IF(Y38<>0,AVERAGE(Y$25:Y38),Z37)","v":493.75},87.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN18","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B19","v":13},{"$f":"'Rep Schedule - Advanced'!E19","v":"2013-04-02"},{"$f":"'Rep Schedule - Advanced'!G19","v":0},{"$f":"'Rep Schedule - Advanced'!H19","v":62.5},{"$f":"'Rep Schedule - Advanced'!J19","v":187.5},{"$f":"'Rep Schedule - Advanced'!K19","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N19","v":0},{"$f":"'Rep Schedule - Advanced'!R19","v":0},{"$f":"'Rep Schedule - Advanced'!U19","v":0},{"$f":"'Rep Schedule - Advanced'!X19","v":0},{"$f":"'Rep Schedule - Advanced'!Y19","v":0},{"$f":"'Rep Schedule - Advanced'!Z19","v":0},{"$f":"'Rep Schedule - Advanced'!AB19","v":100},{"$f":"'Rep Schedule - Advanced'!BI19","v":1.2400216703777722},{"$f":"'Rep Schedule - Advanced'!BK19","v":0},{"$f":"'Rep Schedule - Advanced'!BL19","v":57.846383611115819},{"$f":"'Rep Schedule - Advanced'!Q19","v":1.9265934065934065},119.99999999999996,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH20","v":25},{"$f":"IF(Y39<>0,AVERAGE(Y$25:Y39),Z38)","v":462.5},25,null,null,{"$f":"'Rep Schedule - Advanced'!AN19","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B20","v":14},{"$f":"'Rep Schedule - Advanced'!E20","v":"2013-04-09"},{"$f":"'Rep Schedule - Advanced'!G20","v":0},{"$f":"'Rep Schedule - Advanced'!H20","v":62.5},{"$f":"'Rep Schedule - Advanced'!J20","v":125},{"$f":"'Rep Schedule - Advanced'!K20","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N20","v":0},{"$f":"'Rep Schedule - Advanced'!R20","v":0},{"$f":"'Rep Schedule - Advanced'!U20","v":0},{"$f":"'Rep Schedule - Advanced'!X20","v":0},{"$f":"'Rep Schedule - Advanced'!Y20","v":0},{"$f":"'Rep Schedule - Advanced'!Z20","v":0},{"$f":"'Rep Schedule - Advanced'!AB20","v":100},{"$f":"'Rep Schedule - Advanced'!BI20","v":1.2607127417399979},{"$f":"'Rep Schedule - Advanced'!BK20","v":0},{"$f":"'Rep Schedule - Advanced'!BL20","v":56.896997115908079},{"$f":"'Rep Schedule - Advanced'!Q20","v":2.5687912087912084},129.2307692307692,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH21","v":-37.5},{"$f":"IF(Y40<>0,AVERAGE(Y$25:Y40),Z39)","v":431.25},-37.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN20","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B21","v":15},{"$f":"'Rep Schedule - Advanced'!E21","v":"2013-04-16"},{"$f":"'Rep Schedule - Advanced'!G21","v":0},{"$f":"'Rep Schedule - Advanced'!H21","v":62.5},{"$f":"'Rep Schedule - Advanced'!J21","v":62.5},{"$f":"'Rep Schedule - Advanced'!K21","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N21","v":0},{"$f":"'Rep Schedule - Advanced'!R21","v":0},{"$f":"'Rep Schedule - Advanced'!U21","v":0},{"$f":"'Rep Schedule - Advanced'!X21","v":0},{"$f":"'Rep Schedule - Advanced'!Y21","v":0},{"$f":"'Rep Schedule - Advanced'!Z21","v":0},{"$f":"'Rep Schedule - Advanced'!AB21","v":100},{"$f":"'Rep Schedule - Advanced'!BI21","v":1.2817490654831649},{"$f":"'Rep Schedule - Advanced'!BK21","v":0},{"$f":"'Rep Schedule - Advanced'!BL21","v":55.963192143018865},{"$f":"'Rep Schedule - Advanced'!Q21","v":3.853186813186813},138.46153846153842,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH22","v":0},{"$f":"IF(Y41<>0,AVERAGE(Y$25:Y41),Z40)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN21","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B22","v":16},{"$f":"'Rep Schedule - Advanced'!E22","v":"2013-04-23"},{"$f":"'Rep Schedule - Advanced'!G22","v":0},{"$f":"'Rep Schedule - Advanced'!H22","v":62.5},{"$f":"'Rep Schedule - Advanced'!J22","v":0},{"$f":"'Rep Schedule - Advanced'!K22","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N22","v":0},{"$f":"'Rep Schedule - Advanced'!R22","v":0},{"$f":"'Rep Schedule - Advanced'!U22","v":0},{"$f":"'Rep Schedule - Advanced'!X22","v":0},{"$f":"'Rep Schedule - Advanced'!Y22","v":0},{"$f":"'Rep Schedule - Advanced'!Z22","v":100},{"$f":"'Rep Schedule - Advanced'!AB22","v":0},{"$f":"'Rep Schedule - Advanced'!BI22","v":1.3031364025079273},{"$f":"'Rep Schedule - Advanced'!BK22","v":0},{"$f":"'Rep Schedule - Advanced'!BL22","v":55.04471296536655},{"$f":"'Rep Schedule - Advanced'!Q22","v":7.706373626373626},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH23","v":0},{"$f":"IF(Y42<>0,AVERAGE(Y$25:Y42),Z41)","v":431.25},837.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN22","v":"x"}]
[null,{"$f":"'Rep Schedule - Advanced'!B23","v":17},{"$f":"'Rep Schedule - Advanced'!E23","v":"2013-04-30"},{"$f":"'Rep Schedule - Advanced'!G23","v":0},{"$f":"'Rep Schedule - Advanced'!H23","v":0},{"$f":"'Rep Schedule - Advanced'!J23","v":0},{"$f":"'Rep Schedule - Advanced'!K23","v":0},{"$f":"'Rep Schedule - Advanced'!N23","v":0},{"$f":"'Rep Schedule - Advanced'!R23","v":0},{"$f":"'Rep Schedule - Advanced'!U23","v":0},{"$f":"'Rep Schedule - Advanced'!X23","v":0},{"$f":"'Rep Schedule - Advanced'!Y23","v":0},{"$f":"'Rep Schedule - Advanced'!Z23","v":0},{"$f":"'Rep Schedule - Advanced'!AB23","v":0},{"$f":"'Rep Schedule - Advanced'!BI23","v":1.3248806098416517},{"$f":"'Rep Schedule - Advanced'!BK23","v":0},{"$f":"'Rep Schedule - Advanced'!BL23","v":0},{"$f":"'Rep Schedule - Advanced'!Q23","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH24","v":0},{"$f":"IF(Y43<>0,AVERAGE(Y$25:Y43),Z42)","v":431.25},775,null,null,{"$f":"'Rep Schedule - Advanced'!AN23","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B24","v":18},{"$f":"'Rep Schedule - Advanced'!E24","v":"2013-05-07"},{"$f":"'Rep Schedule - Advanced'!G24","v":0},{"$f":"'Rep Schedule - Advanced'!H24","v":0},{"$f":"'Rep Schedule - Advanced'!J24","v":0},{"$f":"'Rep Schedule - Advanced'!K24","v":0},{"$f":"'Rep Schedule - Advanced'!N24","v":0},{"$f":"'Rep Schedule - Advanced'!R24","v":0},{"$f":"'Rep Schedule - Advanced'!U24","v":0},{"$f":"'Rep Schedule - Advanced'!X24","v":0},{"$f":"'Rep Schedule - Advanced'!Y24","v":0},{"$f":"'Rep Schedule - Advanced'!Z24","v":0},{"$f":"'Rep Schedule - Advanced'!AB24","v":0},{"$f":"'Rep Schedule - Advanced'!BI24","v":1.346987642242393},{"$f":"'Rep Schedule - Advanced'!BK24","v":0},{"$f":"'Rep Schedule - Advanced'!BL24","v":0},{"$f":"'Rep Schedule - Advanced'!Q24","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH25","v":0},{"$f":"IF(Y44<>0,AVERAGE(Y$25:Y44),Z43)","v":431.25},712.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN24","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B25","v":19},{"$f":"'Rep Schedule - Advanced'!E25","v":"2013-05-14"},{"$f":"'Rep Schedule - Advanced'!G25","v":0},{"$f":"'Rep Schedule - Advanced'!H25","v":0},{"$f":"'Rep Schedule - Advanced'!J25","v":0},{"$f":"'Rep Schedule - Advanced'!K25","v":0},{"$f":"'Rep Schedule - Advanced'!N25","v":0},{"$f":"'Rep Schedule - Advanced'!R25","v":0},{"$f":"'Rep Schedule - Advanced'!U25","v":0},{"$f":"'Rep Schedule - Advanced'!X25","v":0},{"$f":"'Rep Schedule - Advanced'!Y25","v":0},{"$f":"'Rep Schedule - Advanced'!Z25","v":0},{"$f":"'Rep Schedule - Advanced'!AB25","v":0},{"$f":"'Rep Schedule - Advanced'!BI25","v":1.3694635538296338},{"$f":"'Rep Schedule - Advanced'!BK25","v":0},{"$f":"'Rep Schedule - Advanced'!BL25","v":0},{"$f":"'Rep Schedule - Advanced'!Q25","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH26","v":0},{"$f":"IF(Y45<>0,AVERAGE(Y$25:Y45),Z44)","v":431.25},650,null,null,{"$f":"'Rep Schedule - Advanced'!AN25","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B26","v":20},{"$f":"'Rep Schedule - Advanced'!E26","v":"2013-05-21"},{"$f":"'Rep Schedule - Advanced'!G26","v":0},{"$f":"'Rep Schedule - Advanced'!H26","v":0},{"$f":"'Rep Schedule - Advanced'!J26","v":0},{"$f":"'Rep Schedule - Advanced'!K26","v":0},{"$f":"'Rep Schedule - Advanced'!N26","v":0},{"$f":"'Rep Schedule - Advanced'!R26","v":0},{"$f":"'Rep Schedule - Advanced'!U26","v":0},{"$f":"'Rep Schedule - Advanced'!X26","v":0},{"$f":"'Rep Schedule - Advanced'!Y26","v":0},{"$f":"'Rep Schedule - Advanced'!Z26","v":0},{"$f":"'Rep Schedule - Advanced'!AB26","v":0},{"$f":"'Rep Schedule - Advanced'!BI26","v":1.3923144997422352},{"$f":"'Rep Schedule - Advanced'!BK26","v":0},{"$f":"'Rep Schedule - Advanced'!BL26","v":0},{"$f":"'Rep Schedule - Advanced'!Q26","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH27","v":0},{"$f":"IF(Y46<>0,AVERAGE(Y$25:Y46),Z45)","v":431.25},587.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN26","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B27","v":21},{"$f":"'Rep Schedule - Advanced'!E27","v":"2013-05-28"},{"$f":"'Rep Schedule - Advanced'!G27","v":0},{"$f":"'Rep Schedule - Advanced'!H27","v":0},{"$f":"'Rep Schedule - Advanced'!J27","v":0},{"$f":"'Rep Schedule - Advanced'!K27","v":0},{"$f":"'Rep Schedule - Advanced'!N27","v":0},{"$f":"'Rep Schedule - Advanced'!R27","v":0},{"$f":"'Rep Schedule - Advanced'!U27","v":0},{"$f":"'Rep Schedule - Advanced'!X27","v":0},{"$f":"'Rep Schedule - Advanced'!Y27","v":0},{"$f":"'Rep Schedule - Advanced'!Z27","v":0},{"$f":"'Rep Schedule - Advanced'!AB27","v":0},{"$f":"'Rep Schedule - Advanced'!BI27","v":1.4155467378240516},{"$f":"'Rep Schedule - Advanced'!BK27","v":0},{"$f":"'Rep Schedule - Advanced'!BL27","v":0},{"$f":"'Rep Schedule - Advanced'!Q27","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH28","v":0},{"$f":"IF(Y47<>0,AVERAGE(Y$25:Y47),Z46)","v":431.25},525,null,null,{"$f":"'Rep Schedule - Advanced'!AN27","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B28","v":22},{"$f":"'Rep Schedule - Advanced'!E28","v":"2013-06-04"},{"$f":"'Rep Schedule - Advanced'!G28","v":0},{"$f":"'Rep Schedule - Advanced'!H28","v":0},{"$f":"'Rep Schedule - Advanced'!J28","v":0},{"$f":"'Rep Schedule - Advanced'!K28","v":0},{"$f":"'Rep Schedule - Advanced'!N28","v":0},{"$f":"'Rep Schedule - Advanced'!R28","v":0},{"$f":"'Rep Schedule - Advanced'!U28","v":0},{"$f":"'Rep Schedule - Advanced'!X28","v":0},{"$f":"'Rep Schedule - Advanced'!Y28","v":0},{"$f":"'Rep Schedule - Advanced'!Z28","v":0},{"$f":"'Rep Schedule - Advanced'!AB28","v":0},{"$f":"'Rep Schedule - Advanced'!BI28","v":1.4391666303376722},{"$f":"'Rep Schedule - Advanced'!BK28","v":0},{"$f":"'Rep Schedule - Advanced'!BL28","v":0},{"$f":"'Rep Schedule - Advanced'!Q28","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH29","v":0},{"$f":"IF(Y48<>0,AVERAGE(Y$25:Y48),Z47)","v":431.25},462.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN28","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B29","v":23},{"$f":"'Rep Schedule - Advanced'!E29","v":"2013-06-11"},{"$f":"'Rep Schedule - Advanced'!G29","v":0},{"$f":"'Rep Schedule - Advanced'!H29","v":0},{"$f":"'Rep Schedule - Advanced'!J29","v":0},{"$f":"'Rep Schedule - Advanced'!K29","v":0},{"$f":"'Rep Schedule - Advanced'!N29","v":0},{"$f":"'Rep Schedule - Advanced'!R29","v":0},{"$f":"'Rep Schedule - Advanced'!U29","v":0},{"$f":"'Rep Schedule - Advanced'!X29","v":0},{"$f":"'Rep Schedule - Advanced'!Y29","v":0},{"$f":"'Rep Schedule - Advanced'!Z29","v":0},{"$f":"'Rep Schedule - Advanced'!AB29","v":0},{"$f":"'Rep Schedule - Advanced'!BI29","v":1.4631806457067575},{"$f":"'Rep Schedule - Advanced'!BK29","v":0},{"$f":"'Rep Schedule - Advanced'!BL29","v":0},{"$f":"'Rep Schedule - Advanced'!Q29","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH30","v":0},{"$f":"IF(Y49<>0,AVERAGE(Y$25:Y49),Z48)","v":431.25},400,null,null,{"$f":"'Rep Schedule - Advanced'!AN29","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B30","v":24},{"$f":"'Rep Schedule - Advanced'!E30","v":"2013-06-18"},{"$f":"'Rep Schedule - Advanced'!G30","v":0},{"$f":"'Rep Schedule - Advanced'!H30","v":0},{"$f":"'Rep Schedule - Advanced'!J30","v":0},{"$f":"'Rep Schedule - Advanced'!K30","v":0},{"$f":"'Rep Schedule - Advanced'!N30","v":0},{"$f":"'Rep Schedule - Advanced'!R30","v":0},{"$f":"'Rep Schedule - Advanced'!U30","v":0},{"$f":"'Rep Schedule - Advanced'!X30","v":0},{"$f":"'Rep Schedule - Advanced'!Y30","v":0},{"$f":"'Rep Schedule - Advanced'!Z30","v":0},{"$f":"'Rep Schedule - Advanced'!AB30","v":0},{"$f":"'Rep Schedule - Advanced'!BI30","v":1.4875953602874494},{"$f":"'Rep Schedule - Advanced'!BK30","v":0},{"$f":"'Rep Schedule - Advanced'!BL30","v":0},{"$f":"'Rep Schedule - Advanced'!Q30","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH31","v":0},{"$f":"IF(Y50<>0,AVERAGE(Y$25:Y50),Z49)","v":431.25},337.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN30","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B31","v":25},{"$f":"'Rep Schedule - Advanced'!E31","v":"2013-06-25"},{"$f":"'Rep Schedule - Advanced'!G31","v":0},{"$f":"'Rep Schedule - Advanced'!H31","v":0},{"$f":"'Rep Schedule - Advanced'!J31","v":0},{"$f":"'Rep Schedule - Advanced'!K31","v":0},{"$f":"'Rep Schedule - Advanced'!N31","v":0},{"$f":"'Rep Schedule - Advanced'!R31","v":0},{"$f":"'Rep Schedule - Advanced'!U31","v":0},{"$f":"'Rep Schedule - Advanced'!X31","v":0},{"$f":"'Rep Schedule - Advanced'!Y31","v":0},{"$f":"'Rep Schedule - Advanced'!Z31","v":0},{"$f":"'Rep Schedule - Advanced'!AB31","v":0},{"$f":"'Rep Schedule - Advanced'!BI31","v":1.5124174601693381},{"$f":"'Rep Schedule - Advanced'!BK31","v":0},{"$f":"'Rep Schedule - Advanced'!BL31","v":0},{"$f":"'Rep Schedule - Advanced'!Q31","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH32","v":0},{"$f":"IF(Y51<>0,AVERAGE(Y$25:Y51),Z50)","v":431.25},275,null,null,{"$f":"'Rep Schedule - Advanced'!AN31","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B32","v":26},{"$f":"'Rep Schedule - Advanced'!E32","v":"2013-07-02"},{"$f":"'Rep Schedule - Advanced'!G32","v":0},{"$f":"'Rep Schedule - Advanced'!H32","v":0},{"$f":"'Rep Schedule - Advanced'!J32","v":0},{"$f":"'Rep Schedule - Advanced'!K32","v":0},{"$f":"'Rep Schedule - Advanced'!N32","v":0},{"$f":"'Rep Schedule - Advanced'!R32","v":0},{"$f":"'Rep Schedule - Advanced'!U32","v":0},{"$f":"'Rep Schedule - Advanced'!X32","v":0},{"$f":"'Rep Schedule - Advanced'!Y32","v":0},{"$f":"'Rep Schedule - Advanced'!Z32","v":0},{"$f":"'Rep Schedule - Advanced'!AB32","v":0},{"$f":"'Rep Schedule - Advanced'!BI32","v":1.5376537430064809},{"$f":"'Rep Schedule - Advanced'!BK32","v":0},{"$f":"'Rep Schedule - Advanced'!BL32","v":0},{"$f":"'Rep Schedule - Advanced'!Q32","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH33","v":0},{"$f":"IF(Y52<>0,AVERAGE(Y$25:Y52),Z51)","v":431.25},212.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN32","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B33","v":27},{"$f":"'Rep Schedule - Advanced'!E33","v":"2013-07-09"},{"$f":"'Rep Schedule - Advanced'!G33","v":0},{"$f":"'Rep Schedule - Advanced'!H33","v":0},{"$f":"'Rep Schedule - Advanced'!J33","v":0},{"$f":"'Rep Schedule - Advanced'!K33","v":0},{"$f":"'Rep Schedule - Advanced'!N33","v":0},{"$f":"'Rep Schedule - Advanced'!R33","v":0},{"$f":"'Rep Schedule - Advanced'!U33","v":0},{"$f":"'Rep Schedule - Advanced'!X33","v":0},{"$f":"'Rep Schedule - Advanced'!Y33","v":0},{"$f":"'Rep Schedule - Advanced'!Z33","v":0},{"$f":"'Rep Schedule - Advanced'!AB33","v":0},{"$f":"'Rep Schedule - Advanced'!BI33","v":1.5633111198789738},{"$f":"'Rep Schedule - Advanced'!BK33","v":0},{"$f":"'Rep Schedule - Advanced'!BL33","v":0},{"$f":"'Rep Schedule - Advanced'!Q33","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH34","v":0},{"$f":"IF(Y53<>0,AVERAGE(Y$25:Y53),Z52)","v":431.25},150,null,null,{"$f":"'Rep Schedule - Advanced'!AN33","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B34","v":28},{"$f":"'Rep Schedule - Advanced'!E34","v":"2013-07-16"},{"$f":"'Rep Schedule - Advanced'!G34","v":0},{"$f":"'Rep Schedule - Advanced'!H34","v":0},{"$f":"'Rep Schedule - Advanced'!J34","v":0},{"$f":"'Rep Schedule - Advanced'!K34","v":0},{"$f":"'Rep Schedule - Advanced'!N34","v":0},{"$f":"'Rep Schedule - Advanced'!R34","v":0},{"$f":"'Rep Schedule - Advanced'!U34","v":0},{"$f":"'Rep Schedule - Advanced'!X34","v":0},{"$f":"'Rep Schedule - Advanced'!Y34","v":0},{"$f":"'Rep Schedule - Advanced'!Z34","v":0},{"$f":"'Rep Schedule - Advanced'!AB34","v":0},{"$f":"'Rep Schedule - Advanced'!BI34","v":1.5893966171855833},{"$f":"'Rep Schedule - Advanced'!BK34","v":0},{"$f":"'Rep Schedule - Advanced'!BL34","v":0},{"$f":"'Rep Schedule - Advanced'!Q34","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH35","v":0},{"$f":"IF(Y54<>0,AVERAGE(Y$25:Y54),Z53)","v":431.25},87.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN34","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B35","v":29},{"$f":"'Rep Schedule - Advanced'!E35","v":"2013-07-23"},{"$f":"'Rep Schedule - Advanced'!G35","v":0},{"$f":"'Rep Schedule - Advanced'!H35","v":0},{"$f":"'Rep Schedule - Advanced'!J35","v":0},{"$f":"'Rep Schedule - Advanced'!K35","v":0},{"$f":"'Rep Schedule - Advanced'!N35","v":0},{"$f":"'Rep Schedule - Advanced'!R35","v":0},{"$f":"'Rep Schedule - Advanced'!U35","v":0},{"$f":"'Rep Schedule - Advanced'!X35","v":0},{"$f":"'Rep Schedule - Advanced'!Y35","v":0},{"$f":"'Rep Schedule - Advanced'!Z35","v":0},{"$f":"'Rep Schedule - Advanced'!AB35","v":0},{"$f":"'Rep Schedule - Advanced'!BI35","v":1.6159173785679617},{"$f":"'Rep Schedule - Advanced'!BK35","v":0},{"$f":"'Rep Schedule - Advanced'!BL35","v":0},{"$f":"'Rep Schedule - Advanced'!Q35","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH36","v":0},{"$f":"IF(Y55<>0,AVERAGE(Y$25:Y55),Z54)","v":431.25},25,null,null,{"$f":"'Rep Schedule - Advanced'!AN35","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B36","v":30},{"$f":"'Rep Schedule - Advanced'!E36","v":"2013-07-30"},{"$f":"'Rep Schedule - Advanced'!G36","v":0},{"$f":"'Rep Schedule - Advanced'!H36","v":0},{"$f":"'Rep Schedule - Advanced'!J36","v":0},{"$f":"'Rep Schedule - Advanced'!K36","v":0},{"$f":"'Rep Schedule - Advanced'!N36","v":0},{"$f":"'Rep Schedule - Advanced'!R36","v":0},{"$f":"'Rep Schedule - Advanced'!U36","v":0},{"$f":"'Rep Schedule - Advanced'!X36","v":0},{"$f":"'Rep Schedule - Advanced'!Y36","v":0},{"$f":"'Rep Schedule - Advanced'!Z36","v":0},{"$f":"'Rep Schedule - Advanced'!AB36","v":0},{"$f":"'Rep Schedule - Advanced'!BI36","v":1.6428806668669673},{"$f":"'Rep Schedule - Advanced'!BK36","v":0},{"$f":"'Rep Schedule - Advanced'!BL36","v":0},{"$f":"'Rep Schedule - Advanced'!Q36","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH37","v":0},{"$f":"IF(Y56<>0,AVERAGE(Y$25:Y56),Z55)","v":431.25},-37.5,null,null,{"$f":"'Rep Schedule - Advanced'!AN36","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B37","v":31},{"$f":"'Rep Schedule - Advanced'!E37","v":"2013-08-06"},{"$f":"'Rep Schedule - Advanced'!G37","v":0},{"$f":"'Rep Schedule - Advanced'!H37","v":0},{"$f":"'Rep Schedule - Advanced'!J37","v":0},{"$f":"'Rep Schedule - Advanced'!K37","v":0},{"$f":"'Rep Schedule - Advanced'!N37","v":0},{"$f":"'Rep Schedule - Advanced'!R37","v":0},{"$f":"'Rep Schedule - Advanced'!U37","v":0},{"$f":"'Rep Schedule - Advanced'!X37","v":0},{"$f":"'Rep Schedule - Advanced'!Y37","v":0},{"$f":"'Rep Schedule - Advanced'!Z37","v":0},{"$f":"'Rep Schedule - Advanced'!AB37","v":0},{"$f":"'Rep Schedule - Advanced'!BI37","v":1.67029386611163},{"$f":"'Rep Schedule - Advanced'!BK37","v":0},{"$f":"'Rep Schedule - Advanced'!BL37","v":0},{"$f":"'Rep Schedule - Advanced'!Q37","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH38","v":0},{"$f":"IF(Y57<>0,AVERAGE(Y$25:Y57),Z56)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN37","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B38","v":32},{"$f":"'Rep Schedule - Advanced'!E38","v":"2013-08-13"},{"$f":"'Rep Schedule - Advanced'!G38","v":0},{"$f":"'Rep Schedule - Advanced'!H38","v":0},{"$f":"'Rep Schedule - Advanced'!J38","v":0},{"$f":"'Rep Schedule - Advanced'!K38","v":0},{"$f":"'Rep Schedule - Advanced'!N38","v":0},{"$f":"'Rep Schedule - Advanced'!R38","v":0},{"$f":"'Rep Schedule - Advanced'!U38","v":0},{"$f":"'Rep Schedule - Advanced'!X38","v":0},{"$f":"'Rep Schedule - Advanced'!Y38","v":0},{"$f":"'Rep Schedule - Advanced'!Z38","v":0},{"$f":"'Rep Schedule - Advanced'!AB38","v":0},{"$f":"'Rep Schedule - Advanced'!BI38","v":1.6981644835413034},{"$f":"'Rep Schedule - Advanced'!BK38","v":0},{"$f":"'Rep Schedule - Advanced'!BL38","v":0},{"$f":"'Rep Schedule - Advanced'!Q38","v":0},{"$f":"S57+SUM(G58:J58)","v":147.69230769230765},null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH39","v":0},{"$f":"IF(Y58<>0,AVERAGE(Y$25:Y58),Z57)","v":431.25},{"$f":"IF($B59<=term,Y58,INDEX($Y$26:$Y$86,$B59-term))","v":0},null,null,{"$f":"'Rep Schedule - Advanced'!AN38","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B39","v":33},{"$f":"'Rep Schedule - Advanced'!E39","v":"2013-08-20"},{"$f":"'Rep Schedule - Advanced'!G39","v":0},{"$f":"'Rep Schedule - Advanced'!H39","v":0},{"$f":"'Rep Schedule - Advanced'!J39","v":0},{"$f":"'Rep Schedule - Advanced'!K39","v":0},{"$f":"'Rep Schedule - Advanced'!N39","v":0},{"$f":"'Rep Schedule - Advanced'!R39","v":0},{"$f":"'Rep Schedule - Advanced'!U39","v":0},{"$f":"'Rep Schedule - Advanced'!X39","v":0},{"$f":"'Rep Schedule - Advanced'!Y39","v":0},{"$f":"'Rep Schedule - Advanced'!Z39","v":0},{"$f":"'Rep Schedule - Advanced'!AB39","v":0},{"$f":"'Rep Schedule - Advanced'!BI39","v":1.7265001516615597},{"$f":"'Rep Schedule - Advanced'!BK39","v":0},{"$f":"'Rep Schedule - Advanced'!BL39","v":0},{"$f":"'Rep Schedule - Advanced'!Q39","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH40","v":0},{"$f":"IF(Y59<>0,AVERAGE(Y$25:Y59),Z58)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN39","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B40","v":34},{"$f":"'Rep Schedule - Advanced'!E40","v":"2013-08-27"},{"$f":"'Rep Schedule - Advanced'!G40","v":0},{"$f":"'Rep Schedule - Advanced'!H40","v":0},{"$f":"'Rep Schedule - Advanced'!J40","v":0},{"$f":"'Rep Schedule - Advanced'!K40","v":0},{"$f":"'Rep Schedule - Advanced'!N40","v":0},{"$f":"'Rep Schedule - Advanced'!R40","v":0},{"$f":"'Rep Schedule - Advanced'!U40","v":0},{"$f":"'Rep Schedule - Advanced'!X40","v":0},{"$f":"'Rep Schedule - Advanced'!Y40","v":0},{"$f":"'Rep Schedule - Advanced'!Z40","v":0},{"$f":"'Rep Schedule - Advanced'!AB40","v":0},{"$f":"'Rep Schedule - Advanced'!BI40","v":1.7553086303343879},{"$f":"'Rep Schedule - Advanced'!BK40","v":0},{"$f":"'Rep Schedule - Advanced'!BL40","v":0},{"$f":"'Rep Schedule - Advanced'!Q40","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH41","v":0},{"$f":"IF(Y60<>0,AVERAGE(Y$25:Y60),Z59)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN40","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B41","v":35},{"$f":"'Rep Schedule - Advanced'!E41","v":"2013-09-03"},{"$f":"'Rep Schedule - Advanced'!G41","v":0},{"$f":"'Rep Schedule - Advanced'!H41","v":0},{"$f":"'Rep Schedule - Advanced'!J41","v":0},{"$f":"'Rep Schedule - Advanced'!K41","v":0},{"$f":"'Rep Schedule - Advanced'!N41","v":0},{"$f":"'Rep Schedule - Advanced'!R41","v":0},{"$f":"'Rep Schedule - Advanced'!U41","v":0},{"$f":"'Rep Schedule - Advanced'!X41","v":0},{"$f":"'Rep Schedule - Advanced'!Y41","v":0},{"$f":"'Rep Schedule - Advanced'!Z41","v":0},{"$f":"'Rep Schedule - Advanced'!AB41","v":0},{"$f":"'Rep Schedule - Advanced'!BI41","v":1.7845978089032712},{"$f":"'Rep Schedule - Advanced'!BK41","v":0},{"$f":"'Rep Schedule - Advanced'!BL41","v":0},{"$f":"'Rep Schedule - Advanced'!Q41","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH42","v":0},{"$f":"IF(Y61<>0,AVERAGE(Y$25:Y61),Z60)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN41","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B42","v":36},{"$f":"'Rep Schedule - Advanced'!E42","v":"2013-09-10"},{"$f":"'Rep Schedule - Advanced'!G42","v":0},{"$f":"'Rep Schedule - Advanced'!H42","v":0},{"$f":"'Rep Schedule - Advanced'!J42","v":0},{"$f":"'Rep Schedule - Advanced'!K42","v":0},{"$f":"'Rep Schedule - Advanced'!N42","v":0},{"$f":"'Rep Schedule - Advanced'!R42","v":0},{"$f":"'Rep Schedule - Advanced'!U42","v":0},{"$f":"'Rep Schedule - Advanced'!X42","v":0},{"$f":"'Rep Schedule - Advanced'!Y42","v":0},{"$f":"'Rep Schedule - Advanced'!Z42","v":0},{"$f":"'Rep Schedule - Advanced'!AB42","v":0},{"$f":"'Rep Schedule - Advanced'!BI42","v":1.814375708353722},{"$f":"'Rep Schedule - Advanced'!BK42","v":0},{"$f":"'Rep Schedule - Advanced'!BL42","v":0},{"$f":"'Rep Schedule - Advanced'!Q42","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH43","v":0},{"$f":"IF(Y62<>0,AVERAGE(Y$25:Y62),Z61)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN42","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B43","v":37},{"$f":"'Rep Schedule - Advanced'!E43","v":"2013-09-17"},{"$f":"'Rep Schedule - Advanced'!G43","v":0},{"$f":"'Rep Schedule - Advanced'!H43","v":0},{"$f":"'Rep Schedule - Advanced'!J43","v":0},{"$f":"'Rep Schedule - Advanced'!K43","v":0},{"$f":"'Rep Schedule - Advanced'!N43","v":0},{"$f":"'Rep Schedule - Advanced'!R43","v":0},{"$f":"'Rep Schedule - Advanced'!U43","v":0},{"$f":"'Rep Schedule - Advanced'!X43","v":0},{"$f":"'Rep Schedule - Advanced'!Y43","v":0},{"$f":"'Rep Schedule - Advanced'!Z43","v":0},{"$f":"'Rep Schedule - Advanced'!AB43","v":0},{"$f":"'Rep Schedule - Advanced'!BI43","v":1.844650483509868},{"$f":"'Rep Schedule - Advanced'!BK43","v":0},{"$f":"'Rep Schedule - Advanced'!BL43","v":0},{"$f":"'Rep Schedule - Advanced'!Q43","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH44","v":0},{"$f":"IF(Y63<>0,AVERAGE(Y$25:Y63),Z62)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN43","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B44","v":38},{"$f":"'Rep Schedule - Advanced'!E44","v":"2013-09-24"},{"$f":"'Rep Schedule - Advanced'!G44","v":0},{"$f":"'Rep Schedule - Advanced'!H44","v":0},{"$f":"'Rep Schedule - Advanced'!J44","v":0},{"$f":"'Rep Schedule - Advanced'!K44","v":0},{"$f":"'Rep Schedule - Advanced'!N44","v":0},{"$f":"'Rep Schedule - Advanced'!R44","v":0},{"$f":"'Rep Schedule - Advanced'!U44","v":0},{"$f":"'Rep Schedule - Advanced'!X44","v":0},{"$f":"'Rep Schedule - Advanced'!Y44","v":0},{"$f":"'Rep Schedule - Advanced'!Z44","v":0},{"$f":"'Rep Schedule - Advanced'!AB44","v":0},{"$f":"'Rep Schedule - Advanced'!BI44","v":1.8754304252676914},{"$f":"'Rep Schedule - Advanced'!BK44","v":0},{"$f":"'Rep Schedule - Advanced'!BL44","v":0},{"$f":"'Rep Schedule - Advanced'!Q44","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH45","v":0},{"$f":"IF(Y64<>0,AVERAGE(Y$25:Y64),Z63)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN44","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B45","v":39},{"$f":"'Rep Schedule - Advanced'!E45","v":"2013-10-01"},{"$f":"'Rep Schedule - Advanced'!G45","v":0},{"$f":"'Rep Schedule - Advanced'!H45","v":0},{"$f":"'Rep Schedule - Advanced'!J45","v":0},{"$f":"'Rep Schedule - Advanced'!K45","v":0},{"$f":"'Rep Schedule - Advanced'!N45","v":0},{"$f":"'Rep Schedule - Advanced'!R45","v":0},{"$f":"'Rep Schedule - Advanced'!U45","v":0},{"$f":"'Rep Schedule - Advanced'!X45","v":0},{"$f":"'Rep Schedule - Advanced'!Y45","v":0},{"$f":"'Rep Schedule - Advanced'!Z45","v":0},{"$f":"'Rep Schedule - Advanced'!AB45","v":0},{"$f":"'Rep Schedule - Advanced'!BI45","v":1.9067239628655315},{"$f":"'Rep Schedule - Advanced'!BK45","v":0},{"$f":"'Rep Schedule - Advanced'!BL45","v":0},{"$f":"'Rep Schedule - Advanced'!Q45","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH46","v":0},{"$f":"IF(Y65<>0,AVERAGE(Y$25:Y65),Z64)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN45","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B46","v":40},{"$f":"'Rep Schedule - Advanced'!E46","v":"2013-10-08"},{"$f":"'Rep Schedule - Advanced'!G46","v":0},{"$f":"'Rep Schedule - Advanced'!H46","v":0},{"$f":"'Rep Schedule - Advanced'!J46","v":0},{"$f":"'Rep Schedule - Advanced'!K46","v":0},{"$f":"'Rep Schedule - Advanced'!N46","v":0},{"$f":"'Rep Schedule - Advanced'!R46","v":0},{"$f":"'Rep Schedule - Advanced'!U46","v":0},{"$f":"'Rep Schedule - Advanced'!X46","v":0},{"$f":"'Rep Schedule - Advanced'!Y46","v":0},{"$f":"'Rep Schedule - Advanced'!Z46","v":0},{"$f":"'Rep Schedule - Advanced'!AB46","v":0},{"$f":"'Rep Schedule - Advanced'!BI46","v":1.9385396661924721},{"$f":"'Rep Schedule - Advanced'!BK46","v":0},{"$f":"'Rep Schedule - Advanced'!BL46","v":0},{"$f":"'Rep Schedule - Advanced'!Q46","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH47","v":0},{"$f":"IF(Y66<>0,AVERAGE(Y$25:Y66),Z65)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN46","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B47","v":41},{"$f":"'Rep Schedule - Advanced'!E47","v":"2013-10-15"},{"$f":"'Rep Schedule - Advanced'!G47","v":0},{"$f":"'Rep Schedule - Advanced'!H47","v":0},{"$f":"'Rep Schedule - Advanced'!J47","v":0},{"$f":"'Rep Schedule - Advanced'!K47","v":0},{"$f":"'Rep Schedule - Advanced'!N47","v":0},{"$f":"'Rep Schedule - Advanced'!R47","v":0},{"$f":"'Rep Schedule - Advanced'!U47","v":0},{"$f":"'Rep Schedule - Advanced'!X47","v":0},{"$f":"'Rep Schedule - Advanced'!Y47","v":0},{"$f":"'Rep Schedule - Advanced'!Z47","v":0},{"$f":"'Rep Schedule - Advanced'!AB47","v":0},{"$f":"'Rep Schedule - Advanced'!BI47","v":1.9708862481352489},{"$f":"'Rep Schedule - Advanced'!BK47","v":0},{"$f":"'Rep Schedule - Advanced'!BL47","v":0},{"$f":"'Rep Schedule - Advanced'!Q47","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH48","v":0},{"$f":"IF(Y67<>0,AVERAGE(Y$25:Y67),Z66)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN47","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B48","v":42},{"$f":"'Rep Schedule - Advanced'!E48","v":"2013-10-22"},{"$f":"'Rep Schedule - Advanced'!G48","v":0},{"$f":"'Rep Schedule - Advanced'!H48","v":0},{"$f":"'Rep Schedule - Advanced'!J48","v":0},{"$f":"'Rep Schedule - Advanced'!K48","v":0},{"$f":"'Rep Schedule - Advanced'!N48","v":0},{"$f":"'Rep Schedule - Advanced'!R48","v":0},{"$f":"'Rep Schedule - Advanced'!U48","v":0},{"$f":"'Rep Schedule - Advanced'!X48","v":0},{"$f":"'Rep Schedule - Advanced'!Y48","v":0},{"$f":"'Rep Schedule - Advanced'!Z48","v":0},{"$f":"'Rep Schedule - Advanced'!AB48","v":0},{"$f":"'Rep Schedule - Advanced'!BI48","v":2.003772566964316},{"$f":"'Rep Schedule - Advanced'!BK48","v":0},{"$f":"'Rep Schedule - Advanced'!BL48","v":0},{"$f":"'Rep Schedule - Advanced'!Q48","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH49","v":0},{"$f":"IF(Y68<>0,AVERAGE(Y$25:Y68),Z67)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN48","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B49","v":43},{"$f":"'Rep Schedule - Advanced'!E49","v":"2013-10-29"},{"$f":"'Rep Schedule - Advanced'!G49","v":0},{"$f":"'Rep Schedule - Advanced'!H49","v":0},{"$f":"'Rep Schedule - Advanced'!J49","v":0},{"$f":"'Rep Schedule - Advanced'!K49","v":0},{"$f":"'Rep Schedule - Advanced'!N49","v":0},{"$f":"'Rep Schedule - Advanced'!R49","v":0},{"$f":"'Rep Schedule - Advanced'!U49","v":0},{"$f":"'Rep Schedule - Advanced'!X49","v":0},{"$f":"'Rep Schedule - Advanced'!Y49","v":0},{"$f":"'Rep Schedule - Advanced'!Z49","v":0},{"$f":"'Rep Schedule - Advanced'!AB49","v":0},{"$f":"'Rep Schedule - Advanced'!BI49","v":2.0372076287597265},{"$f":"'Rep Schedule - Advanced'!BK49","v":0},{"$f":"'Rep Schedule - Advanced'!BL49","v":0},{"$f":"'Rep Schedule - Advanced'!Q49","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH50","v":0},{"$f":"IF(Y69<>0,AVERAGE(Y$25:Y69),Z68)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN49","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B50","v":44},{"$f":"'Rep Schedule - Advanced'!E50","v":"2013-11-05"},{"$f":"'Rep Schedule - Advanced'!G50","v":0},{"$f":"'Rep Schedule - Advanced'!H50","v":0},{"$f":"'Rep Schedule - Advanced'!J50","v":0},{"$f":"'Rep Schedule - Advanced'!K50","v":0},{"$f":"'Rep Schedule - Advanced'!N50","v":0},{"$f":"'Rep Schedule - Advanced'!R50","v":0},{"$f":"'Rep Schedule - Advanced'!U50","v":0},{"$f":"'Rep Schedule - Advanced'!X50","v":0},{"$f":"'Rep Schedule - Advanced'!Y50","v":0},{"$f":"'Rep Schedule - Advanced'!Z50","v":0},{"$f":"'Rep Schedule - Advanced'!AB50","v":0},{"$f":"'Rep Schedule - Advanced'!BI50","v":2.0712005898774919},{"$f":"'Rep Schedule - Advanced'!BK50","v":0},{"$f":"'Rep Schedule - Advanced'!BL50","v":0},{"$f":"'Rep Schedule - Advanced'!Q50","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH51","v":0},{"$f":"IF(Y70<>0,AVERAGE(Y$25:Y70),Z69)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN50","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B51","v":45},{"$f":"'Rep Schedule - Advanced'!E51","v":"2013-11-12"},{"$f":"'Rep Schedule - Advanced'!G51","v":0},{"$f":"'Rep Schedule - Advanced'!H51","v":0},{"$f":"'Rep Schedule - Advanced'!J51","v":0},{"$f":"'Rep Schedule - Advanced'!K51","v":0},{"$f":"'Rep Schedule - Advanced'!N51","v":0},{"$f":"'Rep Schedule - Advanced'!R51","v":0},{"$f":"'Rep Schedule - Advanced'!U51","v":0},{"$f":"'Rep Schedule - Advanced'!X51","v":0},{"$f":"'Rep Schedule - Advanced'!Y51","v":0},{"$f":"'Rep Schedule - Advanced'!Z51","v":0},{"$f":"'Rep Schedule - Advanced'!AB51","v":0},{"$f":"'Rep Schedule - Advanced'!BI51","v":2.1057607594570955},{"$f":"'Rep Schedule - Advanced'!BK51","v":0},{"$f":"'Rep Schedule - Advanced'!BL51","v":0},{"$f":"'Rep Schedule - Advanced'!Q51","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH52","v":0},{"$f":"IF(Y71<>0,AVERAGE(Y$25:Y71),Z70)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN51","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B52","v":46},{"$f":"'Rep Schedule - Advanced'!E52","v":"2013-11-19"},{"$f":"'Rep Schedule - Advanced'!G52","v":0},{"$f":"'Rep Schedule - Advanced'!H52","v":0},{"$f":"'Rep Schedule - Advanced'!J52","v":0},{"$f":"'Rep Schedule - Advanced'!K52","v":0},{"$f":"'Rep Schedule - Advanced'!N52","v":0},{"$f":"'Rep Schedule - Advanced'!R52","v":0},{"$f":"'Rep Schedule - Advanced'!U52","v":0},{"$f":"'Rep Schedule - Advanced'!X52","v":0},{"$f":"'Rep Schedule - Advanced'!Y52","v":0},{"$f":"'Rep Schedule - Advanced'!Z52","v":0},{"$f":"'Rep Schedule - Advanced'!AB52","v":0},{"$f":"'Rep Schedule - Advanced'!BI52","v":2.1408976019708459},{"$f":"'Rep Schedule - Advanced'!BK52","v":0},{"$f":"'Rep Schedule - Advanced'!BL52","v":0},{"$f":"'Rep Schedule - Advanced'!Q52","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH53","v":0},{"$f":"IF(Y72<>0,AVERAGE(Y$25:Y72),Z71)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN52","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B53","v":47},{"$f":"'Rep Schedule - Advanced'!E53","v":"2013-11-26"},{"$f":"'Rep Schedule - Advanced'!G53","v":0},{"$f":"'Rep Schedule - Advanced'!H53","v":0},{"$f":"'Rep Schedule - Advanced'!J53","v":0},{"$f":"'Rep Schedule - Advanced'!K53","v":0},{"$f":"'Rep Schedule - Advanced'!N53","v":0},{"$f":"'Rep Schedule - Advanced'!R53","v":0},{"$f":"'Rep Schedule - Advanced'!U53","v":0},{"$f":"'Rep Schedule - Advanced'!X53","v":0},{"$f":"'Rep Schedule - Advanced'!Y53","v":0},{"$f":"'Rep Schedule - Advanced'!Z53","v":0},{"$f":"'Rep Schedule - Advanced'!AB53","v":0},{"$f":"'Rep Schedule - Advanced'!BI53","v":2.1766207398157689},{"$f":"'Rep Schedule - Advanced'!BK53","v":0},{"$f":"'Rep Schedule - Advanced'!BL53","v":0},{"$f":"'Rep Schedule - Advanced'!Q53","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH54","v":0},{"$f":"IF(Y73<>0,AVERAGE(Y$25:Y73),Z72)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN53","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B54","v":48},{"$f":"'Rep Schedule - Advanced'!E54","v":"2013-12-03"},{"$f":"'Rep Schedule - Advanced'!G54","v":0},{"$f":"'Rep Schedule - Advanced'!H54","v":0},{"$f":"'Rep Schedule - Advanced'!J54","v":0},{"$f":"'Rep Schedule - Advanced'!K54","v":0},{"$f":"'Rep Schedule - Advanced'!N54","v":0},{"$f":"'Rep Schedule - Advanced'!R54","v":0},{"$f":"'Rep Schedule - Advanced'!U54","v":0},{"$f":"'Rep Schedule - Advanced'!X54","v":0},{"$f":"'Rep Schedule - Advanced'!Y54","v":0},{"$f":"'Rep Schedule - Advanced'!Z54","v":0},{"$f":"'Rep Schedule - Advanced'!AB54","v":0},{"$f":"'Rep Schedule - Advanced'!BI54","v":2.2129399559487481},{"$f":"'Rep Schedule - Advanced'!BK54","v":0},{"$f":"'Rep Schedule - Advanced'!BL54","v":0},{"$f":"'Rep Schedule - Advanced'!Q54","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH55","v":0},{"$f":"IF(Y74<>0,AVERAGE(Y$25:Y74),Z73)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN54","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B55","v":49},{"$f":"'Rep Schedule - Advanced'!E55","v":"2013-12-10"},{"$f":"'Rep Schedule - Advanced'!G55","v":0},{"$f":"'Rep Schedule - Advanced'!H55","v":0},{"$f":"'Rep Schedule - Advanced'!J55","v":0},{"$f":"'Rep Schedule - Advanced'!K55","v":0},{"$f":"'Rep Schedule - Advanced'!N55","v":0},{"$f":"'Rep Schedule - Advanced'!R55","v":0},{"$f":"'Rep Schedule - Advanced'!U55","v":0},{"$f":"'Rep Schedule - Advanced'!X55","v":0},{"$f":"'Rep Schedule - Advanced'!Y55","v":0},{"$f":"'Rep Schedule - Advanced'!Z55","v":0},{"$f":"'Rep Schedule - Advanced'!AB55","v":0},{"$f":"'Rep Schedule - Advanced'!BI55","v":2.2498651965656373},{"$f":"'Rep Schedule - Advanced'!BK55","v":0},{"$f":"'Rep Schedule - Advanced'!BL55","v":0},{"$f":"'Rep Schedule - Advanced'!Q55","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH56","v":0},{"$f":"IF(Y75<>0,AVERAGE(Y$25:Y75),Z74)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN55","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B56","v":50},{"$f":"'Rep Schedule - Advanced'!E56","v":"2013-12-17"},{"$f":"'Rep Schedule - Advanced'!G56","v":0},{"$f":"'Rep Schedule - Advanced'!H56","v":0},{"$f":"'Rep Schedule - Advanced'!J56","v":0},{"$f":"'Rep Schedule - Advanced'!K56","v":0},{"$f":"'Rep Schedule - Advanced'!N56","v":0},{"$f":"'Rep Schedule - Advanced'!R56","v":0},{"$f":"'Rep Schedule - Advanced'!U56","v":0},{"$f":"'Rep Schedule - Advanced'!X56","v":0},{"$f":"'Rep Schedule - Advanced'!Y56","v":0},{"$f":"'Rep Schedule - Advanced'!Z56","v":0},{"$f":"'Rep Schedule - Advanced'!AB56","v":0},{"$f":"'Rep Schedule - Advanced'!BI56","v":2.2874065738250731},{"$f":"'Rep Schedule - Advanced'!BK56","v":0},{"$f":"'Rep Schedule - Advanced'!BL56","v":0},{"$f":"'Rep Schedule - Advanced'!Q56","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH57","v":0},{"$f":"IF(Y76<>0,AVERAGE(Y$25:Y76),Z75)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN56","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B57","v":51},{"$f":"'Rep Schedule - Advanced'!E57","v":"2013-12-24"},{"$f":"'Rep Schedule - Advanced'!G57","v":0},{"$f":"'Rep Schedule - Advanced'!H57","v":0},{"$f":"'Rep Schedule - Advanced'!J57","v":0},{"$f":"'Rep Schedule - Advanced'!K57","v":0},{"$f":"'Rep Schedule - Advanced'!N57","v":0},{"$f":"'Rep Schedule - Advanced'!R57","v":0},{"$f":"'Rep Schedule - Advanced'!U57","v":0},{"$f":"'Rep Schedule - Advanced'!X57","v":0},{"$f":"'Rep Schedule - Advanced'!Y57","v":0},{"$f":"'Rep Schedule - Advanced'!Z57","v":0},{"$f":"'Rep Schedule - Advanced'!AB57","v":0},{"$f":"'Rep Schedule - Advanced'!BI57","v":2.3255743686177399},{"$f":"'Rep Schedule - Advanced'!BK57","v":0},{"$f":"'Rep Schedule - Advanced'!BL57","v":0},{"$f":"'Rep Schedule - Advanced'!Q57","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH58","v":0},{"$f":"IF(Y77<>0,AVERAGE(Y$25:Y77),Z76)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN57","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B58","v":52},{"$f":"'Rep Schedule - Advanced'!E58","v":"2013-12-31"},{"$f":"'Rep Schedule - Advanced'!G58","v":0},{"$f":"'Rep Schedule - Advanced'!H58","v":0},{"$f":"'Rep Schedule - Advanced'!J58","v":0},{"$f":"'Rep Schedule - Advanced'!K58","v":0},{"$f":"'Rep Schedule - Advanced'!N58","v":0},{"$f":"'Rep Schedule - Advanced'!R58","v":0},{"$f":"'Rep Schedule - Advanced'!U58","v":0},{"$f":"'Rep Schedule - Advanced'!X58","v":0},{"$f":"'Rep Schedule - Advanced'!Y58","v":0},{"$f":"'Rep Schedule - Advanced'!Z58","v":0},{"$f":"'Rep Schedule - Advanced'!AB58","v":0},{"$f":"'Rep Schedule - Advanced'!BI58","v":2.3643790333818431},{"$f":"'Rep Schedule - Advanced'!BK58","v":0},{"$f":"'Rep Schedule - Advanced'!BL58","v":0},{"$f":"'Rep Schedule - Advanced'!Q58","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH59","v":0},{"$f":"IF(Y78<>0,AVERAGE(Y$25:Y78),Z77)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN58","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B59","v":53},{"$f":"'Rep Schedule - Advanced'!E59","v":"2014-01-07"},{"$f":"'Rep Schedule - Advanced'!G59","v":0},{"$f":"'Rep Schedule - Advanced'!H59","v":0},{"$f":"'Rep Schedule - Advanced'!J59","v":0},{"$f":"'Rep Schedule - Advanced'!K59","v":0},{"$f":"'Rep Schedule - Advanced'!N59","v":0},{"$f":"'Rep Schedule - Advanced'!R59","v":0},{"$f":"'Rep Schedule - Advanced'!U59","v":0},{"$f":"'Rep Schedule - Advanced'!X59","v":0},{"$f":"'Rep Schedule - Advanced'!Y59","v":0},{"$f":"'Rep Schedule - Advanced'!Z59","v":0},{"$f":"'Rep Schedule - Advanced'!AB59","v":0},{"$f":"'Rep Schedule - Advanced'!BI59","v":2.4038311949655595},{"$f":"'Rep Schedule - Advanced'!BK59","v":0},{"$f":"'Rep Schedule - Advanced'!BL59","v":0},{"$f":"'Rep Schedule - Advanced'!Q59","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH60","v":0},{"$f":"IF(Y79<>0,AVERAGE(Y$25:Y79),Z78)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN59","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B60","v":54},{"$f":"'Rep Schedule - Advanced'!E60","v":"2014-01-14"},{"$f":"'Rep Schedule - Advanced'!G60","v":0},{"$f":"'Rep Schedule - Advanced'!H60","v":0},{"$f":"'Rep Schedule - Advanced'!J60","v":0},{"$f":"'Rep Schedule - Advanced'!K60","v":0},{"$f":"'Rep Schedule - Advanced'!N60","v":0},{"$f":"'Rep Schedule - Advanced'!R60","v":0},{"$f":"'Rep Schedule - Advanced'!U60","v":0},{"$f":"'Rep Schedule - Advanced'!X60","v":0},{"$f":"'Rep Schedule - Advanced'!Y60","v":0},{"$f":"'Rep Schedule - Advanced'!Z60","v":0},{"$f":"'Rep Schedule - Advanced'!AB60","v":0},{"$f":"'Rep Schedule - Advanced'!BI60","v":2.4439416575372532},{"$f":"'Rep Schedule - Advanced'!BK60","v":0},{"$f":"'Rep Schedule - Advanced'!BL60","v":0},{"$f":"'Rep Schedule - Advanced'!Q60","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH61","v":0},{"$f":"IF(Y80<>0,AVERAGE(Y$25:Y80),Z79)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN60","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B61","v":55},{"$f":"'Rep Schedule - Advanced'!E61","v":"2014-01-21"},{"$f":"'Rep Schedule - Advanced'!G61","v":0},{"$f":"'Rep Schedule - Advanced'!H61","v":0},{"$f":"'Rep Schedule - Advanced'!J61","v":0},{"$f":"'Rep Schedule - Advanced'!K61","v":0},{"$f":"'Rep Schedule - Advanced'!N61","v":0},{"$f":"'Rep Schedule - Advanced'!R61","v":0},{"$f":"'Rep Schedule - Advanced'!U61","v":0},{"$f":"'Rep Schedule - Advanced'!X61","v":0},{"$f":"'Rep Schedule - Advanced'!Y61","v":0},{"$f":"'Rep Schedule - Advanced'!Z61","v":0},{"$f":"'Rep Schedule - Advanced'!AB61","v":0},{"$f":"'Rep Schedule - Advanced'!BI61","v":2.4847214055442488},{"$f":"'Rep Schedule - Advanced'!BK61","v":0},{"$f":"'Rep Schedule - Advanced'!BL61","v":0},{"$f":"'Rep Schedule - Advanced'!Q61","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH62","v":0},{"$f":"IF(Y81<>0,AVERAGE(Y$25:Y81),Z80)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN61","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B62","v":56},{"$f":"'Rep Schedule - Advanced'!E62","v":"2014-01-28"},{"$f":"'Rep Schedule - Advanced'!G62","v":0},{"$f":"'Rep Schedule - Advanced'!H62","v":0},{"$f":"'Rep Schedule - Advanced'!J62","v":0},{"$f":"'Rep Schedule - Advanced'!K62","v":0},{"$f":"'Rep Schedule - Advanced'!N62","v":0},{"$f":"'Rep Schedule - Advanced'!R62","v":0},{"$f":"'Rep Schedule - Advanced'!U62","v":0},{"$f":"'Rep Schedule - Advanced'!X62","v":0},{"$f":"'Rep Schedule - Advanced'!Y62","v":0},{"$f":"'Rep Schedule - Advanced'!Z62","v":0},{"$f":"'Rep Schedule - Advanced'!AB62","v":0},{"$f":"'Rep Schedule - Advanced'!BI62","v":2.5261816067209777},{"$f":"'Rep Schedule - Advanced'!BK62","v":0},{"$f":"'Rep Schedule - Advanced'!BL62","v":0},{"$f":"'Rep Schedule - Advanced'!Q62","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH63","v":0},{"$f":"IF(Y82<>0,AVERAGE(Y$25:Y82),Z81)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN62","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B63","v":57},{"$f":"'Rep Schedule - Advanced'!E63","v":"2014-02-04"},{"$f":"'Rep Schedule - Advanced'!G63","v":0},{"$f":"'Rep Schedule - Advanced'!H63","v":0},{"$f":"'Rep Schedule - Advanced'!J63","v":0},{"$f":"'Rep Schedule - Advanced'!K63","v":0},{"$f":"'Rep Schedule - Advanced'!N63","v":0},{"$f":"'Rep Schedule - Advanced'!R63","v":0},{"$f":"'Rep Schedule - Advanced'!U63","v":0},{"$f":"'Rep Schedule - Advanced'!X63","v":0},{"$f":"'Rep Schedule - Advanced'!Y63","v":0},{"$f":"'Rep Schedule - Advanced'!Z63","v":0},{"$f":"'Rep Schedule - Advanced'!AB63","v":0},{"$f":"'Rep Schedule - Advanced'!BI63","v":2.5683336151473157},{"$f":"'Rep Schedule - Advanced'!BK63","v":0},{"$f":"'Rep Schedule - Advanced'!BL63","v":0},{"$f":"'Rep Schedule - Advanced'!Q63","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH64","v":0},{"$f":"IF(Y83<>0,AVERAGE(Y$25:Y83),Z82)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN63","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B64","v":58},{"$f":"'Rep Schedule - Advanced'!E64","v":"2014-02-11"},{"$f":"'Rep Schedule - Advanced'!G64","v":0},{"$f":"'Rep Schedule - Advanced'!H64","v":0},{"$f":"'Rep Schedule - Advanced'!J64","v":0},{"$f":"'Rep Schedule - Advanced'!K64","v":0},{"$f":"'Rep Schedule - Advanced'!N64","v":0},{"$f":"'Rep Schedule - Advanced'!R64","v":0},{"$f":"'Rep Schedule - Advanced'!U64","v":0},{"$f":"'Rep Schedule - Advanced'!X64","v":0},{"$f":"'Rep Schedule - Advanced'!Y64","v":0},{"$f":"'Rep Schedule - Advanced'!Z64","v":0},{"$f":"'Rep Schedule - Advanced'!AB64","v":0},{"$f":"'Rep Schedule - Advanced'!BI64","v":2.6111889743579551},{"$f":"'Rep Schedule - Advanced'!BK64","v":0},{"$f":"'Rep Schedule - Advanced'!BL64","v":0},{"$f":"'Rep Schedule - Advanced'!Q64","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH65","v":0},{"$f":"IF(Y84<>0,AVERAGE(Y$25:Y84),Z83)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN64","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B65","v":59},{"$f":"'Rep Schedule - Advanced'!E65","v":"2014-02-18"},{"$f":"'Rep Schedule - Advanced'!G65","v":0},{"$f":"'Rep Schedule - Advanced'!H65","v":0},{"$f":"'Rep Schedule - Advanced'!J65","v":0},{"$f":"'Rep Schedule - Advanced'!K65","v":0},{"$f":"'Rep Schedule - Advanced'!N65","v":0},{"$f":"'Rep Schedule - Advanced'!R65","v":0},{"$f":"'Rep Schedule - Advanced'!U65","v":0},{"$f":"'Rep Schedule - Advanced'!X65","v":0},{"$f":"'Rep Schedule - Advanced'!Y65","v":0},{"$f":"'Rep Schedule - Advanced'!Z65","v":0},{"$f":"'Rep Schedule - Advanced'!AB65","v":0},{"$f":"'Rep Schedule - Advanced'!BI65","v":2.6547594205036562},{"$f":"'Rep Schedule - Advanced'!BK65","v":0},{"$f":"'Rep Schedule - Advanced'!BL65","v":0},{"$f":"'Rep Schedule - Advanced'!Q65","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH66","v":0},{"$f":"IF(Y85<>0,AVERAGE(Y$25:Y85),Z84)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN65","v":true}]
[null,{"$f":"'Rep Schedule - Advanced'!B66","v":60},{"$f":"'Rep Schedule - Advanced'!E66","v":"2014-02-25"},{"$f":"'Rep Schedule - Advanced'!G66","v":0},{"$f":"'Rep Schedule - Advanced'!H66","v":0},{"$f":"'Rep Schedule - Advanced'!J66","v":0},{"$f":"'Rep Schedule - Advanced'!K66","v":0},{"$f":"'Rep Schedule - Advanced'!N66","v":0},{"$f":"'Rep Schedule - Advanced'!R66","v":0},{"$f":"'Rep Schedule - Advanced'!U66","v":0},{"$f":"'Rep Schedule - Advanced'!X66","v":0},{"$f":"'Rep Schedule - Advanced'!Y66","v":0},{"$f":"'Rep Schedule - Advanced'!Z66","v":0},{"$f":"'Rep Schedule - Advanced'!AB66","v":0},{"$f":"'Rep Schedule - Advanced'!BI66","v":2.6990568855652528},{"$f":"'Rep Schedule - Advanced'!BK66","v":0},{"$f":"'Rep Schedule - Advanced'!BL66","v":0},{"$f":"'Rep Schedule - Advanced'!Q66","v":0},147.69230769230765,null,null,null,null,null,{"$f":"'Rep Schedule - Advanced'!AH67","v":0},{"$f":"IF(Y86<>0,AVERAGE(Y$25:Y86),Z85)","v":431.25},0,null,null,{"$f":"'Rep Schedule - Advanced'!AN66","v":true}]
[null,null,{"$f":"Translations!A102","v":"Totals"},{"$f":"'Rep Schedule - Advanced'!G189","v":1000},{"$f":"'Rep Schedule - Advanced'!H189","v":1000},{"$f":"'Rep Schedule - Advanced'!J189","v":0},{"$f":"'Rep Schedule - Advanced'!K189","v":147.69230769230765},{"$f":"'Rep Schedule - Advanced'!N189","v":0},{"$f":"'Rep Schedule - Advanced'!R189","v":0},{"$f":"'Rep Schedule - Advanced'!U189","v":0},{"$f":"'Rep Schedule - Advanced'!X189","v":100},{"$f":"'Rep Schedule - Advanced'!Y189","v":0},{"$f":"'Rep Schedule - Advanced'!Z189","v":100},{"$f":"'Rep Schedule - Advanced'!AB189","v":0},null,{"$f":"'Rep Schedule - Advanced'!BK3","v":1000},{"$f":"'Rep Schedule - Advanced'!BL3","v":1000.0000000007958},{"$f":"'Rep Schedule - Advanced'!Q67","v":0},null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRUE","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Dropdowns",null,"NOTE: Do not put ANYTHING else in column \"C\" because DROPDOWNS will possibly destroy it!!!!!"]
[null,null,null,"Interest DropDn",1,{"$f":"Translations!A11","v":"Multiple installments"}]
[null,null,null,null,null,{"$f":"Translations!A12","v":"Single end-term payment"}]
[]
[null,null,null,"Amortization DropDn",1,{"$f":"Translations!A7","v":"Equal principal payments"},null,null,null,{"$f":"CalcAPRs(J20)","v":0},"<---Function to recalc APRs"]
[null,null,null,null,null,{"$f":"Translations!A8","v":"Equal installments (amortized)"}]
[null,null,null,null,null,{"$f":"Translations!A9","v":"Single end-term principal payment"}]
[null,null,null,null,null,null,null,"MPR",30,"APR (nominal)",null,null,"EU-Formula",365.25]
[null,null,null,null,null,"Frequency",null,"N","T","N","T",null,"N","MonthDay"]
[null,null,null,"Repay Frequency DropDn",2,{"$f":"Translations!A27","v":"Daily"},{"$f":"Translations!A14","v":"Days"},{"$f":"J112/12","v":30.416666666666668},1,365,1,{"$f":"Translations!A152","v":"Per day"},{"$f":"N110","v":365.25},false,null,null,null,{"$f":"$I$110/S112","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"Translations!A28","v":"Weekly"},{"$f":"Translations!A15","v":"Weeks"},{"$f":"J113/12","v":4.333333333333333},7,52,7,{"$f":"Translations!A153","v":"Per week"},{"$f":"$N$110/K113","v":52.178571428571431},false,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Translations!A29","v":"Bi-weekly"},{"$f":"Translations!A16","v":"2-wk periods"},2.1666666666666665,14,26,14,{"$f":"Translations!A154","v":"Per two weeks (14 days)"},26.089285714285715,false,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Translations!A164","v":"Every 15 days (exactly)"},{"$f":"Translations!A173","v":"15-day periods"},2.0277777777777777,15,{"$f":"J112/15","v":24.333333333333332},15,{"$f":"Translations!A174","v":"Per 15 days"},24.35,false,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Translations!A30","v":"Every four weeks"},{"$f":"Translations!A17","v":"4-wk periods"},1.0833333333333333,28,13,28,{"$f":"Translations!A155","v":"Per four weeks"},13.044642857142858,false,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Translations!A31","v":"Monthly"},{"$f":"Translations!A18","v":"Months"},1,30,12,30,{"$f":"Translations!A156","v":"Per month"},12.175000000000001,true,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Translations!A32","v":"Quarterly"},{"$f":"Translations!A19","v":"Quarters"},0.33333333333333331,90,4,90,{"$f":"Translations!A157","v":"Per quarter"},{"$f":"M117/3","v":4.0583333333333336},true,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Translations!A33","v":"Semi-annually"},{"$f":"Translations!A20","v":"Half-years"},0.16666666666666666,180,2,180,{"$f":"Translations!A158","v":"Per half-year"},2,true,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Translations!A34","v":"Annually"},{"$f":"Translations!A21","v":"Years"},8.3333333333333329E-2,360,1,360,{"$f":"Translations!A159","v":"Per year"},1,true,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"INDEX($G112:$G120,$E112)","v":"Weeks"},"PERIODS/Yr-->",{"$f":"INDEX($H$112:$H$120,$E$112)","v":4.333333333333333},{"$f":"INDEX($I$112:$I$120,$E$112)","v":7},{"$f":"INDEX($J$112:$J$120,$E$112)","v":52},{"$f":"INDEX($K$112:$K$120,$E$112)","v":7},null,{"$f":"INDEX($M$112:$M$120,$E$112)","v":52.178571428571431},{"$f":"INDEX($N$112:$N$120,$E$112)","v":false},{"$f":"IF($E$125=TRUE,M121,J121)","v":52},"<---N used in formulas"]
[]
[null,null,null,"Interest Rate Period",6,null,null,null,null,{"$f":"INDEX($J$112:$J$120,$E$123)","v":12},{"$f":"INDEX($K$112:$K$120,$E$123)","v":30},{"$f":"INDEX($L112:$L120,$E123)","v":"Per month"},{"$f":"INDEX($M$112:$M$120,$E$123)","v":12.175000000000001},null,{"$f":"IF($E$125=TRUE,M123,J123)","v":12}]
[null,null,null,null,null,null,null,null,"TERM->",{"$f":"term*I121","v":112},"days"]
[null,null,null,"Compounding",false,null,null,null,null,{"$f":"J124/I110","v":3.7333333333333334},"months"]
[null,null,null,"Exact Days",true]
[null,null,null,null,null,null,null,null,{"$f":"INDEX(J112:J120,E112)","v":52},"Divisor for savigns interest"]
[null,null,null,null,null,null,null,null,{"$f":"E22/I127","v":0},"Periodic savings interest rate"]
[]
[null,null,null,{"$f":"Translations!A42","v":"Initial amount, or \"flat\""},1,"=IF('Int Graph'!d13=\"Balance\",2,1)"]
[null,null,null,{"$f":"Translations!A43","v":"Declining balance"}]

{"sheet":"Rep Schedule - Advanced","index":4,"n_rows":260,"n_cols":121,"rows_kept":260,"cut":false,"hidden":false,"merged":[[207,1,207,5],[208,1,208,5],[209,6,209,9],[2,42,2,45],[3,35,4,35],[3,39,4,39],[3,36,4,36],[198,6,198,10],[199,6,199,10],[3,6,3,9],[3,17,3,19],[3,48,3,49],[0,74,0,81],[0,86,0,91],[0,67,0,72],[3,42,3,43],[3,50,3,54],[0,31,0,34],[3,31,4,31],[3,33,4,33],[196,1,196,4],[194,1,194,4],[195,1,195,4],[3,20,3,22],[3,1,3,4],[3,34,4,34],[3,13,3,15],[3,32,4,32],[0,1,0,6],[2,5,2,7],[194,6,194,10],[195,6,195,10],[3,23,3,28],[0,118,0,120],[0,56,0,63],[0,108,0,111],[0,113,0,116],[3,80,3,81],[3,67,3,68],[3,71,3,72],[3,58,3,59],[3,76,3,77],[3,62,3,63],[210,6,210,10],[212,6,212,10],[201,6,201,10],[3,10,3,12],[196,6,196,10],[197,6,197,10],[214,1,214,5],[197,1,197,4],[198,1,198,4],[199,1,199,4],[213,6,213,10],[213,1,213,5],[201,1,201,5],[202,1,202,5],[203,1,203,5],[204,1,204,5],[205,1,205,5],[210,1,210,5],[205,6,205,9],[209,1,209,5],[212,1,212,5],[214,6,214,10]]}
[null,{"$f":"Translations!A53","v":"Repayment Schedule"},null,null,null,null,null,{"$f":"Translations!A55","v":"The following table shows the repayment schedule and cashflow for the loan given the conditions indicated on the companion sheet with the Interest Rate Graph."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Columns used to create the graph",null,null,null,"used for avg loan bal; can replace with AVG OFFSET ",null,null,null,null,null,{"$f":"TRUE","v":true},null,null,null,null,null,"From here to RIGHT ---->>   is not USED.  Is ALTERNATIVE means of discounting",null,null,null,null,null,null,null,null,"Principal and Interest",null,null,null,null,null,null,null,null,null,null,"Principal and Interest AND FEES",null,null,null,null,null,null,"Principal and Interest, Fees AND VAT",null,null,null,null,null,null,null,null,null,null,null,"Incl Savings",null,null,null,null,null,null,null,null,2,{"$f":"IF(CR1=1,CI5,IF(CR1=2,CK5,DF5))","v":"US Divisor"},false,"Manual?",null,null,null,null,null,null,null,null,null,"Principal and Interest",null,null,null,null,{"$f":"BP1","v":"Principal and Interest AND FEES"},null,null,null,null,"Principal and Interest and Fees and VAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Used to hide rows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ExactDays=FALSE,'Pricing - Advanced'!$K$20,CJ3)","v":0.15652876262836982},null,null,{"$f":"SUM(CM6:CM189)","v":1095.3047673024403},{"$f":"SUM(CN6:CN189)","v":1218.849831035717},null,null,null,"days ->",{"$f":"'Pricing - Advanced'!K121","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"<-- estimated int for period",null,null,null,null,"<-- estimated APR",null,null,null,null,"<-- estimated APR"]
[null,null,null,null,"2013-01-01",{"$f":"Translations!A176","v":"<-- Disbursment Date"},null,null,null,"Maturity:",{"$f":"INDEX(E6:J188,MATCH(0,J6:J188,0),1)","v":"2013-04-23"},null,"Days:",{"$f":"K3-E3","v":112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Calcs for \"grace\" options",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG6:BG188)","v":1000},{"$f":"SUM(BH6:BH188)","v":1147.6923076923081},null,null,{"$f":"SUM(BK6:BK188)","v":1000},{"$f":"SUM(BL6:BL188)","v":1000.0000000007958},null,null,null,{"$f":"SUM(BP6:BP188)","v":1000},{"$f":"SUM(BQ6:BQ188)","v":1147.6923076923081},null,null,{"$f":"SUM(BT6:BT188)","v":1000},{"$f":"SUM(BU6:BU188)","v":1000.0000000007958},null,null,null,{"$f":"SUM(BY6:BY188)","v":1000},{"$f":"SUM(BZ6:BZ188)","v":0},null,null,{"$f":"SUM(CC6:CC188)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CD6:CD188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,0.15652876262836982,"<-- estimated APR",null,null,null,null,null,null,{"$f":"DaysPeriod/30","v":0.23333333333333334},"<--number month increment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(UseManualCalcs=FALSE,IF(DiscountType=3,M215,M197),DF2)","v":0.86767492580025074},"EIR/APR from Rep CashFlow",null,null,null,{"$f":"IF(UseManualCalcs=FALSE,IF(DiscountType=3,P215,P197),DK2)","v":0.86767492580025074},"EIR from Rep CashFlow",null,null,null,{"$f":"IF(UseManualCalcs=FALSE,IF(DiscountType=3,W215,W197),DP2)","v":0.86767492580025074}]
[null,{"$f":"Translations!A175","v":"Payment Date"},null,null,null,null,{"$f":"Translations!A56","v":"Loan Cost and Cashflow"},null,null,null,{"$f":"Translations!A204","v":"Interest"},null,null,{"$f":"Translations!A205","v":"Fees"},null,null,null,{"$f":"Translations!A206","v":"Insurance"},null,null,{"$f":"Translations!A207","v":"Taxes"},null,null,{"$f":"Translations!A57","v":"Security Deposit"},null,null,null,null,null,null,null,"Int Charged to:","Savings Balance","Cash Balance (GRAPHED)","Negative Balance","Cum Daily Balance","Cum Daily CASH Balance",null,null,"Active Row?",null,null,"Interest Calculations",null,"Disb date? ->",{"$f":"IF(ISBLANK(E6),FALSE,TRUE)","v":true},null,null,"Inflows",null,"Outflows",null,null,null,null,null,null,null,"Nominal Values",null,null,null,"Discounted Values",null,null,null,null,"Nominal Values",null,null,null,"Discounted Values",null,null,null,null,"Nominal Values",null,null,null,"Discounted Values",null,null,null,null,null,null,{"$f":"CN2-CM2","v":123.54506373327672},"<<<TARGET TO ZERO for goal seek",null,null,null,null,null,null,{"$f":"'Pricing - Advanced'!$O$121","v":52},"<-- periods per year",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK3-BL3","v":-7.9580786405131221E-10},"<-- Difference between inflow&outflow",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},"<<<TARGET TO ZERO for goal seek",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},"<<<TARGET TO ZERO for goal seek"]
[null,{"$f":"Translations!A59","v":"Period #"},{"$f":"Translations!$A$14","v":"Days"},{"$f":"Translations!A179","v":"OR Date"},{"$f":"Translations!A60","v":"Date"},{"$f":"\"# \"&Translations!$A$14","v":"# Days"},{"$f":"Translations!A61","v":"Principal Disbursed"},{"$f":"Translations!A62","v":"Principal Paid"},{"$f":"L5","v":"Override"},{"$f":"Translations!A63","v":"Balance"},{"$f":"Translations!A64","v":"Interest Paid"},{"$f":"Translations!A162","v":"Override"},{"$f":"Translations!A65","v":"Cashflow incl. Interest"},{"$f":"Translations!A66","v":"Fees Paid"},{"$f":"L5","v":"Override"},{"$f":"Translations!A67","v":"Cashflow incl. Fees"},{"$f":"Translations!A197","v":"Period APR"},{"$f":"Translations!A201","v":"Insurance Paid"},{"$f":"O5","v":"Override"},{"$f":"Translations!A202","v":"Cashflow incl. insurance"},{"$f":"Translations!A172","v":"Taxes"},{"$f":"O5","v":"Override"},{"$f":"Translations!A69","v":"Cashflow Incl. Taxes"},{"$f":"Translations!A70","v":"Security Deposit"},{"$f":"Translations!A71","v":"Interest Paid"},{"$f":"Translations!A72","v":"Deposit Withdr."},{"$f":"V5","v":"Override"},{"$f":"Translations!A73","v":"Deposit Balance"},{"$f":"Translations!A74","v":"Cashflow incl. Sec.Dep."},null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest for period","Interest accrued","Date Calc","Exact days",null,null,"Disburse","Disb + Sav","Prin + Int","+ Fees","+ Ins","+ VAT","+ Savings",null,"Period","Days","Inflow","Outflow","Divisor","%",{"$f":"BG5","v":"Inflow"},{"$f":"BH5","v":"Outflow"},null,"Period","Days","Inflow","Outflow","Divisor","%",{"$f":"BP5","v":"Inflow"},{"$f":"BQ5","v":"Outflow"},null,"Period","Days","Inflow","Outflow","Divisor","%",{"$f":"BY5","v":"Inflow"},{"$f":"BZ5","v":"Outflow"},null,null,null,null,"EU Divisor",{"$f":"DP5","v":"EU Exact Days"},"US Divisor","Divisor Used","Disburse","Repay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU Divisor","EU Exact Days","US Divisor","Divisor Used",null,"EU Divisor",{"$f":"DF5","v":"EU Exact Days"},"US Divisor","Divisor Used",null,"EU Divisor",{"$f":"DK5","v":"EU Exact Days"},"US Divisor"]
[null,0,null,null,{"$f":"IF(ISBLANK(E3),DATE(2009,1,1),E3)","v":"2013-01-01"},null,{"$f":"LoanAmt","v":1000},null,null,{"$f":"G6","v":1000},null,null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(L6))),I6+L6,J6)","v":1000},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(O6)),IF(J6>'Pricing - Advanced'!Z14,(J6-'Pricing - Advanced'!Z14)*'Pricing - Advanced'!E14,0)+'Pricing - Advanced'!E15,\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(O6))),M6-O6,M6-N6)","v":1000},{"$f":"IF(ManualMode=TRUE,0,IF(J6,(K6+N6)/J6*(365/N3),0))","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(S6)),'Pricing - Advanced'!E16*J6+'Pricing - Advanced'!E17,\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(S6))),P6-S6,P6-R6)","v":1000},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V6)),SUM(K6:L6)*'Pricing - Advanced'!$F$19+SUM(N6,O6)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(V6))),T6-V6,T6-U6)","v":1000},{"$f":"J6*'Pricing - Advanced'!E20+'Pricing - Advanced'!E21","v":100},null,null,null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA6))),AA6,X6+Y6-Z6)","v":100},{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA6)),AN6=\"x\"),W6-AA6,W6-X6+Z6)","v":900},null,null,{"$f":"J6","v":1000},{"$f":"IF(AB6>0,AB6,NA())","v":100},{"$f":"J6-SUM(N6,AB6)","v":900},{"$f":"IF(AND(AH6<0,B6<=term),1,0)","v":0},null,null,null,null,"x",null,null,null,null,{"$f":"IF(ISBLANK($E$6),DATE(2009,1,1),E6)","v":"2013-01-01"},{"$f":"B6*'Pricing - Advanced'!$K$5","v":0},null,null,{"$f":"G6","v":1000},{"$f":"G6+Z6","v":1000},{"$f":"IF(ManualMode=FALSE,H6+K6,SUM(H6,I6,K6,L6))","v":0},{"$f":"AY6+IF(ISNUMBER(N6),N6,O6)","v":0},{"$f":"AZ6+IF(ISNUMBER(R6),R6,S6)","v":0},{"$f":"BA6+IF(ISNUMBER(U6),U6,V6)","v":0},{"$f":"BB6+X6","v":100},null,{"$f":"B6","v":0},0,{"$f":"AW6","v":1000},{"$f":"AY6","v":0},{"$f":"DH6","v":1},null,{"$f":"BG6/$BI6","v":1000},{"$f":"BH6/$BI6","v":0},null,{"$f":"BE6","v":0},{"$f":"BF6","v":0},{"$f":"AW6","v":1000},{"$f":"AZ6","v":0},{"$f":"DM6","v":1},null,{"$f":"$AW6/BR6","v":1000},{"$f":"$AZ6/BR6","v":0},null,{"$f":"BN6","v":0},{"$f":"BO6","v":0},{"$f":"AW6","v":1000},{"$f":"BB6","v":0},{"$f":"IF($CR$1=1,DO6,IF($CR$1=2,DQ6,DP6))","v":1},null,{"$f":"$AW6/CA6","v":1000},{"$f":"$BB6/CA6","v":0},null,null,null,null,{"$f":"(1+CJ$2)^($B6/$CR$4)","v":1},{"$f":"(1+CJ$2)^($AT6/DaysYr)","v":1},1,{"$f":"IF($CR$1=1,CI6,IF($CR$1=2,CK6,CJ6))","v":1},{"$f":"$AX6/CL6","v":1000},{"$f":"BC6/CL6","v":100},null,null,null,null,null,null,null,null,null,"The disbursment date is used for default \"first payment\" date",null,null,null,null,null,null,{"$f":"(1+DF$3)^($B6/$CR$4)","v":1},{"$f":"(1+DF$3)^($BF6/DaysYr)","v":1},1,{"$f":"IF($CR$1=1,DE6,IF($CR$1=2,DG6,DF6))","v":1},null,{"$f":"(1+DK$3)^($B6/$CR$4)","v":1},{"$f":"(1+DK$3)^($AT6/DaysYr)","v":1},1,{"$f":"IF($CR$1=1,DJ6,IF($CR$1=2,DL6,DK6))","v":1},null,{"$f":"(1+DP$3)^($B6/$CR$4)","v":1},{"$f":"(1+DP$3)^($AT6/DaysYr)","v":1},1]
[null,1,null,null,{"$f":"IF(ManualDates=\"x\",IF(NOT(ISBLANK(D7)),D7,IF(C7=0,AS7,E6+C7)),AS7)","v":"2013-01-08"},{"$f":"E7-E6","v":7},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(I7))),\"N/A\",IF(B7=PrepayPeriod,J6,IF(AND(B7>=FirstPmt,B7<=PrepayPeriod),IF(AND(B7<$AG$230,amortized=1),LoanAmt/$AG$228,-PPMT($AG$231,$B7-FirstPmt+1,$AG$228,LoanAmt)),0)))","v":62.5},null,{"$f":"IF(AN7<>\"x\",0,IF(AND(ManualMode=TRUE,NOT(ISBLANK(I7))),J6-I7,IF(J6+G7-H7>1,(J6+G7-H7),0)))","v":937.5},{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(L7))),\"N/A\",IF(OR($AH$229>B7,J6<1),0,AR7))","v":9.2307692307692299},null,{"$f":"IF(AN7=\"x\",IF(ManualMode=FALSE,-H7-K7,IF(ISBLANK(I7),-H7,-I7)+IF(ISBLANK(L7),-K7,-L7)),0)","v":-71.730769230769226},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(O7)),IF(FeeOngoPerc<1,FeeOngoPerc*SUM(H7:I7),IF(J6>1,FeeOngoPerc,0))+IF(FeeOngoFix<1,FeeOngoFix*SUM(H7:I7),IF(J6>1,FeeOngoFix,0)),\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(O7)),AN7=\"x\"),M7-O7,M7-N7)","v":-71.730769230769226},{"$f":"IF(J6>0.01,IF(ManualMode=FALSE,SUM(K7,N7),SUM(K7,L7,N7,O7))/J6*(365.25/(AT7-AT6)),0)","v":0.48164835164835162},{"$f":"IF(J7>0,IF(OR(ManualMode=FALSE,ISBLANK(S7)),'Pricing - Advanced'!$F$16*J7+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(S7)),AN7=\"x\"),P7-S7,P7-R7)","v":-71.730769230769226},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V7)),SUM(K7:L7)*'Pricing - Advanced'!$F$19+SUM(N7,O7)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(V7)),AN7=\"x\"),T7-V7,T7-U7)","v":-71.730769230769226},{"$f":"'Pricing - Advanced'!$F$20*SUM(H7:I7)+IF(J7>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B7,AB6>0),AB6*'Pricing - Advanced'!$I$128,0)","v":0},{"$f":"IF(FullTerm=B7,AB6+X7+Y7,0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA7)),AN7=\"x\"),AB6+AA7,AB6+X7+Y7-Z7)","v":100},-71.730769230769226,null,null,{"$f":"IF(int_method=1,AF6,IF(J7>0,J7,NA()))","v":1000},100,{"$f":"IF(J7=0,0,J7-SUM($N$6:N7)-AB6)","v":837.5},0,{"$f":"AJ6+J6*(E7-E6)","v":7000},{"$f":"AK6+AH6*(E7-E6)","v":6300},null,null,"x",null,null,{"$f":"IF(J6>1,IF(int_method=2,$AG$231*J6,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},{"$f":"IF(B7>$AI$235,AQ7,0)+AR6-IF(ManualMode=TRUE,SUM(K6:L6),K6)","v":9.2307692307692299},{"$f":"IF(SameDay,EDATE(AS6,$CR$3),AS6+DaysPeriod)","v":"2013-01-08"},{"$f":"IF($AT$4=FALSE,B7*'Pricing - Advanced'!$K$5,AT6+E7-E6)","v":7},null,null,{"$f":"G7","v":0},0,71.730769230769226,71.730769230769226,{"$f":"AZ7+IF(ISNUMBER(R7),R7,S7)","v":71.730769230769226},{"$f":"BA7+IF(ISNUMBER(U7),U7,V7)","v":71.730769230769226},71.730769230769226,null,1,{"$f":"E7-$E$6","v":7},0,71.730769230769226,1.0166860562653894,{"$f":"BI7/BI6-1","v":1.6686056265389437E-2},{"$f":"BG7/$BI7","v":0},70.553509403147629,null,1,7,0,71.730769230769226,{"$f":"DM7","v":1.0166860562653894},{"$f":"BR7/BR6-1","v":1.6686056265389437E-2},0,70.553509403147629,null,null,null,null,null,{"$f":"IF($CR$1=1,DO7,IF($CR$1=2,DQ7,DP7))","v":1.0166860562653894},{"$f":"CA7/CA6-1","v":1.6686056265389437E-2},0,70.553509403147629,null,null,null,null,1.0028005116804763,1.0027909140896569,{"$f":"CK6*(1+CJ$2/PeriodsYr)","v":1.003010168512084},1.003010168512084,{"$f":"$AX7/CL7","v":0},71.515495537974729,null,null,null,null,null,null,null,null,null,"If there is a first payment date entered, then all future dates cascade from this date",null,null,null,null,null,null,1.0120858021079699,1.0120441926178227,{"$f":"DG6*(1+DF$3/PeriodsYr)","v":1.0166860562653894},1.0166860562653894,null,1.0120858021079699,1.0120441926178227,{"$f":"DL6*(1+DK$3/PeriodsYr)","v":1.0166860562653894},{"$f":"IF($CR$1=1,DJ7,IF($CR$1=2,DL7,DK7))","v":1.0166860562653894},null,1.0120858021079699,1.0120441926178227,{"$f":"DQ6*(1+DP$3/PeriodsYr)","v":1.0166860562653894}]
[null,2,null,null,"2013-01-15",{"$f":"IF(AN8=\"x\",E8-E7,0)","v":7},null,62.5,null,875,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,0.5137582417582417,{"$f":"IF(J8>0,IF(OR(ManualMode=FALSE,ISBLANK(S8)),'Pricing - Advanced'!$F$16*J8+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V8)),SUM(K8:L8)*'Pricing - Advanced'!$F$19+SUM(N8,O8)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H8:I8)+IF(J8>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B8,AB7>0),AB7*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J8=0,0,J8-SUM($N$6:N8)-AB7)","v":775},0,{"$f":"AJ7+J7*(E8-E7)","v":13562.5},{"$f":"AK7+AH7*(E8-E7)","v":12162.5},null,null,{"$f":"IF(B8<=term,\"x\",TRUE)","v":"x"},null,null,{"$f":"IF(J7>1,IF(int_method=2,$AG$231*J7,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,{"$f":"IF(SameDay,EDATE(E7,$CR$3),E7+DaysPeriod)","v":"2013-01-15"},{"$f":"IF($AT$4=FALSE,B8*'Pricing - Advanced'!$K$5,AT7+E8-E7)","v":14},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,2,14,0,71.730769230769226,1.0336505370044706,{"$f":"BI8/BI7-1","v":1.6686056265389437E-2},0,69.395571000858467,null,2,14,0,71.730769230769226,1.0336505370044706,{"$f":"BR8/BR7-1","v":1.6686056265389437E-2},0,69.395571000858467,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0056088662266252,1.0055896173807695,1.0060293981386392,1.0060293981386392,0,71.300867910506255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0243176708285329,1.024233447811461,1.0336505370044706,1.0336505370044706,null,1.0243176708285329,1.024233447811461,1.0336505370044706,{"$f":"IF($CR$1=1,DJ8,IF($CR$1=2,DL8,DK8))","v":1.0336505370044706},null,1.0243176708285329,1.024233447811461,1.0336505370044706]
[null,3,null,null,"2013-01-22",7,null,62.5,null,812.5,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,0.55045525902668757,{"$f":"IF(J9>0,IF(OR(ManualMode=FALSE,ISBLANK(S9)),'Pricing - Advanced'!$F$16*J9+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V9)),SUM(K9:L9)*'Pricing - Advanced'!$F$19+SUM(N9,O9)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H9:I9)+IF(J9>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B9,AB8>0),AB8*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J9=0,0,J9-SUM($N$6:N9)-AB8)","v":712.5},0,19687.5,17587.5,null,null,"x",null,null,{"$f":"IF(J8>1,IF(int_method=2,$AG$231*J8,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-01-22",{"$f":"IF($AT$4=FALSE,B9*'Pricing - Advanced'!$K$5,AT8+E9-E8)","v":21},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,3,21,0,71.730769230769226,1.0508980880236771,1.6686056265389437E-2,0,68.256636916778845,null,3,21,0,71.730769230769226,1.0508980880236771,1.6686056265389437E-2,0,68.256636916778845,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0084250856024832,1.0083961316123302,1.0090577161551471,1.0090577161551471,0,71.086884409434816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.036697371493863,1.036569512742519,1.0508980880236771,1.0508980880236771,null,1.036697371493863,1.036569512742519,1.0508980880236771,{"$f":"IF($CR$1=1,DJ9,IF($CR$1=2,DL9,DK9))","v":1.0508980880236771},null,1.036697371493863,1.036569512742519,1.0508980880236771]
[null,4,null,null,"2013-01-29",7,null,62.5,null,750,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,0.59279797125950973,{"$f":"IF(J10>0,IF(OR(ManualMode=FALSE,ISBLANK(S10)),'Pricing - Advanced'!$F$16*J10+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V10)),SUM(K10:L10)*'Pricing - Advanced'!$F$19+SUM(N10,O10)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H10:I10)+IF(J10>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B10,AB9>0),AB9*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J10=0,0,J10-SUM($N$6:N10)-AB9)","v":650},0,25375,22575,null,null,"x",null,null,{"$f":"IF(J9>1,IF(int_method=2,$AG$231*J9,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-01-29",{"$f":"IF($AT$4=FALSE,B10*'Pricing - Advanced'!$K$5,AT9+E10-E9)","v":28},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,4,28,0,71.730769230769226,1.0684334326496303,1.6686056265389437E-2,0,67.13639524821177,null,4,28,0,71.730769230769226,1.0684334326496303,1.6686056265389437E-2,0,67.13639524821177,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0112491918335982,1.0112104785840026,1.0120951499191928,1.0120951499191928,0,70.873543101650398,null,null,null,null,null,null,null,null,null,"=IF(ISBLANK($E$6),\"\",IF(ManualDates=\"x\",IF(NOT(ISBLANK(D8)),D8,IF(C8=0,CY8,E7+C8)),CY8))",null,null,null,null,null,null,1.0492266907715904,1.0490541556157527,1.0684334326496303,1.0684334326496303,null,1.0492266907715904,1.0490541556157527,1.0684334326496303,{"$f":"IF($CR$1=1,DJ10,IF($CR$1=2,DL10,DK10))","v":1.0684334326496303},null,1.0492266907715904,1.0490541556157527,1.0684334326496303]
[null,5,null,null,"2013-02-05",7,null,62.5,null,687.5,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,0.64219780219780209,{"$f":"IF(J11>0,IF(OR(ManualMode=FALSE,ISBLANK(S11)),'Pricing - Advanced'!$F$16*J11+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V11)),SUM(K11:L11)*'Pricing - Advanced'!$F$19+SUM(N11,O11)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H11:I11)+IF(J11>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B11,AB10>0),AB10*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J11=0,0,J11-SUM($N$6:N11)-AB10)","v":587.5},0,30625,27125,null,null,"x",null,null,{"$f":"IF(J10>1,IF(int_method=2,$AG$231*J10,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-02-05",{"$f":"IF($AT$4=FALSE,B11*'Pricing - Advanced'!$K$5,AT10+E11-E10)","v":35},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,5,35,0,71.730769230769226,1.0862613730226451,1.6686056265389437E-2,0,66.034539211470118,null,5,35,0,71.730769230769226,1.0862613730226451,1.6686056265389437E-2,0,66.034539211470118,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0140812070072005,1.0140326801562913,1.0151417268707126,1.0151417268707126,0,70.660842059844498,null,null,null,null,null,null,null,null,null,"if DATE entered, use date",null,null,null,null,null,null,1.061907436922656,1.0616891659325163,1.0862613730226451,1.0862613730226451,null,1.061907436922656,1.0616891659325163,1.0862613730226451,1.0862613730226451,null,1.061907436922656,1.0616891659325163,1.0862613730226451]
[null,6,null,null,"2013-02-12",7,null,62.5,null,625,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,0.70057942057942046,{"$f":"IF(J12>0,IF(OR(ManualMode=FALSE,ISBLANK(S12)),'Pricing - Advanced'!$F$16*J12+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V12)),SUM(K12:L12)*'Pricing - Advanced'!$F$19+SUM(N12,O12)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H12:I12)+IF(J12>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B12,AB11>0),AB11*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J12=0,0,J12-SUM($N$6:N12)-AB11)","v":525},0,35437.5,31237.5,null,null,"x",null,null,{"$f":"IF(J11>1,IF(int_method=2,$AG$231*J11,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-02-12",{"$f":"IF($AT$4=FALSE,B12*'Pricing - Advanced'!$K$5,AT11+E12-E11)","v":42},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,6,42,0,71.730769230769226,1.1043867914118202,1.6686056265389437E-2,0,64.950767057862421,null,6,42,0,71.730769230769226,1.1043867914118202,1.6686056265389437E-2,0,64.950767057862421,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0169211532723756,1.0168627582507119,1.0181974745322413,1.0181974745322413,0,70.448779362492772,null,null,null,null,null,null,null,null,null,"ELSEIF DAYS entered, use prev+days",null,null,null,null,null,null,1.0747414400622848,1.0744763547472631,1.1043867914118202,1.1043867914118202,null,1.0747414400622848,1.0744763547472631,1.1043867914118202,1.1043867914118202,null,1.0747414400622848,1.0744763547472631,1.1043867914118202]
[null,7,null,null,"2013-02-19",7,null,62.5,null,562.5,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,0.7706373626373626,{"$f":"IF(J13>0,IF(OR(ManualMode=FALSE,ISBLANK(S13)),'Pricing - Advanced'!$F$16*J13+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V13)),SUM(K13:L13)*'Pricing - Advanced'!$F$19+SUM(N13,O13)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H13:I13)+IF(J13>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B13,AB12>0),AB12*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J13=0,0,J13-SUM($N$6:N13)-AB12)","v":462.5},0,39812.5,34912.5,null,null,"x",null,null,{"$f":"IF(J12>1,IF(int_method=2,$AG$231*J12,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-02-19",{"$f":"IF($AT$4=FALSE,B13*'Pricing - Advanced'!$K$5,AT12+E13-E12)","v":49},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,7,49,0,71.730769230769226,1.1228146515520707,1.6686056265389437E-2,0,63.884781991057494,null,7,49,0,71.730769230769226,1.1228146515520707,1.6686056265389437E-2,0,63.884781991057494,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0197690528402383,1.0197007348499612,1.0212624205091618,1.0212624205091618,0,70.237353093837569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0877305524241121,1.0874175549271354,1.1228146515520707,1.1228146515520707,null,1.0877305524241121,1.0874175549271354,1.1228146515520707,1.1228146515520707,null,1.0877305524241121,1.0874175549271354,1.1228146515520707]
[null,8,null,null,"2013-02-26",7,null,62.5,null,500,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,0.85626373626373631,{"$f":"IF(J14>0,IF(OR(ManualMode=FALSE,ISBLANK(S14)),'Pricing - Advanced'!$F$16*J14+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V14)),SUM(K14:L14)*'Pricing - Advanced'!$F$19+SUM(N14,O14)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H14:I14)+IF(J14>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B14,AB13>0),AB13*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J14=0,0,J14-SUM($N$6:N14)-AB13)","v":400},0,43750,38150,null,null,"x",null,null,{"$f":"IF(J13>1,IF(int_method=2,$AG$231*J13,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-02-26",{"$f":"IF($AT$4=FALSE,B14*'Pricing - Advanced'!$K$5,AT13+E14-E13)","v":56},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,8,56,0,71.730769230769226,1.1415500000034722,1.6686056265389437E-2,0,62.836292085805304,null,8,56,0,71.730769230769226,1.1415500000034722,1.6686056265389437E-2,0,62.836292085805304,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0226249279841055,1.0225466319980874,1.0243365924899532,1.0243365924899532,0,70.026561343870739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1008766486275026,1.1005146214146797,1.1415500000034722,1.1415500000034722,null,1.1008766486275026,1.1005146214146797,1.1415500000034722,1.1415500000034722,null,1.1008766486275026,1.1005146214146797,1.1415500000034722]
[null,9,null,null,"2013-03-05",7,null,62.5,null,437.5,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,0.96329670329670325,{"$f":"IF(J15>0,IF(OR(ManualMode=FALSE,ISBLANK(S15)),'Pricing - Advanced'!$F$16*J15+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V15)),SUM(K15:L15)*'Pricing - Advanced'!$F$19+SUM(N15,O15)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H15:I15)+IF(J15>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B15,AB14>0),AB14*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J15=0,0,J15-SUM($N$6:N15)-AB14)","v":337.5},0,47250,40950,null,null,"x",null,null,{"$f":"IF(J14>1,IF(int_method=2,$AG$231*J14,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-03-05",{"$f":"IF($AT$4=FALSE,B15*'Pricing - Advanced'!$K$5,AT14+E15-E14)","v":63},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,9,63,0,71.730769230769226,1.1605979675332854,1.6686056265389437E-2,0,61.805010207991792,null,9,63,0,71.730769230769226,1.1605979675332854,1.6686056265389437E-2,0,61.805010207991792,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0254888010396714,1.025400471800662,1.0274200182464419,1.0274200182464419,0,69.816402208316262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1141816259480997,1.1137694314937285,1.1605979675332854,1.1605979675332854,null,1.1141816259480997,1.1137694314937285,1.1605979675332854,1.1605979675332854,null,1.1141816259480997,1.1137694314937285,1.1605979675332854]
[null,10,null,null,"2013-03-12",7,null,62.5,null,375,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,1.1009105180533751,{"$f":"IF(J16>0,IF(OR(ManualMode=FALSE,ISBLANK(S16)),'Pricing - Advanced'!$F$16*J16+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V16)),SUM(K16:L16)*'Pricing - Advanced'!$F$19+SUM(N16,O16)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H16:I16)+IF(J16>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B16,AB15>0),AB15*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J16=0,0,J16-SUM($N$6:N16)-AB15)","v":275},0,50312.5,43312.5,null,null,"x",null,null,{"$f":"IF(J15>1,IF(int_method=2,$AG$231*J15,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-03-12",{"$f":"IF($AT$4=FALSE,B16*'Pricing - Advanced'!$K$5,AT15+E16-E15)","v":70},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,10,70,0,71.730769230769226,1.1799637705210424,1.6686056265389437E-2,0,60.790653936005782,null,10,70,0,71.730769230769226,1.1799637705210424,1.6686056265389437E-2,0,60.790653936005782,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0283606944051806,1.0282622764249514,1.0305127256340521,1.0305127256340521,0,69.606873788613186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1276474045916447,1.1271838850584821,1.1799637705210424,1.1799637705210424,null,1.1276474045916447,1.1271838850584821,1.1799637705210424,1.1799637705210424,null,1.1276474045916447,1.1271838850584821,1.1799637705210424]
[null,11,null,null,"2013-03-19",7,null,62.5,null,312.5,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,1.2843956043956042,{"$f":"IF(J17>0,IF(OR(ManualMode=FALSE,ISBLANK(S17)),'Pricing - Advanced'!$F$16*J17+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V17)),SUM(K17:L17)*'Pricing - Advanced'!$F$19+SUM(N17,O17)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H17:I17)+IF(J17>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B17,AB16>0),AB16*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J17=0,0,J17-SUM($N$6:N17)-AB16)","v":212.5},0,52937.5,45237.5,null,null,"x",null,null,{"$f":"IF(J16>1,IF(int_method=2,$AG$231*J16,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-03-19",{"$f":"IF($AT$4=FALSE,B17*'Pricing - Advanced'!$K$5,AT16+E17-E16)","v":77},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,11,77,0,71.730769230769226,1.1996527123870775,1.6686056265389437E-2,0,59.792945483396466,null,11,77,0,71.730769230769226,1.1996527123870775,1.6686056265389437E-2,0,59.792945483396466,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0312406305416049,1.0311320681000884,1.0336147425920577,1.0336147425920577,0,69.3979741918983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1412759279711051,1.1407599048858323,1.1996527123870775,1.1996527123870775,null,1.1412759279711051,1.1407599048858323,1.1996527123870775,1.1996527123870775,null,1.1412759279711051,1.1407599048858323,1.1996527123870775]
[null,12,null,null,"2013-03-26",7,null,62.5,null,250,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,1.5412747252747252,{"$f":"IF(J18>0,IF(OR(ManualMode=FALSE,ISBLANK(S18)),'Pricing - Advanced'!$F$16*J18+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V18)),SUM(K18:L18)*'Pricing - Advanced'!$F$19+SUM(N18,O18)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H18:I18)+IF(J18>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B18,AB17>0),AB17*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J18=0,0,J18-SUM($N$6:N18)-AB17)","v":150},0,55125,46725,null,null,"x",null,null,{"$f":"IF(J17>1,IF(int_method=2,$AG$231*J17,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-03-26",{"$f":"IF($AT$4=FALSE,B18*'Pricing - Advanced'!$K$5,AT17+E18-E17)","v":84},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,12,84,0,71.730769230769226,1.2196701850448952,{"$f":"BI18/BI17-1","v":1.6686056265389437E-2},{"$f":"BG18/$BI18","v":0},{"$f":"BH18/$BI18","v":58.8116116228002},null,12,84,0,71.730769230769226,1.2196701850448952,1.6686056265389437E-2,0,58.8116116228002,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0341286319728185,1.0340098691172459,1.0367260971438341,1.0367260971438341,0,69.189701530989225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1550691629871535,1.1544994369109665,1.2196701850448952,1.2196701850448952,null,1.1550691629871535,1.1544994369109665,1.2196701850448952,1.2196701850448952,null,1.1550691629871535,1.1544994369109665,1.2196701850448952]
[null,13,null,null,"2013-04-02",{"$f":"IF(AN19=\"x\",E19-E18,0)","v":7},null,62.5,null,187.5,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,1.9265934065934065,{"$f":"IF(J19>0,IF(OR(ManualMode=FALSE,ISBLANK(S19)),'Pricing - Advanced'!$F$16*J19+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V19)),SUM(K19:L19)*'Pricing - Advanced'!$F$19+SUM(N19,O19)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H19:I19)+IF(J19>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B19,AB18>0),AB18*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J19=0,0,J19-SUM($N$6:N19)-AB18)","v":87.5},0,56875,47775,null,null,"x",null,null,{"$f":"IF(J18>1,IF(int_method=2,$AG$231*J18,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-04-02",{"$f":"IF($AT$4=FALSE,B19*'Pricing - Advanced'!$K$5,AT18+E19-E18)","v":91},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,13,91,0,71.730769230769226,1.2400216703777722,1.6686056265389437E-2,0,57.846383611115819,null,13,91,0,71.730769230769226,1.2400216703777722,1.6686056265389437E-2,0,57.846383611115819,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0370247212857733,1.0368957018298095,1.0398468173971123,1.0398468173971123,0,68.982053924367221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1690291003120348,1.1684044505062903,1.2400216703777722,1.2400216703777722,null,1.1690291003120348,1.1684044505062903,1.2400216703777722,1.2400216703777722,null,1.1690291003120348,1.1684044505062903,1.2400216703777722]
[null,14,null,null,"2013-04-09",7,null,62.5,null,125,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,2.5687912087912084,{"$f":"IF(J20>0,IF(OR(ManualMode=FALSE,ISBLANK(S20)),'Pricing - Advanced'!$F$16*J20+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V20)),SUM(K20:L20)*'Pricing - Advanced'!$F$19+SUM(N20,O20)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H20:I20)+IF(J20>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B20,AB19>0),AB19*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J20=0,0,J20-SUM($N$6:N20)-AB19)","v":25},0,58187.5,48387.5,null,null,"x",null,null,{"$f":"IF(J19>1,IF(int_method=2,$AG$231*J19,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-04-09",{"$f":"IF($AT$4=FALSE,B20*'Pricing - Advanced'!$K$5,AT19+E20-E19)","v":98},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,14,98,0,71.730769230769226,1.2607127417399979,1.6686056265389437E-2,0,56.896997115908079,null,14,98,0,71.730769230769226,1.2607127417399979,1.6686056265389437E-2,0,56.896997115908079,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0399289211306768,1.0397895886535509,1.0429769315442319,1.0429769315442319,0,68.775029496160215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1831577546768639,1.1824769387637093,1.2607127417399979,1.2607127417399979,null,1.1831577546768639,1.1824769387637093,1.2607127417399979,1.2607127417399979,null,1.1831577546768639,1.1824769387637093,1.2607127417399979]
[null,15,null,null,"2013-04-16",7,null,62.5,null,62.5,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,3.853186813186813,{"$f":"IF(J21>0,IF(OR(ManualMode=FALSE,ISBLANK(S21)),'Pricing - Advanced'!$F$16*J21+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V21)),SUM(K21:L21)*'Pricing - Advanced'!$F$19+SUM(N21,O21)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H21:I21)+IF(J21>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B21,AB20>0),AB20*'Pricing - Advanced'!$I$128,0)","v":0},0,null,100,-71.730769230769226,null,null,1000,100,{"$f":"IF(J21=0,0,J21-SUM($N$6:N21)-AB20)","v":-37.5},1,59062.5,48562.5,null,null,"x",null,null,{"$f":"IF(J20>1,IF(int_method=2,$AG$231*J20,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-04-16",{"$f":"IF($AT$4=FALSE,B21*'Pricing - Advanced'!$K$5,AT20+E21-E20)","v":105},null,null,0,0,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,15,105,0,71.730769230769226,1.2817490654831649,1.6686056265389437E-2,0,55.963192143018865,null,15,105,0,71.730769230769226,1.2817490654831649,1.6686056265389437E-2,0,55.963192143018865,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0428412542211682,1.0426915520668025,1.0461164678623964,1.0461164678623964,0,68.568626376125948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1974571651623986,1.1967189187803131,1.2817490654831649,1.2817490654831649,null,1.1974571651623986,1.1967189187803131,1.2817490654831649,1.2817490654831649,null,1.1974571651623986,1.1967189187803131,1.2817490654831649]
[null,16,null,null,"2013-04-23",7,null,62.5,null,0,9.2307692307692299,null,-71.730769230769226,0,null,-71.730769230769226,7.706373626373626,{"$f":"IF(J22>0,IF(OR(ManualMode=FALSE,ISBLANK(S22)),'Pricing - Advanced'!$F$16*J22+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,-71.730769230769226,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V22)),SUM(K22:L22)*'Pricing - Advanced'!$F$19+SUM(N22,O22)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,-71.730769230769226,{"$f":"'Pricing - Advanced'!$F$20*SUM(H22:I22)+IF(J22>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B22,AB21>0),AB21*'Pricing - Advanced'!$I$128,0)","v":0},100,null,0,28.269230769230774,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J22=0,0,J22-SUM($N$6:N22)-AB21)","v":0},0,59500,48300,null,null,"x",null,null,{"$f":"IF(J21>1,IF(int_method=2,$AG$231*J21,$AG$231*'Pricing - Advanced'!$E$4),0)","v":9.2307692307692299},9.2307692307692299,"2013-04-23",{"$f":"IF($AT$4=FALSE,B22*'Pricing - Advanced'!$K$5,AT21+E22-E21)","v":112},null,null,0,100,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,71.730769230769226,null,16,112,0,71.730769230769226,1.3031364025079273,1.6686056265389437E-2,0,55.04471296536655,null,16,112,0,71.730769230769226,1.3031364025079273,1.6686056265389437E-2,0,55.04471296536655,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0457617433344972,1.0456016146106319,1.0492654547139284,1.0492654547139284,95.304767302440155,68.362842699634953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2119293954933219,1.2111324319474959,1.3031364025079273,1.3031364025079273,null,1.2119293954933219,1.2111324319474959,1.3031364025079273,1.3031364025079273,null,1.2119293954933219,1.2111324319474959,1.3031364025079273]
[null,17,null,null,"2013-04-30",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J23>0,IF(OR(ManualMode=FALSE,ISBLANK(S23)),'Pricing - Advanced'!$F$16*J23+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V23)),SUM(K23:L23)*'Pricing - Advanced'!$F$19+SUM(N23,O23)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H23:I23)+IF(J23>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B23,AB22>0),AB22*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J23=0,0,J23-SUM($N$6:N23)-AB22)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J22>1,IF(int_method=2,$AG$231*J22,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-04-30",{"$f":"IF($AT$4=FALSE,B23*'Pricing - Advanced'!$K$5,AT22+E23-E22)","v":119},null,null,0,0,0,0,0,0,0,null,17,119,0,0,1.3248806098416517,1.6686056265389437E-2,0,0,null,17,119,0,0,1.3248806098416517,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0486904113117008,1.0485197988890167,1.0524239205465258,1.0524239205465258,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2265765343360857,1.2257195442435638,1.3248806098416517,1.3248806098416517,null,1.2265765343360857,1.2257195442435638,1.3248806098416517,1.3248806098416517,null,1.2265765343360857,1.2257195442435638,1.3248806098416517]
[null,18,null,null,"2013-05-07",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J24>0,IF(OR(ManualMode=FALSE,ISBLANK(S24)),'Pricing - Advanced'!$F$16*J24+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V24)),SUM(K24:L24)*'Pricing - Advanced'!$F$19+SUM(N24,O24)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H24:I24)+IF(J24>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B24,AB23>0),AB23*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J24=0,0,J24-SUM($N$6:N24)-AB23)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J23>1,IF(int_method=2,$AG$231*J23,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-05-07",{"$f":"IF($AT$4=FALSE,B24*'Pricing - Advanced'!$K$5,AT23+E24-E23)","v":126},null,null,0,0,0,0,0,0,0,null,18,126,0,0,1.346987642242393,1.6686056265389437E-2,0,0,null,18,126,0,0,1.346987642242393,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0516272810577827,1.0514461275690203,1.0555918938935189,1.0555918938935189,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2414006956003512,1.2404823465298631,1.346987642242393,1.346987642242393,null,1.2414006956003512,1.2404823465298631,1.346987642242393,1.346987642242393,null,1.2414006956003512,1.2404823465298631,1.346987642242393]
[null,19,null,null,"2013-05-14",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J25>0,IF(OR(ManualMode=FALSE,ISBLANK(S25)),'Pricing - Advanced'!$F$16*J25+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V25)),SUM(K25:L25)*'Pricing - Advanced'!$F$19+SUM(N25,O25)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H25:I25)+IF(J25>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B25,AB24>0),AB24*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J25=0,0,J25-SUM($N$6:N25)-AB24)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J24>1,IF(int_method=2,$AG$231*J24,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-05-14",{"$f":"IF($AT$4=FALSE,B25*'Pricing - Advanced'!$K$5,AT24+E25-E24)","v":133},null,null,0,0,0,0,0,0,0,null,19,133,0,0,1.3694635538296338,1.6686056265389437E-2,0,0,null,19,133,0,0,1.3694635538296338,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0545723755418925,1.0543806233809678,1.0587694033741284,1.0587694033741284,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2564040187440733,1.2554229548504776,1.3694635538296338,1.3694635538296338,null,1.2564040187440733,1.2554229548504776,1.3694635538296338,1.3694635538296338,null,1.2564040187440733,1.2554229548504776,1.3694635538296338]
[null,20,null,null,"2013-05-21",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J26>0,IF(OR(ManualMode=FALSE,ISBLANK(S26)),'Pricing - Advanced'!$F$16*J26+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V26)),SUM(K26:L26)*'Pricing - Advanced'!$F$19+SUM(N26,O26)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H26:I26)+IF(J26>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B26,AB25>0),AB25*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J26=0,0,J26-SUM($N$6:N26)-AB25)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J25>1,IF(int_method=2,$AG$231*J25,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-05-21",{"$f":"IF($AT$4=FALSE,B26*'Pricing - Advanced'!$K$5,AT25+E26-E25)","v":140},null,null,0,0,0,0,0,0,0,null,20,140,0,0,1.3923144997422352,1.6686056265389437E-2,0,0,null,20,140,0,0,1.3923144997422352,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0575257177975053,1.0573233091186229,1.0619564776937231,1.0619564776937231,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2715886690822722,1.2705435107355332,1.3923144997422352,1.3923144997422352,null,1.2715886690822722,1.2705435107355332,1.3923144997422352,1.3923144997422352,null,1.2715886690822722,1.2705435107355332,1.3923144997422352]
[null,21,null,null,"2013-05-28",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J27>0,IF(OR(ManualMode=FALSE,ISBLANK(S27)),'Pricing - Advanced'!$F$16*J27+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V27)),SUM(K27:L27)*'Pricing - Advanced'!$F$19+SUM(N27,O27)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H27:I27)+IF(J27>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B27,AB26>0),AB26*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J27=0,0,J27-SUM($N$6:N27)-AB26)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J26>1,IF(int_method=2,$AG$231*J26,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-05-28",{"$f":"IF($AT$4=FALSE,B27*'Pricing - Advanced'!$K$5,AT26+E27-E26)","v":147},null,null,0,0,0,0,0,0,0,null,21,147,0,0,1.4155467378240516,1.6686056265389437E-2,0,0,null,21,147,0,0,1.4155467378240516,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0604873309226011,1.0602742076393648,1.0651531456440804,1.0651531456440804,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2869568380995373,1.2858461815081568,1.4155467378240516,1.4155467378240516,null,1.2869568380995373,1.2858461815081568,1.4155467378240516,1.4155467378240516,null,1.2869568380995373,1.2858461815081568,1.4155467378240516]
[null,22,null,null,"2013-06-04",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J28>0,IF(OR(ManualMode=FALSE,ISBLANK(S28)),'Pricing - Advanced'!$F$16*J28+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V28)),SUM(K28:L28)*'Pricing - Advanced'!$F$19+SUM(N28,O28)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H28:I28)+IF(J28>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B28,AB27>0),AB27*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J28=0,0,J28-SUM($N$6:N28)-AB27)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J27>1,IF(int_method=2,$AG$231*J27,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-06-04",{"$f":"IF($AT$4=FALSE,B28*'Pricing - Advanced'!$K$5,AT27+E28-E27)","v":154},null,null,0,0,0,0,0,0,0,null,22,154,0,0,1.4391666303376722,1.6686056265389437E-2,0,0,null,22,154,0,0,1.4391666303376722,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.063457238079847,1.0632333418643651,1.0683594361036455,1.0683594361036455,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.302510743766307,1.301333160595133,1.4391666303376722,1.4391666303376722,null,1.302510743766307,1.301333160595133,1.4391666303376722,1.4391666303376722,null,1.302510743766307,1.301333160595133,1.4391666303376722]
[null,23,null,null,"2013-06-11",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J29>0,IF(OR(ManualMode=FALSE,ISBLANK(S29)),'Pricing - Advanced'!$F$16*J29+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V29)),SUM(K29:L29)*'Pricing - Advanced'!$F$19+SUM(N29,O29)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H29:I29)+IF(J29>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B29,AB28>0),AB28*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J29=0,0,J29-SUM($N$6:N29)-AB28)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J28>1,IF(int_method=2,$AG$231*J28,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-06-11",{"$f":"IF($AT$4=FALSE,B29*'Pricing - Advanced'!$K$5,AT28+E29-E28)","v":161},null,null,0,0,0,0,0,0,0,null,23,161,0,0,1.4631806457067575,1.6686056265389437E-2,0,0,null,23,161,0,0,1.4631806457067575,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0664354624967767,1.0662007347787674,1.0715753780377926,1.0715753780377926,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3182526308589713,1.317006667841301,1.4631806457067575,1.4631806457067575,null,1.3182526308589713,1.317006667841301,1.4631806457067575,1.4631806457067575,null,1.3182526308589713,1.317006667841301,1.4631806457067575]
[null,24,null,null,"2013-06-18",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J30>0,IF(OR(ManualMode=FALSE,ISBLANK(S30)),'Pricing - Advanced'!$F$16*J30+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V30)),SUM(K30:L30)*'Pricing - Advanced'!$F$19+SUM(N30,O30)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H30:I30)+IF(J30>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B30,AB29>0),AB29*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J30=0,0,J30-SUM($N$6:N30)-AB29)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J29>1,IF(int_method=2,$AG$231*J29,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-06-18",{"$f":"IF($AT$4=FALSE,B30*'Pricing - Advanced'!$K$5,AT29+E30-E29)","v":168},null,null,0,0,0,0,0,0,0,null,24,168,0,0,1.4875953602874494,1.6686056265389437E-2,0,0,null,24,168,0,0,1.4875953602874494,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0694220274659729,1.0691764094318639,1.0748010004990864,1.0748010004990864,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3341847712838435,1.3328689498277386,1.4875953602874494,1.4875953602874494,null,1.3341847712838435,1.3328689498277386,1.4875953602874494,1.4875953602874494,null,1.3341847712838435,1.3328689498277386,1.4875953602874494]
[null,25,null,null,"2013-06-25",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J31>0,IF(OR(ManualMode=FALSE,ISBLANK(S31)),'Pricing - Advanced'!$F$16*J31+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V31)),SUM(K31:L31)*'Pricing - Advanced'!$F$19+SUM(N31,O31)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H31:I31)+IF(J31>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B31,AB30>0),AB30*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J31=0,0,J31-SUM($N$6:N31)-AB30)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J30>1,IF(int_method=2,$AG$231*J30,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-06-25",{"$f":"IF($AT$4=FALSE,B31*'Pricing - Advanced'!$K$5,AT30+E31-E30)","v":175},null,null,0,0,0,0,0,0,0,null,25,175,0,0,1.5124174601693381,1.6686056265389437E-2,0,0,null,25,175,0,0,1.5124174601693381,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0724169563452501,1.0721603889372762,1.0780363326275453,1.0780363326275453,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3503094644050471,1.3489222801937792,1.5124174601693381,1.5124174601693381,null,1.3503094644050471,1.3489222801937792,1.5124174601693381,1.5124174601693381,null,1.3503094644050471,1.3489222801937792,1.5124174601693381]
[null,26,null,null,"2013-07-02",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J32>0,IF(OR(ManualMode=FALSE,ISBLANK(S32)),'Pricing - Advanced'!$F$16*J32+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V32)),SUM(K32:L32)*'Pricing - Advanced'!$F$19+SUM(N32,O32)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H32:I32)+IF(J32>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B32,AB31>0),AB31*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J32=0,0,J32-SUM($N$6:N32)-AB31)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J31>1,IF(int_method=2,$AG$231*J31,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-07-02",{"$f":"IF($AT$4=FALSE,B32*'Pricing - Advanced'!$K$5,AT31+E32-E31)","v":182},null,null,0,0,0,0,0,0,0,null,26,182,0,0,1.5376537430064809,1.6686056265389437E-2,0,0,null,26,182,0,0,1.5376537430064809,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0754202725578357,1.0751526964731331,1.0812814036509033,1.0812814036509033,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3666290373763652,1.365168959962906,1.5376537430064809,1.5376537430064809,null,1.3666290373763652,1.365168959962906,1.5376537430064809,1.5376537430064809,null,1.3666290373763652,1.365168959962906,1.5376537430064809]
[null,27,null,null,"2013-07-09",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J33>0,IF(OR(ManualMode=FALSE,ISBLANK(S33)),'Pricing - Advanced'!$F$16*J33+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V33)),SUM(K33:L33)*'Pricing - Advanced'!$F$19+SUM(N33,O33)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H33:I33)+IF(J33>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B33,AB32>0),AB32*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J33=0,0,J33-SUM($N$6:N33)-AB32)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J32>1,IF(int_method=2,$AG$231*J32,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-07-09",{"$f":"IF($AT$4=FALSE,B33*'Pricing - Advanced'!$K$5,AT32+E33-E32)","v":189},null,null,0,0,0,0,0,0,0,null,27,189,0,0,1.5633111198789738,1.6686056265389437E-2,0,0,null,27,189,0,0,1.5633111198789738,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0784319995925551,1.0781533552822524,1.0845362428848753,1.0845362428848753,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3831458454771015,1.381611317872572,1.5633111198789738,1.5633111198789738,null,1.3831458454771015,1.381611317872572,1.5633111198789738,1.5633111198789738,null,1.3831458454771015,1.381611317872572,1.5633111198789738]
[null,28,null,null,"2013-07-16",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J34>0,IF(OR(ManualMode=FALSE,ISBLANK(S34)),'Pricing - Advanced'!$F$16*J34+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V34)),SUM(K34:L34)*'Pricing - Advanced'!$F$19+SUM(N34,O34)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H34:I34)+IF(J34>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B34,AB33>0),AB33*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J34=0,0,J34-SUM($N$6:N34)-AB33)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J33>1,IF(int_method=2,$AG$231*J33,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-07-16",{"$f":"IF($AT$4=FALSE,B34*'Pricing - Advanced'!$K$5,AT33+E34-E33)","v":196},null,null,0,0,0,0,0,0,0,null,28,196,0,0,1.5893966171855833,1.6686056265389437E-2,0,0,null,28,196,0,0,1.5893966171855833,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0814521610040133,1.0811623886723205,1.0878008797334213,1.0878008797334213,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3998622724519982,1.3982517107079933,1.5893966171855833,1.5893966171855833,null,1.3998622724519982,1.3982517107079933,1.5893966171855833,1.5893966171855833,null,1.3998622724519982,1.3982517107079933,1.5893966171855833]
[null,29,null,null,"2013-07-23",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J35>0,IF(OR(ManualMode=FALSE,ISBLANK(S35)),'Pricing - Advanced'!$F$16*J35+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V35)),SUM(K35:L35)*'Pricing - Advanced'!$F$19+SUM(N35,O35)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H35:I35)+IF(J35>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B35,AB34>0),AB34*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J35=0,0,J35-SUM($N$6:N35)-AB34)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J34>1,IF(int_method=2,$AG$231*J34,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-07-23",{"$f":"IF($AT$4=FALSE,B35*'Pricing - Advanced'!$K$5,AT34+E35-E34)","v":203},null,null,0,0,0,0,0,0,0,null,29,203,0,0,1.6159173785679617,1.6686056265389437E-2,0,0,null,29,203,0,0,1.6159173785679617,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0844807804127814,1.0841798200160733,1.0910753436890122,1.0910753436890122,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4167807308552662,1.4150925236399607,1.6159173785679617,1.6159173785679617,null,1.4167807308552662,1.4150925236399607,1.6159173785679617,1.6159173785679617,null,1.4167807308552662,1.4150925236399607,1.6159173785679617]
[null,30,null,null,"2013-07-30",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J36>0,IF(OR(ManualMode=FALSE,ISBLANK(S36)),'Pricing - Advanced'!$F$16*J36+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V36)),SUM(K36:L36)*'Pricing - Advanced'!$F$19+SUM(N36,O36)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H36:I36)+IF(J36>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B36,AB35>0),AB35*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J36=0,0,J36-SUM($N$6:N36)-AB35)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J35>1,IF(int_method=2,$AG$231*J35,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-07-30",{"$f":"IF($AT$4=FALSE,B36*'Pricing - Advanced'!$K$5,AT35+E36-E35)","v":210},null,null,0,0,0,0,0,0,0,null,30,210,0,0,1.6428806668669673,1.6686056265389437E-2,0,0,null,30,210,0,0,1.6428806668669673,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0875178815055795,1.0872056727514776,1.0943596643328961,1.0943596643328961,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4339036623987678,1.4321361705667215,1.6428806668669673,1.6428806668669673,null,1.4339036623987678,1.4321361705667215,1.6428806668669673,1.6428806668669673,null,1.4339036623987678,1.4321361705667215,1.6428806668669673]
[null,31,null,null,"2013-08-06",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J37>0,IF(OR(ManualMode=FALSE,ISBLANK(S37)),'Pricing - Advanced'!$F$16*J37+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V37)),SUM(K37:L37)*'Pricing - Advanced'!$F$19+SUM(N37,O37)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H37:I37)+IF(J37>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B37,AB36>0),AB36*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J37=0,0,J37-SUM($N$6:N37)-AB36)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J36>1,IF(int_method=2,$AG$231*J36,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-08-06",{"$f":"IF($AT$4=FALSE,B37*'Pricing - Advanced'!$K$5,AT36+E37-E36)","v":217},null,null,0,0,0,0,0,0,0,null,31,217,0,0,1.67029386611163,1.6686056265389437E-2,0,0,null,31,217,0,0,1.67029386611163,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0905634880354627,1.0902399703819146,1.0976538713353658,1.0976538713353658,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4512335383044126,1.4493850944599782,1.67029386611163,1.67029386611163,null,1.4512335383044126,1.4493850944599782,1.67029386611163,1.67029386611163,null,1.4512335383044126,1.4493850944599782,1.67029386611163]
[null,32,null,null,"2013-08-13",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J38>0,IF(OR(ManualMode=FALSE,ISBLANK(S38)),'Pricing - Advanced'!$F$16*J38+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V38)),SUM(K38:L38)*'Pricing - Advanced'!$F$19+SUM(N38,O38)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H38:I38)+IF(J38>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B38,AB37>0),AB37*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA38)),AN38=\"x\"),W38-AA38,W38-X38+Z38)","v":0},null,null,1000,{"$f":"IF(AB38>0,AB38,NA())","v":{"$error":"#N/A"}},{"$f":"IF(J38=0,0,J38-SUM($N$6:N38)-AB37)","v":0},{"$f":"IF(AND(AH38<0,B38<=term),1,0)","v":0},59500,48300,null,null,true,null,null,{"$f":"IF(J37>1,IF(int_method=2,$AG$231*J37,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-08-13",{"$f":"IF($AT$4=FALSE,B38*'Pricing - Advanced'!$K$5,AT37+E38-E37)","v":224},null,null,0,{"$f":"G38+Z38","v":0},{"$f":"IF(ManualMode=FALSE,H38+K38,SUM(H38,I38,K38,L38))","v":0},{"$f":"AY38+IF(ISNUMBER(N38),N38,O38)","v":0},0,0,{"$f":"BB38+X38","v":0},null,{"$f":"B38","v":32},224,{"$f":"AW38","v":0},{"$f":"AY38","v":0},{"$f":"DH38","v":1.6981644835413034},1.6686056265389437E-2,0,0,null,{"$f":"BE38","v":32},{"$f":"BF38","v":224},{"$f":"AW38","v":0},{"$f":"AZ38","v":0},1.6981644835413034,1.6686056265389437E-2,{"$f":"$AW38/BR38","v":0},{"$f":"$AZ38/BR38","v":0},null,null,null,null,null,null,null,{"$f":"$AW38/CA38","v":{"$error":"#DIV/0!"}},{"$f":"$BB38/CA38","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"(1+CJ$2)^($B38/$CR$4)","v":1.0936176238220068},{"$f":"(1+CJ$2)^($AT38/DaysYr)","v":1.0932827364763607},1.1009579944560266,{"$f":"IF($CR$1=1,CI38,IF($CR$1=2,CK38,CJ38))","v":1.1009579944560266},0,{"$f":"BC38/CL38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+DF$3)^($B38/$CR$4)","v":1.4687728596608087},{"$f":"(1+DF$3)^($BF38/DaysYr)","v":1.4668417677150556},1.6981644835413034,{"$f":"IF($CR$1=1,DE38,IF($CR$1=2,DG38,DF38))","v":1.6981644835413034},null,{"$f":"(1+DK$3)^($B38/$CR$4)","v":1.4687728596608087},{"$f":"(1+DK$3)^($AT38/DaysYr)","v":1.4668417677150556},1.6981644835413034,1.6981644835413034,null,{"$f":"(1+DP$3)^($B38/$CR$4)","v":1.4687728596608087},{"$f":"(1+DP$3)^($AT38/DaysYr)","v":1.4668417677150556},1.6981644835413034]
[null,33,null,null,{"$f":"IF(ManualDates=\"x\",IF(NOT(ISBLANK(D39)),D39,IF(C39=0,AS39,E38+C39)),AS39)","v":"2013-08-20"},0,null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(I39))),\"N/A\",IF(B39=PrepayPeriod,J38,IF(AND(B39>=FirstPmt,B39<=PrepayPeriod),IF(AND(B39<$AG$230,amortized=1),LoanAmt/$AG$228,-PPMT($AG$231,$B39-FirstPmt+1,$AG$228,LoanAmt)),0)))","v":0},null,{"$f":"IF(AN39<>\"x\",0,IF(AND(ManualMode=TRUE,NOT(ISBLANK(I39))),J38-I39,IF(J38+G39-H39>1,(J38+G39-H39),0)))","v":0},{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(L39))),\"N/A\",IF(OR($AH$229>B39,J38<1),0,AR39))","v":0},null,{"$f":"IF(AN39=\"x\",IF(ManualMode=FALSE,-H39-K39,IF(ISBLANK(I39),-H39,-I39)+IF(ISBLANK(L39),-K39,-L39)),0)","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(O39)),IF(FeeOngoPerc<1,FeeOngoPerc*SUM(H39:I39),IF(J38>1,FeeOngoPerc,0))+IF(FeeOngoFix<1,FeeOngoFix*SUM(H39:I39),IF(J38>1,FeeOngoFix,0)),\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(O39)),AN39=\"x\"),M39-O39,M39-N39)","v":0},{"$f":"IF(J38>0.01,IF(ManualMode=FALSE,SUM(K39,N39),SUM(K39,L39,N39,O39))/J38*(365.25/(AT39-AT38)),0)","v":0},{"$f":"IF(J39>0,IF(OR(ManualMode=FALSE,ISBLANK(S39)),'Pricing - Advanced'!$F$16*J39+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(S39)),AN39=\"x\"),P39-S39,P39-R39)","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V39)),SUM(K39:L39)*'Pricing - Advanced'!$F$19+SUM(N39,O39)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(V39)),AN39=\"x\"),T39-V39,T39-U39)","v":0},{"$f":"'Pricing - Advanced'!$F$20*SUM(H39:I39)+IF(J39>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B39,AB38>0),AB38*'Pricing - Advanced'!$I$128,0)","v":0},{"$f":"IF(FullTerm=B39,AB38+X39+Y39,0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA39)),AN39=\"x\"),AB38+AA39,AB38+X39+Y39-Z39)","v":0},0,null,null,{"$f":"IF(int_method=1,AF38,IF(J39>0,J39,NA()))","v":1000},{"$error":"#N/A"},{"$f":"IF(J39=0,0,J39-SUM($N$6:N39)-AB38)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J38>1,IF(int_method=2,$AG$231*J38,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},{"$f":"IF(B39>$AI$235,AQ39,0)+AR38-IF(ManualMode=TRUE,SUM(K38:L38),K38)","v":0},"2013-08-20",{"$f":"IF($AT$4=FALSE,B39*'Pricing - Advanced'!$K$5,AT38+E39-E38)","v":231},null,null,0,0,0,0,0,0,0,null,33,{"$f":"E39-$E$6","v":231},0,0,1.7265001516615597,1.6686056265389437E-2,0,0,null,33,231,0,0,1.7265001516615597,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.096680312751495,1.0963339946695712,{"$f":"CK38*(1+CJ$2/PeriodsYr)","v":1.1042720635440653},1.1042720635440653,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4865241577842261,1.4845086925052835,{"$f":"DG38*(1+DF$3/PeriodsYr)","v":1.7265001516615597},1.7265001516615597,null,1.4865241577842261,1.4845086925052835,{"$f":"DL38*(1+DK$3/PeriodsYr)","v":1.7265001516615597},1.7265001516615597,null,1.4865241577842261,1.4845086925052835,{"$f":"DQ38*(1+DP$3/PeriodsYr)","v":1.7265001516615597}]
[null,34,null,null,"2013-08-27",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J40>0,IF(OR(ManualMode=FALSE,ISBLANK(S40)),'Pricing - Advanced'!$F$16*J40+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V40)),SUM(K40:L40)*'Pricing - Advanced'!$F$19+SUM(N40,O40)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H40:I40)+IF(J40>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B40,AB39>0),AB39*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J40=0,0,J40-SUM($N$6:N40)-AB39)","v":0},0,59500,48300,null,null,{"$f":"IF(B40<=term,\"x\",TRUE)","v":true},null,null,{"$f":"IF(J39>1,IF(int_method=2,$AG$231*J39,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,{"$f":"IF(SameDay,EDATE(E39,$CR$3),E39+DaysPeriod)","v":"2013-08-27"},{"$f":"IF($AT$4=FALSE,B40*'Pricing - Advanced'!$K$5,AT39+E40-E39)","v":238},null,null,0,0,0,0,0,0,0,null,34,238,0,0,1.7553086303343879,1.6686056265389437E-2,0,0,null,34,238,0,0,1.7553086303343879,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.0997515787771042,1.0993937686622641,1.1075961085385198,1.1075961085385198,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.504489994583923,1.5023884011406494,1.7553086303343879,1.7553086303343879,null,1.504489994583923,1.5023884011406494,1.7553086303343879,1.7553086303343879,null,1.504489994583923,1.5023884011406494,1.7553086303343879]
[null,35,null,null,"2013-09-03",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J41>0,IF(OR(ManualMode=FALSE,ISBLANK(S41)),'Pricing - Advanced'!$F$16*J41+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V41)),SUM(K41:L41)*'Pricing - Advanced'!$F$19+SUM(N41,O41)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H41:I41)+IF(J41>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B41,AB40>0),AB40*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J41=0,0,J41-SUM($N$6:N41)-AB40)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J40>1,IF(int_method=2,$AG$231*J40,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-09-03",{"$f":"IF($AT$4=FALSE,B41*'Pricing - Advanced'!$K$5,AT40+E41-E40)","v":245},null,null,0,0,0,0,0,0,0,null,35,245,0,0,1.7845978089032712,1.6686056265389437E-2,0,0,null,35,245,0,0,1.7845978089032712,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1028314459190915,1.1024620822213047,1.1109301594685492,1.1109301594685492,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5226729629318851,1.5204834564307703,1.7845978089032712,1.7845978089032712,null,1.5226729629318851,1.5204834564307703,1.7845978089032712,1.7845978089032712,null,1.5226729629318851,1.5204834564307703,1.7845978089032712]
[null,36,null,null,"2013-09-10",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J42>0,IF(OR(ManualMode=FALSE,ISBLANK(S42)),'Pricing - Advanced'!$F$16*J42+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V42)),SUM(K42:L42)*'Pricing - Advanced'!$F$19+SUM(N42,O42)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H42:I42)+IF(J42>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B42,AB41>0),AB41*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J42=0,0,J42-SUM($N$6:N42)-AB41)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J41>1,IF(int_method=2,$AG$231*J41,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-09-10",{"$f":"IF($AT$4=FALSE,B42*'Pricing - Advanced'!$K$5,AT41+E42-E41)","v":252},null,null,0,0,0,0,0,0,0,null,36,252,0,0,1.814375708353722,1.6686056265389437E-2,0,0,null,36,252,0,0,1.814375708353722,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1059199382649845,1.1055389591798885,1.1142742464537059,1.1142742464537059,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5410756870370359,1.5387964520522355,1.814375708353722,1.814375708353722,null,1.5410756870370359,1.5387964520522355,1.814375708353722,1.814375708353722,null,1.5410756870370359,1.5387964520522355,1.814375708353722]
[null,37,null,null,"2013-09-17",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J43>0,IF(OR(ManualMode=FALSE,ISBLANK(S43)),'Pricing - Advanced'!$F$16*J43+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V43)),SUM(K43:L43)*'Pricing - Advanced'!$F$19+SUM(N43,O43)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H43:I43)+IF(J43>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B43,AB42>0),AB42*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J43=0,0,J43-SUM($N$6:N43)-AB42)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J42>1,IF(int_method=2,$AG$231*J42,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-09-17",{"$f":"IF($AT$4=FALSE,B43*'Pricing - Advanced'!$K$5,AT42+E43-E42)","v":259},null,null,0,0,0,0,0,0,0,null,37,259,0,0,1.844650483509868,1.6686056265389437E-2,0,0,null,37,259,0,0,1.844650483509868,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1090170799697672,1.1086244234377283,1.1176283997042069,1.1176283997042069,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5597008228239693,1.5573300129203751,1.844650483509868,1.844650483509868,null,1.5597008228239693,1.5573300129203751,1.844650483509868,1.844650483509868,null,1.5597008228239693,1.5573300129203751,1.844650483509868]
[null,38,null,null,"2013-09-24",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J44>0,IF(OR(ManualMode=FALSE,ISBLANK(S44)),'Pricing - Advanced'!$F$16*J44+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V44)),SUM(K44:L44)*'Pricing - Advanced'!$F$19+SUM(N44,O44)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H44:I44)+IF(J44>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B44,AB43>0),AB43*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J44=0,0,J44-SUM($N$6:N44)-AB43)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J43>1,IF(int_method=2,$AG$231*J43,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-09-24",{"$f":"IF($AT$4=FALSE,B44*'Pricing - Advanced'!$K$5,AT43+E44-E43)","v":266},null,null,0,0,0,0,0,0,0,null,38,266,0,0,1.8754304252676914,1.6686056265389437E-2,0,0,null,38,266,0,0,1.8754304252676914,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1121228952560702,1.1117184989612383,1.1209926495212075,1.1209926495212075,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5785510583162574,1.5760867955655047,1.8754304252676914,1.8754304252676914,null,1.5785510583162574,1.5760867955655047,1.8754304252676914,1.8754304252676914,null,1.5785510583162574,1.5760867955655047,1.8754304252676914]
[null,39,null,null,"2013-10-01",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J45>0,IF(OR(ManualMode=FALSE,ISBLANK(S45)),'Pricing - Advanced'!$F$16*J45+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V45)),SUM(K45:L45)*'Pricing - Advanced'!$F$19+SUM(N45,O45)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H45:I45)+IF(J45>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B45,AB44>0),AB44*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J45=0,0,J45-SUM($N$6:N45)-AB44)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J44>1,IF(int_method=2,$AG$231*J44,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-10-01",{"$f":"IF($AT$4=FALSE,B45*'Pricing - Advanced'!$K$5,AT44+E45-E44)","v":273},null,null,0,0,0,0,0,0,0,null,39,273,0,0,1.9067239628655315,1.6686056265389437E-2,0,0,null,39,273,0,0,1.9067239628655315,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1152374084143599,1.1148212097837213,1.1243670262970737,1.1243670262970737,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5976291140243941,1.5950694885137027,1.9067239628655315,1.9067239628655315,null,1.5976291140243941,1.5950694885137027,1.9067239628655315,1.9067239628655315,null,1.5976291140243941,1.5950694885137027,1.9067239628655315]
[null,40,null,null,"2013-10-08",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J46>0,IF(OR(ManualMode=FALSE,ISBLANK(S46)),'Pricing - Advanced'!$F$16*J46+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V46)),SUM(K46:L46)*'Pricing - Advanced'!$F$19+SUM(N46,O46)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H46:I46)+IF(J46>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B46,AB45>0),AB45*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J46=0,0,J46-SUM($N$6:N46)-AB45)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J45>1,IF(int_method=2,$AG$231*J45,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-10-08",{"$f":"IF($AT$4=FALSE,B46*'Pricing - Advanced'!$K$5,AT45+E46-E45)","v":280},null,null,0,0,0,0,0,0,0,null,40,280,0,0,1.9385396661924721,1.6686056265389437E-2,0,0,null,40,280,0,0,1.9385396661924721,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1183606438031286,1.1179325800055551,1.1277515605156587,1.1277515605156587,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6169377433384244,1.6142808126721739,1.9385396661924721,1.9385396661924721,null,1.6169377433384244,1.6142808126721739,1.9385396661924721,1.9385396661924721,null,1.6169377433384244,1.6142808126721739,1.9385396661924721]
[null,41,null,null,"2013-10-15",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J47>0,IF(OR(ManualMode=FALSE,ISBLANK(S47)),'Pricing - Advanced'!$F$16*J47+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V47)),SUM(K47:L47)*'Pricing - Advanced'!$F$19+SUM(N47,O47)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H47:I47)+IF(J47>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B47,AB46>0),AB46*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J47=0,0,J47-SUM($N$6:N47)-AB46)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J46>1,IF(int_method=2,$AG$231*J46,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-10-15",{"$f":"IF($AT$4=FALSE,B47*'Pricing - Advanced'!$K$5,AT46+E47-E46)","v":287},null,null,0,0,0,0,0,0,0,null,41,287,0,0,1.9708862481352489,1.6686056265389437E-2,0,0,null,41,287,0,0,1.9708862481352489,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.121492625849084,1.1210526337943791,1.1311462827525767,1.1311462827525767,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.63647973292532,1.6337235217192532,1.9708862481352489,1.9708862481352489,null,1.63647973292532,1.6337235217192532,1.9708862481352489,1.9708862481352489,null,1.63647973292532,1.6337235217192532,1.9708862481352489]
[null,42,null,null,"2013-10-22",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J48>0,IF(OR(ManualMode=FALSE,ISBLANK(S48)),'Pricing - Advanced'!$F$16*J48+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V48)),SUM(K48:L48)*'Pricing - Advanced'!$F$19+SUM(N48,O48)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H48:I48)+IF(J48>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B48,AB47>0),AB47*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J48=0,0,J48-SUM($N$6:N48)-AB47)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J47>1,IF(int_method=2,$AG$231*J47,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-10-22",{"$f":"IF($AT$4=FALSE,B48*'Pricing - Advanced'!$K$5,AT47+E48-E47)","v":294},null,null,0,0,0,0,0,0,0,null,42,294,0,0,2.003772566964316,1.6686056265389437E-2,0,0,null,42,294,0,0,2.003772566964316,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1246333790473426,1.1241813953852828,1.1345512236754793,1.1345512236754793,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6562579031311586,1.6534004024991078,2.003772566964316,2.003772566964316,null,1.6562579031311586,1.6534004024991078,2.003772566964316,2.003772566964316,null,1.6562579031311586,1.6534004024991078,2.003772566964316]
[null,43,null,null,"2013-10-29",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J49>0,IF(OR(ManualMode=FALSE,ISBLANK(S49)),'Pricing - Advanced'!$F$16*J49+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V49)),SUM(K49:L49)*'Pricing - Advanced'!$F$19+SUM(N49,O49)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H49:I49)+IF(J49>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B49,AB48>0),AB48*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J49=0,0,J49-SUM($N$6:N49)-AB48)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J48>1,IF(int_method=2,$AG$231*J48,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-10-29",{"$f":"IF($AT$4=FALSE,B49*'Pricing - Advanced'!$K$5,AT48+E49-E48)","v":301},null,null,0,0,0,0,0,0,0,null,43,301,0,0,2.0372076287597265,1.6686056265389437E-2,0,0,null,43,301,0,0,2.0372076287597265,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1277829279616181,1.1273188890809935,1.1379664140443337,1.1379664140443337,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6762751083881631,1.6733142754211929,2.0372076287597265,2.0372076287597265,null,1.6762751083881631,1.6733142754211929,2.0372076287597265,2.0372076287597265,null,1.6762751083881631,1.6733142754211929,2.0372076287597265]
[null,44,null,null,"2013-11-05",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J50>0,IF(OR(ManualMode=FALSE,ISBLANK(S50)),'Pricing - Advanced'!$F$16*J50+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V50)),SUM(K50:L50)*'Pricing - Advanced'!$F$19+SUM(N50,O50)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H50:I50)+IF(J50>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B50,AB49>0),AB49*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J50=0,0,J50-SUM($N$6:N50)-AB49)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J49>1,IF(int_method=2,$AG$231*J49,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-11-05",{"$f":"IF($AT$4=FALSE,B50*'Pricing - Advanced'!$K$5,AT49+E50-E49)","v":308},null,null,0,0,0,0,0,0,0,null,44,308,0,0,2.0712005898774919,1.6686056265389437E-2,0,0,null,44,308,0,0,2.0712005898774919,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1309412972244164,1.1304651392520662,1.1413918847116991,1.1413918847116991,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6965342376266583,1.6934679948645184,2.0712005898774919,2.0712005898774919,null,1.6965342376266583,1.6934679948645184,2.0712005898774919,2.0712005898774919,null,1.6965342376266583,1.6934679948645184,2.0712005898774919]
[null,45,null,null,"2013-11-12",{"$f":"IF(AN51=\"x\",E51-E50,0)","v":0},null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J51>0,IF(OR(ManualMode=FALSE,ISBLANK(S51)),'Pricing - Advanced'!$F$16*J51+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V51)),SUM(K51:L51)*'Pricing - Advanced'!$F$19+SUM(N51,O51)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H51:I51)+IF(J51>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B51,AB50>0),AB50*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J51=0,0,J51-SUM($N$6:N51)-AB50)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J50>1,IF(int_method=2,$AG$231*J50,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-11-12",{"$f":"IF($AT$4=FALSE,B51*'Pricing - Advanced'!$K$5,AT50+E51-E50)","v":315},null,null,0,0,0,0,0,0,0,null,45,315,0,0,2.1057607594570955,1.6686056265389437E-2,0,0,null,45,315,0,0,2.1057607594570955,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1341085115372262,1.1336201703370705,1.1448276666230064,1.1448276666230064,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7170382146920096,1.7138644495867847,2.1057607594570955,2.1057607594570955,null,1.7170382146920096,1.7138644495867847,2.1057607594570955,2.1057607594570955,null,1.7170382146920096,1.7138644495867847,2.1057607594570955]
[null,46,null,null,"2013-11-19",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J52>0,IF(OR(ManualMode=FALSE,ISBLANK(S52)),'Pricing - Advanced'!$F$16*J52+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V52)),SUM(K52:L52)*'Pricing - Advanced'!$F$19+SUM(N52,O52)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H52:I52)+IF(J52>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B52,AB51>0),AB51*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J52=0,0,J52-SUM($N$6:N52)-AB51)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J51>1,IF(int_method=2,$AG$231*J51,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-11-19",{"$f":"IF($AT$4=FALSE,B52*'Pricing - Advanced'!$K$5,AT51+E52-E51)","v":322},null,null,0,0,0,0,0,0,0,null,46,322,0,0,2.1408976019708459,1.6686056265389437E-2,0,0,null,46,322,0,0,2.1408976019708459,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1372845956707138,1.1367840068427835,1.1482737908168377,1.1482737908168377,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.737789998766599,1.7345065631384469,2.1408976019708459,2.1408976019708459,null,1.737789998766599,1.7345065631384469,2.1408976019708459,2.1408976019708459,null,1.737789998766599,1.7345065631384469,2.1408976019708459]
[null,47,null,null,"2013-11-26",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J53>0,IF(OR(ManualMode=FALSE,ISBLANK(S53)),'Pricing - Advanced'!$F$16*J53+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V53)),SUM(K53:L53)*'Pricing - Advanced'!$F$19+SUM(N53,O53)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H53:I53)+IF(J53>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B53,AB52>0),AB52*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J53=0,0,J53-SUM($N$6:N53)-AB52)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J52>1,IF(int_method=2,$AG$231*J52,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-11-26",{"$f":"IF($AT$4=FALSE,B53*'Pricing - Advanced'!$K$5,AT52+E53-E52)","v":329},null,null,0,0,0,0,0,0,0,null,47,329,0,0,2.1766207398157689,1.6686056265389437E-2,0,0,null,47,329,0,0,2.1766207398157689,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1404695744649156,1.1399566733443776,1.1517302884252059,1.1517302884252059,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7587925847969015,1.7553972942817644,2.1766207398157689,2.1766207398157689,null,1.7587925847969015,1.7553972942817644,2.1766207398157689,2.1766207398157689,null,1.7587925847969015,1.7553972942817644,2.1766207398157689]
[null,48,null,null,"2013-12-03",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J54>0,IF(OR(ManualMode=FALSE,ISBLANK(S54)),'Pricing - Advanced'!$F$16*J54+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V54)),SUM(K54:L54)*'Pricing - Advanced'!$F$19+SUM(N54,O54)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H54:I54)+IF(J54>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B54,AB53>0),AB53*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J54=0,0,J54-SUM($N$6:N54)-AB53)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J53>1,IF(int_method=2,$AG$231*J53,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-12-03",{"$f":"IF($AT$4=FALSE,B54*'Pricing - Advanced'!$K$5,AT53+E54-E53)","v":336},null,null,0,0,0,0,0,0,0,null,48,336,0,0,2.2129399559487481,1.6686056265389437E-2,0,0,null,48,336,0,0,2.2129399559487481,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1436634728294324,1.1431381944856127,1.155197190673837,1.155197190673837,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7800490039257217,1.776539637414899,2.2129399559487481,2.2129399559487481,null,1.7800490039257217,1.776539637414899,2.2129399559487481,2.2129399559487481,null,1.7800490039257217,1.776539637414899,2.2129399559487481]
[null,49,null,null,"2013-12-10",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J55>0,IF(OR(ManualMode=FALSE,ISBLANK(S55)),'Pricing - Advanced'!$F$16*J55+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V55)),SUM(K55:L55)*'Pricing - Advanced'!$F$19+SUM(N55,O55)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H55:I55)+IF(J55>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B55,AB54>0),AB54*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J55=0,0,J55-SUM($N$6:N55)-AB54)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J54>1,IF(int_method=2,$AG$231*J54,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-12-10",{"$f":"IF($AT$4=FALSE,B55*'Pricing - Advanced'!$K$5,AT54+E55-E54)","v":343},null,null,0,0,0,0,0,0,0,null,49,343,0,0,2.2498651965656373,1.6686056265389437E-2,0,0,null,49,343,0,0,2.2498651965656373,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1468663157436252,1.1463285949790276,1.1586745288824514,1.1586745288824514,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8015623239296568,1.7979366230011211,2.2498651965656373,2.2498651965656373,null,1.8015623239296568,1.7979366230011211,2.2498651965656373,2.2498651965656373,null,1.8015623239296568,1.7979366230011211,2.2498651965656373]
[null,50,null,null,"2013-12-17",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J56>0,IF(OR(ManualMode=FALSE,ISBLANK(S56)),'Pricing - Advanced'!$F$16*J56+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V56)),SUM(K56:L56)*'Pricing - Advanced'!$F$19+SUM(N56,O56)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H56:I56)+IF(J56>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B56,AB55>0),AB55*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J56=0,0,J56-SUM($N$6:N56)-AB55)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J55>1,IF(int_method=2,$AG$231*J55,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-12-17",{"$f":"IF($AT$4=FALSE,B56*'Pricing - Advanced'!$K$5,AT55+E56-E55)","v":350},null,null,0,0,0,0,0,0,0,null,50,350,0,0,2.2874065738250731,1.6686056265389437E-2,0,0,null,50,350,0,0,2.2874065738250731,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.15007812825681,1.1495278996061311,1.1621623344650471,1.1621623344650471,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8233356496618449,1.8195913180031846,2.2874065738250731,2.2874065738250731,null,1.8233356496618449,1.8195913180031846,2.2874065738250731,2.2874065738250731,null,1.8233356496618449,1.8195913180031846,2.2874065738250731]
[null,51,null,null,"2013-12-24",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J57>0,IF(OR(ManualMode=FALSE,ISBLANK(S57)),'Pricing - Advanced'!$F$16*J57+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V57)),SUM(K57:L57)*'Pricing - Advanced'!$F$19+SUM(N57,O57)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H57:I57)+IF(J57>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B57,AB56>0),AB56*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J57=0,0,J57-SUM($N$6:N57)-AB56)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J56>1,IF(int_method=2,$AG$231*J56,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-12-24",{"$f":"IF($AT$4=FALSE,B57*'Pricing - Advanced'!$K$5,AT56+E57-E56)","v":357},null,null,0,0,0,0,0,0,0,null,51,357,0,0,2.3255743686177399,1.6686056265389437E-2,0,0,null,51,357,0,0,2.3255743686177399,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1532989354884535,1.1527361332175956,1.1656606389301838,1.1656606389301838,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8453721235000646,1.8415068263229333,2.3255743686177399,2.3255743686177399,null,1.8453721235000646,1.8415068263229333,2.3255743686177399,2.3255743686177399,null,1.8453721235000646,1.8415068263229333,2.3255743686177399]
[null,52,null,null,"2013-12-31",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J58>0,IF(OR(ManualMode=FALSE,ISBLANK(S58)),'Pricing - Advanced'!$F$16*J58+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V58)),SUM(K58:L58)*'Pricing - Advanced'!$F$19+SUM(N58,O58)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H58:I58)+IF(J58>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B58,AB57>0),AB57*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J58=0,0,J58-SUM($N$6:N58)-AB57)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J57>1,IF(int_method=2,$AG$231*J57,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2013-12-31",{"$f":"IF($AT$4=FALSE,B58*'Pricing - Advanced'!$K$5,AT57+E58-E57)","v":364},null,null,0,0,0,0,0,0,0,null,52,364,0,0,2.3643790333818431,1.6686056265389437E-2,0,0,null,52,364,0,0,2.3643790333818431,1.6686056265389437E-2,0,0,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,1.1565287626283698,1.1559533207334491,1.1691694738812672,1.1691694738812672,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8676749258002507,1.8636862892462023,2.3643790333818431,2.3643790333818431,null,1.8676749258002507,1.8636862892462023,2.3643790333818431,2.3643790333818431,null,1.8676749258002507,1.8636862892462023,2.3643790333818431]
[null,53,null,null,"2014-01-07",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J59>0,IF(OR(ManualMode=FALSE,ISBLANK(S59)),'Pricing - Advanced'!$F$16*J59+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V59)),SUM(K59:L59)*'Pricing - Advanced'!$F$19+SUM(N59,O59)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H59:I59)+IF(J59>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B59,AB58>0),AB58*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J59=0,0,J59-SUM($N$6:N59)-AB58)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J58>1,IF(int_method=2,$AG$231*J58,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-01-07",{"$f":"IF($AT$4=FALSE,B59*'Pricing - Advanced'!$K$5,AT58+E59-E58)","v":371},null,null,0,0,0,0,0,0,0,null,53,371,0,0,2.4038311949655595,1.6686056265389437E-2,0,0,null,53,371,0,0,{"$f":"IF($CR$1=1,DJ59,IF($CR$1=2,DL59,DK59))","v":2.4038311949655595},1.6686056265389437E-2,0,0,null,null,null,null,null,{"$f":"IF($CR$1=1,DO59,IF($CR$1=2,DQ59,DP59))","v":2.4038311949655595},null,0,0,null,null,null,null,1.1597676349369173,1.1591794871432697,1.1726888710168344,1.1726888710168344,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8902472753554898,1.886132885893079,2.4038311949655595,2.4038311949655595,null,1.8902472753554898,1.886132885893079,2.4038311949655595,null,null,1.8902472753554898,1.886132885893079,2.4038311949655595]
[null,54,null,null,"2014-01-14",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J60>0,IF(OR(ManualMode=FALSE,ISBLANK(S60)),'Pricing - Advanced'!$F$16*J60+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V60)),SUM(K60:L60)*'Pricing - Advanced'!$F$19+SUM(N60,O60)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H60:I60)+IF(J60>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B60,AB59>0),AB59*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J60=0,0,J60-SUM($N$6:N60)-AB59)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J59>1,IF(int_method=2,$AG$231*J59,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-01-14",{"$f":"IF($AT$4=FALSE,B60*'Pricing - Advanced'!$K$5,AT59+E60-E59)","v":378},null,null,0,0,0,0,0,0,0,null,54,378,0,0,2.4439416575372532,1.6686056265389437E-2,0,0,null,54,378,0,0,2.4439416575372532,1.6686056265389437E-2,0,0,null,null,null,null,null,2.4439416575372532,null,0,0,null,null,null,null,1.1630155777451965,1.162414657506379,1.1762188621308407,1.1762188621308407,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9130924298605656,1.9088498336735853,2.4439416575372532,2.4439416575372532,null,1.9130924298605656,1.9088498336735853,2.4439416575372532,null,null,1.9130924298605656,1.9088498336735853,2.4439416575372532]
[null,55,null,null,"2014-01-21",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J61>0,IF(OR(ManualMode=FALSE,ISBLANK(S61)),'Pricing - Advanced'!$F$16*J61+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V61)),SUM(K61:L61)*'Pricing - Advanced'!$F$19+SUM(N61,O61)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H61:I61)+IF(J61>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B61,AB60>0),AB60*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J61=0,0,J61-SUM($N$6:N61)-AB60)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J60>1,IF(int_method=2,$AG$231*J60,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-01-21",{"$f":"IF($AT$4=FALSE,B61*'Pricing - Advanced'!$K$5,AT60+E61-E60)","v":385},null,null,0,0,0,0,0,0,0,null,55,385,0,0,2.4847214055442488,1.6686056265389437E-2,0,0,null,55,385,0,0,2.4847214055442488,1.6686056265389437E-2,0,0,null,null,null,null,null,2.4847214055442488,null,0,0,null,null,null,null,1.1662726164552477,1.1656588569520372,1.1797594791129462,1.1797594791129462,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9362136863821156,1.9318403887488491,2.4847214055442488,2.4847214055442488,null,1.9362136863821156,1.9318403887488491,2.4847214055442488,null,null,1.9362136863821156,1.9318403887488491,2.4847214055442488]
[null,56,null,null,"2014-01-28",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J62>0,IF(OR(ManualMode=FALSE,ISBLANK(S62)),'Pricing - Advanced'!$F$16*J62+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V62)),SUM(K62:L62)*'Pricing - Advanced'!$F$19+SUM(N62,O62)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H62:I62)+IF(J62>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B62,AB61>0),AB61*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J62=0,0,J62-SUM($N$6:N62)-AB61)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J61>1,IF(int_method=2,$AG$231*J61,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-01-28",{"$f":"IF($AT$4=FALSE,B62*'Pricing - Advanced'!$K$5,AT61+E62-E61)","v":392},null,null,0,0,0,0,0,0,0,null,56,392,0,0,2.5261816067209777,1.6686056265389437E-2,0,0,null,56,392,0,0,2.5261816067209777,1.6686056265389437E-2,0,0,null,null,null,null,null,2.5261816067209777,null,0,0,null,null,null,null,1.1695387765402503,1.1689121106796381,1.1833107539488046,1.1833107539488046,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9596143818344725,1.95510784649783,2.5261816067209777,2.5261816067209777,null,1.9596143818344725,1.95510784649783,2.5261816067209777,null,null,1.9596143818344725,1.95510784649783,2.5261816067209777]
[null,57,null,null,"2014-02-04",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J63>0,IF(OR(ManualMode=FALSE,ISBLANK(S63)),'Pricing - Advanced'!$F$16*J63+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V63)),SUM(K63:L63)*'Pricing - Advanced'!$F$19+SUM(N63,O63)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H63:I63)+IF(J63>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B63,AB62>0),AB62*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J63=0,0,J63-SUM($N$6:N63)-AB62)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J62>1,IF(int_method=2,$AG$231*J62,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-02-04",{"$f":"IF($AT$4=FALSE,B63*'Pricing - Advanced'!$K$5,AT62+E63-E62)","v":399},null,null,0,0,0,0,0,0,0,null,57,399,0,0,2.5683336151473157,1.6686056265389437E-2,0,0,null,57,399,0,0,2.5683336151473157,1.6686056265389437E-2,0,0,null,null,null,null,null,2.5683336151473157,null,0,0,null,null,null,null,1.1728140835447214,1.1721744439589044,1.1868727187203516,1.1868727187203516,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.983297893461256,1.9786555419896665,2.5683336151473157,2.5683336151473157,null,1.983297893461256,1.9786555419896665,2.5683336151473157,null,null,1.983297893461256,1.9786555419896665,2.5683336151473157]
[null,58,null,null,"2014-02-11",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J64>0,IF(OR(ManualMode=FALSE,ISBLANK(S64)),'Pricing - Advanced'!$F$16*J64+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V64)),SUM(K64:L64)*'Pricing - Advanced'!$F$19+SUM(N64,O64)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H64:I64)+IF(J64>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B64,AB63>0),AB63*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J64=0,0,J64-SUM($N$6:N64)-AB63)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J63>1,IF(int_method=2,$AG$231*J63,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-02-11",{"$f":"IF($AT$4=FALSE,B64*'Pricing - Advanced'!$K$5,AT63+E64-E63)","v":406},null,null,0,0,0,0,0,0,0,null,58,406,0,0,2.6111889743579551,1.6686056265389437E-2,0,0,null,58,406,0,0,2.6111889743579551,1.6686056265389437E-2,0,0,null,null,null,null,null,2.6111889743579551,null,0,0,null,null,null,null,1.1760985630847154,1.1754458821300848,1.1904454056060951,1.1904454056060951,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.007267639322782,2.0024868504617128,2.6111889743579551,2.6111889743579551,null,2.007267639322782,2.0024868504617128,2.6111889743579551,null,null,2.007267639322782,2.0024868504617128,2.6111889743579551]
[null,59,null,null,"2014-02-18",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J65>0,IF(OR(ManualMode=FALSE,ISBLANK(S65)),'Pricing - Advanced'!$F$16*J65+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V65)),SUM(K65:L65)*'Pricing - Advanced'!$F$19+SUM(N65,O65)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H65:I65)+IF(J65>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B65,AB64>0),AB64*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J65=0,0,J65-SUM($N$6:N65)-AB64)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J64>1,IF(int_method=2,$AG$231*J64,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-02-18",{"$f":"IF($AT$4=FALSE,B65*'Pricing - Advanced'!$K$5,AT64+E65-E64)","v":413},null,null,0,0,0,0,0,0,0,null,59,413,0,0,2.6547594205036562,1.6686056265389437E-2,0,0,null,59,413,0,0,2.6547594205036562,1.6686056265389437E-2,0,0,null,null,null,null,null,2.6547594205036562,null,0,0,null,null,null,null,1.1793922408480255,1.1787264506041508,1.1940288468814058,1.1940288468814058,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0315270787893693,2.0266051878033311,2.6547594205036562,2.6547594205036562,null,2.0315270787893693,2.0266051878033311,2.6547594205036562,null,null,2.0315270787893693,2.0266051878033311,2.6547594205036562]
[null,60,null,null,"2014-02-25",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J66>0,IF(OR(ManualMode=FALSE,ISBLANK(S66)),'Pricing - Advanced'!$F$16*J66+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V66)),SUM(K66:L66)*'Pricing - Advanced'!$F$19+SUM(N66,O66)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H66:I66)+IF(J66>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B66,AB65>0),AB65*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J66=0,0,J66-SUM($N$6:N66)-AB65)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J65>1,IF(int_method=2,$AG$231*J65,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-02-25",{"$f":"IF($AT$4=FALSE,B66*'Pricing - Advanced'!$K$5,AT65+E66-E65)","v":420},null,null,0,0,0,0,0,0,0,null,60,420,0,0,2.6990568855652528,1.6686056265389437E-2,0,0,null,60,420,0,0,2.6990568855652528,1.6686056265389437E-2,0,0,null,null,null,null,null,2.6990568855652528,null,0,0,null,null,null,null,1.1826951425943835,1.1820161748629932,1.1976230749188082,1.1976230749188082,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0560797130405994,2.0510140110455133,2.6990568855652528,2.6990568855652528,null,2.0560797130405994,2.0510140110455133,2.6990568855652528,null,null,2.0560797130405994,2.0510140110455133,2.6990568855652528]
[null,61,null,null,"2014-03-04",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J67>0,IF(OR(ManualMode=FALSE,ISBLANK(S67)),'Pricing - Advanced'!$F$16*J67+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V67)),SUM(K67:L67)*'Pricing - Advanced'!$F$19+SUM(N67,O67)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H67:I67)+IF(J67>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B67,AB66>0),AB66*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J67=0,0,J67-SUM($N$6:N67)-AB66)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J66>1,IF(int_method=2,$AG$231*J66,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-03-04",{"$f":"IF($AT$4=FALSE,B67*'Pricing - Advanced'!$K$5,AT66+E67-E66)","v":427},null,null,0,0,0,0,0,0,0,null,61,427,0,0,2.7440935006212812,1.6686056265389437E-2,0,0,null,61,427,0,0,2.7440935006212812,1.6686056265389437E-2,0,0,null,null,null,null,null,2.7440935006212812,null,0,0,null,null,null,null,1.1860072941556616,1.1853150804596206,1.2012281221882739,1.2012281221882739,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0809290855706197,2.075716818856399,2.7440935006212812,2.7440935006212812,null,2.0809290855706197,2.075716818856399,2.7440935006212812,null,null,2.0809290855706197,2.075716818856399,2.7440935006212812]
[null,62,null,null,"2014-03-11",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J68>0,IF(OR(ManualMode=FALSE,ISBLANK(S68)),'Pricing - Advanced'!$F$16*J68+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V68)),SUM(K68:L68)*'Pricing - Advanced'!$F$19+SUM(N68,O68)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H68:I68)+IF(J68>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B68,AB67>0),AB67*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J68=0,0,J68-SUM($N$6:N68)-AB67)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J67>1,IF(int_method=2,$AG$231*J67,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-03-11",{"$f":"IF($AT$4=FALSE,B68*'Pricing - Advanced'!$K$5,AT67+E68-E67)","v":434},null,null,0,0,0,0,0,0,0,null,62,434,0,0,2.7898815991701373,1.6686056265389437E-2,0,0,null,62,434,0,0,2.7898815991701373,1.6686056265389437E-2,0,0,null,null,null,null,null,2.7898815991701373,null,0,0,null,null,null,null,1.1893287214360746,1.1886231930183582,1.2048440212575149,1.2048440212575149,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1060787826995453,2.1007171520427601,2.7898815991701373,2.7898815991701373,null,2.1060787826995453,2.1007171520427601,2.7898815991701373,null,null,2.1060787826995453,2.1007171520427601,2.7898815991701373]
[null,63,null,null,"2014-03-18",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J69>0,IF(OR(ManualMode=FALSE,ISBLANK(S69)),'Pricing - Advanced'!$F$16*J69+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V69)),SUM(K69:L69)*'Pricing - Advanced'!$F$19+SUM(N69,O69)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H69:I69)+IF(J69>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B69,AB68>0),AB68*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J69=0,0,J69-SUM($N$6:N69)-AB68)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J68>1,IF(int_method=2,$AG$231*J68,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-03-18",{"$f":"IF($AT$4=FALSE,B69*'Pricing - Advanced'!$K$5,AT68+E69-E68)","v":441},null,null,0,0,0,0,0,0,0,null,63,441,0,0,2.8364337205076651,1.6686056265389437E-2,0,0,null,63,441,0,0,2.8364337205076651,1.6686056265389437E-2,0,0,null,null,null,null,null,2.8364337205076651,null,0,0,null,null,null,null,1.1926594504123822,1.1919405382350461,1.208470804792277,1.208470804792277,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1315324340910458,2.1260185940575274,2.8364337205076651,2.8364337205076651,null,2.1315324340910458,2.1260185940575274,2.8364337205076651,null,null,2.1315324340910458,2.1260185940575274,2.8364337205076651]
[null,64,null,null,"2014-03-25",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J70>0,IF(OR(ManualMode=FALSE,ISBLANK(S70)),'Pricing - Advanced'!$F$16*J70+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V70)),SUM(K70:L70)*'Pricing - Advanced'!$F$19+SUM(N70,O70)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H70:I70)+IF(J70>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B70,AB69>0),AB69*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA70)),AN70=\"x\"),W70-AA70,W70-X70+Z70)","v":0},null,null,1000,{"$f":"IF(AB70>0,AB70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(J70=0,0,J70-SUM($N$6:N70)-AB69)","v":0},{"$f":"IF(AND(AH70<0,B70<=term),1,0)","v":0},59500,48300,null,null,true,null,null,{"$f":"IF(J69>1,IF(int_method=2,$AG$231*J69,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-03-25",{"$f":"IF($AT$4=FALSE,B70*'Pricing - Advanced'!$K$5,AT69+E70-E69)","v":448},null,null,0,{"$f":"G70+Z70","v":0},{"$f":"IF(ManualMode=FALSE,H70+K70,SUM(H70,I70,K70,L70))","v":0},{"$f":"AY70+IF(ISNUMBER(N70),N70,O70)","v":0},0,0,{"$f":"BB70+X70","v":0},null,{"$f":"B70","v":64},448,{"$f":"AW70","v":0},{"$f":"AY70","v":0},{"$f":"DH70","v":2.883762613161104},1.6686056265389437E-2,0,0,null,{"$f":"BE70","v":64},{"$f":"BF70","v":448},{"$f":"AW70","v":0},{"$f":"AZ70","v":0},{"$f":"IF($CR$1=1,DJ70,IF($CR$1=2,DL70,DK70))","v":2.883762613161104},1.6686056265389437E-2,{"$f":"$AW70/BR70","v":0},{"$f":"$AZ70/BR70","v":0},null,null,null,null,null,{"$f":"IF($CR$1=1,DO70,IF($CR$1=2,DQ70,DP70))","v":2.883762613161104},null,{"$f":"$AW70/CA70","v":0},{"$f":"$BB70/CA70","v":0},null,null,null,null,{"$f":"(1+CJ$2)^($B70/$CR$4)","v":1.1959995071340925},{"$f":"(1+CJ$2)^($AT70/DaysYr)","v":1.1952671418772394},1.2121085055566356,{"$f":"IF($CR$1=1,CI70,IF($CR$1=2,CK70,CJ70))","v":1.2121085055566356},0,{"$f":"BC70/CL70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+DF$3)^($B70/$CR$4)","v":2.1572937132761894},{"$f":"(1+DF$3)^($BF70/DaysYr)","v":2.1516247715134291},2.883762613161104,{"$f":"IF($CR$1=1,DE70,IF($CR$1=2,DG70,DF70))","v":2.883762613161104},null,{"$f":"(1+DK$3)^($B70/$CR$4)","v":2.1572937132761894},{"$f":"(1+DK$3)^($AT70/DaysYr)","v":2.1516247715134291},2.883762613161104,null,null,{"$f":"(1+DP$3)^($B70/$CR$4)","v":2.1572937132761894},{"$f":"(1+DP$3)^($AT70/DaysYr)","v":2.1516247715134291},2.883762613161104]
[null,65,null,null,{"$f":"IF(ManualDates=\"x\",IF(NOT(ISBLANK(D71)),D71,IF(C71=0,AS71,E70+C71)),AS71)","v":"2014-04-01"},0,null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(I71))),\"N/A\",IF(B71=PrepayPeriod,J70,IF(AND(B71>=FirstPmt,B71<=PrepayPeriod),IF(AND(B71<$AG$230,amortized=1),LoanAmt/$AG$228,-PPMT($AG$231,$B71-FirstPmt+1,$AG$228,LoanAmt)),0)))","v":0},null,{"$f":"IF(AN71<>\"x\",0,IF(AND(ManualMode=TRUE,NOT(ISBLANK(I71))),J70-I71,IF(J70+G71-H71>1,(J70+G71-H71),0)))","v":0},{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(L71))),\"N/A\",IF(OR($AH$229>B71,J70<1),0,AR71))","v":0},null,{"$f":"IF(AN71=\"x\",IF(ManualMode=FALSE,-H71-K71,IF(ISBLANK(I71),-H71,-I71)+IF(ISBLANK(L71),-K71,-L71)),0)","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(O71)),IF(FeeOngoPerc<1,FeeOngoPerc*SUM(H71:I71),IF(J70>1,FeeOngoPerc,0))+IF(FeeOngoFix<1,FeeOngoFix*SUM(H71:I71),IF(J70>1,FeeOngoFix,0)),\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(O71)),AN71=\"x\"),M71-O71,M71-N71)","v":0},{"$f":"IF(J70>0.01,IF(ManualMode=FALSE,SUM(K71,N71),SUM(K71,L71,N71,O71))/J70*(365.25/(AT71-AT70)),0)","v":0},{"$f":"IF(J71>0,IF(OR(ManualMode=FALSE,ISBLANK(S71)),'Pricing - Advanced'!$F$16*J71+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(S71)),AN71=\"x\"),P71-S71,P71-R71)","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V71)),SUM(K71:L71)*'Pricing - Advanced'!$F$19+SUM(N71,O71)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(V71)),AN71=\"x\"),T71-V71,T71-U71)","v":0},{"$f":"'Pricing - Advanced'!$F$20*SUM(H71:I71)+IF(J71>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B71,AB70>0),AB70*'Pricing - Advanced'!$I$128,0)","v":0},{"$f":"IF(FullTerm=B71,AB70+X71+Y71,0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA71)),AN71=\"x\"),AB70+AA71,AB70+X71+Y71-Z71)","v":0},0,null,null,{"$f":"IF(int_method=1,AF70,IF(J71>0,J71,NA()))","v":1000},{"$error":"#N/A"},{"$f":"IF(J71=0,0,J71-SUM($N$6:N71)-AB70)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J70>1,IF(int_method=2,$AG$231*J70,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},{"$f":"IF(B71>$AI$235,AQ71,0)+AR70-IF(ManualMode=TRUE,SUM(K70:L70),K70)","v":0},"2014-04-01",{"$f":"IF($AT$4=FALSE,B71*'Pricing - Advanced'!$K$5,AT70+E71-E70)","v":455},null,null,{"$f":"G71","v":0},0,0,0,{"$f":"AZ71+IF(ISNUMBER(R71),R71,S71)","v":0},{"$f":"BA71+IF(ISNUMBER(U71),U71,V71)","v":0},0,null,65,{"$f":"E71-$E$6","v":455},0,0,2.9318812383803365,1.6686056265389437E-2,0,0,null,65,455,0,0,2.9318812383803365,1.6686056265389437E-2,0,0,null,null,null,null,null,2.9318812383803365,null,0,0,null,null,null,null,1.1993489177236654,1.1986030297844084,{"$f":"CK70*(1+CJ$2/PeriodsYr)","v":1.2157571564132914},1.2157571564132914,{"$f":"$AX71/CL71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.183366338183613,2.1775393547028159,{"$f":"DG70*(1+DF$3/PeriodsYr)","v":2.9318812383803365},2.9318812383803365,null,2.183366338183613,2.1775393547028159,{"$f":"DL70*(1+DK$3/PeriodsYr)","v":2.9318812383803365},null,null,2.183366338183613,2.1775393547028159,{"$f":"DQ70*(1+DP$3/PeriodsYr)","v":2.9318812383803365}]
[null,66,null,null,"2014-04-08",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J72>0,IF(OR(ManualMode=FALSE,ISBLANK(S72)),'Pricing - Advanced'!$F$16*J72+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V72)),SUM(K72:L72)*'Pricing - Advanced'!$F$19+SUM(N72,O72)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H72:I72)+IF(J72>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B72,AB71>0),AB71*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J72=0,0,J72-SUM($N$6:N72)-AB71)","v":0},0,{"$f":"AJ71+J71*(E72-E71)","v":59500},{"$f":"AK71+AH71*(E72-E71)","v":48300},null,null,{"$f":"IF(B72<=term,\"x\",TRUE)","v":true},null,null,{"$f":"IF(J71>1,IF(int_method=2,$AG$231*J71,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,{"$f":"IF(SameDay,EDATE(E71,$CR$3),E71+DaysPeriod)","v":"2014-04-08"},{"$f":"IF($AT$4=FALSE,B72*'Pricing - Advanced'!$K$5,AT71+E72-E71)","v":462},null,null,0,0,0,0,0,0,0,null,66,462,0,0,2.9808027736873903,1.6686056265389437E-2,0,0,null,66,462,0,0,2.9808027736873903,{"$f":"BR72/BR71-1","v":1.6686056265389437E-2},0,0,null,null,null,null,null,2.9808027736873903,null,0,0,null,null,null,null,1.2027077083767173,1.2019482278681393,1.2194167903238675,1.2194167903238675,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.209754071676103,2.2037660581237462,2.9808027736873903,2.9808027736873903,null,2.209754071676103,2.2037660581237462,2.9808027736873903,null,null,2.209754071676103,2.2037660581237462,2.9808027736873903]
[null,67,null,null,"2014-04-15",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J73>0,IF(OR(ManualMode=FALSE,ISBLANK(S73)),'Pricing - Advanced'!$F$16*J73+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V73)),SUM(K73:L73)*'Pricing - Advanced'!$F$19+SUM(N73,O73)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H73:I73)+IF(J73>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B73,AB72>0),AB72*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J73=0,0,J73-SUM($N$6:N73)-AB72)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J72>1,IF(int_method=2,$AG$231*J72,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-04-15",{"$f":"IF($AT$4=FALSE,B73*'Pricing - Advanced'!$K$5,AT72+E73-E72)","v":469},null,null,0,0,0,0,0,0,0,null,67,469,0,0,3.0305406164851671,1.6686056265389437E-2,0,0,null,67,469,0,0,3.0305406164851671,1.6686056265389437E-2,0,0,null,null,null,null,null,3.0305406164851671,null,0,0,null,null,null,null,1.206075905362225,1.2053027621123344,1.2230874403492069,1.2230874403492069,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2364607220936614,2.2303086410124089,3.0305406164851671,3.0305406164851671,null,2.2364607220936614,2.2303086410124089,3.0305406164851671,null,null,2.2364607220936614,2.2303086410124089,3.0305406164851671]
[null,68,null,null,"2014-04-22",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J74>0,IF(OR(ManualMode=FALSE,ISBLANK(S74)),'Pricing - Advanced'!$F$16*J74+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V74)),SUM(K74:L74)*'Pricing - Advanced'!$F$19+SUM(N74,O74)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H74:I74)+IF(J74>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B74,AB73>0),AB73*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J74=0,0,J74-SUM($N$6:N74)-AB73)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J73>1,IF(int_method=2,$AG$231*J73,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-04-22",{"$f":"IF($AT$4=FALSE,B74*'Pricing - Advanced'!$K$5,AT73+E74-E73)","v":476},null,null,0,0,0,0,0,0,0,null,68,476,0,0,3.0811083877263865,1.6686056265389437E-2,0,0,null,68,476,0,0,3.0811083877263865,1.6686056265389437E-2,0,0,null,null,null,null,null,3.0811083877263865,null,0,0,null,null,null,null,1.2094535350227329,1.208666658573416,1.2267691396496716,1.2267691396496716,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2634901438031325,2.2571709078819571,3.0811083877263865,3.0811083877263865,null,2.2634901438031325,2.2571709078819571,3.0811083877263865,null,null,2.2634901438031325,2.2571709078819571,3.0811083877263865]
[null,69,null,null,"2014-04-29",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J75>0,IF(OR(ManualMode=FALSE,ISBLANK(S75)),'Pricing - Advanced'!$F$16*J75+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V75)),SUM(K75:L75)*'Pricing - Advanced'!$F$19+SUM(N75,O75)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H75:I75)+IF(J75>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B75,AB74>0),AB74*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J75=0,0,J75-SUM($N$6:N75)-AB74)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J74>1,IF(int_method=2,$AG$231*J74,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-04-29",{"$f":"IF($AT$4=FALSE,B75*'Pricing - Advanced'!$K$5,AT74+E75-E74)","v":483},null,null,0,0,0,0,0,0,0,null,69,483,0,0,3.1325199356437525,1.6686056265389437E-2,0,0,null,69,483,0,0,3.1325199356437525,1.6686056265389437E-2,0,0,null,null,null,null,null,3.1325199356437525,null,0,0,null,null,null,null,1.2128406237745575,1.2120399433805271,1.2304619214854415,1.2304619214854415,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2908462377544776,2.2843567090678332,3.1325199356437525,3.1325199356437525,null,2.2908462377544776,2.2843567090678332,3.1325199356437525,null,null,2.2908462377544776,2.2843567090678332,3.1325199356437525]
[null,70,null,null,"2014-05-06",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J76>0,IF(OR(ManualMode=FALSE,ISBLANK(S76)),'Pricing - Advanced'!$F$16*J76+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V76)),SUM(K76:L76)*'Pricing - Advanced'!$F$19+SUM(N76,O76)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H76:I76)+IF(J76>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B76,AB75>0),AB75*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J76=0,0,J76-SUM($N$6:N76)-AB75)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J75>1,IF(int_method=2,$AG$231*J75,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-05-06",{"$f":"IF($AT$4=FALSE,B76*'Pricing - Advanced'!$K$5,AT75+E76-E75)","v":490},null,null,0,0,0,0,0,0,0,null,70,490,0,0,3.1847893395423581,1.6686056265389437E-2,0,0,null,70,490,0,0,3.1847893395423581,1.6686056265389437E-2,0,0,null,null,null,null,null,3.1847893395423581,null,0,0,null,null,null,null,1.2162371981079942,1.2154226427357346,1.2341658192168155,1.2341658192168155,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3185329520437659,2.3118699412796624,3.1847893395423581,3.1847893395423581,null,2.3185329520437659,2.3118699412796624,3.1847893395423581,null,null,2.3185329520437659,2.3118699412796624,3.1847893395423581]
[null,71,null,null,"2014-05-13",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J77>0,IF(OR(ManualMode=FALSE,ISBLANK(S77)),'Pricing - Advanced'!$F$16*J77+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V77)),SUM(K77:L77)*'Pricing - Advanced'!$F$19+SUM(N77,O77)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H77:I77)+IF(J77>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B77,AB76>0),AB76*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J77=0,0,J77-SUM($N$6:N77)-AB76)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J76>1,IF(int_method=2,$AG$231*J76,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-05-13",{"$f":"IF($AT$4=FALSE,B77*'Pricing - Advanced'!$K$5,AT76+E77-E76)","v":497},null,null,0,0,0,0,0,0,0,null,71,497,0,0,3.2379309136553744,1.6686056265389437E-2,0,0,null,71,497,0,0,3.2379309136553744,1.6686056265389437E-2,0,0,null,null,null,null,null,3.2379309136553744,null,0,0,null,null,null,null,1.2196432845875254,1.218814782914234,1.2378808663045122,1.2378808663045122,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3465542824829737,2.3397145481597894,3.2379309136553744,3.2379309136553744,null,2.3465542824829737,2.3397145481597894,3.2379309136553744,null,null,2.3465542824829737,2.3397145481597894,3.2379309136553744]
[null,72,null,null,"2014-05-20",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J78>0,IF(OR(ManualMode=FALSE,ISBLANK(S78)),'Pricing - Advanced'!$F$16*J78+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V78)),SUM(K78:L78)*'Pricing - Advanced'!$F$19+SUM(N78,O78)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H78:I78)+IF(J78>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B78,AB77>0),AB77*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J78=0,0,J78-SUM($N$6:N78)-AB77)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J77>1,IF(int_method=2,$AG$231*J77,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-05-20",{"$f":"IF($AT$4=FALSE,B78*'Pricing - Advanced'!$K$5,AT77+E78-E77)","v":504},null,null,0,0,0,0,0,0,0,null,72,504,0,0,3.2919592110640719,1.6686056265389437E-2,0,0,null,72,504,0,0,3.2919592110640719,1.6686056265389437E-2,0,0,null,null,null,null,null,3.2919592110640719,null,0,0,null,null,null,null,1.2230589098520273,1.2222163902645513,1.2416070963099735,1.2416070963099735,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3749142731766719,2.367894520848548,3.2919592110640719,3.2919592110640719,null,2.3749142731766719,2.367894520848548,3.2919592110640719,null,null,2.3749142731766719,2.367894520848548,3.2919592110640719]
[null,73,null,null,"2014-05-27",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J79>0,IF(OR(ManualMode=FALSE,ISBLANK(S79)),'Pricing - Advanced'!$F$16*J79+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V79)),SUM(K79:L79)*'Pricing - Advanced'!$F$19+SUM(N79,O79)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H79:I79)+IF(J79>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B79,AB78>0),AB78*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J79=0,0,J79-SUM($N$6:N79)-AB78)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J78>1,IF(int_method=2,$AG$231*J78,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-05-27",{"$f":"IF($AT$4=FALSE,B79*'Pricing - Advanced'!$K$5,AT78+E79-E78)","v":511},null,null,0,0,0,0,0,0,0,null,73,511,0,0,3.3468890276832539,1.6686056265389437E-2,0,0,null,73,511,0,0,3.3468890276832539,1.6686056265389437E-2,0,0,null,null,null,null,null,3.3468890276832539,null,0,0,null,null,null,null,1.2264841006149785,1.2256274912087501,1.2453445428956658,1.2453445428956658,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4036170171056783,2.3964138985563355,3.3468890276832539,3.3468890276832539,null,2.4036170171056783,2.3964138985563355,3.3468890276832539,null,null,2.4036170171056783,2.3964138985563355,3.3468890276832539]
[null,74,null,null,"2014-06-03",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J80>0,IF(OR(ManualMode=FALSE,ISBLANK(S80)),'Pricing - Advanced'!$F$16*J80+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V80)),SUM(K80:L80)*'Pricing - Advanced'!$F$19+SUM(N80,O80)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H80:I80)+IF(J80>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B80,AB79>0),AB79*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J80=0,0,J80-SUM($N$6:N80)-AB79)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J79>1,IF(int_method=2,$AG$231*J79,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-06-03",{"$f":"IF($AT$4=FALSE,B80*'Pricing - Advanced'!$K$5,AT79+E80-E79)","v":518},null,null,0,0,0,0,0,0,0,null,74,518,0,0,3.4027354063131914,1.6686056265389437E-2,0,0,null,74,518,0,0,3.4027354063131914,1.6686056265389437E-2,0,0,null,null,null,null,null,3.4027354063131914,null,0,0,null,null,null,null,1.2299188836646691,1.2290481122426353,1.249093239825386,1.249093239825386,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4326666567177666,2.4252767691425756,3.4027354063131914,3.4027354063131914,null,2.4326666567177666,2.4252767691425756,3.4027354063131914,null,null,2.4326666567177666,2.4252767691425756,3.4027354063131914]
[null,75,null,null,"2014-06-10",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J81>0,IF(OR(ManualMode=FALSE,ISBLANK(S81)),'Pricing - Advanced'!$F$16*J81+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V81)),SUM(K81:L81)*'Pricing - Advanced'!$F$19+SUM(N81,O81)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H81:I81)+IF(J81>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B81,AB80>0),AB80*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J81=0,0,J81-SUM($N$6:N81)-AB80)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J80>1,IF(int_method=2,$AG$231*J80,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-06-10",{"$f":"IF($AT$4=FALSE,B81*'Pricing - Advanced'!$K$5,AT80+E81-E80)","v":525},null,null,0,0,0,0,0,0,0,null,75,525,0,0,3.459513640759166,1.6686056265389437E-2,0,0,null,75,525,0,0,3.459513640759166,1.6686056265389437E-2,0,0,null,null,null,null,null,3.459513640759166,null,0,0,null,null,null,null,1.2333632858644104,1.2324782799359595,1.2528532209645653,1.2528532209645653,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4620673845255143,2.45448726970166,3.459513640759166,3.459513640759166,null,2.4620673845255143,2.45448726970166,3.459513640759166,null,null,2.4620673845255143,2.45448726970166,3.459513640759166]
[null,76,null,null,"2014-06-17",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J82>0,IF(OR(ManualMode=FALSE,ISBLANK(S82)),'Pricing - Advanced'!$F$16*J82+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V82)),SUM(K82:L82)*'Pricing - Advanced'!$F$19+SUM(N82,O82)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H82:I82)+IF(J82>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B82,AB81>0),AB81*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J82=0,0,J82-SUM($N$6:N82)-AB81)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J81>1,IF(int_method=2,$AG$231*J81,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-06-17",{"$f":"IF($AT$4=FALSE,B82*'Pricing - Advanced'!$K$5,AT81+E82-E81)","v":532},null,null,0,0,0,0,0,0,0,null,76,532,0,0,3.5172392800197558,{"$f":"BI82/BI81-1","v":1.6686056265389437E-2},{"$f":"BG82/$BI82","v":0},{"$f":"BH82/$BI82","v":0},null,76,532,0,0,3.5172392800197558,1.6686056265389437E-2,0,0,null,null,null,null,null,3.5172392800197558,null,0,0,null,null,null,null,1.2368173341527442,1.2359180209326288,1.2566245202805759,1.2566245202805759,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4918234437113767,2.4840495871559405,3.5172392800197558,3.5172392800197558,null,2.4918234437113767,2.4840495871559405,3.5172392800197558,null,null,2.4918234437113767,2.4840495871559405,3.5172392800197558]
[null,77,null,null,"2014-06-24",{"$f":"IF(AN83=\"x\",E83-E82,0)","v":0},null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J83>0,IF(OR(ManualMode=FALSE,ISBLANK(S83)),'Pricing - Advanced'!$F$16*J83+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V83)),SUM(K83:L83)*'Pricing - Advanced'!$F$19+SUM(N83,O83)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H83:I83)+IF(J83>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B83,AB82>0),AB82*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J83=0,0,J83-SUM($N$6:N83)-AB82)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J82>1,IF(int_method=2,$AG$231*J82,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-06-24",{"$f":"IF($AT$4=FALSE,B83*'Pricing - Advanced'!$K$5,AT82+E83-E82)","v":539},null,null,0,0,0,0,0,0,0,null,77,539,0,0,3.5759281325450032,1.6686056265389437E-2,0,0,null,77,539,0,0,3.5759281325450032,1.6686056265389437E-2,0,0,null,null,null,null,null,3.5759281325450032,null,0,0,null,null,null,null,1.2402810555436545,1.2393673619509105,1.2604071718430372,1.2604071718430372,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5219391287400725,2.5139679588558699,3.5759281325450032,3.5759281325450032,null,2.5219391287400725,2.5139679588558699,3.5759281325450032,null,null,2.5219391287400725,2.5139679588558699,3.5759281325450032]
[null,78,null,null,"2014-07-01",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J84>0,IF(OR(ManualMode=FALSE,ISBLANK(S84)),'Pricing - Advanced'!$F$16*J84+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V84)),SUM(K84:L84)*'Pricing - Advanced'!$F$19+SUM(N84,O84)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H84:I84)+IF(J84>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B84,AB83>0),AB83*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J84=0,0,J84-SUM($N$6:N84)-AB83)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J83>1,IF(int_method=2,$AG$231*J83,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-07-01",{"$f":"IF($AT$4=FALSE,B84*'Pricing - Advanced'!$K$5,AT83+E84-E83)","v":546},null,null,0,0,0,0,0,0,0,null,78,546,0,0,3.6355962705656379,1.6686056265389437E-2,0,0,null,78,546,0,0,3.6355962705656379,1.6686056265389437E-2,0,0,null,null,null,null,null,3.6355962705656379,null,0,0,null,null,null,null,1.2437544771267781,1.2428263297836402,1.264201209824124,1.264201209824124,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5524187859783707,2.5442466731873652,3.6355962705656379,3.6355962705656379,null,2.5524187859783707,2.5442466731873652,3.6355962705656379,null,null,2.5524187859783707,2.5442466731873652,3.6355962705656379]
[null,79,null,null,"2014-07-08",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J85>0,IF(OR(ManualMode=FALSE,ISBLANK(S85)),'Pricing - Advanced'!$F$16*J85+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V85)),SUM(K85:L85)*'Pricing - Advanced'!$F$19+SUM(N85,O85)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H85:I85)+IF(J85>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B85,AB84>0),AB84*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J85=0,0,J85-SUM($N$6:N85)-AB84)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J84>1,IF(int_method=2,$AG$231*J84,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-07-08",{"$f":"IF($AT$4=FALSE,B85*'Pricing - Advanced'!$K$5,AT84+E85-E84)","v":553},null,null,0,0,0,0,0,0,0,null,79,553,0,0,3.6962600344945362,1.6686056265389437E-2,0,0,null,79,553,0,0,3.6962600344945362,1.6686056265389437E-2,0,0,null,null,null,null,null,3.6962600344945362,null,0,0,null,null,null,null,1.2472376260676161,1.2462949512984298,1.2680066684988751,1.2680066684988751,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.58326681432237,2.574890070186489,3.6962600344945362,3.6962600344945362,null,2.58326681432237,2.574890070186489,3.6962600344945362,null,null,2.58326681432237,2.574890070186489,3.6962600344945362]
[null,80,null,null,"2014-07-15",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J86>0,IF(OR(ManualMode=FALSE,ISBLANK(S86)),'Pricing - Advanced'!$F$16*J86+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V86)),SUM(K86:L86)*'Pricing - Advanced'!$F$19+SUM(N86,O86)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H86:I86)+IF(J86>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B86,AB85>0),AB85*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J86=0,0,J86-SUM($N$6:N86)-AB85)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J85>1,IF(int_method=2,$AG$231*J85,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-07-15",{"$f":"IF($AT$4=FALSE,B86*'Pricing - Advanced'!$K$5,AT85+E86-E85)","v":560},null,null,0,0,0,0,0,0,0,null,80,560,0,0,3.7579360374016222,1.6686056265389437E-2,0,0,null,80,560,0,0,3.7579360374016222,1.6686056265389437E-2,0,0,null,null,null,null,null,3.7579360374016222,null,0,0,null,null,null,null,1.2507305296077482,1.2497732534378769,1.2718235822455031,1.2718235822455031,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6144876658323564,2.6059025421615343,3.7579360374016222,3.7579360374016222,null,2.6144876658323564,2.6059025421615343,3.7579360374016222,null,null,2.6144876658323564,2.6059025421615343,3.7579360374016222]
[null,81,null,null,"2014-07-22",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J87>0,IF(OR(ManualMode=FALSE,ISBLANK(S87)),'Pricing - Advanced'!$F$16*J87+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V87)),SUM(K87:L87)*'Pricing - Advanced'!$F$19+SUM(N87,O87)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H87:I87)+IF(J87>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B87,AB86>0),AB86*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J87=0,0,J87-SUM($N$6:N87)-AB86)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J86>1,IF(int_method=2,$AG$231*J86,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-07-22",{"$f":"IF($AT$4=FALSE,B87*'Pricing - Advanced'!$K$5,AT86+E87-E86)","v":567},null,null,0,0,0,0,0,0,0,null,81,567,0,0,3.8206411695634404,1.6686056265389437E-2,0,0,null,81,567,0,0,3.8206411695634404,1.6686056265389437E-2,0,0,null,null,null,null,null,3.8206411695634404,null,0,0,null,null,null,null,1.2542332150650428,1.2532612632197728,1.2756519855457045,1.2756519855457045,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6460858463753341,2.637288534322602,3.8206411695634404,3.8206411695634404,null,2.6460858463753341,2.637288534322602,3.8206411695634404,null,null,2.6460858463753341,2.637288534322602,3.8206411695634404]
[null,82,null,null,"2014-07-29",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J88>0,IF(OR(ManualMode=FALSE,ISBLANK(S88)),'Pricing - Advanced'!$F$16*J88+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V88)),SUM(K88:L88)*'Pricing - Advanced'!$F$19+SUM(N88,O88)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H88:I88)+IF(J88>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B88,AB87>0),AB87*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J88=0,0,J88-SUM($N$6:N88)-AB87)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J87>1,IF(int_method=2,$AG$231*J87,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-07-29",{"$f":"IF($AT$4=FALSE,B88*'Pricing - Advanced'!$K$5,AT87+E88-E87)","v":574},null,null,0,0,0,0,0,0,0,null,82,574,0,0,3.8843926030886391,1.6686056265389437E-2,0,0,null,82,574,0,0,3.8843926030886391,1.6686056265389437E-2,0,0,null,null,null,null,null,3.8843926030886391,null,0,0,null,null,null,null,1.2577457098338738,1.2567590077373141,1.2794919129849716,1.2794919129849716,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6780659162753264,2.6690525454187592,3.8843926030886391,3.8843926030886391,null,2.6780659162753264,2.6690525454187592,3.8843926030886391,null,null,2.6780659162753264,2.6690525454187592,3.8843926030886391]
[null,83,null,null,"2014-08-05",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J89>0,IF(OR(ManualMode=FALSE,ISBLANK(S89)),'Pricing - Advanced'!$F$16*J89+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V89)),SUM(K89:L89)*'Pricing - Advanced'!$F$19+SUM(N89,O89)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H89:I89)+IF(J89>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B89,AB88>0),AB88*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J89=0,0,J89-SUM($N$6:N89)-AB88)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J88>1,IF(int_method=2,$AG$231*J88,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-08-05",{"$f":"IF($AT$4=FALSE,B89*'Pricing - Advanced'!$K$5,AT88+E89-E88)","v":581},null,null,0,0,0,0,0,0,0,null,83,581,0,0,3.9492077966206387,1.6686056265389437E-2,0,0,null,83,581,0,0,3.9492077966206387,1.6686056265389437E-2,0,0,null,null,null,null,null,3.9492077966206387,null,0,0,null,null,null,null,1.2612680413853326,1.2602665141593115,1.2833433992529051,1.2833433992529051,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7104324909715292,2.7011991283828731,3.9492077966206387,3.9492077966206387,null,2.7104324909715292,2.7011991283828731,3.9492077966206387,null,null,2.7104324909715292,2.7011991283828731,3.9492077966206387]
[null,84,null,null,"2014-08-12",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J90>0,IF(OR(ManualMode=FALSE,ISBLANK(S90)),'Pricing - Advanced'!$F$16*J90+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V90)),SUM(K90:L90)*'Pricing - Advanced'!$F$19+SUM(N90,O90)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H90:I90)+IF(J90>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B90,AB89>0),AB89*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J90=0,0,J90-SUM($N$6:N90)-AB89)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J89>1,IF(int_method=2,$AG$231*J89,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-08-12",{"$f":"IF($AT$4=FALSE,B90*'Pricing - Advanced'!$K$5,AT89+E90-E89)","v":588},null,null,0,0,0,0,0,0,0,null,84,588,0,0,4.0151045001187651,1.6686056265389437E-2,0,0,null,84,588,0,0,4.0151045001187651,1.6686056265389437E-2,0,0,null,null,null,null,null,4.0151045001187651,null,0,0,null,null,null,null,1.2648002372674436,1.2637838097304013,1.2872064791435271,1.2872064791435271,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7431902416844225,2.7337328909842116,4.0151045001187651,4.0151045001187651,null,2.7431902416844225,2.7337328909842116,4.0151045001187651,null,null,2.7431902416844225,2.7337328909842116,4.0151045001187651]
[null,85,null,null,"2014-08-19",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J91>0,IF(OR(ManualMode=FALSE,ISBLANK(S91)),'Pricing - Advanced'!$F$16*J91+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V91)),SUM(K91:L91)*'Pricing - Advanced'!$F$19+SUM(N91,O91)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H91:I91)+IF(J91>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B91,AB90>0),AB90*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J91=0,0,J91-SUM($N$6:N91)-AB90)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J90>1,IF(int_method=2,$AG$231*J90,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-08-19",{"$f":"IF($AT$4=FALSE,B91*'Pricing - Advanced'!$K$5,AT90+E91-E90)","v":595},null,null,0,0,0,0,0,0,0,null,85,595,0,0,4.0821007597191654,1.6686056265389437E-2,0,0,null,85,595,0,0,4.0821007597191654,1.6686056265389437E-2,0,0,null,null,null,null,null,4.0821007597191654,null,0,0,null,null,null,null,1.2683423251053803,1.2673109217712581,1.2910811875555954,1.2910811875555954,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7763438960899349,2.7666584964889029,4.0821007597191654,4.0821007597191654,null,2.7763438960899349,2.7666584964889029,4.0821007597191654,null,null,2.7763438960899349,2.7666584964889029,4.0821007597191654]
[null,86,null,null,"2014-08-26",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J92>0,IF(OR(ManualMode=FALSE,ISBLANK(S92)),'Pricing - Advanced'!$F$16*J92+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V92)),SUM(K92:L92)*'Pricing - Advanced'!$F$19+SUM(N92,O92)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H92:I92)+IF(J92>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B92,AB91>0),AB91*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J92=0,0,J92-SUM($N$6:N92)-AB91)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J91>1,IF(int_method=2,$AG$231*J91,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-08-26",{"$f":"IF($AT$4=FALSE,B92*'Pricing - Advanced'!$K$5,AT91+E92-E91)","v":602},null,null,0,0,0,0,0,0,0,null,86,602,0,0,4.1502149226768283,1.6686056265389437E-2,0,0,null,86,602,0,0,4.1502149226768283,1.6686056265389437E-2,0,0,null,null,null,null,null,4.1502149226768283,null,0,0,null,null,null,null,1.2718943326016803,1.2708478776788055,1.2949675594929193,1.2949675594929193,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8098982390017477,2.7999806643283516,4.1502149226768283,4.1502149226768283,null,2.8098982390017477,2.7999806643283516,4.1502149226768283,null,null,2.8098982390017477,2.7999806643283516,4.1502149226768283]
[null,87,null,null,"2014-09-02",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J93>0,IF(OR(ManualMode=FALSE,ISBLANK(S93)),'Pricing - Advanced'!$F$16*J93+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V93)),SUM(K93:L93)*'Pricing - Advanced'!$F$19+SUM(N93,O93)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H93:I93)+IF(J93>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B93,AB92>0),AB92*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J93=0,0,J93-SUM($N$6:N93)-AB92)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J92>1,IF(int_method=2,$AG$231*J92,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-09-02",{"$f":"IF($AT$4=FALSE,B93*'Pricing - Advanced'!$K$5,AT92+E93-E92)","v":609},null,null,0,0,0,0,0,0,0,null,87,609,0,0,4.2194656423900732,1.6686056265389437E-2,0,0,null,87,609,0,0,4.2194656423900732,1.6686056265389437E-2,0,0,null,null,null,null,null,4.2194656423900732,null,0,0,null,null,null,null,1.275456287536463,1.2743947049264299,1.2988656300646753,1.2988656300646753,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8438581130618563,2.833704170775702,4.2194656423900732,4.2194656423900732,null,2.8438581130618563,2.833704170775702,4.2194656423900732,null,null,2.8438581130618563,2.833704170775702,4.2194656423900732]
[null,88,null,null,"2014-09-09",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J94>0,IF(OR(ManualMode=FALSE,ISBLANK(S94)),'Pricing - Advanced'!$F$16*J94+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V94)),SUM(K94:L94)*'Pricing - Advanced'!$F$19+SUM(N94,O94)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H94:I94)+IF(J94>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B94,AB93>0),AB93*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J94=0,0,J94-SUM($N$6:N94)-AB93)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J93>1,IF(int_method=2,$AG$231*J93,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-09-09",{"$f":"IF($AT$4=FALSE,B94*'Pricing - Advanced'!$K$5,AT93+E94-E93)","v":616},null,null,0,0,0,0,0,0,0,null,88,616,0,0,4.2898718835088712,1.6686056265389437E-2,0,0,null,88,616,0,0,4.2898718835088712,1.6686056265389437E-2,0,0,null,null,null,null,null,4.2898718835088712,null,0,0,null,null,null,null,1.2790282177676457,1.2779514310641931,1.3027754344857241,1.3027754344857241,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8782284194394667,2.8678338496304523,4.2898718835088712,4.2898718835088712,null,2.8782284194394667,2.8678338496304523,4.2898718835088712,null,null,2.8782284194394667,2.8678338496304523,4.2898718835088712]
[null,89,null,null,"2014-09-16",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J95>0,IF(OR(ManualMode=FALSE,ISBLANK(S95)),'Pricing - Advanced'!$F$16*J95+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V95)),SUM(K95:L95)*'Pricing - Advanced'!$F$19+SUM(N95,O95)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H95:I95)+IF(J95>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B95,AB94>0),AB94*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J95=0,0,J95-SUM($N$6:N95)-AB94)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J94>1,IF(int_method=2,$AG$231*J94,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-09-16",{"$f":"IF($AT$4=FALSE,B95*'Pricing - Advanced'!$K$5,AT94+E95-E94)","v":623},null,null,0,0,0,0,0,0,0,null,89,623,0,0,4.3614529271284121,1.6686056265389437E-2,0,0,null,89,623,0,0,4.3614529271284121,1.6686056265389437E-2,0,0,null,null,null,null,null,4.3614529271284121,null,0,0,null,null,null,null,1.2826101512311627,1.2815180837190474,1.3066970080769296,1.3066970080769296,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9130141185383462,2.9023745929113138,4.3614529271284121,4.3614529271284121,null,2.9130141185383462,2.9023745929113138,4.3614529271284121,null,null,2.9130141185383462,2.9023745929113138,4.3614529271284121]
[null,90,null,null,"2014-09-23",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J96>0,IF(OR(ManualMode=FALSE,ISBLANK(S96)),'Pricing - Advanced'!$F$16*J96+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V96)),SUM(K96:L96)*'Pricing - Advanced'!$F$19+SUM(N96,O96)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H96:I96)+IF(J96>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B96,AB95>0),AB95*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J96=0,0,J96-SUM($N$6:N96)-AB95)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J95>1,IF(int_method=2,$AG$231*J95,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-09-23",{"$f":"IF($AT$4=FALSE,B96*'Pricing - Advanced'!$K$5,AT95+E96-E95)","v":630},null,null,0,0,0,0,0,0,0,null,90,630,0,0,4.4342283760693242,1.6686056265389437E-2,0,0,null,90,630,0,0,4.4342283760693242,1.6686056265389437E-2,0,0,null,null,null,null,null,4.4342283760693242,null,0,0,null,null,null,null,1.2862021159411832,1.2850946905950489,1.3106303862654771,1.3106303862654771,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9482202307127232,2.9373313515574129,4.4342283760693242,4.4342283760693242,null,2.9482202307127232,2.9373313515574129,4.4342283760693242,null,null,2.9482202307127232,2.9373313515574129,4.4342283760693242]
[null,91,null,null,"2014-09-30",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J97>0,IF(OR(ManualMode=FALSE,ISBLANK(S97)),'Pricing - Advanced'!$F$16*J97+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V97)),SUM(K97:L97)*'Pricing - Advanced'!$F$19+SUM(N97,O97)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H97:I97)+IF(J97>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B97,AB96>0),AB96*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J97=0,0,J97-SUM($N$6:N97)-AB96)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J96>1,IF(int_method=2,$AG$231*J96,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-09-30",{"$f":"IF($AT$4=FALSE,B97*'Pricing - Advanced'!$K$5,AT96+E97-E96)","v":637},null,null,0,0,0,0,0,0,0,null,91,637,0,0,4.5082181602460034,1.6686056265389437E-2,0,0,null,91,637,0,0,4.5082181602460034,1.6686056265389437E-2,0,0,null,null,null,null,null,4.5082181602460034,null,0,0,null,null,null,null,1.2898041399903297,1.2886812794735738,1.314575604585194,1.314575604585194,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9838518369918305,2.9727091361379401,4.5082181602460034,4.5082181602460034,null,2.9838518369918305,2.9727091361379401,4.5082181602460034,null,null,2.9838518369918305,2.9727091361379401,4.5082181602460034]
[null,92,null,null,"2014-10-07",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J98>0,IF(OR(ManualMode=FALSE,ISBLANK(S98)),'Pricing - Advanced'!$F$16*J98+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V98)),SUM(K98:L98)*'Pricing - Advanced'!$F$19+SUM(N98,O98)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H98:I98)+IF(J98>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B98,AB97>0),AB97*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J98=0,0,J98-SUM($N$6:N98)-AB97)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J97>1,IF(int_method=2,$AG$231*J97,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-10-07",{"$f":"IF($AT$4=FALSE,B98*'Pricing - Advanced'!$K$5,AT97+E98-E97)","v":644},null,null,0,0,0,0,0,0,0,null,92,644,0,0,4.5834425421245184,1.6686056265389437E-2,0,0,null,92,644,0,0,4.5834425421245184,1.6686056265389437E-2,0,0,null,null,null,null,null,4.5834425421245184,null,0,0,null,null,null,null,1.2934162515498993,1.2922778782135336,1.3185326986768702,1.3185326986768702,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0199140798132165,3.0085130175703472,4.5834425421245184,4.5834425421245184,null,3.0199140798132165,3.0085130175703472,4.5834425421245184,null,null,3.0199140798132165,3.0085130175703472,4.5834425421245184]
[null,93,null,null,"2014-10-14",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J99>0,IF(OR(ManualMode=FALSE,ISBLANK(S99)),'Pricing - Advanced'!$F$16*J99+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V99)),SUM(K99:L99)*'Pricing - Advanced'!$F$19+SUM(N99,O99)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H99:I99)+IF(J99>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B99,AB98>0),AB98*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J99=0,0,J99-SUM($N$6:N99)-AB98)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J98>1,IF(int_method=2,$AG$231*J98,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-10-14",{"$f":"IF($AT$4=FALSE,B99*'Pricing - Advanced'!$K$5,AT98+E99-E98)","v":651},null,null,0,0,0,0,0,0,0,null,93,651,0,0,4.6599221222715874,1.6686056265389437E-2,0,0,null,93,651,0,0,4.6599221222715874,1.6686056265389437E-2,0,0,null,null,null,null,null,4.6599221222715874,null,0,0,null,null,null,null,1.2970384788700826,1.2958845147515916,1.3225017042885805,1.3225017042885805,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0564121637649109,3.0447481278471922,4.6599221222715874,4.6599221222715874,null,3.0564121637649109,3.0447481278471922,4.6599221222715874,null,null,3.0564121637649109,3.0447481278471922,4.6599221222715874]
[null,94,null,null,"2014-10-21",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J100>0,IF(OR(ManualMode=FALSE,ISBLANK(S100)),'Pricing - Advanced'!$F$16*J100+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V100)),SUM(K100:L100)*'Pricing - Advanced'!$F$19+SUM(N100,O100)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H100:I100)+IF(J100>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B100,AB99>0),AB99*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J100=0,0,J100-SUM($N$6:N100)-AB99)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J99>1,IF(int_method=2,$AG$231*J99,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-10-21",{"$f":"IF($AT$4=FALSE,B100*'Pricing - Advanced'!$K$5,AT99+E100-E99)","v":658},null,null,0,0,0,0,0,0,0,null,94,658,0,0,4.7376778449961439,1.6686056265389437E-2,0,0,null,94,658,0,0,4.7376778449961439,1.6686056265389437E-2,0,0,null,null,null,null,null,4.7376778449961439,null,0,0,null,null,null,null,1.3006708502801854,1.2995012171023801,1.3264826572760073,1.3264826572760073,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0933513563365658,3.081419660771739,4.7376778449961439,4.7376778449961439,null,3.0933513563365658,3.081419660771739,4.7376778449961439,null,null,3.0933513563365658,3.081419660771739,4.7376778449961439]
[null,95,null,null,"2014-10-28",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J101>0,IF(OR(ManualMode=FALSE,ISBLANK(S101)),'Pricing - Advanced'!$F$16*J101+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V101)),SUM(K101:L101)*'Pricing - Advanced'!$F$19+SUM(N101,O101)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H101:I101)+IF(J101>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B101,AB100>0),AB100*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J101=0,0,J101-SUM($N$6:N101)-AB100)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J100>1,IF(int_method=2,$AG$231*J100,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-10-28",{"$f":"IF($AT$4=FALSE,B101*'Pricing - Advanced'!$K$5,AT100+E101-E100)","v":665},null,null,0,0,0,0,0,0,0,null,95,665,0,0,4.8167310040850388,1.6686056265389437E-2,0,0,null,95,665,0,0,4.8167310040850388,1.6686056265389437E-2,0,0,null,null,null,null,null,4.8167310040850388,null,0,0,null,null,null,null,1.3043133941888501,1.3031280133587173,1.330475593602765,1.330475593602765,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1307369886796694,3.1185328727024202,4.8167310040850388,4.8167310040850388,null,3.1307369886796694,3.1185328727024202,4.8167310040850388,null,null,3.1307369886796694,3.1185328727024202,4.8167310040850388]
[null,96,null,null,"2014-11-04",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J102>0,IF(OR(ManualMode=FALSE,ISBLANK(S102)),'Pricing - Advanced'!$F$16*J102+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V102)),SUM(K102:L102)*'Pricing - Advanced'!$F$19+SUM(N102,O102)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H102:I102)+IF(J102>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B102,AB101>0),AB101*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA102)),AN102=\"x\"),W102-AA102,W102-X102+Z102)","v":0},null,null,1000,{"$f":"IF(AB102>0,AB102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(J102=0,0,J102-SUM($N$6:N102)-AB101)","v":0},{"$f":"IF(AND(AH102<0,B102<=term),1,0)","v":0},59500,48300,null,null,true,null,null,{"$f":"IF(J101>1,IF(int_method=2,$AG$231*J101,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-11-04",{"$f":"IF($AT$4=FALSE,B102*'Pricing - Advanced'!$K$5,AT101+E102-E101)","v":672},null,null,0,{"$f":"G102+Z102","v":0},{"$f":"IF(ManualMode=FALSE,H102+K102,SUM(H102,I102,K102,L102))","v":0},{"$f":"AY102+IF(ISNUMBER(N102),N102,O102)","v":0},0,0,{"$f":"BB102+X102","v":0},null,{"$f":"B102","v":96},672,{"$f":"AW102","v":0},{"$f":"AY102","v":0},{"$f":"DH102","v":4.8971032486344477},1.6686056265389437E-2,0,0,null,{"$f":"BE102","v":96},{"$f":"BF102","v":672},{"$f":"AW102","v":0},{"$f":"AZ102","v":0},{"$f":"IF($CR$1=1,DJ102,IF($CR$1=2,DL102,DK102))","v":4.8971032486344477},1.6686056265389437E-2,{"$f":"$AW102/BR102","v":0},{"$f":"$AZ102/BR102","v":0},null,null,null,null,null,{"$f":"IF($CR$1=1,DO102,IF($CR$1=2,DQ102,DP102))","v":4.8971032486344477},null,{"$f":"$AW102/CA102","v":0},{"$f":"$BB102/CA102","v":0},null,null,null,null,{"$f":"(1+CJ$2)^($B102/$CR$4)","v":1.3079661390842776},{"$f":"(1+CJ$2)^($AT102/DaysYr)","v":1.3067649316918266},1.3344805493407244,{"$f":"IF($CR$1=1,CI102,IF($CR$1=2,CK102,CJ102))","v":1.3344805493407244},0,{"$f":"BC102/CL102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+DF$3)^($B102/$CR$4)","v":3.168574456376954},{"$f":"(1+DF$3)^($BF102/DaysYr)","v":3.1560930833062604},4.8971032486344477,{"$f":"IF($CR$1=1,DE102,IF($CR$1=2,DG102,DF102))","v":4.8971032486344477},null,{"$f":"(1+DK$3)^($B102/$CR$4)","v":3.168574456376954},{"$f":"(1+DK$3)^($AT102/DaysYr)","v":3.1560930833062604},4.8971032486344477,null,null,{"$f":"(1+DP$3)^($B102/$CR$4)","v":3.168574456376954},{"$f":"(1+DP$3)^($AT102/DaysYr)","v":3.1560930833062604},4.8971032486344477]
[null,97,null,null,{"$f":"IF(ManualDates=\"x\",IF(NOT(ISBLANK(D103)),D103,IF(C103=0,AS103,E102+C103)),AS103)","v":"2014-11-11"},0,null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(I103))),\"N/A\",IF(B103=PrepayPeriod,J102,IF(AND(B103>=FirstPmt,B103<=PrepayPeriod),IF(AND(B103<$AG$230,amortized=1),LoanAmt/$AG$228,-PPMT($AG$231,$B103-FirstPmt+1,$AG$228,LoanAmt)),0)))","v":0},null,{"$f":"IF(AN103<>\"x\",0,IF(AND(ManualMode=TRUE,NOT(ISBLANK(I103))),J102-I103,IF(J102+G103-H103>1,(J102+G103-H103),0)))","v":0},{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(L103))),\"N/A\",IF(OR($AH$229>B103,J102<1),0,AR103))","v":0},null,{"$f":"IF(AN103=\"x\",IF(ManualMode=FALSE,-H103-K103,IF(ISBLANK(I103),-H103,-I103)+IF(ISBLANK(L103),-K103,-L103)),0)","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(O103)),IF(FeeOngoPerc<1,FeeOngoPerc*SUM(H103:I103),IF(J102>1,FeeOngoPerc,0))+IF(FeeOngoFix<1,FeeOngoFix*SUM(H103:I103),IF(J102>1,FeeOngoFix,0)),\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(O103)),AN103=\"x\"),M103-O103,M103-N103)","v":0},{"$f":"IF(J102>0.01,IF(ManualMode=FALSE,SUM(K103,N103),SUM(K103,L103,N103,O103))/J102*(365.25/(AT103-AT102)),0)","v":0},{"$f":"IF(J103>0,IF(OR(ManualMode=FALSE,ISBLANK(S103)),'Pricing - Advanced'!$F$16*J103+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(S103)),AN103=\"x\"),P103-S103,P103-R103)","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V103)),SUM(K103:L103)*'Pricing - Advanced'!$F$19+SUM(N103,O103)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(V103)),AN103=\"x\"),T103-V103,T103-U103)","v":0},{"$f":"'Pricing - Advanced'!$F$20*SUM(H103:I103)+IF(J103>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B103,AB102>0),AB102*'Pricing - Advanced'!$I$128,0)","v":0},{"$f":"IF(FullTerm=B103,AB102+X103+Y103,0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA103)),AN103=\"x\"),AB102+AA103,AB102+X103+Y103-Z103)","v":0},0,null,null,{"$f":"IF(int_method=1,AF102,IF(J103>0,J103,NA()))","v":1000},{"$error":"#N/A"},{"$f":"IF(J103=0,0,J103-SUM($N$6:N103)-AB102)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J102>1,IF(int_method=2,$AG$231*J102,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},{"$f":"IF(B103>$AI$235,AQ103,0)+AR102-IF(ManualMode=TRUE,SUM(K102:L102),K102)","v":0},"2014-11-11",{"$f":"IF($AT$4=FALSE,B103*'Pricing - Advanced'!$K$5,AT102+E103-E102)","v":679},null,null,{"$f":"G103","v":0},0,0,0,0,0,0,null,97,{"$f":"E103-$E$6","v":679},0,0,4.9788165889785834,1.6686056265389437E-2,0,0,null,97,679,0,0,4.9788165889785834,1.6686056265389437E-2,0,0,null,null,null,null,null,4.9788165889785834,null,0,0,null,null,null,null,1.3116291135344507,1.3104120003515549,{"$f":"CK102*(1+CJ$2/PeriodsYr)","v":1.3384975606703384},1.3384975606703384,{"$f":"$AX103/CL103","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2068692202210936,3.1941056763213793,{"$f":"DG102*(1+DF$3/PeriodsYr)","v":4.9788165889785834},4.9788165889785834,null,3.2068692202210936,3.1941056763213793,{"$f":"DL102*(1+DK$3/PeriodsYr)","v":4.9788165889785834},null,null,3.2068692202210936,3.1941056763213793,{"$f":"DQ102*(1+DP$3/PeriodsYr)","v":4.9788165889785834}]
[null,98,null,null,"2014-11-18",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J104>0,IF(OR(ManualMode=FALSE,ISBLANK(S104)),'Pricing - Advanced'!$F$16*J104+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V104)),SUM(K104:L104)*'Pricing - Advanced'!$F$19+SUM(N104,O104)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H104:I104)+IF(J104>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B104,AB103>0),AB103*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J104=0,0,J104-SUM($N$6:N104)-AB103)","v":0},0,59500,48300,null,null,{"$f":"IF(B104<=term,\"x\",TRUE)","v":true},null,null,{"$f":"IF(J103>1,IF(int_method=2,$AG$231*J103,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,{"$f":"IF(SameDay,EDATE(E103,$CR$3),E103+DaysPeriod)","v":"2014-11-18"},{"$f":"IF($AT$4=FALSE,B104*'Pricing - Advanced'!$K$5,AT103+E104-E103)","v":686},null,null,0,0,0,0,0,0,0,null,98,686,0,0,5.0618934027173346,1.6686056265389437E-2,0,0,null,98,686,0,0,5.0618934027173346,1.6686056265389437E-2,0,0,null,null,null,null,null,5.0618934027173346,null,0,0,null,null,null,null,1.3153023461873565,1.3140692476665914,1.3425266638809696,1.3425266638809696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2456268070028256,3.2325761003286755,5.0618934027173346,5.0618934027173346,null,3.2456268070028256,3.2325761003286755,5.0618934027173346,null,null,3.2456268070028256,3.2325761003286755,5.0618934027173346]
[null,99,null,null,"2014-11-25",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J105>0,IF(OR(ManualMode=FALSE,ISBLANK(S105)),'Pricing - Advanced'!$F$16*J105+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V105)),SUM(K105:L105)*'Pricing - Advanced'!$F$19+SUM(N105,O105)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H105:I105)+IF(J105>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B105,AB104>0),AB104*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J105=0,0,J105-SUM($N$6:N105)-AB104)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J104>1,IF(int_method=2,$AG$231*J104,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-11-25",{"$f":"IF($AT$4=FALSE,B105*'Pricing - Advanced'!$K$5,AT104+E105-E104)","v":693},null,null,0,0,0,0,0,0,0,null,99,693,0,0,5.14635644084448,1.6686056265389437E-2,0,0,null,99,693,0,0,5.14635644084448,1.6686056265389437E-2,0,0,null,null,null,null,null,5.14635644084448,null,0,0,null,null,null,null,1.3189858657712121,1.3177367020446888,1.3465678953712172,1.3465678953712172,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2848528103085841,3.2715098695328044,5.14635644084448,5.14635644084448,null,3.2848528103085841,3.2715098695328044,5.14635644084448,null,null,3.2848528103085841,3.2715098695328044,5.14635644084448]
[null,100,null,null,"2014-12-02",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J106>0,IF(OR(ManualMode=FALSE,ISBLANK(S106)),'Pricing - Advanced'!$F$16*J106+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V106)),SUM(K106:L106)*'Pricing - Advanced'!$F$19+SUM(N106,O106)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H106:I106)+IF(J106>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B106,AB105>0),AB105*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J106=0,0,J106-SUM($N$6:N106)-AB105)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J105>1,IF(int_method=2,$AG$231*J105,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-12-02",{"$f":"IF($AT$4=FALSE,B106*'Pricing - Advanced'!$K$5,AT105+E106-E105)","v":700},null,null,0,0,0,0,0,0,0,null,100,700,0,0,5.2322288339781604,1.6686056265389437E-2,0,0,null,100,700,0,0,5.2322288339781604,1.6686056265389437E-2,0,0,null,null,null,null,null,5.2322288339781604,null,0,0,null,null,null,null,1.3226797010946876,1.3214143919728834,1.3506212916492468,1.3506212916492468,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3245528913277824,3.3109125645525661,5.2322288339781604,5.2322288339781604,null,3.3245528913277824,3.3109125645525661,5.2322288339781604,null,null,3.3245528913277824,3.3109125645525661,5.2322288339781604]
[null,101,null,null,"2014-12-09",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J107>0,IF(OR(ManualMode=FALSE,ISBLANK(S107)),'Pricing - Advanced'!$F$16*J107+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V107)),SUM(K107:L107)*'Pricing - Advanced'!$F$19+SUM(N107,O107)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H107:I107)+IF(J107>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B107,AB106>0),AB106*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J107=0,0,J107-SUM($N$6:N107)-AB106)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J106>1,IF(int_method=2,$AG$231*J106,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-12-09",{"$f":"IF($AT$4=FALSE,B107*'Pricing - Advanced'!$K$5,AT106+E107-E106)","v":707},null,null,0,0,0,0,0,0,0,null,101,707,0,0,5.3195340986953132,1.6686056265389437E-2,0,0,null,101,707,0,0,5.3195340986953132,1.6686056265389437E-2,0,0,null,null,null,null,null,5.3195340986953132,null,0,0,null,null,null,null,1.326383881047132,1.3251023460177158,1.3546868893331196,1.3546868893331196,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3647327796698483,3.3507898332208073,5.3195340986953132,5.3195340986953132,null,3.3647327796698483,3.3507898332208073,5.3195340986953132,null,null,3.3647327796698483,3.3507898332208073,5.3195340986953132]
[null,102,null,null,"2014-12-16",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J108>0,IF(OR(ManualMode=FALSE,ISBLANK(S108)),'Pricing - Advanced'!$F$16*J108+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V108)),SUM(K108:L108)*'Pricing - Advanced'!$F$19+SUM(N108,O108)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H108:I108)+IF(J108>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B108,AB107>0),AB107*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J108=0,0,J108-SUM($N$6:N108)-AB107)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J107>1,IF(int_method=2,$AG$231*J107,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-12-16",{"$f":"IF($AT$4=FALSE,B108*'Pricing - Advanced'!$K$5,AT107+E108-E107)","v":714},null,null,0,0,0,0,0,0,0,null,102,714,0,0,5.4082961439718007,1.6686056265389437E-2,0,0,null,102,714,0,0,5.4082961439718007,1.6686056265389437E-2,0,0,null,null,null,null,null,5.4082961439718007,null,0,0,null,null,null,null,1.3300984345988001,1.328800592825454,1.3587647251511232,1.3587647251511232,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4053982741911377,3.3911473913939618,5.4082961439718007,5.4082961439718007,null,3.4053982741911377,3.3911473913939618,5.4082961439718007,null,null,3.4053982741911377,3.3911473913939618,5.4082961439718007]
[null,103,null,null,"2014-12-23",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J109>0,IF(OR(ManualMode=FALSE,ISBLANK(S109)),'Pricing - Advanced'!$F$16*J109+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V109)),SUM(K109:L109)*'Pricing - Advanced'!$F$19+SUM(N109,O109)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H109:I109)+IF(J109>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B109,AB108>0),AB108*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J109=0,0,J109-SUM($N$6:N109)-AB108)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J108>1,IF(int_method=2,$AG$231*J108,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-12-23",{"$f":"IF($AT$4=FALSE,B109*'Pricing - Advanced'!$K$5,AT108+E109-E108)","v":721},null,null,0,0,0,0,0,0,0,null,103,721,0,0,5.4985392777300026,1.6686056265389437E-2,0,0,null,103,721,0,0,5.4985392777300026,1.6686056265389437E-2,0,0,null,null,null,null,null,5.4985392777300026,null,0,0,null,null,null,null,1.3338233908010773,1.332509161122315,1.3628548359421035,1.3628548359421035,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4465552438318343,3.4319910237713382,5.4985392777300026,5.4985392777300026,null,3.4465552438318343,3.4319910237713382,5.4985392777300026,null,null,3.4465552438318343,3.4319910237713382,5.4985392777300026]
[null,104,null,null,"2014-12-30",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J110>0,IF(OR(ManualMode=FALSE,ISBLANK(S110)),'Pricing - Advanced'!$F$16*J110+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V110)),SUM(K110:L110)*'Pricing - Advanced'!$F$19+SUM(N110,O110)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H110:I110)+IF(J110>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B110,AB109>0),AB109*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J110=0,0,J110-SUM($N$6:N110)-AB109)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J109>1,IF(int_method=2,$AG$231*J109,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2014-12-30",{"$f":"IF($AT$4=FALSE,B110*'Pricing - Advanced'!$K$5,AT109+E110-E109)","v":728},null,null,0,0,0,0,0,0,0,null,104,728,0,0,5.5902882134956595,1.6686056265389437E-2,0,0,null,104,728,0,0,5.5902882134956595,1.6686056265389437E-2,0,0,null,null,null,null,null,5.5902882134956595,null,0,0,null,null,null,null,1.337558778786708,1.3362280797146882,1.3669572586557979,1.3669572586557979,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4882096284629722,3.4733265847242789,5.5902882134956595,5.5902882134956595,null,3.4882096284629722,3.4733265847242789,5.5902882134956595,null,null,3.4882096284629722,3.4733265847242789,5.5902882134956595]
[null,105,null,null,"2015-01-06",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J111>0,IF(OR(ManualMode=FALSE,ISBLANK(S111)),'Pricing - Advanced'!$F$16*J111+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V111)),SUM(K111:L111)*'Pricing - Advanced'!$F$19+SUM(N111,O111)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H111:I111)+IF(J111>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B111,AB110>0),AB110*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J111=0,0,J111-SUM($N$6:N111)-AB110)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J110>1,IF(int_method=2,$AG$231*J110,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-01-06",{"$f":"IF($AT$4=FALSE,B111*'Pricing - Advanced'!$K$5,AT110+E111-E110)","v":735},null,null,0,0,0,0,0,0,0,null,105,735,0,0,5.6835680771657913,1.6686056265389437E-2,0,0,null,105,735,0,0,5.6835680771657913,1.6686056265389437E-2,0,0,null,null,null,null,null,5.6835680771657913,null,0,0,null,null,null,null,1.3413046277700238,1.3399573774893589,1.3710720303531683,1.3710720303531683,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5303674397436904,3.5151599991353022,5.6835680771657913,5.6835680771657913,null,3.5303674397436904,3.5151599991353022,5.6835680771657913,null,null,3.5303674397436904,3.5151599991353022,5.6835680771657913]
[null,106,null,null,"2015-01-13",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J112>0,IF(OR(ManualMode=FALSE,ISBLANK(S112)),'Pricing - Advanced'!$F$16*J112+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V112)),SUM(K112:L112)*'Pricing - Advanced'!$F$19+SUM(N112,O112)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H112:I112)+IF(J112>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B112,AB111>0),AB111*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J112=0,0,J112-SUM($N$6:N112)-AB111)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J111>1,IF(int_method=2,$AG$231*J111,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-01-13",{"$f":"IF($AT$4=FALSE,B112*'Pricing - Advanced'!$K$5,AT111+E112-E111)","v":742},null,null,0,0,0,0,0,0,0,null,106,742,0,0,5.7784044138895512,1.6686056265389437E-2,0,0,null,106,742,0,0,5.7784044138895512,1.6686056265389437E-2,0,0,null,null,null,null,null,5.7784044138895512,null,0,0,null,null,null,null,1.3450609670471707,1.3436970834137336,1.3751991882067365,1.3751991882067365,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5730347619888523,3.5574972632473547,5.7784044138895512,5.7784044138895512,null,3.5730347619888523,3.5574972632473547,5.7784044138895512,null,null,3.5730347619888523,3.5574972632473547,5.7784044138895512]
[null,107,null,null,"2015-01-20",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J113>0,IF(OR(ManualMode=FALSE,ISBLANK(S113)),'Pricing - Advanced'!$F$16*J113+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V113)),SUM(K113:L113)*'Pricing - Advanced'!$F$19+SUM(N113,O113)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H113:I113)+IF(J113>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B113,AB112>0),AB112*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J113=0,0,J113-SUM($N$6:N113)-AB112)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J112>1,IF(int_method=2,$AG$231*J112,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-01-20",{"$f":"IF($AT$4=FALSE,B113*'Pricing - Advanced'!$K$5,AT112+E113-E112)","v":749},null,null,0,0,0,0,0,0,0,null,107,749,0,0,5.8748231950638869,1.6686056265389437E-2,0,0,null,107,749,0,0,5.8748231950638869,1.6686056265389437E-2,0,0,null,null,null,null,null,5.8748231950638869,null,0,0,null,null,null,null,1.3488278259963391,1.347447226536064,1.3793387695009198,1.3793387695009198,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6162177530471471,3.6003444455232825,5.8748231950638869,5.8748231950638869,null,3.6162177530471471,3.6003444455232825,5.8748231950638869,null,null,3.6162177530471471,3.6003444455232825,5.8748231950638869]
[null,108,null,null,"2015-01-27",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J114>0,IF(OR(ManualMode=FALSE,ISBLANK(S114)),'Pricing - Advanced'!$F$16*J114+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V114)),SUM(K114:L114)*'Pricing - Advanced'!$F$19+SUM(N114,O114)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H114:I114)+IF(J114>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B114,AB113>0),AB113*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J114=0,0,J114-SUM($N$6:N114)-AB113)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J113>1,IF(int_method=2,$AG$231*J113,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-01-27",{"$f":"IF($AT$4=FALSE,B114*'Pricing - Advanced'!$K$5,AT113+E114-E113)","v":756},null,null,0,0,0,0,0,0,0,null,108,756,0,0,5.9728508254459376,1.6686056265389437E-2,0,0,null,108,756,0,0,5.9728508254459376,1.6686056265389437E-2,0,0,null,null,null,null,null,5.9728508254459376,null,0,0,null,null,null,null,1.3526052340779933,1.3512078359856725,1.3834908116323683,1.3834908116323683,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6599226451898033,3.6437076875156742,5.9728508254459376,5.9728508254459376,null,3.6599226451898033,3.6437076875156742,5.9728508254459376,null,null,3.6599226451898033,3.6437076875156742,5.9728508254459376]
[null,109,null,null,"2015-02-03",{"$f":"IF(AN115=\"x\",E115-E114,0)","v":0},null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J115>0,IF(OR(ManualMode=FALSE,ISBLANK(S115)),'Pricing - Advanced'!$F$16*J115+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V115)),SUM(K115:L115)*'Pricing - Advanced'!$F$19+SUM(N115,O115)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H115:I115)+IF(J115>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B115,AB114>0),AB114*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J115=0,0,J115-SUM($N$6:N115)-AB114)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J114>1,IF(int_method=2,$AG$231*J114,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-02-03",{"$f":"IF($AT$4=FALSE,B115*'Pricing - Advanced'!$K$5,AT114+E115-E114)","v":763},null,null,0,0,0,0,0,0,0,null,109,763,0,0,6.072514150384106,1.6686056265389437E-2,0,0,null,109,763,0,0,6.072514150384106,1.6686056265389437E-2,0,0,null,null,null,null,null,6.072514150384106,null,0,0,null,null,null,null,1.3563932208351019,1.3549789409731796,1.3876553521103017,1.3876553521103017,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7041557460100445,3.687593204747154,6.072514150384106,6.072514150384106,null,3.7041557460100445,3.687593204747154,6.072514150384106,null,null,3.7041557460100445,3.687593204747154,6.072514150384106]
[null,110,null,null,"2015-02-10",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J116>0,IF(OR(ManualMode=FALSE,ISBLANK(S116)),'Pricing - Advanced'!$F$16*J116+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V116)),SUM(K116:L116)*'Pricing - Advanced'!$F$19+SUM(N116,O116)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H116:I116)+IF(J116>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B116,AB115>0),AB115*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J116=0,0,J116-SUM($N$6:N116)-AB115)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J115>1,IF(int_method=2,$AG$231*J115,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-02-10",{"$f":"IF($AT$4=FALSE,B116*'Pricing - Advanced'!$K$5,AT115+E116-E115)","v":770},null,null,0,0,0,0,0,0,0,null,110,770,0,0,6.173840463169789,1.6686056265389437E-2,0,0,null,110,770,0,0,6.173840463169789,1.6686056265389437E-2,0,0,null,null,null,null,null,6.173840463169789,null,0,0,null,null,null,null,1.3601918158933697,1.35876057079073,1.3918324285568489,1.3918324285568489,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7489234393334212,3.7320072876013044,6.173840463169789,6.173840463169789,null,3.7489234393334212,3.7320072876013044,6.173840463169789,null,null,3.7489234393334212,3.7320072876013044,6.173840463169789]
[null,111,null,null,"2015-02-17",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J117>0,IF(OR(ManualMode=FALSE,ISBLANK(S117)),'Pricing - Advanced'!$F$16*J117+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V117)),SUM(K117:L117)*'Pricing - Advanced'!$F$19+SUM(N117,O117)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H117:I117)+IF(J117>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B117,AB116>0),AB116*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J117=0,0,J117-SUM($N$6:N117)-AB116)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J116>1,IF(int_method=2,$AG$231*J116,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-02-17",{"$f":"IF($AT$4=FALSE,B117*'Pricing - Advanced'!$K$5,AT116+E117-E116)","v":777},null,null,0,0,0,0,0,0,0,null,111,777,0,0,6.2768575125117785,1.6686056265389437E-2,0,0,null,111,777,0,0,6.2768575125117785,1.6686056265389437E-2,0,0,null,null,null,null,null,6.2768575125117785,null,0,0,null,null,null,null,1.3640010489614671,1.36255275481222,1.396022078707388,1.396022078707388,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7942321861391353,3.7769563022242938,6.2768575125117785,6.2768575125117785,null,3.7942321861391353,3.7769563022242938,6.2768575125117785,null,null,3.7942321861391353,3.7769563022242938,6.2768575125117785]
[null,112,null,null,"2015-02-24",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J118>0,IF(OR(ManualMode=FALSE,ISBLANK(S118)),'Pricing - Advanced'!$F$16*J118+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V118)),SUM(K118:L118)*'Pricing - Advanced'!$F$19+SUM(N118,O118)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H118:I118)+IF(J118>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B118,AB117>0),AB117*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J118=0,0,J118-SUM($N$6:N118)-AB117)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J117>1,IF(int_method=2,$AG$231*J117,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-02-24",{"$f":"IF($AT$4=FALSE,B118*'Pricing - Advanced'!$K$5,AT117+E118-E117)","v":784},null,null,0,0,0,0,0,0,0,null,112,784,0,0,6.3815935101353825,1.6686056265389437E-2,0,0,null,112,784,0,0,6.3815935101353825,1.6686056265389437E-2,0,0,null,null,null,null,null,6.3815935101353825,null,0,0,null,null,null,null,1.3678209498312657,1.3663555224935262,1.4002243404108872,1.4002243404108872,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8400885254925021,3.8224466914373822,6.3815935101353825,6.3815935101353825,null,3.8400885254925021,3.8224466914373822,6.3815935101353825,null,null,3.8400885254925021,3.8224466914373822,6.3815935101353825]
[null,113,null,null,"2015-03-03",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J119>0,IF(OR(ManualMode=FALSE,ISBLANK(S119)),'Pricing - Advanced'!$F$16*J119+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V119)),SUM(K119:L119)*'Pricing - Advanced'!$F$19+SUM(N119,O119)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H119:I119)+IF(J119>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B119,AB118>0),AB118*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J119=0,0,J119-SUM($N$6:N119)-AB118)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J118>1,IF(int_method=2,$AG$231*J118,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-03-03",{"$f":"IF($AT$4=FALSE,B119*'Pricing - Advanced'!$K$5,AT118+E119-E118)","v":791},null,null,0,0,0,0,0,0,0,null,113,791,0,0,6.4880771385083458,1.6686056265389437E-2,0,0,null,113,791,0,0,6.4880771385083458,1.6686056265389437E-2,0,0,null,null,null,null,null,6.4880771385083458,null,0,0,null,null,null,null,1.3716515483780682,1.370168903372734,1.4044392516302457,1.4044392516302457,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8864990754886901,3.8684849756604143,6.4880771385083458,6.4880771385083458,null,3.8864990754886901,3.8684849756604143,6.4880771385083458,null,null,3.8864990754886901,3.8684849756604143,6.4880771385083458]
[null,114,null,null,"2015-03-10",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J120>0,IF(OR(ManualMode=FALSE,ISBLANK(S120)),'Pricing - Advanced'!$F$16*J120+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V120)),SUM(K120:L120)*'Pricing - Advanced'!$F$19+SUM(N120,O120)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H120:I120)+IF(J120>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B120,AB119>0),AB119*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J120=0,0,J120-SUM($N$6:N120)-AB119)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J119>1,IF(int_method=2,$AG$231*J119,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-03-10",{"$f":"IF($AT$4=FALSE,B120*'Pricing - Advanced'!$K$5,AT119+E120-E119)","v":798},null,null,0,0,0,0,0,0,0,null,114,798,0,0,6.5963375586956827,1.6686056265389437E-2,0,0,null,114,798,0,0,6.5963375586956827,1.6686056265389437E-2,0,0,null,null,null,null,null,6.5963375586956827,null,0,0,null,null,null,null,1.3754928745608446,1.3739929270703664,1.4086668504426381,1.4086668504426381,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9334705342078555,3.9150777538464214,6.5963375586956827,6.5963375586956827,null,3.9334705342078555,3.9150777538464214,6.5963375586956827,null,null,3.9334705342078555,3.9150777538464214,6.5963375586956827]
[null,115,null,null,"2015-03-17",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J121>0,IF(OR(ManualMode=FALSE,ISBLANK(S121)),'Pricing - Advanced'!$F$16*J121+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V121)),SUM(K121:L121)*'Pricing - Advanced'!$F$19+SUM(N121,O121)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H121:I121)+IF(J121>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B121,AB120>0),AB120*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J121=0,0,J121-SUM($N$6:N121)-AB120)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J120>1,IF(int_method=2,$AG$231*J120,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-03-17",{"$f":"IF($AT$4=FALSE,B121*'Pricing - Advanced'!$K$5,AT120+E121-E120)","v":805},null,null,0,0,0,0,0,0,0,null,115,805,0,0,6.7064044183455804,1.6686056265389437E-2,0,0,null,115,805,0,0,6.7064044183455804,1.6686056265389437E-2,0,0,null,null,null,null,null,6.7064044183455804,null,0,0,null,null,null,null,1.379344958422464,1.3778276232896161,1.412907175039857,1.412907175039857,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9810096806818223,3.9622317044275017,6.7064044183455804,6.7064044183455804,null,3.9810096806818223,3.9622317044275017,6.7064044183455804,null,null,3.9810096806818223,3.9622317044275017,6.7064044183455804]
[null,116,null,null,"2015-03-24",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J122>0,IF(OR(ManualMode=FALSE,ISBLANK(S122)),'Pricing - Advanced'!$F$16*J122+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V122)),SUM(K122:L122)*'Pricing - Advanced'!$F$19+SUM(N122,O122)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H122:I122)+IF(J122>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B122,AB121>0),AB121*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J122=0,0,J122-SUM($N$6:N122)-AB121)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J121>1,IF(int_method=2,$AG$231*J121,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-03-24",{"$f":"IF($AT$4=FALSE,B122*'Pricing - Advanced'!$K$5,AT121+E122-E121)","v":812},null,null,0,0,0,0,0,0,0,null,116,812,0,0,6.8183078598085514,1.6686056265389437E-2,0,0,null,116,812,0,0,6.8183078598085514,1.6686056265389437E-2,0,0,null,null,null,null,null,6.8183078598085514,null,0,0,null,null,null,null,1.3832078300899322,1.3816730218165734,1.4171602637286596,1.4171602637286596,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0291233758724543,4.0099535862720703,6.8183078598085514,6.8183078598085514,null,4.0291233758724543,4.0099535862720703,6.8183078598085514,null,null,4.0291233758724543,4.0099535862720703,6.8183078598085514]
[null,117,null,null,"2015-03-31",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J123>0,IF(OR(ManualMode=FALSE,ISBLANK(S123)),'Pricing - Advanced'!$F$16*J123+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V123)),SUM(K123:L123)*'Pricing - Advanced'!$F$19+SUM(N123,O123)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H123:I123)+IF(J123>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B123,AB122>0),AB122*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J123=0,0,J123-SUM($N$6:N123)-AB122)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J122>1,IF(int_method=2,$AG$231*J122,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-03-31",{"$f":"IF($AT$4=FALSE,B123*'Pricing - Advanced'!$K$5,AT122+E123-E122)","v":819},null,null,0,0,0,0,0,0,0,null,117,819,0,0,6.9320785283920641,1.6686056265389437E-2,0,0,null,117,819,0,0,6.9320785283920641,1.6686056265389437E-2,0,0,null,null,null,null,null,6.9320785283920641,null,0,0,null,null,null,null,1.3870815197746253,1.3855291525204601,1.4214261549311122,1.4214261549311122,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0778185636618449,4.0582502396536615,6.9320785283920641,6.9320785283920641,null,4.0778185636618449,4.0582502396536615,6.9320785283920641,null,null,4.0778185636618449,4.0582502396536615,6.9320785283920641]
[null,118,null,null,"2015-04-07",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J124>0,IF(OR(ManualMode=FALSE,ISBLANK(S124)),'Pricing - Advanced'!$F$16*J124+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V124)),SUM(K124:L124)*'Pricing - Advanced'!$F$19+SUM(N124,O124)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H124:I124)+IF(J124>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B124,AB123>0),AB123*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J124=0,0,J124-SUM($N$6:N124)-AB123)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J123>1,IF(int_method=2,$AG$231*J123,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-04-07",{"$f":"IF($AT$4=FALSE,B124*'Pricing - Advanced'!$K$5,AT123+E124-E123)","v":826},null,null,0,0,0,0,0,0,0,null,118,826,0,0,7.0477475807529117,1.6686056265389437E-2,0,0,null,118,826,0,0,7.0477475807529117,1.6686056265389437E-2,0,0,null,null,null,null,null,7.0477475807529117,null,0,0,null,null,null,null,1.3909660577725269,1.3893960453538596,1.4257048871849385,1.4257048871849385,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1271022718544677,4.107128587231375,7.0477475807529117,7.0477475807529117,null,4.1271022718544677,4.107128587231375,7.0477475807529117,null,null,4.1271022718544677,4.107128587231375,7.0477475807529117]
[null,119,null,null,"2015-04-14",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J125>0,IF(OR(ManualMode=FALSE,ISBLANK(S125)),'Pricing - Advanced'!$F$16*J125+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V125)),SUM(K125:L125)*'Pricing - Advanced'!$F$19+SUM(N125,O125)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H125:I125)+IF(J125>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B125,AB124>0),AB124*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J125=0,0,J125-SUM($N$6:N125)-AB124)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J124>1,IF(int_method=2,$AG$231*J124,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-04-14",{"$f":"IF($AT$4=FALSE,B125*'Pricing - Advanced'!$K$5,AT124+E125-E124)","v":833},null,null,0,0,0,0,0,0,0,null,119,833,0,0,7.1653466934296173,1.6686056265389437E-2,0,0,null,119,833,0,0,7.1653466934296173,1.6686056265389437E-2,0,0,null,null,null,null,null,7.1653466934296173,null,0,0,null,null,null,null,1.394861474464465,1.3932737303529514,1.429996499143867,1.429996499143867,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1769816131914528,4.1565956350421569,7.1653466934296173,7.1653466934296173,null,4.1769816131914528,4.1565956350421569,7.1653466934296173,null,null,4.1769816131914528,4.1565956350421569,7.1653466934296173]
[null,120,null,null,"2015-04-21",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J126>0,IF(OR(ManualMode=FALSE,ISBLANK(S126)),'Pricing - Advanced'!$F$16*J126+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V126)),SUM(K126:L126)*'Pricing - Advanced'!$F$19+SUM(N126,O126)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H126:I126)+IF(J126>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B126,AB125>0),AB125*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J126=0,0,J126-SUM($N$6:N126)-AB125)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J125>1,IF(int_method=2,$AG$231*J125,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-04-21",{"$f":"IF($AT$4=FALSE,B126*'Pricing - Advanced'!$K$5,AT125+E126-E125)","v":840},null,null,{"$f":"G126","v":0},0,{"$f":"IF(ManualMode=FALSE,H126+K126,SUM(H126,I126,K126,L126))","v":0},{"$f":"AY126+IF(ISNUMBER(N126),N126,O126)","v":0},0,0,{"$f":"BB126+X126","v":0},null,120,840,0,0,7.2849080715172061,{"$f":"BI126/BI125-1","v":1.6686056265389437E-2},{"$f":"BG126/$BI126","v":0},{"$f":"BH126/$BI126","v":0},null,120,840,0,0,7.2849080715172061,{"$f":"BR126/BR125-1","v":1.6686056265389437E-2},{"$f":"$AW126/BR126","v":0},{"$f":"$AZ126/BR126","v":0},null,null,null,null,null,7.2849080715172061,null,{"$f":"$AW126/CA126","v":0},{"$f":"$BB126/CA126","v":0},null,null,null,null,1.3987678003163491,1.3971622376377422,1.4343010295779801,{"$f":"IF($CR$1=1,CI126,IF($CR$1=2,CK126,CJ126))","v":1.4343010295779801},{"$f":"$AX126/CL126","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2274637863771138,4.206658473505005,7.2849080715172061,7.2849080715172061,null,4.2274637863771138,4.206658473505005,{"$f":"DL125*(1+DK$3/PeriodsYr)","v":7.2849080715172061},null,null,4.2274637863771138,4.206658473505005,{"$f":"DQ125*(1+DP$3/PeriodsYr)","v":7.2849080715172061}]
[null,121,null,null,"2015-04-28",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J127>0,IF(OR(ManualMode=FALSE,ISBLANK(S127)),'Pricing - Advanced'!$F$16*J127+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V127)),SUM(K127:L127)*'Pricing - Advanced'!$F$19+SUM(N127,O127)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H127:I127)+IF(J127>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B127,AB126>0),AB126*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J127=0,0,J127-SUM($N$6:N127)-AB126)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J126>1,IF(int_method=2,$AG$231*J126,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-04-28",{"$f":"IF($AT$4=FALSE,B127*'Pricing - Advanced'!$K$5,AT126+E127-E126)","v":847},null,null,0,0,0,0,0,0,0,null,121,847,0,0,7.4064644574867318,1.6686056265389437E-2,0,0,null,121,847,0,0,7.4064644574867318,1.6686056265389437E-2,0,0,null,null,null,null,null,7.4064644574867318,null,0,0,null,null,null,null,1.402685065879409,1.401061597412302,1.4386185173740655,1.4386185173740655,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2785560771178783,4.2573242784372969,7.4064644574867318,7.4064644574867318,null,4.2785560771178783,4.2573242784372969,7.4064644574867318,null,null,4.2785560771178783,4.2573242784372969,7.4064644574867318]
[null,122,null,null,"2015-05-05",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J128>0,IF(OR(ManualMode=FALSE,ISBLANK(S128)),'Pricing - Advanced'!$F$16*J128+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V128)),SUM(K128:L128)*'Pricing - Advanced'!$F$19+SUM(N128,O128)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H128:I128)+IF(J128>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B128,AB127>0),AB127*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J128=0,0,J128-SUM($N$6:N128)-AB127)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J127>1,IF(int_method=2,$AG$231*J127,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-05-05",{"$f":"IF($AT$4=FALSE,B128*'Pricing - Advanced'!$K$5,AT127+E128-E127)","v":854},null,null,0,0,0,0,0,0,0,null,122,854,0,0,7.530049140151962,1.6686056265389437E-2,0,0,null,122,854,0,0,7.530049140151962,1.6686056265389437E-2,0,0,null,null,null,null,null,7.530049140151962,null,0,0,null,null,null,null,1.4066133017904341,1.4049718399649971,1.4429490015359661,1.4429490015359661,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3302658591737755,4.3086003120833283,7.530049140151962,7.530049140151962,null,4.3302658591737755,4.3086003120833283,7.530049140151962,null,null,4.3302658591737755,4.3086003120833283,7.530049140151962]
[null,123,null,null,"2015-05-12",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J129>0,IF(OR(ManualMode=FALSE,ISBLANK(S129)),'Pricing - Advanced'!$F$16*J129+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V129)),SUM(K129:L129)*'Pricing - Advanced'!$F$19+SUM(N129,O129)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H129:I129)+IF(J129>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B129,AB128>0),AB128*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J129=0,0,J129-SUM($N$6:N129)-AB128)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J128>1,IF(int_method=2,$AG$231*J128,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-05-12",{"$f":"IF($AT$4=FALSE,B129*'Pricing - Advanced'!$K$5,AT128+E129-E128)","v":861},null,null,0,0,0,0,0,0,0,null,123,861,0,0,7.6556959637856847,1.6686056265389437E-2,0,0,null,123,861,0,0,7.6556959637856847,1.6686056265389437E-2,0,0,null,null,null,null,null,7.6556959637856847,null,0,0,null,null,null,null,1.4105525387720115,1.4088929956687264,1.4472925211849328,1.4472925211849328,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3826005954226481,4.3604939241552731,7.6556959637856847,7.6556959637856847,null,4.3826005954226481,4.3604939241552731,7.6556959637856847,null,null,4.3826005954226481,4.3604939241552731,7.6556959637856847]
[null,124,null,null,"2015-05-19",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J130>0,IF(OR(ManualMode=FALSE,ISBLANK(S130)),'Pricing - Advanced'!$F$16*J130+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V130)),SUM(K130:L130)*'Pricing - Advanced'!$F$19+SUM(N130,O130)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H130:I130)+IF(J130>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B130,AB129>0),AB129*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J130=0,0,J130-SUM($N$6:N130)-AB129)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J129>1,IF(int_method=2,$AG$231*J129,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-05-19",{"$f":"IF($AT$4=FALSE,B130*'Pricing - Advanced'!$K$5,AT129+E130-E129)","v":868},null,null,0,0,0,0,0,0,0,null,124,868,0,0,7.7834393373881277,1.6686056265389437E-2,0,0,null,124,868,0,0,7.7834393373881277,1.6686056265389437E-2,0,0,null,null,null,null,null,7.7834393373881277,null,0,0,null,null,null,null,1.4145028076327679,1.4128250949811572,1.4516491155599784,1.4516491155599784,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4355678389371977,4.4130125528866442,7.7834393373881277,7.7834393373881277,null,4.4355678389371977,4.4130125528866442,7.7834393373881277,null,null,4.4355678389371977,4.4130125528866442,7.7834393373881277]
[null,125,null,null,"2015-05-26",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J131>0,IF(OR(ManualMode=FALSE,ISBLANK(S131)),'Pricing - Advanced'!$F$16*J131+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V131)),SUM(K131:L131)*'Pricing - Advanced'!$F$19+SUM(N131,O131)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H131:I131)+IF(J131>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B131,AB130>0),AB130*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J131=0,0,J131-SUM($N$6:N131)-AB130)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J130>1,IF(int_method=2,$AG$231*J130,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-05-26",{"$f":"IF($AT$4=FALSE,B131*'Pricing - Advanced'!$K$5,AT130+E131-E130)","v":875},null,null,0,0,0,0,0,0,0,null,125,875,0,0,7.9133142441100315,1.6686056265389437E-2,0,0,null,125,875,0,0,7.9133142441100315,1.6686056265389437E-2,0,0,null,null,null,null,null,7.9133142441100315,null,0,0,null,null,null,null,1.4184641392676098,1.4167681684449609,1.4560188240182317,1.4560188240182317,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4891752340750672,4.4661637260984817,7.9133142441100315,7.9133142441100315,null,4.4891752340750672,4.4661637260984817,7.9133142441100315,null,null,4.4891752340750672,4.4661637260984817,7.9133142441100315]
[null,126,null,null,"2015-06-02",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J132>0,IF(OR(ManualMode=FALSE,ISBLANK(S132)),'Pricing - Advanced'!$F$16*J132+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V132)),SUM(K132:L132)*'Pricing - Advanced'!$F$19+SUM(N132,O132)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H132:I132)+IF(J132>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B132,AB131>0),AB131*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J132=0,0,J132-SUM($N$6:N132)-AB131)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J131>1,IF(int_method=2,$AG$231*J131,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-06-02",{"$f":"IF($AT$4=FALSE,B132*'Pricing - Advanced'!$K$5,AT131+E132-E131)","v":882},null,null,0,0,0,0,0,0,0,null,126,882,0,0,8.0453562508329597,1.6686056265389437E-2,0,0,null,126,882,0,0,8.0453562508329597,1.6686056265389437E-2,0,0,null,null,null,null,null,8.0453562508329597,null,0,0,null,null,null,null,1.4224365646579655,1.4207222466880511,1.4604016860352931,1.4604016860352931,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5434305175820979,4.5199550622783446,8.0453562508329597,8.0453562508329597,null,4.5434305175820979,4.5199550622783446,8.0453562508329597,null,null,4.5434305175820979,4.5199550622783446,8.0453562508329597]
[null,127,null,null,"2015-06-09",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J133>0,IF(OR(ManualMode=FALSE,ISBLANK(S133)),'Pricing - Advanced'!$F$16*J133+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V133)),SUM(K133:L133)*'Pricing - Advanced'!$F$19+SUM(N133,O133)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H133:I133)+IF(J133>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B133,AB132>0),AB132*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J133=0,0,J133-SUM($N$6:N133)-AB132)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J132>1,IF(int_method=2,$AG$231*J132,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-06-09",{"$f":"IF($AT$4=FALSE,B133*'Pricing - Advanced'!$K$5,AT132+E133-E132)","v":889},null,null,0,0,0,0,0,0,0,null,127,889,0,0,8.179601517909461,1.6686056265389437E-2,0,0,null,127,889,0,0,8.179601517909461,1.6686056265389437E-2,0,0,null,null,null,null,null,8.179601517909461,null,0,0,null,null,null,null,1.4264201148720268,1.4246873604238219,1.464797741205591,1.464797741205591,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5983415197089075,4.5743942716723289,8.179601517909461,8.179601517909461,null,4.5983415197089075,4.5743942716723289,8.179601517909461,null,null,4.5983415197089075,4.5743942716723289,8.179601517909461]
[null,128,null,null,"2015-06-16",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J134>0,IF(OR(ManualMode=FALSE,ISBLANK(S134)),'Pricing - Advanced'!$F$16*J134+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V134)),SUM(K134:L134)*'Pricing - Advanced'!$F$19+SUM(N134,O134)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H134:I134)+IF(J134>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B134,AB133>0),AB133*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA134)),AN134=\"x\"),W134-AA134,W134-X134+Z134)","v":0},null,null,1000,{"$f":"IF(AB134>0,AB134,NA())","v":{"$error":"#N/A"}},{"$f":"IF(J134=0,0,J134-SUM($N$6:N134)-AB133)","v":0},{"$f":"IF(AND(AH134<0,B134<=term),1,0)","v":0},59500,48300,null,null,true,null,null,{"$f":"IF(J133>1,IF(int_method=2,$AG$231*J133,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-06-16",{"$f":"IF($AT$4=FALSE,B134*'Pricing - Advanced'!$K$5,AT133+E134-E133)","v":896},null,null,0,{"$f":"G134+Z134","v":0},0,0,0,0,0,null,{"$f":"B134","v":128},896,{"$f":"AW134","v":0},{"$f":"AY134","v":0},{"$f":"DH134","v":8.3160868090657623},1.6686056265389437E-2,0,0,null,{"$f":"BE134","v":128},{"$f":"BF134","v":896},{"$f":"AW134","v":0},{"$f":"AZ134","v":0},{"$f":"IF($CR$1=1,DJ134,IF($CR$1=2,DL134,DK134))","v":8.3160868090657623},1.6686056265389437E-2,0,0,null,null,null,null,null,{"$f":"IF($CR$1=1,DO134,IF($CR$1=2,DQ134,DP134))","v":8.3160868090657623},null,0,0,null,null,null,null,{"$f":"(1+CJ$2)^($B134/$CR$4)","v":1.4304148210649923},{"$f":"(1+CJ$2)^($AT134/DaysYr)","v":1.4286635404513846},1.4692070292427399,1.4692070292427399,0,{"$f":"BC134/CL134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+DF$3)^($B134/$CR$4)","v":4.65391616534097},{"$f":"(1+DF$3)^($BF134/DaysYr)","v":4.629489157390215},8.3160868090657623,{"$f":"IF($CR$1=1,DE134,IF($CR$1=2,DG134,DF134))","v":8.3160868090657623},null,{"$f":"(1+DK$3)^($B134/$CR$4)","v":4.65391616534097},4.629489157390215,8.3160868090657623,null,null,{"$f":"(1+DP$3)^($B134/$CR$4)","v":4.65391616534097},4.629489157390215,8.3160868090657623]
[null,129,null,null,{"$f":"IF(ManualDates=\"x\",IF(NOT(ISBLANK(D135)),D135,IF(C135=0,AS135,E134+C135)),AS135)","v":"2015-06-23"},0,null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(I135))),\"N/A\",IF(B135=PrepayPeriod,J134,IF(AND(B135>=FirstPmt,B135<=PrepayPeriod),IF(AND(B135<$AG$230,amortized=1),LoanAmt/$AG$228,-PPMT($AG$231,$B135-FirstPmt+1,$AG$228,LoanAmt)),0)))","v":0},null,{"$f":"IF(AN135<>\"x\",0,IF(AND(ManualMode=TRUE,NOT(ISBLANK(I135))),J134-I135,IF(J134+G135-H135>1,(J134+G135-H135),0)))","v":0},{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(L135))),\"N/A\",IF(OR($AH$229>B135,J134<1),0,AR135))","v":0},null,{"$f":"IF(AN135=\"x\",IF(ManualMode=FALSE,-H135-K135,IF(ISBLANK(I135),-H135,-I135)+IF(ISBLANK(L135),-K135,-L135)),0)","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(O135)),IF(FeeOngoPerc<1,FeeOngoPerc*SUM(H135:I135),IF(J134>1,FeeOngoPerc,0))+IF(FeeOngoFix<1,FeeOngoFix*SUM(H135:I135),IF(J134>1,FeeOngoFix,0)),\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(O135)),AN135=\"x\"),M135-O135,M135-N135)","v":0},{"$f":"IF(J134>0.01,IF(ManualMode=FALSE,SUM(K135,N135),SUM(K135,L135,N135,O135))/J134*(365.25/(AT135-AT134)),0)","v":0},{"$f":"IF(J135>0,IF(OR(ManualMode=FALSE,ISBLANK(S135)),'Pricing - Advanced'!$F$16*J135+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(S135)),AN135=\"x\"),P135-S135,P135-R135)","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V135)),SUM(K135:L135)*'Pricing - Advanced'!$F$19+SUM(N135,O135)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(V135)),AN135=\"x\"),T135-V135,T135-U135)","v":0},{"$f":"'Pricing - Advanced'!$F$20*SUM(H135:I135)+IF(J135>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B135,AB134>0),AB134*'Pricing - Advanced'!$I$128,0)","v":0},{"$f":"IF(FullTerm=B135,AB134+X135+Y135,0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA135)),AN135=\"x\"),AB134+AA135,AB134+X135+Y135-Z135)","v":0},0,null,null,{"$f":"IF(int_method=1,AF134,IF(J135>0,J135,NA()))","v":1000},{"$error":"#N/A"},{"$f":"IF(J135=0,0,J135-SUM($N$6:N135)-AB134)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J134>1,IF(int_method=2,$AG$231*J134,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},{"$f":"IF(B135>$AI$235,AQ135,0)+AR134-IF(ManualMode=TRUE,SUM(K134:L134),K134)","v":0},"2015-06-23",{"$f":"IF($AT$4=FALSE,B135*'Pricing - Advanced'!$K$5,AT134+E135-E134)","v":903},null,null,0,0,0,0,{"$f":"AZ135+IF(ISNUMBER(R135),R135,S135)","v":0},{"$f":"BA135+IF(ISNUMBER(U135),U135,V135)","v":0},0,null,129,{"$f":"E135-$E$6","v":903},0,0,8.4548495014696972,1.6686056265389437E-2,0,0,null,129,903,0,0,8.4548495014696972,1.6686056265389437E-2,0,0,null,null,null,null,null,8.4548495014696972,null,0,0,null,null,null,null,1.4344207144793111,1.4326508176558095,{"$f":"CK134*(1+CJ$2/PeriodsYr)","v":1.473629589979899},1.473629589979899,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7101624751423632,4.6852476165239461,{"$f":"DG134*(1+DF$3/PeriodsYr)","v":8.4548495014696972},8.4548495014696972,null,4.7101624751423632,4.6852476165239461,8.4548495014696972,null,null,4.7101624751423632,4.6852476165239461,8.4548495014696972]
[null,130,null,null,"2015-06-30",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J136>0,IF(OR(ManualMode=FALSE,ISBLANK(S136)),'Pricing - Advanced'!$F$16*J136+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V136)),SUM(K136:L136)*'Pricing - Advanced'!$F$19+SUM(N136,O136)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H136:I136)+IF(J136>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B136,AB135>0),AB135*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J136=0,0,J136-SUM($N$6:N136)-AB135)","v":0},0,{"$f":"AJ135+J135*(E136-E135)","v":59500},{"$f":"AK135+AH135*(E136-E135)","v":48300},null,null,{"$f":"IF(B136<=term,\"x\",TRUE)","v":true},null,null,{"$f":"IF(J135>1,IF(int_method=2,$AG$231*J135,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,{"$f":"IF(SameDay,EDATE(E135,$CR$3),E135+DaysPeriod)","v":"2015-06-30"},{"$f":"IF($AT$4=FALSE,B136*'Pricing - Advanced'!$K$5,AT135+E136-E135)","v":910},null,null,0,0,0,0,0,0,0,null,130,910,0,0,8.5959275959666197,1.6686056265389437E-2,0,0,null,130,910,0,0,8.5959275959666197,1.6686056265389437E-2,0,0,null,null,null,null,null,8.5959275959666197,null,0,0,null,null,null,null,1.4384378264449276,1.4366492230083636,1.4780654633701318,1.4780654633701318,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.76708856671332,4.7416776412795558,8.5959275959666197,8.5959275959666197,null,4.76708856671332,4.7416776412795558,8.5959275959666197,null,null,4.76708856671332,4.7416776412795558,8.5959275959666197]
[null,131,null,null,"2015-07-07",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J137>0,IF(OR(ManualMode=FALSE,ISBLANK(S137)),'Pricing - Advanced'!$F$16*J137+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V137)),SUM(K137:L137)*'Pricing - Advanced'!$F$19+SUM(N137,O137)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H137:I137)+IF(J137>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B137,AB136>0),AB136*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J137=0,0,J137-SUM($N$6:N137)-AB136)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J136>1,IF(int_method=2,$AG$231*J136,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-07-07",{"$f":"IF($AT$4=FALSE,B137*'Pricing - Advanced'!$K$5,AT136+E137-E136)","v":917},null,null,0,0,0,0,0,0,0,null,131,917,0,0,8.7393597274861321,1.6686056265389437E-2,0,0,null,131,917,0,0,8.7393597274861321,1.6686056265389437E-2,0,0,null,null,null,null,null,8.7393597274861321,null,0,0,null,null,null,null,1.4424661883795256,1.4406587875667523,1.4825146894867673,1.4825146894867673,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.824702655761782,4.7987873201227513,8.7393597274861321,8.7393597274861321,null,4.824702655761782,4.7987873201227513,8.7393597274861321,null,null,4.824702655761782,4.7987873201227513,8.7393597274861321]
[null,132,null,null,"2015-07-14",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J138>0,IF(OR(ManualMode=FALSE,ISBLANK(S138)),'Pricing - Advanced'!$F$16*J138+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V138)),SUM(K138:L138)*'Pricing - Advanced'!$F$19+SUM(N138,O138)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H138:I138)+IF(J138>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B138,AB137>0),AB137*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J138=0,0,J138-SUM($N$6:N138)-AB137)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J137>1,IF(int_method=2,$AG$231*J137,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-07-14",{"$f":"IF($AT$4=FALSE,B138*'Pricing - Advanced'!$K$5,AT137+E138-E137)","v":924},null,null,0,0,0,0,0,0,0,null,132,924,0,0,8.8851851756224445,1.6686056265389437E-2,0,0,null,132,924,0,0,8.8851851756224445,1.6686056265389437E-2,0,0,null,null,null,null,null,8.8851851756224445,null,0,0,null,null,null,null,1.4465058317887745,1.4446795424753602,1.4869773085237625,1.4869773085237625,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8830130572891157,4.8565848389382751,8.8851851756224445,8.8851851756224445,null,4.8830130572891157,4.8565848389382751,8.8851851756224445,null,null,4.8830130572891157,4.8565848389382751,8.8851851756224445]
[null,133,null,null,"2015-07-21",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J139>0,IF(OR(ManualMode=FALSE,ISBLANK(S139)),'Pricing - Advanced'!$F$16*J139+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V139)),SUM(K139:L139)*'Pricing - Advanced'!$F$19+SUM(N139,O139)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H139:I139)+IF(J139>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B139,AB138>0),AB138*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J139=0,0,J139-SUM($N$6:N139)-AB138)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J138>1,IF(int_method=2,$AG$231*J138,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-07-21",{"$f":"IF($AT$4=FALSE,B139*'Pricing - Advanced'!$K$5,AT138+E139-E138)","v":931},null,null,0,0,0,0,0,0,0,null,133,931,0,0,9.0334438753912849,1.6686056265389437E-2,0,0,null,133,931,0,0,9.0334438753912849,1.6686056265389437E-2,0,0,null,null,null,null,null,9.0334438753912849,null,0,0,null,null,null,null,1.450556788266576,1.4487115189654935,1.4914533607960643,1.4914533607960643,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9420281867901457,4.9150784822032456,9.0334438753912849,9.0334438753912849,null,4.9420281867901457,4.9150784822032456,9.0334438753912849,null,null,4.9420281867901457,4.9150784822032456,9.0334438753912849]
[null,134,null,null,"2015-07-28",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J140>0,IF(OR(ManualMode=FALSE,ISBLANK(S140)),'Pricing - Advanced'!$F$16*J140+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V140)),SUM(K140:L140)*'Pricing - Advanced'!$F$19+SUM(N140,O140)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H140:I140)+IF(J140>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B140,AB139>0),AB139*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J140=0,0,J140-SUM($N$6:N140)-AB139)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J139>1,IF(int_method=2,$AG$231*J139,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-07-28",{"$f":"IF($AT$4=FALSE,B140*'Pricing - Advanced'!$K$5,AT139+E140-E139)","v":938},null,null,0,0,0,0,0,0,0,null,134,938,0,0,9.1841764281663014,1.6686056265389437E-2,0,0,null,134,938,0,0,9.1841764281663014,1.6686056265389437E-2,0,0,null,null,null,null,null,9.1841764281663014,null,0,0,null,null,null,null,1.4546190894953108,1.4527547483556227,1.4959428867399744,1.4959428867399744,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0017565614677011,4.9742766341746183,9.1841764281663014,9.1841764281663014,null,5.0017565614677011,4.9742766341746183,9.1841764281663014,null,null,5.0017565614677011,4.9742766341746183,9.1841764281663014]
[null,135,null,null,"2015-08-04",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J141>0,IF(OR(ManualMode=FALSE,ISBLANK(S141)),'Pricing - Advanced'!$F$16*J141+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V141)),SUM(K141:L141)*'Pricing - Advanced'!$F$19+SUM(N141,O141)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H141:I141)+IF(J141>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B141,AB140>0),AB140*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J141=0,0,J141-SUM($N$6:N141)-AB140)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J140>1,IF(int_method=2,$AG$231*J140,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-08-04",{"$f":"IF($AT$4=FALSE,B141*'Pricing - Advanced'!$K$5,AT140+E141-E140)","v":945},null,null,0,0,0,0,0,0,0,null,135,945,0,0,9.3374241127979474,1.6686056265389437E-2,0,0,null,135,945,0,0,9.3374241127979474,1.6686056265389437E-2,0,0,null,null,null,null,null,9.3374241127979474,null,0,0,null,null,null,null,1.4586927672460861,1.4568092620516242,1.5004459269135151,1.5004459269135151,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0622068014618389,5.0341877800909529,9.3374241127979474,9.3374241127979474,null,5.0622068014618389,5.0341877800909529,9.3374241127979474,null,null,5.0622068014618389,5.0341877800909529,9.3374241127979474]
[null,136,null,null,"2015-08-11",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J142>0,IF(OR(ManualMode=FALSE,ISBLANK(S142)),'Pricing - Advanced'!$F$16*J142+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V142)),SUM(K142:L142)*'Pricing - Advanced'!$F$19+SUM(N142,O142)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H142:I142)+IF(J142>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B142,AB141>0),AB141*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J142=0,0,J142-SUM($N$6:N142)-AB141)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J141>1,IF(int_method=2,$AG$231*J141,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-08-11",{"$f":"IF($AT$4=FALSE,B142*'Pricing - Advanced'!$K$5,AT141+E142-E141)","v":952},null,null,0,0,0,0,0,0,0,null,136,952,0,0,9.4932288969178984,1.6686056265389437E-2,0,0,null,136,952,0,0,9.4932288969178984,1.6686056265389437E-2,0,0,null,null,null,null,null,9.4932288969178984,null,0,0,null,null,null,null,1.462777853378985,1.4608750915470268,1.5049625219967948,1.5049625219967948,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1233876310939266,5.0948205073886577,9.4932288969178984,9.4932288969178984,null,5.1233876310939266,5.0948205073886577,9.4932288969178984,null,null,5.1233876310939266,5.0948205073886577,9.4932288969178984]
[null,137,null,null,"2015-08-18",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J143>0,IF(OR(ManualMode=FALSE,ISBLANK(S143)),'Pricing - Advanced'!$F$16*J143+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V143)),SUM(K143:L143)*'Pricing - Advanced'!$F$19+SUM(N143,O143)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H143:I143)+IF(J143>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B143,AB142>0),AB142*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J143=0,0,J143-SUM($N$6:N143)-AB142)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J142>1,IF(int_method=2,$AG$231*J142,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-08-18",{"$f":"IF($AT$4=FALSE,B143*'Pricing - Advanced'!$K$5,AT142+E143-E142)","v":959},null,null,0,0,0,0,0,0,0,null,137,959,0,0,9.6516334484320918,1.6686056265389437E-2,0,0,null,137,959,0,0,9.6516334484320918,1.6686056265389437E-2,0,0,null,null,null,null,null,9.6516334484320918,null,0,0,null,null,null,null,1.466874379843315,1.4649522684232541,1.5094927127923761,1.5094927127923761,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1853078801257482,5.156183506932881,9.6516334484320918,9.6516334484320918,null,5.1853078801257482,5.156183506932881,9.6516334484320918,null,null,5.1853078801257482,5.156183506932881,9.6516334484320918]
[null,138,null,null,"2015-08-25",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J144>0,IF(OR(ManualMode=FALSE,ISBLANK(S144)),'Pricing - Advanced'!$F$16*J144+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V144)),SUM(K144:L144)*'Pricing - Advanced'!$F$19+SUM(N144,O144)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H144:I144)+IF(J144>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B144,AB143>0),AB143*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J144=0,0,J144-SUM($N$6:N144)-AB143)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J143>1,IF(int_method=2,$AG$231*J143,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-08-25",{"$f":"IF($AT$4=FALSE,B144*'Pricing - Advanced'!$K$5,AT143+E144-E143)","v":966},null,null,0,0,0,0,0,0,0,null,138,966,0,0,9.8126811472055451,1.6686056265389437E-2,0,0,null,138,966,0,0,9.8126811472055451,1.6686056265389437E-2,0,0,null,null,null,null,null,9.8126811472055451,null,0,0,null,null,null,null,1.4709823786778575,1.4690408243498714,1.5140365402256439,1.5140365402256439,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2479764850338437,5.2182855742632217,9.8126811472055451,9.8126811472055451,null,5.2479764850338437,5.2182855742632217,9.8126811472055451,null,null,5.2479764850338437,5.2182855742632217,9.8126811472055451]
[null,139,null,null,"2015-09-01",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J145>0,IF(OR(ManualMode=FALSE,ISBLANK(S145)),'Pricing - Advanced'!$F$16*J145+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V145)),SUM(K145:L145)*'Pricing - Advanced'!$F$19+SUM(N145,O145)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H145:I145)+IF(J145>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B145,AB144>0),AB144*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J145=0,0,J145-SUM($N$6:N145)-AB144)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J144>1,IF(int_method=2,$AG$231*J144,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-09-01",{"$f":"IF($AT$4=FALSE,B145*'Pricing - Advanced'!$K$5,AT144+E145-E144)","v":973},null,null,0,0,0,0,0,0,0,null,139,973,0,0,9.9764160969421436,1.6686056265389437E-2,0,0,null,139,973,0,0,9.9764160969421436,1.6686056265389437E-2,0,0,null,null,null,null,null,9.9764160969421436,null,0,0,null,null,null,null,1.4751018820111197,1.4731407910848304,1.5185940453451758,1.5185940453451758,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3114024902992423,5.281135610854454,9.9764160969421436,9.9764160969421436,null,5.3114024902992423,5.281135610854454,9.9764160969421436,null,null,5.3114024902992423,5.281135610854454,9.9764160969421436]
[null,140,null,null,"2015-09-08",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J146>0,IF(OR(ManualMode=FALSE,ISBLANK(S146)),'Pricing - Advanced'!$F$16*J146+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V146)),SUM(K146:L146)*'Pricing - Advanced'!$F$19+SUM(N146,O146)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H146:I146)+IF(J146>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B146,AB145>0),AB145*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J146=0,0,J146-SUM($N$6:N146)-AB145)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J145>1,IF(int_method=2,$AG$231*J145,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-09-08",{"$f":"IF($AT$4=FALSE,B146*'Pricing - Advanced'!$K$5,AT145+E146-E145)","v":980},null,null,0,0,0,0,0,0,0,null,140,980,0,0,10.142883137262658,1.6686056265389437E-2,0,0,null,140,980,0,0,10.142883137262658,1.6686056265389437E-2,0,0,null,null,null,null,null,10.142883137262658,null,0,0,null,null,null,null,1.4792329220615843,1.4772522004747175,1.5231652693231121,1.5231652693231121,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3755950497127793,5.3447426253924286,10.142883137262658,10.142883137262658,null,5.3755950497127793,5.3447426253924286,10.142883137262658,null,null,5.3755950497127793,5.3447426253924286,10.142883137262658]
[null,141,null,null,"2015-09-15",{"$f":"IF(AN147=\"x\",E147-E146,0)","v":0},null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J147>0,IF(OR(ManualMode=FALSE,ISBLANK(S147)),'Pricing - Advanced'!$F$16*J147+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V147)),SUM(K147:L147)*'Pricing - Advanced'!$F$19+SUM(N147,O147)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H147:I147)+IF(J147>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B147,AB146>0),AB146*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J147=0,0,J147-SUM($N$6:N147)-AB146)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J146>1,IF(int_method=2,$AG$231*J146,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-09-15",{"$f":"IF($AT$4=FALSE,B147*'Pricing - Advanced'!$K$5,AT146+E147-E146)","v":987},null,null,0,0,0,0,0,0,0,null,141,987,0,0,10.312127855984292,1.6686056265389437E-2,0,0,null,141,987,0,0,10.312127855984292,1.6686056265389437E-2,0,0,null,null,null,null,null,10.312127855984292,null,0,0,null,null,null,null,1.4833755311379628,1.4813750844549989,1.5277502534555285,1.5277502534555285,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4405634276961887,5.4091157350653436,10.312127855984292,10.312127855984292,null,5.4405634276961887,5.4091157350653436,10.312127855984292,null,null,5.4405634276961887,5.4091157350653436,10.312127855984292]
[null,142,null,null,"2015-09-22",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J148>0,IF(OR(ManualMode=FALSE,ISBLANK(S148)),'Pricing - Advanced'!$F$16*J148+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V148)),SUM(K148:L148)*'Pricing - Advanced'!$F$19+SUM(N148,O148)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H148:I148)+IF(J148>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B148,AB147>0),AB147*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J148=0,0,J148-SUM($N$6:N148)-AB147)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J147>1,IF(int_method=2,$AG$231*J147,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-09-22",{"$f":"IF($AT$4=FALSE,B148*'Pricing - Advanced'!$K$5,AT147+E148-E147)","v":994},null,null,0,0,0,0,0,0,0,null,142,994,0,0,10.484196601605136,1.6686056265389437E-2,0,0,null,142,994,0,0,10.484196601605136,1.6686056265389437E-2,0,0,null,null,null,null,null,10.484196601605136,null,0,0,null,null,null,null,1.4875297416394475,1.4855094750502711,1.5323490391628087,1.5323490391628087,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5063170006391839,5.4742641668705669,10.484196601605136,10.484196601605136,null,5.5063170006391839,5.4742641668705669,10.484196601605136,null,null,5.5063170006391839,5.4742641668705669,10.484196601605136]
[null,143,null,null,"2015-09-29",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J149>0,IF(OR(ManualMode=FALSE,ISBLANK(S149)),'Pricing - Advanced'!$F$16*J149+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V149)),SUM(K149:L149)*'Pricing - Advanced'!$F$19+SUM(N149,O149)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H149:I149)+IF(J149>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B149,AB148>0),AB148*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J149=0,0,J149-SUM($N$6:N149)-AB148)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J148>1,IF(int_method=2,$AG$231*J148,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-09-29",{"$f":"IF($AT$4=FALSE,B149*'Pricing - Advanced'!$K$5,AT148+E149-E148)","v":1001},null,null,0,0,0,0,0,0,0,null,143,1001,0,0,10.659136495996924,1.6686056265389437E-2,0,0,null,143,1001,0,0,10.659136495996924,1.6686056265389437E-2,0,0,null,null,null,null,null,10.659136495996924,null,0,0,null,null,null,null,1.4916955860559646,1.4896554043745074,1.5369616679900189,1.5369616679900189,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5728652582526594,5.5401972589372015,10.659136495996924,10.659136495996924,null,5.5728652582526594,5.5401972589372015,10.659136495996924,null,null,5.5728652582526594,5.5401972589372015,10.659136495996924]
[null,144,null,null,"2015-10-06",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J150>0,IF(OR(ManualMode=FALSE,ISBLANK(S150)),'Pricing - Advanced'!$F$16*J150+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V150)),SUM(K150:L150)*'Pricing - Advanced'!$F$19+SUM(N150,O150)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H150:I150)+IF(J150>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B150,AB149>0),AB149*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J150=0,0,J150-SUM($N$6:N150)-AB149)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J149>1,IF(int_method=2,$AG$231*J149,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-10-06",{"$f":"IF($AT$4=FALSE,B150*'Pricing - Advanced'!$K$5,AT149+E150-E149)","v":1008},null,null,0,0,0,0,0,0,0,null,144,1008,0,0,10.836995447309594,1.6686056265389437E-2,0,0,null,144,1008,0,0,10.836995447309594,1.6686056265389437E-2,0,0,null,null,null,null,null,10.836995447309594,null,0,0,null,null,null,null,1.4958730969684293,1.4938129046313098,1.5415881816072825,1.5415881816072825,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6402178049382803,5.6069244618645753,10.836995447309594,10.836995447309594,null,5.6402178049382803,5.6069244618645753,10.836995447309594,null,null,5.6402178049382803,5.6069244618645753,10.836995447309594]
[null,145,null,null,"2015-10-13",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J151>0,IF(OR(ManualMode=FALSE,ISBLANK(S151)),'Pricing - Advanced'!$F$16*J151+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V151)),SUM(K151:L151)*'Pricing - Advanced'!$F$19+SUM(N151,O151)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H151:I151)+IF(J151>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B151,AB150>0),AB150*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J151=0,0,J151-SUM($N$6:N151)-AB150)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J150>1,IF(int_method=2,$AG$231*J150,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-10-13",{"$f":"IF($AT$4=FALSE,B151*'Pricing - Advanced'!$K$5,AT150+E151-E150)","v":1015},null,null,0,0,0,0,0,0,0,null,145,1015,0,0,11.017822163091171,1.6686056265389437E-2,0,0,null,145,1015,0,0,11.017822163091171,1.6686056265389437E-2,0,0,null,null,null,null,null,11.017822163091171,null,0,0,null,null,null,null,1.5000623070489996,1.4979820081141566,1.5462286218101575,1.5462286218101575,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7083843611746135,5.6744553400768547,11.017822163091171,11.017822163091171,null,5.7083843611746135,5.6744553400768547,11.017822163091171,null,null,5.7083843611746135,5.6744553400768547,11.017822163091171]
[null,146,null,null,"2015-10-20",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J152>0,IF(OR(ManualMode=FALSE,ISBLANK(S152)),'Pricing - Advanced'!$F$16*J152+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V152)),SUM(K152:L152)*'Pricing - Advanced'!$F$19+SUM(N152,O152)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H152:I152)+IF(J152>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B152,AB151>0),AB151*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J152=0,0,J152-SUM($N$6:N152)-AB151)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J151>1,IF(int_method=2,$AG$231*J151,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-10-20",{"$f":"IF($AT$4=FALSE,B152*'Pricing - Advanced'!$K$5,AT151+E152-E151)","v":1022},null,null,0,0,0,0,0,0,0,null,146,1022,0,0,11.201666163626566,1.6686056265389437E-2,0,0,null,146,1022,0,0,11.201666163626566,1.6686056265389437E-2,0,0,null,null,null,null,null,11.201666163626566,null,0,0,null,null,null,null,1.5042632490613326,1.5021627472066548,1.5508830305200136,1.5508830305200136,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7773747649199994,5.7427995731939738,11.201666163626566,11.201666163626566,null,5.7773747649199994,5.7427995731939738,11.201666163626566,null,null,5.7773747649199994,5.7427995731939738,11.201666163626566]
[null,147,null,null,"2015-10-27",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J153>0,IF(OR(ManualMode=FALSE,ISBLANK(S153)),'Pricing - Advanced'!$F$16*J153+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V153)),SUM(K153:L153)*'Pricing - Advanced'!$F$19+SUM(N153,O153)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H153:I153)+IF(J153>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B153,AB152>0),AB152*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J153=0,0,J153-SUM($N$6:N153)-AB152)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J152>1,IF(int_method=2,$AG$231*J152,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-10-27",{"$f":"IF($AT$4=FALSE,B153*'Pricing - Advanced'!$K$5,AT152+E153-E152)","v":1029},null,null,0,0,0,0,0,0,0,null,147,1029,0,0,11.388577795498948,1.6686056265389437E-2,0,0,null,147,1029,0,0,11.388577795498948,1.6686056265389437E-2,0,0,null,null,null,null,null,11.388577795498948,null,0,0,null,null,null,null,1.50847595586084,1.5063551543827916,1.5555514497844105,1.5555514497844105,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8471989730324019,5.8119669574190729,11.388577795498948,11.388577795498948,null,5.8471989730324019,5.8119669574190729,11.388577795498948,null,null,5.8471989730324019,5.8119669574190729,11.388577795498948]
[null,148,null,null,"2015-11-03",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J154>0,IF(OR(ManualMode=FALSE,ISBLANK(S154)),'Pricing - Advanced'!$F$16*J154+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V154)),SUM(K154:L154)*'Pricing - Advanced'!$F$19+SUM(N154,O154)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H154:I154)+IF(J154>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B154,AB153>0),AB153*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J154=0,0,J154-SUM($N$6:N154)-AB153)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J153>1,IF(int_method=2,$AG$231*J153,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-11-03",{"$f":"IF($AT$4=FALSE,B154*'Pricing - Advanced'!$K$5,AT153+E154-E153)","v":1036},null,null,0,0,0,0,0,0,0,null,148,1036,0,0,11.578608245377408,1.6686056265389437E-2,0,0,null,148,1036,0,0,11.578608245377408,1.6686056265389437E-2,0,0,null,null,null,null,null,11.578608245377408,null,0,0,null,null,null,null,1.5127004603949459,1.5105592622071857,1.5602339217774781,1.5602339217774781,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9178670627063967,5.8819674069426497,11.578608245377408,11.578608245377408,null,5.9178670627063967,5.8819674069426497,11.578608245377408,null,null,5.9178670627063967,5.8819674069426497,11.578608245377408]
[null,149,null,null,"2015-11-10",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J155>0,IF(OR(ManualMode=FALSE,ISBLANK(S155)),'Pricing - Advanced'!$F$16*J155+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V155)),SUM(K155:L155)*'Pricing - Advanced'!$F$19+SUM(N155,O155)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H155:I155)+IF(J155>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B155,AB154>0),AB154*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J155=0,0,J155-SUM($N$6:N155)-AB154)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J154>1,IF(int_method=2,$AG$231*J154,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-11-10",{"$f":"IF($AT$4=FALSE,B155*'Pricing - Advanced'!$K$5,AT154+E155-E154)","v":1043},null,null,0,0,0,0,0,0,0,null,149,1043,0,0,11.771809554034677,1.6686056265389437E-2,0,0,null,149,1043,0,0,11.771809554034677,1.6686056265389437E-2,0,0,null,null,null,null,null,11.771809554034677,null,0,0,null,null,null,null,1.5169367957033437,1.5147751033353414,1.5649304888002979,1.5649304888002979,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9893892329275396,5.9528109553636241,11.771809554034677,11.771809554034677,null,5.9893892329275396,5.9528109553636241,11.771809554034677,null,null,5.9893892329275396,5.9528109553636241,11.771809554034677]
[null,150,null,null,"2015-11-17",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J156>0,IF(OR(ManualMode=FALSE,ISBLANK(S156)),'Pricing - Advanced'!$F$16*J156+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V156)),SUM(K156:L156)*'Pricing - Advanced'!$F$19+SUM(N156,O156)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H156:I156)+IF(J156>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B156,AB155>0),AB155*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J156=0,0,J156-SUM($N$6:N156)-AB155)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J155>1,IF(int_method=2,$AG$231*J155,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-11-17",{"$f":"IF($AT$4=FALSE,B156*'Pricing - Advanced'!$K$5,AT155+E156-E155)","v":1050},null,null,0,0,0,0,0,0,0,null,150,1050,0,0,11.968234630598749,1.6686056265389437E-2,0,0,null,150,1050,0,0,11.968234630598749,1.6686056265389437E-2,0,0,null,null,null,null,null,11.968234630598749,null,0,0,null,null,null,null,1.5211849949182552,1.5190027105139015,1.5696411932812848,1.5696411932812848,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0617758059443059,6.0245077571275081,11.968234630598749,11.968234630598749,null,6.0617758059443059,6.0245077571275081,11.968234630598749,null,null,6.0617758059443059,6.0245077571275081,11.968234630598749]
[null,151,null,null,"2015-11-24",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J157>0,IF(OR(ManualMode=FALSE,ISBLANK(S157)),'Pricing - Advanced'!$F$16*J157+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V157)),SUM(K157:L157)*'Pricing - Advanced'!$F$19+SUM(N157,O157)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H157:I157)+IF(J157>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B157,AB156>0),AB156*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J157=0,0,J157-SUM($N$6:N157)-AB156)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J156>1,IF(int_method=2,$AG$231*J156,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-11-24",{"$f":"IF($AT$4=FALSE,B157*'Pricing - Advanced'!$K$5,AT156+E157-E156)","v":1057},null,null,0,0,0,0,0,0,0,null,151,1057,0,0,12.167937267042301,1.6686056265389437E-2,0,0,null,151,1057,0,0,12.167937267042301,1.6686056265389437E-2,0,0,null,null,null,null,null,12.167937267042301,null,0,0,null,null,null,null,1.5254450912646891,1.5232421165809016,1.5743660777765702,1.5743660777765702,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1350372287578292,6.0970680889819215,12.167937267042301,12.167937267042301,null,6.1350372287578292,6.0970680889819215,12.167937267042301,null,null,6.1350372287578292,6.0970680889819215,12.167937267042301]
[null,152,null,null,"2015-12-01",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J158>0,IF(OR(ManualMode=FALSE,ISBLANK(S158)),'Pricing - Advanced'!$F$16*J158+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V158)),SUM(K158:L158)*'Pricing - Advanced'!$F$19+SUM(N158,O158)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H158:I158)+IF(J158>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B158,AB157>0),AB157*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J158=0,0,J158-SUM($N$6:N158)-AB157)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J157>1,IF(int_method=2,$AG$231*J157,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-12-01",{"$f":"IF($AT$4=FALSE,B158*'Pricing - Advanced'!$K$5,AT157+E158-E157)","v":1064},null,null,0,0,0,0,0,0,0,null,152,1064,0,0,12.370972152913899,1.6686056265389437E-2,0,0,null,152,1064,0,0,12.370972152913899,1.6686056265389437E-2,0,0,null,null,null,null,null,12.370972152913899,null,0,0,null,null,null,null,1.529717118060701,1.5274933544660261,1.5791051849703865,1.5791051849703865,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2091840746296239,6.1705023514495991,12.370972152913899,12.370972152913899,null,6.2091840746296239,6.1705023514495991,12.370972152913899,null,null,6.2091840746296239,6.1705023514495991,12.370972152913899]
[null,153,null,null,"2015-12-08",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J159>0,IF(OR(ManualMode=FALSE,ISBLANK(S159)),'Pricing - Advanced'!$F$16*J159+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V159)),SUM(K159:L159)*'Pricing - Advanced'!$F$19+SUM(N159,O159)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H159:I159)+IF(J159>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B159,AB158>0),AB158*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J159=0,0,J159-SUM($N$6:N159)-AB158)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J158>1,IF(int_method=2,$AG$231*J158,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-12-08",{"$f":"IF($AT$4=FALSE,B159*'Pricing - Advanced'!$K$5,AT158+E159-E158)","v":1071},null,null,0,0,0,0,0,0,0,null,153,1071,0,0,12.577394890314986,1.6686056265389437E-2,0,0,null,153,1071,0,0,12.577394890314986,1.6686056265389437E-2,0,0,null,null,null,null,null,12.577394890314986,null,0,0,null,null,null,null,1.5340011087176546,1.5317564571908626,1.5838585576754529,1.5838585576754529,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2842270446075572,6.2448210703191886,12.577394890314986,12.577394890314986,null,6.2842270446075572,6.2448210703191886,12.577394890314986,null,null,6.2842270446075572,6.2448210703191886,12.577394890314986]
[null,154,null,null,"2015-12-15",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J160>0,IF(OR(ManualMode=FALSE,ISBLANK(S160)),'Pricing - Advanced'!$F$16*J160+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V160)),SUM(K160:L160)*'Pricing - Advanced'!$F$19+SUM(N160,O160)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H160:I160)+IF(J160>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B160,AB159>0),AB159*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J160=0,0,J160-SUM($N$6:N160)-AB159)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J159>1,IF(int_method=2,$AG$231*J159,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-12-15",{"$f":"IF($AT$4=FALSE,B160*'Pricing - Advanced'!$K$5,AT159+E160-E159)","v":1078},null,null,0,0,0,0,0,0,0,null,154,1078,0,0,12.787262009126804,1.6686056265389437E-2,0,0,null,154,1078,0,0,12.787262009126804,1.6686056265389437E-2,0,0,null,null,null,null,null,12.787262009126804,null,0,0,null,null,null,null,1.5382970967404819,1.5360314578691592,1.5886262388333623,1.5886262388333623,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3601769690702357,6.32003489815395,12.787262009126804,12.787262009126804,null,6.3601769690702357,6.32003489815395,12.787262009126804,null,null,6.3601769690702357,6.32003489815395,12.787262009126804]
[null,155,null,null,"2015-12-22",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J161>0,IF(OR(ManualMode=FALSE,ISBLANK(S161)),'Pricing - Advanced'!$F$16*J161+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V161)),SUM(K161:L161)*'Pricing - Advanced'!$F$19+SUM(N161,O161)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H161:I161)+IF(J161>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B161,AB160>0),AB160*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J161=0,0,J161-SUM($N$6:N161)-AB160)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J160>1,IF(int_method=2,$AG$231*J160,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-12-22",{"$f":"IF($AT$4=FALSE,B161*'Pricing - Advanced'!$K$5,AT160+E161-E160)","v":1085},null,null,0,0,0,0,0,0,0,null,155,1085,0,0,13.000630982491371,1.6686056265389437E-2,0,0,null,155,1085,0,0,13.000630982491371,1.6686056265389437E-2,0,0,null,null,null,null,null,13.000630982491371,null,0,0,null,null,null,null,1.5426051157279463,1.5403183897070825,1.5934082715149689,1.5934082715149689,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4370448092900867,6.3961546158186797,13.000630982491371,13.000630982491371,null,6.4370448092900867,6.3961546158186797,13.000630982491371,null,null,6.4370448092900867,6.3961546158186797,13.000630982491371]
[null,156,null,null,"2015-12-29",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J162>0,IF(OR(ManualMode=FALSE,ISBLANK(S162)),'Pricing - Advanced'!$F$16*J162+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V162)),SUM(K162:L162)*'Pricing - Advanced'!$F$19+SUM(N162,O162)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H162:I162)+IF(J162>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B162,AB161>0),AB161*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J162=0,0,J162-SUM($N$6:N162)-AB161)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J161>1,IF(int_method=2,$AG$231*J161,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2015-12-29",{"$f":"IF($AT$4=FALSE,B162*'Pricing - Advanced'!$K$5,AT161+E162-E161)","v":1092},null,null,0,0,0,0,0,0,0,null,156,1092,0,0,13.217560242550787,1.6686056265389437E-2,0,0,null,156,1092,0,0,13.217560242550787,1.6686056265389437E-2,0,0,null,null,null,null,null,13.217560242550787,null,0,0,null,null,null,null,1.5469251993729047,1.5446172860034735,1.5982046989207774,1.5982046989207774,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5148416590153015,6.473191134024975,13.217560242550787,13.217560242550787,null,6.5148416590153015,6.473191134024975,13.217560242550787,null,null,6.5148416590153015,6.473191134024975,13.217560242550787]
[null,157,null,null,"2016-01-05",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J163>0,IF(OR(ManualMode=FALSE,ISBLANK(S163)),'Pricing - Advanced'!$F$16*J163+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V163)),SUM(K163:L163)*'Pricing - Advanced'!$F$19+SUM(N163,O163)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H163:I163)+IF(J163>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B163,AB162>0),AB162*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J163=0,0,J163-SUM($N$6:N163)-AB162)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J162>1,IF(int_method=2,$AG$231*J162,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-01-05",{"$f":"IF($AT$4=FALSE,B163*'Pricing - Advanced'!$K$5,AT162+E163-E162)","v":1099},null,null,0,0,0,0,0,0,0,null,157,1099,0,0,13.438109196449163,1.6686056265389437E-2,0,0,null,157,1099,0,0,13.438109196449163,1.6686056265389437E-2,0,0,null,null,null,null,null,13.438109196449163,null,0,0,null,null,null,null,1.5512573814625719,1.5489281801501082,1.6030155643813335,1.6030155643813335,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.593578746070917,6.5511554948951565,13.438109196449163,13.438109196449163,null,6.593578746070917,6.5511554948951565,13.438109196449163,null,null,6.593578746070917,6.5511554948951565,13.438109196449163]
[null,158,null,null,"2016-01-12",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J164>0,IF(OR(ManualMode=FALSE,ISBLANK(S164)),'Pricing - Advanced'!$F$16*J164+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V164)),SUM(K164:L164)*'Pricing - Advanced'!$F$19+SUM(N164,O164)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H164:I164)+IF(J164>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B164,AB163>0),AB163*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J164=0,0,J164-SUM($N$6:N164)-AB163)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J163>1,IF(int_method=2,$AG$231*J163,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-01-12",{"$f":"IF($AT$4=FALSE,B164*'Pricing - Advanced'!$K$5,AT163+E164-E163)","v":1106},null,null,0,0,0,0,0,0,0,null,158,1106,0,0,13.662338242601562,1.6686056265389437E-2,0,0,null,158,1106,0,0,13.662338242601562,1.6686056265389437E-2,0,0,null,null,null,null,null,13.662338242601562,null,0,0,null,null,null,null,1.5556016958787828,1.5532511056319556,1.6078409113576149,1.6078409113576149,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6732674339792473,6.6300588735449821,13.662338242601562,13.662338242601562,null,6.6732674339792473,6.6300588735449821,13.662338242601562,null,null,6.6732674339792473,6.6300588735449821,13.662338242601562]
[null,159,null,null,"2016-01-19",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J165>0,IF(OR(ManualMode=FALSE,ISBLANK(S165)),'Pricing - Advanced'!$F$16*J165+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V165)),SUM(K165:L165)*'Pricing - Advanced'!$F$19+SUM(N165,O165)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H165:I165)+IF(J165>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B165,AB164>0),AB164*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J165=0,0,J165-SUM($N$6:N165)-AB164)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J164>1,IF(int_method=2,$AG$231*J164,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-01-19",{"$f":"IF($AT$4=FALSE,B165*'Pricing - Advanced'!$K$5,AT164+E165-E164)","v":1113},null,null,0,0,0,0,0,0,0,null,159,1113,0,0,13.890308787234394,1.6686056265389437E-2,0,0,null,159,1113,0,0,13.890308787234394,1.6686056265389437E-2,0,0,null,null,null,null,null,13.890308787234394,null,0,0,null,null,null,null,1.55995817659826,1.557586096027439,1.6126807834414241,1.6126807834414241,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7539192235998788,6.7099125796854633,13.890308787234394,13.890308787234394,null,6.7539192235998788,6.7099125796854633,13.890308787234394,null,null,6.7539192235998788,6.7099125796854633,13.890308787234394]
[null,160,null,null,"2016-01-26",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J166>0,IF(OR(ManualMode=FALSE,ISBLANK(S166)),'Pricing - Advanced'!$F$16*J166+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V166)),SUM(K166:L166)*'Pricing - Advanced'!$F$19+SUM(N166,O166)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H166:I166)+IF(J166>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B166,AB165>0),AB165*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA166)),AN166=\"x\"),W166-AA166,W166-X166+Z166)","v":0},null,null,1000,{"$f":"IF(AB166>0,AB166,NA())","v":{"$error":"#N/A"}},{"$f":"IF(J166=0,0,J166-SUM($N$6:N166)-AB165)","v":0},{"$f":"IF(AND(AH166<0,B166<=term),1,0)","v":0},59500,48300,null,null,true,null,null,{"$f":"IF(J165>1,IF(int_method=2,$AG$231*J165,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-01-26",{"$f":"IF($AT$4=FALSE,B166*'Pricing - Advanced'!$K$5,AT165+E166-E165)","v":1120},null,null,0,{"$f":"G166+Z166","v":0},0,0,0,0,0,null,{"$f":"B166","v":160},1120,{"$f":"AW166","v":0},{"$f":"AY166","v":0},{"$f":"DH166","v":14.122083261201821},1.6686056265389437E-2,0,0,null,{"$f":"BE166","v":160},{"$f":"BF166","v":1120},{"$f":"AW166","v":0},{"$f":"AZ166","v":0},{"$f":"IF($CR$1=1,DJ166,IF($CR$1=2,DL166,DK166))","v":14.122083261201821},1.6686056265389437E-2,0,0,null,null,null,null,null,{"$f":"IF($CR$1=1,DO166,IF($CR$1=2,DQ166,DP166))","v":14.122083261201821},null,0,0,null,null,null,null,{"$f":"(1+CJ$2)^($B166/$CR$4)","v":1.5643268576928782},{"$f":"(1+CJ$2)^($AT166/DaysYr)","v":1.5619331850086955},1.6175352243557823,1.6175352243557823,0,{"$f":"BC166/CL166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+DF$3)^($B166/$CR$4)","v":6.8355457547895222},{"$f":"(1+DF$3)^($BF166/DaysYr)","v":6.7907280592439481},14.122083261201821,{"$f":"IF($CR$1=1,DE166,IF($CR$1=2,DG166,DF166))","v":14.122083261201821},null,{"$f":"(1+DK$3)^($B166/$CR$4)","v":6.8355457547895222},6.7907280592439481,14.122083261201821,null,null,{"$f":"(1+DP$3)^($B166/$CR$4)","v":6.8355457547895222},6.7907280592439481,14.122083261201821]
[null,161,null,null,{"$f":"IF(ManualDates=\"x\",IF(NOT(ISBLANK(D167)),D167,IF(C167=0,AS167,E166+C167)),AS167)","v":"2016-02-02"},0,null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(I167))),\"N/A\",IF(B167=PrepayPeriod,J166,IF(AND(B167>=FirstPmt,B167<=PrepayPeriod),IF(AND(B167<$AG$230,amortized=1),LoanAmt/$AG$228,-PPMT($AG$231,$B167-FirstPmt+1,$AG$228,LoanAmt)),0)))","v":0},null,{"$f":"IF(AN167<>\"x\",0,IF(AND(ManualMode=TRUE,NOT(ISBLANK(I167))),J166-I167,IF(J166+G167-H167>1,(J166+G167-H167),0)))","v":0},{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(L167))),\"N/A\",IF(OR($AH$229>B167,J166<1),0,AR167))","v":0},null,{"$f":"IF(AN167=\"x\",IF(ManualMode=FALSE,-H167-K167,IF(ISBLANK(I167),-H167,-I167)+IF(ISBLANK(L167),-K167,-L167)),0)","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(O167)),IF(FeeOngoPerc<1,FeeOngoPerc*SUM(H167:I167),IF(J166>1,FeeOngoPerc,0))+IF(FeeOngoFix<1,FeeOngoFix*SUM(H167:I167),IF(J166>1,FeeOngoFix,0)),\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(O167)),AN167=\"x\"),M167-O167,M167-N167)","v":0},{"$f":"IF(J166>0.01,IF(ManualMode=FALSE,SUM(K167,N167),SUM(K167,L167,N167,O167))/J166*(365.25/(AT167-AT166)),0)","v":0},{"$f":"IF(J167>0,IF(OR(ManualMode=FALSE,ISBLANK(S167)),'Pricing - Advanced'!$F$16*J167+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(S167)),AN167=\"x\"),P167-S167,P167-R167)","v":0},{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V167)),SUM(K167:L167)*'Pricing - Advanced'!$F$19+SUM(N167,O167)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(V167)),AN167=\"x\"),T167-V167,T167-U167)","v":0},{"$f":"'Pricing - Advanced'!$F$20*SUM(H167:I167)+IF(J167>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B167,AB166>0),AB166*'Pricing - Advanced'!$I$128,0)","v":0},{"$f":"IF(FullTerm=B167,AB166+X167+Y167,0)","v":0},null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(AA167)),AN167=\"x\"),AB166+AA167,AB166+X167+Y167-Z167)","v":0},0,null,null,{"$f":"IF(int_method=1,AF166,IF(J167>0,J167,NA()))","v":1000},{"$error":"#N/A"},{"$f":"IF(J167=0,0,J167-SUM($N$6:N167)-AB166)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J166>1,IF(int_method=2,$AG$231*J166,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},{"$f":"IF(B167>$AI$235,AQ167,0)+AR166-IF(ManualMode=TRUE,SUM(K166:L166),K166)","v":0},"2016-02-02",{"$f":"IF($AT$4=FALSE,B167*'Pricing - Advanced'!$K$5,AT166+E167-E166)","v":1127},null,null,0,0,0,0,0,0,0,null,161,{"$f":"E167-$E$6","v":1127},0,0,14.357725137082749,1.6686056265389437E-2,0,0,null,161,1127,0,0,14.357725137082749,1.6686056265389437E-2,0,0,null,null,null,null,null,14.357725137082749,null,0,0,null,null,null,null,1.5687077733299297,1.5662924063418391,{"$f":"CK166*(1+CJ$2/PeriodsYr)","v":1.6224042779553249},1.6224042779553249,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9181588080818823,6.8725168960047363,{"$f":"DG166*(1+DF$3/PeriodsYr)","v":14.357725137082749},14.357725137082749,null,6.9181588080818823,6.8725168960047363,14.357725137082749,null,null,6.9181588080818823,6.8725168960047363,14.357725137082749]
[null,162,null,null,"2016-02-09",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J168>0,IF(OR(ManualMode=FALSE,ISBLANK(S168)),'Pricing - Advanced'!$F$16*J168+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V168)),SUM(K168:L168)*'Pricing - Advanced'!$F$19+SUM(N168,O168)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H168:I168)+IF(J168>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B168,AB167>0),AB167*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J168=0,0,J168-SUM($N$6:N168)-AB167)","v":0},0,59500,48300,null,null,{"$f":"IF(B168<=term,\"x\",TRUE)","v":true},null,null,{"$f":"IF(J167>1,IF(int_method=2,$AG$231*J167,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,{"$f":"IF(SameDay,EDATE(E167,$CR$3),E167+DaysPeriod)","v":"2016-02-09"},{"$f":"IF($AT$4=FALSE,B168*'Pricing - Advanced'!$K$5,AT167+E168-E167)","v":1134},null,null,0,0,0,0,0,0,0,null,162,1134,0,0,14.597298946563107,1.6686056265389437E-2,0,0,null,162,1134,0,0,14.597298946563107,1.6686056265389437E-2,0,0,null,null,null,null,null,14.597298946563107,null,0,0,null,null,null,null,1.573100957772394,1.570663793887221,1.6272879882266964,1.6272879882266964,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0017703063878693,6.9552908132694586,14.597298946563107,14.597298946563107,null,7.0017703063878693,6.9552908132694586,14.597298946563107,null,null,7.0017703063878693,6.9552908132694586,14.597298946563107]
[null,163,null,null,"2016-02-16",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J169>0,IF(OR(ManualMode=FALSE,ISBLANK(S169)),'Pricing - Advanced'!$F$16*J169+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V169)),SUM(K169:L169)*'Pricing - Advanced'!$F$19+SUM(N169,O169)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H169:I169)+IF(J169>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B169,AB168>0),AB168*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J169=0,0,J169-SUM($N$6:N169)-AB168)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J168>1,IF(int_method=2,$AG$231*J168,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-02-16",{"$f":"IF($AT$4=FALSE,B169*'Pricing - Advanced'!$K$5,AT168+E169-E168)","v":1141},null,null,0,0,0,0,0,0,0,null,163,1141,0,0,14.84087029810817,1.6686056265389437E-2,0,0,null,163,1141,0,0,14.84087029810817,1.6686056265389437E-2,0,0,null,null,null,null,null,14.84087029810817,null,0,0,null,null,null,null,1.577506445379204,1.5750473815996948,1.6321863992889489,1.6321863992889489,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0863923167163314,7.0390616755374502,14.84087029810817,14.84087029810817,null,7.0863923167163314,7.0390616755374502,14.84087029810817,null,null,7.0863923167163314,7.0390616755374502,14.84087029810817]
[null,164,null,null,"2016-02-23",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J170>0,IF(OR(ManualMode=FALSE,ISBLANK(S170)),'Pricing - Advanced'!$F$16*J170+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V170)),SUM(K170:L170)*'Pricing - Advanced'!$F$19+SUM(N170,O170)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H170:I170)+IF(J170>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B170,AB169>0),AB169*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J170=0,0,J170-SUM($N$6:N170)-AB169)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J169>1,IF(int_method=2,$AG$231*J169,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-02-23",{"$f":"IF($AT$4=FALSE,B170*'Pricing - Advanced'!$K$5,AT169+E170-E169)","v":1148},null,null,0,0,0,0,0,0,0,null,164,1148,0,0,15.088505894929749,1.6686056265389437E-2,0,0,null,164,1148,0,0,15.088505894929749,1.6686056265389437E-2,0,0,null,null,null,null,null,15.088505894929749,null,0,0,null,null,null,null,1.5819242706055152,1.5794432035288783,1.6370995553939403,1.6370995553939403,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1720370519156029,7.1238414902063578,15.088505894929749,15.088505894929749,null,7.1720370519156029,7.1238414902063578,15.088505894929749,null,null,7.1720370519156029,7.1238414902063578,15.088505894929749]
[null,165,null,null,"2016-03-01",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J171>0,IF(OR(ManualMode=FALSE,ISBLANK(S171)),'Pricing - Advanced'!$F$16*J171+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V171)),SUM(K171:L171)*'Pricing - Advanced'!$F$19+SUM(N171,O171)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H171:I171)+IF(J171>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B171,AB170>0),AB170*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J171=0,0,J171-SUM($N$6:N171)-AB170)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J170>1,IF(int_method=2,$AG$231*J170,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-03-01",{"$f":"IF($AT$4=FALSE,B171*'Pricing - Advanced'!$K$5,AT170+E171-E170)","v":1155},null,null,0,0,0,0,0,0,0,null,165,1155,0,0,15.340273553253207,1.6686056265389437E-2,0,0,null,165,1155,0,0,15.340273553253207,1.6686056265389437E-2,0,0,null,null,null,null,null,15.340273553253207,null,0,0,null,null,null,null,1.5863544680029749,1.58385129381942,1.6420275009267338,1.6420275009267338,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2587168724360831,7.2096424092932416,15.340273553253207,15.340273553253207,null,7.2587168724360831,7.2096424092932416,15.340273553253207,null,null,7.2587168724360831,7.2096424092932416,15.340273553253207]
[null,166,null,null,"2016-03-08",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J172>0,IF(OR(ManualMode=FALSE,ISBLANK(S172)),'Pricing - Advanced'!$F$16*J172+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V172)),SUM(K172:L172)*'Pricing - Advanced'!$F$19+SUM(N172,O172)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H172:I172)+IF(J172>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B172,AB171>0),AB171*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J172=0,0,J172-SUM($N$6:N172)-AB171)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J171>1,IF(int_method=2,$AG$231*J171,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-03-08",{"$f":"IF($AT$4=FALSE,B172*'Pricing - Advanced'!$K$5,AT171+E172-E171)","v":1162},null,null,0,0,0,0,0,0,0,null,166,1162,0,0,15.596242220889255,1.6686056265389437E-2,0,0,null,166,1162,0,0,15.596242220889255,1.6686056265389437E-2,0,0,null,null,null,null,null,15.596242220889255,null,0,0,null,null,null,null,1.5907970722199929,1.5882716867112618,1.6469702804059994,1.6469702804059994,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3464442881141281,7.2964767311763934,15.596242220889255,15.596242220889255,null,7.3464442881141281,7.2964767311763934,15.596242220889255,null,null,7.3464442881141281,7.2964767311763934,15.596242220889255]
[null,167,null,null,"2016-03-15",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J173>0,IF(OR(ManualMode=FALSE,ISBLANK(S173)),'Pricing - Advanced'!$F$16*J173+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V173)),SUM(K173:L173)*'Pricing - Advanced'!$F$19+SUM(N173,O173)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H173:I173)+IF(J173>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B173,AB172>0),AB172*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J173=0,0,J173-SUM($N$6:N173)-AB172)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J172>1,IF(int_method=2,$AG$231*J172,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-03-15",{"$f":"IF($AT$4=FALSE,B173*'Pricing - Advanced'!$K$5,AT172+E173-E172)","v":1169},null,null,0,0,0,0,0,0,0,null,167,1169,0,0,15.856481996115656,1.6686056265389437E-2,0,0,null,167,1169,0,0,15.856481996115656,1.6686056265389437E-2,0,0,null,null,null,null,null,15.856481996115656,null,0,0,null,null,null,null,1.5952521180020125,1.5927044165399074,1.6519279384844157,1.6519279384844157,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.435231959977501,7.3843569023581441,15.856481996115656,15.856481996115656,null,7.435231959977501,7.3843569023581441,15.856481996115656,null,null,7.435231959977501,7.3843569023581441,15.856481996115656]
[null,168,null,null,"2016-03-22",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J174>0,IF(OR(ManualMode=FALSE,ISBLANK(S174)),'Pricing - Advanced'!$F$16*J174+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V174)),SUM(K174:L174)*'Pricing - Advanced'!$F$19+SUM(N174,O174)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H174:I174)+IF(J174>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B174,AB173>0),AB173*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J174=0,0,J174-SUM($N$6:N174)-AB173)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J173>1,IF(int_method=2,$AG$231*J173,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-03-22",{"$f":"IF($AT$4=FALSE,B174*'Pricing - Advanced'!$K$5,AT173+E174-E173)","v":1176},null,null,0,0,0,0,0,0,0,null,168,1176,0,0,16.121064146873977,1.6686056265389437E-2,0,0,null,168,1176,0,0,16.121064146873977,1.6686056265389437E-2,0,0,null,null,null,null,null,16.121064146873977,null,0,0,null,null,null,null,1.5997196401917817,1.5971495177366872,1.6569005199490734,1.6569005199490734,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5250927020726408,7.4732955192488957,16.121064146873977,16.121064146873977,null,7.5250927020726408,7.4732955192488957,16.121064146873977,null,null,7.5250927020726408,7.4732955192488957,16.121064146873977]
[null,169,null,null,"2016-03-29",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J175>0,IF(OR(ManualMode=FALSE,ISBLANK(S175)),'Pricing - Advanced'!$F$16*J175+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V175)),SUM(K175:L175)*'Pricing - Advanced'!$F$19+SUM(N175,O175)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H175:I175)+IF(J175>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B175,AB174>0),AB174*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J175=0,0,J175-SUM($N$6:N175)-AB174)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J174>1,IF(int_method=2,$AG$231*J174,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-03-29",{"$f":"IF($AT$4=FALSE,B175*'Pricing - Advanced'!$K$5,AT174+E175-E174)","v":1183},null,null,0,0,0,0,0,0,0,null,169,1183,0,0,16.390061130286668,1.6686056265389437E-2,0,0,null,169,1183,0,0,16.390061130286668,1.6686056265389437E-2,0,0,null,null,null,null,null,16.390061130286668,null,0,0,null,null,null,null,1.604199673729626,1.6016070248290273,1.6618880697218796,1.6618880697218796,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6160394833140215,7.5633053299726409,16.390061130286668,16.390061130286668,null,7.6160394833140215,7.5633053299726409,16.390061130286668,null,null,7.6160394833140215,7.5633053299726409,16.390061130286668]
[null,170,null,null,"2016-04-05",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J176>0,IF(OR(ManualMode=FALSE,ISBLANK(S176)),'Pricing - Advanced'!$F$16*J176+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V176)),SUM(K176:L176)*'Pricing - Advanced'!$F$19+SUM(N176,O176)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H176:I176)+IF(J176>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B176,AB175>0),AB175*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J176=0,0,J176-SUM($N$6:N176)-AB175)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J175>1,IF(int_method=2,$AG$231*J175,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-04-05",{"$f":"IF($AT$4=FALSE,B176*'Pricing - Advanced'!$K$5,AT175+E176-E175)","v":1190},null,null,0,0,0,0,0,0,0,null,170,1190,0,0,16.663546612499804,1.6686056265389437E-2,0,0,null,170,1190,0,0,16.663546612499804,1.6686056265389437E-2,0,0,null,null,null,null,null,16.663546612499804,null,0,0,null,null,null,null,1.608692253653722,1.606076972440716,1.6668906328599646,1.6668906328599646,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7080854293558385,7.6543992361942381,16.663546612499804,16.663546612499804,null,7.7080854293558385,7.6543992361942381,16.663546612499804,null,null,7.7080854293558385,7.6543992361942381,16.663546612499804]
[null,171,null,null,"2016-04-12",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J177>0,IF(OR(ManualMode=FALSE,ISBLANK(S177)),'Pricing - Advanced'!$F$16*J177+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V177)),SUM(K177:L177)*'Pricing - Advanced'!$F$19+SUM(N177,O177)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H177:I177)+IF(J177>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B177,AB176>0),AB176*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J177=0,0,J177-SUM($N$6:N177)-AB176)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J176>1,IF(int_method=2,$AG$231*J176,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-04-12",{"$f":"IF($AT$4=FALSE,B177*'Pricing - Advanced'!$K$5,AT176+E177-E176)","v":1197},null,null,0,0,0,0,0,0,0,null,171,1197,0,0,16.941595488856915,1.6686056265389437E-2,0,0,null,171,1197,0,0,16.941595488856915,1.6686056265389437E-2,0,0,null,null,null,null,null,16.941595488856915,null,0,0,null,null,null,null,1.613197415100371,1.6105593952921742,1.6719082545560875,1.6719082545560875,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8012438244863578,7.7465902949686773,16.941595488856915,16.941595488856915,null,7.8012438244863578,7.7465902949686773,16.941595488856915,null,null,7.8012438244863578,7.7465902949686773,16.941595488856915]
[null,172,null,null,"2016-04-19",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J178>0,IF(OR(ManualMode=FALSE,ISBLANK(S178)),'Pricing - Advanced'!$F$16*J178+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V178)),SUM(K178:L178)*'Pricing - Advanced'!$F$19+SUM(N178,O178)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H178:I178)+IF(J178>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B178,AB177>0),AB177*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J178=0,0,J178-SUM($N$6:N178)-AB177)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J177>1,IF(int_method=2,$AG$231*J177,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-04-19",{"$f":"IF($AT$4=FALSE,B178*'Pricing - Advanced'!$K$5,AT177+E178-E177)","v":1204},null,null,0,0,0,0,0,0,0,null,172,1204,0,0,17.22428390440945,1.6686056265389437E-2,0,0,null,172,1204,0,0,17.22428390440945,1.6686056265389437E-2,0,0,null,null,null,null,null,17.22428390440945,null,0,0,null,null,null,null,1.6177151933042737,1.6150543282007244,1.6769409801390456,1.6769409801390456,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8955281135451241,7.8398917206126368,17.22428390440945,17.22428390440945,null,7.8955281135451241,7.8398917206126368,17.22428390440945,null,null,7.8955281135451241,7.8398917206126368,17.22428390440945]
[null,173,null,null,"2016-04-26",{"$f":"IF(AN179=\"x\",E179-E178,0)","v":0},null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J179>0,IF(OR(ManualMode=FALSE,ISBLANK(S179)),'Pricing - Advanced'!$F$16*J179+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V179)),SUM(K179:L179)*'Pricing - Advanced'!$F$19+SUM(N179,O179)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H179:I179)+IF(J179>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B179,AB178>0),AB178*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J179=0,0,J179-SUM($N$6:N179)-AB178)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J178>1,IF(int_method=2,$AG$231*J178,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-04-26",{"$f":"IF($AT$4=FALSE,B179*'Pricing - Advanced'!$K$5,AT178+E179-E178)","v":1211},null,null,0,0,0,0,0,0,0,null,173,1211,0,0,17.511689274769466,1.6686056265389437E-2,0,0,null,173,1211,0,0,17.511689274769466,1.6686056265389437E-2,0,0,null,null,null,null,null,17.511689274769466,null,0,0,null,null,null,null,1.6222456235988063,1.619561806080861,1.6819888550740834,1.6819888550740834,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.990951903863345,7.9343168865985705,17.511689274769466,17.511689274769466,null,7.990951903863345,7.9343168865985705,17.511689274769466,null,null,7.990951903863345,7.9343168865985705,17.511689274769466]
[null,174,null,null,"2016-05-03",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J180>0,IF(OR(ManualMode=FALSE,ISBLANK(S180)),'Pricing - Advanced'!$F$16*J180+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V180)),SUM(K180:L180)*'Pricing - Advanced'!$F$19+SUM(N180,O180)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H180:I180)+IF(J180>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B180,AB179>0),AB179*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J180=0,0,J180-SUM($N$6:N180)-AB179)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J179>1,IF(int_method=2,$AG$231*J179,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-05-03",{"$f":"IF($AT$4=FALSE,B180*'Pricing - Advanced'!$K$5,AT179+E180-E179)","v":1218},null,null,0,0,0,0,0,0,0,null,174,1218,0,0,17.803890307310287,1.6686056265389437E-2,0,0,null,174,1218,0,0,17.803890307310287,1.6686056265389437E-2,0,0,null,null,null,null,null,17.803890307310287,null,0,0,null,null,null,null,1.6267887414162965,1.6240818639445223,1.6870519249633036,1.6870519249633036,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0875289672277404,8.0298793274716083,17.803890307310287,17.803890307310287,null,8.0875289672277404,8.0298793274716083,17.803890307310287,null,null,8.0875289672277404,8.0298793274716083,17.803890307310287]
[null,175,null,null,"2016-05-10",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J181>0,IF(OR(ManualMode=FALSE,ISBLANK(S181)),'Pricing - Advanced'!$F$16*J181+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V181)),SUM(K181:L181)*'Pricing - Advanced'!$F$19+SUM(N181,O181)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H181:I181)+IF(J181>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B181,AB180>0),AB180*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J181=0,0,J181-SUM($N$6:N181)-AB180)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J180>1,IF(int_method=2,$AG$231*J180,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-05-10",{"$f":"IF($AT$4=FALSE,B181*'Pricing - Advanced'!$K$5,AT180+E181-E180)","v":1225},null,null,0,0,0,0,0,0,0,null,175,1225,0,0,18.100967022720887,1.6686056265389437E-2,0,0,null,175,1225,0,0,18.100967022720887,1.6686056265389437E-2,0,0,null,null,null,null,null,18.100967022720887,null,0,0,null,null,null,null,1.6313445822882999,1.6286145369013612,1.6921302355460788,1.6921302355460788,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1852732418681278,8.1265927407895493,18.100967022720887,18.100967022720887,null,8.1852732418681278,8.1265927407895493,18.100967022720887,null,null,8.1852732418681278,8.1265927407895493,18.100967022720887]
[null,176,null,null,"2016-05-17",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J182>0,IF(OR(ManualMode=FALSE,ISBLANK(S182)),'Pricing - Advanced'!$F$16*J182+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V182)),SUM(K182:L182)*'Pricing - Advanced'!$F$19+SUM(N182,O182)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H182:I182)+IF(J182>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B182,AB181>0),AB181*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J182=0,0,J182-SUM($N$6:N182)-AB181)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J181>1,IF(int_method=2,$AG$231*J181,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-05-17",{"$f":"IF($AT$4=FALSE,B182*'Pricing - Advanced'!$K$5,AT181+E182-E181)","v":1232},null,null,0,0,0,0,0,0,0,null,176,1232,0,0,18.403000776919967,1.6686056265389437E-2,0,0,null,176,1232,0,0,18.403000776919967,1.6686056265389437E-2,0,0,null,null,null,null,null,18.403000776919967,null,0,0,null,null,null,null,1.6359131818458801,1.6331598601590191,1.6972238326994649,1.6972238326994649,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2841988344690094,8.2244709890862193,18.403000776919967,18.403000776919967,null,8.2841988344690094,8.2244709890862193,18.403000776919967,null,null,8.2841988344690094,8.2244709890862193,18.403000776919967]
[null,177,null,null,"2016-05-24",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J183>0,IF(OR(ManualMode=FALSE,ISBLANK(S183)),'Pricing - Advanced'!$F$16*J183+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V183)),SUM(K183:L183)*'Pricing - Advanced'!$F$19+SUM(N183,O183)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H183:I183)+IF(J183>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B183,AB182>0),AB182*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J183=0,0,J183-SUM($N$6:N183)-AB182)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J182>1,IF(int_method=2,$AG$231*J182,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-05-24",{"$f":"IF($AT$4=FALSE,B183*'Pricing - Advanced'!$K$5,AT182+E183-E182)","v":1239},null,null,0,0,0,0,0,0,0,null,177,1239,0,0,18.710074283335658,1.6686056265389437E-2,0,0,null,177,1239,0,0,18.710074283335658,1.6686056265389437E-2,0,0,null,null,null,null,null,18.710074283335658,null,0,0,null,null,null,null,1.6404945758198846,1.6377178690233989,1.7023327624386153,1.7023327624386153,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3843200222054755,8.3235281018584697,18.710074283335658,18.710074283335658,null,8.3843200222054755,8.3235281018584697,18.710074283335658,null,null,8.3843200222054755,8.3235281018584697,18.710074283335658]
[null,178,null,null,"2016-05-31",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J184>0,IF(OR(ManualMode=FALSE,ISBLANK(S184)),'Pricing - Advanced'!$F$16*J184+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V184)),SUM(K184:L184)*'Pricing - Advanced'!$F$19+SUM(N184,O184)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H184:I184)+IF(J184>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B184,AB183>0),AB183*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J184=0,0,J184-SUM($N$6:N184)-AB183)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J183>1,IF(int_method=2,$AG$231*J183,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-05-31",{"$f":"IF($AT$4=FALSE,B184*'Pricing - Advanced'!$K$5,AT183+E184-E183)","v":1246},null,null,0,0,0,0,0,0,0,null,178,1246,0,0,19.022271635557011,1.6686056265389437E-2,0,0,null,178,1246,0,0,19.022271635557011,1.6686056265389437E-2,0,0,null,null,null,null,null,19.022271635557011,null,0,0,null,null,null,null,1.6450888000412263,1.6422885988989393,1.707457070917197,1.707457070917197,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4856512548037379,8.4237782775771155,19.022271635557011,19.022271635557011,null,8.4856512548037379,8.4237782775771155,19.022271635557011,null,null,8.4856512548037379,8.4237782775771155,19.022271635557011]
[null,179,null,null,"2016-06-07",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J185>0,IF(OR(ManualMode=FALSE,ISBLANK(S185)),'Pricing - Advanced'!$F$16*J185+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V185)),SUM(K185:L185)*'Pricing - Advanced'!$F$19+SUM(N185,O185)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H185:I185)+IF(J185>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B185,AB184>0),AB184*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J185=0,0,J185-SUM($N$6:N185)-AB184)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J184>1,IF(int_method=2,$AG$231*J184,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-06-07",{"$f":"IF($AT$4=FALSE,B185*'Pricing - Advanced'!$K$5,AT184+E185-E184)","v":1253},null,null,0,0,0,0,0,0,0,null,179,1253,0,0,19.339678330363437,1.6686056265389437E-2,0,0,null,179,1253,0,0,19.339678330363437,1.6686056265389437E-2,0,0,null,null,null,null,null,19.339678330363437,null,0,0,null,null,null,null,1.6496958904411625,1.646872085288889,1.7125968044278073,1.7125968044278073,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5882071566265452,8.5252358857220862,19.339678330363437,19.339678330363437,null,8.5882071566265452,8.5252358857220862,19.339678330363437,null,null,8.5882071566265452,8.5252358857220862,19.339678330363437]
[null,180,null,null,"2016-06-14",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J186>0,IF(OR(ManualMode=FALSE,ISBLANK(S186)),'Pricing - Advanced'!$F$16*J186+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V186)),SUM(K186:L186)*'Pricing - Advanced'!$F$19+SUM(N186,O186)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H186:I186)+IF(J186>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B186,AB185>0),AB185*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J186=0,0,J186-SUM($N$6:N186)-AB185)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J185>1,IF(int_method=2,$AG$231*J185,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-06-14",{"$f":"IF($AT$4=FALSE,B186*'Pricing - Advanced'!$K$5,AT185+E186-E185)","v":1260},null,null,0,0,0,0,0,0,0,null,180,1260,0,0,19.662381291138413,1.6686056265389437E-2,0,0,null,180,1260,0,0,19.662381291138413,1.6686056265389437E-2,0,0,null,null,null,null,null,19.662381291138413,null,0,0,null,null,null,null,1.6543158830515765,1.6514683637955845,1.7177520094023915,1.7177520094023915,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6920025287837834,8.6279154688420974,19.662381291138413,19.662381291138413,null,8.6920025287837834,8.6279154688420974,19.662381291138413,null,null,8.6920025287837834,8.6279154688420974,19.662381291138413]
[null,181,null,null,"2016-06-21",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J187>0,IF(OR(ManualMode=FALSE,ISBLANK(S187)),'Pricing - Advanced'!$F$16*J187+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V187)),SUM(K187:L187)*'Pricing - Advanced'!$F$19+SUM(N187,O187)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H187:I187)+IF(J187>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B187,AB186>0),AB186*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J187=0,0,J187-SUM($N$6:N187)-AB186)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J186>1,IF(int_method=2,$AG$231*J186,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-06-21",{"$f":"IF($AT$4=FALSE,B187*'Pricing - Advanced'!$K$5,AT186+E187-E186)","v":1267},null,null,0,0,0,0,0,0,0,null,181,1267,0,0,19.990468891673888,1.6686056265389437E-2,0,0,null,181,1267,0,0,19.990468891673888,1.6686056265389437E-2,0,0,null,null,null,null,null,19.990468891673888,null,0,0,null,null,null,null,1.6589488140052597,1.6560774701207239,1.7229227324126637,1.7229227324126637,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7970523512686398,8.7318317446391251,19.990468891673888,19.990468891673888,null,8.7970523512686398,8.7318317446391251,19.990468891673888,null,null,8.7970523512686398,8.7318317446391251,19.990468891673888]
[null,182,null,null,"2016-06-28",0,null,0,null,0,0,null,0,0,null,0,0,{"$f":"IF(J188>0,IF(OR(ManualMode=FALSE,ISBLANK(S188)),'Pricing - Advanced'!$F$16*J188+'Pricing - Advanced'!$F$17,\"N/A\"),0)","v":0},null,0,{"$f":"IF(OR(ManualMode=FALSE,ISBLANK(V188)),SUM(K188:L188)*'Pricing - Advanced'!$F$19+SUM(N188,O188)*'Pricing - Advanced'!$F$18,\"N/A\")","v":0},null,0,{"$f":"'Pricing - Advanced'!$F$20*SUM(H188:I188)+IF(J188>1,'Pricing - Advanced'!$F$21,0)","v":0},{"$f":"IF(AND(FullTerm>=B188,AB187>0),AB187*'Pricing - Advanced'!$I$128,0)","v":0},0,null,0,0,null,null,1000,{"$error":"#N/A"},{"$f":"IF(J188=0,0,J188-SUM($N$6:N188)-AB187)","v":0},0,59500,48300,null,null,true,null,null,{"$f":"IF(J187>1,IF(int_method=2,$AG$231*J187,$AG$231*'Pricing - Advanced'!$E$4),0)","v":0},0,"2016-06-28",{"$f":"IF($AT$4=FALSE,B188*'Pricing - Advanced'!$K$5,AT187+E188-E187)","v":1274},null,null,0,0,0,0,0,0,0,null,182,1274,0,0,20.324030980371877,1.6686056265389437E-2,0,0,null,182,1274,0,0,20.324030980371877,1.6686056265389437E-2,0,0,null,null,null,null,null,20.324030980371877,null,0,0,null,null,null,null,1.663594719536194,1.6606994400656472,1.728109020170526,1.728109020170526,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9033717851195213,8.8369996080779796,20.324030980371877,20.324030980371877,null,8.9033717851195213,8.8369996080779796,20.324030980371877,null,null,8.9033717851195213,8.8369996080779796,20.324030980371877]
[null,null,{"$f":"SUM(C8:C188)","v":0},{"$f":"SUM(D8:D188)","v":0},null,{"$f":"SUM(F6:F188)","v":112},{"$f":"SUM(G6:G188)","v":1000},{"$f":"SUM(H6:H188)","v":1000},{"$f":"SUM(I6:I188)","v":0},null,{"$f":"SUM(K6:K188)","v":147.69230769230765},{"$f":"SUM(L6:L188)","v":0},{"$f":"SUM(M6:M188)","v":-147.69230769230796},0,{"$f":"SUM(O6:O188)","v":0},-147.69230769230796,null,0,{"$f":"SUM(S6:S188)","v":0},-147.69230769230796,0,{"$f":"SUM(V6:V188)","v":0},-147.69230769230796,100,0,100,{"$f":"SUM(AA6:AA188)","v":0},null,{"$f":"SUM(AC6:AC188)","v":-147.69230769230791},null,null,null,null,null,{"$f":"SUM(AI6:AI188)","v":1},{"$f":"AJ188","v":59500},{"$f":"AK188","v":48300},null,null,"x"]
[null,null,null,null,"MPR",null,null,null,null,null,null,null,{"$f":"M213","v":7.2306243816687557E-2},null,null,{"$f":"P213","v":7.2306243816687557E-2},null,null,null,{"$f":"T213","v":7.2306243816687557E-2},null,null,{"$f":"W213","v":7.2306243816687557E-2},null,null,null,null,null,{"$f":"AC213","v":8.7389232518218091E-2}]
[null,null,null,null,"APR",null,null,null,null,null,null,null,{"$f":"M214","v":0.86767492580025074},null,null,{"$f":"P214","v":0.86767492580025074},null,null,null,{"$f":"T214","v":0.86767492580025074},null,null,{"$f":"W214","v":0.86767492580025074},null,null,null,null,null,{"$f":"AC214","v":1.0486707902186172}]
[null,null,null,null,"EAIR",null,null,null,null,null,null,null,{"$f":"M215","v":1.3699751567840572},null,null,{"$f":"P215","v":1.3699751567840572},null,null,null,{"$f":"T215","v":1.3699751567840572},null,null,{"$f":"W215","v":1.3699751567840572},null,null,null,null,null,{"$f":"AC215","v":1.8322997093200679}]
[]
[null,"Calculation based on EVEN periods (using IRR)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IrregularSched,Translations!A240,LblOk)","v":" "}]
[null,{"$f":"Translations!A79","v":"\"i\" (period int rate)"},null,null,null,"i",{"$f":"Translations!A210","v":"This uses IRR with even periods"},null,null,null,null,null,{"$f":"IF(IrregularSched,NA(),IRR(M6:M188,SeedIRR))","v":1.6686056265389437E-2},null,null,{"$f":"IF(IrregularSched,NA(),IRR(P6:P188,SeedIRR))","v":1.6686056265389437E-2},null,null,null,{"$f":"IF(IrregularSched,NA(),IRR(T6:T188,SeedIRR))","v":1.6686056265389437E-2},null,null,{"$f":"IF(IrregularSched,NA(),IRR(W6:W188,SeedIRR))","v":1.6686056265389437E-2},null,null,null,null,null,{"$f":"IF(IrregularSched,NA(),IRR(AC6:AC188,SeedIRR))","v":2.0166745965742638E-2},null,null,null,null,null,null,{"$f":"AJ189/N3","v":531.25},{"$f":"AK189/N3","v":431.25},null,null,"x"]
[null,{"$f":"Translations!A80","v":"\"n\" (periods per yr)"},null,null,null,"n",{"$f":"Translations!A211","v":"This is number of periods identified on Pricing-ADV sheet"},null,null,null,null,"x",{"$f":"'Pricing - Advanced'!O121","v":52},null,null,{"$f":"$M$196","v":52},null,null,null,{"$f":"$M$196","v":52},null,null,{"$f":"$M$196","v":52},null,null,null,null,null,{"$f":"$M$196","v":52},null,null,null,null,null,null,"avg loan bal","avg net bal",null,null,"x"]
[null,"APR  i * n =",null,null,null,null,{"$f":"Translations!A212","v":"Simple multiplication to annualize without compounding"},null,null,null,null,"=",{"$f":"M195*M196","v":0.86767492580025074},null,null,{"$f":"P195*P196","v":0.86767492580025074},null,null,null,{"$f":"T195*T196","v":0.86767492580025074},null,null,{"$f":"W195*W196","v":0.86767492580025074},null,null,null,null,null,{"$f":"AC195*AC196","v":1.0486707902186172},null,null,null,null,null,null,null,null,null,null,"x"]
[null,"EIR   (1 + i)n -1=",null,null,null,null,{"$f":"Translations!A213","v":"Annualize by compounding the period int rate by # of periods"},null,null,null,null,null,{"$f":"(1+M195)^M196-1","v":1.3643790333818466},null,null,{"$f":"(1+P195)^P196-1","v":1.3643790333818466},null,null,null,{"$f":"(1+T195)^T196-1","v":1.3643790333818466},null,null,{"$f":"(1+W195)^W196-1","v":1.3643790333818466},null,null,null,null,null,{"$f":"(1+AC195)^AC196-1","v":1.8242326499459045},null,null,null,null,null,null,null,null,null,null,"x"]
[null,{"$f":"Translations!A224","v":"\"m\" (periods/month)"},null,null,null,"m",{"$f":"G196","v":"This is number of periods identified on Pricing-ADV sheet"},null,null,null,null,"x",{"$f":"'Pricing - Advanced'!$H121","v":4.333333333333333},null,null,{"$f":"M199","v":4.333333333333333},null,null,null,{"$f":"M199","v":4.333333333333333},null,null,{"$f":"M199","v":4.333333333333333},null,null,null,null,null,{"$f":"M199","v":4.333333333333333}]
[null,"MPR  i * m =",null,null,null,null,null,null,null,null,null,"=",{"$f":"M195*M199","v":7.2306243816687557E-2},null,null,{"$f":"P195*P199","v":7.2306243816687557E-2},null,null,null,{"$f":"T195*T199","v":7.2306243816687557E-2},null,null,{"$f":"W195*W199","v":7.2306243816687557E-2},null,null,null,null,null,{"$f":"AC195*AC199","v":8.7389232518218091E-2}]
[null,"Calculation based on EXACT DAYS (using XIRR)"]
[null,{"$f":"Translations!A171","v":"EIR (exact)"},null,null,null,null,{"$f":"Translations!A219","v":"Uses the XIRR function available in Excel 2007 and after"},null,null,null,null,null,{"$f":"IF(UseXIRR=TRUE,XIRR(M6:M188,$E$6:$E$188,SeedIRR),\"N/A\")","v":1.3699751567840572},null,null,{"$f":"IF(UseXIRR=TRUE,XIRR(P6:P188,$E$6:$E$188,SeedIRR),\"N/A\")","v":1.3699751567840572},null,null,null,{"$f":"IF(UseXIRR=TRUE,XIRR(T6:T188,$E$6:$E$188,SeedIRR),\"N/A\")","v":1.3699751567840572},null,null,{"$f":"IF(UseXIRR=TRUE,XIRR(W6:W188,$E$6:$E$188,SeedIRR),\"N/A\")","v":1.3699751567840572},null,null,null,null,null,{"$f":"IF(UseXIRR=TRUE,XIRR(AC6:AC188,$E$6:$E$188,SeedIRR),\"N/A\")","v":1.8322997093200679},{"$f":"(AC202-AC198)/AC198","v":4.4221658758287381E-3},null,null,null,null,null,null,null,null,null,"x"]
[null,{"$f":"Translations!A214","v":"convert to daily rate"},null,null,null,null,null,null,null,null,{"$f":"IF($L$260=\"x\",\"\",L203)","v":"to the"},"to the",{"$f":"\"1/\"&$M$220&\"th power\"","v":"1/365th power"},{"$f":"IF($L$260=\"x\",\"\",O203)","v":"to the"},"to the","1/365th power",null,{"$f":"IF($L$260=\"x\",\"\",S203)","v":"to the"},"to the","1/365th power",{"$f":"IF($L$260=\"x\",\"\",V203)","v":"to the"},"to the","1/365th power",null,null,null,{"$f":"IF($L$260=\"x\",\"\",AB203)","v":"to the"},{"$f":"K203","v":"to the"},"1/365th power"]
[null,{"$f":"Translations!A215","v":"'I' for a single day"},null,null,null,null,null,null,null,null,{"$f":"IF($L$260=\"x\",\"\",L204)","v":"="},"=",{"$f":"IF(UseXIRR=TRUE,((1+M202)^(1/$M$220)-1),\"N/A\")","v":2.3668499273639121E-3},{"$f":"IF($L$260=\"x\",\"\",O204)","v":"="},"=",{"$f":"IF(UseXIRR=TRUE,((1+P202)^(1/$M$220)-1),\"N/A\")","v":2.3668499273639121E-3},null,{"$f":"IF($L$260=\"x\",\"\",S204)","v":"="},"=",{"$f":"IF(UseXIRR=TRUE,((1+T202)^(1/$M$220)-1),\"N/A\")","v":2.3668499273639121E-3},{"$f":"IF($L$260=\"x\",\"\",V204)","v":"="},"=",{"$f":"IF(UseXIRR=TRUE,((1+W202)^(1/$M$220)-1),\"N/A\")","v":2.3668499273639121E-3},null,null,null,{"$f":"IF($L$260=\"x\",\"\",AB204)","v":"="},"=",{"$f":"IF(UseXIRR=TRUE,((1+AC202)^(1/$M$220)-1),\"N/A\")","v":2.8563703035986432E-3}]
[null,{"$f":"Translations!A216","v":"annualize w/o compounding"},null,null,null,null,null,null,null,null,{"$f":"IF($L$260=\"x\",\"\",L205)","v":"x"},"x",{"$f":"$M$220","v":365},{"$f":"IF($L$260=\"x\",\"\",O205)","v":"x"},"x",{"$f":"$M$220","v":365},null,{"$f":"IF($L$260=\"x\",\"\",S205)","v":"x"},"x",{"$f":"$M$220","v":365},{"$f":"IF($L$260=\"x\",\"\",V205)","v":"x"},"x",{"$f":"$M$220","v":365},null,null,null,{"$f":"IF($L$260=\"x\",\"\",AB205)","v":"x"},"x",{"$f":"$M$220","v":365}]
[null,{"$f":"Translations!A217","v":"APR (365-day year)"},null,null,null,null,{"$f":"Translations!A226","v":"This figure is precise, but not US-APR"},null,null,null,{"$f":"IF($L$260=\"x\",\"\",L206)","v":"="},"=",{"$f":"IF(UseXIRR=TRUE,M204*M205,\"N/A\")","v":0.86390022348782791},{"$f":"IF($L$260=\"x\",\"\",O206)","v":"="},"=",{"$f":"IF(UseXIRR=TRUE,P204*P205,\"N/A\")","v":0.86390022348782791},null,{"$f":"IF($L$260=\"x\",\"\",S206)","v":"="},"=",{"$f":"IF(UseXIRR=TRUE,T204*T205,\"N/A\")","v":0.86390022348782791},{"$f":"IF($L$260=\"x\",\"\",V206)","v":"="},"=",{"$f":"IF(UseXIRR=TRUE,W204*W205,\"N/A\")","v":0.86390022348782791},null,null,null,{"$f":"IF($L$260=\"x\",\"\",AB206)","v":"="},"=",{"$f":"IF(UseXIRR=TRUE,AC204*AC205,\"N/A\")","v":1.0425751608135048}]
[]
[null,{"$f":"B204","v":"'I' for a single day"},null,null,null,null,null,null,null,null,null,null,{"$f":"M204","v":2.3668499273639121E-3},null,null,{"$f":"P204","v":2.3668499273639121E-3},null,null,null,{"$f":"T204","v":2.3668499273639121E-3},null,null,{"$f":"W204","v":2.3668499273639121E-3},null,null,null,null,null,{"$f":"AC204","v":2.8563703035986432E-3}]
[null,{"$f":"Translations!A256","v":"Covert nominally with 30-day month"},null,null,null,null,null,null,null,null,{"$f":"K205","v":"x"},null,{"$f":"M221","v":30.416666666666668},{"$f":"N205","v":"x"},null,{"$f":"M209","v":30.416666666666668},null,{"$f":"R205","v":"x"},null,{"$f":"P209","v":30.416666666666668},{"$f":"U205","v":"x"},null,{"$f":"T209","v":30.416666666666668},null,null,null,null,{"$f":"AB205","v":"x"},{"$f":"W209","v":30.416666666666668}]
[null,{"$f":"Translations!A227","v":"MPR (30-day month)"},null,null,null,null,null,null,null,null,{"$f":"K206","v":"="},null,{"$f":"M204*M209","v":7.1991685290652335E-2},{"$f":"N206","v":"="},null,{"$f":"P204*P209","v":7.1991685290652335E-2},null,{"$f":"R206","v":"="},null,{"$f":"T204*T209","v":7.1991685290652335E-2},{"$f":"U206","v":"="},null,{"$f":"W204*W209","v":7.1991685290652335E-2},null,null,null,null,{"$f":"AB206","v":"="},{"$f":"AC204*AC209","v":8.6881263401125397E-2},{"$f":"(AC210-AC196)/AC196","v":-0.99832920647305534},null,null,null,null,null,null,null,null,null,"x"]
[null,{"$f":"Translations!A170","v":"APR (exact)"},null,null,null,null,{"$f":"Translations!A220","v":"This converts from XIRR with assumed periods (n)"},null,null,null,null,null,{"$f":"IF(UseXIRR=TRUE,M196*((1+M202)^(1/M196)-1),\"N/A\")","v":0.87007847753503409},null,null,{"$f":"IF(UseXIRR=TRUE,P196*((1+P202)^(1/P196)-1),\"N/A\")","v":0.87007847753503409},null,null,null,{"$f":"IF(UseXIRR=TRUE,T196*((1+T202)^(1/T196)-1),\"N/A\")","v":0.87007847753503409},null,null,{"$f":"IF(UseXIRR=TRUE,W196*((1+W202)^(1/W196)-1),\"N/A\")","v":0.87007847753503409},null,null,null,null,null,{"$f":"IF(UseXIRR=TRUE,AC196*((1+AC202)^(1/AC196)-1),\"N/A\")","v":1.051580692074042},{"$f":"(AC211-AC197)/AC197","v":2.7748478193220247E-3},null,null,null,null,null,null,null,null,null,"x"]
[]
[null,{"$f":"Translations!A229","v":"Figure used for MPR"},null,null,null,null,{"$f":"Translations!A230","v":"If MANUAL mode, uses conversion from XIRR"},null,null,null,null,null,{"$f":"IF(OR(ManualMode=TRUE,APR_365=TRUE),M210,M200)","v":7.2306243816687557E-2},null,null,{"$f":"IF(OR(ManualMode=TRUE,APR_365=TRUE),P210,P200)","v":7.2306243816687557E-2},null,null,null,{"$f":"IF(OR(ManualMode=TRUE,APR_365=TRUE),T210,T200)","v":7.2306243816687557E-2},null,null,{"$f":"IF(OR(ManualMode=TRUE,APR_365=TRUE),W210,W200)","v":7.2306243816687557E-2},null,null,null,null,null,{"$f":"IF(OR(ManualMode=TRUE,APR_365=TRUE),AC210,AC200)","v":8.7389232518218091E-2},null,null,null,null,null,null,null,null,null,null,"x"]
[null,{"$f":"Translations!A225","v":"Figure used for APR"},null,null,null,null,{"$f":"Translations!A230","v":"If MANUAL mode, uses conversion from XIRR"},null,null,null,null,null,{"$f":"IF(OR(ManualMode=TRUE,APR_365=TRUE),M206,M197)","v":0.86767492580025074},null,null,{"$f":"IF(OR(ManualMode=TRUE,APR_365=TRUE),P206,P197)","v":0.86767492580025074},null,null,null,{"$f":"IF(OR(ManualMode=TRUE,APR_365=TRUE),T206,T197)","v":0.86767492580025074},null,null,{"$f":"IF(OR(ManualMode=TRUE,APR_365=TRUE),W206,W197)","v":0.86767492580025074},null,null,null,null,null,{"$f":"IF(OR(ManualMode=TRUE,APR_365=TRUE),AC206,AC197)","v":1.0486707902186172},null,null,null,null,null,null,null,null,null,null,"x"]
[null,{"$f":"Translations!A218","v":"Figure used for EIR"},null,null,null,null,{"$f":"Translations!A221","v":"If Excel 2007 or 2010, the XIRR figure is used for EIR"},null,null,null,null,null,{"$f":"IF(UseXIRR=TRUE,M202,M198)","v":1.3699751567840572},null,null,{"$f":"IF(UseXIRR=TRUE,P202,P198)","v":1.3699751567840572},null,null,null,{"$f":"IF(UseXIRR=TRUE,T202,T198)","v":1.3699751567840572},null,null,{"$f":"IF(UseXIRR=TRUE,W202,W198)","v":1.3699751567840572},null,null,null,null,null,{"$f":"IF(UseXIRR=TRUE,AC202,AC198)","v":1.8322997093200679},null,null,null,null,null,null,null,null,null,null,"x"]
[null,"hide this row always",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRUE","v":true}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"days/year",null,365]
[null,null,null,null,null,null,null,null,null,null,"days/month",null,{"$f":"M220/12","v":30.416666666666668}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"principal","interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"num pmts",{"$f":"IF('Pricing - Advanced'!E107=3,1,'Pricing - Advanced'!E5-AG235)","v":16}]
[null,"In Manual Mode with irregular periods?",null,null,null,null,{"$f":"IF(AND(ManualMode=TRUE,(C189+D189)>0),TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"first pmt",{"$f":"IF('Pricing - Advanced'!E107=3,'Pricing - Advanced'!E5,1+AG235)","v":1},{"$f":"IF('Pricing - Advanced'!E104=2,'Pricing - Advanced'!E5,IF(1+AH235<='Pricing - Advanced'!E5,1+AH235,'Pricing - Advanced'!E5))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepay",{"$f":"AG232-'Pricing - Advanced'!H7","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"periodic rate",{"$f":"'Pricing - Advanced'!E11/'Pricing - Advanced'!J121","v":9.2307692307692299E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Term",{"$f":"term","v":16}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital","Int Pmt","Int Calc"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grace periods",{"$f":"'Pricing - Advanced'!E7","v":0},{"$f":"'Pricing - Advanced'!F7","v":0},{"$f":"IF('Pricing - Advanced'!G7<'Pricing - Advanced'!E5,'Pricing - Advanced'!G7,'Pricing - Advanced'!E5)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Loan Amt",null,{"$f":"IF(cost_1=0,0.0001,cost_1)","v":1000}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"-MAX(J6:J189,ABS(MIN(J6:J189)))","v":-1000},null,null,{"$f":"-MAX(H6:H189,ABS(MIN(H6:H189)))","v":-1000},{"$f":"-MAX(K6:K189,ABS(MIN(K6:K189)))","v":-147.69230769230765},null,null,{"$f":"-MAX(N6:N189,ABS(MIN(N6:N189)))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-MAX(X6:X189,ABS(MIN(X6:X189)))","v":-100},{"$f":"-MAX(Y6:Y189,ABS(MIN(Y6:Y189)))","v":0},{"$f":"-MAX(Z6:Z189,ABS(MIN(Z6:Z189)))","v":-100},null,{"$f":"-MAX(AB6:AB189,ABS(MIN(AB6:AB189)))","v":-100},{"$f":"-MAX(AC6:AC189,ABS(MIN(AC6:AC189)))","v":-900}]
[]
[null,"Hidecols",{"$f":"IF(ManualMode=TRUE,\"x\",TRUE)","v":true},{"$f":"C260","v":true},"x",null,"x","x",{"$f":"IF(ManualMode=TRUE,\"x\",TRUE)","v":true},"x","x",{"$f":"IF(ManualMode=TRUE,\"x\",TRUE)","v":true},"x","x",{"$f":"$L$260","v":true},"x","x","x",{"$f":"$L$260","v":true},"x","x",{"$f":"$L$260","v":true},"x","x","x","x",{"$f":"$L$260","v":true},"x","x",{"$f":"TRUE","v":true}]

{"sheet":"Exact Pricing","index":5,"n_rows":351,"n_cols":95,"rows_kept":351,"cut":false,"hidden":false,"merged":[[0,30,0,34],[0,45,0,50],[1,5,2,9],[2,41,2,42],[0,2,0,13],[14,2,14,4],[2,82,2,94],[3,6,3,8],[3,46,3,49],[5,2,5,5],[5,6,5,8],[5,9,5,10],[2,59,2,76],[7,2,7,5],[8,2,8,4],[10,2,10,4],[11,2,11,4],[13,2,13,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[27,2,28,4],[30,9,30,10],[30,12,30,13],[30,15,30,16],[31,2,36,2],[31,3,31,7],[31,9,31,10],[32,3,32,7],[32,9,32,10],[33,3,33,7],[33,9,33,10],[30,2,30,6],[34,3,34,7],[35,3,35,7],[36,3,36,7],[38,2,43,2],[38,3,38,7],[39,3,39,7],[40,3,40,7],[41,3,41,7],[42,3,42,7],[43,3,43,7],[46,2,46,4],[46,5,46,7],[46,9,46,10],[46,12,46,13],[46,15,46,16],[44,32,44,33],[45,2,45,7],[45,9,45,10],[45,12,45,13],[45,15,45,16],[47,2,47,7],[47,9,47,10],[47,12,47,13],[47,15,47,16],[48,2,48,7],[48,12,48,13],[48,15,48,16],[55,2,55,3],[55,8,55,11],[55,12,55,17],[56,2,56,3],[56,8,56,11],[56,12,56,17],[57,2,57,3],[57,8,57,11],[57,12,57,17],[58,2,58,3],[58,8,58,11],[58,12,58,17],[59,2,59,3],[59,8,59,11],[59,12,59,17],[60,2,60,3],[60,8,60,11],[60,12,60,17],[61,2,61,3],[61,8,61,11],[63,2,63,3],[64,2,64,7],[64,9,64,19],[288,3,288,24],[64,29,64,33],[66,2,66,7],[66,9,66,10],[66,12,66,13],[66,15,66,16],[64,21,64,24],[66,82,66,94],[68,12,68,13],[68,15,68,16],[69,12,69,13],[69,15,69,16],[66,59,66,76]]}
[null,null,{"$f":"IF(InDCT,IF(ShotGunActive=FALSE,\"Repayment Schedule Creator\",\"Calculating \"&AF31&\" of \"&TotNumPrices&\" prices\"),\"Advanced Pricing Calculator Sheet -- Can be used to enter exact amounts and dates\")","v":"Advanced Pricing Calculator Sheet -- Can be used to enter exact amounts and dates"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"APRFileName",{"$f":"MFIName&\"-Prod-\"&APRProdNum&\"-Samp-\"&SampNumAPR&\"-Var-\"&VariationNumAPR&\"-\"&TEXT(TODAY(),\"yyyy-mm-dd\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"FolderAPR","v":{"$error":"#NAME?"}},"<-PDF folder okay?",null,null,null,null,null,"This section determines HideRows"]
[null,null,1,{"$f":"\"Product No (of \"&AP61&\")\"","v":{"$error":"#NAME?"}},null,{"$f":"IF(ShotGunActive,\"Running autocalc of loan prices. Do NOT touch the keyboard until done\",IF(APRMessage=DevOk,AE8,APRMessage))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"\"Product: \"&INDEX('[1]Setup Page'!E42:E52,C2)","v":"Product: Safe Loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRUE","v":true}]
[null,null,8,{"$f":"\"Sample No (of \"&NumSampsAPR&\")\"","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AE32,\"NOTE: You are EDITING stored data. ONLY THE COLUMN F INFO in Pre-Load affects the figures lower down on RepSched.\",DevOk)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InDCT",false,null,null,null,null,null,null,null,null,null,null,"These are the VARIABLE columns",null,null,null,{"$f":"TRUE","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,"For Pasting into Repayment Schedule Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Info Previously Pasted into Repayment Schedule Table - used for EDITING"]
[null,null,6,"Variation",{"$f":"IF(PriceExistsForVar,\"Exists\",\"N/A\")","v":{"$error":"#NAME?"}},"Select option:","<Select your choice>",null,null,null,{"$f":"IF(ShotGunActive,DevOk,IF(APRStepNum=\"Done\",DevOk,IF(AE15,\"Information below does not match the Prod/Samp info to the left.  You need to use START PROCESS.\",IF(N51<>DevOk,N51,IF(Step3Done<>DevOk,Step3Done,DevOk)))))","v":"Information below does not match the Prod/Samp info to the left.  You need to use START PROCESS."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UseTaxes",true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRUE","v":true},"Step Numbers",null,null,null,"Shown for"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FileName:",null,null,null,null,null,null,"Version:",null,null,null,null,null,null,null,null,"x",1,2,3,4,"ALL",null,"First product in table:",1]
[{"$f":"IF(AT6=TRUE,\"X\",\"\")","v":""},null,{"$f":"IF(InDCT,\"Pre-Load Data\",\"Loan Product Info\")","v":"Loan Product Info"},null,null,null,{"$f":"IF(InDCT,IF(AE15,\"Not valid, START PROCESS\",\"Prod \"&C2&\", Samp \"&C3&IF(VarNum<>0,\", Var \"&VarNum,\", Real Price\")),DevOk)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage","Create",null,null,null,null,999,"Samples remaining before DCT pricetable is full",null,null,null,"Analysis type:",{"$f":"INDEX('[1]Setup Page'!I42:I52,C2)","v":"Cross-check"},null,null,null,"x",null,2]
[{"$f":"IF(AT7=TRUE,\"X\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,2]
[null,null,"Loan Details",null,null,null,{"$f":"DevOk","v":" "}," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status",{"$f":"IF(AE15,AE36,IF(APRStepNum=\"Create\",AE33,IF(APRStepNum=\"Edit\",AE34,IF(APRStepNum=\"View\",AE35,IF(APRStepNum=\"Done\",AE36,\"MISSING DATA\")))))","v":"After entering Product, Sample, and Variation info, select choice from dropdown below to begin."}]
[null,null,"Loan Amount",null,null,1000," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AprMessage",{"$f":"IF(PriceType=\"Real\",AE11,AE10)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,"ProdTable Refs"]
[null,null,null,null,"Interest Rate Method","Declining"," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen test",{"$f":"IF(APRProdNum>NumProducts,\"Note: That product number doesn't exist for this MFI.\",IF(INDEX(#REF!,APRProdNum)=\"Basic info\",\"Note: This is a BASIC INFO product.  Cannot price.\",IF(NOT(ISNUMBER(AE14)),\"That combination of PROD, SAMPLE, and VARIATION doesn't exist on PROD PRICING.  (Make sure VariationNo<>0)\",DevOk)))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Repayment Frequency",null,null,30," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real test",{"$f":"IF(APRProdNum>NumProducts,\"This product is not defined for this MFI\",IF(NOT(AND(PriceType=\"Real\",#REF!=\"Cross-Check\")),\"Note: This is not a cross-check loan product.  Change 'calc type' to auto.\",IF(NOT(ISNUMBER(AE12)),\"Note: That is not a cross-check sample number\",IF(AND(INDEX(#REF!,AE12)<>\"Yes\",INDEX(#REF!,AE12)<>\"No\"),IF(ISNA(AE12),\"Note: There is not yet the companion auto-price calculated for that sample. Go do that first on PROD PRICING.\",DevOk),DevOk))))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'Prod\"&APRProdNum&\"'!RealSampNums\"),1)","v":{"$error":"#REF!"}},null,null,null,1]
[null,null,"Number Periods",null,null,6," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(SampNumAPR,AL11:AL13,0)","v":{"$error":"#N/A"}},{"$f":"SampNumAPR&\"-\"&VariationNumAPR","v":"8-6"},{"$f":"INDIRECT(\"'Prod\"&APRProdNum&\"'!WhatVarNum\")","v":{"$error":"#REF!"}},"row below",null,null,null,{"$f":"INDEX(INDIRECT(\"'Prod\"&APRProdNum&\"'!RealSampNums\"),2)","v":{"$error":"#REF!"}},null,null,null,1]
[null,null,null,null,"Grace Per (Num. pmts.)",0,null,{"$f":"DevOk","v":" "},{"$f":"DevOk","v":" "},{"$f":"DevOk","v":" "},{"$f":"DevOk","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"APRProdNum&\"-\"&SampNumAPR&\"-\"&VariationNumAPR","v":"1-8-6"},{"$f":"MATCH(AF13,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AG13,AL426:AL437,0)","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNUMBER(C111),IF(ISNUMBER(INDEX($L$242:$L$273,C111+1)),\"Yes\",\"No\"),\"-\")","v":"No"},null,{"$f":"INDEX(INDIRECT(\"'Prod\"&APRProdNum&\"'!RealSampNums\"),3)","v":{"$error":"#REF!"}},null,null,null,1]
[null,null,"Disbursement Date",null,null,null,"ONLY FOR MANUAL",null,{"$f":"DevOk","v":" "}," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"MATCH(SampNumAPR&\"-\"&VariationNumAPR,INDIRECT(\"prod\"&APRProdNum&\"!sampvarnums\"),0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true}]
[null,null,"First Pmt Date",null,null,null,{"$f":"DevOk","v":" "},{"$f":"DevOk","v":" "}," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start over?",{"$f":"IF(APRPrevCode<>APRCurrCode,TRUE,FALSE)","v":true},{"$f":"APRProdNum*1+SampNumAPR*100+VariationNumAPR*10000+IF(PriceType=\"Real\",200000,300000)","v":360801},0,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(InDCT,TRUE,\"x\")","v":"x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,{"$f":"IF(ScatterPlot,\"Not used for this sample\",\"End Pmt Date\")","v":"Not used for this sample"},null,null,null,{"$f":"DevOk","v":" "},{"$f":"DevOk","v":" "},{"$f":"DevOk","v":" "},{"$f":"DevOk","v":" "},{"$f":"DevOk","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(InDCT,INDEX(#REF!,APRProdNum),SampMethod)","v":"Declining"},"Int Method",null,{"$f":"MAX(BL72:BL287)","v":"2015-07-01"},"last pmt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PriceType=\"Real\",\"x\",TRUE)","v":true}]
[null,null,"Prin and Int Payments:",null,null,"Separated","ONLY FOR MANUAL",{"$f":"DevOk","v":" "}," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(IntRateSamp),IntRateSamp,0)","v":0.12},"Annual int rate",null,{"$f":"AG23-D72","v":181},"term (days)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(InDCT=TRUE,\"x\",TRUE)","v":true}]
[null,null,{"$f":"IF(InDCT,IF(F24=\"Separated\",\"Typical Prin-Only Pmt\",\"Typical Prin+Int Pmt\"),DevOk)","v":" "},null,null,null,null," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD24/365*Frequency","v":9.8630136986301367E-3},"Period rate (for PPMT)",null,{"$f":"AG24*AD26*SampAmount","v":59.506849315068493},"tot int"]
[null,null,{"$f":"IF(InDCT,IF(F24=\"Separated\",\"AND  Typical Int-Only Pmt\",DevOk),DevOk)","v":" "},null,null,null,null," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD24/365","v":3.2876712328767124E-4},"Daily rate (for int calcs, including grace)"]
[]
[null,null,"Tax Override Information",null,null,"Up % fees/ins",null,null,null,{"$f":"S32","v":"Up % loan"},null,null,"Up fixed",null,null,"Ongoing % pmt","Ongoing % int",null,null,"Ongoing % fees/ins",null,"Ongoing fixed",null,null,null,null,null,null,null,{"$f":"AG25/NumPaymentsEdit","v":9.9178082191780828},"Installment flat","WAS =AE20*SampAmount*IF(Frequency<>999,Frequency,FirstPmtDate-SampDisbDate)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(UseTaxes,\"x\",TRUE)","v":"x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ShotgunActive",false,null,null,"prin&int",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT28","v":"x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT29","v":"x"}]
[{"$f":"IF(AT31=TRUE,\"X\",\"\")","v":""},null,{"$f":"IF(InDCT,IF(AE15,\"Use START PROCESS before working here\",IF(NumClients=0,\"ERROR! You first need to enter No. Clients on PRODUCT page.\",IF(NOT(ISNUMBER(F14)),\"Enter Disbursement Date below\",IF(AND(F15=0,ReloadRep=FALSE),\"You must enter the first payment date\",IF(AND(F15<F14,ReloadRep=FALSE),\"ERROR! Pmt Date cannot come before Disbursement Date\",IF(F12=0,\"Enter number of payment periods.\",IF(Frequency=0,\"Enter repayment frequency below\",IF(AND(EditRepSched=\"N\",ScatterPlot=FALSE,NOT(ISNUMBER(F23))),\"Enter Final Payment Date below\",IF(F70=0,\"Enter loan amount below\",))))))))),DevOk)","v":" "},null,null,null,null,null,null,"Interest",null,null,"Fees",null,null,"Insurance",null,null,"Tax Criteria","Taxes",null,"Sec Dep","Interest",null,null,null,null,null,null,"TotNumPrices",4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,2]
["X",null,{"$f":"IF(InDCT,\"Disbursement\",DevOk)","v":" "},"min",null,null,null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,"Up % loan",{"$f":"IF(J29>0,J29,IF(InDCT,INDEX(ProdTable,APRProdNum,#REF!),0))","v":0},null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,"TrueEdit",{"$f":"AND(APRStepNum=\"Edit\",PriceType=\"Real\")","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true},null,2]
["",null,null,{"$f":"\"% at Disbursement\"&IF(InDCT,\" - This Sample\",\"\")","v":"% at Disbursement"},null,null,null,null,null,0.12,null,null,0,0,null,0,0,null,{"$f":"IF(InDCT,\"Up % fees/ins\",DevOk)","v":" "},{"$f":"IF(UseTaxes,IF(F29>0,F29,IF(InDCT,INDEX(ProdTable,APRProdNum,#REF!),0)),0)","v":0},null,0,0,null,null,null,null,null,null,null,"Currently CREATING a price.  Click SAVE button (far-right) when you wish to save.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,2]
["X",null,null,"max",null,null,null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,"Up fixed",{"$f":"IF(UseTaxes,IF(M29>0,M29,IF(InDCT,INDEX(ProdTable,APRProdNum,#REF!),0)),0)","v":0},null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,"Currently EDITING an existing price.  Click SAVE when you wish to save.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true},null,2]
["X",null,null,{"$f":"D32","v":"min"},null,null,null,null,null,null,null,null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,"Currently VIEWING an existing price.  Change any cells to left to start over.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true},null,2]
["",null,null,{"$f":"\"Fixed Amt at Disb.\"&IF(InDCT,\" - This Sample\",\"\")","v":"Fixed Amt at Disb."},null,null,null,null,null,null,null,null,0,0,null,0,0,null,null,null,null,0,null,null,null,null,null,null,null,null,"After entering Product, Sample, and Variation info, select choice from dropdown below to begin.",null,null,null,null,null,null,null,null,null,"Edit?",{"$f":"IF(APRStepNum=\"Edit\",\"Y\",\"N\")","v":"N"},null,null,null,"x",null,2]
["X",null,null,{"$f":"D34","v":"max"},null,null,null,null,null,null,null,null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,"Auto","<-PriceType",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true},null,2]
[]
[{"$f":"IF(AT39=TRUE,\"X\",\"\")","v":"X"},null,{"$f":"IF(InDCT,\"Continuing\",DevOk)","v":" "},{"$f":"D35","v":"min"},null,null,null,null,null,null,null,null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,"Ongoing % pmt",{"$f":"IF(UseTaxes,IF(P29>0,P29,IF(InDCT,INDEX(ProdTable,APRProdNum,#REF!),0)),0)","v":0},null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VarNum",{"$f":"IF(PriceType=\"Real\",0,VariationNumAPR)","v":6},null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true},null,2]
["",null,null,{"$f":"\"% of Prin Pd, each pmt\"&IF(InDCT,\" - This Sample\",\"\")","v":"% of Prin Pd, each pmt"},null,null,null,null,null,null,null,null,0,0,null,0,0,null,{"$f":"IF(InDCT,\"Ongoing % int\",DevOk)","v":" "},{"$f":"IF(UseTaxes,IF(Q29>0,Q29,IF(InDCT,INDEX(ProdTable,APRProdNum,#REF!),0)),0)","v":0},null,0,{"$f":"IF(AND(SUM(M40:V40)>0,G71=0),\"NOTE! No PRIN info for these calcs, as Prin/Int not separated!\",DevOk)","v":" "},null,null,null,null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,AP12)","v":{"$error":"#NAME?"}},"min int",null,{"$f":"IF(AE15,\"Not valid until you START PROCESS.\",IF(C31<>DevOk,\"1:\"&AO73,IF(ABS(ROUND(F71-F56,0))>0,\"2:\"&AO74,IF(OR(ABS(G69/(F71+0.00001))>0.02,AND(G71=0,J71<F71)),\"3:\"&AO75,IF(AP70,\"4:\"&AO76,IF(AND(EditRepSched=\"N\",ABS(K69)>2),\"6:\"&AO78,IF(AND(EditRepSched=\"N\",M69<>0),\"7:\"&AO79,IF(AND(EditRepSched=\"N\",V69<>0),\"9:\"&AO81,IF(AND(G71>0,J71>0),\"10:\"&AO82,IF(D72>D73,\"11:\"&AO83,AG41))))))))))","v":"Not valid until you START PROCESS."},null,null,null,null,null,null,null,"UseTaxes",{"$f":"UseTaxes","v":true},null,null,null,"x",null,2]
["X",null,null,{"$f":"D37","v":"max"},null,null,null,null,null,null,null,null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,"Ongoing % fees/ins",{"$f":"IF(UseTaxes,IF(T29>0,T29,IF(InDCT,INDEX(ProdTable,APRProdNum,#REF!),0)),0)","v":0},null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,AP13)","v":{"$error":"#NAME?"}},"max int",null,{"$f":"IF(D72=0,\"Fix the DISBURSEMENT date\",IF(N51<>DevOk,\"12: Fix NUM PAYMENTS problem\",\"All seems okay.\"&IF(AE32,\"  After edit and review you can choose to RESAVE this information, but it already has been saved.  Change PROD or SAMPLE number to start new analysis.\",IF(APRStepNum<>\"View\",\"  After review you can choose to SAVE this price calculation.\",\"  You can REVIEW this information (but not SAVE, as it is already saved.)\"))))","v":"All seems okay.  After review you can choose to SAVE this price calculation."},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true},null,2]
["X",null,null,{"$f":"D39","v":"min"},null,null,null,null,null,null,null,null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,"Ongoing fixed",{"$f":"IF(UseTaxes,IF(V29>0,V29,IF(InDCT,INDEX(ProdTable,APRProdNum,#REF!),0)),0)","v":0},null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"IF(AD41<>AD40,TRUE,FALSE)","v":{"$error":"#NAME?"}},"int varies",{"$f":"INDEX(ProdTable,APRProdNum,AP14)","v":{"$error":"#NAME?"}},"WhenGrace",null,null,null,null,null,null,null,"UpFrontInt",{"$f":"IF(AP47=\"Up-Front\",TRUE,FALSE)","v":false},null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true},null,2]
["",null,null,{"$f":"\"Fixed amt, each pmt\"&IF(InDCT,\" - This Sample\",\"\")","v":"Fixed amt, each pmt"},null,null,null,null,null,null,null,null,0,0,null,0,0,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F11),IF(F11=999,\"Single-Payment\",(AM67-F11)/30),\"N/A\")","v":3.3333333333333333E-2},"grace calc",0,"When for grace",null,null,null,null,null,null,null,"BulletInt",{"$f":"IF(AP47=\"Final\",TRUE,FALSE)","v":false},null,null,null,"x",null,2]
["X",null,null,{"$f":"D41","v":"max"},null,null,null,null,null,null,null,null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},{"$f":"INDEX(FeeTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,0.15,"grace threshold",{"$f":"SampGrace*30","v":0},"Days to Add for SCATTERED; this is NOT the UPFRONT grace",null,null,null,null,null,null,null,"Typ PrinPmt",{"$f":"IF(AP46=\"Fixed\",SampAmount/NumPeriods,0)","v":0},null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true},null,2]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,2]
[null,null,"MPR",null,null,null,null,null,null,{"$f":"IF(X57=10,0,W57)","v":9.9523968545876338E-3},null,null,{"$f":"IF(X58=10,0,W58)","v":9.9523968545876338E-3},null,null,{"$f":"IF(X59=10,0,W59)","v":9.9523968545876338E-3},null,null,null,{"$f":"IF(X60=10,0,W60)","v":9.9523968545876338E-3},null,{"$f":"IF(X61=10,0,W61)","v":9.9523968545876338E-3},null,null,null,null,null,null,null,{"$f":"AD44*30","v":4.5},"days",null,null,null,null,null,null,null,null,null,"PrinPmt","amortized",null,null,null,"x"]
[null,null,"True Prices",null,null,"APR",null,null,null,{"$f":"IF(X57=10,0,X57)","v":0.11942876225505161},null,null,{"$f":"IF(X58=10,0,X58)","v":0.11942876225505161},null,null,{"$f":"IF(X59=10,0,X59)","v":0.11942876225505161},null,null,null,{"$f":"IF(X60=10,0,X60)","v":0.11942876225505161},null,{"$f":"IF(X61=10,0,X61)","v":0.11942876225505161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IntPmt","periodic",null,null,null,"x"]
[null,null,"EIR",null,null,null,null,null,null,{"$f":"IF(X57=10,0,Y57)","v":0.1268309545516968},null,null,{"$f":"IF(X58=10,0,Y58)","v":0.1268309545516968},null,null,{"$f":"IF(X59=10,0,Y59)","v":0.1268309545516968},null,null,null,{"$f":"IF(X60=10,0,Y60)","v":0.1268309545516968},null,{"$f":"IF(X61=10,0,Y61)","v":0.1268309545516968},null,null,null,null,null,null,null,0.12,"Nom. Annual Int Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,"Increment",null,null,null,null,null,null,null,null,null,{"$f":"M47-J47","v":0},null,null,{"$f":"P47-M47","v":0},null,null,null,{"$f":"T47-P47","v":0},null,{"$f":"V47-T47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y-axis",{"$f":"\"Amount (\"&F57&\")\"","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true}]
[{"$f":"IF(AT51=TRUE,\"X\",\"\")","v":"X"},null,{"$f":"\"MicroFinance Transparency Pricing Calculation\"","v":"MicroFinance Transparency Pricing Calculation"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY71>0,\"ERROR! Some hidden rows have data.  Increase NUM PAYMENTS to a larger number and find and erase figures.\",DevOk)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X-axis","Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(InDCT,\"x\",TRUE)","v":true},null,null,3,4]
["X",null,{"$f":"\"Institution:  \"&'[1]Setup Page'!E9&\"                    Country: \"&'[1]Setup Page'!D14","v":"Institution:  Ok                    Country: Ecuador"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Full Price: \"&TEXT(X62,\"#0.00%\")","v":"Full Price: 11.94%"},null,null,null,null,"Title","Loan Balance and Pricing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$51","v":true},null,null,3,4,null,null,null,null,"Fee1","Fee2","Ins1","Ins2"]
["X",null,{"$f":"\"Product \"&C2&\":  \"&INDEX('[1]Setup Page'!E42:E52,C2)&\"   \"&IF(PriceType=\"Real\",\"(Real Sample)\",\"(Generated Sample)\")","v":"Product 1:  Safe Loan   (Generated Sample)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Pricing Transparency Index: \"&TEXT(#REF!,\"00\")&\"/100\"&IF(AND(#REF!>0,AD42,#REF!<>\"N/A\"),\" (\"&TEXT(#REF!,\"00\")&\"/100)\",\"\")","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OldProdNum",1,null,null,null,true,null,null,3,4,null,"ONGOING FEES",null,null,{"$f":"Fee1OnPerc","v":0},{"$f":"Fee2OnPerc","v":0},{"$f":"Ins1OnPerc","v":0},{"$f":"Ins2OnPerc","v":0}]
["X",null,{"$f":"\"Sample \"&C3&\" of \"&AP62&\",  Variation \"&VarNum","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Date of Analysis: \"&TEXT(NOW(),\"yyyy-mm-dd\")","v":"Date of Analysis: 2015-08-06"},null,null,null,null,null,false,"<-real price sample",null,null,null,null,null,null,null,null,"OldSampNum",8,null,null,null,true,null,null,3,4,null,"percent of","freq",null,{"$f":"Fee1OnFix","v":0},{"$f":"Fee2OnFix","v":0},{"$f":"Ins1OnFix","v":0},{"$f":"Ins2OnFix","v":0}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,3,4]
["X",null,"Loan Amount:",null,null,{"$f":"F9","v":1000},null,null,"Pricing Info",null,null,null,"Quoted info",null,null,null,null,null,null,"Total Paid",null,"Increase","MPR","APR (nom)","EIR (comp)",null,null,null,null,null,{"$f":"MATCH(G4,AE57:AE61,0)","v":1},{"$f":"INDEX(AE57:AE61,PriceCalcOption)","v":"<Select your choice>"},null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,3,4,1,0,0,"perc",{"$f":"IF(OR(M314=\"\",M314=\"N/A\"),1,MATCH(M314,$AZ$56:$AZ$62,0))","v":1},{"$f":"IF(OR(N314=\"\",N314=\"N/A\"),1,MATCH(N314,$AZ$56:$AZ$62,0))","v":1},{"$f":"IF(OR(P314=\"\",P314=\"N/A\"),1,MATCH(P314,$AZ$56:$AZ$62,0))","v":1},{"$f":"IF(OR(Q314=\"\",Q314=\"N/A\"),1,MATCH(Q314,$AZ$56:$AZ$62,0))","v":1}]
["X",null,"Currency:",null,null,{"$f":"INDEX(ProdTable,APRProdNum,AP15)","v":{"$error":"#NAME?"}},null,null,"Interest",null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(J71>0,J71-F71,K71)","v":34.914091459180938},null,{"$f":"X57","v":0.11942876225505161},{"$f":"X57/12","v":9.9523968545876338E-3},{"$f":"AD317","v":0.11942876225505161},{"$f":"AD319","v":0.1268309545516968},null,null,null,null,null,"<Select your choice>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,3,4,2,"of Prin Pmt","Per month","pct/pmt",{"$f":"IF(OR(BC56=4,BC56=6),BC53/$BA$68,BC53)","v":0},{"$f":"IF(OR(BD56=4,BD56=6),BD53/$BA$68,BD53)","v":0},{"$f":"IF(OR(BE56=4,BE56=6),BE53/$BA$68,BE53)","v":0},{"$f":"IF(OR(BF56=4,BF56=6),BF53/$BA$68,BF53)","v":0}]
["X",null,"Average Balance:",null,null,{"$f":"IF(H337=\"x\",AL67,\"NA*\")","v":586.72390940120385},null,null,"Fees",null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"M71+N71","v":0},null,{"$f":"X58-X57","v":0},{"$f":"X58/12","v":9.9523968545876338E-3},{"$f":"AE317","v":0.11942876225505161},{"$f":"AE319","v":0.1268309545516968},null,null,null,null,null,{"$f":"IF($E$4=\"N/A\",\"Input a new price manually\",\"<not applicable>\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,3,4,3,"of Loan amt, each Pmt","Per payment","prin pmt",{"$f":"IF(BC56=2,TRUE,FALSE)","v":false},{"$f":"IF(BD56=2,TRUE,FALSE)","v":false},{"$f":"IF(BE56=2,TRUE,FALSE)","v":false},{"$f":"IF(BF56=2,TRUE,FALSE)","v":false}]
["X",null,"Disbursement:",null,null,{"$f":"D72","v":"2015-01-01"},null,null,"Insurance",null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"P71+Q71","v":0},null,{"$f":"X59-X58","v":0},{"$f":"X59/12","v":9.9523968545876338E-3},{"$f":"AF317","v":0.11942876225505161},{"$f":"AF319","v":0.1268309545516968},null,null,null,null,null,{"$f":"IF(E4=\"N/A\",\"Not applicable\",\"View price already generated\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,3,4,4,"of Loan amt, each Mnth","Other","loan amt",{"$f":"IF(OR(BC56=3,BC56=4),TRUE,FALSE)","v":false},{"$f":"IF(OR(BD56=3,BD56=4),TRUE,FALSE)","v":false},{"$f":"IF(OR(BE56=3,BE56=4),TRUE,FALSE)","v":false},{"$f":"IF(OR(BF56=3,BF56=4),TRUE,FALSE)","v":false}]
["X",null,"Term (Months):",null,null,{"$f":"(AP140-F59)/(365/12)","v":5.9506849643835729},null,null,"Taxes",null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"T71","v":0},null,{"$f":"X60-X59","v":0},{"$f":"X60/12","v":9.9523968545876338E-3},{"$f":"AG317","v":0.11942876225505161},{"$f":"AG319","v":0.1268309545516968},null,null,null,null,null,{"$f":"IF(AND(E4=\"N/A\",VariationNumAPR=0,#REF!),\"Load auto-calc price to create real price\",\"Not applicable\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,"varnum",null,null,null,null,true,null,null,3,4,5,"of Balance, each Pmt",null,"Loan bal",{"$f":"IF(OR(BC56=5,BC56=6),TRUE,FALSE)","v":false},{"$f":"IF(OR(BD56=5,BD56=6),TRUE,FALSE)","v":false},{"$f":"IF(OR(BE56=5,BE56=6),TRUE,FALSE)","v":false},{"$f":"IF(OR(BF56=5,BF56=6),TRUE,FALSE)","v":false}]
["X",null,"Grace (Months):",null,null,{"$f":"TEXT(IF(AD43>AD44,AD43,0),\"#0.0\")&IF(AF42=\"Scattered\",\" Scattered\",\"\")","v":{"$error":"#NAME?"}},null,null,"Deposit",null,null,null,{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"X61-X60","v":0},{"$f":"X61/12","v":9.9523968545876338E-3},{"$f":"AH317","v":0.11942876225505161},{"$f":"AH319","v":0.1268309545516968},null,null,null,null,null,{"$f":"IF(EditedReal,\"Save this REAL pricing sample\",\"Not applicable\")","v":"Not applicable"},null,null,null,null,null,null,null,null,null,"Products",{"$f":"NumProducts","v":{"$error":"#NAME?"}},null,null,null,true,null,null,3,4,6,"of Balance, each Mnth"]
["X",null,"Transp INDEX:",null,null,{"$f":"IF(InDCT,TEXT(#REF!,\"00\")&IF(AND(#REF!>0,AD42,#REF!<>\"N/A\"),\" (\"&TEXT(#REF!,\"00\")&\")\",\"\"),\"N/A\")","v":"N/A"},null,null,"Total Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T57:T60)","v":34.914091459180938},null,null,{"$f":"W61","v":9.9523968545876338E-3},{"$f":"X61","v":0.11942876225505161},{"$f":"Y61","v":0.1268309545516968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samples",{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,true,null,null,3,4,7,"Other",null,"fixed",{"$f":"IF(OR(M315=\"\",M315=\"N/A\"),1,MATCH(M315,$BA$56:$BA$59,0))","v":1},{"$f":"IF(OR(N315=\"\",N315=\"N/A\"),1,MATCH(N315,$BA$56:$BA$59,0))","v":1},{"$f":"IF(OR(P315=\"\",P315=\"N/A\"),1,MATCH(P315,$BA$56:$BA$59,0))","v":1},{"$f":"IF(OR(Q315=\"\",Q315=\"N/A\"),1,MATCH(Q315,$BA$56:$BA$59,0))","v":1}]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",1,2,3,4]
["X",null,"Error Checks:",null,{"$f":"AG40","v":"Not valid until you START PROCESS."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(AD72:AI287,\"#REF!\")+COUNTIF(AD72:AI287,\"#VALUE!\")","v":0},"<-Any bad formulas?",null,null,null,null,null,null,null,null,null,"APRColStatus","Show",null,null,null,{"$f":"$AT$51","v":true},null,2,3,4]
["",null,"Loan Amount & Balance",null,null,null,null,null,null,"Total Cost of Loan",null,null,null,null,null,null,null,null,null,null,null,"Compulsory Deposit",null,null,null,null,null,null,null,"Cash Flows and Pricing Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,2,3,4,null,null,null,null,null,null,null,null,null,null,null,"Cols:",{"$f":"COLUMN(BY71)-COLUMN(BH71)+1","v":18},null,{"$f":"SUM(BM72:BM287)","v":1000}]
["",null,"Per","Date","Days","Disburse","Principal","Balance",null,"Prin+Int","Interest",null,"Fees","Fees 2",null,"Insurance","Insur 2",null,null,"Taxes",null,"Deposit","Interest","Withdraw","Balance",null,null,null,null,"Prin+Int","+ Fees","+ Ins","+ Taxes","+ Deposit","Int Bal","Net Loan",null,"Avg Bal","First Pmt","Scattered",null,null,null,null,null,"x",null,2,3,4,null,null,null,null,null,null,null,null,null,null,{"$f":"BH66+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,null,null,null,null,null,{"$f":"[1]RepSchedTable!F3","v":5},{"$f":"[1]RepSchedTable!G3","v":6},{"$f":"[1]RepSchedTable!H3","v":7},{"$f":"[1]RepSchedTable!I3","v":8},{"$f":"[1]RepSchedTable!J3","v":9},{"$f":"[1]RepSchedTable!K3","v":10},{"$f":"[1]RepSchedTable!L3","v":11},{"$f":"[1]RepSchedTable!N3","v":13},{"$f":"[1]RepSchedTable!O3","v":14},{"$f":"[1]RepSchedTable!P3","v":15},{"$f":"[1]RepSchedTable!Q3","v":16},{"$f":"[1]RepSchedTable!R3","v":17},{"$f":"[1]RepSchedTable!S3","v":18}]
["",null,"Transparent Price (nominal APR)",null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AD317),AD317,\"N/A\")","v":0.11942876225505161},null,null,{"$f":"IF(ISNUMBER(AE317),AE317,\"N/A\")","v":0.11942876225505161},null,null,{"$f":"IF(ISNUMBER(AF317),AF317,\"N/A\")","v":0.11942876225505161},null,null,null,{"$f":"IF(ISNUMBER(AG317),AG317,\"N/A\")","v":0.11942876225505161},null,{"$f":"IF(ISNUMBER(AH317),AH317,\"N/A\")","v":0.11942876225505161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((AP140-F59)<>0,SUM(AL72:AL287)/(AP140-F59),0)","v":586.72390940120385},{"$f":"INDEX(AM72:AM288,MATCH(0,AM72:AM288,-1))","v":31},"Grace",null,null,null,null,null,"x",null,2,3,4,null,null,null,null,null,null,null,null,null,"For Pasting into Repayment Schedule Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Info Previously Pasted into Repayment Schedule Table"]
["X",null,null,null,null,null,{"$f":"IF(AP46=\"N/A\",\"\",AP46)","v":"amortized"},null,null,null,{"$f":"IF(AP47=\"N/A\",\"\",AP47)","v":"periodic"},null,{"$f":"IF(M314=\"N/A\",M315,M314)","v":"N/A"},{"$f":"IF(N314=\"N/A\",N315,N314)","v":"N/A"},null,{"$f":"IF(P314=\"N/A\",P315,P314)","v":"N/A"},{"$f":"IF(Q314=\"N/A\",Q315,Q314)","v":"N/A"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP146>0,AP146=AP147),\"NOTE!  The last two payments are IDENTICAL.  Make sure this is correct.\",DevOk)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT64","v":true},null,null,null,null,null,"Month convert",{"$f":"IF(Frequency<30,28/Frequency,30/Frequency)","v":1},"amt/pmt",{"$f":"IF(BC62=3,BC54,BC54/$BA$68)","v":0},{"$f":"IF(BD62=3,BD54,BD54/$BA$68)","v":0},{"$f":"IF(BE62=3,BE54,BE54/$BA$68)","v":0},{"$f":"IF(BF62=3,BF54,BF54/$BA$68)","v":0}]
["X",null,"Variance",null,null,{"$f":"ROUND(F70-F71,2)","v":0},{"$f":"IF(F24<>\"Separated\",\"Don't Use\",IF(OR(G71>0,J71=0),ROUND(G70-G71,0),0))","v":0},{"$f":"IF(G70<>0,IF(ISNUMBER(G69),G69/G70,0),0)","v":0},null,{"$f":"IF(F24=\"Separated\",\"Don't Use\",IF(ISNUMBER(K70),IF(K71=0,J70-J71,0),0))","v":"Don't Use"},{"$f":"IF(F24<>\"Separated\",\"Don't Use\",DevOk)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT64","v":true},null,2,3,4]
["X",null,"Entered in Pre-load",null,null,{"$f":"F56","v":1000},{"$f":"IF(F24<>\"Separated\",\"This Column\",F56)","v":1000},null,null,{"$f":"IF(F24=\"Separated\",\"This Column\",0)","v":"This Column"},{"$f":"IF(F24<>\"Separated\",\"This Column\",DevOk)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"An error check formula->",{"$f":"IF(ISNUMBER(J69),IF(ABS(J69/(J70+0.00001))>0.02,TRUE,FALSE),FALSE)","v":false},null,null,null,{"$f":"AT69","v":true},null,2,3,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"<-true=edit, false=LSGen",null,"last row->",{"$f":"MAX(CD72:CD287)","v":{"$error":"#NAME?"}}]
["",null,"Totals",null,null,{"$f":"SUM(F72:F288)","v":1000},{"$f":"SUM(G72:G288)","v":1000},null,null,{"$f":"SUM(J72:J288)","v":0},{"$f":"SUM(K72:K288)","v":34.914091459180938},null,{"$f":"SUM(M72:M288)","v":0},{"$f":"SUM(N72:N288)","v":0},null,{"$f":"SUM(P72:P288)","v":0},{"$f":"SUM(Q72:Q288)","v":0},null,null,{"$f":"SUM(T72:T288)","v":0},null,{"$f":"SUM(V72:V288)","v":0},{"$f":"SUM(W72:W288)","v":0},{"$f":"SUM(X72:X288)","v":0},{"$f":"SUM(V71:X71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Save Bal for Graph",null,null,null,null,"dropdown list",{"$f":"IF(COUNTIF(AU71:AX71,$AP$115)>0,\"x\",TRUE)","v":"x"},1,2,3,4,{"$f":"SUM(AY74:AY287)","v":0},"<-number of hidden rows with data",null,null,{"$f":"BC52","v":"Fee1"},{"$f":"BD52","v":"Fee2"},{"$f":"BE52","v":"Ins1"},{"$f":"BF52","v":"Ins2"},null,"UniqueSampleNum","ProductNum","SampleNum","Period","TransactionDate","Disburse","Principle","Principle-Int","Interest","Fee1","Fee2","Ins1","Ins2","Taxes","Deposit","DepInt","Withdrawal","VariationNum",null,null,null,null,"RowNum",{"$f":"BL71","v":"TransactionDate"},"Disburse","Principle","Principle-Int","Interest","Fee1","Fee2","Ins1","Ins2","Taxes","Deposit","DepInt","Withdrawal"]
["",null,0,{"$f":"IF(ReloadRep,IF(F14=0,IF(E72>0,D71+E72,IF(ISNUMBER(CE72),CE72,0)),F14),IF(InDCT,F14,DATE(YEAR(NOW()),1,1)))","v":"2015-01-01"},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CF72),CF72,0),$F$9)","v":1000},{"$f":"IF(ReloadRep,IF(ISNUMBER(CG72),CG72,0),0)","v":0},{"$f":"F72-G72","v":1000},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CH72),CH72,0),0)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CI72),CI72,0),IF($AP$42,$AZ$72,0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CJ72),CJ72,0),IF($M$33>0,$M$33*$F72)+IF($M$36>0,$M$36,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CK72),CK72,0),IF($N$33>0,$N$33*$F72)+IF($N$36>0,$N$36,0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CL72),CL72,0),IF($P$33>0,$P$33*$F72)+IF($P$36>0,$P$36,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CM72),CM72,0),IF($Q$33>0,$Q$33*$F72)+IF($Q$36>0,$Q$36,0))","v":0},null,null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CN72),CN72,0),$T$32*F72+$T$33*SUM(M72:Q72)+$T$34)","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CO72),CO72,0),($V$33*$F72)+$V$36)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CP72),CP72,0),0)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CQ72),CQ72,0),0)","v":0},{"$f":"SUM(Y66,V72:X72)","v":0},null,null,null,null,{"$f":"F72-SUM(G72,J72,K72)+0.00001","v":1000.00001},{"$f":"AD72-SUM(M72:N72)","v":1000.00001},{"$f":"AE72-SUM(P72:Q72)","v":1000.00001},{"$f":"AF72-T72","v":1000.00001},{"$f":"AG72-SUM(V72:X72)","v":1000.00001},{"$f":"IF($AD$23=\"Flat\",$H$72,H72)","v":1000},{"$f":"H72-Y72","v":1000},null,{"$f":"IF(AT72=\"x\",H72*(D73-D72),0)","v":31000},"No",{"$f":"IF(Y72>0,Y72,NA())","v":{"$error":"#N/A"}},"ERROR MESSAGES",null,null,null,{"$f":"IF(NumProducts<6,\"All\",\"1 to 5\")","v":{"$error":"#NAME?"}},{"$f":"IF(COUNTIF(AU72:AX72,$AP$115)>0,\"x\",TRUE)","v":"x"},1,2,3,4,null,{"$f":"SUM(AZ73:AZ287)","v":34.914091459180938},null,null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CJ72),CJ72,0),IF($M$33>0,$M$33*$F72)+IF($M$36>0,$M$36,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CK72),CK72,0),IF($N$33>0,$N$33*$F72)+IF($N$36>0,$N$36,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CL72),CL72,0),IF($P$33>0,$P$33*$F72)+IF($P$36>0,$P$36,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CM72),CM72,0),IF($Q$33>0,$Q$33*$F72)+IF($Q$36>0,$Q$36,0))","v":0},null,{"$f":"TEXT(BI72,\"00\")&\"-\"&TEXT(BJ72,\"00\")&\"-\"&TEXT(VarNum,\"00\")&\"-\"&TEXT(C72,\"000\")","v":"01-08-06-000"},{"$f":"C2","v":1},{"$f":"C3","v":8},{"$f":"IF($C72<=$AP$103,C72,\"\")","v":0},"2015-01-01",{"$f":"IF(F72<>0,F72,\"\")","v":1000},"",{"$f":"IF(J72<>0,J72,\"\")","v":""},"",{"$f":"IF(M72<>0,M72,\"\")","v":""},"",{"$f":"IF(P72<>0,P72,\"\")","v":""},"",{"$f":"IF(T72<>0,T72,\"\")","v":""},{"$f":"IF(V72<>0,V72,\"\")","v":""},"","",{"$f":"VarNum","v":6},null,null,null,null,{"$f":"IF(UseRSEdit,MATCH($BH72,RepSchedCodeCol,0),C72+1)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD72,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["",null,1,{"$f":"IF(ReloadRep,IF(InDCT,IF(ISBLANK(F15),IF(E73>0,D72+E73,IF(ISNUMBER(CE73),CE73,0)),F15),F15),D72+Frequency*(1+SampGrace)+1)","v":"2015-02-01"},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CF73),CF73,0),0)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CG73),CG73,0),IF($C73<=$AP$103,IF(ScatterPlot,IF(AND(Frequency=999,C73=1),SampAmount,IF($AP$44=0,IF($AP$46=\"End-term\",IF($C73=$AP$103,SampAmount,0),-PPMT($AD$25,C73,NumPeriods,SampAmount)),$AP$44)),IF($F$24=\"Separated\",$F$25,0)),0))","v":162.60413157132282},{"$f":"H72+F73-G73","v":837.3958684286772},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CH73),CH73,0),IF($C73<=$AP$103,$AG$29,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CI73),CI73,0),IF($C73<=$AP$103,IF(ScatterPlot,IF($AP$43,IF($C73=$AP$103,$AZ$72,0),IF($AP$42,0,AZ73)),$F$26),0))","v":10.191780821917808},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CJ73),CJ73,0),BC73)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CK73),CK73,0),BD73)","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CL73),CL73,0),BE73)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CM73),CM73,0),BF73)","v":0},null,null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CN73),CN73,0),IF($C73<=$AP$103,$T$39*G73+$T$40*K73+$T$41*SUM(M73:Q73)+$T$42,0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CO73),CO73,0),IF($C73<=$AP$103,$V$40*G73+$V$43,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CP73),CP73,0),IF(C73<=$AP$103,(D73-D72)/365*$W$33*Y72,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CQ73),CQ73,0),IF(C73=$AP$103,-(SUM(Y72,V73,W73)),0))","v":0},{"$f":"SUM(Y72,V73:X73)","v":0},null,null,null,null,{"$f":"F73-SUM(G73,J73,K73)","v":-172.79591239324063},-172.79591239324063,-172.79591239324063,-172.79591239324063,{"$f":"AG73-SUM(V73,X73)","v":-172.79591239324063},837.3958684286772,837.3958684286772,null,23447.084316002962,{"$f":"IF(AM72=\"No\",IF(SUM(G73,J73)>0,D73-$F$59,\"No\"),\".\")","v":31},{"$error":"#N/A"},"Don't edit repayment schedule lines until you complete the top Pre-Load Data section",null,null,null,"6 to 10",{"$f":"IF(COUNTIF(AU72:AX72,$AP$115)>0,IF(C73>$AP$103,TRUE,\"x\"),TRUE)","v":"x"},null,2,3,4,null,{"$f":"IF($AD$23=\"flat\",$AD$28,H72*$AD$26*(D73-D72))","v":10.191780821917808},null,null,{"$f":"IF($C73<=$AP$103,IF(BC$57=0,0,BC$57*(IF(BC$58,$G73,0)+IF(BC$59,SampAmount,0)+IF(BC$60,$H72,0)))+IF(BC$54=0,0,BC$68),0)","v":0},{"$f":"IF($C73<=$AP$103,IF(BD$57=0,0,BD$57*(IF(BD$58,$G73,0)+IF(BD$59,SampAmount,0)+IF(BD$60,$H72,0)))+IF(BD$54=0,0,BD$68),0)","v":0},{"$f":"IF($C73<=$AP$103,IF(BE$57=0,0,BE$57*(IF(BE$58,$G73,0)+IF(BE$59,SampAmount,0)+IF(BE$60,$H72,0)))+IF(BE$54=0,0,BE$68),0)","v":0},{"$f":"IF($C73<=$AP$103,IF(BF$57=0,0,BF$57*(IF(BF$58,$G73,0)+IF(BF$59,SampAmount,0)+IF(BF$60,$H72,0)))+IF(BF$54=0,0,BF$68),0)","v":0},null,"01-08-06-001",{"$f":"$BI$72","v":1},{"$f":"$BJ$72","v":8},1,"2015-02-01","",162.60413157132282,"",10.191780821917808,"","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD73,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["",null,2,{"$f":"IF(ReloadRep,IF(E74>0,E74+D73,IF(ISNUMBER(CE74),CE74,0)),IF(E74>0,E74+D73,IF($AF$43=C74,D73+$AF$44,IF($F$11<>30,$F$11+D73,EDATE(D73,1)))))","v":"2015-03-01"},null,0,164.20789834846462,673.18797008021261,null,0,7.7086304600557689,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,-171.91652880852038,-171.91652880852038,-171.91652880852038,-171.91652880852038,-171.91652880852038,673.18797008021261,673.18797008021261,null,20868.827072486591,".",{"$error":"#N/A"},"Disbursement doesn't match loan amount",null,null,null,"11 to 15",{"$f":"IF(C74>$AP$103,TRUE,$AT$73)","v":"x"},null,null,null,null,{"$f":"IF(AND(SUM(BM74:BW74)-SUM(BX74)>0,AT74=TRUE),1,0)","v":0},{"$f":"IF($C74<=$AP$103,IF($AD$23=\"flat\",$AD$28,H73*$AD$26*(D74-D73)),0)","v":7.7086304600557689},null,null,0,0,0,0,null,"01-08-06-002",1,8,2,"2015-03-01","",164.20789834846462,"",7.7086304600557689,"","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD74,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["",null,3,"2015-04-01",null,0,165.8274830992988,507.36048698091383,null,0,6.8609842430092902,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,-172.68846734230809,-172.68846734230809,-172.68846734230809,-172.68846734230809,-172.68846734230809,507.36048698091383,507.36048698091383,null,15220.814609427414,".",{"$error":"#N/A"},{"$f":"\"Loan repayments don't match loan amount. \"&IF(TypPrinOnly=0,\"You can use 'typical payment' lines in PRE-LOAD section.\",\"\")","v":"Loan repayments don't match loan amount. You can use 'typical payment' lines in PRE-LOAD section."},null,null,null,"16 to 20","x",null,null,null,null,0,6.8609842430092902,null,null,0,0,0,0,null,"01-08-06-003",1,8,3,"2015-04-01","",165.8274830992988,"",6.8609842430092902,"","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD75,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["",null,4,"2015-05-01",null,0,167.46304183671654,339.89744514419726,null,0,5.0041034332364109,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,-172.46714526995297,-172.46714526995297,-172.46714526995297,-172.46714526995297,-172.46714526995297,339.89744514419726,339.89744514419726,null,10536.820799470115,".",{"$error":"#N/A"},"Total of Prin and Int doesn't match",null,null,null,"21 to 25","x",null,null,null,null,0,5.0041034332364109,null,null,0,0,0,0,null,"01-08-06-004",1,8,4,"2015-05-01","",167.46304183671654,"",5.0041034332364109,"","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD76,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["",null,5,"2015-06-01",null,0,169.11473211236637,170.78271303183089,null,0,3.4641602628394903,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,-172.57889237520587,-172.57889237520587,-172.57889237520587,-172.57889237520587,-172.57889237520587,170.78271303183089,170.78271303183089,null,5123.4813909549266,".",{"$error":"#N/A"},{"$f":"\"Final pmt date doesn't match date entered in STEP 2: \"&TEXT(F23,\"dd-mmm-yyyy\")","v":"Final pmt date doesn't match date entered in STEP 2: 00-Jan-1900"},null,null,null,null,"x",null,null,null,null,0,3.4641602628394903,null,null,0,0,0,0,null,"01-08-06-005",1,8,5,"2015-06-01","",169.11473211236637,"",3.4641602628394903,"","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD77,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["",null,6,"2015-07-01",null,0,170.78271303183078,0,null,0,1.6844322381221677,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,-172.46714526995294,-172.46714526995294,-172.46714526995294,-172.46714526995294,-172.46714526995294,0,0,null,0,".",{"$error":"#N/A"},"Interest payments don't match",null,null,null,null,"x",null,null,null,null,0,1.6844322381221677,null,null,0,0,0,0,null,"01-08-06-006",1,8,6,"2015-07-01","",170.78271303183078,"",1.6844322381221677,"","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD78,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,7,"2015-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Fees and Insurance don't match",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-007",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD79,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,8,"2015-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Taxes don't match",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-008",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD80,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,9,"2015-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Comp Deposit doesn't match",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-009",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD81,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,10,"2015-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"You can't use the PRINCIPAL and the PRIN+INT columns at the same time",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-010",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD82,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,11,"2015-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"The DiSB date comes AFTER the first pmt date.  Correct on STEP 2",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-011",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD83,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,12,"2016-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-012",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD84,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,13,"2016-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-013",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD85,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,14,"2016-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"DROPDOWN options for GRAPHS y-axis",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-014",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD86,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,15,"2016-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"APR (int)",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-015",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD87,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,16,"2016-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"APR (Int fee)",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-016",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD88,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,17,"2016-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"APR (Int fee ins)",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-017",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD89,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,18,"2016-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"APR (Int fee ins tax)",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-018",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD90,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,19,"2016-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"APR (Int fee ins tax dep)",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-019",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD91,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,20,"2016-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"EIR (int)",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-020",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD92,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,21,"2016-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"EIR (Int fee)",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-021",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD93,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,22,"2016-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"EIR (Int fee ins)",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-022",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD94,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,23,"2016-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"EIR (Int fee ins tax)",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-023",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD95,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,24,"2017-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"EIR (Int fee ins tax dep)",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-024",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD96,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,25,"2017-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Nat'l Rate 1",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-025",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD97,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,26,"2017-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Nat'l Rate 2",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-026",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD98,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,27,"2017-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"DROPDOWN options for X-axis",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-027",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD99,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,28,"2017-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Price relative to loan amount",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-028",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD100,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,29,"2017-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Price relative to loan term",null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-029",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD101,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,30,"2017-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-030",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD102,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,31,"2017-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"NumPayments",{"$f":"F12","v":6},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-031",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD103,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,32,"2017-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"NumPaymentsEditMode",{"$f":"COUNTIF(D72:D287,\">0\")-1","v":215},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-032",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD104,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,33,"2017-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-033",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD105,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,34,"2017-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Days/Yr",365,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-034",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD106,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,35,"2017-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"seed:",0.01,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-035",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD107,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,36,"2018-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"seed2:",0.01,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-036",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD108,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,37,"2018-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"ProdCode",{"$f":"INDIRECT(\"'Prod\"&APRProdNum&\"'!SmpProdInput\")","v":{"$error":"#REF!"}},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-037",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD109,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,38,"2018-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-038",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD110,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,39,"2018-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"PrintingReal",false,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-039",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD111,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,40,"2018-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"CleaningModePrice",{"$f":"IF(DoingImport=TRUE,FALSE,CleaningMode)","v":{"$error":"#NAME?"}},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-040",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD112,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,41,"2018-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-041",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD113,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,42,"2018-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-042",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD114,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[{"$f":"IF(AT115=TRUE,\"X\",\"\")","v":"X"},null,43,"2018-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"StepNum",{"$f":"IF(APRStepNum=\"Step 1\",1,IF(APRStepNum=\"Step 2\",2,IF(APRStepNum=\"Step 3\",3,4)))","v":4},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-043",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD115,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,44,"2018-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},1,"Choose Prod & Sample.  Click STEP to then input pre-design",null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-044",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD116,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,45,"2018-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},2,"Fill in TOP GREY CELLS, then edit transaction details, then click STEP.",null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-045",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD117,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,46,"2018-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},3,"Review and edit. Click STEP to STORE.",null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-046",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD118,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,47,"2018-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},4,"NOT USED ANYMORE",null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-047",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD119,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,48,"2019-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Step2Done?",{"$f":"IF(AND(F15>0,NumPeriods>0,C31=DevOk,Step3Done=DevOk),TRUE,FALSE)","v":false},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-048",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD120,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,49,"2019-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Reload->",{"$f":"IF(AP36=\"Y\",TRUE,FALSE)","v":false},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-049",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD121,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,50,"2019-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Detect errors:",{"$f":"IF(UseRSEdit=TRUE,IF(OR(LEFT(Step3Done,9)=\"Not valid\",LEFT(Step3Done,9)=\"all seems\"),FALSE,TRUE),FALSE)","v":false},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-050",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD122,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,51,"2019-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-051",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD123,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,52,"2019-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Is this sample stored?",{"$f":"IF(ISNUMBER(MATCH(APRProdNum&\"-\"&SampNumAPR&\"-\"&VarNum,#REF!,0)),TRUE,FALSE)","v":false},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-052",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD124,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,53,"2019-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"SkipHideRow",false,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-053",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD125,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,54,"2019-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-054",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD126,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,55,"2019-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"PrevNomInt",{"$f":"INDEX(RepSchedSum,APRStorageRow-ROW(#REF!),#REF!+1)","v":{"$error":"#NAME?"}},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-055",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD127,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
["X",null,56,"2019-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-056",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD128,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,57,"2019-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"PrevAnnNomInt",{"$f":"INDEX(RepSchedSum,APRStorageRow-ROW(#REF!),#REF!+1)","v":{"$error":"#NAME?"}},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-057",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD129,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,58,"2019-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-058",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD130,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,59,"2019-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"PrevFrequency",{"$f":"INDEX(RepSchedSum,APRStorageRow-ROW(#REF!),#REF!+1)","v":{"$error":"#NAME?"}},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-059",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD131,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,60,"2020-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-060",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD132,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,61,"2020-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Min Nominal Ann Int Rate",{"$f":"IF(InDCT,J32,SampIntRate)","v":0.12},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-061",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD133,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,62,"2020-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-062",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD134,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,63,"2020-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-063",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD135,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,64,"2020-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,{"$f":"AD136-SUM(M136:N136)","v":0},{"$f":"AE136-SUM(P136:Q136)","v":0},{"$f":"AF136-T136","v":0},0,{"$f":"IF($AD$23=\"Flat\",$H$72,H136)","v":0},{"$f":"H136-Y136","v":0},null,{"$f":"IF(AT136=\"x\",H136*(D137-D136),0)","v":0},".",{"$f":"IF(Y136>0,Y136,NA())","v":{"$error":"#N/A"}},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,{"$f":"TEXT(BI136,\"00\")&\"-\"&TEXT(BJ136,\"00\")&\"-\"&TEXT(VarNum,\"00\")&\"-\"&TEXT(C136,\"000\")","v":"01-08-06-064"},1,8,{"$f":"IF($C136<=$AP$103,C136,\"\")","v":""},"",{"$f":"IF(F136<>0,F136,\"\")","v":""},"",{"$f":"IF(J136<>0,J136,\"\")","v":""},"",{"$f":"IF(M136<>0,M136,\"\")","v":""},"",{"$f":"IF(P136<>0,P136,\"\")","v":""},"",{"$f":"IF(T136<>0,T136,\"\")","v":""},{"$f":"IF(V136<>0,V136,\"\")","v":""},"","",{"$f":"VarNum","v":6},null,null,null,null,{"$f":"IF(UseRSEdit,MATCH($BH136,RepSchedCodeCol,0),C136+1)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD136,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,65,"2020-06-01",null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CF137),CF137,0),0)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CG137),CG137,0),IF($C137<=$AP$103,IF(ScatterPlot,IF(AND(Frequency=999,C137=1),SampAmount,IF($AP$44=0,IF($AP$46=\"End-term\",IF($C137=$AP$103,SampAmount,0),-PPMT($AD$25,C137,NumPeriods,SampAmount)),$AP$44)),IF($F$24=\"Separated\",$F$25,0)),0))","v":0},{"$f":"H136+F137-G137","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CH137),CH137,0),IF($C137<=$AP$103,$AG$29,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CI137),CI137,0),IF($C137<=$AP$103,IF(ScatterPlot,IF($AP$43,IF($C137=$AP$103,$AZ$72,0),IF($AP$42,0,AZ137)),$F$26),0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CJ137),CJ137,0),BC137)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CK137),CK137,0),BD137)","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CL137),CL137,0),BE137)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CM137),CM137,0),BF137)","v":0},null,null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CN137),CN137,0),IF($C137<=$AP$103,$T$39*G137+$T$40*K137+$T$41*SUM(M137:Q137)+$T$42,0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CO137),CO137,0),IF($C137<=$AP$103,$V$40*G137+$V$43,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CP137),CP137,0),IF(C137<=$AP$103,(D137-D136)/365*$W$33*Y136,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CQ137),CQ137,0),IF(C137=$AP$103,-(SUM(Y136,V137,W137)),0))","v":0},{"$f":"SUM(Y136,V137:X137)","v":0},null,null,null,null,{"$f":"F137-SUM(G137,J137,K137)","v":0},0,0,0,{"$f":"AG137-SUM(V137,X137)","v":0},0,0,null,0,{"$f":"IF(AM136=\"No\",IF(SUM(G137,J137)>0,D137-$F$59,\"No\"),\".\")","v":"."},{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,{"$f":"IF($C137<=$AP$103,IF(BC$57=0,0,BC$57*(IF(BC$58,$G137,0)+IF(BC$59,SampAmount,0)+IF(BC$60,$H136,0)))+IF(BC$54=0,0,BC$68),0)","v":0},{"$f":"IF($C137<=$AP$103,IF(BD$57=0,0,BD$57*(IF(BD$58,$G137,0)+IF(BD$59,SampAmount,0)+IF(BD$60,$H136,0)))+IF(BD$54=0,0,BD$68),0)","v":0},{"$f":"IF($C137<=$AP$103,IF(BE$57=0,0,BE$57*(IF(BE$58,$G137,0)+IF(BE$59,SampAmount,0)+IF(BE$60,$H136,0)))+IF(BE$54=0,0,BE$68),0)","v":0},{"$f":"IF($C137<=$AP$103,IF(BF$57=0,0,BF$57*(IF(BF$58,$G137,0)+IF(BF$59,SampAmount,0)+IF(BF$60,$H136,0)))+IF(BF$54=0,0,BF$68),0)","v":0},null,"01-08-06-065",{"$f":"$BI$72","v":1},{"$f":"$BJ$72","v":8},"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD137,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,66,{"$f":"IF(ReloadRep,IF(E138>0,E138+D137,IF(ISNUMBER(CE138),CE138,0)),IF(E138>0,E138+D137,IF($AF$43=C138,D137+$AF$44,IF($F$11<>30,$F$11+D137,EDATE(D137,1)))))","v":"2020-07-01"},null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF(C138>$AP$103,TRUE,$AT$73)","v":true},null,null,null,null,{"$f":"IF(AND(SUM(BM138:BW138)-SUM(BX138)>0,AT138=TRUE),1,0)","v":0},{"$f":"IF($C138<=$AP$103,IF($AD$23=\"flat\",$AD$28,H137*$AD$26*(D138-D137)),0)","v":0},null,null,0,0,0,0,null,"01-08-06-066",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD138,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,67,"2020-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Final Pmt Date, PROD sht",{"$f":"F23","v":"00:00:00"},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-067",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD139,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,68,"2020-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Final Pmt Date, RepSched sht",{"$f":"IF(ReloadRep=FALSE,INDEX(D73:D287,AP103)+0.000001,MAX(D73:D287))","v":"2015-07-01T00:00:00.086"},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-068",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD140,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,69,"2020-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-069",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD141,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,70,"2020-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Total Clients of Prod",{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-070",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD142,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,71,"2020-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"No Clients in bucket:",{"$f":"INDIRECT(\"'Prod\"&APRProdNum&\"'!SampClients\")","v":{"$error":"#REF!"}},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-071",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD143,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,72,"2021-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"HideForAPRPrint",false,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-072",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD144,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,73,"2021-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-073",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD145,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,74,"2021-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Last payment",{"$f":"INDEX($J$72:$J$287,NumPeriods+1)","v":0},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-074",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD146,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,75,"2021-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Second-last payment",{"$f":"INDEX($J$72:$J$287,NumPeriods)","v":0},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-075",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD147,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,76,"2021-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"Product Currency",{"$f":"INDEX(ProdTable,APRProdNum,#REF!)","v":{"$error":"#NAME?"}},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-076",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD148,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,77,"2021-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-077",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD149,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,78,"2021-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"SampleCode",{"$f":"\"P\"&TEXT(AP109,\"00\")&\"-S\"&C3&\"-\"&VarNum","v":{"$error":"#REF!"}},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-078",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD150,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,79,"2021-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-079",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD151,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,80,"2021-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},"ScatterPlot Calc",{"$f":"IF(AE37=\"Real\",FALSE,TRUE)","v":true},null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-080",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD152,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,81,"2021-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-081",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD153,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,82,"2021-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-082",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD154,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,83,"2021-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-083",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD155,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,84,"2022-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-084",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD156,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,85,"2022-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-085",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD157,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,86,"2022-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-086",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD158,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,87,"2022-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-087",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD159,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,88,"2022-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-088",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD160,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,89,"2022-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-089",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD161,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,90,"2022-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-090",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD162,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,91,"2022-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-091",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD163,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,92,"2022-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-092",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD164,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,93,"2022-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-093",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD165,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,94,"2022-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-094",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD166,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,95,"2022-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-095",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD167,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,96,"2023-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-096",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD168,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,97,"2023-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-097",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD169,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,98,"2023-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-098",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD170,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,99,"2023-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-099",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD171,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,100,"2023-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-100",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD172,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,101,"2023-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-101",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD173,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,102,"2023-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-102",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD174,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,103,"2023-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-103",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD175,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,104,"2023-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-104",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD176,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,105,"2023-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-105",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD177,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,106,"2023-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-106",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD178,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,107,"2023-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-107",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD179,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,108,"2024-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-108",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD180,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,109,"2024-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-109",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD181,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,110,"2024-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-110",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD182,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,111,"2024-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-111",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD183,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,112,"2024-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-112",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD184,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,113,"2024-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-113",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD185,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,114,"2024-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-114",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD186,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,115,"2024-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-115",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD187,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,116,"2024-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-116",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD188,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,117,"2024-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-117",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD189,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,118,"2024-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-118",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD190,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,119,"2024-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-119",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD191,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,120,"2025-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-120",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD192,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,121,"2025-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-121",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD193,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,122,"2025-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-122",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD194,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,123,"2025-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-123",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD195,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,124,"2025-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-124",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD196,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,125,"2025-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-125",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD197,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,126,"2025-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-126",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD198,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,127,"2025-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-127",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD199,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,128,"2025-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,{"$f":"AD200-SUM(M200:N200)","v":0},{"$f":"AE200-SUM(P200:Q200)","v":0},{"$f":"AF200-T200","v":0},0,{"$f":"IF($AD$23=\"Flat\",$H$72,H200)","v":0},{"$f":"H200-Y200","v":0},null,{"$f":"IF(AT200=\"x\",H200*(D201-D200),0)","v":0},".",{"$f":"IF(Y200>0,Y200,NA())","v":{"$error":"#N/A"}},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,{"$f":"TEXT(BI200,\"00\")&\"-\"&TEXT(BJ200,\"00\")&\"-\"&TEXT(VarNum,\"00\")&\"-\"&TEXT(C200,\"000\")","v":"01-08-06-128"},1,8,{"$f":"IF($C200<=$AP$103,C200,\"\")","v":""},"",{"$f":"IF(F200<>0,F200,\"\")","v":""},"",{"$f":"IF(J200<>0,J200,\"\")","v":""},"",{"$f":"IF(M200<>0,M200,\"\")","v":""},"",{"$f":"IF(P200<>0,P200,\"\")","v":""},"",{"$f":"IF(T200<>0,T200,\"\")","v":""},{"$f":"IF(V200<>0,V200,\"\")","v":""},"","",{"$f":"VarNum","v":6},null,null,null,null,{"$f":"IF(UseRSEdit,MATCH($BH200,RepSchedCodeCol,0),C200+1)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD200,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,129,"2025-10-01",null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CF201),CF201,0),0)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CG201),CG201,0),IF($C201<=$AP$103,IF(ScatterPlot,IF(AND(Frequency=999,C201=1),SampAmount,IF($AP$44=0,IF($AP$46=\"End-term\",IF($C201=$AP$103,SampAmount,0),-PPMT($AD$25,C201,NumPeriods,SampAmount)),$AP$44)),IF($F$24=\"Separated\",$F$25,0)),0))","v":0},{"$f":"H200+F201-G201","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CH201),CH201,0),IF($C201<=$AP$103,$AG$29,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CI201),CI201,0),IF($C201<=$AP$103,IF(ScatterPlot,IF($AP$43,IF($C201=$AP$103,$AZ$72,0),IF($AP$42,0,AZ201)),$F$26),0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CJ201),CJ201,0),BC201)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CK201),CK201,0),BD201)","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CL201),CL201,0),BE201)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CM201),CM201,0),BF201)","v":0},null,null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CN201),CN201,0),IF($C201<=$AP$103,$T$39*G201+$T$40*K201+$T$41*SUM(M201:Q201)+$T$42,0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CO201),CO201,0),IF($C201<=$AP$103,$V$40*G201+$V$43,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CP201),CP201,0),IF(C201<=$AP$103,(D201-D200)/365*$W$33*Y200,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CQ201),CQ201,0),IF(C201=$AP$103,-(SUM(Y200,V201,W201)),0))","v":0},{"$f":"SUM(Y200,V201:X201)","v":0},null,null,null,null,{"$f":"F201-SUM(G201,J201,K201)","v":0},0,0,0,{"$f":"AG201-SUM(V201,X201)","v":0},0,0,null,0,{"$f":"IF(AM200=\"No\",IF(SUM(G201,J201)>0,D201-$F$59,\"No\"),\".\")","v":"."},{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,{"$f":"IF($C201<=$AP$103,IF(BC$57=0,0,BC$57*(IF(BC$58,$G201,0)+IF(BC$59,SampAmount,0)+IF(BC$60,$H200,0)))+IF(BC$54=0,0,BC$68),0)","v":0},{"$f":"IF($C201<=$AP$103,IF(BD$57=0,0,BD$57*(IF(BD$58,$G201,0)+IF(BD$59,SampAmount,0)+IF(BD$60,$H200,0)))+IF(BD$54=0,0,BD$68),0)","v":0},{"$f":"IF($C201<=$AP$103,IF(BE$57=0,0,BE$57*(IF(BE$58,$G201,0)+IF(BE$59,SampAmount,0)+IF(BE$60,$H200,0)))+IF(BE$54=0,0,BE$68),0)","v":0},{"$f":"IF($C201<=$AP$103,IF(BF$57=0,0,BF$57*(IF(BF$58,$G201,0)+IF(BF$59,SampAmount,0)+IF(BF$60,$H200,0)))+IF(BF$54=0,0,BF$68),0)","v":0},null,"01-08-06-129",{"$f":"$BI$72","v":1},{"$f":"$BJ$72","v":8},"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD201,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,130,{"$f":"IF(ReloadRep,IF(E202>0,E202+D201,IF(ISNUMBER(CE202),CE202,0)),IF(E202>0,E202+D201,IF($AF$43=C202,D201+$AF$44,IF($F$11<>30,$F$11+D201,EDATE(D201,1)))))","v":"2025-11-01"},null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF(C202>$AP$103,TRUE,$AT$73)","v":true},null,null,null,null,{"$f":"IF(AND(SUM(BM202:BW202)-SUM(BX202)>0,AT202=TRUE),1,0)","v":0},{"$f":"IF($C202<=$AP$103,IF($AD$23=\"flat\",$AD$28,H201*$AD$26*(D202-D201)),0)","v":0},null,null,0,0,0,0,null,"01-08-06-130",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD202,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,131,"2025-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-131",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD203,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,132,"2026-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-132",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD204,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,133,"2026-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-133",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD205,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,134,"2026-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-134",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD206,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,135,"2026-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-135",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD207,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,136,"2026-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-136",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD208,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,137,"2026-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-137",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD209,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,138,"2026-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-138",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD210,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,139,"2026-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-139",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD211,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,140,"2026-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-140",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD212,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,141,"2026-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-141",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD213,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,142,"2026-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-142",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD214,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,143,"2026-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-143",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD215,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,144,"2027-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-144",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD216,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,145,"2027-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-145",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD217,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,146,"2027-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-146",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD218,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,147,"2027-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-147",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD219,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,148,"2027-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-148",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD220,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,149,"2027-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-149",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD221,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,150,"2027-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-150",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD222,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,151,"2027-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-151",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD223,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,152,"2027-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-152",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD224,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,153,"2027-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-153",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD225,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,154,"2027-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-154",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD226,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,155,"2027-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-155",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD227,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,156,"2028-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-156",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD228,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,157,"2028-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-157",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD229,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,158,"2028-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-158",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD230,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,159,"2028-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-159",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD231,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,160,"2028-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-160",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD232,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,161,"2028-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-161",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD233,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,162,"2028-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-162",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD234,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,163,"2028-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-163",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD235,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,164,"2028-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-164",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD236,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,165,"2028-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-165",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD237,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,166,"2028-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-166",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD238,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,167,"2028-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-167",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD239,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,168,"2029-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-168",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD240,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,169,"2029-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-169",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD241,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,170,"2029-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-170",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD242,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,171,"2029-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-171",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD243,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,172,"2029-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-172",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD244,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,173,"2029-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-173",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD245,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,174,"2029-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-174",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD246,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,175,"2029-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-175",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD247,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,176,"2029-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-176",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD248,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,177,"2029-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-177",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD249,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,178,"2029-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-178",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD250,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,179,"2029-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-179",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD251,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,180,"2030-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-180",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD252,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,181,"2030-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-181",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD253,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,182,"2030-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-182",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD254,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,183,"2030-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-183",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD255,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,184,"2030-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-184",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD256,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,185,"2030-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-185",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD257,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,186,"2030-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-186",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD258,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,187,"2030-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-187",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD259,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,188,"2030-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-188",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD260,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,189,"2030-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-189",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD261,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,190,"2030-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-190",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD262,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,191,"2030-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-191",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD263,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,192,"2031-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,{"$f":"AD264-SUM(M264:N264)","v":0},{"$f":"AE264-SUM(P264:Q264)","v":0},{"$f":"AF264-T264","v":0},0,{"$f":"IF($AD$23=\"Flat\",$H$72,H264)","v":0},{"$f":"H264-Y264","v":0},null,{"$f":"IF(AT264=\"x\",H264*(D265-D264),0)","v":0},".",{"$f":"IF(Y264>0,Y264,NA())","v":{"$error":"#N/A"}},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,{"$f":"TEXT(BI264,\"00\")&\"-\"&TEXT(BJ264,\"00\")&\"-\"&TEXT(VarNum,\"00\")&\"-\"&TEXT(C264,\"000\")","v":"01-08-06-192"},1,8,{"$f":"IF($C264<=$AP$103,C264,\"\")","v":""},"",{"$f":"IF(F264<>0,F264,\"\")","v":""},"",{"$f":"IF(J264<>0,J264,\"\")","v":""},"",{"$f":"IF(M264<>0,M264,\"\")","v":""},"",{"$f":"IF(P264<>0,P264,\"\")","v":""},"",{"$f":"IF(T264<>0,T264,\"\")","v":""},{"$f":"IF(V264<>0,V264,\"\")","v":""},"","",{"$f":"VarNum","v":6},null,null,null,null,{"$f":"IF(UseRSEdit,MATCH($BH264,RepSchedCodeCol,0),C264+1)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD264,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,193,"2031-02-01",null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CF265),CF265,0),0)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CG265),CG265,0),IF($C265<=$AP$103,IF(ScatterPlot,IF(AND(Frequency=999,C265=1),SampAmount,IF($AP$44=0,IF($AP$46=\"End-term\",IF($C265=$AP$103,SampAmount,0),-PPMT($AD$25,C265,NumPeriods,SampAmount)),$AP$44)),IF($F$24=\"Separated\",$F$25,0)),0))","v":0},{"$f":"H264+F265-G265","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CH265),CH265,0),IF($C265<=$AP$103,$AG$29,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CI265),CI265,0),IF($C265<=$AP$103,IF(ScatterPlot,IF($AP$43,IF($C265=$AP$103,$AZ$72,0),IF($AP$42,0,AZ265)),$F$26),0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CJ265),CJ265,0),BC265)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CK265),CK265,0),BD265)","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CL265),CL265,0),BE265)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CM265),CM265,0),BF265)","v":0},null,null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CN265),CN265,0),IF($C265<=$AP$103,$T$39*G265+$T$40*K265+$T$41*SUM(M265:Q265)+$T$42,0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CO265),CO265,0),IF($C265<=$AP$103,$V$40*G265+$V$43,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CP265),CP265,0),IF(C265<=$AP$103,(D265-D264)/365*$W$33*Y264,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CQ265),CQ265,0),IF(C265=$AP$103,-(SUM(Y264,V265,W265)),0))","v":0},{"$f":"SUM(Y264,V265:X265)","v":0},null,null,null,null,{"$f":"F265-SUM(G265,J265,K265)","v":0},0,0,0,{"$f":"AG265-SUM(V265,X265)","v":0},0,0,null,0,{"$f":"IF(AM264=\"No\",IF(SUM(G265,J265)>0,D265-$F$59,\"No\"),\".\")","v":"."},{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,{"$f":"IF($C265<=$AP$103,IF(BC$57=0,0,BC$57*(IF(BC$58,$G265,0)+IF(BC$59,SampAmount,0)+IF(BC$60,$H264,0)))+IF(BC$54=0,0,BC$68),0)","v":0},{"$f":"IF($C265<=$AP$103,IF(BD$57=0,0,BD$57*(IF(BD$58,$G265,0)+IF(BD$59,SampAmount,0)+IF(BD$60,$H264,0)))+IF(BD$54=0,0,BD$68),0)","v":0},{"$f":"IF($C265<=$AP$103,IF(BE$57=0,0,BE$57*(IF(BE$58,$G265,0)+IF(BE$59,SampAmount,0)+IF(BE$60,$H264,0)))+IF(BE$54=0,0,BE$68),0)","v":0},{"$f":"IF($C265<=$AP$103,IF(BF$57=0,0,BF$57*(IF(BF$58,$G265,0)+IF(BF$59,SampAmount,0)+IF(BF$60,$H264,0)))+IF(BF$54=0,0,BF$68),0)","v":0},null,"01-08-06-193",{"$f":"$BI$72","v":1},{"$f":"$BJ$72","v":8},"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD265,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,194,{"$f":"IF(ReloadRep,IF(E266>0,E266+D265,IF(ISNUMBER(CE266),CE266,0)),IF(E266>0,E266+D265,IF($AF$43=C266,D265+$AF$44,IF($F$11<>30,$F$11+D265,EDATE(D265,1)))))","v":"2031-03-01"},null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF(C266>$AP$103,TRUE,$AT$73)","v":true},null,null,null,null,{"$f":"IF(AND(SUM(BM266:BW266)-SUM(BX266)>0,AT266=TRUE),1,0)","v":0},{"$f":"IF($C266<=$AP$103,IF($AD$23=\"flat\",$AD$28,H265*$AD$26*(D266-D265)),0)","v":0},null,null,0,0,0,0,null,"01-08-06-194",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD266,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,195,"2031-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-195",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD267,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,196,"2031-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-196",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD268,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,197,"2031-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-197",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD269,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,198,"2031-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-198",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD270,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,199,"2031-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-199",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD271,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,200,"2031-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-200",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD272,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,201,"2031-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-201",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD273,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,202,"2031-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-202",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD274,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,203,"2031-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-203",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD275,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,204,"2032-01-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-204",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD276,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,205,"2032-02-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-205",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD277,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,206,"2032-03-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-206",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD278,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,207,"2032-04-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-207",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD279,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,208,"2032-05-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-208",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD280,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,209,"2032-06-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-209",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD281,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,210,"2032-07-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-210",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD282,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,211,"2032-08-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-211",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD283,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,212,"2032-09-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-212",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD284,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,213,"2032-10-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-213",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD285,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,214,"2032-11-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-214",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD286,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,215,"2032-12-01",null,0,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,null,0,".",{"$error":"#N/A"},null,null,null,null,null,true,null,null,null,null,0,0,null,null,0,0,0,0,null,"01-08-06-215",1,8,"","","","","","","","","","","","","","",6,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CE$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CF$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CG$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CH$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CI$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CJ$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CK$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CL$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CM$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CN$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CO$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CP$66),0)","v":{"$error":"#NAME?"}},{"$f":"IF(UseRSEdit,INDEX(FullRepSchedTab,$CD287,'Exact Pricing'!CQ$66),0)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,{"$f":"IF(InDCT,\"This PDF was genererated on \"&TEXT(NOW(),\"yyyy-mm-dd\")&\" using DCT version \"&TEXT([1]References!C31,\"0.00\")&\"       MPR: Monthly Percentage Rate      APR (nom): Annual Percentage Rate (nominal annualization)    EIR (comp): Effective Interest Rate (compound annualization)\",DevOk)","v":" "}]
[null,null,null,{"$f":"IF(InDCT,\"Analyst: \"&AnalystName&\"   \"&IF(H337=\"x\",DevOk,\"* The Average balance cannot be calculated because this repayment schedule doesn't separate principle from interest payments.\"),DevOk)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT65","v":"x"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Type->",null,{"$f":"IF(InDCT,INDEX(FeeTable,APRProdNum,#REF!),IF(Fee1OnPerc>0,\"of Prin Pmt\",\"N/A\"))","v":"N/A"},{"$f":"IF(InDCT,INDEX(FeeTable,APRProdNum,#REF!),IF(Fee2OnPerc>0,\"of Prin Pmt\",\"N/A\"))","v":"N/A"},null,{"$f":"IF(InDCT,INDEX(FeeTable,APRProdNum,#REF!),IF(Ins1OnPerc>0,\"of Prin Pmt\",\"N/A\"))","v":"N/A"},{"$f":"IF(InDCT,INDEX(FeeTable,APRProdNum,#REF!),IF(Ins2OnPerc>0,\"of Prin Pmt\",\"N/A\"))","v":"N/A"},"<-Pct",null,null,"Note, if not in DCT, these autocode"]
[null,null,null,null,null,null,null,null,null,null,"Frequency ->",null,{"$f":"IF(InDCT,INDEX(FeeTable,APRProdNum,#REF!),IF(Fee1OnFix>0,\"Per payment\",\"N/A\"))","v":"N/A"},{"$f":"IF(InDCT,INDEX(FeeTable,APRProdNum,#REF!),IF(Fee2OnFix>0,\"Per payment\",\"N/A\"))","v":"N/A"},null,{"$f":"IF(InDCT,INDEX(FeeTable,APRProdNum,#REF!),IF(Ins1OnFix>0,\"Per payment\",\"N/A\"))","v":"N/A"},{"$f":"IF(InDCT,INDEX(FeeTable,APRProdNum,#REF!),IF(Ins2OnFix>0,\"Per payment\",\"N/A\"))","v":"N/A"},"<-Fixed",null,null,"Note, if not in DCT, these autocode"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD66","v":"Prin+Int"},{"$f":"AE66","v":"+ Fees"},{"$f":"AF66","v":"+ Ins"},{"$f":"AG66","v":"+ Taxes"},{"$f":"AH66","v":"+ Deposit"},null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"APR",{"$f":"MIN(((1+AD319)^(1/DaysPerYear)-1)*DaysPerYear,MaxAPR)","v":0.11942876225505161},{"$f":"MIN(((1+AE319)^(1/DaysPerYear)-1)*DaysPerYear,MaxAPR)","v":0.11942876225505161},{"$f":"MIN(((1+AF319)^(1/DaysPerYear)-1)*DaysPerYear,MaxAPR)","v":0.11942876225505161},{"$f":"MIN(((1+AG319)^(1/DaysPerYear)-1)*DaysPerYear,MaxAPR)","v":0.11942876225505161},{"$f":"MIN(((1+AH319)^(1/DaysPerYear)-1)*DaysPerYear,MaxAPR)","v":0.11942876225505161}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"APR increment",null,{"$f":"AE317-AD317","v":0},{"$f":"AF317-AE317","v":0},{"$f":"AG317-AF317","v":0},{"$f":"AH317-AG317","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EIR",{"$f":"IF(ISNUMBER(AD320),AD320,MaxEIR)","v":0.1268309545516968},{"$f":"IF(ISNUMBER(AE320),IF(AE320>=AD320,AE320,MaxEIR),MaxEIR)","v":0.1268309545516968},{"$f":"IF(ISNUMBER(AF320),IF(AF320>=AE320,AF320,MaxEIR),MaxEIR)","v":0.1268309545516968},{"$f":"IF(ISNUMBER(AG320),IF(AG320>=AF320,AG320,MaxEIR),MaxEIR)","v":0.1268309545516968},{"$f":"IF(ISNUMBER(AH320),IF(AH320>=AG320,AH320,MaxEIR),MaxEIR)","v":0.1268309545516968}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XIRR",{"$f":"XIRR(AD72:AD287,$D$72:$D$287,SeedNumber)","v":0.1268309545516968},{"$f":"XIRR(AE72:AE287,$D$72:$D$287,SeedNumber)","v":0.1268309545516968},{"$f":"XIRR(AF72:AF287,$D$72:$D$287,SeedNumber)","v":0.1268309545516968},{"$f":"XIRR(AG72:AG287,$D$72:$D$287,SeedNumber)","v":0.1268309545516968},{"$f":"XIRR(AH72:AH287,$D$72:$D$287,SeedNumber2)","v":0.1268309545516968}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AF320),TRUE,FALSE)","v":true},null,{"$f":"IF(ISNUMBER(AH320),TRUE,FALSE)","v":true},"<successful"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Ongoing % LoanBal",null,null,null,null,null,null,null,null,null,"<- Not in survey; formula only works if PRIN and INT separated below"]
[]
[]
[]
[]
[]
[]
[]
[]
["HideCols",null,null,"x",{"$f":"IF(HideForAPRPrint,TRUE,\"x\")","v":"x"},"x",{"$f":"IF(HideForAPRPrint,IF(G71>0,\"x\",TRUE),\"x\")","v":"x"},{"$f":"G337","v":"x"},"x",{"$f":"IF(HideForAPRPrint,IF(J71>0,\"x\",TRUE),IF(PriceType=\"Auto\",TRUE,\"x\"))","v":true},{"$f":"IF(HideForAPRPrint,IF(K71>0,\"x\",TRUE),\"x\")","v":"x"},"x","x",{"$f":"IF(HideForAPRPrint,IF(N71>0,\"x\",TRUE),\"x\")","v":"x"},null,"x",{"$f":"IF(HideForAPRPrint,IF(Q71>0,\"x\",TRUE),\"x\")","v":"x"},{"$f":"S337","v":"x"},{"$f":"IF(UseTaxes,\"x\",TRUE)","v":"x"},{"$f":"S337","v":"x"},"x","x","x","x","x",null,null,null,null,null,null,null,{"$f":"T337","v":"x"},null,null,null,null,null,null,null,null,null,{"$f":"TRUE","v":true}]
[null,null,"xxxxx","xxxxxxxxxx","xxxxxxxx","xxxxxxxxxxxxxx","xxxxxxxxxxxx","xxxxxxxxxxx",".","xxxxxxxxxxxxxxx","xxxxxxxxxxxx",".","xxxxxxxxxxx","xxxxxxxxx",".","xxxxxxxxx","xxxxxxxxx",".","xxxxxxxxxxxx","xxxxxxxxxxxxx",".","xxxxxxxxx","xxxxxxxxx","xxxxxxxxx","xxxxxxxxx"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F66","v":"Disburse"},{"$f":"G66","v":"Principal"},{"$f":"H66","v":"Balance"},null,{"$f":"J66","v":"Prin+Int"},{"$f":"K66","v":"Interest"},null,{"$f":"M66","v":"Fees"},{"$f":"N66","v":"Fees 2"},null,{"$f":"P66","v":"Insurance"},{"$f":"Q66","v":"Insur 2"},null,null,{"$f":"T66","v":"Taxes"},null,{"$f":"V66","v":"Deposit"},{"$f":"W66","v":"Interest"},{"$f":"X66","v":"Withdraw"}]
[null,null,null,null,null,"THESE ARE THE MASTER FORMULAS THAT GET COPY/PASTED INTO THE TABLE ABOVE VIA VBA MACRO"]
[null,null,"APRCopy1",null,null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CF349),CF349,0),$F$9)","v":1000},{"$f":"IF(ReloadRep,IF(ISNUMBER(CG349),CG349,0),0)","v":0},null,"APRCopy2",{"$f":"IF(ReloadRep,IF(ISNUMBER(CH349),CH349,0),0)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CI349),CI349,0),IF($AP$42,$AZ$72,0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CJ349),CJ349,0),IF($M$33>0,$M$33*$F349)+IF($M$36>0,$M$36,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CK349),CK349,0),IF($N$33>0,$N$33*$F349)+IF($N$36>0,$N$36,0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CL349),CL349,0),IF($P$33>0,$P$33*$F349)+IF($P$36>0,$P$36,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CM349),CM349,0),IF($Q$33>0,$Q$33*$F349)+IF($Q$36>0,$Q$36,0))","v":0},null,null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CN349),CN349,0),$T$32*F349+$T$33*SUM(M349:Q349)+$T$34)","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CO349),CO349,0),($V$33*$F349)+$V$36)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CP349),CP349,0),0)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CQ349),CQ349,0),0)","v":0}]
[]
[null,null,"APRCopy3",null," ",{"$f":"IF(ReloadRep,IF(ISNUMBER(CF351),CF351,0),0)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CG351),CG351,0),IF($C351<=$AP$103,IF(ScatterPlot,IF(AND(Frequency=999,C351=1),SampAmount,IF($AP$44=0,IF($AP$46=\"End-term\",IF($C351=$AP$103,SampAmount,0),-PPMT($AD$25,C351,NumPeriods,SampAmount)),$AP$44)),IF($F$24=\"Separated\",$F$25,0)),0))","v":0},null,"APRCopy4",{"$f":"IF(ReloadRep,IF(ISNUMBER(CH351),CH351,0),IF($C351<=$AP$103,$AG$29,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CI351),CI351,0),IF($C351<=$AP$103,IF(ScatterPlot,IF($AP$43,IF($C351=$AP$103,$AZ$72,0),IF($AP$42,0,AZ351)),$F$26),0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CJ351),CJ351,0),BC351)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CK351),CK351,0),BD351)","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CL351),CL351,0),BE351)","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CM351),CM351,0),BF351)","v":0},null,null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CN351),CN351,0),IF($C351<=$AP$103,$T$39*G351+$T$40*K351+$T$41*SUM(M351:Q351)+$T$42,0))","v":0},null,{"$f":"IF(ReloadRep,IF(ISNUMBER(CO351),CO351,0),IF($C351<=$AP$103,$V$40*G351+$V$43,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CP351),CP351,0),IF(C351<=$AP$103,(D351-D350)/365*$W$33*Y350,0))","v":0},{"$f":"IF(ReloadRep,IF(ISNUMBER(CQ351),CQ351,0),IF(C351=$AP$103,-(SUM(Y350,V351,W351)),0))","v":0}]

{"sheet":"IRR Flow","index":6,"n_rows":82,"n_cols":37,"rows_kept":82,"cut":false,"hidden":false,"merged":[[1,14,1,15],[1,18,1,19],[1,1,1,12]]}
[null,"Discounted Cash Flow Visualization",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N1<>0,IF(C11+C12>1,\"Too high\",IF(C12+C11<-1,\"Too low\",\"-\")),\"-\")","v":"-"},null,"<--Optional: Enter a discount rate here to see if Inflows=Outflows"]
[null,{"$f":"IF(term>12,\"NOTE! This works only if the loan product on the Pricing-ADV sheet has 12 pmts or less.\",IF(N1<>0,\"NOTE: Currently using MANUAL estimate of discount rate in row above.\",\".\"))","v":"NOTE! This works only if the loan product on the Pricing-ADV sheet has 12 pmts or less."},null,null,null,null,null,null,null,null,null,null,null,{"$f":"F9*'Rep Schedule - Advanced'!M196","v":1.0486707902186172},"Current APR",null,null,{"$f":"(1/F8)^'Rep Schedule - Advanced'!M196-1","v":1.8242326499459045},"Current EIR"]
[null,"Nominal","TOTAL",{"$f":"\"Period \"&D75","v":"Period 0"},null,{"$f":"\"Period \"&F75","v":"Period 1"},null,{"$f":"\"Period \"&H75","v":"Period 2"},null,{"$f":"\"Period \"&J75","v":"Period 3"},null,{"$f":"\"Period \"&L75","v":"Period 4"},null,{"$f":"\"Period \"&N75","v":"Period 5"},null,{"$f":"\"Period \"&P75","v":"Period 6"},null,{"$f":"\"Period \"&R75","v":"Period 7"},null,{"$f":"\"Period \"&T75","v":"Period 8"},null,{"$f":"\"Period \"&V75","v":"Period 9"},null,{"$f":"\"Period \"&X75","v":"Period 10"},null,{"$f":"\"Period \"&Z75","v":"Period 11"},null,{"$f":"\"Period \"&AB75","v":"Period 12"},null,null,null,null,null,null,null,null,{"$f":"term","v":16}]
[null,"Inflow",{"$f":"SUM(D4:AB4)","v":1000},{"$f":"'Rep Schedule - Advanced'!$G$6+'Rep Schedule - Advanced'!$Z$6","v":1000},null,{"$f":"'Rep Schedule - Advanced'!$G$7+'Rep Schedule - Advanced'!$Z$7","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$8+'Rep Schedule - Advanced'!$Z$8","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$9+'Rep Schedule - Advanced'!$Z$9","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$10+'Rep Schedule - Advanced'!$Z$10","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$11+'Rep Schedule - Advanced'!$Z$11","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$12+'Rep Schedule - Advanced'!$Z$12","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$13+'Rep Schedule - Advanced'!$Z$13","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$14+'Rep Schedule - Advanced'!$Z$14","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$15+'Rep Schedule - Advanced'!$Z$15","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$16+'Rep Schedule - Advanced'!$Z$16","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$17+'Rep Schedule - Advanced'!$Z$17","v":0},null,{"$f":"'Rep Schedule - Advanced'!$G$18+'Rep Schedule - Advanced'!$Z$18","v":0},null,"<- These are the cashflow figures from the RepSched-Advanced sheet"]
[null,"Outflow",{"$f":"SUM(D5:AB5)","v":-960.76923076923094},{"$f":"-'Rep Schedule - Advanced'!$BC$6","v":-100},null,{"$f":"-'Rep Schedule - Advanced'!$BC$7","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$8","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$9","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$10","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$11","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$12","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$13","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$14","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$15","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$16","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$17","v":-71.730769230769226},null,{"$f":"-'Rep Schedule - Advanced'!$BC$18","v":-71.730769230769226}]
[null,"Net Flow",null,{"$f":"D4+D5","v":900},null,{"$f":"F4+F5","v":-71.730769230769226},null,{"$f":"H4+H5","v":-71.730769230769226},null,{"$f":"J4+J5","v":-71.730769230769226},null,{"$f":"L4+L5","v":-71.730769230769226},null,{"$f":"N4+N5","v":-71.730769230769226},null,{"$f":"P4+P5","v":-71.730769230769226},null,{"$f":"R4+R5","v":-71.730769230769226},null,{"$f":"T4+T5","v":-71.730769230769226},null,{"$f":"V4+V5","v":-71.730769230769226},null,{"$f":"X4+X5","v":-71.730769230769226},null,{"$f":"Z4+Z5","v":-71.730769230769226},null,{"$f":"AB4+AB5","v":-71.730769230769226}]
[]
[null,null,"discount factor",{"$f":"1/'Rep Schedule - Advanced'!$CL$6","v":1},null,{"$f":"D8/(1+F9)","v":0.98023191204232818},null,{"$f":"F8/(1+H9)","v":0.96085460138615864},null,{"$f":"H8/(1+J9)","v":0.94186034311142341},null,{"$f":"J8/(1+L9)","v":0.9232415650049538},null,{"$f":"L8/(1+N9)","v":0.90499084454175727},null,{"$f":"N8/(1+P9)","v":0.88710090592596813},null,{"$f":"P8/(1+R9)","v":0.86956461719029321},null,{"$f":"R8/(1+T9)","v":0.85237498735279627},null,{"$f":"T8/(1+V9)","v":0.83552516362988682},null,{"$f":"V8/(1+X9)","v":0.81900842870440305},null,{"$f":"X8/(1+Z9)","v":0.80281819804769983},null,{"$f":"Z8/(1+AB9)","v":0.78694801729467334},null,"<- This is the discount factor, or 1 / (1+i)^n, calculating how much the future amount loses in value"]
[null,"Discount",null,null,null,{"$f":"IF(N1=0,'Rep Schedule - Advanced'!$AC$195,N1)","v":2.0166745965742638E-2},null,{"$f":"F9","v":2.0166745965742638E-2},null,{"$f":"H9","v":2.0166745965742638E-2},null,{"$f":"J9","v":2.0166745965742638E-2},null,{"$f":"L9","v":2.0166745965742638E-2},null,{"$f":"N9","v":2.0166745965742638E-2},null,{"$f":"P9","v":2.0166745965742638E-2},null,{"$f":"R9","v":2.0166745965742638E-2},null,{"$f":"T9","v":2.0166745965742638E-2},null,{"$f":"V9","v":2.0166745965742638E-2},null,{"$f":"X9","v":2.0166745965742638E-2},null,{"$f":"Z9","v":2.0166745965742638E-2},null,"<- This is \"i\", the periodic interest rate, that results in the discounted inflows equalling the discounted outflows"]
[]
[null,{"$f":"B4","v":"Inflow"},{"$f":"SUM(D11:AB11)","v":1000},{"$f":"D4*D8","v":1000},null,{"$f":"F4*F8","v":0},null,{"$f":"H4*H8","v":0},null,{"$f":"J4*J8","v":0},null,{"$f":"L4*L8","v":0},null,{"$f":"N4*N8","v":0},null,{"$f":"P4*P8","v":0},null,{"$f":"R4*R8","v":0},null,{"$f":"T4*T8","v":0},null,{"$f":"V4*V8","v":0},null,{"$f":"X4*X8","v":0},null,{"$f":"Z4*Z8","v":0},null,{"$f":"AB4*AB8","v":0},null,"<- The \"nominal\" cashflow figures are discounted to their present value by dividing the nominal amounts by the discount factor"]
[null,{"$f":"B5","v":"Outflow"},{"$f":"SUM(D12:AB12)","v":-857.80111633051206},{"$f":"D5*D8","v":-100},null,{"$f":"F5*F8","v":-70.312789075343915},null,{"$f":"H5*H8","v":-68.922839676353291},null,{"$f":"J5*J8","v":-67.560366919338634},null,{"$f":"L5*L8","v":-66.224827643624565},null,{"$f":"N5*N8","v":-64.915689425783739},null,{"$f":"P5*P8","v":-63.632430367381943},null,{"$f":"R5*R8","v":-62.374538886919105},null,{"$f":"T5*T8","v":-61.141513515883268},null,{"$f":"V5*V8","v":-59.932862698836111},null,{"$f":"X5*X8","v":-58.748104597450443},null,{"$f":"Z5*Z8","v":-57.586766898421544},null,{"$f":"AB5*AB8","v":-56.448386625175601}]
[]
[null,null,null,null,{"$f":"D75","v":0},null,{"$f":"F75","v":1},null,{"$f":"H75","v":2},null,{"$f":"J75","v":3},null,{"$f":"L75","v":4},null,{"$f":"N75","v":5},null,{"$f":"P75","v":6},null,{"$f":"R75","v":7},null,{"$f":"T75","v":8},null,{"$f":"V75","v":9},null,{"$f":"X75","v":10},null,{"$f":"Z75","v":11},null,{"$f":"AB75","v":12}]
[null,null,null,null,{"$f":"IF($AF15=$D$82,\"é\",\"\")","v":"é"},null,{"$f":"IF($AF15=F$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=H$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=J$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=L$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=N$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=P$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=R$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=T$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=V$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=X$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=Z$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF15=AB$82,\"é\",\"\")","v":""},null,null,{"$f":"AF16+1","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF26+1","v":10}]
[null,null,null,null,{"$f":"IF($AF26=$D$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=F$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=H$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=J$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=L$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=N$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=P$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=R$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=T$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=V$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=X$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=Z$82,\"é\",\"\")","v":""},null,{"$f":"IF($AF26=AB$82,\"é\",\"\")","v":""},null,null,9]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,8]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,7]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,6]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,5]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,4]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,3]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,2]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,1]
[null,null,null,{"$f":"D80","v":900},{"$f":"IF($AF35=D$82,\"ê\",\"\")","v":""},{"$f":"F80","v":-71.730769230769226},{"$f":"IF($AF35=F$82,\"ê\",\"\")","v":""},{"$f":"H80","v":-71.730769230769226},{"$f":"IF($AF35=H$82,\"ê\",\"\")","v":""},{"$f":"J80","v":-71.730769230769226},{"$f":"IF($AF35=J$82,\"ê\",\"\")","v":""},{"$f":"L80","v":-71.730769230769226},{"$f":"IF($AF35=L$82,\"ê\",\"\")","v":""},{"$f":"N80","v":-71.730769230769226},{"$f":"IF($AF35=N$82,\"ê\",\"\")","v":""},{"$f":"P80","v":-71.730769230769226},{"$f":"IF($AF35=P$82,\"ê\",\"\")","v":""},{"$f":"R80","v":-71.730769230769226},{"$f":"IF($AF35=R$82,\"ê\",\"\")","v":""},{"$f":"T80","v":-71.730769230769226},{"$f":"IF($AF35=T$82,\"ê\",\"\")","v":""},{"$f":"V80","v":-71.730769230769226},{"$f":"IF($AF35=V$82,\"ê\",\"\")","v":""},{"$f":"X80","v":-71.730769230769226},{"$f":"IF($AF35=X$82,\"ê\",\"\")","v":""},{"$f":"Z80","v":-71.730769230769226},{"$f":"IF($AF35=Z$82,\"ê\",\"\")","v":""},{"$f":"AB80","v":-71.730769230769226},{"$f":"IF($AF35=AB$82,\"ê\",\"\")","v":""},null,null,-1]
[null,null,null,null,"",null,"ê",null,"ê",null,"ê",null,"ê",null,"ê",null,"ê",null,"ê",null,"ê",null,"ê",null,"ê",null,"ê",null,"ê",null,null,-2]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,-3]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,-4]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,-5]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,-6]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,-7]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,-8]
[null,null,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,-9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF43-1","v":-10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF44-1","v":-11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19]
[null,null,null,null,{"$f":"IF($AF54=D$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=F$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=H$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=J$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=L$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=N$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=P$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=R$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=T$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=V$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=X$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=Z$82,\"ê\",\"\")","v":""},null,{"$f":"IF($AF54=AB$82,\"ê\",\"\")","v":""},null,null,-20]
[null,null,null,null,{"$f":"E14","v":0},null,{"$f":"G14","v":1},null,{"$f":"I14","v":2},null,{"$f":"K14","v":3},null,{"$f":"M14","v":4},null,{"$f":"O14","v":5},null,{"$f":"Q14","v":6},null,{"$f":"S14","v":7},null,{"$f":"U14","v":8},null,{"$f":"W14","v":9},null,{"$f":"Y14","v":10},null,{"$f":"AA14","v":11},null,{"$f":"AC14","v":12}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,0,null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10,null,11,null,12]
[]
[]
[]
[null,null,"override"]
[null,{"$f":"MAX(MAX(D80:AB80),-MIN(D80:AB80))","v":900},null,{"$f":"IF(ISBLANK(D79),'Rep Schedule - Advanced'!AC6,D79)","v":900},null,{"$f":"IF(ISBLANK(F79),'Rep Schedule - Advanced'!$AC$7,F79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(H79),'Rep Schedule - Advanced'!$AC$8,H79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(J79),'Rep Schedule - Advanced'!$AC$9,J79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(L79),'Rep Schedule - Advanced'!$AC$10,L79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(N79),'Rep Schedule - Advanced'!$AC$11,N79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(P79),'Rep Schedule - Advanced'!$AC$12,P79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(R79),'Rep Schedule - Advanced'!$AC$13,R79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(T79),'Rep Schedule - Advanced'!$AC$14,T79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(V79),'Rep Schedule - Advanced'!$AC$15,V79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(X79),'Rep Schedule - Advanced'!$AC$16,X79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(Z79),'Rep Schedule - Advanced'!$AC$17,Z79)","v":-71.730769230769226},null,{"$f":"IF(ISBLANK(AB79),'Rep Schedule - Advanced'!$AC$18,AB79)","v":-71.730769230769226}]
[null,null,null,20,null,{"$f":"$D$81*ROUND(F80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(H80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(J80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(L80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(N80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(P80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(R80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(T80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(V80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(X80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(Z80/$B$80,1)","v":-2},null,{"$f":"$D$81*ROUND(AB80/$B$80,1)","v":-2}]
[null,null,"BAR SCALE",{"$f":"IF(D80=0,0,IF(D81=0,IF(D80>0,1,-1),D81))","v":20},null,{"$f":"IF(F80=0,0,IF(F81=0,IF(F80>0,1,-1),F81))","v":-2},null,{"$f":"IF(H80=0,0,IF(H81=0,IF(H80>0,1,-1),H81))","v":-2},null,{"$f":"IF(J80=0,0,IF(J81=0,IF(J80>0,1,-1),J81))","v":-2},null,{"$f":"IF(L80=0,0,IF(L81=0,IF(L80>0,1,-1),L81))","v":-2},null,{"$f":"IF(N80=0,0,IF(N81=0,IF(N80>0,1,-1),N81))","v":-2},null,{"$f":"IF(P80=0,0,IF(P81=0,IF(P80>0,1,-1),P81))","v":-2},null,{"$f":"IF(R80=0,0,IF(R81=0,IF(R80>0,1,-1),R81))","v":-2},null,{"$f":"IF(T80=0,0,IF(T81=0,IF(T80>0,1,-1),T81))","v":-2},null,{"$f":"IF(V80=0,0,IF(V81=0,IF(V80>0,1,-1),V81))","v":-2},null,{"$f":"IF(X80=0,0,IF(X81=0,IF(X80>0,1,-1),X81))","v":-2},null,{"$f":"IF(Z80=0,0,IF(Z81=0,IF(Z80>0,1,-1),Z81))","v":-2},null,{"$f":"IF(AB80=0,0,IF(AB81=0,IF(AB80>0,1,-1),AB81))","v":-2}]

{"sheet":"Model Repay Schedule","index":7,"n_rows":201,"n_cols":24,"rows_kept":201,"cut":false,"hidden":false,"merged":[[12,19,12,20],[8,13,9,14],[2,6,2,8],[3,6,3,8],[4,6,4,8],[5,6,5,8],[7,10,7,11],[8,10,8,11],[3,10,3,11],[6,10,6,11],[0,13,6,14],[0,10,0,11],[2,10,2,11],[4,10,4,11],[5,10,5,11],[7,0,7,1],[2,2,2,3],[9,5,9,6],[5,2,5,3],[7,5,7,6],[8,5,8,6],[2,0,2,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[12,2,12,4],[12,9,12,12],[12,5,12,8],[9,2,9,3],[4,2,4,3],[6,2,6,3],[7,2,7,3],[9,10,9,11]]}
[null,"Repayment Schedule",null,null,null,"Client Information",null,null,null,null,"Annual Percentage Rate (APR):",null,{"$f":"'Pricing - Advanced'!J20","v":1.0486707902186172},{"$f":"\"Note: The APR indicates the cost for you to borrow \"&CurrSymbol&\"1.00 for one year.  In this case, it would cost you \"&TEXT(M1*100,\"00.0\")&\" cents to borrow \"&CurrSymbol&\"1.00 and keep the entire \"&CurrSymbol&\"1.00 for one full year.  The APR is an essential figure for you to compare the true cost of different loans.\"","v":"Note: The APR indicates the cost for you to borrow $1.00 for one year.  In this case, it would cost you 104.9 cents to borrow $1.00 and keep the entire $1.00 for one full year.  The APR is an essential figure for you to compare the true cost of different loans."}]
[]
["Bank:",null,null,null,null,"Name:",null,null,null,null,"Total Interest Paid:",null,{"$f":"F198","v":147.69230769230765}]
[null,null,null,null,null,"Address:",null,null,null,null,"Total Fees Paid:",null,{"$f":"G198","v":0}]
["Address:",null,null,null,null,"Telephone:",null,null,null,null,"Total Insurance Paid:",null,{"$f":"H198","v":0}]
["Telephone:",null,null,null,null,"ID Number:",null,null,null,null,"Total Taxes Paid:",null,{"$f":"I198","v":0}]
["Branch: ",null,null,null,null,null,null,null,null,null,"Total Cost of Loan:",null,{"$f":"SUM(M3:M6)","v":147.69230769230765}]
["Loan Officer:",null,null,null,null,"Loan Amount:",null,{"$f":"cost_1","v":1000},null,null,"Total Months",null,{"$f":"S11/365*12","v":3.7150684931506852}]
[null,null,null,null,null,"Disbursment Date:",null,{"$f":"B15","v":"2013-01-01"},null,null,"Cost per month",null,{"$f":"M7/M8","v":39.754935330156556},"For questions or complaints, call customer service at: XXXXXXXXX"]
[null,"Product:",null,null,null,"Maturity Date:",null,{"$f":"INDEX(B15:E198,MATCH(0,E15:E198,0),1)","v":"2013-04-23"},{"$f":"TEXT(H10-H9,\"0\")&\" Days\"","v":"112 Days"},null,"Average Loan Balance",null,{"$f":"R201","v":526.54867256637169}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Length of loan",{"$f":"H10-H9+1","v":113},"Days"]
[]
[null,null,"Loan Amount and Balance",null,null,"Total Cost of Loan",null,null,null,"Security Deposit Information",null,null,null,null,null,null,null,null,null,"EIR Calculations"]
["Period","Date","Disbursement","Principle Repayment","Balance of Loan","Interest Repayment","Fees","Insurance","Taxes","Security Deposit","Interest on Security Dep","Withdrawel of Sec Dep","Security Deposit Balance","Total Payment (Incl. Security Deposit)","Description",null,null,"Avg Balance (not net of savings)",null,"Cash Flow no savings","Cash Flow With Savings",null,null,"Active Row?"]
[0,{"$f":"'Rep Schedule - Advanced'!E6","v":"2013-01-01"},{"$f":"'Rep Schedule - Advanced'!G6","v":1000},{"$f":"'Rep Schedule - Advanced'!H6","v":0},{"$f":"'Rep Schedule - Advanced'!J6","v":1000},{"$f":"'Rep Schedule - Advanced'!K6","v":0},{"$f":"'Rep Schedule - Advanced'!N6","v":0},{"$f":"'Rep Schedule - Advanced'!R6","v":0},{"$f":"'Rep Schedule - Advanced'!U6","v":0},{"$f":"'Rep Schedule - Advanced'!X6","v":100},{"$f":"'Rep Schedule - Advanced'!Y6","v":0},{"$f":"'Rep Schedule - Advanced'!Z6","v":0},{"$f":"'Rep Schedule - Advanced'!AB6","v":100},{"$f":"D15+F15+G15+H15+I15+J15-L15","v":100},"Disbursement",null,null,null,null,{"$f":"C15-D15-SUM(F15:I15)","v":1000},{"$f":"T15-J15+L15","v":900},null,null,{"$f":"'Rep Schedule - Advanced'!AN6","v":"x"}]
[1,{"$f":"'Rep Schedule - Advanced'!E7","v":"2013-01-08"},{"$f":"'Rep Schedule - Advanced'!G7","v":0},{"$f":"'Rep Schedule - Advanced'!H7","v":62.5},{"$f":"'Rep Schedule - Advanced'!J7","v":937.5},{"$f":"'Rep Schedule - Advanced'!K7","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N7","v":0},{"$f":"'Rep Schedule - Advanced'!R7","v":0},{"$f":"'Rep Schedule - Advanced'!U7","v":0},{"$f":"'Rep Schedule - Advanced'!X7","v":0},{"$f":"'Rep Schedule - Advanced'!Y7","v":0},{"$f":"'Rep Schedule - Advanced'!Z7","v":0},{"$f":"'Rep Schedule - Advanced'!AB7","v":100},{"$f":"D16+F16+G16+H16+I16+J16-L16","v":71.730769230769226},{"$f":"\"Annuity \"&A16","v":"Annuity 1"},null,null,{"$f":"(B16-B15)*E15","v":7000},null,{"$f":"C16-D16-SUM(F16:I16)","v":-71.730769230769226},{"$f":"T16-J16+L16","v":-71.730769230769226},null,null,{"$f":"'Rep Schedule - Advanced'!AN7","v":"x"}]
[{"$f":"A16+1","v":2},{"$f":"'Rep Schedule - Advanced'!E8","v":"2013-01-15"},{"$f":"'Rep Schedule - Advanced'!G8","v":0},{"$f":"'Rep Schedule - Advanced'!H8","v":62.5},{"$f":"'Rep Schedule - Advanced'!J8","v":875},{"$f":"'Rep Schedule - Advanced'!K8","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N8","v":0},{"$f":"'Rep Schedule - Advanced'!R8","v":0},{"$f":"'Rep Schedule - Advanced'!U8","v":0},{"$f":"'Rep Schedule - Advanced'!X8","v":0},{"$f":"'Rep Schedule - Advanced'!Y8","v":0},{"$f":"'Rep Schedule - Advanced'!Z8","v":0},{"$f":"'Rep Schedule - Advanced'!AB8","v":100},{"$f":"D17+F17+G17+H17+I17+J17-L17","v":71.730769230769226},{"$f":"\"Annuity \"&A17","v":"Annuity 2"},null,null,{"$f":"(B17-B16)*E16","v":6562.5},null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN8","v":"x"}]
[{"$f":"A17+1","v":3},{"$f":"'Rep Schedule - Advanced'!E9","v":"2013-01-22"},{"$f":"'Rep Schedule - Advanced'!G9","v":0},{"$f":"'Rep Schedule - Advanced'!H9","v":62.5},{"$f":"'Rep Schedule - Advanced'!J9","v":812.5},{"$f":"'Rep Schedule - Advanced'!K9","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N9","v":0},{"$f":"'Rep Schedule - Advanced'!R9","v":0},{"$f":"'Rep Schedule - Advanced'!U9","v":0},{"$f":"'Rep Schedule - Advanced'!X9","v":0},{"$f":"'Rep Schedule - Advanced'!Y9","v":0},{"$f":"'Rep Schedule - Advanced'!Z9","v":0},{"$f":"'Rep Schedule - Advanced'!AB9","v":100},71.730769230769226,"Annuity 3",null,null,{"$f":"(B18-B17)*E17","v":6125},null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN9","v":"x"}]
[4,{"$f":"'Rep Schedule - Advanced'!E10","v":"2013-01-29"},{"$f":"'Rep Schedule - Advanced'!G10","v":0},{"$f":"'Rep Schedule - Advanced'!H10","v":62.5},{"$f":"'Rep Schedule - Advanced'!J10","v":750},{"$f":"'Rep Schedule - Advanced'!K10","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N10","v":0},{"$f":"'Rep Schedule - Advanced'!R10","v":0},{"$f":"'Rep Schedule - Advanced'!U10","v":0},{"$f":"'Rep Schedule - Advanced'!X10","v":0},{"$f":"'Rep Schedule - Advanced'!Y10","v":0},{"$f":"'Rep Schedule - Advanced'!Z10","v":0},{"$f":"'Rep Schedule - Advanced'!AB10","v":100},71.730769230769226,"Annuity 4",null,null,{"$f":"(B19-B18)*E18","v":5687.5},null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN10","v":"x"}]
[5,{"$f":"'Rep Schedule - Advanced'!E11","v":"2013-02-05"},{"$f":"'Rep Schedule - Advanced'!G11","v":0},{"$f":"'Rep Schedule - Advanced'!H11","v":62.5},{"$f":"'Rep Schedule - Advanced'!J11","v":687.5},{"$f":"'Rep Schedule - Advanced'!K11","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N11","v":0},{"$f":"'Rep Schedule - Advanced'!R11","v":0},{"$f":"'Rep Schedule - Advanced'!U11","v":0},{"$f":"'Rep Schedule - Advanced'!X11","v":0},{"$f":"'Rep Schedule - Advanced'!Y11","v":0},{"$f":"'Rep Schedule - Advanced'!Z11","v":0},{"$f":"'Rep Schedule - Advanced'!AB11","v":100},71.730769230769226,"Annuity 5",null,null,5250,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN11","v":"x"}]
[6,{"$f":"'Rep Schedule - Advanced'!E12","v":"2013-02-12"},{"$f":"'Rep Schedule - Advanced'!G12","v":0},{"$f":"'Rep Schedule - Advanced'!H12","v":62.5},{"$f":"'Rep Schedule - Advanced'!J12","v":625},{"$f":"'Rep Schedule - Advanced'!K12","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N12","v":0},{"$f":"'Rep Schedule - Advanced'!R12","v":0},{"$f":"'Rep Schedule - Advanced'!U12","v":0},{"$f":"'Rep Schedule - Advanced'!X12","v":0},{"$f":"'Rep Schedule - Advanced'!Y12","v":0},{"$f":"'Rep Schedule - Advanced'!Z12","v":0},{"$f":"'Rep Schedule - Advanced'!AB12","v":100},71.730769230769226,"Annuity 6",null,null,4812.5,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN12","v":"x"}]
[7,{"$f":"'Rep Schedule - Advanced'!E13","v":"2013-02-19"},{"$f":"'Rep Schedule - Advanced'!G13","v":0},{"$f":"'Rep Schedule - Advanced'!H13","v":62.5},{"$f":"'Rep Schedule - Advanced'!J13","v":562.5},{"$f":"'Rep Schedule - Advanced'!K13","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N13","v":0},{"$f":"'Rep Schedule - Advanced'!R13","v":0},{"$f":"'Rep Schedule - Advanced'!U13","v":0},{"$f":"'Rep Schedule - Advanced'!X13","v":0},{"$f":"'Rep Schedule - Advanced'!Y13","v":0},{"$f":"'Rep Schedule - Advanced'!Z13","v":0},{"$f":"'Rep Schedule - Advanced'!AB13","v":100},71.730769230769226,"Annuity 7",null,null,4375,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN13","v":"x"}]
[8,{"$f":"'Rep Schedule - Advanced'!E14","v":"2013-02-26"},{"$f":"'Rep Schedule - Advanced'!G14","v":0},{"$f":"'Rep Schedule - Advanced'!H14","v":62.5},{"$f":"'Rep Schedule - Advanced'!J14","v":500},{"$f":"'Rep Schedule - Advanced'!K14","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N14","v":0},{"$f":"'Rep Schedule - Advanced'!R14","v":0},{"$f":"'Rep Schedule - Advanced'!U14","v":0},{"$f":"'Rep Schedule - Advanced'!X14","v":0},{"$f":"'Rep Schedule - Advanced'!Y14","v":0},{"$f":"'Rep Schedule - Advanced'!Z14","v":0},{"$f":"'Rep Schedule - Advanced'!AB14","v":100},71.730769230769226,"Annuity 8",null,null,3937.5,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN14","v":"x"}]
[9,{"$f":"'Rep Schedule - Advanced'!E15","v":"2013-03-05"},{"$f":"'Rep Schedule - Advanced'!G15","v":0},{"$f":"'Rep Schedule - Advanced'!H15","v":62.5},{"$f":"'Rep Schedule - Advanced'!J15","v":437.5},{"$f":"'Rep Schedule - Advanced'!K15","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N15","v":0},{"$f":"'Rep Schedule - Advanced'!R15","v":0},{"$f":"'Rep Schedule - Advanced'!U15","v":0},{"$f":"'Rep Schedule - Advanced'!X15","v":0},{"$f":"'Rep Schedule - Advanced'!Y15","v":0},{"$f":"'Rep Schedule - Advanced'!Z15","v":0},{"$f":"'Rep Schedule - Advanced'!AB15","v":100},71.730769230769226,"Annuity 9",null,null,3500,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN15","v":"x"}]
[10,{"$f":"'Rep Schedule - Advanced'!E16","v":"2013-03-12"},{"$f":"'Rep Schedule - Advanced'!G16","v":0},{"$f":"'Rep Schedule - Advanced'!H16","v":62.5},{"$f":"'Rep Schedule - Advanced'!J16","v":375},{"$f":"'Rep Schedule - Advanced'!K16","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N16","v":0},{"$f":"'Rep Schedule - Advanced'!R16","v":0},{"$f":"'Rep Schedule - Advanced'!U16","v":0},{"$f":"'Rep Schedule - Advanced'!X16","v":0},{"$f":"'Rep Schedule - Advanced'!Y16","v":0},{"$f":"'Rep Schedule - Advanced'!Z16","v":0},{"$f":"'Rep Schedule - Advanced'!AB16","v":100},71.730769230769226,"Annuity 10",null,null,3062.5,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN16","v":"x"}]
[11,{"$f":"'Rep Schedule - Advanced'!E17","v":"2013-03-19"},{"$f":"'Rep Schedule - Advanced'!G17","v":0},{"$f":"'Rep Schedule - Advanced'!H17","v":62.5},{"$f":"'Rep Schedule - Advanced'!J17","v":312.5},{"$f":"'Rep Schedule - Advanced'!K17","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N17","v":0},{"$f":"'Rep Schedule - Advanced'!R17","v":0},{"$f":"'Rep Schedule - Advanced'!U17","v":0},{"$f":"'Rep Schedule - Advanced'!X17","v":0},{"$f":"'Rep Schedule - Advanced'!Y17","v":0},{"$f":"'Rep Schedule - Advanced'!Z17","v":0},{"$f":"'Rep Schedule - Advanced'!AB17","v":100},71.730769230769226,"Annuity 11",null,null,2625,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN17","v":"x"}]
[12,{"$f":"'Rep Schedule - Advanced'!E18","v":"2013-03-26"},{"$f":"'Rep Schedule - Advanced'!G18","v":0},{"$f":"'Rep Schedule - Advanced'!H18","v":62.5},{"$f":"'Rep Schedule - Advanced'!J18","v":250},{"$f":"'Rep Schedule - Advanced'!K18","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N18","v":0},{"$f":"'Rep Schedule - Advanced'!R18","v":0},{"$f":"'Rep Schedule - Advanced'!U18","v":0},{"$f":"'Rep Schedule - Advanced'!X18","v":0},{"$f":"'Rep Schedule - Advanced'!Y18","v":0},{"$f":"'Rep Schedule - Advanced'!Z18","v":0},{"$f":"'Rep Schedule - Advanced'!AB18","v":100},71.730769230769226,"Annuity 12",null,null,2187.5,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN18","v":"x"}]
[13,{"$f":"'Rep Schedule - Advanced'!E19","v":"2013-04-02"},{"$f":"'Rep Schedule - Advanced'!G19","v":0},{"$f":"'Rep Schedule - Advanced'!H19","v":62.5},{"$f":"'Rep Schedule - Advanced'!J19","v":187.5},{"$f":"'Rep Schedule - Advanced'!K19","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N19","v":0},{"$f":"'Rep Schedule - Advanced'!R19","v":0},{"$f":"'Rep Schedule - Advanced'!U19","v":0},{"$f":"'Rep Schedule - Advanced'!X19","v":0},{"$f":"'Rep Schedule - Advanced'!Y19","v":0},{"$f":"'Rep Schedule - Advanced'!Z19","v":0},{"$f":"'Rep Schedule - Advanced'!AB19","v":100},71.730769230769226,"Annuity 13",null,null,1750,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN19","v":"x"}]
[14,{"$f":"'Rep Schedule - Advanced'!E20","v":"2013-04-09"},{"$f":"'Rep Schedule - Advanced'!G20","v":0},{"$f":"'Rep Schedule - Advanced'!H20","v":62.5},{"$f":"'Rep Schedule - Advanced'!J20","v":125},{"$f":"'Rep Schedule - Advanced'!K20","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N20","v":0},{"$f":"'Rep Schedule - Advanced'!R20","v":0},{"$f":"'Rep Schedule - Advanced'!U20","v":0},{"$f":"'Rep Schedule - Advanced'!X20","v":0},{"$f":"'Rep Schedule - Advanced'!Y20","v":0},{"$f":"'Rep Schedule - Advanced'!Z20","v":0},{"$f":"'Rep Schedule - Advanced'!AB20","v":100},71.730769230769226,"Annuity 14",null,null,1312.5,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN20","v":"x"}]
[15,{"$f":"'Rep Schedule - Advanced'!E21","v":"2013-04-16"},{"$f":"'Rep Schedule - Advanced'!G21","v":0},{"$f":"'Rep Schedule - Advanced'!H21","v":62.5},{"$f":"'Rep Schedule - Advanced'!J21","v":62.5},{"$f":"'Rep Schedule - Advanced'!K21","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N21","v":0},{"$f":"'Rep Schedule - Advanced'!R21","v":0},{"$f":"'Rep Schedule - Advanced'!U21","v":0},{"$f":"'Rep Schedule - Advanced'!X21","v":0},{"$f":"'Rep Schedule - Advanced'!Y21","v":0},{"$f":"'Rep Schedule - Advanced'!Z21","v":0},{"$f":"'Rep Schedule - Advanced'!AB21","v":100},71.730769230769226,"Annuity 15",null,null,875,null,-71.730769230769226,-71.730769230769226,null,null,{"$f":"'Rep Schedule - Advanced'!AN21","v":"x"}]
[16,{"$f":"'Rep Schedule - Advanced'!E22","v":"2013-04-23"},{"$f":"'Rep Schedule - Advanced'!G22","v":0},{"$f":"'Rep Schedule - Advanced'!H22","v":62.5},{"$f":"'Rep Schedule - Advanced'!J22","v":0},{"$f":"'Rep Schedule - Advanced'!K22","v":9.2307692307692299},{"$f":"'Rep Schedule - Advanced'!N22","v":0},{"$f":"'Rep Schedule - Advanced'!R22","v":0},{"$f":"'Rep Schedule - Advanced'!U22","v":0},{"$f":"'Rep Schedule - Advanced'!X22","v":0},{"$f":"'Rep Schedule - Advanced'!Y22","v":0},{"$f":"'Rep Schedule - Advanced'!Z22","v":100},{"$f":"'Rep Schedule - Advanced'!AB22","v":0},-28.269230769230774,"Annuity 16",null,null,437.5,null,-71.730769230769226,28.269230769230774,null,null,{"$f":"'Rep Schedule - Advanced'!AN22","v":"x"}]
[17,{"$f":"'Rep Schedule - Advanced'!E23","v":"2013-04-30"},{"$f":"'Rep Schedule - Advanced'!G23","v":0},{"$f":"'Rep Schedule - Advanced'!H23","v":0},{"$f":"'Rep Schedule - Advanced'!J23","v":0},{"$f":"'Rep Schedule - Advanced'!K23","v":0},{"$f":"'Rep Schedule - Advanced'!N23","v":0},{"$f":"'Rep Schedule - Advanced'!R23","v":0},{"$f":"'Rep Schedule - Advanced'!U23","v":0},{"$f":"'Rep Schedule - Advanced'!X23","v":0},{"$f":"'Rep Schedule - Advanced'!Y23","v":0},{"$f":"'Rep Schedule - Advanced'!Z23","v":0},{"$f":"'Rep Schedule - Advanced'!AB23","v":0},0,"Annuity 17",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN23","v":true}]
[18,{"$f":"'Rep Schedule - Advanced'!E24","v":"2013-05-07"},{"$f":"'Rep Schedule - Advanced'!G24","v":0},{"$f":"'Rep Schedule - Advanced'!H24","v":0},{"$f":"'Rep Schedule - Advanced'!J24","v":0},{"$f":"'Rep Schedule - Advanced'!K24","v":0},{"$f":"'Rep Schedule - Advanced'!N24","v":0},{"$f":"'Rep Schedule - Advanced'!R24","v":0},{"$f":"'Rep Schedule - Advanced'!U24","v":0},{"$f":"'Rep Schedule - Advanced'!X24","v":0},{"$f":"'Rep Schedule - Advanced'!Y24","v":0},{"$f":"'Rep Schedule - Advanced'!Z24","v":0},{"$f":"'Rep Schedule - Advanced'!AB24","v":0},0,"Annuity 18",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN24","v":true}]
[19,{"$f":"'Rep Schedule - Advanced'!E25","v":"2013-05-14"},{"$f":"'Rep Schedule - Advanced'!G25","v":0},{"$f":"'Rep Schedule - Advanced'!H25","v":0},{"$f":"'Rep Schedule - Advanced'!J25","v":0},{"$f":"'Rep Schedule - Advanced'!K25","v":0},{"$f":"'Rep Schedule - Advanced'!N25","v":0},{"$f":"'Rep Schedule - Advanced'!R25","v":0},{"$f":"'Rep Schedule - Advanced'!U25","v":0},{"$f":"'Rep Schedule - Advanced'!X25","v":0},{"$f":"'Rep Schedule - Advanced'!Y25","v":0},{"$f":"'Rep Schedule - Advanced'!Z25","v":0},{"$f":"'Rep Schedule - Advanced'!AB25","v":0},0,"Annuity 19",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN25","v":true}]
[20,{"$f":"'Rep Schedule - Advanced'!E26","v":"2013-05-21"},{"$f":"'Rep Schedule - Advanced'!G26","v":0},{"$f":"'Rep Schedule - Advanced'!H26","v":0},{"$f":"'Rep Schedule - Advanced'!J26","v":0},{"$f":"'Rep Schedule - Advanced'!K26","v":0},{"$f":"'Rep Schedule - Advanced'!N26","v":0},{"$f":"'Rep Schedule - Advanced'!R26","v":0},{"$f":"'Rep Schedule - Advanced'!U26","v":0},{"$f":"'Rep Schedule - Advanced'!X26","v":0},{"$f":"'Rep Schedule - Advanced'!Y26","v":0},{"$f":"'Rep Schedule - Advanced'!Z26","v":0},{"$f":"'Rep Schedule - Advanced'!AB26","v":0},0,"Annuity 20",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN26","v":true}]
[21,{"$f":"'Rep Schedule - Advanced'!E27","v":"2013-05-28"},{"$f":"'Rep Schedule - Advanced'!G27","v":0},{"$f":"'Rep Schedule - Advanced'!H27","v":0},{"$f":"'Rep Schedule - Advanced'!J27","v":0},{"$f":"'Rep Schedule - Advanced'!K27","v":0},{"$f":"'Rep Schedule - Advanced'!N27","v":0},{"$f":"'Rep Schedule - Advanced'!R27","v":0},{"$f":"'Rep Schedule - Advanced'!U27","v":0},{"$f":"'Rep Schedule - Advanced'!X27","v":0},{"$f":"'Rep Schedule - Advanced'!Y27","v":0},{"$f":"'Rep Schedule - Advanced'!Z27","v":0},{"$f":"'Rep Schedule - Advanced'!AB27","v":0},0,"Annuity 21",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN27","v":true}]
[22,{"$f":"'Rep Schedule - Advanced'!E28","v":"2013-06-04"},{"$f":"'Rep Schedule - Advanced'!G28","v":0},{"$f":"'Rep Schedule - Advanced'!H28","v":0},{"$f":"'Rep Schedule - Advanced'!J28","v":0},{"$f":"'Rep Schedule - Advanced'!K28","v":0},{"$f":"'Rep Schedule - Advanced'!N28","v":0},{"$f":"'Rep Schedule - Advanced'!R28","v":0},{"$f":"'Rep Schedule - Advanced'!U28","v":0},{"$f":"'Rep Schedule - Advanced'!X28","v":0},{"$f":"'Rep Schedule - Advanced'!Y28","v":0},{"$f":"'Rep Schedule - Advanced'!Z28","v":0},{"$f":"'Rep Schedule - Advanced'!AB28","v":0},0,"Annuity 22",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN28","v":true}]
[23,{"$f":"'Rep Schedule - Advanced'!E29","v":"2013-06-11"},{"$f":"'Rep Schedule - Advanced'!G29","v":0},{"$f":"'Rep Schedule - Advanced'!H29","v":0},{"$f":"'Rep Schedule - Advanced'!J29","v":0},{"$f":"'Rep Schedule - Advanced'!K29","v":0},{"$f":"'Rep Schedule - Advanced'!N29","v":0},{"$f":"'Rep Schedule - Advanced'!R29","v":0},{"$f":"'Rep Schedule - Advanced'!U29","v":0},{"$f":"'Rep Schedule - Advanced'!X29","v":0},{"$f":"'Rep Schedule - Advanced'!Y29","v":0},{"$f":"'Rep Schedule - Advanced'!Z29","v":0},{"$f":"'Rep Schedule - Advanced'!AB29","v":0},0,"Annuity 23",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN29","v":true}]
[24,{"$f":"'Rep Schedule - Advanced'!E30","v":"2013-06-18"},{"$f":"'Rep Schedule - Advanced'!G30","v":0},{"$f":"'Rep Schedule - Advanced'!H30","v":0},{"$f":"'Rep Schedule - Advanced'!J30","v":0},{"$f":"'Rep Schedule - Advanced'!K30","v":0},{"$f":"'Rep Schedule - Advanced'!N30","v":0},{"$f":"'Rep Schedule - Advanced'!R30","v":0},{"$f":"'Rep Schedule - Advanced'!U30","v":0},{"$f":"'Rep Schedule - Advanced'!X30","v":0},{"$f":"'Rep Schedule - Advanced'!Y30","v":0},{"$f":"'Rep Schedule - Advanced'!Z30","v":0},{"$f":"'Rep Schedule - Advanced'!AB30","v":0},0,"Annuity 24",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN30","v":true}]
[25,{"$f":"'Rep Schedule - Advanced'!E31","v":"2013-06-25"},{"$f":"'Rep Schedule - Advanced'!G31","v":0},{"$f":"'Rep Schedule - Advanced'!H31","v":0},{"$f":"'Rep Schedule - Advanced'!J31","v":0},{"$f":"'Rep Schedule - Advanced'!K31","v":0},{"$f":"'Rep Schedule - Advanced'!N31","v":0},{"$f":"'Rep Schedule - Advanced'!R31","v":0},{"$f":"'Rep Schedule - Advanced'!U31","v":0},{"$f":"'Rep Schedule - Advanced'!X31","v":0},{"$f":"'Rep Schedule - Advanced'!Y31","v":0},{"$f":"'Rep Schedule - Advanced'!Z31","v":0},{"$f":"'Rep Schedule - Advanced'!AB31","v":0},0,"Annuity 25",null,null,{"$f":"(B40-B39)*E39","v":0},null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN31","v":true}]
[26,{"$f":"'Rep Schedule - Advanced'!E32","v":"2013-07-02"},{"$f":"'Rep Schedule - Advanced'!G32","v":0},{"$f":"'Rep Schedule - Advanced'!H32","v":0},{"$f":"'Rep Schedule - Advanced'!J32","v":0},{"$f":"'Rep Schedule - Advanced'!K32","v":0},{"$f":"'Rep Schedule - Advanced'!N32","v":0},{"$f":"'Rep Schedule - Advanced'!R32","v":0},{"$f":"'Rep Schedule - Advanced'!U32","v":0},{"$f":"'Rep Schedule - Advanced'!X32","v":0},{"$f":"'Rep Schedule - Advanced'!Y32","v":0},{"$f":"'Rep Schedule - Advanced'!Z32","v":0},{"$f":"'Rep Schedule - Advanced'!AB32","v":0},0,"Annuity 26",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN32","v":true}]
[27,{"$f":"'Rep Schedule - Advanced'!E33","v":"2013-07-09"},{"$f":"'Rep Schedule - Advanced'!G33","v":0},{"$f":"'Rep Schedule - Advanced'!H33","v":0},{"$f":"'Rep Schedule - Advanced'!J33","v":0},{"$f":"'Rep Schedule - Advanced'!K33","v":0},{"$f":"'Rep Schedule - Advanced'!N33","v":0},{"$f":"'Rep Schedule - Advanced'!R33","v":0},{"$f":"'Rep Schedule - Advanced'!U33","v":0},{"$f":"'Rep Schedule - Advanced'!X33","v":0},{"$f":"'Rep Schedule - Advanced'!Y33","v":0},{"$f":"'Rep Schedule - Advanced'!Z33","v":0},{"$f":"'Rep Schedule - Advanced'!AB33","v":0},0,"Annuity 27",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN33","v":true}]
[28,{"$f":"'Rep Schedule - Advanced'!E34","v":"2013-07-16"},{"$f":"'Rep Schedule - Advanced'!G34","v":0},{"$f":"'Rep Schedule - Advanced'!H34","v":0},{"$f":"'Rep Schedule - Advanced'!J34","v":0},{"$f":"'Rep Schedule - Advanced'!K34","v":0},{"$f":"'Rep Schedule - Advanced'!N34","v":0},{"$f":"'Rep Schedule - Advanced'!R34","v":0},{"$f":"'Rep Schedule - Advanced'!U34","v":0},{"$f":"'Rep Schedule - Advanced'!X34","v":0},{"$f":"'Rep Schedule - Advanced'!Y34","v":0},{"$f":"'Rep Schedule - Advanced'!Z34","v":0},{"$f":"'Rep Schedule - Advanced'!AB34","v":0},0,"Annuity 28",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN34","v":true}]
[29,{"$f":"'Rep Schedule - Advanced'!E35","v":"2013-07-23"},{"$f":"'Rep Schedule - Advanced'!G35","v":0},{"$f":"'Rep Schedule - Advanced'!H35","v":0},{"$f":"'Rep Schedule - Advanced'!J35","v":0},{"$f":"'Rep Schedule - Advanced'!K35","v":0},{"$f":"'Rep Schedule - Advanced'!N35","v":0},{"$f":"'Rep Schedule - Advanced'!R35","v":0},{"$f":"'Rep Schedule - Advanced'!U35","v":0},{"$f":"'Rep Schedule - Advanced'!X35","v":0},{"$f":"'Rep Schedule - Advanced'!Y35","v":0},{"$f":"'Rep Schedule - Advanced'!Z35","v":0},{"$f":"'Rep Schedule - Advanced'!AB35","v":0},0,"Annuity 29",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN35","v":true}]
[30,{"$f":"'Rep Schedule - Advanced'!E36","v":"2013-07-30"},{"$f":"'Rep Schedule - Advanced'!G36","v":0},{"$f":"'Rep Schedule - Advanced'!H36","v":0},{"$f":"'Rep Schedule - Advanced'!J36","v":0},{"$f":"'Rep Schedule - Advanced'!K36","v":0},{"$f":"'Rep Schedule - Advanced'!N36","v":0},{"$f":"'Rep Schedule - Advanced'!R36","v":0},{"$f":"'Rep Schedule - Advanced'!U36","v":0},{"$f":"'Rep Schedule - Advanced'!X36","v":0},{"$f":"'Rep Schedule - Advanced'!Y36","v":0},{"$f":"'Rep Schedule - Advanced'!Z36","v":0},{"$f":"'Rep Schedule - Advanced'!AB36","v":0},0,"Annuity 30",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN36","v":true}]
[31,{"$f":"'Rep Schedule - Advanced'!E37","v":"2013-08-06"},{"$f":"'Rep Schedule - Advanced'!G37","v":0},{"$f":"'Rep Schedule - Advanced'!H37","v":0},{"$f":"'Rep Schedule - Advanced'!J37","v":0},{"$f":"'Rep Schedule - Advanced'!K37","v":0},{"$f":"'Rep Schedule - Advanced'!N37","v":0},{"$f":"'Rep Schedule - Advanced'!R37","v":0},{"$f":"'Rep Schedule - Advanced'!U37","v":0},{"$f":"'Rep Schedule - Advanced'!X37","v":0},{"$f":"'Rep Schedule - Advanced'!Y37","v":0},{"$f":"'Rep Schedule - Advanced'!Z37","v":0},{"$f":"'Rep Schedule - Advanced'!AB37","v":0},0,"Annuity 31",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN37","v":true}]
[32,{"$f":"'Rep Schedule - Advanced'!E38","v":"2013-08-13"},{"$f":"'Rep Schedule - Advanced'!G38","v":0},{"$f":"'Rep Schedule - Advanced'!H38","v":0},{"$f":"'Rep Schedule - Advanced'!J38","v":0},{"$f":"'Rep Schedule - Advanced'!K38","v":0},{"$f":"'Rep Schedule - Advanced'!N38","v":0},{"$f":"'Rep Schedule - Advanced'!R38","v":0},{"$f":"'Rep Schedule - Advanced'!U38","v":0},{"$f":"'Rep Schedule - Advanced'!X38","v":0},{"$f":"'Rep Schedule - Advanced'!Y38","v":0},{"$f":"'Rep Schedule - Advanced'!Z38","v":0},{"$f":"'Rep Schedule - Advanced'!AB38","v":0},0,"Annuity 32",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN38","v":true}]
[33,{"$f":"'Rep Schedule - Advanced'!E39","v":"2013-08-20"},{"$f":"'Rep Schedule - Advanced'!G39","v":0},{"$f":"'Rep Schedule - Advanced'!H39","v":0},{"$f":"'Rep Schedule - Advanced'!J39","v":0},{"$f":"'Rep Schedule - Advanced'!K39","v":0},{"$f":"'Rep Schedule - Advanced'!N39","v":0},{"$f":"'Rep Schedule - Advanced'!R39","v":0},{"$f":"'Rep Schedule - Advanced'!U39","v":0},{"$f":"'Rep Schedule - Advanced'!X39","v":0},{"$f":"'Rep Schedule - Advanced'!Y39","v":0},{"$f":"'Rep Schedule - Advanced'!Z39","v":0},{"$f":"'Rep Schedule - Advanced'!AB39","v":0},0,"Annuity 33",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN39","v":true}]
[34,{"$f":"'Rep Schedule - Advanced'!E40","v":"2013-08-27"},{"$f":"'Rep Schedule - Advanced'!G40","v":0},{"$f":"'Rep Schedule - Advanced'!H40","v":0},{"$f":"'Rep Schedule - Advanced'!J40","v":0},{"$f":"'Rep Schedule - Advanced'!K40","v":0},{"$f":"'Rep Schedule - Advanced'!N40","v":0},{"$f":"'Rep Schedule - Advanced'!R40","v":0},{"$f":"'Rep Schedule - Advanced'!U40","v":0},{"$f":"'Rep Schedule - Advanced'!X40","v":0},{"$f":"'Rep Schedule - Advanced'!Y40","v":0},{"$f":"'Rep Schedule - Advanced'!Z40","v":0},{"$f":"'Rep Schedule - Advanced'!AB40","v":0},0,"Annuity 34",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN40","v":true}]
[35,{"$f":"'Rep Schedule - Advanced'!E41","v":"2013-09-03"},{"$f":"'Rep Schedule - Advanced'!G41","v":0},{"$f":"'Rep Schedule - Advanced'!H41","v":0},{"$f":"'Rep Schedule - Advanced'!J41","v":0},{"$f":"'Rep Schedule - Advanced'!K41","v":0},{"$f":"'Rep Schedule - Advanced'!N41","v":0},{"$f":"'Rep Schedule - Advanced'!R41","v":0},{"$f":"'Rep Schedule - Advanced'!U41","v":0},{"$f":"'Rep Schedule - Advanced'!X41","v":0},{"$f":"'Rep Schedule - Advanced'!Y41","v":0},{"$f":"'Rep Schedule - Advanced'!Z41","v":0},{"$f":"'Rep Schedule - Advanced'!AB41","v":0},0,"Annuity 35",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN41","v":true}]
[36,{"$f":"'Rep Schedule - Advanced'!E42","v":"2013-09-10"},{"$f":"'Rep Schedule - Advanced'!G42","v":0},{"$f":"'Rep Schedule - Advanced'!H42","v":0},{"$f":"'Rep Schedule - Advanced'!J42","v":0},{"$f":"'Rep Schedule - Advanced'!K42","v":0},{"$f":"'Rep Schedule - Advanced'!N42","v":0},{"$f":"'Rep Schedule - Advanced'!R42","v":0},{"$f":"'Rep Schedule - Advanced'!U42","v":0},{"$f":"'Rep Schedule - Advanced'!X42","v":0},{"$f":"'Rep Schedule - Advanced'!Y42","v":0},{"$f":"'Rep Schedule - Advanced'!Z42","v":0},{"$f":"'Rep Schedule - Advanced'!AB42","v":0},0,"Annuity 36",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN42","v":true}]
[37,{"$f":"'Rep Schedule - Advanced'!E43","v":"2013-09-17"},{"$f":"'Rep Schedule - Advanced'!G43","v":0},{"$f":"'Rep Schedule - Advanced'!H43","v":0},{"$f":"'Rep Schedule - Advanced'!J43","v":0},{"$f":"'Rep Schedule - Advanced'!K43","v":0},{"$f":"'Rep Schedule - Advanced'!N43","v":0},{"$f":"'Rep Schedule - Advanced'!R43","v":0},{"$f":"'Rep Schedule - Advanced'!U43","v":0},{"$f":"'Rep Schedule - Advanced'!X43","v":0},{"$f":"'Rep Schedule - Advanced'!Y43","v":0},{"$f":"'Rep Schedule - Advanced'!Z43","v":0},{"$f":"'Rep Schedule - Advanced'!AB43","v":0},0,"Annuity 37",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN43","v":true}]
[38,{"$f":"'Rep Schedule - Advanced'!E44","v":"2013-09-24"},{"$f":"'Rep Schedule - Advanced'!G44","v":0},{"$f":"'Rep Schedule - Advanced'!H44","v":0},{"$f":"'Rep Schedule - Advanced'!J44","v":0},{"$f":"'Rep Schedule - Advanced'!K44","v":0},{"$f":"'Rep Schedule - Advanced'!N44","v":0},{"$f":"'Rep Schedule - Advanced'!R44","v":0},{"$f":"'Rep Schedule - Advanced'!U44","v":0},{"$f":"'Rep Schedule - Advanced'!X44","v":0},{"$f":"'Rep Schedule - Advanced'!Y44","v":0},{"$f":"'Rep Schedule - Advanced'!Z44","v":0},{"$f":"'Rep Schedule - Advanced'!AB44","v":0},0,"Annuity 38",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN44","v":true}]
[39,{"$f":"'Rep Schedule - Advanced'!E45","v":"2013-10-01"},{"$f":"'Rep Schedule - Advanced'!G45","v":0},{"$f":"'Rep Schedule - Advanced'!H45","v":0},{"$f":"'Rep Schedule - Advanced'!J45","v":0},{"$f":"'Rep Schedule - Advanced'!K45","v":0},{"$f":"'Rep Schedule - Advanced'!N45","v":0},{"$f":"'Rep Schedule - Advanced'!R45","v":0},{"$f":"'Rep Schedule - Advanced'!U45","v":0},{"$f":"'Rep Schedule - Advanced'!X45","v":0},{"$f":"'Rep Schedule - Advanced'!Y45","v":0},{"$f":"'Rep Schedule - Advanced'!Z45","v":0},{"$f":"'Rep Schedule - Advanced'!AB45","v":0},0,"Annuity 39",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN45","v":true}]
[40,{"$f":"'Rep Schedule - Advanced'!E46","v":"2013-10-08"},{"$f":"'Rep Schedule - Advanced'!G46","v":0},{"$f":"'Rep Schedule - Advanced'!H46","v":0},{"$f":"'Rep Schedule - Advanced'!J46","v":0},{"$f":"'Rep Schedule - Advanced'!K46","v":0},{"$f":"'Rep Schedule - Advanced'!N46","v":0},{"$f":"'Rep Schedule - Advanced'!R46","v":0},{"$f":"'Rep Schedule - Advanced'!U46","v":0},{"$f":"'Rep Schedule - Advanced'!X46","v":0},{"$f":"'Rep Schedule - Advanced'!Y46","v":0},{"$f":"'Rep Schedule - Advanced'!Z46","v":0},{"$f":"'Rep Schedule - Advanced'!AB46","v":0},0,"Annuity 40",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN46","v":true}]
[41,{"$f":"'Rep Schedule - Advanced'!E47","v":"2013-10-15"},{"$f":"'Rep Schedule - Advanced'!G47","v":0},{"$f":"'Rep Schedule - Advanced'!H47","v":0},{"$f":"'Rep Schedule - Advanced'!J47","v":0},{"$f":"'Rep Schedule - Advanced'!K47","v":0},{"$f":"'Rep Schedule - Advanced'!N47","v":0},{"$f":"'Rep Schedule - Advanced'!R47","v":0},{"$f":"'Rep Schedule - Advanced'!U47","v":0},{"$f":"'Rep Schedule - Advanced'!X47","v":0},{"$f":"'Rep Schedule - Advanced'!Y47","v":0},{"$f":"'Rep Schedule - Advanced'!Z47","v":0},{"$f":"'Rep Schedule - Advanced'!AB47","v":0},0,"Annuity 41",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN47","v":true}]
[42,{"$f":"'Rep Schedule - Advanced'!E48","v":"2013-10-22"},{"$f":"'Rep Schedule - Advanced'!G48","v":0},{"$f":"'Rep Schedule - Advanced'!H48","v":0},{"$f":"'Rep Schedule - Advanced'!J48","v":0},{"$f":"'Rep Schedule - Advanced'!K48","v":0},{"$f":"'Rep Schedule - Advanced'!N48","v":0},{"$f":"'Rep Schedule - Advanced'!R48","v":0},{"$f":"'Rep Schedule - Advanced'!U48","v":0},{"$f":"'Rep Schedule - Advanced'!X48","v":0},{"$f":"'Rep Schedule - Advanced'!Y48","v":0},{"$f":"'Rep Schedule - Advanced'!Z48","v":0},{"$f":"'Rep Schedule - Advanced'!AB48","v":0},0,"Annuity 42",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN48","v":true}]
[43,{"$f":"'Rep Schedule - Advanced'!E49","v":"2013-10-29"},{"$f":"'Rep Schedule - Advanced'!G49","v":0},{"$f":"'Rep Schedule - Advanced'!H49","v":0},{"$f":"'Rep Schedule - Advanced'!J49","v":0},{"$f":"'Rep Schedule - Advanced'!K49","v":0},{"$f":"'Rep Schedule - Advanced'!N49","v":0},{"$f":"'Rep Schedule - Advanced'!R49","v":0},{"$f":"'Rep Schedule - Advanced'!U49","v":0},{"$f":"'Rep Schedule - Advanced'!X49","v":0},{"$f":"'Rep Schedule - Advanced'!Y49","v":0},{"$f":"'Rep Schedule - Advanced'!Z49","v":0},{"$f":"'Rep Schedule - Advanced'!AB49","v":0},0,"Annuity 43",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN49","v":true}]
[44,{"$f":"'Rep Schedule - Advanced'!E50","v":"2013-11-05"},{"$f":"'Rep Schedule - Advanced'!G50","v":0},{"$f":"'Rep Schedule - Advanced'!H50","v":0},{"$f":"'Rep Schedule - Advanced'!J50","v":0},{"$f":"'Rep Schedule - Advanced'!K50","v":0},{"$f":"'Rep Schedule - Advanced'!N50","v":0},{"$f":"'Rep Schedule - Advanced'!R50","v":0},{"$f":"'Rep Schedule - Advanced'!U50","v":0},{"$f":"'Rep Schedule - Advanced'!X50","v":0},{"$f":"'Rep Schedule - Advanced'!Y50","v":0},{"$f":"'Rep Schedule - Advanced'!Z50","v":0},{"$f":"'Rep Schedule - Advanced'!AB50","v":0},0,"Annuity 44",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN50","v":true}]
[45,{"$f":"'Rep Schedule - Advanced'!E51","v":"2013-11-12"},{"$f":"'Rep Schedule - Advanced'!G51","v":0},{"$f":"'Rep Schedule - Advanced'!H51","v":0},{"$f":"'Rep Schedule - Advanced'!J51","v":0},{"$f":"'Rep Schedule - Advanced'!K51","v":0},{"$f":"'Rep Schedule - Advanced'!N51","v":0},{"$f":"'Rep Schedule - Advanced'!R51","v":0},{"$f":"'Rep Schedule - Advanced'!U51","v":0},{"$f":"'Rep Schedule - Advanced'!X51","v":0},{"$f":"'Rep Schedule - Advanced'!Y51","v":0},{"$f":"'Rep Schedule - Advanced'!Z51","v":0},{"$f":"'Rep Schedule - Advanced'!AB51","v":0},0,"Annuity 45",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN51","v":true}]
[46,{"$f":"'Rep Schedule - Advanced'!E52","v":"2013-11-19"},{"$f":"'Rep Schedule - Advanced'!G52","v":0},{"$f":"'Rep Schedule - Advanced'!H52","v":0},{"$f":"'Rep Schedule - Advanced'!J52","v":0},{"$f":"'Rep Schedule - Advanced'!K52","v":0},{"$f":"'Rep Schedule - Advanced'!N52","v":0},{"$f":"'Rep Schedule - Advanced'!R52","v":0},{"$f":"'Rep Schedule - Advanced'!U52","v":0},{"$f":"'Rep Schedule - Advanced'!X52","v":0},{"$f":"'Rep Schedule - Advanced'!Y52","v":0},{"$f":"'Rep Schedule - Advanced'!Z52","v":0},{"$f":"'Rep Schedule - Advanced'!AB52","v":0},0,"Annuity 46",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN52","v":true}]
[47,{"$f":"'Rep Schedule - Advanced'!E53","v":"2013-11-26"},{"$f":"'Rep Schedule - Advanced'!G53","v":0},{"$f":"'Rep Schedule - Advanced'!H53","v":0},{"$f":"'Rep Schedule - Advanced'!J53","v":0},{"$f":"'Rep Schedule - Advanced'!K53","v":0},{"$f":"'Rep Schedule - Advanced'!N53","v":0},{"$f":"'Rep Schedule - Advanced'!R53","v":0},{"$f":"'Rep Schedule - Advanced'!U53","v":0},{"$f":"'Rep Schedule - Advanced'!X53","v":0},{"$f":"'Rep Schedule - Advanced'!Y53","v":0},{"$f":"'Rep Schedule - Advanced'!Z53","v":0},{"$f":"'Rep Schedule - Advanced'!AB53","v":0},0,"Annuity 47",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN53","v":true}]
[48,{"$f":"'Rep Schedule - Advanced'!E54","v":"2013-12-03"},{"$f":"'Rep Schedule - Advanced'!G54","v":0},{"$f":"'Rep Schedule - Advanced'!H54","v":0},{"$f":"'Rep Schedule - Advanced'!J54","v":0},{"$f":"'Rep Schedule - Advanced'!K54","v":0},{"$f":"'Rep Schedule - Advanced'!N54","v":0},{"$f":"'Rep Schedule - Advanced'!R54","v":0},{"$f":"'Rep Schedule - Advanced'!U54","v":0},{"$f":"'Rep Schedule - Advanced'!X54","v":0},{"$f":"'Rep Schedule - Advanced'!Y54","v":0},{"$f":"'Rep Schedule - Advanced'!Z54","v":0},{"$f":"'Rep Schedule - Advanced'!AB54","v":0},0,"Annuity 48",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN54","v":true}]
[49,{"$f":"'Rep Schedule - Advanced'!E55","v":"2013-12-10"},{"$f":"'Rep Schedule - Advanced'!G55","v":0},{"$f":"'Rep Schedule - Advanced'!H55","v":0},{"$f":"'Rep Schedule - Advanced'!J55","v":0},{"$f":"'Rep Schedule - Advanced'!K55","v":0},{"$f":"'Rep Schedule - Advanced'!N55","v":0},{"$f":"'Rep Schedule - Advanced'!R55","v":0},{"$f":"'Rep Schedule - Advanced'!U55","v":0},{"$f":"'Rep Schedule - Advanced'!X55","v":0},{"$f":"'Rep Schedule - Advanced'!Y55","v":0},{"$f":"'Rep Schedule - Advanced'!Z55","v":0},{"$f":"'Rep Schedule - Advanced'!AB55","v":0},0,"Annuity 49",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN55","v":true}]
[50,{"$f":"'Rep Schedule - Advanced'!E56","v":"2013-12-17"},{"$f":"'Rep Schedule - Advanced'!G56","v":0},{"$f":"'Rep Schedule - Advanced'!H56","v":0},{"$f":"'Rep Schedule - Advanced'!J56","v":0},{"$f":"'Rep Schedule - Advanced'!K56","v":0},{"$f":"'Rep Schedule - Advanced'!N56","v":0},{"$f":"'Rep Schedule - Advanced'!R56","v":0},{"$f":"'Rep Schedule - Advanced'!U56","v":0},{"$f":"'Rep Schedule - Advanced'!X56","v":0},{"$f":"'Rep Schedule - Advanced'!Y56","v":0},{"$f":"'Rep Schedule - Advanced'!Z56","v":0},{"$f":"'Rep Schedule - Advanced'!AB56","v":0},0,"Annuity 50",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN56","v":true}]
[51,{"$f":"'Rep Schedule - Advanced'!E57","v":"2013-12-24"},{"$f":"'Rep Schedule - Advanced'!G57","v":0},{"$f":"'Rep Schedule - Advanced'!H57","v":0},{"$f":"'Rep Schedule - Advanced'!J57","v":0},{"$f":"'Rep Schedule - Advanced'!K57","v":0},{"$f":"'Rep Schedule - Advanced'!N57","v":0},{"$f":"'Rep Schedule - Advanced'!R57","v":0},{"$f":"'Rep Schedule - Advanced'!U57","v":0},{"$f":"'Rep Schedule - Advanced'!X57","v":0},{"$f":"'Rep Schedule - Advanced'!Y57","v":0},{"$f":"'Rep Schedule - Advanced'!Z57","v":0},{"$f":"'Rep Schedule - Advanced'!AB57","v":0},0,"Annuity 51",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN57","v":true}]
[52,{"$f":"'Rep Schedule - Advanced'!E58","v":"2013-12-31"},{"$f":"'Rep Schedule - Advanced'!G58","v":0},{"$f":"'Rep Schedule - Advanced'!H58","v":0},{"$f":"'Rep Schedule - Advanced'!J58","v":0},{"$f":"'Rep Schedule - Advanced'!K58","v":0},{"$f":"'Rep Schedule - Advanced'!N58","v":0},{"$f":"'Rep Schedule - Advanced'!R58","v":0},{"$f":"'Rep Schedule - Advanced'!U58","v":0},{"$f":"'Rep Schedule - Advanced'!X58","v":0},{"$f":"'Rep Schedule - Advanced'!Y58","v":0},{"$f":"'Rep Schedule - Advanced'!Z58","v":0},{"$f":"'Rep Schedule - Advanced'!AB58","v":0},0,"Annuity 52",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN58","v":true}]
[53,{"$f":"'Rep Schedule - Advanced'!E59","v":"2014-01-07"},{"$f":"'Rep Schedule - Advanced'!G59","v":0},{"$f":"'Rep Schedule - Advanced'!H59","v":0},{"$f":"'Rep Schedule - Advanced'!J59","v":0},{"$f":"'Rep Schedule - Advanced'!K59","v":0},{"$f":"'Rep Schedule - Advanced'!N59","v":0},{"$f":"'Rep Schedule - Advanced'!R59","v":0},{"$f":"'Rep Schedule - Advanced'!U59","v":0},{"$f":"'Rep Schedule - Advanced'!X59","v":0},{"$f":"'Rep Schedule - Advanced'!Y59","v":0},{"$f":"'Rep Schedule - Advanced'!Z59","v":0},{"$f":"'Rep Schedule - Advanced'!AB59","v":0},0,"Annuity 53",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN59","v":true}]
[54,{"$f":"'Rep Schedule - Advanced'!E60","v":"2014-01-14"},{"$f":"'Rep Schedule - Advanced'!G60","v":0},{"$f":"'Rep Schedule - Advanced'!H60","v":0},{"$f":"'Rep Schedule - Advanced'!J60","v":0},{"$f":"'Rep Schedule - Advanced'!K60","v":0},{"$f":"'Rep Schedule - Advanced'!N60","v":0},{"$f":"'Rep Schedule - Advanced'!R60","v":0},{"$f":"'Rep Schedule - Advanced'!U60","v":0},{"$f":"'Rep Schedule - Advanced'!X60","v":0},{"$f":"'Rep Schedule - Advanced'!Y60","v":0},{"$f":"'Rep Schedule - Advanced'!Z60","v":0},{"$f":"'Rep Schedule - Advanced'!AB60","v":0},0,"Annuity 54",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN60","v":true}]
[55,{"$f":"'Rep Schedule - Advanced'!E61","v":"2014-01-21"},{"$f":"'Rep Schedule - Advanced'!G61","v":0},{"$f":"'Rep Schedule - Advanced'!H61","v":0},{"$f":"'Rep Schedule - Advanced'!J61","v":0},{"$f":"'Rep Schedule - Advanced'!K61","v":0},{"$f":"'Rep Schedule - Advanced'!N61","v":0},{"$f":"'Rep Schedule - Advanced'!R61","v":0},{"$f":"'Rep Schedule - Advanced'!U61","v":0},{"$f":"'Rep Schedule - Advanced'!X61","v":0},{"$f":"'Rep Schedule - Advanced'!Y61","v":0},{"$f":"'Rep Schedule - Advanced'!Z61","v":0},{"$f":"'Rep Schedule - Advanced'!AB61","v":0},0,"Annuity 55",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN61","v":true}]
[56,{"$f":"'Rep Schedule - Advanced'!E62","v":"2014-01-28"},{"$f":"'Rep Schedule - Advanced'!G62","v":0},{"$f":"'Rep Schedule - Advanced'!H62","v":0},{"$f":"'Rep Schedule - Advanced'!J62","v":0},{"$f":"'Rep Schedule - Advanced'!K62","v":0},{"$f":"'Rep Schedule - Advanced'!N62","v":0},{"$f":"'Rep Schedule - Advanced'!R62","v":0},{"$f":"'Rep Schedule - Advanced'!U62","v":0},{"$f":"'Rep Schedule - Advanced'!X62","v":0},{"$f":"'Rep Schedule - Advanced'!Y62","v":0},{"$f":"'Rep Schedule - Advanced'!Z62","v":0},{"$f":"'Rep Schedule - Advanced'!AB62","v":0},0,"Annuity 56",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN62","v":true}]
[57,{"$f":"'Rep Schedule - Advanced'!E63","v":"2014-02-04"},{"$f":"'Rep Schedule - Advanced'!G63","v":0},{"$f":"'Rep Schedule - Advanced'!H63","v":0},{"$f":"'Rep Schedule - Advanced'!J63","v":0},{"$f":"'Rep Schedule - Advanced'!K63","v":0},{"$f":"'Rep Schedule - Advanced'!N63","v":0},{"$f":"'Rep Schedule - Advanced'!R63","v":0},{"$f":"'Rep Schedule - Advanced'!U63","v":0},{"$f":"'Rep Schedule - Advanced'!X63","v":0},{"$f":"'Rep Schedule - Advanced'!Y63","v":0},{"$f":"'Rep Schedule - Advanced'!Z63","v":0},{"$f":"'Rep Schedule - Advanced'!AB63","v":0},0,"Annuity 57",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN63","v":true}]
[58,{"$f":"'Rep Schedule - Advanced'!E64","v":"2014-02-11"},{"$f":"'Rep Schedule - Advanced'!G64","v":0},{"$f":"'Rep Schedule - Advanced'!H64","v":0},{"$f":"'Rep Schedule - Advanced'!J64","v":0},{"$f":"'Rep Schedule - Advanced'!K64","v":0},{"$f":"'Rep Schedule - Advanced'!N64","v":0},{"$f":"'Rep Schedule - Advanced'!R64","v":0},{"$f":"'Rep Schedule - Advanced'!U64","v":0},{"$f":"'Rep Schedule - Advanced'!X64","v":0},{"$f":"'Rep Schedule - Advanced'!Y64","v":0},{"$f":"'Rep Schedule - Advanced'!Z64","v":0},{"$f":"'Rep Schedule - Advanced'!AB64","v":0},0,"Annuity 58",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN64","v":true}]
[59,{"$f":"'Rep Schedule - Advanced'!E65","v":"2014-02-18"},{"$f":"'Rep Schedule - Advanced'!G65","v":0},{"$f":"'Rep Schedule - Advanced'!H65","v":0},{"$f":"'Rep Schedule - Advanced'!J65","v":0},{"$f":"'Rep Schedule - Advanced'!K65","v":0},{"$f":"'Rep Schedule - Advanced'!N65","v":0},{"$f":"'Rep Schedule - Advanced'!R65","v":0},{"$f":"'Rep Schedule - Advanced'!U65","v":0},{"$f":"'Rep Schedule - Advanced'!X65","v":0},{"$f":"'Rep Schedule - Advanced'!Y65","v":0},{"$f":"'Rep Schedule - Advanced'!Z65","v":0},{"$f":"'Rep Schedule - Advanced'!AB65","v":0},0,"Annuity 59",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN65","v":true}]
[60,{"$f":"'Rep Schedule - Advanced'!E66","v":"2014-02-25"},{"$f":"'Rep Schedule - Advanced'!G66","v":0},{"$f":"'Rep Schedule - Advanced'!H66","v":0},{"$f":"'Rep Schedule - Advanced'!J66","v":0},{"$f":"'Rep Schedule - Advanced'!K66","v":0},{"$f":"'Rep Schedule - Advanced'!N66","v":0},{"$f":"'Rep Schedule - Advanced'!R66","v":0},{"$f":"'Rep Schedule - Advanced'!U66","v":0},{"$f":"'Rep Schedule - Advanced'!X66","v":0},{"$f":"'Rep Schedule - Advanced'!Y66","v":0},{"$f":"'Rep Schedule - Advanced'!Z66","v":0},{"$f":"'Rep Schedule - Advanced'!AB66","v":0},0,"Annuity 60",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN66","v":true}]
[61,{"$f":"'Rep Schedule - Advanced'!E67","v":"2014-03-04"},{"$f":"'Rep Schedule - Advanced'!G67","v":0},{"$f":"'Rep Schedule - Advanced'!H67","v":0},{"$f":"'Rep Schedule - Advanced'!J67","v":0},{"$f":"'Rep Schedule - Advanced'!K67","v":0},{"$f":"'Rep Schedule - Advanced'!N67","v":0},{"$f":"'Rep Schedule - Advanced'!R67","v":0},{"$f":"'Rep Schedule - Advanced'!U67","v":0},{"$f":"'Rep Schedule - Advanced'!X67","v":0},{"$f":"'Rep Schedule - Advanced'!Y67","v":0},{"$f":"'Rep Schedule - Advanced'!Z67","v":0},{"$f":"'Rep Schedule - Advanced'!AB67","v":0},0,"Annuity 61",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN67","v":true}]
[62,{"$f":"'Rep Schedule - Advanced'!E68","v":"2014-03-11"},{"$f":"'Rep Schedule - Advanced'!G68","v":0},{"$f":"'Rep Schedule - Advanced'!H68","v":0},{"$f":"'Rep Schedule - Advanced'!J68","v":0},{"$f":"'Rep Schedule - Advanced'!K68","v":0},{"$f":"'Rep Schedule - Advanced'!N68","v":0},{"$f":"'Rep Schedule - Advanced'!R68","v":0},{"$f":"'Rep Schedule - Advanced'!U68","v":0},{"$f":"'Rep Schedule - Advanced'!X68","v":0},{"$f":"'Rep Schedule - Advanced'!Y68","v":0},{"$f":"'Rep Schedule - Advanced'!Z68","v":0},{"$f":"'Rep Schedule - Advanced'!AB68","v":0},0,"Annuity 62",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN68","v":true}]
[63,{"$f":"'Rep Schedule - Advanced'!E69","v":"2014-03-18"},{"$f":"'Rep Schedule - Advanced'!G69","v":0},{"$f":"'Rep Schedule - Advanced'!H69","v":0},{"$f":"'Rep Schedule - Advanced'!J69","v":0},{"$f":"'Rep Schedule - Advanced'!K69","v":0},{"$f":"'Rep Schedule - Advanced'!N69","v":0},{"$f":"'Rep Schedule - Advanced'!R69","v":0},{"$f":"'Rep Schedule - Advanced'!U69","v":0},{"$f":"'Rep Schedule - Advanced'!X69","v":0},{"$f":"'Rep Schedule - Advanced'!Y69","v":0},{"$f":"'Rep Schedule - Advanced'!Z69","v":0},{"$f":"'Rep Schedule - Advanced'!AB69","v":0},0,"Annuity 63",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN69","v":true}]
[64,{"$f":"'Rep Schedule - Advanced'!E70","v":"2014-03-25"},{"$f":"'Rep Schedule - Advanced'!G70","v":0},{"$f":"'Rep Schedule - Advanced'!H70","v":0},{"$f":"'Rep Schedule - Advanced'!J70","v":0},{"$f":"'Rep Schedule - Advanced'!K70","v":0},{"$f":"'Rep Schedule - Advanced'!N70","v":0},{"$f":"'Rep Schedule - Advanced'!R70","v":0},{"$f":"'Rep Schedule - Advanced'!U70","v":0},{"$f":"'Rep Schedule - Advanced'!X70","v":0},{"$f":"'Rep Schedule - Advanced'!Y70","v":0},{"$f":"'Rep Schedule - Advanced'!Z70","v":0},{"$f":"'Rep Schedule - Advanced'!AB70","v":0},0,"Annuity 64",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN70","v":true}]
[65,{"$f":"'Rep Schedule - Advanced'!E71","v":"2014-04-01"},{"$f":"'Rep Schedule - Advanced'!G71","v":0},{"$f":"'Rep Schedule - Advanced'!H71","v":0},{"$f":"'Rep Schedule - Advanced'!J71","v":0},{"$f":"'Rep Schedule - Advanced'!K71","v":0},{"$f":"'Rep Schedule - Advanced'!N71","v":0},{"$f":"'Rep Schedule - Advanced'!R71","v":0},{"$f":"'Rep Schedule - Advanced'!U71","v":0},{"$f":"'Rep Schedule - Advanced'!X71","v":0},{"$f":"'Rep Schedule - Advanced'!Y71","v":0},{"$f":"'Rep Schedule - Advanced'!Z71","v":0},{"$f":"'Rep Schedule - Advanced'!AB71","v":0},0,"Annuity 65",null,null,0,null,{"$f":"C80-D80-SUM(F80:I80)","v":0},{"$f":"T80-J80+L80","v":0},null,null,{"$f":"'Rep Schedule - Advanced'!AN71","v":true}]
[66,{"$f":"'Rep Schedule - Advanced'!E72","v":"2014-04-08"},{"$f":"'Rep Schedule - Advanced'!G72","v":0},{"$f":"'Rep Schedule - Advanced'!H72","v":0},{"$f":"'Rep Schedule - Advanced'!J72","v":0},{"$f":"'Rep Schedule - Advanced'!K72","v":0},{"$f":"'Rep Schedule - Advanced'!N72","v":0},{"$f":"'Rep Schedule - Advanced'!R72","v":0},{"$f":"'Rep Schedule - Advanced'!U72","v":0},{"$f":"'Rep Schedule - Advanced'!X72","v":0},{"$f":"'Rep Schedule - Advanced'!Y72","v":0},{"$f":"'Rep Schedule - Advanced'!Z72","v":0},{"$f":"'Rep Schedule - Advanced'!AB72","v":0},{"$f":"D81+F81+G81+H81+I81+J81-L81","v":0},{"$f":"\"Annuity \"&A81","v":"Annuity 66"},null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN72","v":true}]
[{"$f":"A81+1","v":67},{"$f":"'Rep Schedule - Advanced'!E73","v":"2014-04-15"},{"$f":"'Rep Schedule - Advanced'!G73","v":0},{"$f":"'Rep Schedule - Advanced'!H73","v":0},{"$f":"'Rep Schedule - Advanced'!J73","v":0},{"$f":"'Rep Schedule - Advanced'!K73","v":0},{"$f":"'Rep Schedule - Advanced'!N73","v":0},{"$f":"'Rep Schedule - Advanced'!R73","v":0},{"$f":"'Rep Schedule - Advanced'!U73","v":0},{"$f":"'Rep Schedule - Advanced'!X73","v":0},{"$f":"'Rep Schedule - Advanced'!Y73","v":0},{"$f":"'Rep Schedule - Advanced'!Z73","v":0},{"$f":"'Rep Schedule - Advanced'!AB73","v":0},0,"Annuity 67",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN73","v":true}]
[68,{"$f":"'Rep Schedule - Advanced'!E74","v":"2014-04-22"},{"$f":"'Rep Schedule - Advanced'!G74","v":0},{"$f":"'Rep Schedule - Advanced'!H74","v":0},{"$f":"'Rep Schedule - Advanced'!J74","v":0},{"$f":"'Rep Schedule - Advanced'!K74","v":0},{"$f":"'Rep Schedule - Advanced'!N74","v":0},{"$f":"'Rep Schedule - Advanced'!R74","v":0},{"$f":"'Rep Schedule - Advanced'!U74","v":0},{"$f":"'Rep Schedule - Advanced'!X74","v":0},{"$f":"'Rep Schedule - Advanced'!Y74","v":0},{"$f":"'Rep Schedule - Advanced'!Z74","v":0},{"$f":"'Rep Schedule - Advanced'!AB74","v":0},0,"Annuity 68",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN74","v":true}]
[69,{"$f":"'Rep Schedule - Advanced'!E75","v":"2014-04-29"},{"$f":"'Rep Schedule - Advanced'!G75","v":0},{"$f":"'Rep Schedule - Advanced'!H75","v":0},{"$f":"'Rep Schedule - Advanced'!J75","v":0},{"$f":"'Rep Schedule - Advanced'!K75","v":0},{"$f":"'Rep Schedule - Advanced'!N75","v":0},{"$f":"'Rep Schedule - Advanced'!R75","v":0},{"$f":"'Rep Schedule - Advanced'!U75","v":0},{"$f":"'Rep Schedule - Advanced'!X75","v":0},{"$f":"'Rep Schedule - Advanced'!Y75","v":0},{"$f":"'Rep Schedule - Advanced'!Z75","v":0},{"$f":"'Rep Schedule - Advanced'!AB75","v":0},0,"Annuity 69",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN75","v":true}]
[70,{"$f":"'Rep Schedule - Advanced'!E76","v":"2014-05-06"},{"$f":"'Rep Schedule - Advanced'!G76","v":0},{"$f":"'Rep Schedule - Advanced'!H76","v":0},{"$f":"'Rep Schedule - Advanced'!J76","v":0},{"$f":"'Rep Schedule - Advanced'!K76","v":0},{"$f":"'Rep Schedule - Advanced'!N76","v":0},{"$f":"'Rep Schedule - Advanced'!R76","v":0},{"$f":"'Rep Schedule - Advanced'!U76","v":0},{"$f":"'Rep Schedule - Advanced'!X76","v":0},{"$f":"'Rep Schedule - Advanced'!Y76","v":0},{"$f":"'Rep Schedule - Advanced'!Z76","v":0},{"$f":"'Rep Schedule - Advanced'!AB76","v":0},0,"Annuity 70",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN76","v":true}]
[71,{"$f":"'Rep Schedule - Advanced'!E77","v":"2014-05-13"},{"$f":"'Rep Schedule - Advanced'!G77","v":0},{"$f":"'Rep Schedule - Advanced'!H77","v":0},{"$f":"'Rep Schedule - Advanced'!J77","v":0},{"$f":"'Rep Schedule - Advanced'!K77","v":0},{"$f":"'Rep Schedule - Advanced'!N77","v":0},{"$f":"'Rep Schedule - Advanced'!R77","v":0},{"$f":"'Rep Schedule - Advanced'!U77","v":0},{"$f":"'Rep Schedule - Advanced'!X77","v":0},{"$f":"'Rep Schedule - Advanced'!Y77","v":0},{"$f":"'Rep Schedule - Advanced'!Z77","v":0},{"$f":"'Rep Schedule - Advanced'!AB77","v":0},0,"Annuity 71",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN77","v":true}]
[72,{"$f":"'Rep Schedule - Advanced'!E78","v":"2014-05-20"},{"$f":"'Rep Schedule - Advanced'!G78","v":0},{"$f":"'Rep Schedule - Advanced'!H78","v":0},{"$f":"'Rep Schedule - Advanced'!J78","v":0},{"$f":"'Rep Schedule - Advanced'!K78","v":0},{"$f":"'Rep Schedule - Advanced'!N78","v":0},{"$f":"'Rep Schedule - Advanced'!R78","v":0},{"$f":"'Rep Schedule - Advanced'!U78","v":0},{"$f":"'Rep Schedule - Advanced'!X78","v":0},{"$f":"'Rep Schedule - Advanced'!Y78","v":0},{"$f":"'Rep Schedule - Advanced'!Z78","v":0},{"$f":"'Rep Schedule - Advanced'!AB78","v":0},0,"Annuity 72",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN78","v":true}]
[73,{"$f":"'Rep Schedule - Advanced'!E79","v":"2014-05-27"},{"$f":"'Rep Schedule - Advanced'!G79","v":0},{"$f":"'Rep Schedule - Advanced'!H79","v":0},{"$f":"'Rep Schedule - Advanced'!J79","v":0},{"$f":"'Rep Schedule - Advanced'!K79","v":0},{"$f":"'Rep Schedule - Advanced'!N79","v":0},{"$f":"'Rep Schedule - Advanced'!R79","v":0},{"$f":"'Rep Schedule - Advanced'!U79","v":0},{"$f":"'Rep Schedule - Advanced'!X79","v":0},{"$f":"'Rep Schedule - Advanced'!Y79","v":0},{"$f":"'Rep Schedule - Advanced'!Z79","v":0},{"$f":"'Rep Schedule - Advanced'!AB79","v":0},0,"Annuity 73",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN79","v":true}]
[74,{"$f":"'Rep Schedule - Advanced'!E80","v":"2014-06-03"},{"$f":"'Rep Schedule - Advanced'!G80","v":0},{"$f":"'Rep Schedule - Advanced'!H80","v":0},{"$f":"'Rep Schedule - Advanced'!J80","v":0},{"$f":"'Rep Schedule - Advanced'!K80","v":0},{"$f":"'Rep Schedule - Advanced'!N80","v":0},{"$f":"'Rep Schedule - Advanced'!R80","v":0},{"$f":"'Rep Schedule - Advanced'!U80","v":0},{"$f":"'Rep Schedule - Advanced'!X80","v":0},{"$f":"'Rep Schedule - Advanced'!Y80","v":0},{"$f":"'Rep Schedule - Advanced'!Z80","v":0},{"$f":"'Rep Schedule - Advanced'!AB80","v":0},0,"Annuity 74",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN80","v":true}]
[75,{"$f":"'Rep Schedule - Advanced'!E81","v":"2014-06-10"},{"$f":"'Rep Schedule - Advanced'!G81","v":0},{"$f":"'Rep Schedule - Advanced'!H81","v":0},{"$f":"'Rep Schedule - Advanced'!J81","v":0},{"$f":"'Rep Schedule - Advanced'!K81","v":0},{"$f":"'Rep Schedule - Advanced'!N81","v":0},{"$f":"'Rep Schedule - Advanced'!R81","v":0},{"$f":"'Rep Schedule - Advanced'!U81","v":0},{"$f":"'Rep Schedule - Advanced'!X81","v":0},{"$f":"'Rep Schedule - Advanced'!Y81","v":0},{"$f":"'Rep Schedule - Advanced'!Z81","v":0},{"$f":"'Rep Schedule - Advanced'!AB81","v":0},0,"Annuity 75",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN81","v":true}]
[76,{"$f":"'Rep Schedule - Advanced'!E82","v":"2014-06-17"},{"$f":"'Rep Schedule - Advanced'!G82","v":0},{"$f":"'Rep Schedule - Advanced'!H82","v":0},{"$f":"'Rep Schedule - Advanced'!J82","v":0},{"$f":"'Rep Schedule - Advanced'!K82","v":0},{"$f":"'Rep Schedule - Advanced'!N82","v":0},{"$f":"'Rep Schedule - Advanced'!R82","v":0},{"$f":"'Rep Schedule - Advanced'!U82","v":0},{"$f":"'Rep Schedule - Advanced'!X82","v":0},{"$f":"'Rep Schedule - Advanced'!Y82","v":0},{"$f":"'Rep Schedule - Advanced'!Z82","v":0},{"$f":"'Rep Schedule - Advanced'!AB82","v":0},0,"Annuity 76",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN82","v":true}]
[77,{"$f":"'Rep Schedule - Advanced'!E83","v":"2014-06-24"},{"$f":"'Rep Schedule - Advanced'!G83","v":0},{"$f":"'Rep Schedule - Advanced'!H83","v":0},{"$f":"'Rep Schedule - Advanced'!J83","v":0},{"$f":"'Rep Schedule - Advanced'!K83","v":0},{"$f":"'Rep Schedule - Advanced'!N83","v":0},{"$f":"'Rep Schedule - Advanced'!R83","v":0},{"$f":"'Rep Schedule - Advanced'!U83","v":0},{"$f":"'Rep Schedule - Advanced'!X83","v":0},{"$f":"'Rep Schedule - Advanced'!Y83","v":0},{"$f":"'Rep Schedule - Advanced'!Z83","v":0},{"$f":"'Rep Schedule - Advanced'!AB83","v":0},0,"Annuity 77",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN83","v":true}]
[78,{"$f":"'Rep Schedule - Advanced'!E84","v":"2014-07-01"},{"$f":"'Rep Schedule - Advanced'!G84","v":0},{"$f":"'Rep Schedule - Advanced'!H84","v":0},{"$f":"'Rep Schedule - Advanced'!J84","v":0},{"$f":"'Rep Schedule - Advanced'!K84","v":0},{"$f":"'Rep Schedule - Advanced'!N84","v":0},{"$f":"'Rep Schedule - Advanced'!R84","v":0},{"$f":"'Rep Schedule - Advanced'!U84","v":0},{"$f":"'Rep Schedule - Advanced'!X84","v":0},{"$f":"'Rep Schedule - Advanced'!Y84","v":0},{"$f":"'Rep Schedule - Advanced'!Z84","v":0},{"$f":"'Rep Schedule - Advanced'!AB84","v":0},0,"Annuity 78",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN84","v":true}]
[79,{"$f":"'Rep Schedule - Advanced'!E85","v":"2014-07-08"},{"$f":"'Rep Schedule - Advanced'!G85","v":0},{"$f":"'Rep Schedule - Advanced'!H85","v":0},{"$f":"'Rep Schedule - Advanced'!J85","v":0},{"$f":"'Rep Schedule - Advanced'!K85","v":0},{"$f":"'Rep Schedule - Advanced'!N85","v":0},{"$f":"'Rep Schedule - Advanced'!R85","v":0},{"$f":"'Rep Schedule - Advanced'!U85","v":0},{"$f":"'Rep Schedule - Advanced'!X85","v":0},{"$f":"'Rep Schedule - Advanced'!Y85","v":0},{"$f":"'Rep Schedule - Advanced'!Z85","v":0},{"$f":"'Rep Schedule - Advanced'!AB85","v":0},0,"Annuity 79",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN85","v":true}]
[80,{"$f":"'Rep Schedule - Advanced'!E86","v":"2014-07-15"},{"$f":"'Rep Schedule - Advanced'!G86","v":0},{"$f":"'Rep Schedule - Advanced'!H86","v":0},{"$f":"'Rep Schedule - Advanced'!J86","v":0},{"$f":"'Rep Schedule - Advanced'!K86","v":0},{"$f":"'Rep Schedule - Advanced'!N86","v":0},{"$f":"'Rep Schedule - Advanced'!R86","v":0},{"$f":"'Rep Schedule - Advanced'!U86","v":0},{"$f":"'Rep Schedule - Advanced'!X86","v":0},{"$f":"'Rep Schedule - Advanced'!Y86","v":0},{"$f":"'Rep Schedule - Advanced'!Z86","v":0},{"$f":"'Rep Schedule - Advanced'!AB86","v":0},0,"Annuity 80",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN86","v":true}]
[81,{"$f":"'Rep Schedule - Advanced'!E87","v":"2014-07-22"},{"$f":"'Rep Schedule - Advanced'!G87","v":0},{"$f":"'Rep Schedule - Advanced'!H87","v":0},{"$f":"'Rep Schedule - Advanced'!J87","v":0},{"$f":"'Rep Schedule - Advanced'!K87","v":0},{"$f":"'Rep Schedule - Advanced'!N87","v":0},{"$f":"'Rep Schedule - Advanced'!R87","v":0},{"$f":"'Rep Schedule - Advanced'!U87","v":0},{"$f":"'Rep Schedule - Advanced'!X87","v":0},{"$f":"'Rep Schedule - Advanced'!Y87","v":0},{"$f":"'Rep Schedule - Advanced'!Z87","v":0},{"$f":"'Rep Schedule - Advanced'!AB87","v":0},0,"Annuity 81",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN87","v":true}]
[82,{"$f":"'Rep Schedule - Advanced'!E88","v":"2014-07-29"},{"$f":"'Rep Schedule - Advanced'!G88","v":0},{"$f":"'Rep Schedule - Advanced'!H88","v":0},{"$f":"'Rep Schedule - Advanced'!J88","v":0},{"$f":"'Rep Schedule - Advanced'!K88","v":0},{"$f":"'Rep Schedule - Advanced'!N88","v":0},{"$f":"'Rep Schedule - Advanced'!R88","v":0},{"$f":"'Rep Schedule - Advanced'!U88","v":0},{"$f":"'Rep Schedule - Advanced'!X88","v":0},{"$f":"'Rep Schedule - Advanced'!Y88","v":0},{"$f":"'Rep Schedule - Advanced'!Z88","v":0},{"$f":"'Rep Schedule - Advanced'!AB88","v":0},0,"Annuity 82",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN88","v":true}]
[83,{"$f":"'Rep Schedule - Advanced'!E89","v":"2014-08-05"},{"$f":"'Rep Schedule - Advanced'!G89","v":0},{"$f":"'Rep Schedule - Advanced'!H89","v":0},{"$f":"'Rep Schedule - Advanced'!J89","v":0},{"$f":"'Rep Schedule - Advanced'!K89","v":0},{"$f":"'Rep Schedule - Advanced'!N89","v":0},{"$f":"'Rep Schedule - Advanced'!R89","v":0},{"$f":"'Rep Schedule - Advanced'!U89","v":0},{"$f":"'Rep Schedule - Advanced'!X89","v":0},{"$f":"'Rep Schedule - Advanced'!Y89","v":0},{"$f":"'Rep Schedule - Advanced'!Z89","v":0},{"$f":"'Rep Schedule - Advanced'!AB89","v":0},0,"Annuity 83",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN89","v":true}]
[84,{"$f":"'Rep Schedule - Advanced'!E90","v":"2014-08-12"},{"$f":"'Rep Schedule - Advanced'!G90","v":0},{"$f":"'Rep Schedule - Advanced'!H90","v":0},{"$f":"'Rep Schedule - Advanced'!J90","v":0},{"$f":"'Rep Schedule - Advanced'!K90","v":0},{"$f":"'Rep Schedule - Advanced'!N90","v":0},{"$f":"'Rep Schedule - Advanced'!R90","v":0},{"$f":"'Rep Schedule - Advanced'!U90","v":0},{"$f":"'Rep Schedule - Advanced'!X90","v":0},{"$f":"'Rep Schedule - Advanced'!Y90","v":0},{"$f":"'Rep Schedule - Advanced'!Z90","v":0},{"$f":"'Rep Schedule - Advanced'!AB90","v":0},0,"Annuity 84",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN90","v":true}]
[85,{"$f":"'Rep Schedule - Advanced'!E91","v":"2014-08-19"},{"$f":"'Rep Schedule - Advanced'!G91","v":0},{"$f":"'Rep Schedule - Advanced'!H91","v":0},{"$f":"'Rep Schedule - Advanced'!J91","v":0},{"$f":"'Rep Schedule - Advanced'!K91","v":0},{"$f":"'Rep Schedule - Advanced'!N91","v":0},{"$f":"'Rep Schedule - Advanced'!R91","v":0},{"$f":"'Rep Schedule - Advanced'!U91","v":0},{"$f":"'Rep Schedule - Advanced'!X91","v":0},{"$f":"'Rep Schedule - Advanced'!Y91","v":0},{"$f":"'Rep Schedule - Advanced'!Z91","v":0},{"$f":"'Rep Schedule - Advanced'!AB91","v":0},0,"Annuity 85",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN91","v":true}]
[86,{"$f":"'Rep Schedule - Advanced'!E92","v":"2014-08-26"},{"$f":"'Rep Schedule - Advanced'!G92","v":0},{"$f":"'Rep Schedule - Advanced'!H92","v":0},{"$f":"'Rep Schedule - Advanced'!J92","v":0},{"$f":"'Rep Schedule - Advanced'!K92","v":0},{"$f":"'Rep Schedule - Advanced'!N92","v":0},{"$f":"'Rep Schedule - Advanced'!R92","v":0},{"$f":"'Rep Schedule - Advanced'!U92","v":0},{"$f":"'Rep Schedule - Advanced'!X92","v":0},{"$f":"'Rep Schedule - Advanced'!Y92","v":0},{"$f":"'Rep Schedule - Advanced'!Z92","v":0},{"$f":"'Rep Schedule - Advanced'!AB92","v":0},0,"Annuity 86",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN92","v":true}]
[87,{"$f":"'Rep Schedule - Advanced'!E93","v":"2014-09-02"},{"$f":"'Rep Schedule - Advanced'!G93","v":0},{"$f":"'Rep Schedule - Advanced'!H93","v":0},{"$f":"'Rep Schedule - Advanced'!J93","v":0},{"$f":"'Rep Schedule - Advanced'!K93","v":0},{"$f":"'Rep Schedule - Advanced'!N93","v":0},{"$f":"'Rep Schedule - Advanced'!R93","v":0},{"$f":"'Rep Schedule - Advanced'!U93","v":0},{"$f":"'Rep Schedule - Advanced'!X93","v":0},{"$f":"'Rep Schedule - Advanced'!Y93","v":0},{"$f":"'Rep Schedule - Advanced'!Z93","v":0},{"$f":"'Rep Schedule - Advanced'!AB93","v":0},0,"Annuity 87",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN93","v":true}]
[88,{"$f":"'Rep Schedule - Advanced'!E94","v":"2014-09-09"},{"$f":"'Rep Schedule - Advanced'!G94","v":0},{"$f":"'Rep Schedule - Advanced'!H94","v":0},{"$f":"'Rep Schedule - Advanced'!J94","v":0},{"$f":"'Rep Schedule - Advanced'!K94","v":0},{"$f":"'Rep Schedule - Advanced'!N94","v":0},{"$f":"'Rep Schedule - Advanced'!R94","v":0},{"$f":"'Rep Schedule - Advanced'!U94","v":0},{"$f":"'Rep Schedule - Advanced'!X94","v":0},{"$f":"'Rep Schedule - Advanced'!Y94","v":0},{"$f":"'Rep Schedule - Advanced'!Z94","v":0},{"$f":"'Rep Schedule - Advanced'!AB94","v":0},0,"Annuity 88",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN94","v":true}]
[89,{"$f":"'Rep Schedule - Advanced'!E95","v":"2014-09-16"},{"$f":"'Rep Schedule - Advanced'!G95","v":0},{"$f":"'Rep Schedule - Advanced'!H95","v":0},{"$f":"'Rep Schedule - Advanced'!J95","v":0},{"$f":"'Rep Schedule - Advanced'!K95","v":0},{"$f":"'Rep Schedule - Advanced'!N95","v":0},{"$f":"'Rep Schedule - Advanced'!R95","v":0},{"$f":"'Rep Schedule - Advanced'!U95","v":0},{"$f":"'Rep Schedule - Advanced'!X95","v":0},{"$f":"'Rep Schedule - Advanced'!Y95","v":0},{"$f":"'Rep Schedule - Advanced'!Z95","v":0},{"$f":"'Rep Schedule - Advanced'!AB95","v":0},0,"Annuity 89",null,null,{"$f":"(B104-B103)*E103","v":0},null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN95","v":true}]
[90,{"$f":"'Rep Schedule - Advanced'!E96","v":"2014-09-23"},{"$f":"'Rep Schedule - Advanced'!G96","v":0},{"$f":"'Rep Schedule - Advanced'!H96","v":0},{"$f":"'Rep Schedule - Advanced'!J96","v":0},{"$f":"'Rep Schedule - Advanced'!K96","v":0},{"$f":"'Rep Schedule - Advanced'!N96","v":0},{"$f":"'Rep Schedule - Advanced'!R96","v":0},{"$f":"'Rep Schedule - Advanced'!U96","v":0},{"$f":"'Rep Schedule - Advanced'!X96","v":0},{"$f":"'Rep Schedule - Advanced'!Y96","v":0},{"$f":"'Rep Schedule - Advanced'!Z96","v":0},{"$f":"'Rep Schedule - Advanced'!AB96","v":0},0,"Annuity 90",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN96","v":true}]
[91,{"$f":"'Rep Schedule - Advanced'!E97","v":"2014-09-30"},{"$f":"'Rep Schedule - Advanced'!G97","v":0},{"$f":"'Rep Schedule - Advanced'!H97","v":0},{"$f":"'Rep Schedule - Advanced'!J97","v":0},{"$f":"'Rep Schedule - Advanced'!K97","v":0},{"$f":"'Rep Schedule - Advanced'!N97","v":0},{"$f":"'Rep Schedule - Advanced'!R97","v":0},{"$f":"'Rep Schedule - Advanced'!U97","v":0},{"$f":"'Rep Schedule - Advanced'!X97","v":0},{"$f":"'Rep Schedule - Advanced'!Y97","v":0},{"$f":"'Rep Schedule - Advanced'!Z97","v":0},{"$f":"'Rep Schedule - Advanced'!AB97","v":0},0,"Annuity 91",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN97","v":true}]
[92,{"$f":"'Rep Schedule - Advanced'!E98","v":"2014-10-07"},{"$f":"'Rep Schedule - Advanced'!G98","v":0},{"$f":"'Rep Schedule - Advanced'!H98","v":0},{"$f":"'Rep Schedule - Advanced'!J98","v":0},{"$f":"'Rep Schedule - Advanced'!K98","v":0},{"$f":"'Rep Schedule - Advanced'!N98","v":0},{"$f":"'Rep Schedule - Advanced'!R98","v":0},{"$f":"'Rep Schedule - Advanced'!U98","v":0},{"$f":"'Rep Schedule - Advanced'!X98","v":0},{"$f":"'Rep Schedule - Advanced'!Y98","v":0},{"$f":"'Rep Schedule - Advanced'!Z98","v":0},{"$f":"'Rep Schedule - Advanced'!AB98","v":0},0,"Annuity 92",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN98","v":true}]
[93,{"$f":"'Rep Schedule - Advanced'!E99","v":"2014-10-14"},{"$f":"'Rep Schedule - Advanced'!G99","v":0},{"$f":"'Rep Schedule - Advanced'!H99","v":0},{"$f":"'Rep Schedule - Advanced'!J99","v":0},{"$f":"'Rep Schedule - Advanced'!K99","v":0},{"$f":"'Rep Schedule - Advanced'!N99","v":0},{"$f":"'Rep Schedule - Advanced'!R99","v":0},{"$f":"'Rep Schedule - Advanced'!U99","v":0},{"$f":"'Rep Schedule - Advanced'!X99","v":0},{"$f":"'Rep Schedule - Advanced'!Y99","v":0},{"$f":"'Rep Schedule - Advanced'!Z99","v":0},{"$f":"'Rep Schedule - Advanced'!AB99","v":0},0,"Annuity 93",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN99","v":true}]
[94,{"$f":"'Rep Schedule - Advanced'!E100","v":"2014-10-21"},{"$f":"'Rep Schedule - Advanced'!G100","v":0},{"$f":"'Rep Schedule - Advanced'!H100","v":0},{"$f":"'Rep Schedule - Advanced'!J100","v":0},{"$f":"'Rep Schedule - Advanced'!K100","v":0},{"$f":"'Rep Schedule - Advanced'!N100","v":0},{"$f":"'Rep Schedule - Advanced'!R100","v":0},{"$f":"'Rep Schedule - Advanced'!U100","v":0},{"$f":"'Rep Schedule - Advanced'!X100","v":0},{"$f":"'Rep Schedule - Advanced'!Y100","v":0},{"$f":"'Rep Schedule - Advanced'!Z100","v":0},{"$f":"'Rep Schedule - Advanced'!AB100","v":0},0,"Annuity 94",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN100","v":true}]
[95,{"$f":"'Rep Schedule - Advanced'!E101","v":"2014-10-28"},{"$f":"'Rep Schedule - Advanced'!G101","v":0},{"$f":"'Rep Schedule - Advanced'!H101","v":0},{"$f":"'Rep Schedule - Advanced'!J101","v":0},{"$f":"'Rep Schedule - Advanced'!K101","v":0},{"$f":"'Rep Schedule - Advanced'!N101","v":0},{"$f":"'Rep Schedule - Advanced'!R101","v":0},{"$f":"'Rep Schedule - Advanced'!U101","v":0},{"$f":"'Rep Schedule - Advanced'!X101","v":0},{"$f":"'Rep Schedule - Advanced'!Y101","v":0},{"$f":"'Rep Schedule - Advanced'!Z101","v":0},{"$f":"'Rep Schedule - Advanced'!AB101","v":0},0,"Annuity 95",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN101","v":true}]
[96,{"$f":"'Rep Schedule - Advanced'!E102","v":"2014-11-04"},{"$f":"'Rep Schedule - Advanced'!G102","v":0},{"$f":"'Rep Schedule - Advanced'!H102","v":0},{"$f":"'Rep Schedule - Advanced'!J102","v":0},{"$f":"'Rep Schedule - Advanced'!K102","v":0},{"$f":"'Rep Schedule - Advanced'!N102","v":0},{"$f":"'Rep Schedule - Advanced'!R102","v":0},{"$f":"'Rep Schedule - Advanced'!U102","v":0},{"$f":"'Rep Schedule - Advanced'!X102","v":0},{"$f":"'Rep Schedule - Advanced'!Y102","v":0},{"$f":"'Rep Schedule - Advanced'!Z102","v":0},{"$f":"'Rep Schedule - Advanced'!AB102","v":0},0,"Annuity 96",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN102","v":true}]
[97,{"$f":"'Rep Schedule - Advanced'!E103","v":"2014-11-11"},{"$f":"'Rep Schedule - Advanced'!G103","v":0},{"$f":"'Rep Schedule - Advanced'!H103","v":0},{"$f":"'Rep Schedule - Advanced'!J103","v":0},{"$f":"'Rep Schedule - Advanced'!K103","v":0},{"$f":"'Rep Schedule - Advanced'!N103","v":0},{"$f":"'Rep Schedule - Advanced'!R103","v":0},{"$f":"'Rep Schedule - Advanced'!U103","v":0},{"$f":"'Rep Schedule - Advanced'!X103","v":0},{"$f":"'Rep Schedule - Advanced'!Y103","v":0},{"$f":"'Rep Schedule - Advanced'!Z103","v":0},{"$f":"'Rep Schedule - Advanced'!AB103","v":0},0,"Annuity 97",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN103","v":true}]
[98,{"$f":"'Rep Schedule - Advanced'!E104","v":"2014-11-18"},{"$f":"'Rep Schedule - Advanced'!G104","v":0},{"$f":"'Rep Schedule - Advanced'!H104","v":0},{"$f":"'Rep Schedule - Advanced'!J104","v":0},{"$f":"'Rep Schedule - Advanced'!K104","v":0},{"$f":"'Rep Schedule - Advanced'!N104","v":0},{"$f":"'Rep Schedule - Advanced'!R104","v":0},{"$f":"'Rep Schedule - Advanced'!U104","v":0},{"$f":"'Rep Schedule - Advanced'!X104","v":0},{"$f":"'Rep Schedule - Advanced'!Y104","v":0},{"$f":"'Rep Schedule - Advanced'!Z104","v":0},{"$f":"'Rep Schedule - Advanced'!AB104","v":0},0,"Annuity 98",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN104","v":true}]
[99,{"$f":"'Rep Schedule - Advanced'!E105","v":"2014-11-25"},{"$f":"'Rep Schedule - Advanced'!G105","v":0},{"$f":"'Rep Schedule - Advanced'!H105","v":0},{"$f":"'Rep Schedule - Advanced'!J105","v":0},{"$f":"'Rep Schedule - Advanced'!K105","v":0},{"$f":"'Rep Schedule - Advanced'!N105","v":0},{"$f":"'Rep Schedule - Advanced'!R105","v":0},{"$f":"'Rep Schedule - Advanced'!U105","v":0},{"$f":"'Rep Schedule - Advanced'!X105","v":0},{"$f":"'Rep Schedule - Advanced'!Y105","v":0},{"$f":"'Rep Schedule - Advanced'!Z105","v":0},{"$f":"'Rep Schedule - Advanced'!AB105","v":0},0,"Annuity 99",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN105","v":true}]
[100,{"$f":"'Rep Schedule - Advanced'!E106","v":"2014-12-02"},{"$f":"'Rep Schedule - Advanced'!G106","v":0},{"$f":"'Rep Schedule - Advanced'!H106","v":0},{"$f":"'Rep Schedule - Advanced'!J106","v":0},{"$f":"'Rep Schedule - Advanced'!K106","v":0},{"$f":"'Rep Schedule - Advanced'!N106","v":0},{"$f":"'Rep Schedule - Advanced'!R106","v":0},{"$f":"'Rep Schedule - Advanced'!U106","v":0},{"$f":"'Rep Schedule - Advanced'!X106","v":0},{"$f":"'Rep Schedule - Advanced'!Y106","v":0},{"$f":"'Rep Schedule - Advanced'!Z106","v":0},{"$f":"'Rep Schedule - Advanced'!AB106","v":0},0,"Annuity 100",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN106","v":true}]
[101,{"$f":"'Rep Schedule - Advanced'!E107","v":"2014-12-09"},{"$f":"'Rep Schedule - Advanced'!G107","v":0},{"$f":"'Rep Schedule - Advanced'!H107","v":0},{"$f":"'Rep Schedule - Advanced'!J107","v":0},{"$f":"'Rep Schedule - Advanced'!K107","v":0},{"$f":"'Rep Schedule - Advanced'!N107","v":0},{"$f":"'Rep Schedule - Advanced'!R107","v":0},{"$f":"'Rep Schedule - Advanced'!U107","v":0},{"$f":"'Rep Schedule - Advanced'!X107","v":0},{"$f":"'Rep Schedule - Advanced'!Y107","v":0},{"$f":"'Rep Schedule - Advanced'!Z107","v":0},{"$f":"'Rep Schedule - Advanced'!AB107","v":0},0,"Annuity 101",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN107","v":true}]
[102,{"$f":"'Rep Schedule - Advanced'!E108","v":"2014-12-16"},{"$f":"'Rep Schedule - Advanced'!G108","v":0},{"$f":"'Rep Schedule - Advanced'!H108","v":0},{"$f":"'Rep Schedule - Advanced'!J108","v":0},{"$f":"'Rep Schedule - Advanced'!K108","v":0},{"$f":"'Rep Schedule - Advanced'!N108","v":0},{"$f":"'Rep Schedule - Advanced'!R108","v":0},{"$f":"'Rep Schedule - Advanced'!U108","v":0},{"$f":"'Rep Schedule - Advanced'!X108","v":0},{"$f":"'Rep Schedule - Advanced'!Y108","v":0},{"$f":"'Rep Schedule - Advanced'!Z108","v":0},{"$f":"'Rep Schedule - Advanced'!AB108","v":0},0,"Annuity 102",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN108","v":true}]
[103,{"$f":"'Rep Schedule - Advanced'!E109","v":"2014-12-23"},{"$f":"'Rep Schedule - Advanced'!G109","v":0},{"$f":"'Rep Schedule - Advanced'!H109","v":0},{"$f":"'Rep Schedule - Advanced'!J109","v":0},{"$f":"'Rep Schedule - Advanced'!K109","v":0},{"$f":"'Rep Schedule - Advanced'!N109","v":0},{"$f":"'Rep Schedule - Advanced'!R109","v":0},{"$f":"'Rep Schedule - Advanced'!U109","v":0},{"$f":"'Rep Schedule - Advanced'!X109","v":0},{"$f":"'Rep Schedule - Advanced'!Y109","v":0},{"$f":"'Rep Schedule - Advanced'!Z109","v":0},{"$f":"'Rep Schedule - Advanced'!AB109","v":0},0,"Annuity 103",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN109","v":true}]
[104,{"$f":"'Rep Schedule - Advanced'!E110","v":"2014-12-30"},{"$f":"'Rep Schedule - Advanced'!G110","v":0},{"$f":"'Rep Schedule - Advanced'!H110","v":0},{"$f":"'Rep Schedule - Advanced'!J110","v":0},{"$f":"'Rep Schedule - Advanced'!K110","v":0},{"$f":"'Rep Schedule - Advanced'!N110","v":0},{"$f":"'Rep Schedule - Advanced'!R110","v":0},{"$f":"'Rep Schedule - Advanced'!U110","v":0},{"$f":"'Rep Schedule - Advanced'!X110","v":0},{"$f":"'Rep Schedule - Advanced'!Y110","v":0},{"$f":"'Rep Schedule - Advanced'!Z110","v":0},{"$f":"'Rep Schedule - Advanced'!AB110","v":0},0,"Annuity 104",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN110","v":true}]
[105,{"$f":"'Rep Schedule - Advanced'!E111","v":"2015-01-06"},{"$f":"'Rep Schedule - Advanced'!G111","v":0},{"$f":"'Rep Schedule - Advanced'!H111","v":0},{"$f":"'Rep Schedule - Advanced'!J111","v":0},{"$f":"'Rep Schedule - Advanced'!K111","v":0},{"$f":"'Rep Schedule - Advanced'!N111","v":0},{"$f":"'Rep Schedule - Advanced'!R111","v":0},{"$f":"'Rep Schedule - Advanced'!U111","v":0},{"$f":"'Rep Schedule - Advanced'!X111","v":0},{"$f":"'Rep Schedule - Advanced'!Y111","v":0},{"$f":"'Rep Schedule - Advanced'!Z111","v":0},{"$f":"'Rep Schedule - Advanced'!AB111","v":0},0,"Annuity 105",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN111","v":true}]
[106,{"$f":"'Rep Schedule - Advanced'!E112","v":"2015-01-13"},{"$f":"'Rep Schedule - Advanced'!G112","v":0},{"$f":"'Rep Schedule - Advanced'!H112","v":0},{"$f":"'Rep Schedule - Advanced'!J112","v":0},{"$f":"'Rep Schedule - Advanced'!K112","v":0},{"$f":"'Rep Schedule - Advanced'!N112","v":0},{"$f":"'Rep Schedule - Advanced'!R112","v":0},{"$f":"'Rep Schedule - Advanced'!U112","v":0},{"$f":"'Rep Schedule - Advanced'!X112","v":0},{"$f":"'Rep Schedule - Advanced'!Y112","v":0},{"$f":"'Rep Schedule - Advanced'!Z112","v":0},{"$f":"'Rep Schedule - Advanced'!AB112","v":0},0,"Annuity 106",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN112","v":true}]
[107,{"$f":"'Rep Schedule - Advanced'!E113","v":"2015-01-20"},{"$f":"'Rep Schedule - Advanced'!G113","v":0},{"$f":"'Rep Schedule - Advanced'!H113","v":0},{"$f":"'Rep Schedule - Advanced'!J113","v":0},{"$f":"'Rep Schedule - Advanced'!K113","v":0},{"$f":"'Rep Schedule - Advanced'!N113","v":0},{"$f":"'Rep Schedule - Advanced'!R113","v":0},{"$f":"'Rep Schedule - Advanced'!U113","v":0},{"$f":"'Rep Schedule - Advanced'!X113","v":0},{"$f":"'Rep Schedule - Advanced'!Y113","v":0},{"$f":"'Rep Schedule - Advanced'!Z113","v":0},{"$f":"'Rep Schedule - Advanced'!AB113","v":0},0,"Annuity 107",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN113","v":true}]
[108,{"$f":"'Rep Schedule - Advanced'!E114","v":"2015-01-27"},{"$f":"'Rep Schedule - Advanced'!G114","v":0},{"$f":"'Rep Schedule - Advanced'!H114","v":0},{"$f":"'Rep Schedule - Advanced'!J114","v":0},{"$f":"'Rep Schedule - Advanced'!K114","v":0},{"$f":"'Rep Schedule - Advanced'!N114","v":0},{"$f":"'Rep Schedule - Advanced'!R114","v":0},{"$f":"'Rep Schedule - Advanced'!U114","v":0},{"$f":"'Rep Schedule - Advanced'!X114","v":0},{"$f":"'Rep Schedule - Advanced'!Y114","v":0},{"$f":"'Rep Schedule - Advanced'!Z114","v":0},{"$f":"'Rep Schedule - Advanced'!AB114","v":0},0,"Annuity 108",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN114","v":true}]
[109,{"$f":"'Rep Schedule - Advanced'!E115","v":"2015-02-03"},{"$f":"'Rep Schedule - Advanced'!G115","v":0},{"$f":"'Rep Schedule - Advanced'!H115","v":0},{"$f":"'Rep Schedule - Advanced'!J115","v":0},{"$f":"'Rep Schedule - Advanced'!K115","v":0},{"$f":"'Rep Schedule - Advanced'!N115","v":0},{"$f":"'Rep Schedule - Advanced'!R115","v":0},{"$f":"'Rep Schedule - Advanced'!U115","v":0},{"$f":"'Rep Schedule - Advanced'!X115","v":0},{"$f":"'Rep Schedule - Advanced'!Y115","v":0},{"$f":"'Rep Schedule - Advanced'!Z115","v":0},{"$f":"'Rep Schedule - Advanced'!AB115","v":0},0,"Annuity 109",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN115","v":true}]
[110,{"$f":"'Rep Schedule - Advanced'!E116","v":"2015-02-10"},{"$f":"'Rep Schedule - Advanced'!G116","v":0},{"$f":"'Rep Schedule - Advanced'!H116","v":0},{"$f":"'Rep Schedule - Advanced'!J116","v":0},{"$f":"'Rep Schedule - Advanced'!K116","v":0},{"$f":"'Rep Schedule - Advanced'!N116","v":0},{"$f":"'Rep Schedule - Advanced'!R116","v":0},{"$f":"'Rep Schedule - Advanced'!U116","v":0},{"$f":"'Rep Schedule - Advanced'!X116","v":0},{"$f":"'Rep Schedule - Advanced'!Y116","v":0},{"$f":"'Rep Schedule - Advanced'!Z116","v":0},{"$f":"'Rep Schedule - Advanced'!AB116","v":0},0,"Annuity 110",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN116","v":true}]
[111,{"$f":"'Rep Schedule - Advanced'!E117","v":"2015-02-17"},{"$f":"'Rep Schedule - Advanced'!G117","v":0},{"$f":"'Rep Schedule - Advanced'!H117","v":0},{"$f":"'Rep Schedule - Advanced'!J117","v":0},{"$f":"'Rep Schedule - Advanced'!K117","v":0},{"$f":"'Rep Schedule - Advanced'!N117","v":0},{"$f":"'Rep Schedule - Advanced'!R117","v":0},{"$f":"'Rep Schedule - Advanced'!U117","v":0},{"$f":"'Rep Schedule - Advanced'!X117","v":0},{"$f":"'Rep Schedule - Advanced'!Y117","v":0},{"$f":"'Rep Schedule - Advanced'!Z117","v":0},{"$f":"'Rep Schedule - Advanced'!AB117","v":0},0,"Annuity 111",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN117","v":true}]
[112,{"$f":"'Rep Schedule - Advanced'!E118","v":"2015-02-24"},{"$f":"'Rep Schedule - Advanced'!G118","v":0},{"$f":"'Rep Schedule - Advanced'!H118","v":0},{"$f":"'Rep Schedule - Advanced'!J118","v":0},{"$f":"'Rep Schedule - Advanced'!K118","v":0},{"$f":"'Rep Schedule - Advanced'!N118","v":0},{"$f":"'Rep Schedule - Advanced'!R118","v":0},{"$f":"'Rep Schedule - Advanced'!U118","v":0},{"$f":"'Rep Schedule - Advanced'!X118","v":0},{"$f":"'Rep Schedule - Advanced'!Y118","v":0},{"$f":"'Rep Schedule - Advanced'!Z118","v":0},{"$f":"'Rep Schedule - Advanced'!AB118","v":0},0,"Annuity 112",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN118","v":true}]
[113,{"$f":"'Rep Schedule - Advanced'!E119","v":"2015-03-03"},{"$f":"'Rep Schedule - Advanced'!G119","v":0},{"$f":"'Rep Schedule - Advanced'!H119","v":0},{"$f":"'Rep Schedule - Advanced'!J119","v":0},{"$f":"'Rep Schedule - Advanced'!K119","v":0},{"$f":"'Rep Schedule - Advanced'!N119","v":0},{"$f":"'Rep Schedule - Advanced'!R119","v":0},{"$f":"'Rep Schedule - Advanced'!U119","v":0},{"$f":"'Rep Schedule - Advanced'!X119","v":0},{"$f":"'Rep Schedule - Advanced'!Y119","v":0},{"$f":"'Rep Schedule - Advanced'!Z119","v":0},{"$f":"'Rep Schedule - Advanced'!AB119","v":0},0,"Annuity 113",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN119","v":true}]
[114,{"$f":"'Rep Schedule - Advanced'!E120","v":"2015-03-10"},{"$f":"'Rep Schedule - Advanced'!G120","v":0},{"$f":"'Rep Schedule - Advanced'!H120","v":0},{"$f":"'Rep Schedule - Advanced'!J120","v":0},{"$f":"'Rep Schedule - Advanced'!K120","v":0},{"$f":"'Rep Schedule - Advanced'!N120","v":0},{"$f":"'Rep Schedule - Advanced'!R120","v":0},{"$f":"'Rep Schedule - Advanced'!U120","v":0},{"$f":"'Rep Schedule - Advanced'!X120","v":0},{"$f":"'Rep Schedule - Advanced'!Y120","v":0},{"$f":"'Rep Schedule - Advanced'!Z120","v":0},{"$f":"'Rep Schedule - Advanced'!AB120","v":0},0,"Annuity 114",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN120","v":true}]
[115,{"$f":"'Rep Schedule - Advanced'!E121","v":"2015-03-17"},{"$f":"'Rep Schedule - Advanced'!G121","v":0},{"$f":"'Rep Schedule - Advanced'!H121","v":0},{"$f":"'Rep Schedule - Advanced'!J121","v":0},{"$f":"'Rep Schedule - Advanced'!K121","v":0},{"$f":"'Rep Schedule - Advanced'!N121","v":0},{"$f":"'Rep Schedule - Advanced'!R121","v":0},{"$f":"'Rep Schedule - Advanced'!U121","v":0},{"$f":"'Rep Schedule - Advanced'!X121","v":0},{"$f":"'Rep Schedule - Advanced'!Y121","v":0},{"$f":"'Rep Schedule - Advanced'!Z121","v":0},{"$f":"'Rep Schedule - Advanced'!AB121","v":0},0,"Annuity 115",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN121","v":true}]
[116,{"$f":"'Rep Schedule - Advanced'!E122","v":"2015-03-24"},{"$f":"'Rep Schedule - Advanced'!G122","v":0},{"$f":"'Rep Schedule - Advanced'!H122","v":0},{"$f":"'Rep Schedule - Advanced'!J122","v":0},{"$f":"'Rep Schedule - Advanced'!K122","v":0},{"$f":"'Rep Schedule - Advanced'!N122","v":0},{"$f":"'Rep Schedule - Advanced'!R122","v":0},{"$f":"'Rep Schedule - Advanced'!U122","v":0},{"$f":"'Rep Schedule - Advanced'!X122","v":0},{"$f":"'Rep Schedule - Advanced'!Y122","v":0},{"$f":"'Rep Schedule - Advanced'!Z122","v":0},{"$f":"'Rep Schedule - Advanced'!AB122","v":0},0,"Annuity 116",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN122","v":true}]
[117,{"$f":"'Rep Schedule - Advanced'!E123","v":"2015-03-31"},{"$f":"'Rep Schedule - Advanced'!G123","v":0},{"$f":"'Rep Schedule - Advanced'!H123","v":0},{"$f":"'Rep Schedule - Advanced'!J123","v":0},{"$f":"'Rep Schedule - Advanced'!K123","v":0},{"$f":"'Rep Schedule - Advanced'!N123","v":0},{"$f":"'Rep Schedule - Advanced'!R123","v":0},{"$f":"'Rep Schedule - Advanced'!U123","v":0},{"$f":"'Rep Schedule - Advanced'!X123","v":0},{"$f":"'Rep Schedule - Advanced'!Y123","v":0},{"$f":"'Rep Schedule - Advanced'!Z123","v":0},{"$f":"'Rep Schedule - Advanced'!AB123","v":0},0,"Annuity 117",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN123","v":true}]
[118,{"$f":"'Rep Schedule - Advanced'!E124","v":"2015-04-07"},{"$f":"'Rep Schedule - Advanced'!G124","v":0},{"$f":"'Rep Schedule - Advanced'!H124","v":0},{"$f":"'Rep Schedule - Advanced'!J124","v":0},{"$f":"'Rep Schedule - Advanced'!K124","v":0},{"$f":"'Rep Schedule - Advanced'!N124","v":0},{"$f":"'Rep Schedule - Advanced'!R124","v":0},{"$f":"'Rep Schedule - Advanced'!U124","v":0},{"$f":"'Rep Schedule - Advanced'!X124","v":0},{"$f":"'Rep Schedule - Advanced'!Y124","v":0},{"$f":"'Rep Schedule - Advanced'!Z124","v":0},{"$f":"'Rep Schedule - Advanced'!AB124","v":0},0,"Annuity 118",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN124","v":true}]
[119,{"$f":"'Rep Schedule - Advanced'!E125","v":"2015-04-14"},{"$f":"'Rep Schedule - Advanced'!G125","v":0},{"$f":"'Rep Schedule - Advanced'!H125","v":0},{"$f":"'Rep Schedule - Advanced'!J125","v":0},{"$f":"'Rep Schedule - Advanced'!K125","v":0},{"$f":"'Rep Schedule - Advanced'!N125","v":0},{"$f":"'Rep Schedule - Advanced'!R125","v":0},{"$f":"'Rep Schedule - Advanced'!U125","v":0},{"$f":"'Rep Schedule - Advanced'!X125","v":0},{"$f":"'Rep Schedule - Advanced'!Y125","v":0},{"$f":"'Rep Schedule - Advanced'!Z125","v":0},{"$f":"'Rep Schedule - Advanced'!AB125","v":0},0,"Annuity 119",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN125","v":true}]
[120,{"$f":"'Rep Schedule - Advanced'!E126","v":"2015-04-21"},{"$f":"'Rep Schedule - Advanced'!G126","v":0},{"$f":"'Rep Schedule - Advanced'!H126","v":0},{"$f":"'Rep Schedule - Advanced'!J126","v":0},{"$f":"'Rep Schedule - Advanced'!K126","v":0},{"$f":"'Rep Schedule - Advanced'!N126","v":0},{"$f":"'Rep Schedule - Advanced'!R126","v":0},{"$f":"'Rep Schedule - Advanced'!U126","v":0},{"$f":"'Rep Schedule - Advanced'!X126","v":0},{"$f":"'Rep Schedule - Advanced'!Y126","v":0},{"$f":"'Rep Schedule - Advanced'!Z126","v":0},{"$f":"'Rep Schedule - Advanced'!AB126","v":0},0,"Annuity 120",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN126","v":true}]
[121,{"$f":"'Rep Schedule - Advanced'!E127","v":"2015-04-28"},{"$f":"'Rep Schedule - Advanced'!G127","v":0},{"$f":"'Rep Schedule - Advanced'!H127","v":0},{"$f":"'Rep Schedule - Advanced'!J127","v":0},{"$f":"'Rep Schedule - Advanced'!K127","v":0},{"$f":"'Rep Schedule - Advanced'!N127","v":0},{"$f":"'Rep Schedule - Advanced'!R127","v":0},{"$f":"'Rep Schedule - Advanced'!U127","v":0},{"$f":"'Rep Schedule - Advanced'!X127","v":0},{"$f":"'Rep Schedule - Advanced'!Y127","v":0},{"$f":"'Rep Schedule - Advanced'!Z127","v":0},{"$f":"'Rep Schedule - Advanced'!AB127","v":0},0,"Annuity 121",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN127","v":true}]
[122,{"$f":"'Rep Schedule - Advanced'!E128","v":"2015-05-05"},{"$f":"'Rep Schedule - Advanced'!G128","v":0},{"$f":"'Rep Schedule - Advanced'!H128","v":0},{"$f":"'Rep Schedule - Advanced'!J128","v":0},{"$f":"'Rep Schedule - Advanced'!K128","v":0},{"$f":"'Rep Schedule - Advanced'!N128","v":0},{"$f":"'Rep Schedule - Advanced'!R128","v":0},{"$f":"'Rep Schedule - Advanced'!U128","v":0},{"$f":"'Rep Schedule - Advanced'!X128","v":0},{"$f":"'Rep Schedule - Advanced'!Y128","v":0},{"$f":"'Rep Schedule - Advanced'!Z128","v":0},{"$f":"'Rep Schedule - Advanced'!AB128","v":0},0,"Annuity 122",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN128","v":true}]
[123,{"$f":"'Rep Schedule - Advanced'!E129","v":"2015-05-12"},{"$f":"'Rep Schedule - Advanced'!G129","v":0},{"$f":"'Rep Schedule - Advanced'!H129","v":0},{"$f":"'Rep Schedule - Advanced'!J129","v":0},{"$f":"'Rep Schedule - Advanced'!K129","v":0},{"$f":"'Rep Schedule - Advanced'!N129","v":0},{"$f":"'Rep Schedule - Advanced'!R129","v":0},{"$f":"'Rep Schedule - Advanced'!U129","v":0},{"$f":"'Rep Schedule - Advanced'!X129","v":0},{"$f":"'Rep Schedule - Advanced'!Y129","v":0},{"$f":"'Rep Schedule - Advanced'!Z129","v":0},{"$f":"'Rep Schedule - Advanced'!AB129","v":0},0,"Annuity 123",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN129","v":true}]
[124,{"$f":"'Rep Schedule - Advanced'!E130","v":"2015-05-19"},{"$f":"'Rep Schedule - Advanced'!G130","v":0},{"$f":"'Rep Schedule - Advanced'!H130","v":0},{"$f":"'Rep Schedule - Advanced'!J130","v":0},{"$f":"'Rep Schedule - Advanced'!K130","v":0},{"$f":"'Rep Schedule - Advanced'!N130","v":0},{"$f":"'Rep Schedule - Advanced'!R130","v":0},{"$f":"'Rep Schedule - Advanced'!U130","v":0},{"$f":"'Rep Schedule - Advanced'!X130","v":0},{"$f":"'Rep Schedule - Advanced'!Y130","v":0},{"$f":"'Rep Schedule - Advanced'!Z130","v":0},{"$f":"'Rep Schedule - Advanced'!AB130","v":0},0,"Annuity 124",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN130","v":true}]
[125,{"$f":"'Rep Schedule - Advanced'!E131","v":"2015-05-26"},{"$f":"'Rep Schedule - Advanced'!G131","v":0},{"$f":"'Rep Schedule - Advanced'!H131","v":0},{"$f":"'Rep Schedule - Advanced'!J131","v":0},{"$f":"'Rep Schedule - Advanced'!K131","v":0},{"$f":"'Rep Schedule - Advanced'!N131","v":0},{"$f":"'Rep Schedule - Advanced'!R131","v":0},{"$f":"'Rep Schedule - Advanced'!U131","v":0},{"$f":"'Rep Schedule - Advanced'!X131","v":0},{"$f":"'Rep Schedule - Advanced'!Y131","v":0},{"$f":"'Rep Schedule - Advanced'!Z131","v":0},{"$f":"'Rep Schedule - Advanced'!AB131","v":0},0,"Annuity 125",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN131","v":true}]
[126,{"$f":"'Rep Schedule - Advanced'!E132","v":"2015-06-02"},{"$f":"'Rep Schedule - Advanced'!G132","v":0},{"$f":"'Rep Schedule - Advanced'!H132","v":0},{"$f":"'Rep Schedule - Advanced'!J132","v":0},{"$f":"'Rep Schedule - Advanced'!K132","v":0},{"$f":"'Rep Schedule - Advanced'!N132","v":0},{"$f":"'Rep Schedule - Advanced'!R132","v":0},{"$f":"'Rep Schedule - Advanced'!U132","v":0},{"$f":"'Rep Schedule - Advanced'!X132","v":0},{"$f":"'Rep Schedule - Advanced'!Y132","v":0},{"$f":"'Rep Schedule - Advanced'!Z132","v":0},{"$f":"'Rep Schedule - Advanced'!AB132","v":0},0,"Annuity 126",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN132","v":true}]
[127,{"$f":"'Rep Schedule - Advanced'!E133","v":"2015-06-09"},{"$f":"'Rep Schedule - Advanced'!G133","v":0},{"$f":"'Rep Schedule - Advanced'!H133","v":0},{"$f":"'Rep Schedule - Advanced'!J133","v":0},{"$f":"'Rep Schedule - Advanced'!K133","v":0},{"$f":"'Rep Schedule - Advanced'!N133","v":0},{"$f":"'Rep Schedule - Advanced'!R133","v":0},{"$f":"'Rep Schedule - Advanced'!U133","v":0},{"$f":"'Rep Schedule - Advanced'!X133","v":0},{"$f":"'Rep Schedule - Advanced'!Y133","v":0},{"$f":"'Rep Schedule - Advanced'!Z133","v":0},{"$f":"'Rep Schedule - Advanced'!AB133","v":0},0,"Annuity 127",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN133","v":true}]
[128,{"$f":"'Rep Schedule - Advanced'!E134","v":"2015-06-16"},{"$f":"'Rep Schedule - Advanced'!G134","v":0},{"$f":"'Rep Schedule - Advanced'!H134","v":0},{"$f":"'Rep Schedule - Advanced'!J134","v":0},{"$f":"'Rep Schedule - Advanced'!K134","v":0},{"$f":"'Rep Schedule - Advanced'!N134","v":0},{"$f":"'Rep Schedule - Advanced'!R134","v":0},{"$f":"'Rep Schedule - Advanced'!U134","v":0},{"$f":"'Rep Schedule - Advanced'!X134","v":0},{"$f":"'Rep Schedule - Advanced'!Y134","v":0},{"$f":"'Rep Schedule - Advanced'!Z134","v":0},{"$f":"'Rep Schedule - Advanced'!AB134","v":0},0,"Annuity 128",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN134","v":true}]
[129,{"$f":"'Rep Schedule - Advanced'!E135","v":"2015-06-23"},{"$f":"'Rep Schedule - Advanced'!G135","v":0},{"$f":"'Rep Schedule - Advanced'!H135","v":0},{"$f":"'Rep Schedule - Advanced'!J135","v":0},{"$f":"'Rep Schedule - Advanced'!K135","v":0},{"$f":"'Rep Schedule - Advanced'!N135","v":0},{"$f":"'Rep Schedule - Advanced'!R135","v":0},{"$f":"'Rep Schedule - Advanced'!U135","v":0},{"$f":"'Rep Schedule - Advanced'!X135","v":0},{"$f":"'Rep Schedule - Advanced'!Y135","v":0},{"$f":"'Rep Schedule - Advanced'!Z135","v":0},{"$f":"'Rep Schedule - Advanced'!AB135","v":0},0,"Annuity 129",null,null,0,null,{"$f":"C144-D144-SUM(F144:I144)","v":0},{"$f":"T144-J144+L144","v":0},null,null,{"$f":"'Rep Schedule - Advanced'!AN135","v":true}]
[130,{"$f":"'Rep Schedule - Advanced'!E136","v":"2015-06-30"},{"$f":"'Rep Schedule - Advanced'!G136","v":0},{"$f":"'Rep Schedule - Advanced'!H136","v":0},{"$f":"'Rep Schedule - Advanced'!J136","v":0},{"$f":"'Rep Schedule - Advanced'!K136","v":0},{"$f":"'Rep Schedule - Advanced'!N136","v":0},{"$f":"'Rep Schedule - Advanced'!R136","v":0},{"$f":"'Rep Schedule - Advanced'!U136","v":0},{"$f":"'Rep Schedule - Advanced'!X136","v":0},{"$f":"'Rep Schedule - Advanced'!Y136","v":0},{"$f":"'Rep Schedule - Advanced'!Z136","v":0},{"$f":"'Rep Schedule - Advanced'!AB136","v":0},{"$f":"D145+F145+G145+H145+I145+J145-L145","v":0},{"$f":"\"Annuity \"&A145","v":"Annuity 130"},null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN136","v":true}]
[{"$f":"A145+1","v":131},{"$f":"'Rep Schedule - Advanced'!E137","v":"2015-07-07"},{"$f":"'Rep Schedule - Advanced'!G137","v":0},{"$f":"'Rep Schedule - Advanced'!H137","v":0},{"$f":"'Rep Schedule - Advanced'!J137","v":0},{"$f":"'Rep Schedule - Advanced'!K137","v":0},{"$f":"'Rep Schedule - Advanced'!N137","v":0},{"$f":"'Rep Schedule - Advanced'!R137","v":0},{"$f":"'Rep Schedule - Advanced'!U137","v":0},{"$f":"'Rep Schedule - Advanced'!X137","v":0},{"$f":"'Rep Schedule - Advanced'!Y137","v":0},{"$f":"'Rep Schedule - Advanced'!Z137","v":0},{"$f":"'Rep Schedule - Advanced'!AB137","v":0},0,"Annuity 131",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN137","v":true}]
[132,{"$f":"'Rep Schedule - Advanced'!E138","v":"2015-07-14"},{"$f":"'Rep Schedule - Advanced'!G138","v":0},{"$f":"'Rep Schedule - Advanced'!H138","v":0},{"$f":"'Rep Schedule - Advanced'!J138","v":0},{"$f":"'Rep Schedule - Advanced'!K138","v":0},{"$f":"'Rep Schedule - Advanced'!N138","v":0},{"$f":"'Rep Schedule - Advanced'!R138","v":0},{"$f":"'Rep Schedule - Advanced'!U138","v":0},{"$f":"'Rep Schedule - Advanced'!X138","v":0},{"$f":"'Rep Schedule - Advanced'!Y138","v":0},{"$f":"'Rep Schedule - Advanced'!Z138","v":0},{"$f":"'Rep Schedule - Advanced'!AB138","v":0},0,"Annuity 132",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN138","v":true}]
[133,{"$f":"'Rep Schedule - Advanced'!E139","v":"2015-07-21"},{"$f":"'Rep Schedule - Advanced'!G139","v":0},{"$f":"'Rep Schedule - Advanced'!H139","v":0},{"$f":"'Rep Schedule - Advanced'!J139","v":0},{"$f":"'Rep Schedule - Advanced'!K139","v":0},{"$f":"'Rep Schedule - Advanced'!N139","v":0},{"$f":"'Rep Schedule - Advanced'!R139","v":0},{"$f":"'Rep Schedule - Advanced'!U139","v":0},{"$f":"'Rep Schedule - Advanced'!X139","v":0},{"$f":"'Rep Schedule - Advanced'!Y139","v":0},{"$f":"'Rep Schedule - Advanced'!Z139","v":0},{"$f":"'Rep Schedule - Advanced'!AB139","v":0},0,"Annuity 133",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN139","v":true}]
[134,{"$f":"'Rep Schedule - Advanced'!E140","v":"2015-07-28"},{"$f":"'Rep Schedule - Advanced'!G140","v":0},{"$f":"'Rep Schedule - Advanced'!H140","v":0},{"$f":"'Rep Schedule - Advanced'!J140","v":0},{"$f":"'Rep Schedule - Advanced'!K140","v":0},{"$f":"'Rep Schedule - Advanced'!N140","v":0},{"$f":"'Rep Schedule - Advanced'!R140","v":0},{"$f":"'Rep Schedule - Advanced'!U140","v":0},{"$f":"'Rep Schedule - Advanced'!X140","v":0},{"$f":"'Rep Schedule - Advanced'!Y140","v":0},{"$f":"'Rep Schedule - Advanced'!Z140","v":0},{"$f":"'Rep Schedule - Advanced'!AB140","v":0},0,"Annuity 134",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN140","v":true}]
[135,{"$f":"'Rep Schedule - Advanced'!E141","v":"2015-08-04"},{"$f":"'Rep Schedule - Advanced'!G141","v":0},{"$f":"'Rep Schedule - Advanced'!H141","v":0},{"$f":"'Rep Schedule - Advanced'!J141","v":0},{"$f":"'Rep Schedule - Advanced'!K141","v":0},{"$f":"'Rep Schedule - Advanced'!N141","v":0},{"$f":"'Rep Schedule - Advanced'!R141","v":0},{"$f":"'Rep Schedule - Advanced'!U141","v":0},{"$f":"'Rep Schedule - Advanced'!X141","v":0},{"$f":"'Rep Schedule - Advanced'!Y141","v":0},{"$f":"'Rep Schedule - Advanced'!Z141","v":0},{"$f":"'Rep Schedule - Advanced'!AB141","v":0},0,"Annuity 135",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN141","v":true}]
[136,{"$f":"'Rep Schedule - Advanced'!E142","v":"2015-08-11"},{"$f":"'Rep Schedule - Advanced'!G142","v":0},{"$f":"'Rep Schedule - Advanced'!H142","v":0},{"$f":"'Rep Schedule - Advanced'!J142","v":0},{"$f":"'Rep Schedule - Advanced'!K142","v":0},{"$f":"'Rep Schedule - Advanced'!N142","v":0},{"$f":"'Rep Schedule - Advanced'!R142","v":0},{"$f":"'Rep Schedule - Advanced'!U142","v":0},{"$f":"'Rep Schedule - Advanced'!X142","v":0},{"$f":"'Rep Schedule - Advanced'!Y142","v":0},{"$f":"'Rep Schedule - Advanced'!Z142","v":0},{"$f":"'Rep Schedule - Advanced'!AB142","v":0},0,"Annuity 136",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN142","v":true}]
[{"$f":"A151+1","v":137},{"$f":"'Rep Schedule - Advanced'!E143","v":"2015-08-18"},{"$f":"'Rep Schedule - Advanced'!G143","v":0},{"$f":"'Rep Schedule - Advanced'!H143","v":0},{"$f":"'Rep Schedule - Advanced'!J143","v":0},{"$f":"'Rep Schedule - Advanced'!K143","v":0},{"$f":"'Rep Schedule - Advanced'!N143","v":0},{"$f":"'Rep Schedule - Advanced'!R143","v":0},{"$f":"'Rep Schedule - Advanced'!U143","v":0},{"$f":"'Rep Schedule - Advanced'!X143","v":0},{"$f":"'Rep Schedule - Advanced'!Y143","v":0},{"$f":"'Rep Schedule - Advanced'!Z143","v":0},{"$f":"'Rep Schedule - Advanced'!AB143","v":0},0,"Annuity 137",null,null,{"$f":"(B152-B151)*E151","v":0},null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN143","v":true}]
[138,{"$f":"'Rep Schedule - Advanced'!E144","v":"2015-08-25"},{"$f":"'Rep Schedule - Advanced'!G144","v":0},{"$f":"'Rep Schedule - Advanced'!H144","v":0},{"$f":"'Rep Schedule - Advanced'!J144","v":0},{"$f":"'Rep Schedule - Advanced'!K144","v":0},{"$f":"'Rep Schedule - Advanced'!N144","v":0},{"$f":"'Rep Schedule - Advanced'!R144","v":0},{"$f":"'Rep Schedule - Advanced'!U144","v":0},{"$f":"'Rep Schedule - Advanced'!X144","v":0},{"$f":"'Rep Schedule - Advanced'!Y144","v":0},{"$f":"'Rep Schedule - Advanced'!Z144","v":0},{"$f":"'Rep Schedule - Advanced'!AB144","v":0},0,"Annuity 138",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN144","v":true}]
[139,{"$f":"'Rep Schedule - Advanced'!E145","v":"2015-09-01"},{"$f":"'Rep Schedule - Advanced'!G145","v":0},{"$f":"'Rep Schedule - Advanced'!H145","v":0},{"$f":"'Rep Schedule - Advanced'!J145","v":0},{"$f":"'Rep Schedule - Advanced'!K145","v":0},{"$f":"'Rep Schedule - Advanced'!N145","v":0},{"$f":"'Rep Schedule - Advanced'!R145","v":0},{"$f":"'Rep Schedule - Advanced'!U145","v":0},{"$f":"'Rep Schedule - Advanced'!X145","v":0},{"$f":"'Rep Schedule - Advanced'!Y145","v":0},{"$f":"'Rep Schedule - Advanced'!Z145","v":0},{"$f":"'Rep Schedule - Advanced'!AB145","v":0},0,"Annuity 139",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN145","v":true}]
[140,{"$f":"'Rep Schedule - Advanced'!E146","v":"2015-09-08"},{"$f":"'Rep Schedule - Advanced'!G146","v":0},{"$f":"'Rep Schedule - Advanced'!H146","v":0},{"$f":"'Rep Schedule - Advanced'!J146","v":0},{"$f":"'Rep Schedule - Advanced'!K146","v":0},{"$f":"'Rep Schedule - Advanced'!N146","v":0},{"$f":"'Rep Schedule - Advanced'!R146","v":0},{"$f":"'Rep Schedule - Advanced'!U146","v":0},{"$f":"'Rep Schedule - Advanced'!X146","v":0},{"$f":"'Rep Schedule - Advanced'!Y146","v":0},{"$f":"'Rep Schedule - Advanced'!Z146","v":0},{"$f":"'Rep Schedule - Advanced'!AB146","v":0},0,"Annuity 140",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN146","v":true}]
[141,{"$f":"'Rep Schedule - Advanced'!E147","v":"2015-09-15"},{"$f":"'Rep Schedule - Advanced'!G147","v":0},{"$f":"'Rep Schedule - Advanced'!H147","v":0},{"$f":"'Rep Schedule - Advanced'!J147","v":0},{"$f":"'Rep Schedule - Advanced'!K147","v":0},{"$f":"'Rep Schedule - Advanced'!N147","v":0},{"$f":"'Rep Schedule - Advanced'!R147","v":0},{"$f":"'Rep Schedule - Advanced'!U147","v":0},{"$f":"'Rep Schedule - Advanced'!X147","v":0},{"$f":"'Rep Schedule - Advanced'!Y147","v":0},{"$f":"'Rep Schedule - Advanced'!Z147","v":0},{"$f":"'Rep Schedule - Advanced'!AB147","v":0},0,"Annuity 141",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN147","v":true}]
[142,{"$f":"'Rep Schedule - Advanced'!E148","v":"2015-09-22"},{"$f":"'Rep Schedule - Advanced'!G148","v":0},{"$f":"'Rep Schedule - Advanced'!H148","v":0},{"$f":"'Rep Schedule - Advanced'!J148","v":0},{"$f":"'Rep Schedule - Advanced'!K148","v":0},{"$f":"'Rep Schedule - Advanced'!N148","v":0},{"$f":"'Rep Schedule - Advanced'!R148","v":0},{"$f":"'Rep Schedule - Advanced'!U148","v":0},{"$f":"'Rep Schedule - Advanced'!X148","v":0},{"$f":"'Rep Schedule - Advanced'!Y148","v":0},{"$f":"'Rep Schedule - Advanced'!Z148","v":0},{"$f":"'Rep Schedule - Advanced'!AB148","v":0},0,"Annuity 142",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN148","v":true}]
[143,{"$f":"'Rep Schedule - Advanced'!E149","v":"2015-09-29"},{"$f":"'Rep Schedule - Advanced'!G149","v":0},{"$f":"'Rep Schedule - Advanced'!H149","v":0},{"$f":"'Rep Schedule - Advanced'!J149","v":0},{"$f":"'Rep Schedule - Advanced'!K149","v":0},{"$f":"'Rep Schedule - Advanced'!N149","v":0},{"$f":"'Rep Schedule - Advanced'!R149","v":0},{"$f":"'Rep Schedule - Advanced'!U149","v":0},{"$f":"'Rep Schedule - Advanced'!X149","v":0},{"$f":"'Rep Schedule - Advanced'!Y149","v":0},{"$f":"'Rep Schedule - Advanced'!Z149","v":0},{"$f":"'Rep Schedule - Advanced'!AB149","v":0},0,"Annuity 143",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN149","v":true}]
[144,{"$f":"'Rep Schedule - Advanced'!E150","v":"2015-10-06"},{"$f":"'Rep Schedule - Advanced'!G150","v":0},{"$f":"'Rep Schedule - Advanced'!H150","v":0},{"$f":"'Rep Schedule - Advanced'!J150","v":0},{"$f":"'Rep Schedule - Advanced'!K150","v":0},{"$f":"'Rep Schedule - Advanced'!N150","v":0},{"$f":"'Rep Schedule - Advanced'!R150","v":0},{"$f":"'Rep Schedule - Advanced'!U150","v":0},{"$f":"'Rep Schedule - Advanced'!X150","v":0},{"$f":"'Rep Schedule - Advanced'!Y150","v":0},{"$f":"'Rep Schedule - Advanced'!Z150","v":0},{"$f":"'Rep Schedule - Advanced'!AB150","v":0},0,"Annuity 144",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN150","v":true}]
[145,{"$f":"'Rep Schedule - Advanced'!E151","v":"2015-10-13"},{"$f":"'Rep Schedule - Advanced'!G151","v":0},{"$f":"'Rep Schedule - Advanced'!H151","v":0},{"$f":"'Rep Schedule - Advanced'!J151","v":0},{"$f":"'Rep Schedule - Advanced'!K151","v":0},{"$f":"'Rep Schedule - Advanced'!N151","v":0},{"$f":"'Rep Schedule - Advanced'!R151","v":0},{"$f":"'Rep Schedule - Advanced'!U151","v":0},{"$f":"'Rep Schedule - Advanced'!X151","v":0},{"$f":"'Rep Schedule - Advanced'!Y151","v":0},{"$f":"'Rep Schedule - Advanced'!Z151","v":0},{"$f":"'Rep Schedule - Advanced'!AB151","v":0},0,"Annuity 145",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN151","v":true}]
[146,{"$f":"'Rep Schedule - Advanced'!E152","v":"2015-10-20"},{"$f":"'Rep Schedule - Advanced'!G152","v":0},{"$f":"'Rep Schedule - Advanced'!H152","v":0},{"$f":"'Rep Schedule - Advanced'!J152","v":0},{"$f":"'Rep Schedule - Advanced'!K152","v":0},{"$f":"'Rep Schedule - Advanced'!N152","v":0},{"$f":"'Rep Schedule - Advanced'!R152","v":0},{"$f":"'Rep Schedule - Advanced'!U152","v":0},{"$f":"'Rep Schedule - Advanced'!X152","v":0},{"$f":"'Rep Schedule - Advanced'!Y152","v":0},{"$f":"'Rep Schedule - Advanced'!Z152","v":0},{"$f":"'Rep Schedule - Advanced'!AB152","v":0},0,"Annuity 146",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN152","v":true}]
[147,{"$f":"'Rep Schedule - Advanced'!E153","v":"2015-10-27"},{"$f":"'Rep Schedule - Advanced'!G153","v":0},{"$f":"'Rep Schedule - Advanced'!H153","v":0},{"$f":"'Rep Schedule - Advanced'!J153","v":0},{"$f":"'Rep Schedule - Advanced'!K153","v":0},{"$f":"'Rep Schedule - Advanced'!N153","v":0},{"$f":"'Rep Schedule - Advanced'!R153","v":0},{"$f":"'Rep Schedule - Advanced'!U153","v":0},{"$f":"'Rep Schedule - Advanced'!X153","v":0},{"$f":"'Rep Schedule - Advanced'!Y153","v":0},{"$f":"'Rep Schedule - Advanced'!Z153","v":0},{"$f":"'Rep Schedule - Advanced'!AB153","v":0},0,"Annuity 147",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN153","v":true}]
[148,{"$f":"'Rep Schedule - Advanced'!E154","v":"2015-11-03"},{"$f":"'Rep Schedule - Advanced'!G154","v":0},{"$f":"'Rep Schedule - Advanced'!H154","v":0},{"$f":"'Rep Schedule - Advanced'!J154","v":0},{"$f":"'Rep Schedule - Advanced'!K154","v":0},{"$f":"'Rep Schedule - Advanced'!N154","v":0},{"$f":"'Rep Schedule - Advanced'!R154","v":0},{"$f":"'Rep Schedule - Advanced'!U154","v":0},{"$f":"'Rep Schedule - Advanced'!X154","v":0},{"$f":"'Rep Schedule - Advanced'!Y154","v":0},{"$f":"'Rep Schedule - Advanced'!Z154","v":0},{"$f":"'Rep Schedule - Advanced'!AB154","v":0},0,"Annuity 148",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN154","v":true}]
[149,{"$f":"'Rep Schedule - Advanced'!E155","v":"2015-11-10"},{"$f":"'Rep Schedule - Advanced'!G155","v":0},{"$f":"'Rep Schedule - Advanced'!H155","v":0},{"$f":"'Rep Schedule - Advanced'!J155","v":0},{"$f":"'Rep Schedule - Advanced'!K155","v":0},{"$f":"'Rep Schedule - Advanced'!N155","v":0},{"$f":"'Rep Schedule - Advanced'!R155","v":0},{"$f":"'Rep Schedule - Advanced'!U155","v":0},{"$f":"'Rep Schedule - Advanced'!X155","v":0},{"$f":"'Rep Schedule - Advanced'!Y155","v":0},{"$f":"'Rep Schedule - Advanced'!Z155","v":0},{"$f":"'Rep Schedule - Advanced'!AB155","v":0},0,"Annuity 149",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN155","v":true}]
[150,{"$f":"'Rep Schedule - Advanced'!E156","v":"2015-11-17"},{"$f":"'Rep Schedule - Advanced'!G156","v":0},{"$f":"'Rep Schedule - Advanced'!H156","v":0},{"$f":"'Rep Schedule - Advanced'!J156","v":0},{"$f":"'Rep Schedule - Advanced'!K156","v":0},{"$f":"'Rep Schedule - Advanced'!N156","v":0},{"$f":"'Rep Schedule - Advanced'!R156","v":0},{"$f":"'Rep Schedule - Advanced'!U156","v":0},{"$f":"'Rep Schedule - Advanced'!X156","v":0},{"$f":"'Rep Schedule - Advanced'!Y156","v":0},{"$f":"'Rep Schedule - Advanced'!Z156","v":0},{"$f":"'Rep Schedule - Advanced'!AB156","v":0},0,"Annuity 150",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN156","v":true}]
[151,{"$f":"'Rep Schedule - Advanced'!E157","v":"2015-11-24"},{"$f":"'Rep Schedule - Advanced'!G157","v":0},{"$f":"'Rep Schedule - Advanced'!H157","v":0},{"$f":"'Rep Schedule - Advanced'!J157","v":0},{"$f":"'Rep Schedule - Advanced'!K157","v":0},{"$f":"'Rep Schedule - Advanced'!N157","v":0},{"$f":"'Rep Schedule - Advanced'!R157","v":0},{"$f":"'Rep Schedule - Advanced'!U157","v":0},{"$f":"'Rep Schedule - Advanced'!X157","v":0},{"$f":"'Rep Schedule - Advanced'!Y157","v":0},{"$f":"'Rep Schedule - Advanced'!Z157","v":0},{"$f":"'Rep Schedule - Advanced'!AB157","v":0},0,"Annuity 151",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN157","v":true}]
[152,{"$f":"'Rep Schedule - Advanced'!E158","v":"2015-12-01"},{"$f":"'Rep Schedule - Advanced'!G158","v":0},{"$f":"'Rep Schedule - Advanced'!H158","v":0},{"$f":"'Rep Schedule - Advanced'!J158","v":0},{"$f":"'Rep Schedule - Advanced'!K158","v":0},{"$f":"'Rep Schedule - Advanced'!N158","v":0},{"$f":"'Rep Schedule - Advanced'!R158","v":0},{"$f":"'Rep Schedule - Advanced'!U158","v":0},{"$f":"'Rep Schedule - Advanced'!X158","v":0},{"$f":"'Rep Schedule - Advanced'!Y158","v":0},{"$f":"'Rep Schedule - Advanced'!Z158","v":0},{"$f":"'Rep Schedule - Advanced'!AB158","v":0},0,"Annuity 152",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN158","v":true}]
[153,{"$f":"'Rep Schedule - Advanced'!E159","v":"2015-12-08"},{"$f":"'Rep Schedule - Advanced'!G159","v":0},{"$f":"'Rep Schedule - Advanced'!H159","v":0},{"$f":"'Rep Schedule - Advanced'!J159","v":0},{"$f":"'Rep Schedule - Advanced'!K159","v":0},{"$f":"'Rep Schedule - Advanced'!N159","v":0},{"$f":"'Rep Schedule - Advanced'!R159","v":0},{"$f":"'Rep Schedule - Advanced'!U159","v":0},{"$f":"'Rep Schedule - Advanced'!X159","v":0},{"$f":"'Rep Schedule - Advanced'!Y159","v":0},{"$f":"'Rep Schedule - Advanced'!Z159","v":0},{"$f":"'Rep Schedule - Advanced'!AB159","v":0},0,"Annuity 153",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN159","v":true}]
[154,{"$f":"'Rep Schedule - Advanced'!E160","v":"2015-12-15"},{"$f":"'Rep Schedule - Advanced'!G160","v":0},{"$f":"'Rep Schedule - Advanced'!H160","v":0},{"$f":"'Rep Schedule - Advanced'!J160","v":0},{"$f":"'Rep Schedule - Advanced'!K160","v":0},{"$f":"'Rep Schedule - Advanced'!N160","v":0},{"$f":"'Rep Schedule - Advanced'!R160","v":0},{"$f":"'Rep Schedule - Advanced'!U160","v":0},{"$f":"'Rep Schedule - Advanced'!X160","v":0},{"$f":"'Rep Schedule - Advanced'!Y160","v":0},{"$f":"'Rep Schedule - Advanced'!Z160","v":0},{"$f":"'Rep Schedule - Advanced'!AB160","v":0},0,"Annuity 154",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN160","v":true}]
[155,{"$f":"'Rep Schedule - Advanced'!E161","v":"2015-12-22"},{"$f":"'Rep Schedule - Advanced'!G161","v":0},{"$f":"'Rep Schedule - Advanced'!H161","v":0},{"$f":"'Rep Schedule - Advanced'!J161","v":0},{"$f":"'Rep Schedule - Advanced'!K161","v":0},{"$f":"'Rep Schedule - Advanced'!N161","v":0},{"$f":"'Rep Schedule - Advanced'!R161","v":0},{"$f":"'Rep Schedule - Advanced'!U161","v":0},{"$f":"'Rep Schedule - Advanced'!X161","v":0},{"$f":"'Rep Schedule - Advanced'!Y161","v":0},{"$f":"'Rep Schedule - Advanced'!Z161","v":0},{"$f":"'Rep Schedule - Advanced'!AB161","v":0},0,"Annuity 155",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN161","v":true}]
[156,{"$f":"'Rep Schedule - Advanced'!E162","v":"2015-12-29"},{"$f":"'Rep Schedule - Advanced'!G162","v":0},{"$f":"'Rep Schedule - Advanced'!H162","v":0},{"$f":"'Rep Schedule - Advanced'!J162","v":0},{"$f":"'Rep Schedule - Advanced'!K162","v":0},{"$f":"'Rep Schedule - Advanced'!N162","v":0},{"$f":"'Rep Schedule - Advanced'!R162","v":0},{"$f":"'Rep Schedule - Advanced'!U162","v":0},{"$f":"'Rep Schedule - Advanced'!X162","v":0},{"$f":"'Rep Schedule - Advanced'!Y162","v":0},{"$f":"'Rep Schedule - Advanced'!Z162","v":0},{"$f":"'Rep Schedule - Advanced'!AB162","v":0},0,"Annuity 156",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN162","v":true}]
[157,{"$f":"'Rep Schedule - Advanced'!E163","v":"2016-01-05"},{"$f":"'Rep Schedule - Advanced'!G163","v":0},{"$f":"'Rep Schedule - Advanced'!H163","v":0},{"$f":"'Rep Schedule - Advanced'!J163","v":0},{"$f":"'Rep Schedule - Advanced'!K163","v":0},{"$f":"'Rep Schedule - Advanced'!N163","v":0},{"$f":"'Rep Schedule - Advanced'!R163","v":0},{"$f":"'Rep Schedule - Advanced'!U163","v":0},{"$f":"'Rep Schedule - Advanced'!X163","v":0},{"$f":"'Rep Schedule - Advanced'!Y163","v":0},{"$f":"'Rep Schedule - Advanced'!Z163","v":0},{"$f":"'Rep Schedule - Advanced'!AB163","v":0},0,"Annuity 157",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN163","v":true}]
[158,{"$f":"'Rep Schedule - Advanced'!E164","v":"2016-01-12"},{"$f":"'Rep Schedule - Advanced'!G164","v":0},{"$f":"'Rep Schedule - Advanced'!H164","v":0},{"$f":"'Rep Schedule - Advanced'!J164","v":0},{"$f":"'Rep Schedule - Advanced'!K164","v":0},{"$f":"'Rep Schedule - Advanced'!N164","v":0},{"$f":"'Rep Schedule - Advanced'!R164","v":0},{"$f":"'Rep Schedule - Advanced'!U164","v":0},{"$f":"'Rep Schedule - Advanced'!X164","v":0},{"$f":"'Rep Schedule - Advanced'!Y164","v":0},{"$f":"'Rep Schedule - Advanced'!Z164","v":0},{"$f":"'Rep Schedule - Advanced'!AB164","v":0},0,"Annuity 158",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN164","v":true}]
[159,{"$f":"'Rep Schedule - Advanced'!E165","v":"2016-01-19"},{"$f":"'Rep Schedule - Advanced'!G165","v":0},{"$f":"'Rep Schedule - Advanced'!H165","v":0},{"$f":"'Rep Schedule - Advanced'!J165","v":0},{"$f":"'Rep Schedule - Advanced'!K165","v":0},{"$f":"'Rep Schedule - Advanced'!N165","v":0},{"$f":"'Rep Schedule - Advanced'!R165","v":0},{"$f":"'Rep Schedule - Advanced'!U165","v":0},{"$f":"'Rep Schedule - Advanced'!X165","v":0},{"$f":"'Rep Schedule - Advanced'!Y165","v":0},{"$f":"'Rep Schedule - Advanced'!Z165","v":0},{"$f":"'Rep Schedule - Advanced'!AB165","v":0},0,"Annuity 159",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN165","v":true}]
[160,{"$f":"'Rep Schedule - Advanced'!E166","v":"2016-01-26"},{"$f":"'Rep Schedule - Advanced'!G166","v":0},{"$f":"'Rep Schedule - Advanced'!H166","v":0},{"$f":"'Rep Schedule - Advanced'!J166","v":0},{"$f":"'Rep Schedule - Advanced'!K166","v":0},{"$f":"'Rep Schedule - Advanced'!N166","v":0},{"$f":"'Rep Schedule - Advanced'!R166","v":0},{"$f":"'Rep Schedule - Advanced'!U166","v":0},{"$f":"'Rep Schedule - Advanced'!X166","v":0},{"$f":"'Rep Schedule - Advanced'!Y166","v":0},{"$f":"'Rep Schedule - Advanced'!Z166","v":0},{"$f":"'Rep Schedule - Advanced'!AB166","v":0},0,"Annuity 160",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN166","v":true}]
[161,{"$f":"'Rep Schedule - Advanced'!E167","v":"2016-02-02"},{"$f":"'Rep Schedule - Advanced'!G167","v":0},{"$f":"'Rep Schedule - Advanced'!H167","v":0},{"$f":"'Rep Schedule - Advanced'!J167","v":0},{"$f":"'Rep Schedule - Advanced'!K167","v":0},{"$f":"'Rep Schedule - Advanced'!N167","v":0},{"$f":"'Rep Schedule - Advanced'!R167","v":0},{"$f":"'Rep Schedule - Advanced'!U167","v":0},{"$f":"'Rep Schedule - Advanced'!X167","v":0},{"$f":"'Rep Schedule - Advanced'!Y167","v":0},{"$f":"'Rep Schedule - Advanced'!Z167","v":0},{"$f":"'Rep Schedule - Advanced'!AB167","v":0},0,"Annuity 161",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN167","v":true}]
[162,{"$f":"'Rep Schedule - Advanced'!E168","v":"2016-02-09"},{"$f":"'Rep Schedule - Advanced'!G168","v":0},{"$f":"'Rep Schedule - Advanced'!H168","v":0},{"$f":"'Rep Schedule - Advanced'!J168","v":0},{"$f":"'Rep Schedule - Advanced'!K168","v":0},{"$f":"'Rep Schedule - Advanced'!N168","v":0},{"$f":"'Rep Schedule - Advanced'!R168","v":0},{"$f":"'Rep Schedule - Advanced'!U168","v":0},{"$f":"'Rep Schedule - Advanced'!X168","v":0},{"$f":"'Rep Schedule - Advanced'!Y168","v":0},{"$f":"'Rep Schedule - Advanced'!Z168","v":0},{"$f":"'Rep Schedule - Advanced'!AB168","v":0},0,"Annuity 162",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN168","v":true}]
[163,{"$f":"'Rep Schedule - Advanced'!E169","v":"2016-02-16"},{"$f":"'Rep Schedule - Advanced'!G169","v":0},{"$f":"'Rep Schedule - Advanced'!H169","v":0},{"$f":"'Rep Schedule - Advanced'!J169","v":0},{"$f":"'Rep Schedule - Advanced'!K169","v":0},{"$f":"'Rep Schedule - Advanced'!N169","v":0},{"$f":"'Rep Schedule - Advanced'!R169","v":0},{"$f":"'Rep Schedule - Advanced'!U169","v":0},{"$f":"'Rep Schedule - Advanced'!X169","v":0},{"$f":"'Rep Schedule - Advanced'!Y169","v":0},{"$f":"'Rep Schedule - Advanced'!Z169","v":0},{"$f":"'Rep Schedule - Advanced'!AB169","v":0},0,"Annuity 163",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN169","v":true}]
[164,{"$f":"'Rep Schedule - Advanced'!E170","v":"2016-02-23"},{"$f":"'Rep Schedule - Advanced'!G170","v":0},{"$f":"'Rep Schedule - Advanced'!H170","v":0},{"$f":"'Rep Schedule - Advanced'!J170","v":0},{"$f":"'Rep Schedule - Advanced'!K170","v":0},{"$f":"'Rep Schedule - Advanced'!N170","v":0},{"$f":"'Rep Schedule - Advanced'!R170","v":0},{"$f":"'Rep Schedule - Advanced'!U170","v":0},{"$f":"'Rep Schedule - Advanced'!X170","v":0},{"$f":"'Rep Schedule - Advanced'!Y170","v":0},{"$f":"'Rep Schedule - Advanced'!Z170","v":0},{"$f":"'Rep Schedule - Advanced'!AB170","v":0},0,"Annuity 164",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN170","v":true}]
[165,{"$f":"'Rep Schedule - Advanced'!E171","v":"2016-03-01"},{"$f":"'Rep Schedule - Advanced'!G171","v":0},{"$f":"'Rep Schedule - Advanced'!H171","v":0},{"$f":"'Rep Schedule - Advanced'!J171","v":0},{"$f":"'Rep Schedule - Advanced'!K171","v":0},{"$f":"'Rep Schedule - Advanced'!N171","v":0},{"$f":"'Rep Schedule - Advanced'!R171","v":0},{"$f":"'Rep Schedule - Advanced'!U171","v":0},{"$f":"'Rep Schedule - Advanced'!X171","v":0},{"$f":"'Rep Schedule - Advanced'!Y171","v":0},{"$f":"'Rep Schedule - Advanced'!Z171","v":0},{"$f":"'Rep Schedule - Advanced'!AB171","v":0},0,"Annuity 165",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN171","v":true}]
[166,{"$f":"'Rep Schedule - Advanced'!E172","v":"2016-03-08"},{"$f":"'Rep Schedule - Advanced'!G172","v":0},{"$f":"'Rep Schedule - Advanced'!H172","v":0},{"$f":"'Rep Schedule - Advanced'!J172","v":0},{"$f":"'Rep Schedule - Advanced'!K172","v":0},{"$f":"'Rep Schedule - Advanced'!N172","v":0},{"$f":"'Rep Schedule - Advanced'!R172","v":0},{"$f":"'Rep Schedule - Advanced'!U172","v":0},{"$f":"'Rep Schedule - Advanced'!X172","v":0},{"$f":"'Rep Schedule - Advanced'!Y172","v":0},{"$f":"'Rep Schedule - Advanced'!Z172","v":0},{"$f":"'Rep Schedule - Advanced'!AB172","v":0},0,"Annuity 166",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN172","v":true}]
[167,{"$f":"'Rep Schedule - Advanced'!E173","v":"2016-03-15"},{"$f":"'Rep Schedule - Advanced'!G173","v":0},{"$f":"'Rep Schedule - Advanced'!H173","v":0},{"$f":"'Rep Schedule - Advanced'!J173","v":0},{"$f":"'Rep Schedule - Advanced'!K173","v":0},{"$f":"'Rep Schedule - Advanced'!N173","v":0},{"$f":"'Rep Schedule - Advanced'!R173","v":0},{"$f":"'Rep Schedule - Advanced'!U173","v":0},{"$f":"'Rep Schedule - Advanced'!X173","v":0},{"$f":"'Rep Schedule - Advanced'!Y173","v":0},{"$f":"'Rep Schedule - Advanced'!Z173","v":0},{"$f":"'Rep Schedule - Advanced'!AB173","v":0},0,"Annuity 167",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN173","v":true}]
[168,{"$f":"'Rep Schedule - Advanced'!E174","v":"2016-03-22"},{"$f":"'Rep Schedule - Advanced'!G174","v":0},{"$f":"'Rep Schedule - Advanced'!H174","v":0},{"$f":"'Rep Schedule - Advanced'!J174","v":0},{"$f":"'Rep Schedule - Advanced'!K174","v":0},{"$f":"'Rep Schedule - Advanced'!N174","v":0},{"$f":"'Rep Schedule - Advanced'!R174","v":0},{"$f":"'Rep Schedule - Advanced'!U174","v":0},{"$f":"'Rep Schedule - Advanced'!X174","v":0},{"$f":"'Rep Schedule - Advanced'!Y174","v":0},{"$f":"'Rep Schedule - Advanced'!Z174","v":0},{"$f":"'Rep Schedule - Advanced'!AB174","v":0},0,"Annuity 168",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN174","v":true}]
[169,{"$f":"'Rep Schedule - Advanced'!E175","v":"2016-03-29"},{"$f":"'Rep Schedule - Advanced'!G175","v":0},{"$f":"'Rep Schedule - Advanced'!H175","v":0},{"$f":"'Rep Schedule - Advanced'!J175","v":0},{"$f":"'Rep Schedule - Advanced'!K175","v":0},{"$f":"'Rep Schedule - Advanced'!N175","v":0},{"$f":"'Rep Schedule - Advanced'!R175","v":0},{"$f":"'Rep Schedule - Advanced'!U175","v":0},{"$f":"'Rep Schedule - Advanced'!X175","v":0},{"$f":"'Rep Schedule - Advanced'!Y175","v":0},{"$f":"'Rep Schedule - Advanced'!Z175","v":0},{"$f":"'Rep Schedule - Advanced'!AB175","v":0},0,"Annuity 169",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN175","v":true}]
[170,{"$f":"'Rep Schedule - Advanced'!E176","v":"2016-04-05"},{"$f":"'Rep Schedule - Advanced'!G176","v":0},{"$f":"'Rep Schedule - Advanced'!H176","v":0},{"$f":"'Rep Schedule - Advanced'!J176","v":0},{"$f":"'Rep Schedule - Advanced'!K176","v":0},{"$f":"'Rep Schedule - Advanced'!N176","v":0},{"$f":"'Rep Schedule - Advanced'!R176","v":0},{"$f":"'Rep Schedule - Advanced'!U176","v":0},{"$f":"'Rep Schedule - Advanced'!X176","v":0},{"$f":"'Rep Schedule - Advanced'!Y176","v":0},{"$f":"'Rep Schedule - Advanced'!Z176","v":0},{"$f":"'Rep Schedule - Advanced'!AB176","v":0},0,"Annuity 170",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN176","v":true}]
[171,{"$f":"'Rep Schedule - Advanced'!E177","v":"2016-04-12"},{"$f":"'Rep Schedule - Advanced'!G177","v":0},{"$f":"'Rep Schedule - Advanced'!H177","v":0},{"$f":"'Rep Schedule - Advanced'!J177","v":0},{"$f":"'Rep Schedule - Advanced'!K177","v":0},{"$f":"'Rep Schedule - Advanced'!N177","v":0},{"$f":"'Rep Schedule - Advanced'!R177","v":0},{"$f":"'Rep Schedule - Advanced'!U177","v":0},{"$f":"'Rep Schedule - Advanced'!X177","v":0},{"$f":"'Rep Schedule - Advanced'!Y177","v":0},{"$f":"'Rep Schedule - Advanced'!Z177","v":0},{"$f":"'Rep Schedule - Advanced'!AB177","v":0},0,"Annuity 171",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN177","v":true}]
[172,{"$f":"'Rep Schedule - Advanced'!E178","v":"2016-04-19"},{"$f":"'Rep Schedule - Advanced'!G178","v":0},{"$f":"'Rep Schedule - Advanced'!H178","v":0},{"$f":"'Rep Schedule - Advanced'!J178","v":0},{"$f":"'Rep Schedule - Advanced'!K178","v":0},{"$f":"'Rep Schedule - Advanced'!N178","v":0},{"$f":"'Rep Schedule - Advanced'!R178","v":0},{"$f":"'Rep Schedule - Advanced'!U178","v":0},{"$f":"'Rep Schedule - Advanced'!X178","v":0},{"$f":"'Rep Schedule - Advanced'!Y178","v":0},{"$f":"'Rep Schedule - Advanced'!Z178","v":0},{"$f":"'Rep Schedule - Advanced'!AB178","v":0},0,"Annuity 172",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN178","v":true}]
[173,{"$f":"'Rep Schedule - Advanced'!E179","v":"2016-04-26"},{"$f":"'Rep Schedule - Advanced'!G179","v":0},{"$f":"'Rep Schedule - Advanced'!H179","v":0},{"$f":"'Rep Schedule - Advanced'!J179","v":0},{"$f":"'Rep Schedule - Advanced'!K179","v":0},{"$f":"'Rep Schedule - Advanced'!N179","v":0},{"$f":"'Rep Schedule - Advanced'!R179","v":0},{"$f":"'Rep Schedule - Advanced'!U179","v":0},{"$f":"'Rep Schedule - Advanced'!X179","v":0},{"$f":"'Rep Schedule - Advanced'!Y179","v":0},{"$f":"'Rep Schedule - Advanced'!Z179","v":0},{"$f":"'Rep Schedule - Advanced'!AB179","v":0},0,"Annuity 173",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN179","v":true}]
[174,{"$f":"'Rep Schedule - Advanced'!E180","v":"2016-05-03"},{"$f":"'Rep Schedule - Advanced'!G180","v":0},{"$f":"'Rep Schedule - Advanced'!H180","v":0},{"$f":"'Rep Schedule - Advanced'!J180","v":0},{"$f":"'Rep Schedule - Advanced'!K180","v":0},{"$f":"'Rep Schedule - Advanced'!N180","v":0},{"$f":"'Rep Schedule - Advanced'!R180","v":0},{"$f":"'Rep Schedule - Advanced'!U180","v":0},{"$f":"'Rep Schedule - Advanced'!X180","v":0},{"$f":"'Rep Schedule - Advanced'!Y180","v":0},{"$f":"'Rep Schedule - Advanced'!Z180","v":0},{"$f":"'Rep Schedule - Advanced'!AB180","v":0},0,"Annuity 174",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN180","v":true}]
[175,{"$f":"'Rep Schedule - Advanced'!E181","v":"2016-05-10"},{"$f":"'Rep Schedule - Advanced'!G181","v":0},{"$f":"'Rep Schedule - Advanced'!H181","v":0},{"$f":"'Rep Schedule - Advanced'!J181","v":0},{"$f":"'Rep Schedule - Advanced'!K181","v":0},{"$f":"'Rep Schedule - Advanced'!N181","v":0},{"$f":"'Rep Schedule - Advanced'!R181","v":0},{"$f":"'Rep Schedule - Advanced'!U181","v":0},{"$f":"'Rep Schedule - Advanced'!X181","v":0},{"$f":"'Rep Schedule - Advanced'!Y181","v":0},{"$f":"'Rep Schedule - Advanced'!Z181","v":0},{"$f":"'Rep Schedule - Advanced'!AB181","v":0},0,"Annuity 175",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN181","v":true}]
[176,{"$f":"'Rep Schedule - Advanced'!E182","v":"2016-05-17"},{"$f":"'Rep Schedule - Advanced'!G182","v":0},{"$f":"'Rep Schedule - Advanced'!H182","v":0},{"$f":"'Rep Schedule - Advanced'!J182","v":0},{"$f":"'Rep Schedule - Advanced'!K182","v":0},{"$f":"'Rep Schedule - Advanced'!N182","v":0},{"$f":"'Rep Schedule - Advanced'!R182","v":0},{"$f":"'Rep Schedule - Advanced'!U182","v":0},{"$f":"'Rep Schedule - Advanced'!X182","v":0},{"$f":"'Rep Schedule - Advanced'!Y182","v":0},{"$f":"'Rep Schedule - Advanced'!Z182","v":0},{"$f":"'Rep Schedule - Advanced'!AB182","v":0},0,"Annuity 176",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN182","v":true}]
[177,{"$f":"'Rep Schedule - Advanced'!E183","v":"2016-05-24"},{"$f":"'Rep Schedule - Advanced'!G183","v":0},{"$f":"'Rep Schedule - Advanced'!H183","v":0},{"$f":"'Rep Schedule - Advanced'!J183","v":0},{"$f":"'Rep Schedule - Advanced'!K183","v":0},{"$f":"'Rep Schedule - Advanced'!N183","v":0},{"$f":"'Rep Schedule - Advanced'!R183","v":0},{"$f":"'Rep Schedule - Advanced'!U183","v":0},{"$f":"'Rep Schedule - Advanced'!X183","v":0},{"$f":"'Rep Schedule - Advanced'!Y183","v":0},{"$f":"'Rep Schedule - Advanced'!Z183","v":0},{"$f":"'Rep Schedule - Advanced'!AB183","v":0},0,"Annuity 177",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN183","v":true}]
[178,{"$f":"'Rep Schedule - Advanced'!E184","v":"2016-05-31"},{"$f":"'Rep Schedule - Advanced'!G184","v":0},{"$f":"'Rep Schedule - Advanced'!H184","v":0},{"$f":"'Rep Schedule - Advanced'!J184","v":0},{"$f":"'Rep Schedule - Advanced'!K184","v":0},{"$f":"'Rep Schedule - Advanced'!N184","v":0},{"$f":"'Rep Schedule - Advanced'!R184","v":0},{"$f":"'Rep Schedule - Advanced'!U184","v":0},{"$f":"'Rep Schedule - Advanced'!X184","v":0},{"$f":"'Rep Schedule - Advanced'!Y184","v":0},{"$f":"'Rep Schedule - Advanced'!Z184","v":0},{"$f":"'Rep Schedule - Advanced'!AB184","v":0},0,"Annuity 178",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN184","v":true}]
[179,{"$f":"'Rep Schedule - Advanced'!E185","v":"2016-06-07"},{"$f":"'Rep Schedule - Advanced'!G185","v":0},{"$f":"'Rep Schedule - Advanced'!H185","v":0},{"$f":"'Rep Schedule - Advanced'!J185","v":0},{"$f":"'Rep Schedule - Advanced'!K185","v":0},{"$f":"'Rep Schedule - Advanced'!N185","v":0},{"$f":"'Rep Schedule - Advanced'!R185","v":0},{"$f":"'Rep Schedule - Advanced'!U185","v":0},{"$f":"'Rep Schedule - Advanced'!X185","v":0},{"$f":"'Rep Schedule - Advanced'!Y185","v":0},{"$f":"'Rep Schedule - Advanced'!Z185","v":0},{"$f":"'Rep Schedule - Advanced'!AB185","v":0},0,"Annuity 179",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN185","v":true}]
[180,{"$f":"'Rep Schedule - Advanced'!E186","v":"2016-06-14"},{"$f":"'Rep Schedule - Advanced'!G186","v":0},{"$f":"'Rep Schedule - Advanced'!H186","v":0},{"$f":"'Rep Schedule - Advanced'!J186","v":0},{"$f":"'Rep Schedule - Advanced'!K186","v":0},{"$f":"'Rep Schedule - Advanced'!N186","v":0},{"$f":"'Rep Schedule - Advanced'!R186","v":0},{"$f":"'Rep Schedule - Advanced'!U186","v":0},{"$f":"'Rep Schedule - Advanced'!X186","v":0},{"$f":"'Rep Schedule - Advanced'!Y186","v":0},{"$f":"'Rep Schedule - Advanced'!Z186","v":0},{"$f":"'Rep Schedule - Advanced'!AB186","v":0},0,"Annuity 180",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN186","v":true}]
[181,{"$f":"'Rep Schedule - Advanced'!E187","v":"2016-06-21"},{"$f":"'Rep Schedule - Advanced'!G187","v":0},{"$f":"'Rep Schedule - Advanced'!H187","v":0},{"$f":"'Rep Schedule - Advanced'!J187","v":0},{"$f":"'Rep Schedule - Advanced'!K187","v":0},{"$f":"'Rep Schedule - Advanced'!N187","v":0},{"$f":"'Rep Schedule - Advanced'!R187","v":0},{"$f":"'Rep Schedule - Advanced'!U187","v":0},{"$f":"'Rep Schedule - Advanced'!X187","v":0},{"$f":"'Rep Schedule - Advanced'!Y187","v":0},{"$f":"'Rep Schedule - Advanced'!Z187","v":0},{"$f":"'Rep Schedule - Advanced'!AB187","v":0},0,"Annuity 181",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN187","v":true}]
[182,{"$f":"'Rep Schedule - Advanced'!E188","v":"2016-06-28"},{"$f":"'Rep Schedule - Advanced'!G188","v":0},{"$f":"'Rep Schedule - Advanced'!H188","v":0},{"$f":"'Rep Schedule - Advanced'!J188","v":0},{"$f":"'Rep Schedule - Advanced'!K188","v":0},{"$f":"'Rep Schedule - Advanced'!N188","v":0},{"$f":"'Rep Schedule - Advanced'!R188","v":0},{"$f":"'Rep Schedule - Advanced'!U188","v":0},{"$f":"'Rep Schedule - Advanced'!X188","v":0},{"$f":"'Rep Schedule - Advanced'!Y188","v":0},{"$f":"'Rep Schedule - Advanced'!Z188","v":0},{"$f":"'Rep Schedule - Advanced'!AB188","v":0},0,"Annuity 182",null,null,0,null,0,0,null,null,{"$f":"'Rep Schedule - Advanced'!AN188","v":true}]
[null,"TOTAL",{"$f":"SUM(C15:C197)","v":1000},{"$f":"SUM(D15:D197)","v":1000},null,{"$f":"SUM(F15:F197)","v":147.69230769230765},0,0,0,100,0,100,null,{"$f":"SUM(N15:N197)","v":1147.6923076923081},null,null,null,{"$f":"SUM(R15:R197)","v":59500},null,{"$f":"XIRR(T15:T197,$B$15:$B$197)","v":1.3699751734733578},{"$f":"XIRR(U15:U197,$B$15:$B$197)","v":1.8322996973991394},null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R198/S11","v":526.54867256637169}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J15:J39)","v":100},"Security Deposit Refund at end of loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R199","v":526.54867256637169},"Average Daily Balance during loan:"]

{"sheet":"Quick Cost Curve Calculator","index":8,"n_rows":6,"n_cols":11,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Efficiency Challenges"]
[]
["Client's Initial Loan Amount",100,200,300,400,500,600,700,800,900,1000]
["Client's Average Loan Balance",{"$f":"B3/2","v":50},{"$f":"C3/2","v":100},150,200,250,300,350,400,450,500]
["Annual cost to monitor that Client",35,40,45,45,45,50,50,50,50,50]
["Operating Cost Ratio",{"$f":"IF(B5>0,B5/B4,NA())","v":0.7},{"$f":"IF(C5>0,C5/C4,NA())","v":0.4},0.3,0.22500000000000001,0.18,0.16666666666666666,0.14285714285714285,0.125,0.1111111111111111,0.1]

{"sheet":"Cost Structure Data","index":9,"n_rows":42,"n_cols":19,"rows_kept":42,"cut":false,"hidden":false,"merged":[[4,2,4,18],[5,14,5,18],[5,4,5,13]]}
[]
[]
[]
[]
[null,null,{"$f":"Translations!A118","v":"Analysis of Cost Structure related to Loan Product Amount and Term"}]
[null,null,null,null,{"$f":"Translations!A140","v":"Data shown on Detailed Graphs"},null,null,null,null,null,null,null,null,null,{"$f":"Translations!A141","v":"Data included only on Broad Graphs"}]
[null,"a",{"$f":"Translations!A119","v":"Original Loan Amount"},{"$f":"Translations!A142","v":"Formula"},50,75,100,150,250,500,750,1000,1500,2000,3000,5000,10000,15000,20000]
[null,"b",{"$f":"Translations!A120","v":"Average Outstanding Balance"},"a / 2",{"$f":"E7/2","v":25},37.5,50,75,125,250,375,500,750,1000,1500,2500,5000,7500,10000]
[null,"c",{"$f":"Translations!A121","v":"Annual GDP"},3000]
[null,"d",{"$f":"Translations!A122","v":"Orig Loan as % of Annual GDP"},"a / c",{"$f":"IF($D$9,E7/$D$9,\"\")","v":1.6666666666666666E-2},2.5000000000000001E-2,3.3333333333333333E-2,0.05,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.5,0.66666666666666663,1,1.6666666666666667,3.3333333333333335,5,6.666666666666667]
[null,"e",{"$f":"Translations!A123","v":"Loan Term"},null,12,12,12,12,12,12,12,12,12,12,12,12,18,24,24]
[null,"f",{"$f":"Translations!A124","v":"Loans processed/year"},"12 / e",{"$f":"IF(E11,12/E11,0)","v":1},{"$f":"IF(F11,12/F11,0)","v":1},1,1,1,1,1,1,1,1,1,1,0.66666666666666663,0.5,0.5]
[]
[null,null,{"$f":"Translations!A125","v":"Loan Write-off"}]
[null,"g",{"$f":"Translations!A126","v":"Annual Loan Write-off %"},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"h",{"$f":"Translations!A127","v":"Annual LL Provision"},"b * g",{"$f":"E8*E15","v":0.5},0.75,1,1.5,2.5,5,7.5,10,15,20,30,50,100,150,200]
[]
[null,null,{"$f":"Translations!A128","v":"Financial Cost"}]
[null,"i",{"$f":"Translations!A129","v":"Cost of Funds (%)"},null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06]
[null,"j",{"$f":"Translations!A130","v":"Annual Financial Cost"},"b * i",{"$f":"E8*E19","v":2},3,4,6,10,20,30,40,60,80,90,150,300,450,600]
[]
[null,null,{"$f":"Translations!A131","v":"Operating Cost Calculation"}]
[null,"k",{"$f":"Translations!A132","v":"Cost to initiate loan"},null,null,null,null,null,null,null,null,null,null,75,75,100,250,500,1000]
[null,"l",{"$f":"Translations!A133","v":"Annual initiation costs"},"f * k",{"$f":"E12*E23","v":0},0,0,0,0,0,0,0,0,75,75,100,166.66666666666666,250,500]
[null,"m",{"$f":"Translations!A134","v":"Monthly loan monitoring cost"},null,null,null,null,null,null,null,null,null,null,7,7,10,15,25,50]
[null,"n",{"$f":"Translations!A135","v":"Annual monitoring cost"},"m * 12",{"$f":"E25*12","v":0},0,0,0,0,0,0,0,0,84,84,120,180,300,600]
[null,"o",{"$f":"Translations!A136","v":"Total Annual Operating Costs"},"l + n",{"$f":"E24+E26","v":0},0,0,0,0,0,0,0,0,159,159,220,346.66666666666663,550,1100]
[null,"p",{"$f":"Translations!A137","v":"Average Outstanding Balance"},"b",{"$f":"E8","v":25},{"$f":"F8","v":37.5},50,75,125,250,375,500,750,1000,1500,2500,5000,7500,10000]
[null,"q",{"$f":"Translations!A138","v":"Annual Operating Cost Ratio"},"o / b",{"$f":"IF(E8,E27/E8,NA())","v":0},{"$f":"IF(F8,F27/F8,NA())","v":0},0,0,0,0,0,0,0,0.159,0.106,8.7999999999999995E-2,6.933333333333333E-2,7.3333333333333334E-2,0.11]
[]
[null,null,{"$f":"Translations!A139","v":"Cost Structure (%)"}]
[null,"r",{"$f":"C39","v":"LL Provision"},"g",{"$f":"IF(E8,E39/E$8,NA())","v":0.02},{"$f":"IF(F8,F39/F$8,NA())","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"s",{"$f":"C40","v":"Financial Cost"},"i",{"$f":"IF(E8,E40/E$8,NA())","v":0.08},{"$f":"IF(F8,F40/F$8,NA())","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06]
[null,"t",{"$f":"C41","v":"Operating Costs"},"q",{"$f":"IF(E8,E41/E$8,NA())","v":0},{"$f":"IF(F8,F41/F$8,NA())","v":0},0,0,0,0,0,0,0,0.159,0.106,8.7999999999999995E-2,6.933333333333333E-2,7.3333333333333334E-2,0.11]
[null,"u","Total Cost Structure Ratio","g + I + q",{"$f":"IF(E8,E42/E$8,NA())","v":0.1},{"$f":"IF(F8,F42/F$8,NA())","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.25900000000000001,0.186,0.16800000000000001,0.14933333333333332,0.15333333333333332,0.19]
[null,"v","Original Loan Amount (reference)","a",{"$f":"E7","v":50},75,100,150,250,500,750,1000,1500,2000,3000,5000,10000,15000,20000]
[]
[null,null,"Cost Structure (actual $)"]
[null,"w","LL Provision","h",{"$f":"E16","v":0.5},0.75,1,1.5,2.5,5,7.5,10,15,20,30,50,100,150,200]
[null,"x","Financial Cost","j",{"$f":"E20","v":2},3,4,6,10,20,30,40,60,80,90,150,300,450,600]
[null,"y","Operating Costs","o",{"$f":"E27","v":0},0,0,0,0,0,0,0,0,159,159,220,346.66666666666663,550,1100]
[null,"z","Total Annual Cost of Loan","h + j + o",{"$f":"SUM(E39:E41)","v":2.5},{"$f":"SUM(F39:F41)","v":3.75},5,7.5,12.5,25,37.5,50,75,259,279,420,746.66666666666663,1150,1900]

{"sheet":"Graphs","index":10,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"Translations!A232","v":"Analytical Graphs for the data entered on the COST STRUCTURE DATA worksheet"}]
[]
[null,null,"Graph 1"]
[null,null,{"$f":"Translations!A233","v":"This first graph displays the entire (Broad Range) of loan sizes (the x-axis) with the y-axis displaying the percentage figures for the three main cost components -- Financial Costs, Loan Loss Provision, and Operational Costs.  In most cases, the financial costs and loan loss provisions will be reasonably flat, or the same percentage regardless of loan size.  Operational Costs, however, when displayed as a percentage of ehe average outstanding loan balance, vary significantly, generally increasing dramatically as the loan size decreases."}]
[null,null,"Graph 2"]
[null,null,{"$f":"Translations!A234","v":"This second graph displays the same information as Graph 1, but the range of loan sizes shown (the x-axis) is only the smaller loan sizes.  This graph allows you to study with more accuracy the varation of the cost components related to initial loan amount."}]
[null,null,"Graph 3"]
[null,null,{"$f":"Translations!A235","v":"This third grah simply combines all three cost components from the first two graphs, displaying the Annual Total Cost Percentage, with the \"Broad Range\" of loan sizes in the x-axis.  The Total Cost Percentage could be considered the breakeven APR figure.  (Note, however, that the MFI does not have 100% of its assets in loan porfolio, so these figures would have to be adjusted accordingly.)"}]
[null,null,"Graph 4"]
[null,null,{"$f":"Translations!A236","v":"This graph displays the same information as in Graph 3, but for the smaller range of loan sizes."}]
[null,null,"Graph 5"]
[null,null,{"$f":"Translations!A237","v":"This final graph shows the Total Annual Costs and the Total Annual Operating Costs relative to initial loan amount.  The x-axis of this graph displays the total annual cost, rather than percentage figures as in the previous graphs.  Because Financial Costs and Loan Loss Provision Expense are variable costs, they will increase nearly linearly with loan size.  Operational costs will generally be flatter, and you should expect to see a reasonably flat (lower sloped) line in this graph."}]

{"sheet":"MFI Breakeven Point","index":11,"n_rows":9,"n_cols":17,"rows_kept":9,"cut":false,"hidden":false,"merged":[[3,2,3,11],[3,12,3,16]]}
[]
[null,{"$f":"Translations!A143","v":"Calculation of Breakeven Point"},null,null,null,null,null,0.15,{"$f":"Translations!A144","v":"Porfolio Yield Charged"}]
[]
[null,null,{"$f":"Translations!A145","v":"Data shown on Detailed Graphs"},null,null,null,null,null,null,null,null,null,{"$f":"Translations!A146","v":"Data included only on Broad Graphs"}]
[null,{"$f":"Translations!A147","v":"Loan Amount"},{"$f":"'Cost Structure Data'!E7","v":50},{"$f":"'Cost Structure Data'!F7","v":75},{"$f":"'Cost Structure Data'!G7","v":100},{"$f":"'Cost Structure Data'!H7","v":150},{"$f":"'Cost Structure Data'!I7","v":250},{"$f":"'Cost Structure Data'!J7","v":500},{"$f":"'Cost Structure Data'!K7","v":750},{"$f":"'Cost Structure Data'!L7","v":1000},{"$f":"'Cost Structure Data'!M7","v":1500},{"$f":"'Cost Structure Data'!N7","v":2000},{"$f":"'Cost Structure Data'!O7","v":3000},{"$f":"'Cost Structure Data'!P7","v":5000},{"$f":"'Cost Structure Data'!Q7","v":10000},{"$f":"'Cost Structure Data'!R7","v":15000},{"$f":"'Cost Structure Data'!S7","v":20000}]
[null,{"$f":"Translations!A148","v":"Breakeven Interest Rate"},{"$f":"'Cost Structure Data'!E35","v":0.1},{"$f":"'Cost Structure Data'!F35","v":0.1},{"$f":"'Cost Structure Data'!G35","v":0.1},{"$f":"'Cost Structure Data'!H35","v":0.1},{"$f":"'Cost Structure Data'!I35","v":0.1},{"$f":"'Cost Structure Data'!J35","v":0.1},{"$f":"'Cost Structure Data'!K35","v":0.1},{"$f":"'Cost Structure Data'!L35","v":0.1},{"$f":"'Cost Structure Data'!M35","v":0.1},{"$f":"'Cost Structure Data'!N35","v":0.25900000000000001},{"$f":"'Cost Structure Data'!O35","v":0.186},{"$f":"'Cost Structure Data'!P35","v":0.16800000000000001},{"$f":"'Cost Structure Data'!Q35","v":0.14933333333333332},{"$f":"'Cost Structure Data'!R35","v":0.15333333333333332},{"$f":"'Cost Structure Data'!S35","v":0.19}]
[null,{"$f":"Translations!A239","v":"Total Annual Income from loan"},{"$f":"'Cost Structure Data'!E8*$H$2","v":3.75},{"$f":"'Cost Structure Data'!F8*$H$2","v":5.625},{"$f":"'Cost Structure Data'!G8*$H$2","v":7.5},{"$f":"'Cost Structure Data'!H8*$H$2","v":11.25},{"$f":"'Cost Structure Data'!I8*$H$2","v":18.75},{"$f":"'Cost Structure Data'!J8*$H$2","v":37.5},{"$f":"'Cost Structure Data'!K8*$H$2","v":56.25},{"$f":"'Cost Structure Data'!L8*$H$2","v":75},{"$f":"'Cost Structure Data'!M8*$H$2","v":112.5},{"$f":"'Cost Structure Data'!N8*$H$2","v":150},{"$f":"'Cost Structure Data'!O8*$H$2","v":225},{"$f":"'Cost Structure Data'!P8*$H$2","v":375},{"$f":"'Cost Structure Data'!Q8*$H$2","v":750},{"$f":"'Cost Structure Data'!R8*$H$2","v":1125},{"$f":"'Cost Structure Data'!S8*$H$2","v":1500}]
[null,{"$f":"Translations!A149","v":"Total Annual Cost of Loan"},{"$f":"'Cost Structure Data'!E42","v":2.5},{"$f":"'Cost Structure Data'!F42","v":3.75},{"$f":"'Cost Structure Data'!G42","v":5},{"$f":"'Cost Structure Data'!H42","v":7.5},{"$f":"'Cost Structure Data'!I42","v":12.5},{"$f":"'Cost Structure Data'!J42","v":25},{"$f":"'Cost Structure Data'!K42","v":37.5},{"$f":"'Cost Structure Data'!L42","v":50},{"$f":"'Cost Structure Data'!M42","v":75},{"$f":"'Cost Structure Data'!N42","v":259},{"$f":"'Cost Structure Data'!O42","v":279},{"$f":"'Cost Structure Data'!P42","v":420},{"$f":"'Cost Structure Data'!Q42","v":746.66666666666663},{"$f":"'Cost Structure Data'!R42","v":1150},{"$f":"'Cost Structure Data'!S42","v":1900}]
[null,{"$f":"Translations!A238","v":"Profit/(Loss)"},{"$f":"C7-C8","v":1.25},{"$f":"D7-D8","v":1.875},2.5,3.75,6.25,12.5,18.75,25,37.5,-109,-54,-45,3.3333333333333712,-25,-400]

{"sheet":"Bangladesh Wk Loan","index":12,"n_rows":180,"n_cols":29,"rows_kept":180,"cut":false,"hidden":true,"merged":[[3,3,3,4],[4,3,4,4],[5,3,5,4],[7,3,7,4],[6,3,6,4],[10,27,11,27],[8,3,8,4],[10,5,10,9],[10,10,10,13],[10,15,11,15]]}
[null,"RepSched"]
[null,null,{"$f":"Translations!A163","v":"Repayment Schedule for Standarized Bangladesh Weekly Loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Used to hide rows"]
[null,null,"Loan Amount",1000,null,null,{"$f":"Translations!A79","v":"\"i\" (period int rate)"},{"$f":"IRR(H14:H134,SeedIRR)","v":5.3934164171400845E-3},null,{"$f":"IRR(J14:J134,SeedIRR)","v":6.1960594369128152E-3},null,null,null,{"$f":"IRR(N14:N134,SeedIRR)","v":6.1960594369128152E-3}]
[null,null,"Num Pmts",46,null,null,{"$f":"Translations!A80","v":"\"n\" (periods per yr)"},52,null,{"$f":"$H$5","v":52},null,null,null,{"$f":"$H$5","v":52}]
[null,null,"Payment Amt",25,null,null,"APR (i * n =)",{"$f":"H4*H5","v":0.28045765369128439},null,{"$f":"J4*J5","v":0.32219509071946639},null,null,null,{"$f":"N4*N5","v":0.32219509071946639}]
[null,null,"Total Repaid",{"$f":"D5*PaymentAmt","v":1150},null,null,"EIR (1 + i)n -1=",{"$f":"(1+H4)^H5-1","v":0.32273828959363837},null,{"$f":"(1+J4)^J5-1","v":0.37878272260494739},null,null,null,{"$f":"(1+N4)^N5-1","v":0.37878272260494739}]
[null,null,"Initial Fees",0.02,null,null,null,"with interest",null,"with fees",null,null,null,"with savings",null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Grace periods?"]
[null,null,"Disb Date","2009-07-01",null,"Apply government holidays as grace periods",null,null,null,null,{"$f":"V11","v":52},"Number of weeks until last payment"]
[]
[null,null,null,{"$f":"COUNTIF(D13:D135,\"=x\")","v":6},{"$f":"COUNTA(E13:E135)","v":0},{"$f":"Translations!A56","v":"Loan Cost and Cashflow"},null,null,null,null,{"$f":"Translations!A57","v":"Security Deposit"},null,null,null,null,"Bangladesh Holiday Schedule",null,null,null,null,null,{"$f":"SUM(V15:V134)","v":52},null,null,null,null,null,"Active Row?"]
[null,{"$f":"Translations!A59","v":"Period #"},{"$f":"Translations!A60","v":"Date"},"Holiday?","Grace?",{"$f":"Translations!A61","v":"Principal Disbursed"},{"$f":"Translations!A62","v":"Principal Paid"},{"$f":"Translations!A65","v":"Cashflow incl. Interest"},{"$f":"Translations!A66","v":"Fees Paid"},{"$f":"Translations!A67","v":"Cashflow incl. Fees"},{"$f":"Translations!A70","v":"Security Deposit"},{"$f":"Translations!A72","v":"Deposit Withdr."},{"$f":"Translations!A73","v":"Deposit Balance"},{"$f":"Translations!A74","v":"Cashflow incl. Sec.Dep."},null,null,"List dates of upcoming holidays",null,null,"Pmt?","Num Pmts","Active?"]
[null,null,null,null,null,{"$f":"SUM(F14:F134)","v":1000},1150,-150,20,-170,0,0,null,{"$f":"SUM(N14:N134)","v":-170},null,null,"If payment date falls on this date, client gets a week of grace"]
[null,0,{"$f":"D9","v":"2009-07-01"},null,null,{"$f":"D4","v":1000},null,{"$f":"F14-G14","v":1000},{"$f":"IF(D8<1,D8*D4,D8)","v":20},{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(I14))),H14-I14,H14-I14)","v":980},null,null,{"$f":"K14-L14","v":0},{"$f":"J14-K14+L14","v":980},null,"2009-07-08",null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,1,{"$f":"C14+7","v":"2009-07-08"},{"$f":"IF(HolGrace=FALSE,\"\",IF(V15=1,IF(ISNA(VLOOKUP(C15,Holidays,1,0)),\"\",\"x\"),\"\"))","v":"x"},null,null,{"$f":"IF(AND(T15=TRUE,U14<=$D$5),PaymentAmt,0)","v":0},{"$f":"F15-G15","v":0},null,0,null,null,{"$f":"M14+K15-L15","v":0},{"$f":"J15-K15+L15","v":0},null,{"$f":"P14+10","v":"2009-07-18"},null,null,null,{"$f":"IF(U14=$D$5,FALSE,IF(OR(LEN(D15)>0,LEN(E15)>0),FALSE,TRUE))","v":false},{"$f":"IF(U14=$D$5,U14,U14+IF(T15=TRUE,1,0))","v":0},1,null,null,null,null,null,"x"]
[null,2,{"$f":"C15+7","v":"2009-07-15"},"",null,null,{"$f":"IF(AND(T16=TRUE,U16<=$D$5),PaymentAmt,0)","v":25},-25,null,-25,null,null,{"$f":"M15+K16-L16","v":0},-25,null,{"$f":"P15+10","v":"2009-07-28"},null,null,null,true,{"$f":"IF(U15=$D$5,U15,U15+IF(T16=TRUE,1,0))","v":1},{"$f":"IF(U15<$D$5,1,0)","v":1},null,null,null,null,null,{"$f":"IF(B16<=$D$5,\"x\",TRUE)","v":"x"}]
[null,3,"2009-07-22","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-08-07",null,null,null,true,2,{"$f":"IF(U16<$D$5,1,0)","v":1},null,null,null,null,null,"x"]
[null,4,"2009-07-29","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-08-17",null,null,null,true,3,1,null,null,null,null,null,"x"]
[null,5,"2009-08-05","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-08-27",null,null,null,true,4,1,null,null,null,null,null,"x"]
[null,6,"2009-08-12","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-09-06",null,null,null,true,5,1,null,null,null,null,null,"x"]
[null,7,"2009-08-19","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-09-16",null,null,null,true,6,1,null,null,null,null,null,"x"]
[null,8,"2009-08-26","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-09-26",null,null,null,true,7,1,null,null,null,null,null,"x"]
[null,9,"2009-09-02","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-10-06",null,null,null,true,8,1,null,null,null,null,null,"x"]
[null,10,"2009-09-09","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-10-16",null,null,null,true,9,1,null,null,null,null,null,"x"]
[null,11,"2009-09-16","x",null,null,0,0,null,0,null,null,0,0,null,"2009-10-26",null,null,null,false,9,1,null,null,null,null,null,"x"]
[null,12,"2009-09-23","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-11-05",null,null,null,true,10,1,null,null,null,null,null,"x"]
[null,13,"2009-09-30","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-11-15",null,null,null,true,11,1,null,null,null,null,null,"x"]
[null,14,"2009-10-07","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-11-25",null,null,null,true,12,1,null,null,null,null,null,"x"]
[null,15,"2009-10-14","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-12-05",null,null,null,true,13,1,null,null,null,null,null,"x"]
[null,16,"2009-10-21","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-12-15",null,null,null,true,14,1,null,null,null,null,null,"x"]
[null,17,"2009-10-28","",null,null,25,-25,null,-25,null,null,0,-25,null,"2009-12-25",null,null,null,true,15,1,null,null,null,null,null,"x"]
[null,18,"2009-11-04","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-01-04",null,null,null,true,16,1,null,null,null,null,null,"x"]
[null,19,"2009-11-11","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-01-14",null,null,null,true,17,1,null,null,null,null,null,"x"]
[null,20,"2009-11-18","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-01-24",null,null,null,true,18,1,null,null,null,null,null,"x"]
[null,21,"2009-11-25","x",null,null,0,0,null,0,null,null,0,0,null,"2010-02-03",null,null,null,false,18,1,null,null,null,null,null,"x"]
[null,22,"2009-12-02","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-02-13",null,null,null,true,19,1,null,null,null,null,null,"x"]
[null,23,"2009-12-09","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-02-23",null,null,null,true,20,1,null,null,null,null,null,"x"]
[null,24,"2009-12-16","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-03-05",null,null,null,true,21,1,null,null,null,null,null,"x"]
[null,25,"2009-12-23","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-03-15",null,null,null,true,22,1,null,null,null,null,null,"x"]
[null,26,"2009-12-30","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-03-25",null,null,null,true,23,1,null,null,null,null,null,"x"]
[null,27,"2010-01-06","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-04-04",null,null,null,true,24,1,null,null,null,null,null,"x"]
[null,28,"2010-01-13","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-04-14",null,null,null,true,25,1,null,null,null,null,null,"x"]
[null,29,"2010-01-20","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-04-24",null,null,null,true,26,1,null,null,null,null,null,"x"]
[null,30,"2010-01-27","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-05-04",null,null,null,true,27,1,null,null,null,null,null,"x"]
[null,31,"2010-02-03","x",null,null,0,0,null,0,null,null,0,0,null,"2010-05-14",null,null,null,false,27,1,null,null,null,null,null,"x"]
[null,32,"2010-02-10","",null,null,25,-25,null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(I46))),H46-I46,H46-I46)","v":-25},null,null,0,-25,null,"2010-05-24",null,null,null,true,28,1,null,null,null,null,null,"x"]
[null,33,"2010-02-17",{"$f":"IF(HolGrace=FALSE,\"\",IF(V47=1,IF(ISNA(VLOOKUP(C47,Holidays,1,0)),\"\",\"x\"),\"\"))","v":""},null,null,25,-25,null,-25,null,null,0,-25,null,"2010-06-03",null,null,null,{"$f":"IF(U46=$D$5,FALSE,IF(OR(LEN(D47)>0,LEN(E47)>0),FALSE,TRUE))","v":true},29,1,null,null,null,null,null,"x"]
[null,34,"2010-02-24","",null,null,{"$f":"IF(AND(T48=TRUE,U48<=$D$5),PaymentAmt,0)","v":25},-25,null,-25,null,null,0,-25,null,"2010-06-13",null,null,null,true,30,1,null,null,null,null,null,{"$f":"IF(B48<=$D$5,\"x\",TRUE)","v":"x"}]
[null,35,"2010-03-03","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-06-23",null,null,null,true,31,1,null,null,null,null,null,"x"]
[null,36,"2010-03-10","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-07-03",null,null,null,true,32,1,null,null,null,null,null,"x"]
[null,37,"2010-03-17","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-07-13",null,null,null,true,33,1,null,null,null,null,null,"x"]
[null,38,"2010-03-24","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-07-23",null,null,null,true,34,1,null,null,null,null,null,"x"]
[null,39,"2010-03-31","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-08-02",null,null,null,true,35,1,null,null,null,null,null,"x"]
[null,40,"2010-04-07","",null,null,25,-25,null,-25,null,null,0,-25,null,"2010-08-12",null,null,null,true,36,1,null,null,null,null,null,"x"]
[null,41,"2010-04-14","x",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,36,1,null,null,null,null,null,"x"]
[null,42,"2010-04-21","",null,null,25,-25,null,-25,null,null,0,-25,null,null,null,null,null,true,37,1,null,null,null,null,null,"x"]
[null,43,"2010-04-28","",null,null,25,-25,null,-25,null,null,0,-25,null,null,null,null,null,true,38,1,null,null,null,null,null,"x"]
[null,44,"2010-05-05","",null,null,25,-25,null,-25,null,null,0,-25,null,null,null,null,null,true,39,1,null,null,null,null,null,"x"]
[null,45,"2010-05-12","",null,null,25,-25,null,-25,null,null,0,-25,null,null,null,null,null,true,40,1,null,null,null,null,null,"x"]
[null,46,"2010-05-19","",null,null,25,-25,null,-25,null,null,0,-25,null,null,null,null,null,true,41,1,null,null,null,null,null,"x"]
[null,47,"2010-05-26","",null,null,25,-25,null,-25,null,null,0,-25,null,null,null,null,null,true,42,1,null,null,null,null,null,true]
[null,48,"2010-06-02","",null,null,25,-25,null,-25,null,null,0,-25,null,null,null,null,null,true,43,1,null,null,null,null,null,true]
[null,49,"2010-06-09","",null,null,25,-25,null,-25,null,null,0,-25,null,null,null,null,null,true,44,1,null,null,null,null,null,true]
[null,50,"2010-06-16","",null,null,25,-25,null,-25,null,null,0,-25,null,null,null,null,null,true,45,1,null,null,null,null,null,true]
[null,51,"2010-06-23","x",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,45,1,null,null,null,null,null,true]
[null,52,"2010-06-30","",null,null,25,-25,null,-25,null,null,0,-25,null,null,null,null,null,true,46,1,null,null,null,null,null,true]
[null,53,"2010-07-07","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,54,"2010-07-14","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,55,"2010-07-21","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,56,"2010-07-28","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,57,"2010-08-04","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,58,"2010-08-11","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,59,"2010-08-18","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,60,"2010-08-25","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,61,"2010-09-01","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,62,"2010-09-08","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,63,"2010-09-15","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,64,"2010-09-22","",null,null,0,0,null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(I78))),H78-I78,H78-I78)","v":0},null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,65,"2010-09-29",{"$f":"IF(HolGrace=FALSE,\"\",IF(V79=1,IF(ISNA(VLOOKUP(C79,Holidays,1,0)),\"\",\"x\"),\"\"))","v":""},null,null,0,{"$f":"F79-G79","v":0},null,0,null,null,0,{"$f":"J79-K79+L79","v":0},null,null,null,null,null,{"$f":"IF(U78=$D$5,FALSE,IF(OR(LEN(D79)>0,LEN(E79)>0),FALSE,TRUE))","v":false},46,0,null,null,null,null,null,true]
[null,66,{"$f":"C79+7","v":"2010-10-06"},"",null,null,{"$f":"IF(AND(T80=TRUE,U80<=$D$5),PaymentAmt,0)","v":0},0,null,0,null,null,{"$f":"M79+K80-L80","v":0},0,null,null,null,null,null,false,{"$f":"IF(U79=$D$5,U79,U79+IF(T80=TRUE,1,0))","v":46},0,null,null,null,null,null,{"$f":"IF(B80<=$D$5,\"x\",TRUE)","v":true}]
[null,67,"2010-10-13","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,{"$f":"IF(U80<$D$5,1,0)","v":0},null,null,null,null,null,true]
[null,68,"2010-10-20","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,69,"2010-10-27","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,70,"2010-11-03","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,71,"2010-11-10","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,72,"2010-11-17","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,73,"2010-11-24","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,74,"2010-12-01","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,75,"2010-12-08","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,76,"2010-12-15","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,77,"2010-12-22","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,78,"2010-12-29","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,79,"2011-01-05","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,80,"2011-01-12","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,81,"2011-01-19","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,82,"2011-01-26","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,83,"2011-02-02","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,84,"2011-02-09","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,85,"2011-02-16","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,86,"2011-02-23","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,87,"2011-03-02","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,88,"2011-03-09","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,89,"2011-03-16","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,90,"2011-03-23","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,91,"2011-03-30","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,92,"2011-04-06","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,93,"2011-04-13","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,94,"2011-04-20","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,95,"2011-04-27","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,96,"2011-05-04","",null,null,0,0,null,{"$f":"IF(AND(ManualMode=TRUE,NOT(ISBLANK(I110))),H110-I110,H110-I110)","v":0},null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,97,"2011-05-11",{"$f":"IF(HolGrace=FALSE,\"\",IF(V111=1,IF(ISNA(VLOOKUP(C111,Holidays,1,0)),\"\",\"x\"),\"\"))","v":""},null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,{"$f":"IF(U110=$D$5,FALSE,IF(OR(LEN(D111)>0,LEN(E111)>0),FALSE,TRUE))","v":false},46,0,null,null,null,null,null,true]
[null,98,"2011-05-18","",null,null,{"$f":"IF(AND(T112=TRUE,U112<=$D$5),PaymentAmt,0)","v":0},0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,{"$f":"IF(B112<=$D$5,\"x\",TRUE)","v":true}]
[null,99,"2011-05-25","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,100,"2011-06-01","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,101,"2011-06-08","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,102,"2011-06-15","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,103,"2011-06-22","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,104,"2011-06-29","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,105,"2011-07-06","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,106,"2011-07-13","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,107,"2011-07-20","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,108,"2011-07-27","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,109,"2011-08-03","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,110,"2011-08-10","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,111,"2011-08-17","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,112,"2011-08-24","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,113,"2011-08-31","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,114,"2011-09-07","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,115,"2011-09-14","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,116,"2011-09-21","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,117,"2011-09-28","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,118,"2011-10-05","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,119,"2011-10-12","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[null,120,"2011-10-19","",null,null,0,0,null,0,null,null,0,0,null,null,null,null,null,false,46,0,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Loan Amt",null,null,{"$f":"IF(cost_1=0,0.0001,cost_1)","v":1000}]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"-MAX(#REF!,ABS(MIN(#REF!)))","v":{"$error":"#REF!"}},null,null,{"$f":"-MAX(I14:I134,ABS(MIN(I14:I134)))","v":-20},null,{"$f":"-MAX(K14:K134,ABS(MIN(K14:K134)))","v":0},{"$f":"-MAX(L14:L134,ABS(MIN(L14:L134)))","v":0},{"$f":"-MAX(M14:M134,ABS(MIN(M14:M134)))","v":0},{"$f":"-MAX(N14:N134,ABS(MIN(N14:N134)))","v":-980}]
[]
[null,"Hidecols","x",null,null,"x","x","x","x","x","x","x","x","x",{"$f":"TRUE","v":true}]

{"sheet":"Client Cost HIDE","index":13,"n_rows":177,"n_cols":19,"rows_kept":177,"cut":false,"hidden":true,"merged":[[0,0,0,5],[66,0,66,4],[8,0,8,4],[33,0,33,4],[41,0,41,4]]}
["Effective Interest Rate and Cost to Client Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client Cost","ClientCost"]
["A detailed repayment schedule can be found on the next worksheet (\"RepSched\")"]
["Effective Interest Rate",null,"Increment","Unadj. Tot.","Real"]
["Loan only",null,null,{"$f":"+'Rep Schedule - Basic'!J127","v":0.12000390276105311},{"$f":"(1+D4)/(1+$B$29)-1","v":0.12000390276105311}]
["including savings",null,{"$f":"D5-D4","v":0},{"$f":"+'Rep Schedule - Basic'!P127","v":0.12000390276105311},{"$f":"(1+D5)/(1+$B$29)-1","v":0.12000390276105311}]
["incl. transaction costs",null,{"$f":"D6-D5","v":{"$error":"#REF!"}},{"$f":"'Rep Schedule - Basic'!#REF!","v":{"$error":"#REF!"}},{"$f":"(1+D6)/(1+$B$29)-1","v":{"$error":"#REF!"}}]
["incl. peer risk",null,{"$f":"D7-D6","v":{"$error":"#REF!"}},{"$f":"'Rep Schedule - Basic'!#REF!","v":{"$error":"#REF!"}},{"$f":"(1+D7)/(1+$B$29)-1","v":{"$error":"#REF!"}}]
[]
["Level 1:  Loan Only"]
[]
["Enter Data about the loan amount and term:"]
["Loan amount",{"$f":"'Pricing - Basic'!C4","v":1000}]
["Repayment frequency","weekly"]
["Number of installment periods",{"$f":"'Pricing - Basic'!C5","v":12},{"$f":"INDEX(D164:D166,A164)","v":"Months"},null,"."]
[]
["Enter Data about the repayment of principal and interest:"]
["Installment schedule, principal"]
["Amortized loan?"]
["Installment schedule, interest"]
["Grace period, capital",0,{"$f":"+C14","v":"Months"}]
["Grace period, interest payments",0,{"$f":"C20","v":"Months"}]
["Grace period, interest calculations",0,{"$f":"C21","v":"Months"}]
[]
["Enter Data about the cost of the loan:"]
["Quoted interest rate",{"$f":"'Pricing - Basic'!C9","v":0.12},null,null,null,{"$f":"B25*INDEX(D168:D170,A168)","v":0.12},"annual nominal equivalent"]
["Interest rate method",null,null,null,null,{"$f":"-'Rep Schedule - Basic'!J7","v":93.333333333333329},"Month/Week 1 total payment (reference figure for playing with interest rate when unknown)"]
["Loan indexing rate (annual)",null,null,null,null,{"$f":"'Rep Schedule - Basic'!D127+'Rep Schedule - Basic'!E127","v":1065.0022000000001},"Total paid for the loan (Prin + Int)"]
["Value-added tax rate",{"$f":"'Pricing - Basic'!C11","v":0},null,null,null,{"$f":"D4/(1+B28)","v":0.12000390276105311},"Effective Interest Rate excluding Value-added tax"]
["Inflation rate (annual)"]
["Upfront commission #1",{"$f":"'Pricing - Basic'!C10","v":0},{"$f":"+B30","v":0},"Note: in these sections, numbers <1 are treated as percentages, and numbers >1 are absolute amounts"]
["Upfront commission #2",null,{"$f":"+B31","v":0}]
["Ongoing commission",null,{"$f":"+B32","v":0}]
[]
["Level 2:  Including Savings"]
[]
["Enter Data about Compulsory Savings:"]
[]
["Upfront compulsory savings",{"$f":"'Pricing - Basic'!C12","v":0},{"$f":"+B38","v":0},{"$f":"D30","v":"Note: in these sections, numbers <1 are treated as percentages, and numbers >1 are absolute amounts"}]
["Ongoing compulsory savings",null,{"$f":"+B39","v":0}]
["Interest earned on savings (annual)",{"$f":"'Pricing - Basic'!C13","v":0}]
[]
["Level 3:  Including Transaction Costs"]
[]
[]
["Enter Data about Transaction Costs:"]
[]
[null,null," ","Before loan",null,"Each period","The amount in the \"period\" column will be"]
["   Number of trips to office/bank",null,null,null,null,null,"repeated for the installment frequency."]
["   Cost of roundtrip transportation going to office",null,"x",null,"x",{"$f":"D49","v":0},"This is currently established as:"]
["   Cost of transportation",null,"=",{"$f":"D48*D49","v":0},"=",{"$f":"F48*F49","v":0},null,{"$f":"C14","v":"Months"}]
[]
["   Number of roundtrips to office",null,null,{"$f":"D48","v":0},null,{"$f":"F48","v":0}]
["   Hours spent to go roundtrip to/from office",null,"x",null,"x",{"$f":"D53","v":0}]
["   Hours spent in transportation",null,"=",{"$f":"D52*D53","v":0},"=",{"$f":"F52*F53","v":0}]
["   Hours spent with loan officer at business",null,"+",null,"+"]
["   Hours in training/orientation sessions",null,"+",null,"+"]
["   Hours spent in group sessions",null,"+",null,"+"]
["   Hours spent at bank and office",null,"+",null,"+"]
[null,null,"+",null,"+"]
["Total Hours",null,"=",{"$f":"SUM(D54:D59)","v":0},"=",{"$f":"SUM(F54:F59)","v":0}]
["   Opportunity cost of time (per hour)",null,"x",null,"x",{"$f":"D61","v":0}]
["   Total opportunity cost of time",null,"=",{"$f":"D60*D61","v":0},"=",{"$f":"F60*F61","v":0}]
[]
["Total Transaction Costs",null,null,{"$f":"D62+D50","v":0},null,{"$f":"F62+F50","v":0},"These figures indicate the total transaction costs for this loan methodology."]
["   (transportation + opportunity costs)",null,null,null,null,null,"The BEFORE figure is considered a cost in Month 0 of RepSched; the second figure is applied for each installment period"]
[]
["Level 4:  Including Potential Cost of Peer Risk"]
[]
["Enter Data about financial risk of group default:"]
[]
["  Assumes each borrower has equal odds of default and that other members in group will share burden."]
["  Thus, in a group of 5 people, there are 4 other possible defaulters, but any defaulting will be split four ways "]
["  (the borrower being analyzed plus the three remaining good members)"]
[]
["Average loan size",null,null,null,null,{"$f":"B12","v":1000}]
["Percentage of clients that stop paying their part of group payment"]
["Probable amount the \"good\" client will need to cover (applied in final month)",null,null,null,null,{"$f":"F75*F76","v":0}]
[]
[]
[]
[]
[]
[{"$f":"TRUE","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"interest payment method"]
[]
[]
[]
[]
[null,null,null,"principal","interest"]
[null,null,"num pmts",{"$f":"IF(A154=2,1,B14-B20)","v":12}]
[null,null,"first pmt",{"$f":"IF(A154=2,B14,1+B20)","v":1},{"$f":"IF(A145=2,B14,1+B21)","v":1}]
[]
[1,"Multiple installments"]
[null,"Single end-of-term payment"]
[]
[{"$f":"IF('Pricing - Basic'!C8=\"Balance\",2,1)","v":2},"Initial amount, or \"flat\"",null,null,"=IF('Int Graph'!C8=\"Balance\",2,1)"]
[null,"Declining balance"]
[]
[1,"Equal principal payments"]
[null,"Amortized principal and interest"]
[]
[]
[{"$f":"IF('Pricing - Basic'!D5=\"Weeks\",1,3)","v":3},"Weekly",null,"Weeks",52,4]
[null,"Every two weeks",null,"Two-week periods",26,2]
[null,"Monthly",null,"Months",12,1]
[]
[3,"charged every month",null,12]
[null,"charged every four weeks",null,13]
[null,"annualized rate",null,1]
[]
["periodic rate",{"$f":"F25/INDEX(E164:E166,A164)","v":0.01}]
[]
[]
["periodic indexing valuation",{"$f":"(1+B27)^(1/INDEX(E164:E166,A164))-1","v":0}]
[]
[{"$f":"IF(A164=1,B40/52,IF(A164=2,B40/26,B40/12))","v":0},"Periodic savings interest rate"]

{"sheet":"Translations","index":14,"n_rows":264,"n_cols":11,"rows_kept":264,"cut":false,"hidden":true,"merged":[]}
[null,null,null,1,2,3,4,5,null,null,3]
["Text","Row",null,"English","Spanish","French","Portuguese","User-Language",null,null,"Bosnian"]
[{"$f":"IF(INDEX(LangText,B3,LangCode)<>0,INDEX(LangText,B3,LangCode),D3)","v":"Calculation of Transparent Pricing"},{"$f":"ROW(A3)-ROW($B$2)","v":1},null,"Calculation of Transparent Pricing","Cálculo de tarificación transparente","Calcul sur la Tarification Transparente","Cálculo de Preços Transparentes",null,null,null,"Obračun God. Kam. Stope na bazi kreditnih uslova i cijene"]
["Basic Loan Conditions",{"$f":"ROW(A4)-ROW($B$2)","v":2},null,"Basic Loan Conditions","Condiciones básicas del préstamo","Termes Essentiels de l'Emprunt","Condicções básicas do empréstimo",null,null,null,"Osnovni kreditni uslovi"]
[{"$f":"IF(INDEX(LangText,B5,LangCode)<>0,INDEX(LangText,B5,LangCode),D5)","v":"Loan Amount:"},3,null,"Loan Amount:","Monto Prestado:","Montant du prêt","Valor empréstado",null,null,null,"Iznos kredita:"]
["Amortization:",4,null,"Amortization:","Amortización:","Amortissement","Amortização ",null,null,null,"Amortizacija:"]
["Equal principal payments",5,null,"Equal principal payments","Pagos iguales de Capital","Versements Égaux sur le Capital","Pagamentos iguais do Capital",null,null,null,"Jednake otplate glavnice"]
["Equal installments (amortized)",6,null,"Equal installments (amortized)","Pagos iguales (amortizados)","Versements Égaux (Amortis)","Pagamentos iguais (amortizados)",null,null,null,"Jednaki anuiteti (amortizovano)"]
["Single end-term principal payment",7,null,"Single end-term principal payment","Pago único de capital al final del plazo","Versement unique  du capital à l'échéance du crédit","Pag. capital único no fim do período",null,null,null,"Otplata glavnice na kraju otplate kredita"]
["Interest:",8,null,"Interest:","Interés:","Intérêt:","Juros",null,null,null,"Kamata:"]
["Multiple installments",9,null,"Multiple installments","Cuotas múltiples","Plusieurs Versements","Prestações",null,null,null,"Otplata u više rata"]
["Single end-term payment",10,null,"Single end-term payment","Pago único al final del plazo","Versement unique  à l'échéance du crédit","Pagamento único no fim do período",null,null,null,"Otplata glavnice na kraju otplate kredita"]
["Term & Repay Freq.",11,null,"Term & Repay Freq.","Frecuencia de pagos y plazos","Durée et Fréquence","Prazos e frequências de pagamentos",null,null,null,"Rok & Frekvencija otplate"]
["Days",12,null,"Days","Días","Jours","Días",null,null,null,"Dani"]
["Weeks",13,null,"Weeks","Semanas","Semaines","Semanas",null,null,null,"Sedmice"]
["2-wk periods",14,null,"2-wk periods","Quincena ","Quinzaine","Quinzena",null,null,null,"period od 2 sedmice"]
[{"$f":"IF(INDEX(LangText,B17,LangCode)<>0,INDEX(LangText,B17,LangCode),D17)","v":"4-wk periods"},{"$f":"ROW(A17)-ROW($B$2)","v":15},null,"4-wk periods","Períodos de Cuatro Semanas","Périodes de 4 Semaines","Período de 4 semanas"]
["Months",16,null,"Months","Meses","Mois","Meses",null,null,null,"Mjeseci"]
["Quarters",17,null,"Quarters","Trimestres","Trimestres","Trimestres",null,null,null,"Kvartali"]
["Half-years",18,null,"Half-years","Semestres","Semestre","Semestres",null,null,null,"Polugodišta"]
["Years",19,null,"Years","Años","Années","Anos",null,null,null,"Godine"]
["Capital",20,null,"Capital","Capital","Capital","Capital",null,null,null,"Glavnica"]
["Int Pmt",21,null,"Int Pmt","Pago Int.","Vers. l'Intérêt","Pag. Juros",null,null,null,"Plać. Kam."]
["Int Calc",22,null,"Int Calc","Calc. Int","Calcul de l'Intérêt","Cálculo Juros",null,null,null,"Obrač. Kam."]
["Days/per (t):",23,null,"Days/per (t):","Días / per (t)","Jours/Par (t):","Días/per(t)",null,null,null,"Dani/per (t):"]
["Grace or Prepay",24,null,"Grace or Prepay","Período de Gracia o prepago","Période de Grâce","Per. carência ou Pag. adiantado ",null,null,null,"Grace period"]
["Daily",25,null,"Daily","Diario","Quotidiennement","Diária",null,null,null,"Dnevno"]
["Weekly",26,null,"Weekly","Semanal","Hebdomadairement","Semanal",null,null,null,"Sedmično"]
["Bi-weekly",27,null,"Bi-weekly","Quincenal","Chaque Quinzaine","Quinzenal",null,null,null,"Svake dvije sedmice"]
[{"$f":"IF(INDEX(LangText,B30,LangCode)<>0,INDEX(LangText,B30,LangCode),D30)","v":"Every four weeks"},{"$f":"ROW(A30)-ROW($B$2)","v":28},null,"Every four weeks","Cada Cuatro Semanas","Chaque 4 Semaines","Cada quatro Semanas"]
["Monthly",29,null,"Monthly","Mensual","Mensuellement","Mensal",null,null,null,"Mjesečno"]
["Quarterly",30,null,"Quarterly","Trimestral","Trimestriellement","Trimestral",null,null,null,"Kvartalno"]
["Semi-annually",31,null,"Semi-annually","Semestral","Semestrellement","Semestral",null,null,null,"Polugodišnje"]
["Annually",32,null,"Annually","Anual","Annuellement","Anualmente",null,null,null,"Godišnje"]
["Per/Yr (n):",33,null,"Per/Yr (n):","Per / año (n)","Par/An (n)","Per/Ano(n)",null,null,null,"Per/God (n):"]
["Period",34,null,"Period","Período","Période","Período",null,null,null,"Period"]
["APR (nom)",35,null,"APR (nom)","APR (nom)","TIA (nom)","TPA(nom)",null,null,null,"APR (US)"]
["EIR (comp)",36,null,"EIR (comp)","TAE (comp)","TEG (comp)","TAEG(Com)",null,null,null,"EIR (EU)"]
["Loan Pricing",37,null,"Loan Pricing","Fijación del Precio del Préstamo","Tarification du Crédit ","Fixação do preço do empréstimo",null,null,null,"Cijena kredita"]
[{"$f":"IF(INDEX(LangText,B40,LangCode)<>0,INDEX(LangText,B40,LangCode),D40)","v":"Nominal interest Rate (%)"},{"$f":"ROW(A40)-ROW($B$2)","v":38},null,"Nominal interest Rate (%)","Tasa de Interés Nominal (%)","Taux d'Intérêt Nominal (%)","Taxa de Juros Nominal (%)"]
["Annual Interest Rate (%)",39,null,"Annual Interest Rate (%)","Tasa de interés anual (%)","Taux d'Intérêt Annuel (%)","Taxa de Juros anual (%)",null,null,null,"Godišnja kamatna stopa (%)"]
["Initial amount, or \"flat\"",40,null,"Initial amount, or \"flat\"","Monto Inicial o Fijo","Montant Initial de Prêt, ou \"fixe\"","Valor inicial ou fixo",null,null,null,"Inicijalni iznos, ili \"prosta\""]
["Declining balance",41,null,"Declining balance","Amortización Decreciente","Amortissement Dégressif","Amortização Decrescente",null,null,null,"Kamata na ostatak duga"]
["Upfront",42,null,"Upfront","Por adelan.","Initial","Por adiant.",null,null,null,"Unaprijed"]
["Ongoing",43,null,"Ongoing","Continuo","Continu","Contínuo",null,null,null,"Tekuća"]
["Increment",44,null,"Increment","Incremento","Augmentation","Incremento",null,null,null,"Prirast"]
["Fee (%)",45,null,"Fee (%)","Comisión (%)","Frais (%)","Taxa (%)",null,null,null,"Provizija (%)"]
["Fee (fixed amount)",46,null,"Fee (fixed amount)","Comisión (monto fijo)","Frais (montant fixe)","Taxa (Valor fixo)",null,null,null,"Provizija (fiksni iznos)"]
["Value-Added Tax (%)",47,null,"Value-Added Tax (%)","Impuesto de Valor Agregado (%)","Taxe sur la Valeur Ajoutée (%)","Imposto sobre o valor acrescentado (%)",null,null,null,"Porez na dodanu vrijednost (%)"]
["Security Deposit (%)",48,null,"Security Deposit (%)","Ahorros Obligatorios (%)","Épargnes Obligatoires (%)","Poupanças obrigatórias(%)",null,null,null,"Obavezna štednja (%)"]
["Security Deposit (fixed)",49,null,"Security Deposit (fixed)","Ahorros obligatorios (fijos)","Épargnes Obligatoires (fixe)","Poupanças obrigatórias(fixas)",null,null,null,"Obavezna štednja (fiksni iznos)"]
["Interest Paid on Deposit (%)",50,null,"Interest Paid on Deposit (%)","Intereses Sobre Ahorros (%)","Intérêt versé sur l'Épargne","Juros sobre as poupanças",null,null,null,"Kamata za štednju (%)"]
["Repayment Schedule",51,null,"Repayment Schedule","Plan de Pagos","Calendrier de Remboursement","Plano de reembolso",null,null,null,"Otplatni plan"]
["Period",52,null,"Period","Período","Période","Período",null,null,null,"Period"]
["The following table shows the repayment schedule and cashflow for the loan given the conditions indicated on the companion sheet with the Interest Rate Graph.",53,null,"The following table shows the repayment schedule and cashflow for the loan given the conditions indicated on the companion sheet with the Interest Rate Graph.","La siguiente tabla muestra el plan de pagos y el flujo de efectivo para el préstamo, según las condiciones indicadas en la hoja que la acompaña con el gráfico de Tasas de Interés.","Le tableau suivant vous-montre le calendrier de remboursement et  le flux de trésorerie sur l'emprunt en fonction des conditions indiquées sur la feuille d'accompagnement avec le Graphique du Taux d'Intérêt.","A tabela a seguir mostra o plano de pagamentos e o fluxo de caixa para o empréstimo, de acordo com as condicções indicadas na folha que acompanha o gráfico de Taxas de Juros",null,null,null,"Sljedeća tabela prikazuje otplatni plan i gotovinski tok za kredit u skladu sa unesenim uslovima kredita, što je naznačeno na Sheet-u Graph"]
["Loan Cost and Cashflow",54,null,"Loan Cost and Cashflow","Costo del Préstamo y flujo de efectivo","Coût de l'Emprunt et Flux de Trésorerie","Custo do empréstimo e fluxo de caixa",null,null,null,"Troškovi kredita i Gotovinski tok"]
["Security Deposit",55,null,"Security Deposit","Ahorros Obligatorios","Épargnes Obligatoires","Poupaças obrigatórias",null,null,null,"Obavezna štednja"]
["Manual Cashflow",56,null,"Manual Cashflow","Flujo de Efectivo Manual","Flux de Trésorerie Manuel","Fluxo de caixa manual",null,null,null,"Ručni Gotovinski tok"]
["Period #",57,null,"Period #","Período #","# Période","Período #",null,null,null,"Period #"]
["Date",58,null,"Date","Fecha","Date","Data",null,null,null,"Datum"]
["Principal Disbursed",59,null,"Principal Disbursed","Desembolso de Capital","Capital Décaissé","Desembolso do capital",null,null,null,"Isplaćena glavnica"]
["Principal Paid",60,null,"Principal Paid","Capital Pagado","Capital Remboursé","Capital reembolsado",null,null,null,"Plaćena glavnica"]
["Balance",61,null,"Balance","Saldo","Solde","Saldo",null,null,null,"Saldo"]
["Interest Paid",62,null,"Interest Paid","Intereses Pagados","Intérêt Payé","Juros pagos",null,null,null,"Plaćena kamata"]
["Cashflow incl. Interest",63,null,"Cashflow incl. Interest","flujo de efectivo, incl. intereses","Flux de Trésorerie, Intérêt compris","Fluxo de caixa, incluso juros",null,null,null,"Gotovinski tok, uključ. Kamatu"]
["Fees Paid",64,null,"Fees Paid","Comisiones Pagadas","Frais Payés","Taxas pagas",null,null,null,"Plaćena provizija"]
["Cashflow incl. Fees",65,null,"Cashflow incl. Fees","Flujo de Efectivo, incl. comisiones","Flux de Trésorerie, Frais compris","Fluxo de caixa, incluso taxas",null,null,null,"Gotovinski tok, uključujući Proviziju"]
["VAT Paid",66,null,"VAT Paid","IVA Pagado","TVA Payée","IVA Pago",null,null,null,"Plaćen PDV"]
["Cashflow Incl. Taxes",67,null,"Cashflow Incl. Taxes","Flujo de Efectivo, incl. IVA","Flux de Trésorerie, TVA comprise ","Fluxo de caixa incluso IVA",null,null,null,"Gotovinski tok, uključujući PDV"]
[{"$f":"IF(INDEX(LangText,B70,LangCode)<>0,INDEX(LangText,B70,LangCode),D70)","v":"Security Deposit"},68,null,"Security Deposit","Ahorro ","Épargnes","Depósito de Garantia",null,null,null,"Štedni depoziti"]
["Interest Paid",{"$f":"ROW(A71)-ROW($B$2)","v":69},null,"Interest Paid","Intereses Pagados","Intérêt Payé","Juros pagos",null,null,null,"Plaćena kamata"]
["Deposit Withdr.",70,null,"Deposit Withdr.","Retiro de Ahorros","Retrait d'Épargne","Levant. das poupanças",null,null,null,"Povlačenje štednje"]
["Deposit Balance",71,null,"Deposit Balance","Saldo de Ahorros","Solde d'Épargnes","Saldo das poupanças",null,null,null,"Saldo depozita"]
["Cashflow incl. Sec.Dep.",72,null,"Cashflow incl. Sec.Dep.","Flujo de Efectivo, incluyendo Ahorros","Flux de Trésorerie,  Épargne comprise","Fluxo de efectivo, incluindo poupanças",null,null,null,"Gotovinski tok, uključujući Štednju"]
["Inflows (Prin+Int)",73,null,"Inflows (Prin+Int)","Flujo entrante (Capital más intereses)","Flux d'entrée (K+Int)","Entradas (Capital + Juros)",null,null,null,"Unosi"]
["Outflows (Prin+Int)",74,null,"Outflows (Prin+Int)","Flujo saliente (Capital más intereses)","Flux de sortie (K+Int)","Saídas (Capital + Juros)",null,null,null,"Izlazni podaci"]
["Balance",75,null,"Balance","Saldo","Solde","Saldo",null,null,null,"Saldo"]
["Cashflow",76,null,"Cashflow","Flujo de efectivo","Flux de trésorerie","Fluxo de Caixa",null,null,null,"Gotovinski tok"]
["\"i\" (period int rate)",77,null,"\"i\" (period int rate)","\"i\" (tasa int per.)","\"i\" (Taux d'Intérêt de la Période)","\"i\"(taxa de juros do período)",null,null,null,"\"i\" (period za kamatu)"]
["\"n\" (periods per yr)",78,null,"\"n\" (periods per yr)","\"n\" (períodos/año)","\"n\" (Périodes par Année)","\"n\"(período/ano)",null,null,null,"\"n\" (periodi u godini)"]
[{"$f":"IF(INDEX(LangText,B81,LangCode)<>0,INDEX(LangText,B81,LangCode),D81)","v":"in"},79,null,"in","en","dans","em",null,null,null,"Unaprijed"]
[", or …..",80,null,", or …..",", o ….",", ou….",", ou….",null,null,null,", ili ..."]
["in 1 year",81,null,"in 1 year","en 1 año","dans une année","em 1 ano",null,null,null,"u 1-oj godini"]
["Total Financial Cost to the Client",82,null,"Total Financial Cost to the Client","Costo Financiero para el Cliente","Charge Financière Totale pour le Client\n","Custo financeiro total para o cliente",null,null,null,"Klijentovi ukupni finansijski troškovi"]
["Total Cost (less Sec.Dep. int):",83,null,"Total Cost (less Sec.Dep. int):","Costo total (sin Intereses Sobre Ahorros)","Coût Total (moins l'intérêt sur épargnes):","Custo total (sem juros s/ poupanças)",null,null,null,"Ukupni troškovi (umanjeni za kamatu po štednji)"]
["Avg net loan balance:",84,null,"Avg net loan balance:","Saldo Prom. Neto","Solde Moyen net du Crédit:","Saldo médio líquido",null,null,null,"Prosj. Neto saldo kredita"]
["Client Breakeven Point:",85,null,"Client Breakeven Point:","Umbral de Rentabilidad para el Cliente","Seuil de Rentabilité du Client:","Ponto equilíbrio do cliente",null,null,null,"Klijentova tačka pokrića:"]
["Negative Net Balance for:",86,null,"Negative Net Balance for:","Saldo Negativo Neto para:","Solde négatif net total:","Saldo negativo para:",null,null,null,"Negativni neto saldo za:"]
["of original loan amount",87,null,"of original loan amount","del Monto Original del Préstamo","du montant initial de l'emprunt","do valor original do empréstimo",null,null,null,"originalnog iznosa kredita"]
["Years until total loan cost equals the avg loan balance",88,null,"Years until total loan cost equals the avg loan balance","Años hasta que el costo del préstamo equivalga al saldo promedio ","Années jusqu'à ce que le coût de l'emprunt soit égal au solde moyen du crédit","Anos até que o custo total do empréstimo equivala ao saldo médio",null,null,null,"Godine za koje ukupni troškovi postaju jednaki prosj. Saldu kredita"]
[", which is….",89,null,", which is….",", que es….",", qui est….","que é",null,null,null,", što je ..."]
["% of loan term",90,null,"% of loan term","% de plazo del préstamo","% de la durée de l'emprunt","% do prazo do empréstimo",null,null,null,"% roka kredita"]
["Note: Ensure that ANNUAL interest rate is correct for 52 weeks.",91,null,"Note: Ensure that ANNUAL interest rate is correct for 52 weeks.","Nota: Asegurese de que la tasa ANUAL sea la correcta para las 52 semanas","Remarque: Assurez-vous que le taux d'intérêt ANNUALISÉ est exact pour les 52 semaines.","Nota:assegure-se que a taxa de juros ANUAL é correcta por 52 semanas",null,null,null,"Napomena: Utvrdite da je GODIŠNJA kamatna stopa ispravna za 52 sedmice"]
["Loan Balance and Pricing",92,null,"Loan Balance and Pricing","Relación entre la fijación de precios y el saldo","Solde du Prêt et Tarification","saldo do empréstimo e fixação do preço",null,null,null,"Odnos neto iznosa kredita, metode obračuna kamate i štednje"]
["Net Loan Balance",93,null,"Net Loan Balance","Saldo Neto del Préstamo","Solde net de Crédit","Saldo líquido do empréstimo",null,null,null,"Neto saldo kredita"]
["Interest Rate Balance",94,null,"Interest Rate Balance","Saldo de la Tasa de Interés","Solde du Taux d'Intérêt","saldo da Taxa de Juros",null,null,null,"Saldo kamate"]
["Security Deposit",95,null,"Security Deposit","Ahorros Obligatorios","Épargnes Obligatoires","Poupanças obrigatórias",null,null,null,"Obavezna štednja"]
["Int Rate Pd is too high to calculate; change SEED number",96,null,"Int Rate Pd is too high to calculate; change SEED number","La tasa de interés es demasiado elevada para realizar el cálculo","Le Taux d'Intérêt est trop élevé pour être calculé","Taxa de Juros muito elevada para calcular, mude o número SEED",null,null,null,"Period obračuna kamate je predug za kalkulaciju"]
["Repayment Schedule",97,null,"Repayment Schedule","Plan de Pagos","Calendrier de Remboursement","Plano de reembolso",null,null,null,"Otplatni plan"]
["Using MANUAL inputs on RepSched",98,null,"Using MANUAL inputs on RepSched","Realizar entradas MANUALES en el plan de pagos","Mode de remplissage MANUEL du Calendrier de Remboursement ","Use entradas MANUAIS no plano de reembolso",null,null,null,"Korištenje MANUALNOG unosa u Otpl.Plan"]
["Divisor",99,null,"Divisor","Divisor","Diviseur","Divisor",null,null,null,"Djelioci"]
["Totals",100,null,"Totals","Totales","Totals","Totais",null,null,null,"Ukupno"]
["Amount (US$)",101,null,{"$f":"\"Amount (\"&References!$E$40&\")\"","v":"Amount (US$)"},{"$f":"\"Saldo (\"&References!$E$40&\")\"","v":"Saldo (US$)"},{"$f":"\"Quantité (\"&References!$E$40&\")\"","v":"Quantité (US$)"},{"$f":"\"Valor (\"&References!$E$40&\")\"","v":"Valor (US$)"},null,null,null,{"$f":"\"Iznos (\"&References!$E$40&\")\"","v":"Iznos (US$)"}]
["Overview of this Tool:",102,null,"Overview of this Tool:","Resumen de la Herramienta","Vue d'Ensemble de l'Outil:","Resumo desta ferramenta",null,null,null,"Pregled ovog Programa:"]
["     This is a basic tool to help you understand the factors influencing the Effective Interest Rate (EIR) and the Annual Percentage Rate (APR) formulas used in the financial world to calculate comparative costs of different loan products.",103,null,"     This is a basic tool to help you understand the factors influencing the Effective Interest Rate (EIR) and the Annual Percentage Rate (APR) formulas used in the financial world to calculate comparative costs of different loan products.","Esta es una herramienta básica cuyo objetivo es ayudarles a comprender los factores a tener en cuenta en las fórmulas financieras de cálculo de la Tasa de Interés Real (TAR) y la Tasa Anual Efectiva (TAE) con el propósito de comparar los costos de varios préstamos. ","Ceci est un outil simple pour vous aider à comprendre les facteurs qui influent les formules du Taux Effectif Global (TEG) et du Taux d'Intérêt Annuel (TIA) qui s'utilisent dans le secteur financier pour calculer les coûts relatifs de divers produits de crédit.","Esta é uma ferramenta básica que tem o objectivo de ajudar-lhe a compreender os factores que influenciam as fórmulas da Taxa  Anual Efectiva Global (TAEG) e da Taxa Porcentual Anual (TPA) usadas no mundo financeiro para comparar custos de productos de empréstimos diferentes.",null,null,null,"Ovo je osnovni alat koji će vam pomoći da razumijete koji faktori imaju uticaja na Efektivnu kamatnu stopu (EIR) i Godišnju kamatnu stopu (APR); korištene su formule koje se uobičajeno upotrebljavaju za izračunavanje komparativnih troškova različitih kreditnih proizvoda."]
["     We will continue to expand upon this tool in the near future, so please contact us for updates.  We are also very open to your suggestions on how we can improve this tool.",104,null,"     We will continue to expand upon this tool in the near future, so please contact us for updates.  We are also very open to your suggestions on how we can improve this tool.","Seguiremos mejorando esta herramienta en el futuro, por lo que rogamos sigan en contacto para recibir versiones actualizadas. Cualquier sugerencia sobre como mejora la herramienta es bienvenida.","Nous continuerons à améliorer l'outil dans un avenir proche, donc veuillez-nous  contacter pour recevoir de nouvelles versions. De plus, nous restons ouverts à toutes vos suggestions qui permettront de rendre cet outil le plus efficace possible. ","Continuaremos a melhorar esta ferramenta no futuro,queira por favor contactar-nos para actualizações. Estamos também abertos ás vossas sugestões sobre como melhorá-la.",null,null,null,"Nastavićemo razvijati ovaj alat, te vas molimo da nas kontaktirate u vezi poboljšanja. Također nam se možete obratiti ukoliko imate prijedloge za unapređenje ovog alata."]
["There are four main areas to this tool:",105,null,"There are four main areas to this tool:","La herramienta tiene cuatro funciones principales","L'outil a quatre fonctions principales:","A ferramenta tem quatro funções principais",null,null,null,"Dva osnovna područja alata:"]
["     APR Calculator, Simple:  The Interest Rate Graph sheet and the Repayment Schedule sheet work together to allow you to enter basic loan conditions and calculate the APR for that loan product as well as see a number of other interesting cost calculations.",106,null,"     APR Calculator, Simple:  The Interest Rate Graph sheet and the Repayment Schedule sheet work together to allow you to enter basic loan conditions and calculate the APR for that loan product as well as see a number of other interesting cost calculations.","Calculadora de la TAE (Tasa Anual Efectiva): El gráfico de la Tasa de Interés y del Plan de Pago sirven conjuntamente para que pueda introducir las condiciones básicas del préstamo. Calculan la TAE para este préstamo además de proporcionar otros cálculos relacionados con los costos de interés.","Calculatrice du TIA (Taux d'Intérêt Annuel): La feuille Graphique  et la feuille Calendrier de Remboursement vont de pair  pour vous aider à entrer les termes essentiels de l'emprunt et calculer le TIA pour ce produit de crédit, tout en affichant d'autres calculs de coût intéressants.","A calculadora da TPA (Taxa Porcentual Anual) a folha do gráfico e a folha do plano de pagamentos servem em conjunto para que possa introduzir as condicções e calcular a TAP para esse producto de empréstimo para além de proporcionar outros cálculos relacionados com os custos de juros.",null,null,null,"APR kalkulacija: Sheet pod nazivom \"Interest sate Graph\" i sheet pod nazivom \"Repayment Schedule\" rade povezano da bi vam omogućili da unesete osnovne podatke o kreditnim uslovima i izračunate Godišnju kamatnu stopu za dati kreditni proizvod ako i da vidite i broj ostalih kalkulacija za kamatne troškove."]
[{"$f":"IF(INDEX(LangText,B109,LangCode)<>0,INDEX(LangText,B109,LangCode),D109)","v":"     APR/EIR Calculator, Advanced: This section expands on the \"simple\" sheets, offering more options for pricing variables and calculating both the APR and the EIR of the loan.  It also includes an IRR FLOW visual for loans with 12 payments or less."},{"$f":"ROW(A109)-ROW($B$2)","v":107},null,"     APR/EIR Calculator, Advanced: This section expands on the \"simple\" sheets, offering more options for pricing variables and calculating both the APR and the EIR of the loan.  It also includes an IRR FLOW visual for loans with 12 payments or less.","La calculadora del APR/TAE \"Avanzada\": Esta sección va más allá de la hoja \"básica\", incluyendo un mayor número de opciones para las variables del precio y el cálculo tanto del APR como de la TAE del préstamo. También permite la visualización de la Tasa Interna de Retorno (TIR) para préstamos iguales o menores a 12 pagos.","TIA / TEG calculatrice, avancée: Cette section développe la page \"simplifiée\" , offrant plus d'options pour les variables de prix et le calcul  du TIA et du TEG d'un prêt dans le même temps. Elle inclus également le flux IRR visuel pour les prêts de 12 remboursements ou moins.","Calculadora da TPA/TAEG \"Avançada\": Esta secção vai mais além da folha \"simples\",proporcionando mais opcções para variáveis de cálculo de preços e do cálculo tanto da TAP e da TAEG do empréstimo.Permite também visualizar o fluxo da Taxa Interna de Rendimento (TIR) para mpréstimos de 12 meses ou menos."]
["     Cost Structure Data:  The Cost Structure Data sheet allows you to enter a range of loan amounts and then estimate delivery and maintenance costs for each of those loans.  This data is then displayed in the Graphs sheet and is also used in the Breakeven Point sheet.  There is also a \"Quick Calculator\" that allows demonstration of the basic principles.",108,null,"     Cost Structure Data:  The Cost Structure Data sheet allows you to enter a range of loan amounts and then estimate delivery and maintenance costs for each of those loans.  This data is then displayed in the Graphs sheet and is also used in the Breakeven Point sheet.  There is also a \"Quick Calculator\" that allows demonstration of the basic principles.","Datos sobre la Estructura de Costos: La hoja de Datos sobre la Estructura de Costos permite introducir datos para un rango de montos de préstamos y estimar los costos de desembolso y seguimiento. Esta información se visualiza en la hoja Gráficos y también en la hoja \"Umbral de Rentabilidad\". También ofrece una calculadora rápida a modo de demonstración de los principios básicos.","Données sur la Structure de Coût: Le tableau de Données sur la Structure de Coût vous permet d'entrer une gamme de montants de prêts puis d'évaluer les coûts de l'octroi et de l'entretien de crédit pour chacun de ces emprunts. Ces données sont affichées sur la feuille Graphiques et utilisées sur la feuille du Seuil de Rentabilité. Il y a également un \"Calculeur Rapide\" qui permet de démontrer les principes de bases.","Dados da Estructura de Custos: A folha de Dados da Estructura de Custos permiti-lhe introduzir intervalos de valores de empréstimos e de aí estimar os custos de desembolso e monitoria de cada um dos empréstimos.Estes dados são visualizados nas folhas dos gráficos e também na folha do ponto do equilíbrio.Fornece também a \"Calculadora Rápida\"que permite a demonstração dos princípios básicos.",null,null,null,"Podaci o strukturi troškova: Sheet \"Cost Stucture Data\" omogućava vam da unesete raspone iznosa kredita i da procjenite troškove isplate i praćenja kredita za svaki od kredita. Ovi podaci se prikazuju na Sheet-u \"Graphs\" i koriste se na Sheet-u \"Breakeven Point\"."]
["Developed by Chuck Waterfield (MicroFinance Transparency)",109,null,"Developed by Chuck Waterfield (MicroFinance Transparency)","Desarrollado por Chuck Waterfield (MicroFinance Transparency)","Développé par Chuck Waterfield (MicroFinance Transparency)","Desenvolvido por Chuck Waterfiel (Microfinance Transparency)",null,null,null,"Razvio Chuck Waterfield (MicroFinance Transparency)"]
["Version:",110,null,"Version:","Versión:","Version:","Verão",null,null,null,"Verzija:"]
["Date:",111,null,"Date:","Fecha:","Date:","Data:",null,null,null,"Datum:"]
[{"$f":"IF(INDEX(LangText,B114,LangCode)<>0,INDEX(LangText,B114,LangCode),D114)","v":"Promoting transparent pricing in the microfinance industry"},{"$f":"ROW(A114)-ROW($B$2)","v":112},null,"Promoting transparent pricing in the microfinance industry","Fomentando la transparencia en la fijación de precios en el sector de las microfinanzas. ","Pour la promotion de la tarification Transparente dans le secteur de la microfinance.","Promovendo a fixação de preços transparentes no sector das microfinanças",null,null,null,"Promoviranje transparentnosti cijena u mikrofinansijskoj industriji"]
["For comments or questions, please email:",113,null,"For comments or questions, please email:","Si tiene algún comentario o pregunta, le invitamos a ponerse en contacto con nosotros:","Si vous avez des questions ou des commentaires, merci de contacter:","Queira por favor enviar-nos um email para comentários ou perguntas",null,null,null,"Ukoliko imate komentara ili pitanja molim vas pošaljite email:"]
["Calculating Transparent Prices",114,null,"Calculating Transparent Prices","Calculando precios transparentes","Calculer des Tarifs Transparents","Calculando preços transparentes",null,null,null,"Razumjevanje kamatnih stopa"]
["Enter Manual Mode to modify dates and specific amounts",115,null,"Enter Manual Mode to modify dates and specific amounts","Utilice el modo manual mara modificar fechas y montos exactos.","Mode Manuel","Use o modo manual para modificar datas e valores exactos",null,null,null,"Manual mode"]
["Analysis of Cost Structure related to Loan Product Amount and Term",116,null,"Analysis of Cost Structure related to Loan Product Amount and Term","Análisis de Estructura de Costos con relación al Monto y a la Duración del Préstamo","Analyse de la Structure de Coût lié au Montant et à la Durée du Produit de Crédit","Análise da Estructura de Custos em relação ao valor do empréstimo e prazo",null,null,null,"Analiza Strukture troškova u odnosu na iznos i rok kreditnog proizvoda"]
["Original Loan Amount",117,null,"Original Loan Amount","Monto Original del Préstamo","Montant Initial de l'Emprunt ","Valor original do empréstimo",null,null,null,"Inicijalni iznos kredita"]
["Average Outstanding Balance",118,null,"Average Outstanding Balance","Saldo Promedios del Préstamo","Encours Moyen de Crédits ","Saldo médio do empréstimo",null,null,null,"Prosječni saldo"]
["Annual GDP",119,null,"Annual GDP","PIB Anual","PIB Annuel","PIB Anual",null,null,null,"Godišnji GDP"]
["Orig Loan as % of Annual GDP",120,null,"Orig Loan as % of Annual GDP","Préstamo Inicial en términos de % de PIB Anual","l'Emprunt Initial en % du PIB Annuel","Valor do emprés em relação a % PIB Anual",null,null,null,"Inicijalni iznos kredita kao % godišnjeg GDP-a"]
["Loan Term",121,null,"Loan Term","Plazo del Préstamo ","Durée de l'Emprunt (mois)","Prazo do empréstimo",null,null,null,"Rok kredita"]
["Loans processed/year",122,null,"Loans processed/year","Préstamos Tramitados al Año","Empruntstraités par an","Empréstimos Processado/Ano",null,null,null,"Krediti obrađeni/godina"]
["Loan Write-off",123,null,"Loan Write-off","Préstamos incobrables","Prêts passés en perte","Empréstimos Abatidos",null,null,null,"Otpis kredita"]
["Annual Loan Write-off %",124,null,"Annual Loan Write-off %","% Anual de Préstamos incobrables","% de Taux d’Abandon de Créances","%  Anual de Empréstimos abatidos ",null,null,null,"Godišnji otpis kredita %"]
["Annual LL Provision",125,null,"Annual LL Provision","Provisión anual para préstamos incobrables ","Dotation Annuelle aux Provisions pour Créances Douteuses ","Provisão anual p/ empréstimos incobráveis",null,null,null,"Godišnja provizija za kreditne gubitke"]
["Financial Cost",126,null,"Financial Cost","Costo Financiero","Charge Financière ","Custo Financeiro ",null,null,null,"Finansijski trošak"]
["Cost of Funds (%)",127,null,"Cost of Funds (%)","Costo de Fondos (%)","Coût des Ressources (%)","Custo de Fundos(%)",null,null,null,"Troškovi sredstava (%)"]
["Annual Financial Cost",128,null,"Annual Financial Cost","Costo Financiero Anual","Charge Financière Annuelle","Custo Financeiro Anual",null,null,null,"Godišnji finansijski trošak"]
["Operating Cost Calculation",129,null,"Operating Cost Calculation","Cálculo de Costos Operativos","Calcul de la Charge d’Exploitation ","Cálculo de Custos Operativos",null,null,null,"Kalkulacija operativnih troškova"]
["Cost to initiate loan",130,null,"Cost to initiate loan","Costo de Apertura de Préstamo","Charge d’Ouverture d'un Emprunt","Custo de abertura do empréstimo",null,null,null,"Troškovi isplate kredita"]
["Annual initiation costs",131,null,"Annual initiation costs","Costo Anual de Apertura de Préstamo","Charges Annuelles d’Ouverture d'Emprunts ","Custo anual de abertura do empréstimo",null,null,null,"Godišnji troškovi isplate kredita"]
["Monthly loan monitoring cost",132,null,"Monthly loan monitoring cost","Costo Mensual de Seguimiento ","Charge Mensuelle de Surveillance de l'Emprunt","Custo mensal de monitoria do empréstimo",null,null,null,"Mjesečni trošak praćenja otplate kredita"]
["Annual monitoring cost",133,null,"Annual monitoring cost","Costo Anual de Seguimiento","Charge Annuelle de Surveillance","Custo anual de monitoria do empréstimo",null,null,null,"Godišnji trošak praćenja otplate kredita"]
["Total Annual Operating Costs",134,null,"Total Annual Operating Costs","Costo Operativo Anual","Charge d'Exploitation Totale","Custo Operativo Anual",null,null,null,"Ukupni godišnji operativni troškovi"]
["Average Outstanding Balance",135,null,"Average Outstanding Balance","Saldo Restante Promedio","Encours Moyen de Crédits ","Saldo médio Vigente",null,null,null,"Prosječni saldo u otplati"]
["Annual Operating Cost Ratio",136,null,"Annual Operating Cost Ratio","Ratio de Costo Operativo Anual","Ratio de Charges d’Exploitation Annuel","Rácio anual de Custo Operativo",null,null,null,"Omjer Godišnjeg operativnog troška"]
[{"$f":"IF(INDEX(LangText,B139,LangCode)<>0,INDEX(LangText,B139,LangCode),D139)","v":"Cost Structure (%)"},{"$f":"ROW(A139)-ROW($B$2)","v":137},null,"Cost Structure (%)","Estructura de Costos (%)","Structure de Coût (%)","Estructura de Custo (%)",null,null,null,"Struktura troškova (%)"]
[{"$f":"IF(INDEX(LangText,B140,LangCode)<>0,INDEX(LangText,B140,LangCode),D140)","v":"Data shown on Detailed Graphs"},{"$f":"ROW(A140)-ROW($B$2)","v":138},null,"Data shown on Detailed Graphs","Datos ilustrados en Gráficos Detallados","Données affichées sur les Graphiques Detaillés","Dados mostrados no Gráfico Detalhado",null,null,null,"Podaci su prikazani na detaljnom grafikonu"]
["Data included only on Broad Graphs",139,null,"Data included only on Broad Graphs","Datos incluidos solo en Gráfico Extendido","Données incluses seulement sur le Graphique Etendu","Dados inclusos somente nos Gráficos Ampliados",null,null,null,"Podaci su uključeni samo u Okvirne grafikone"]
["Formula",140,null,"Formula","Fórmula","Formule","Fórmula",null,null,null,"Formula"]
["Calculation of Breakeven Point",141,null,"Calculation of Breakeven Point","Cálculo del Umbral de Rentabilidad","Calcul du Seuil de Rentabilité","Cálculo do Ponto de Equilíbrio",null,null,null,"Kalkulacija Tačke pokrića"]
["Porfolio Yield Charged",142,null,"Porfolio Yield Charged",null,null,"Rendimento de Carteira Cobrado",null,null,null,"Obračunata efektivna kamatna stopa"]
["Data shown on Detailed Graphs",143,null,"Data shown on Detailed Graphs","Datos presentados en Gráficos Detallados","Données affichées sur les Graphiques Detaillés","Dados mostrados no Gráfico Detalhado",null,null,null,"Podaci su prikazani na detaljnom grafikonu"]
["Data included only on Broad Graphs",144,null,"Data included only on Broad Graphs","Datos solo en Gráfico Extendido","Données incluses seulement sur le Graphique Etendu","Dados Inclusos somente nos Gráficos Ampliados",null,null,null,"Podaci su uključeni samo u Okvirne grafikone"]
["Loan Amount",145,null,"Loan Amount","Monto del Préstamo","Montant de l'Emprunt ","Valor do empréstimo ",null,null,null,"Iznos kredita"]
["Breakeven Interest Rate",146,null,"Breakeven Interest Rate","Tasa de Interés de Rentabilidad","Taux d'Intérêt du Seuil de Rentabilité","Ponto de equilíbrio da Taxa de Juros",null,null,null,"Kamatna stopa tačke pokrića"]
["Total Annual Cost of Loan",147,null,"Total Annual Cost of Loan","Costo Total Anual del Préstamo","Coût Total Annuel de l'Emprunt","Custo Total Anual do Crédito",null,null,null,"Ukupni godišnji troškovi kredita"]
["Income at fixed interest rate",148,null,"Income at fixed interest rate","Ingresos con Tasa de Interés Fija","Produit des Intérêts Fixes","Receitas com a Taxa de Juros Fixa",null,null,null,"Prihod po proporcionalnoj kamatnoj stopi"]
["Interest Rate Method",149,null,"Interest Rate Method","Método de Amortización","Méthode d’Amortissement","Método da Amortisação"]
["Per day",150,null,"Per day","Diario","Chaque Jour","Diário"]
["Per week",151,null,"Per week","Semanalmente","Chaque Semaine","Semanal"]
["Per two weeks (14 days)",152,null,"Per two weeks (14 days)","Cada Dos Semanas (14 dias)","Chaque 2 Semaines (14 jours)","Cada 2 semanas (14 días)"]
[{"$f":"IF(INDEX(LangText,B155,LangCode)<>0,INDEX(LangText,B155,LangCode),D155)","v":"Per four weeks"},{"$f":"ROW(A155)-ROW($B$2)","v":153},null,"Per four weeks","Cada Periodo de Cuatro Semanas","Chaque 4 Semaines","Cada Quatro Semanas"]
["Per month",154,null,"Per month","Por Mes","Mensuellement","Mensal"]
["Per quarter",155,null,"Per quarter","Por Trimestre","Trimestriellement","Trimestral"]
["Per half-year",156,null,"Per half-year","Por Semestre","Semestrellement","Semestral"]
["Per year",157,null,"Per year","Por Año","Annuellement","Anualmente"]
["Nominal Annual & Method",158,null,"Nominal Annual & Method","Nominal anualizada y metodo","Nominal Annuel & Méhode","Nominal Anual e Método"]
["Effective Annual",159,null,"Effective Annual","Efectiva anualizada","Effectif Annuel","Efectiva Anual"]
["Override",160,null,"Override","Cancelar","Annuler","Cancelar"]
["Repayment Schedule for Standarized Bangladesh Weekly Loan",161,null,"Repayment Schedule for Standarized Bangladesh Weekly Loan","Plan de Pago Estándar de Préstamo Semanal en Bangladesh","Calendrier de remboursement pour prêt standard hebdomadaire au Bangladesh","Plano de reembolso Padrão do empréstimo semanal em Bangladesh"]
["Every 15 days (exactly)",162,null,"Every 15 days (exactly)","Cada 15 días exactos","Tous les 15 jours (exactement)","Cada 15 días (exactamente)"]
["Cost Structure (actual $)",163,null,"Cost Structure (actual $)","Estructura de Costos (Tasa de Dólar actual)","Structure de Coût (taux actuel du $)","Estructura de Custo (Dollar actual)"]
["LL Provision",164,null,"LL Provision","Provisión por Cartera en Riesgo","Dotation aux Provisions pour Créances Douteuses ","Provisão  p/ empréstimos incobráveis"]
["Financial Cost",165,null,"Financial Cost","Costo Financiero","Charge Financière","Custo Financeiro"]
["Operating Costs",166,null,"Operating Costs","Costo Operativo","Charges d'Exploitation","Custo Operativo "]
["Total Annual Cost of Loan",167,null,"Total Annual Cost of Loan","Costo Total Anual del Préstamo","Coût Total Annuel de l'Emprunt","Custo Total Anual do Crédito"]
["APR (exact)",168,null,"APR (exact)","APR (Exacto)","TIA Taux d' Intérêt Annuel (exact)","TPA(exacta)"]
["EIR (exact)",169,null,"EIR (exact)","TAE (Exacta)","TEG Taux d'Intérêt  Global (exact)","TAEG(Exacta)"]
["Taxes",170,null,"Taxes","Impuestos","Taxes","Impostos"]
["15-day periods",171,null,"15-day periods","Periodos de 15 días.","Périodes de 15 jours","Períodos de 15 días"]
["Per 15 days",172,null,"Per 15 days","por 15 días","Par 15 jours","Por 15 Días"]
["Payment Date",173,null,"Payment Date","Fecha de Pago","Date de Paiement","Data de Pagamento"]
["<-- Disbursment Date",174,null,"<-- Disbursment Date","Fecha de Desembolso","<--Date de décaissement","Data de Desembolso"]
["which is",175,null,"which is","que es","Qui est","que é"]
["Excel version:",176,null,"Excel version:","Versión Excel","Version Excel","Versão Excel"]
["OR Date",177,null,"OR Date","O Fecha","OU Date","Ou Data"]
["Calculation of APR based on Loan Conditions and Pricing -- SIMPLE APPROACH",178,null,"Calculation of APR based on Loan Conditions and Pricing -- SIMPLE APPROACH","Cálculo del APR basado en Condiciones del préstamo y fijación de préstamo: Enfoque Simple","Calcul du Taux d’Intérêt Annuel (TIA) en fonction des conditions de prêt et de prix -- APPROCHE SIMPLIFIEE","Cálculo da TPA com base nas condicções do Crédito e no Cálculo do Preço-Abordagem Simples"]
["Basic Loan Conditions",179,null,"Basic Loan Conditions","Condiciones Básicas del Préstamo","Conditions de prêt de base","Condicções básicas do empréstimo"]
["Interest Method",180,null,"Interest Method","Método de Amortización","Méthode de calcul des intérêts","Método da Amortisação"]
["Annual Interest Rate (%)",181,null,"Annual Interest Rate (%)","Tasa de interés anual (%)","Taux d'intérêt annuel (%)","Taxa de Juros anual (%)"]
["Up-front Fee (%)",182,null,"Up-front Fee (%)","Comisión al Desembolso (%)","Frais Initial (%)","Taxa de Desembolso(%)"]
["Value-Added Tax (%)",183,null,"Value-Added Tax (%)","Impuesto de Valor Añadido (%)","Taxe sur la valeur ajoutée (%)","Imposto sobre o valor acresc. (%)"]
["Annualized",184,null,"Annualized","Anualizado","Annualisé","Anualizado"]
["This is the amount the client has to invest in her business",185,null,"This is the amount the client has to invest in her business","Este es el monto que el cliente ha de invertir en su negocio","C'est le montant que le client doit investir dans son entreprise","Este é o valor que o cliente tem de investir no seu negócio"]
["The month when the total loan cost equals the avg loan balance",186,null,"The month when the total loan cost equals the avg loan balance","El mes en el cual el costo total del préstamo equivale al saldo promedio del préstamo","Le mois où le coût total du prêt est égal au solde du prêt moyen","O mês no qual o total do custo do empréstimo se iguala ao saldo médio do empréstimo"]
["Amount of Time with Negative Net Balance",187,null,"Amount of Time with Negative Net Balance","Plazo con Saldo Neto Negativo","Durée avec solde net négatif","Prazo com saldo líquido negativo"]
["Note: This SIMPLE APPROACH allows only a few basic inputs and makes assumptions on other factors.  This sheet should only be used for experimentation and learning, not for actual calculation",188,null,"Note: This SIMPLE APPROACH allows only a few basic inputs and makes assumptions on other factors.  This sheet should only be used for experimentation and learning, not for actual calculation","Nota: Este ENFOQUE SIMPLE permite introducir solo un número reducido de información básica y realiza suposiciones respecto a otros factores. Esta hoja es de utilidad educativa pero no para realizar cálculos reales.","Remarque: Cette APPROCHE SIMPLIFIEE permet seulement quelques entrées basics et effectue des hypothèses à partir d'autres facteurs. Cette feuille doit uniquement être utilisée pour l'expérimentation et l'apprentissage, et non pour le calcul réel.","Nota:Este enfoque simples permite introduzir somente um número reduzido de informação e assume outros factores.Esta folha deve ser usada apenas para fins educativos e de aprendizagem, não para cálculos reais"]
["           of prices of actual loan products.   To study an actual loan product, use the ADVANCED sheet later in this workbook.",189,null,"           of prices of actual loan products.   To study an actual loan product, use the ADVANCED sheet later in this workbook.","de precios de préstamos reales. Para analizar un préstamo real, utilice la hoja AVANZADA de esta herramienta.","des tarifs du produit de crédit réel. Pour étudier un produit de crédit réel, utilisez la feuille AVANCEE du fichier.","Os preços reais dos productos de empréstimo.Para analisar um empréstimo real, ulitize a folha avançada desta ferramenta"]
["This converts from XIRR below with assumed periods (n)",190,null,"This converts from XIRR below with assumed periods (n)","Esto convierte de la Funcion XIRR con el periodo supuesto (n).","Converti depuis la fonction XIRR avec la période (n) supposée","Isto converte da função XIRR abaixo com o período presumido (n)."]
["This uses the XIRR function available in Excel 2007 or 2010",191,null,"This uses the XIRR function available in Excel 2007 or 2010","Esto utiliza la función XIRR disponible en Excel 2007 o 2010","Utilise la fonction XIRR disponible avec Excel 2007/10","Isto usa a função XIRR disponível no Excel 2007 ou 2010"]
["If Excel 2007 or 2010, the XIRR figure is used for EIR",192,null,"If Excel 2007 or 2010, the XIRR figure is used for EIR","Si en Excel 2007 o 2010, la función XIRR se usa para la TAE.","Si Excel 2007 ou 2010,  la fonction XIRR est utilisée pour le TEG ","Se for Excel 2007 ou 2010, o valor XIRR usa-se para a TPA"]
["Balloon",193,null,"Balloon","Globo","In Fine","Balão"]
["Transparency Index",194,null,"Transparency Index","Indice de Transparencie","Index de Transparence","Índice de Transparência"]
["Period APR",195,null,"Period APR","Periodo APR","Période TIA","Período TPA"]
["Cumulative Total Paid",196,null,"Cumulative Total Paid","Total Pagado Cumulativo","Total cumulé payé","Total Pago acumulado"]
["Insurance (%)",197,null,"Insurance (%)","Seguro (%)","Assurance (%)","Seguro(%)"]
["Insurance (fixed amount)",198,null,"Insurance (fixed amount)","Seguro (Monto Fijo)","Assurance (montant fixe)","Seguro(valor fixo)"]
["Insurance Paid",199,null,"Insurance Paid","Seguro Pagado","Assurance payée","Seguro Pago"]
["Cashflow incl. insurance",200,null,"Cashflow incl. insurance","Flujo Incluyendo Seguro","Flux de trésorerie, assurance incluse","Fluxo de Caixa incluso seguro"]
["Loan Principal",201,null,"Loan Principal","Capital","Capital du prêt","Capital"]
[{"$f":"IF(INDEX(LangText,B204,LangCode)<>0,INDEX(LangText,B204,LangCode),D204)","v":"Interest"},{"$f":"ROW(A204)-ROW($B$2)","v":202},null,"Interest","Interés","Intérêt","Juros"]
["Fees",203,null,"Fees","Comisiones","Frais","Taxas "]
["Insurance",204,null,"Insurance","Seguro","Assurance","Seguro"]
["Taxes",205,null,"Taxes","Impuestos","Taxes","Impostos"]
["Display EIR values",206,null,"Display EIR values","Mostrar Valores de TAE","Affiche les valeurs du TEG","Mostrar valores de TPA"]
["    Model Repayment Schedule:  This is an example of the information that an MFI should include in repayment schedules given to clients.",207,null,"    Model Repayment Schedule:  This is an example of the information that an MFI should include in repayment schedules given to clients.","Modelo de Plan de Pago: Este es un ejemplo de la información que una entidad microfinanciera debería mostrar en el Plan de Pago proporcionado a sus clientes.","Modèle de Calendrier de Remboursement: Example des informations qu'une IMF devrait incluer sur les calendriers de remboursement remis aux clients","Modelo do Plano de Reembolso: Este é um exemplo de iinformação que uma IMF deve incluir nos planos de reembolsos dados aos clientes"]
["This uses IRR with even periods",208,null,"This uses IRR with even periods","Aquí se usa el TIR con periodos de la misma duración.","Utilise la fonction IRR  avec des périodes égales","Isto usa TIR com períodos iguais"]
["This is number of periods identified on Pricing-ADV sheet",209,null,"This is number of periods identified on Pricing-ADV sheet","Esto es el número de periodos identíficados en la hoja Pricing-ADV","Nombre de périodes identifié sur la feuille Pricing-ADV","Este é o número de períodos identificados na folha Pricing-ADV"]
["Simple multiplication to annualize without compounding",210,null,"Simple multiplication to annualize without compounding","Multipicación simple para anualizar sin interés compuesto.","Simple multiplication afin d'annualiser sans capitalisation","Multiplicação simples para anualizar sem juros compostos"]
["Annualize by compounding the period int rate by # of periods",211,null,"Annualize by compounding the period int rate by # of periods","Anualización con capitalización compuesta por número de periodos","Annualise en capitalisant la période de taux d'intérêt par # des périodes","Anualização com capitalização composta por # de períodos"]
["convert to daily rate",212,null,"convert to daily rate","Convertir a tasa diara","Converti en taux journalier","Converter a juros diários"]
["'I' for a single day",213,null,{"$f":"\"'I' for a single day\"","v":"'I' for a single day"},"\"I\" para día individual","I' pour un seul jour","\"I\" para um día individual"]
["annualize w/o compounding",214,null,"annualize w/o compounding","anualización con capitalización simple o compuesta","annualisé sans capitalisation","Anualização com capitalização composta ou simples"]
["APR (365-day year)",215,null,{"$f":"\"APR (\"&'Rep Schedule - Advanced'!M220&\"-day year)\"","v":"APR (365-day year)"},{"$f":"\"APR (\"&'Rep Schedule - Advanced'!M220&\"-día año)\"","v":"APR (365-día año)"},{"$f":"\"TIA (\"&'Rep Schedule - Advanced'!M220&\"- jour an)\"","v":"TIA (365- jour an)"},"TPA (Ano de 365 dias)"]
["Figure used for EIR",216,null,"Figure used for EIR","Cifra utilizada para la TIR","Nombre utilisé pour le TEG","Número usado para TPA"]
["Uses the XIRR function available in Excel 2007 and after",217,null,"Uses the XIRR function available in Excel 2007 and after","Utiliza la función XIRR disponible a partir de Excel 2007","Utilise la fonction XIRR disponible avec Excel 2007/10/13","Usa a função XIRR disponível no excel 2007/2010/2013"]
["This converts from XIRR with assumed periods (n)",218,null,"This converts from XIRR with assumed periods (n)","Esto convierte de XIRR a los periodos supuestos (n)","Converti depuis la fonction XIRR avec la période (n) supposée","Isto converte da função XIRR com o período presumido (n)."]
["If Excel 2007 or 2010, the XIRR figure is used for EIR",219,null,"If Excel 2007 or 2010, the XIRR figure is used for EIR","Si en Excel 2007 o 2010, la función XIRR se usa para la TAE.","Si Excel 2007 ou 2010,  la fonction XIRR est utilisée pour le TEG ","Se for Excel 2007 ou 2010, o valor XIRR usa-se para a TPA"]
["Per/Mon (m)",220,null,"Per/Mon (m)",null,null,"Por mês (m)"]
["MPR (nom)",221,null,"MPR (nom)",null,null,"MPR (nom)"]
[{"$f":"IF(INDEX(LangText,B224,LangCode)<>0,INDEX(LangText,B224,LangCode),D224)","v":"\"m\" (periods/month)"},{"$f":"ROW(A224)-ROW($B$2)","v":222},null,"\"m\" (periods/month)",null,null,"\"m\"( períodos/mês)"]
["Figure used for APR",223,null,"Figure used for APR",null,null,"Número usado para TPA"]
["This figure is precise, but not US-APR",224,null,"This figure is precise, but not US-APR",null,null,"Este número é exacto mas confuso"]
["MPR (30-day month)",225,null,"MPR (30-day month)",null,null,"MPR (exacto)"]
["This converts from XIRR with assumed periods (m)",226,null,"This converts from XIRR with assumed periods (m)","Esto convierte de XIRR a los periodos supuestos (m)","Converti depuis la fonction XIRR avec la période (m) supposée","Isto converte de XIRR aos períodos assumidos (m)"]
["Figure used for MPR",227,null,"Figure used for MPR",null,null,"Número usado para MPR"]
["If MANUAL mode, uses conversion from XIRR",228,null,"If MANUAL mode, uses conversion from XIRR",null,null,"se no modo MANUAL, usa conversão do XIRR"]
["MPR threshold",229,null,"MPR threshold",null,null,"Ponto ref. MPR"]
["Analytical Graphs for the data entered on the COST STRUCTURE DATA worksheet",230,null,"Analytical Graphs for the data entered on the COST STRUCTURE DATA worksheet",null,null,"Gráficos Analíticos para os dados introduzidos na  folha DADOS DE ESTRUCTURA DE CUSTOS"]
["This first graph displays the entire (Broad Range) of loan sizes (the x-axis) with the y-axis displaying the percentage figures for the three main cost components -- Financial Costs, Loan Loss Provision, and Operational Costs.  In most cases, the financial costs and loan loss provisions will be reasonably flat, or the same percentage regardless of loan size.  Operational Costs, however, when displayed as a percentage of ehe average outstanding loan balance, vary significantly, generally increasing dramatically as the loan size decreases.",231,null,"This first graph displays the entire (Broad Range) of loan sizes (the x-axis) with the y-axis displaying the percentage figures for the three main cost components -- Financial Costs, Loan Loss Provision, and Operational Costs.  In most cases, the financial costs and loan loss provisions will be reasonably flat, or the same percentage regardless of loan size.  Operational Costs, however, when displayed as a percentage of ehe average outstanding loan balance, vary significantly, generally increasing dramatically as the loan size decreases.",null,null,"Este gráfico mostra o completo ( Amplo intervalo) dos tamanhos de empréstimo ( o eixo-x) com o  eixo y mostrando os números porcentuaispara os três componentes principais-Custos Financeiros, Provisão para empréstimos incobráveis, e Custos Operacionais.Na maioria dos casos, os custos financeiros e as provisões para os empréstimos incobráveis serão razoávelmente fixos, ou a mesma percentagem do saldo méedio vigente, vria significativamente, geralmente incrementa dramaticamente a medida que o tamanho do empréstimo diminui"]
["This second graph displays the same information as Graph 1, but the range of loan sizes shown (the x-axis) is only the smaller loan sizes.  This graph allows you to study with more accuracy the varation of the cost components related to initial loan amount.",232,null,"This second graph displays the same information as Graph 1, but the range of loan sizes shown (the x-axis) is only the smaller loan sizes.  This graph allows you to study with more accuracy the varation of the cost components related to initial loan amount.",null,null,"O seguno gráfico mostra a mesma informação do Gráfico 1, mas o intervalo do tamanho do empréstimo mostrado (o eixo-x) é apenas dos tamanhos menores.Este gráfico permite-lhe que estude com mais exactidão a variação dos componentes do custo em comparação com o valor inicial do empréstimo"]
["This third grah simply combines all three cost components from the first two graphs, displaying the Annual Total Cost Percentage, with the \"Broad Range\" of loan sizes in the x-axis.  The Total Cost Percentage could be considered the breakeven APR figure.  (Note, however, that the MFI does not have 100% of its assets in loan porfolio, so these figures would have to be adjusted accordingly.)",233,null,"This third grah simply combines all three cost components from the first two graphs, displaying the Annual Total Cost Percentage, with the \"Broad Range\" of loan sizes in the x-axis.  The Total Cost Percentage could be considered the breakeven APR figure.  (Note, however, that the MFI does not have 100% of its assets in loan porfolio, so these figures would have to be adjusted accordingly.)",null,null,"Este terceiro gráfico simples combina todos os três componentes de custos dos três primeiros gráficos, mostrando a Percentagem Total de Custos Anual, com o \"intervalo amplo\"do tamanho do empréstimo no eixo-x.A percentagem de Custos Totais pode sem considerada como o valor do ponto de equilíbrio da TPA .(Note contudo, que a IMF não tem 100% de seus activos na carteira de crédito, de aí que os números devem ser ajustados de acordo com este facto)"]
["This graph displays the same information as in Graph 3, but for the smaller range of loan sizes.",234,null,"This graph displays the same information as in Graph 3, but for the smaller range of loan sizes.",null,null,"Este gráfico mostra a mesma informação do Gráfico 3, mas para intervalos pequenos de tamanhos de empréstimos"]
["This final graph shows the Total Annual Costs and the Total Annual Operating Costs relative to initial loan amount.  The x-axis of this graph displays the total annual cost, rather than percentage figures as in the previous graphs.  Because Financial Costs and Loan Loss Provision Expense are variable costs, they will increase nearly linearly with loan size.  Operational costs will generally be flatter, and you should expect to see a reasonably flat (lower sloped) line in this graph.",235,null,"This final graph shows the Total Annual Costs and the Total Annual Operating Costs relative to initial loan amount.  The x-axis of this graph displays the total annual cost, rather than percentage figures as in the previous graphs.  Because Financial Costs and Loan Loss Provision Expense are variable costs, they will increase nearly linearly with loan size.  Operational costs will generally be flatter, and you should expect to see a reasonably flat (lower sloped) line in this graph.",null,null,"Este gráfico mostra os Custos Anuais Totais e os Custos Operativos Totais Anuais em comparação com o tamanho inicial do empréstimo.O eixo-x deste gráfico mostra o custo total anual,em vez de números porcentuais dos gráficos anteriores.Devido a que os Custos Financeiros e a Provisão para empréstimos incobráveis são custos variáveis, estes incrementam linearmente com o tamanho do empréstimo.Os custos operativos serão geralmente fixos, e espera-se que veja uma linha razoávelmente fixa (menos alterada) neste gráfico"]
["Profit/(Loss)",236,null,"Profit/(Loss)",null,null,"Proveitos/(Prejuízos)"]
["Total Annual Income from loan",237,null,"Total Annual Income from loan",null,null,"Receita Total Anual do empréstimo"]
["Cannot use IRR because irregular periods",238,null,"Cannot use IRR because irregular periods"]
["Bangladesh Weekly Repayment Price Calculator: the most common loan product in Bangladesh charges flat interest, but provides multiple grace periods throughout the loan term, related to holidays.  This sheet allows the price to be calculated.",239,null,"Bangladesh Weekly Repayment Price Calculator: the most common loan product in Bangladesh charges flat interest, but provides multiple grace periods throughout the loan term, related to holidays.  This sheet allows the price to be calculated."]
["The APR - Simple sheets are ",240,null,"The APR - Simple sheets are "]
["hidden",241,null,"hidden"]
["visible",242,null,"visible"]
["The APR - Advanced sheets are ",243,null,"The APR - Advanced sheets are "]
["The IRR Cash Flow sheet is ",244,null,"The IRR Cash Flow sheet is "]
["The Model Repay Schedule sheet is ",245,null,"The Model Repay Schedule sheet is "]
["The Quick Cost Curve Calculator sheet is ",246,null,"The Quick Cost Curve Calculator sheet is "]
["The Cost Structure sheets are ",247,null,"The Cost Structure sheets are "]
["The Bangladesh Wk Loan sheet is ",248,null,"The Bangladesh Wk Loan sheet is "]
["Customization of the Workbook",249,null,"Customization of the Workbook"]
["If you are using Windows Excel 2007/2010, or Excel for Mac 2011, enable macros on the message above, by the toolbar.  If you do not see this message, do Excel Options / Trust Center Settings / Macro Settings.  Then choose \"Disable all macros with notification\"",250,null,"If you are using Windows Excel 2007/2010, or Excel for Mac 2011, enable macros on the message above, by the toolbar.  If you do not see this message, do Excel Options / Trust Center Settings / Macro Settings.  Then choose \"Disable all macros with notification\""]
["If you are using Windows pre-Excel 2007, do Tools / Macro / Security. Then set level to medium.  If you are using Excel for Mac pre-2011, then you are not able to use this workbook properly.",251,null,"If you are using Windows pre-Excel 2007, do Tools / Macro / Security. Then set level to medium.  If you are using Excel for Mac pre-2011, then you are not able to use this workbook properly."]
["This is a very useful tool, once you understand the key concepts of pricing and learn how to use the tool properly",252,null,"This is a very useful tool, once you understand the key concepts of pricing and learn how to use the tool properly"]
["Click here to view our training materials and videos for using this tool.",253,null,"Click here to view our training materials and videos for using this tool."]
["Covert nominally with 30-day month",254,null,"Covert nominally with 30-day month"]
["APR Method",255,null,"APR Method"]
[0,256]
[0,257]
[0,258]
[0,259]
[0,260]
[0,261]
[{"$f":"IF(INDEX(LangText,B264,LangCode)<>0,INDEX(LangText,B264,LangCode),D264)","v":0},{"$f":"ROW(A264)-ROW($B$2)","v":262}]

{"sheet":"References","index":15,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,"LangCode",1]
[null,null,"ManualMode",false]
[null,null,"XIRR usable",{"$f":"IF(ExcelVersion>=12,TRUE,FALSE)","v":true},"=IF(ExcelVersion>=12,TRUE,FALSE)"]
[null,null,"APR_365",{"$f":"IF('Pricing - Advanced'!K4=\"MFT Meth\",TRUE,FALSE)","v":false},"<- checks setting on the ADVANCED page"]
[null,null,"LblOk"," "]
[]
[null,null,"VersionNum",3]
[null,null,"ReleaseDate","2015-07-20"]
[null,null,"Beta version"]
[null,null,"OpSystem","Mac"]
[null,null,"ExcelVersion",14.1]
[null,null,"ExcelBuild",7153]
[]
[null,null,"DevMode",false,null,null,null,null,null,null,285000]
[null,null,"DevOk"," ",null,null,null,null,null,null,{"$f":"K20/4","v":71250}]
[null,null,"DevShowRows",false]
[null,null,"DevShowCols",false]
[null,null,"DebugVBA",true]
[null,null,"MacrosEnab",true]
[]
[]
[]
[]
[null,null,"English"]
[null,null,"Español"]
[null,null,"Francais"]
[null,null,"Portuguese"]
[null,null,"User-Defined Language"]
[]
[]
[null,null,"CURRENCY SYMBOLS",null,"NOTE!  Put a SPACE after the symbol if you want a space between the currency symbol and the first number"]
[null,null,null,null,2]
[null,null,"Euro","€",{"$f":"INDEX(C39:D51,E38,2)","v":"$"}]
[null,null,"US$","$",{"$f":"INDEX(C39:D51,E38,1)","v":"US$"}]
[null,null,"British Pound","£"]
[null,null,"Kr","Kr "]
[null,null,"¥","¥"]
[null,null,"KSH",{"$f":"\"K\\S\\H\"","v":"K\\S\\H"}]
[null,null,"Rand","R"]
[null,null,"Rupee","R"]
[null,null,"CFA","C\\F\\A"]
[null,null,"EUR","E\\U\\R"]
[null,null,{"$f":"Introduction!N5","v":"Peso"},{"$f":"Introduction!O5","v":"P"}]
[null,null,{"$f":"Introduction!N6","v":"TZS"},{"$f":"Introduction!O6","v":"T\\Z\\S\\ "}]
[null,null,{"$f":"Introduction!N7","v":0},{"$f":"Introduction!O7","v":0}]
[null,null,"----END OF LIST"]