{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Inputs","Simulador","Tabelas","Disclaimer"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":0,"defined_names":126,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inputs","index":0,"n_rows":13,"n_cols":251,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier-1 Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Tier-2 Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data da última actualização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Tier-2 Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NOW()","v":"2026-04-09T09:42:08.520"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Covered"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 5/8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+MIN(Table3[SETTLE_DT])*1-1","v":"2026-04-28"},null,"Accrual Date",null,null,null,null,null,null,null,null,null,null,"conv ratio",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SMALL(($CC$13:$HK$13),COUNTIF($CC$13:$HK$13,0)+1)","v":"2026-10-29"},{"$f":"MATCH(CouponChecker,Table3[DES_CASH_FLOW],0)+ROW(Table3[[#Headers],[DES_CASH_FLOW]])","v":13}]
[]
[null,"SECURITY_NAME","Short_NAME","CRNCY","PX_ASK","CHG_PCT_1D","CHG_PCT_YTD","PX_BID","PX_ASK","YLD_YTC_ASK","YLD_TRUE_GROSS_ASK","CPN","Nxt_call_dt","FINAL_MATURITY","NXT_CALL_PX","STRUCTURED_NOTE_CPN_FORMULA",null,"DUR_ADJ_MID","YAS_ZSPREAD","MIN_PIECE","AMT_ISSUED_MMM",null,"RTG_SP","use_of_proceeds","  ISIN  ","COUNTRY_FULL_NAME","CNTRY_OF_RISK",null,"RTG_SP","RTG_MOODY","RTG_FITCH","RTG_SP_LT_LC_ISSUER_CREDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXTENDIBLE_IS_STILL_EXTENDIBLE",null,null,null,null,null,null,null,null,null,null,null,null,"CPN_FREQ"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nxt_put_dt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTY_TYP"]
["Publish","Descrição","Nome","Moeda","Preço","Valor Nominal","Variação YTD (%)","BID","ASK","YTC","YTM","Cupão (%)","Call/Put Date","Maturidade","Call Price","Indexante","Não Exerce Call","Duration Years","Spread (bp)","Minimo Invest.","Montante Emitido","Agency","Rating","Tipo de Colateral","ISIN","País de Emissão","País de Risco","COLLAT_TYP","S&P","MOODYs","FITCH","RTG_SP_LT_LC_ISSUER_CREDIT","Floater_Underlying","Floater_spread","Date_Helper","Coupon_Helper1","Coupon_Helper2","Des_For_Web_Simu","Make_Whole_call","MAKE_WHOLE_CALL_SPREAD","MAKE_WHOLE_TERMINATION_DATE","IS_STILL_CALLABLE","CALLABLE","TIER1_CAPITAL","UPPER_TIER2_CAPITAL","LOWER_TIER2_CAPITAL","IS_COVERED","SENIOR","IS_SUBORDINATED","is_Unsecured","is_secured","Maturity Type","INT_ACC","CPN_TYP","MARKET_SECTOR","SETTLE_DT","ISSUE_DT","PREV_CPN_DT","NXT_CPN_DT","LAST_CALLABLE_DATE","MIN_INCREMENT","INDUSTRY_SECTOR","ISSUER","DAY_CNT_DES","Periodicidade","PAYMENT_RANK","DES_NOTES","AMT_OUTSTANDING_MMM","YAS_ZSPREAD","YAS_ISPREAD_TO_GOVT","NAME","CALC_TYP_DES","MARKET_ISSUE","ANNOUNCE_DT","RTG_SP_OUTLOOK","RTG_MDY_OUTLOOK","RTG_FITCH_OUTLOOK","AMT_ISSUED","AMT_OUTSTANDING","IsOk","DES_CASH_FLOW","Column3","Column4","Column5","Column6","Column7","Column8","Column9","Column10","Column11","Column12","Column13","Column14","Column15","Column16","Column17","Column18","Column19","Column20","Column21","Column22","Column23","Column24","Column25","Column26","Column27","Column28","Column29","Column30","Column31","Column32","Column33","Column34","Column35","Column36","Column37","Column38","Column39","Column40","Column41","Column42","Column43","Column44","Column45","Column46","Column47","Column48","Column49","Column50","Column51","Column52","Column53","Column54","Column55","Column56","Column57","Column58","Column59","Column60","Column61","Column62","Column63","Column64","Column65","Column66","Column67","Column68","Column69","Column70","Column71","Column72","Column73","Column74","Column75","Column76","Column77","Column78","Column79","Column80","Column81","Column82","Column83","Column84","Column85","Column86","Column87","Column88","Column89","Column90","Column91","Column92","Column93","Column94","Column95","Column96","Column97","Column98","Column99","Column100","Column101","Column102","Column103","Column104","Column105","Column106","Column107","Column108","Column109","Column110","Column111","Column112","Column113","Column114","Column115","Column116","Column117","Column118","Column119","Column120","Column121","Column122","Column123","Column124","Column125","Column126","Column127","Column128","Column129","Column130","Column131","Column132","Column133","Column134","Column135","Column136","Column137","Column138","Column139","Column140","Column228","Column229","Column230","Column231","Column232","Column233","Column234","Column235","Column236","Column237","Column238","Column239","Column240","Column241","Column242","Column243","Column244","Column245","Column246","Column247","Column248","Column249","Column250","Column251","Column252","Column253","Column254","Column255","Column256","Column257","Column258","Column259"]
[{"$f":"AND(NOT(Table3[[#This Row],[Tipo de Colateral]]=\"Subordinada\"),Table3[[#This Row],[ASK]]<>\"\",Table3[[#This Row],[YTM]]<50,Table3[[#This Row],[Preço]]>40)","v":false},"Benfica 2026-2031","Benfica 2026-2031","EUR",5,5,null,{"$f":"+Table3[Preço]","v":5},{"$f":"+Table3[Preço]","v":5},null,null,4.6500000000000004,null,"2031-04-29",null,null,null,null,null,2500,40000000,null,null,"Senior","PTSLBAOM0028","PORTUGAL",{"$f":"+Table3[País de Emissão]","v":"PORTUGAL"},null,null,null,null,null,null,null,null,null,null,{"$f":"+Table3[Descrição]","v":"Benfica 2026-2031"},null,null,null,null,false,null,null,null,null,true,null,null,null,"AT MATURITY",null,"FIXED",8,"2026-04-29",{"$f":"+Table3[SETTLE_DT]","v":"2026-04-29"},"2026-04-29",{"$f":"EDATE(Table3[SETTLE_DT],IF(Table3[Periodicidade]=\"Anual\",12,IF(Table3[Periodicidade]=\"Semestral\",6,\"#\")))","v":"2026-10-29"},0,5,"Corporate",{"$f":"+Table3[Descrição]","v":"Benfica 2026-2031"},"30/360","Semestral",{"$f":"+IF(Table3[[#This Row],[is_secured]],\"Secured\",IF(Table3[[#This Row],[TIER1_CAPITAL]],\"Tier 1\",IF(Table3[[#This Row],[UPPER_TIER2_CAPITAL]],\"Upper Tier 2\",IF(Table3[[#This Row],[LOWER_TIER2_CAPITAL]],\"Lower Tier 2\",\"\"))))","v":""},null,null,null,null,{"$f":"+Table3[Nome]","v":"Benfica 2026-2031"},null,null,null,null,null,null,null,null,true,{"$f":"WORKDAY(WORKDAY(Table3[[#This Row],[NXT_CPN_DT]]*1,-1),1)","v":"2026-10-29"},{"$f":"IF(Table3[[#This Row],[CPN_TYP]]=\"ZERO\",0,IF(EDATE(Table3[[#This Row],[NXT_CPN_DT]],12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(Table3[[#This Row],[NXT_CPN_DT]],12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"2027-04-29"},{"$f":"IF(CD13=0,0,IF(EDATE(CD13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CD13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"2027-10-29"},{"$f":"IF(CE13=0,0,IF(EDATE(CE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"2028-04-29"},{"$f":"IF(CF13=0,0,IF(EDATE(CF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"2028-10-29"},{"$f":"IF(CG13=0,0,IF(EDATE(CG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"2029-04-29"},{"$f":"IF(CH13=0,0,IF(EDATE(CH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"2029-10-29"},{"$f":"IF(CI13=0,0,IF(EDATE(CI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"2030-04-29"},{"$f":"IF(CJ13=0,0,IF(EDATE(CJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"2030-10-29"},{"$f":"IF(CK13=0,0,IF(EDATE(CK13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CK13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"2031-04-29"},{"$f":"IF(CL13=0,0,IF(EDATE(CL13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CL13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CM13=0,0,IF(EDATE(CM13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CM13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CN13=0,0,IF(EDATE(CN13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CN13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CO13=0,0,IF(EDATE(CO13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CO13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CP13=0,0,IF(EDATE(CP13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CP13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CQ13=0,0,IF(EDATE(CQ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CQ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CR13=0,0,IF(EDATE(CR13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CR13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CS13=0,0,IF(EDATE(CS13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CS13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CT13=0,0,IF(EDATE(CT13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CT13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CU13=0,0,IF(EDATE(CU13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CU13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CV13=0,0,IF(EDATE(CV13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CV13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CW13=0,0,IF(EDATE(CW13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CW13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CX13=0,0,IF(EDATE(CX13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CX13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CY13=0,0,IF(EDATE(CY13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CY13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(CZ13=0,0,IF(EDATE(CZ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(CZ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DA13=0,0,IF(EDATE(DA13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DA13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DB13=0,0,IF(EDATE(DB13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DB13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DC13=0,0,IF(EDATE(DC13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DC13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DD13=0,0,IF(EDATE(DD13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DD13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DE13=0,0,IF(EDATE(DE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DF13=0,0,IF(EDATE(DF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DG13=0,0,IF(EDATE(DG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DH13=0,0,IF(EDATE(DH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DI13=0,0,IF(EDATE(DI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DJ13=0,0,IF(EDATE(DJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DK13=0,0,IF(EDATE(DK13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DK13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DL13=0,0,IF(EDATE(DL13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DL13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DM13=0,0,IF(EDATE(DM13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DM13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DN13=0,0,IF(EDATE(DN13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DN13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DO13=0,0,IF(EDATE(DO13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DO13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DP13=0,0,IF(EDATE(DP13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DP13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DQ13=0,0,IF(EDATE(DQ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DQ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DR13=0,0,IF(EDATE(DR13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DR13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DS13=0,0,IF(EDATE(DS13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DS13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DT13=0,0,IF(EDATE(DT13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DT13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DU13=0,0,IF(EDATE(DU13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DU13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DV13=0,0,IF(EDATE(DV13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DV13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DW13=0,0,IF(EDATE(DW13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DW13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DX13=0,0,IF(EDATE(DX13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DX13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DY13=0,0,IF(EDATE(DY13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DY13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(DZ13=0,0,IF(EDATE(DZ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(DZ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EA13=0,0,IF(EDATE(EA13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EA13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EB13=0,0,IF(EDATE(EB13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EB13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EC13=0,0,IF(EDATE(EC13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EC13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(ED13=0,0,IF(EDATE(ED13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(ED13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EE13=0,0,IF(EDATE(EE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EF13=0,0,IF(EDATE(EF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EG13=0,0,IF(EDATE(EG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EH13=0,0,IF(EDATE(EH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EI13=0,0,IF(EDATE(EI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EJ13=0,0,IF(EDATE(EJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EK13=0,0,IF(EDATE(EK13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EK13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EL13=0,0,IF(EDATE(EL13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EL13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EM13=0,0,IF(EDATE(EM13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EM13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EN13=0,0,IF(EDATE(EN13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EN13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EO13=0,0,IF(EDATE(EO13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EO13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EP13=0,0,IF(EDATE(EP13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EP13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EQ13=0,0,IF(EDATE(EQ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EQ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(ER13=0,0,IF(EDATE(ER13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(ER13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(ES13=0,0,IF(EDATE(ES13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(ES13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(ET13=0,0,IF(EDATE(ET13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(ET13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EU13=0,0,IF(EDATE(EU13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EU13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EV13=0,0,IF(EDATE(EV13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EV13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EW13=0,0,IF(EDATE(EW13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EW13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EX13=0,0,IF(EDATE(EX13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EX13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EY13=0,0,IF(EDATE(EY13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EY13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(EZ13=0,0,IF(EDATE(EZ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(EZ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FA13=0,0,IF(EDATE(FA13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FA13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FB13=0,0,IF(EDATE(FB13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FB13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FC13=0,0,IF(EDATE(FC13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FC13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FD13=0,0,IF(EDATE(FD13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FD13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FE13=0,0,IF(EDATE(FE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FF13=0,0,IF(EDATE(FF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FG13=0,0,IF(EDATE(FG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FH13=0,0,IF(EDATE(FH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FI13=0,0,IF(EDATE(FI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FJ13=0,0,IF(EDATE(FJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FK13=0,0,IF(EDATE(FK13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FK13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FL13=0,0,IF(EDATE(FL13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FL13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FM13=0,0,IF(EDATE(FM13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FM13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FN13=0,0,IF(EDATE(FN13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FN13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FO13=0,0,IF(EDATE(FO13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FO13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FP13=0,0,IF(EDATE(FP13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FP13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FQ13=0,0,IF(EDATE(FQ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FQ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FR13=0,0,IF(EDATE(FR13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FR13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FS13=0,0,IF(EDATE(FS13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FS13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FT13=0,0,IF(EDATE(FT13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FT13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FU13=0,0,IF(EDATE(FU13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FU13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FV13=0,0,IF(EDATE(FV13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FV13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FW13=0,0,IF(EDATE(FW13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FW13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FX13=0,0,IF(EDATE(FX13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FX13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FY13=0,0,IF(EDATE(FY13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FY13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(FZ13=0,0,IF(EDATE(FZ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(FZ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GA13=0,0,IF(EDATE(GA13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GA13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GB13=0,0,IF(EDATE(GB13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GB13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GC13=0,0,IF(EDATE(GC13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GC13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GD13=0,0,IF(EDATE(GD13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GD13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GE13=0,0,IF(EDATE(GE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GF13=0,0,IF(EDATE(GF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GG13=0,0,IF(EDATE(GG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GH13=0,0,IF(EDATE(GH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GI13=0,0,IF(EDATE(GI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GJ13=0,0,IF(EDATE(GJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GK13=0,0,IF(EDATE(GK13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GK13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GL13=0,0,IF(EDATE(GL13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GL13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GM13=0,0,IF(EDATE(GM13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GM13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GN13=0,0,IF(EDATE(GN13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GN13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GO13=0,0,IF(EDATE(GO13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GO13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GP13=0,0,IF(EDATE(GP13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GP13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GQ13=0,0,IF(EDATE(GQ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GQ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GR13=0,0,IF(EDATE(GR13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GR13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GS13=0,0,IF(EDATE(GS13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GS13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GT13=0,0,IF(EDATE(GT13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GT13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GU13=0,0,IF(EDATE(GU13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GU13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GV13=0,0,IF(EDATE(GV13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GV13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GW13=0,0,IF(EDATE(GW13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GW13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GX13=0,0,IF(EDATE(GX13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GX13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GY13=0,0,IF(EDATE(GY13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GY13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(GZ13=0,0,IF(EDATE(GZ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(GZ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(HA13=0,0,IF(EDATE(HA13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(HA13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(HB13=0,0,IF(EDATE(HB13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(HB13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(HC13=0,0,IF(EDATE(HC13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(HC13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(HD13=0,0,IF(EDATE(HD13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(HD13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(HE13=0,0,IF(EDATE(HE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(HE13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(HF13=0,0,IF(EDATE(HF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(HF13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(HG13=0,0,IF(EDATE(HG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(HG13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(HH13=0,0,IF(EDATE(HH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(HH13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(HI13=0,0,IF(EDATE(HI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(HI13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"},{"$f":"IF(HJ13=0,0,IF(EDATE(HJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0)))<=Table3[[#This Row],[Maturidade]],EDATE(HJ13,12/INDEX(Tabelas!$I$4:$I$8,MATCH(Table3[[#This Row],[Periodicidade]],Tabelas!$J$4:$J$8,0))),0))","v":"00:00:00"}]

{"sheet":"Simulador","index":1,"n_rows":323,"n_cols":36,"rows_kept":323,"cut":false,"hidden":false,"merged":[[21,4,21,5],[311,1,311,8],[312,1,312,8],[307,1,307,8],[23,4,25,8],[306,1,306,8],[308,1,308,8],[309,1,309,8],[310,1,310,8]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"+MATCH(IsinSelected,Table3[ISIN],0)","v":1},"YTM Bruta",{"$f":"+TRANSPOSE(E15:F15)","v":"Periodicidade:"},null,null,null,0,1,2,3]
[null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2026-04-09"},null,null,{"$f":"+IF(E10<>\"\",\"YTC Bruta\",\"\")","v":""},"Semestral",null,null,null,"Primário","Prime Brokerage","Prime Brokerage","Colocação",null,null,null,"Prime Brokerage",{"$f":"IFERROR(INDEX($Q$3:$U$3,SMALL(IF($Q$2:$U$2=Tipo_de_Corretagem,COLUMN($Q$3:$U$3)-MIN(COLUMN($Q$3:$U$3))+1,\"\"),ROW(A1))),\"\")","v":"Sala de Mercados"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+INDEX(Tabelas!I4:I13,MATCH(M2,Tabelas!J4:J13,0))","v":2},null,null,"Plataformas_Negociacao","Sala de Mercados","Euronext Lisboa","Sala de Mercados","Sala de Mercados",null,null,null,"Primário",{"$f":"IFERROR(INDEX($Q$3:$U$3,SMALL(IF($Q$2:$U$2=Tipo_de_Corretagem,COLUMN($Q$3:$U$3)-MIN(COLUMN($Q$3:$U$3))+1,\"\"),ROW(A2))),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colocação",{"$f":"IFERROR(INDEX($Q$3:$T$3,SMALL(IF($Q$2:$T$2=Tipo_de_Corretagem,COLUMN($Q$3:$T$3)-MIN(COLUMN($Q$3:$T$3))+1,\"\"),ROW(A3))),\"\")","v":""}]
[null,null,{"$f":"+IF(Simulador!$C$6=\"Government\",7,8)","v":8}]
[null,"Tipo de Obrigação","Corporate",null,"Tipo de Colateral",{"$f":"+INDEX(Table3[Tipo de Colateral],tbl_row)","v":"Senior"},null,"Issued",40000000,null,null,null,null,"ATENÇÃO",{"$f":"OFFSET(Q6,0,SUMPRODUCT(--($Q$2:$U$2=Tipo_de_Corretagem),--($Q$3:$U$3=PlataformaNegociacao),$Q$1:$U$1))*0","v":0},{"$f":"+H12","v":"Comissão Compra"},2E-3,2.5000000000000001E-3,{"$f":"+IF(ABS(F35)<25000,0.4%,IF(AND(ABS(F35)>=25000,ABS(F35)<100000),0.3%,0.2%))","v":4.0000000000000001E-3},0]
[null,"País","PORTUGAL",null,"Tipo Maturidade",{"$f":"+INDEX(Table3[Maturity Type],tbl_row)","v":"AT MATURITY"},null,"Modalidade","Subscrição",null,null,null,null,"ATENÇÃO",{"$f":"OFFSET(Q7,0,SUMPRODUCT(--($Q$2:$U$2=Tipo_de_Corretagem),--($Q$3:$U$3=PlataformaNegociacao),$Q$1:$U$1))*0","v":0},"Mín. Com. Compra",5,30,35,0]
[null,"Bond","Benfica 2026-2031",null,{"$f":"IF(F8=\"\",\"\",\"Ranking Pagamento\")","v":""},{"$f":"+INDEX(Table3[PAYMENT_RANK],tbl_row)","v":""},null,"Tipo Corretagem:","Colocação",null,null,null,null,"ATENÇÃO",{"$f":"OFFSET(Q8,0,SUMPRODUCT(--($Q$2:$U$2=Tipo_de_Corretagem),--($Q$3:$U$3=PlataformaNegociacao),$Q$1:$U$1))","v":0.02},"Comissão Juros",0.02,0.02,0.02,0.02,null,null,null,"Subscrição"]
[null,null,null,null,{"$f":"IF(F9=0,\"\",\"Rating\")","v":""},{"$f":"+INDEX(Table3[Rating],tbl_row)","v":0},null,"IRS","Continente",null,null,null,null,"ATENÇÃO",5,"Mín. Com. Juros",5,5,5,5,null,null,null,"Troca PTSLBNOM0007"]
[null,null,null,null,{"$f":"IF(G10=\"Y\",\"Call Date\",IF(F7=\"CONV/PUT\",\"Put Date\",\"\"))","v":""},{"$f":"+IF(E10=\"\",\"\",INDEX(Table3[Call/Put Date],tbl_row)*1)","v":""},{"$f":"+INDEX(Table3[CALLABLE],tbl_row)","v":false},"IRS (taxa)",{"$f":"INDEX(Q18:Q20,MATCH(PlataformaNegociacao,P18:P20,0))","v":0.28000000000000003},null,null,null,null,"ATENÇÃO",2E-3,"Comissão Reemb.",2E-3,2E-3,2E-3,2E-3]
[null,"Emitente",{"$f":"+INDEX(Table3[ISSUER],tbl_row)","v":"Benfica 2026-2031"},null,"Data da Emissão:",{"$f":"+INDEX(Table3[ISSUE_DT],tbl_row)*1","v":"2026-04-29"},{"$f":"IF(INDEX(Table3[Make_Whole_call],tbl_row)=\"Y\",IF(LEFT(INDEX(Table3[MAKE_WHOLE_CALL_SPREAD],tbl_row),1)=\"#\",\"NO SPREAD\",\"Y\"),\"N\")","v":"N"},"Imposto Selo",0.04,null,null,null,null,"ATENÇÃO",5,"Mín. Com. Reemb.",5,5,5,5]
[null,"Moeda",{"$f":"+INDEX(Table3[Moeda],tbl_row)","v":"EUR"},null,"Data do Últ. Cupão:",{"$f":"+INDEX(Table3[PREV_CPN_DT],tbl_row)*1","v":"2026-04-29"},null,"Comissão Compra",{"$f":"+Comissão_Compra","v":0}]
[null,"Cupão",{"$f":"+INDEX(Table3[Cupão (%)],tbl_row)/100","v":4.6500000000000007E-2},null,"Data do Próx. Cupão:",{"$f":"+INDEX(Table3[NXT_CPN_DT],tbl_row)*1","v":"2026-10-29"},null,"Mín. Com. Compra",{"$f":"+Mín._Com._Compra","v":0}]
[null,"Maturidade",{"$f":"+INDEX(Table3[Maturidade],tbl_row)*1","v":"2031-04-29"},null,null,null,null,"Comissão Juros",{"$f":"+Comissão_Juros","v":0.02}]
[null,"ISIN:",{"$f":"INDEX(Table3[ISIN],MATCH(BondSelected,Table3[Descrição],0))","v":"PTSLBAOM0028"},null,"Periodicidade:",{"$f":"INDEX(Table3[Periodicidade],tbl_row)","v":"Semestral"},null,"Mín. Com. Juros",{"$f":"+Mín._Com._Juros","v":5}]
[null,{"$f":"\"Inv. Mín / Inc. Mín (\" & C12&\")\"","v":"Inv. Mín / Inc. Mín (EUR)"},{"$f":"TEXT(INDEX(Table3[Minimo Invest.],tbl_row),\"# ##0.##\")&\" / \"&TEXT(INDEX(Table3[MIN_INCREMENT],tbl_row),\"# ##0.##\")","v":"2 5.00 / 0.5"},null,"Base de Cálculo:",{"$f":"+INDEX(Table3[DAY_CNT_DES],tbl_row)","v":"30/360"},null,"Comissão Reemb.",{"$f":"+Comissão_Reemb.","v":2E-3}]
[null,null,null,null,null,null,null,"Mín. Com. Reemb.",{"$f":"+Mín._Com._Reemb.","v":5},null,null,null,null,null,null,"IRS"]
[null,"Preço (ask)",5,null,{"$f":"+IF(G10=\"Y\",\"Call Price\",\"\")","v":""},{"$f":"IF(G10=\"Y\",INDEX(Table3[Call Price],MATCH(IsinSelected,Table3[ISIN],0))/100,)","v":"00:00:00"},null,"IVA",0.23,null,null,null,null,null,null,"Continente",0.28000000000000003]
[null,null,null,null,{"$f":"IF(F19<>\"\",\"Make Whole Call\",\"\")","v":""},{"$f":"+IF(G11=\"Y\",\"@\"&INDEX(Table3[MAKE_WHOLE_CALL_SPREAD],tbl_row)&\"bp; \",\"\")&IF(G11=\"NO SPREAD\",\"até \"&TEXT(INDEX(Table3[MAKE_WHOLE_TERMINATION_DATE],tbl_row)*1,\"dd-mmm-aa\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,"Madeira",{"$f":"Q18*0.7","v":0.19600000000000001}]
[null,{"$f":"\"Montante Nominal (\" & C12&\")\"","v":"Montante Nominal (EUR)"},10000,null,{"$f":"L1","v":"YTM Bruta"},{"$f":"+IF(E20=L1,\"YTM Liquida\",\"YTC Liquida\")","v":"YTM Liquida"},null,null,null,null,null,null,null,null,null,"Açores",{"$f":"+Q18*0.7","v":0.19600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP1","v":0},{"$f":"+IF(AI20=AP1,\"YTM Liquida\",\"YTC Liquida\")","v":"YTM Liquida"}]
[null,null,null,null,{"$f":"XIRR(H28:H201,$B$28:$B$201,$C$13)","v":4.7011826008558286E-2},{"$f":"+XIRR(I28:I201,$B$28:$B$201,$C$13)","v":3.2025909036397945E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+XIRR(AL28:AL201,$B$28:$B$201,$C$13)","v":{"$error":"#NUM!"}},{"$f":"+XIRR(AM28:AM201,$B$28:$B$201,$C$13)","v":{"$error":"#NUM!"}}]
[null,"Data da Operação",{"$f":"TODAY()","v":"2026-04-09"},null,"TRE = Taxa de rentabilidade efectiva anual"]
[null,"Data de Liquidação",{"$f":"INDEX(Table3[SETTLE_DT],tbl_row)*1","v":"2026-04-29"},null,{"$f":"+IF(E24=0,\"\",\"Notas:\")","v":""}]
[null,null,null,null,{"$f":"IF(LEFT(INDEX(Table3[DES_NOTES],tbl_row),2)=\"#N\",\"\",INDEX(Table3[DES_NOTES],tbl_row))","v":0}]
[]
[]
[null,"Data","Movimento","Principal/Juros",{"$f":"+IF(I7=\"Subscrição\",\"Juros corridos\",\"Prémio troca\")","v":"Juros corridos"},"Comissões","IRS","CF Bruto","CF Liquido"]
[null,{"$f":"+C23","v":"2026-04-29"},"Investimento Inicial",{"$f":"-IF(F15=\"Discount\",1-((BondPrice/Table3[Valor Nominal])/360*(C14-DataValor)),BondPrice/Table3[Valor Nominal])*Montante_Nominal__EUR","v":-10000},{"$f":"IF(I7=\"Subscrição\",-INDEX(Inputs!$BA$13:$BA$270,MATCH(IsinSelected,Inputs!$Y$13:$Y$270,0))*C20/100,IF(I7= \"Troca PTSLBNOM0007\",0.14375*Montante_Nominal__EUR/BondPrice, 0.14375*Montante_Nominal__EUR/BondPrice))","v":0},{"$f":"MIN(-Mín._Com._Compra,D28*Comissão_Compra)*(1+Imposto_Selo)","v":0},{"$f":"ROUND(IF(B29=0,0,IF(D28<0,-IRS*E28,-IRS*D28)),2)","v":0},{"$f":"IF(B27=0,0,D28+E28)","v":-10000},{"$f":"IF(H28=0,0,H28+F28+G28)","v":-10000}]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A29))","v":"2026-10-29"},{"$f":"IF(OR(B28=0,B28=B27),0,IF(AND(A29<>0,IF(YTM_YTC<>$L$1,A29<=$F$10,TRUE)),A29,IF(YTM_YTC<>$L$1,B28,IF(B28<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B28,$M$3),B28))))","v":"2026-10-29"},{"$f":"IF(OR(AND(B29<>0,B29=B28),AND(B29<>0,B30=0)),\"Amortização\",IF(B30=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C28,\"Amortização\")))","v":"Cupão1"},{"$f":"IF(AND(C29=0,C30=0),0,IF(B30=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B28,B29,VLOOKUP($F$16,Convencoes,2,0)))))","v":232.50000000000003},null,{"$f":"-ROUND(IF(C29=\"Amortização\",MAX(Mín._Com._Reemb.,D29*Comissão_Reemb.)*(1+IVA),IF(D29=0,0,MAX(Mín._Com._Juros,(D29+G29)*Comissão_Juros)*(1+IVA))),2)","v":-6.15},-65.099999999999994,{"$f":"IF(B28=0,0,D29+E29)","v":232.50000000000003},{"$f":"IF(H29=0,0,H29+F29+G29)","v":161.25000000000003}]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A30))","v":"2027-04-29"},{"$f":"IF(OR(B29=0,B29=B28),0,IF(AND(A30<>0,IF(YTM_YTC<>$L$1,A30<=$F$10,TRUE)),A30,IF(YTM_YTC<>$L$1,B29,IF(B29<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B29,$M$3),B29))))","v":"2027-04-29"},{"$f":"IF(OR(AND(B30<>0,B30=B29),AND(B30<>0,B31=0)),\"Amortização\",IF(B31=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C29,\"Amortização\")))","v":"Cupão2"},{"$f":"IF(AND(C30=0,C31=0),0,IF(B31=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B29,B30,VLOOKUP($F$16,Convencoes,2,0)))))","v":232.50000000000003},null,-6.15,-65.099999999999994,232.50000000000003,161.25000000000003]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A31))","v":"2027-10-29"},{"$f":"IF(OR(B30=0,B30=B29),0,IF(AND(A31<>0,IF(YTM_YTC<>$L$1,A31<=$F$10,TRUE)),A31,IF(YTM_YTC<>$L$1,B30,IF(B30<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B30,$M$3),B30))))","v":"2027-10-29"},{"$f":"IF(OR(AND(B31<>0,B31=B30),AND(B31<>0,B32=0)),\"Amortização\",IF(B32=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C30,\"Amortização\")))","v":"Cupão3"},{"$f":"IF(AND(C31=0,C32=0),0,IF(B32=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B30,B31,VLOOKUP($F$16,Convencoes,2,0)))))","v":232.50000000000003},null,{"$f":"-ROUND(IF(C31=\"Amortização\",MAX(Mín._Com._Reemb.,D31*Comissão_Reemb.)*(1+IVA),IF(D31=0,0,MAX(Mín._Com._Juros,(D31+G31)*Comissão_Juros)*(1+IVA))),2)","v":-6.15},{"$f":"ROUND(IF(B32=0,0,IF(D31<0,-IRS*E31,-IRS*D31)),2)","v":-65.099999999999994},{"$f":"IF(B30=0,0,D31+E31)","v":232.50000000000003},{"$f":"IF(H31=0,0,H31+F31+G31)","v":161.25000000000003}]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A32))","v":"2028-04-29"},{"$f":"IF(OR(B31=0,B31=B30),0,IF(AND(A32<>0,IF(YTM_YTC<>$L$1,A32<=$F$10,TRUE)),A32,IF(YTM_YTC<>$L$1,B31,IF(B31<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B31,$M$3),B31))))","v":"2028-04-29"},{"$f":"IF(OR(AND(B32<>0,B32=B31),AND(B32<>0,B33=0)),\"Amortização\",IF(B33=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C31,\"Amortização\")))","v":"Cupão4"},{"$f":"IF(AND(C32=0,C33=0),0,IF(B33=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B31,B32,VLOOKUP($F$16,Convencoes,2,0)))))","v":232.50000000000003},null,-6.15,-65.099999999999994,232.50000000000003,161.25000000000003]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A33))","v":"2028-10-29"},{"$f":"IF(OR(B32=0,B32=B31),0,IF(AND(A33<>0,IF(YTM_YTC<>$L$1,A33<=$F$10,TRUE)),A33,IF(YTM_YTC<>$L$1,B32,IF(B32<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B32,$M$3),B32))))","v":"2028-10-29"},{"$f":"IF(OR(AND(B33<>0,B33=B32),AND(B33<>0,B34=0)),\"Amortização\",IF(B34=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C32,\"Amortização\")))","v":"Cupão5"},{"$f":"IF(AND(C33=0,C34=0),0,IF(B34=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B32,B33,VLOOKUP($F$16,Convencoes,2,0)))))","v":232.50000000000003},null,-6.15,-65.099999999999994,232.50000000000003,161.25000000000003]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A34))","v":"2029-04-29"},{"$f":"IF(OR(B33=0,B33=B32),0,IF(AND(A34<>0,IF(YTM_YTC<>$L$1,A34<=$F$10,TRUE)),A34,IF(YTM_YTC<>$L$1,B33,IF(B33<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B33,$M$3),B33))))","v":"2029-04-29"},{"$f":"IF(OR(AND(B34<>0,B34=B33),AND(B34<>0,B35=0)),\"Amortização\",IF(B35=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C33,\"Amortização\")))","v":"Cupão6"},{"$f":"IF(AND(C34=0,C35=0),0,IF(B35=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B33,B34,VLOOKUP($F$16,Convencoes,2,0)))))","v":232.50000000000003},null,-6.15,-65.099999999999994,232.50000000000003,161.25000000000003]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A35))","v":"2029-10-29"},{"$f":"IF(OR(B34=0,B34=B33),0,IF(AND(A35<>0,IF(YTM_YTC<>$L$1,A35<=$F$10,TRUE)),A35,IF(YTM_YTC<>$L$1,B34,IF(B34<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B34,$M$3),B34))))","v":"2029-10-29"},{"$f":"IF(OR(AND(B35<>0,B35=B34),AND(B35<>0,B36=0)),\"Amortização\",IF(B36=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C34,\"Amortização\")))","v":"Cupão7"},{"$f":"IF(AND(C35=0,C36=0),0,IF(B36=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B34,B35,VLOOKUP($F$16,Convencoes,2,0)))))","v":232.50000000000003},null,-6.15,-65.099999999999994,232.50000000000003,161.25000000000003]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A36))","v":"2030-04-29"},{"$f":"IF(OR(B35=0,B35=B34),0,IF(AND(A36<>0,IF(YTM_YTC<>$L$1,A36<=$F$10,TRUE)),A36,IF(YTM_YTC<>$L$1,B35,IF(B35<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B35,$M$3),B35))))","v":"2030-04-29"},{"$f":"IF(OR(AND(B36<>0,B36=B35),AND(B36<>0,B37=0)),\"Amortização\",IF(B37=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C35,\"Amortização\")))","v":"Cupão8"},{"$f":"IF(AND(C36=0,C37=0),0,IF(B37=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B35,B36,VLOOKUP($F$16,Convencoes,2,0)))))","v":232.50000000000003},null,-6.15,-65.099999999999994,232.50000000000003,161.25000000000003]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A37))","v":"2030-10-29"},{"$f":"IF(OR(B36=0,B36=B35),0,IF(AND(A37<>0,IF(YTM_YTC<>$L$1,A37<=$F$10,TRUE)),A37,IF(YTM_YTC<>$L$1,B36,IF(B36<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B36,$M$3),B36))))","v":"2030-10-29"},{"$f":"IF(OR(AND(B37<>0,B37=B36),AND(B37<>0,B38=0)),\"Amortização\",IF(B38=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C36,\"Amortização\")))","v":"Cupão9"},{"$f":"IF(AND(C37=0,C38=0),0,IF(B38=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B36,B37,VLOOKUP($F$16,Convencoes,2,0)))))","v":232.50000000000003},null,-6.15,-65.099999999999994,232.50000000000003,161.25000000000003]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A38))","v":"2031-04-29"},{"$f":"IF(OR(B37=0,B37=B36),0,IF(AND(A38<>0,IF(YTM_YTC<>$L$1,A38<=$F$10,TRUE)),A38,IF(YTM_YTC<>$L$1,B37,IF(B37<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B37,$M$3),B37))))","v":"2031-04-29"},{"$f":"IF(OR(AND(B38<>0,B38=B37),AND(B38<>0,B39=0)),\"Amortização\",IF(B39=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C37,\"Amortização\")))","v":"Cupão10"},{"$f":"IF(AND(C38=0,C39=0),0,IF(B39=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B37,B38,VLOOKUP($F$16,Convencoes,2,0)))))","v":232.50000000000003},null,-6.15,-65.099999999999994,232.50000000000003,161.25000000000003]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A39))","v":"00:00:00"},{"$f":"IF(OR(B38=0,B38=B37),0,IF(AND(A39<>0,IF(YTM_YTC<>$L$1,A39<=$F$10,TRUE)),A39,IF(YTM_YTC<>$L$1,B38,IF(B38<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B38,$M$3),B38))))","v":"2031-04-29"},{"$f":"IF(OR(AND(B39<>0,B39=B38),AND(B39<>0,B40=0)),\"Amortização\",IF(B40=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C38,\"Amortização\")))","v":"Amortização"},{"$f":"IF(AND(C39=0,C40=0),0,IF(B40=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B38,B39,VLOOKUP($F$16,Convencoes,2,0)))))","v":10000},null,-24.6,0,10000,9975.4]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A40))","v":"00:00:00"},{"$f":"IF(OR(B39=0,B39=B38),0,IF(AND(A40<>0,IF(YTM_YTC<>$L$1,A40<=$F$10,TRUE)),A40,IF(YTM_YTC<>$L$1,B39,IF(B39<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B39,$M$3),B39))))","v":"00:00:00"},{"$f":"IF(OR(AND(B40<>0,B40=B39),AND(B40<>0,B41=0)),\"Amortização\",IF(B41=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C39,\"Amortização\")))","v":0},{"$f":"IF(AND(C40=0,C41=0),0,IF(B41=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B39,B40,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A41))","v":"00:00:00"},{"$f":"IF(OR(B40=0,B40=B39),0,IF(AND(A41<>0,IF(YTM_YTC<>$L$1,A41<=$F$10,TRUE)),A41,IF(YTM_YTC<>$L$1,B40,IF(B40<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B40,$M$3),B40))))","v":"00:00:00"},{"$f":"IF(OR(AND(B41<>0,B41=B40),AND(B41<>0,B42=0)),\"Amortização\",IF(B42=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C40,\"Amortização\")))","v":0},{"$f":"IF(AND(C41=0,C42=0),0,IF(B42=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B40,B41,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A42))","v":"00:00:00"},{"$f":"IF(OR(B41=0,B41=B40),0,IF(AND(A42<>0,IF(YTM_YTC<>$L$1,A42<=$F$10,TRUE)),A42,IF(YTM_YTC<>$L$1,B41,IF(B41<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B41,$M$3),B41))))","v":"00:00:00"},{"$f":"IF(OR(AND(B42<>0,B42=B41),AND(B42<>0,B43=0)),\"Amortização\",IF(B43=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C41,\"Amortização\")))","v":0},{"$f":"IF(AND(C42=0,C43=0),0,IF(B43=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B41,B42,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A43))","v":"00:00:00"},{"$f":"IF(OR(B42=0,B42=B41),0,IF(AND(A43<>0,IF(YTM_YTC<>$L$1,A43<=$F$10,TRUE)),A43,IF(YTM_YTC<>$L$1,B42,IF(B42<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B42,$M$3),B42))))","v":"00:00:00"},{"$f":"IF(OR(AND(B43<>0,B43=B42),AND(B43<>0,B44=0)),\"Amortização\",IF(B44=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C42,\"Amortização\")))","v":0},{"$f":"IF(AND(C43=0,C44=0),0,IF(B44=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B42,B43,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A44))","v":"00:00:00"},{"$f":"IF(OR(B43=0,B43=B42),0,IF(AND(A44<>0,IF(YTM_YTC<>$L$1,A44<=$F$10,TRUE)),A44,IF(YTM_YTC<>$L$1,B43,IF(B43<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B43,$M$3),B43))))","v":"00:00:00"},{"$f":"IF(OR(AND(B44<>0,B44=B43),AND(B44<>0,B45=0)),\"Amortização\",IF(B45=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C43,\"Amortização\")))","v":0},{"$f":"IF(AND(C44=0,C45=0),0,IF(B45=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B43,B44,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A45))","v":"00:00:00"},{"$f":"IF(OR(B44=0,B44=B43),0,IF(AND(A45<>0,IF(YTM_YTC<>$L$1,A45<=$F$10,TRUE)),A45,IF(YTM_YTC<>$L$1,B44,IF(B44<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B44,$M$3),B44))))","v":"00:00:00"},{"$f":"IF(OR(AND(B45<>0,B45=B44),AND(B45<>0,B46=0)),\"Amortização\",IF(B46=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C44,\"Amortização\")))","v":0},{"$f":"IF(AND(C45=0,C46=0),0,IF(B46=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B44,B45,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A46))","v":"00:00:00"},{"$f":"IF(OR(B45=0,B45=B44),0,IF(AND(A46<>0,IF(YTM_YTC<>$L$1,A46<=$F$10,TRUE)),A46,IF(YTM_YTC<>$L$1,B45,IF(B45<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B45,$M$3),B45))))","v":"00:00:00"},{"$f":"IF(OR(AND(B46<>0,B46=B45),AND(B46<>0,B47=0)),\"Amortização\",IF(B47=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C45,\"Amortização\")))","v":0},{"$f":"IF(AND(C46=0,C47=0),0,IF(B47=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B45,B46,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A47))","v":"00:00:00"},{"$f":"IF(OR(B46=0,B46=B45),0,IF(AND(A47<>0,IF(YTM_YTC<>$L$1,A47<=$F$10,TRUE)),A47,IF(YTM_YTC<>$L$1,B46,IF(B46<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B46,$M$3),B46))))","v":"00:00:00"},{"$f":"IF(OR(AND(B47<>0,B47=B46),AND(B47<>0,B48=0)),\"Amortização\",IF(B48=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C46,\"Amortização\")))","v":0},{"$f":"IF(AND(C47=0,C48=0),0,IF(B48=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B46,B47,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A48))","v":"00:00:00"},{"$f":"IF(OR(B47=0,B47=B46),0,IF(AND(A48<>0,IF(YTM_YTC<>$L$1,A48<=$F$10,TRUE)),A48,IF(YTM_YTC<>$L$1,B47,IF(B47<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B47,$M$3),B47))))","v":"00:00:00"},{"$f":"IF(OR(AND(B48<>0,B48=B47),AND(B48<>0,B49=0)),\"Amortização\",IF(B49=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C47,\"Amortização\")))","v":0},{"$f":"IF(AND(C48=0,C49=0),0,IF(B49=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B47,B48,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A49))","v":"00:00:00"},{"$f":"IF(OR(B48=0,B48=B47),0,IF(AND(A49<>0,IF(YTM_YTC<>$L$1,A49<=$F$10,TRUE)),A49,IF(YTM_YTC<>$L$1,B48,IF(B48<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B48,$M$3),B48))))","v":"00:00:00"},{"$f":"IF(OR(AND(B49<>0,B49=B48),AND(B49<>0,B50=0)),\"Amortização\",IF(B50=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C48,\"Amortização\")))","v":0},{"$f":"IF(AND(C49=0,C50=0),0,IF(B50=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B48,B49,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A50))","v":"00:00:00"},{"$f":"IF(OR(B49=0,B49=B48),0,IF(AND(A50<>0,IF(YTM_YTC<>$L$1,A50<=$F$10,TRUE)),A50,IF(YTM_YTC<>$L$1,B49,IF(B49<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B49,$M$3),B49))))","v":"00:00:00"},{"$f":"IF(OR(AND(B50<>0,B50=B49),AND(B50<>0,B51=0)),\"Amortização\",IF(B51=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C49,\"Amortização\")))","v":0},{"$f":"IF(AND(C50=0,C51=0),0,IF(B51=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B49,B50,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A51))","v":"00:00:00"},{"$f":"IF(OR(B50=0,B50=B49),0,IF(AND(A51<>0,IF(YTM_YTC<>$L$1,A51<=$F$10,TRUE)),A51,IF(YTM_YTC<>$L$1,B50,IF(B50<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B50,$M$3),B50))))","v":"00:00:00"},{"$f":"IF(OR(AND(B51<>0,B51=B50),AND(B51<>0,B52=0)),\"Amortização\",IF(B52=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C50,\"Amortização\")))","v":0},{"$f":"IF(AND(C51=0,C52=0),0,IF(B52=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B50,B51,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A52))","v":"00:00:00"},{"$f":"IF(OR(B51=0,B51=B50),0,IF(AND(A52<>0,IF(YTM_YTC<>$L$1,A52<=$F$10,TRUE)),A52,IF(YTM_YTC<>$L$1,B51,IF(B51<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B51,$M$3),B51))))","v":"00:00:00"},{"$f":"IF(OR(AND(B52<>0,B52=B51),AND(B52<>0,B53=0)),\"Amortização\",IF(B53=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C51,\"Amortização\")))","v":0},{"$f":"IF(AND(C52=0,C53=0),0,IF(B53=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B51,B52,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A53))","v":"00:00:00"},{"$f":"IF(OR(B52=0,B52=B51),0,IF(AND(A53<>0,IF(YTM_YTC<>$L$1,A53<=$F$10,TRUE)),A53,IF(YTM_YTC<>$L$1,B52,IF(B52<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B52,$M$3),B52))))","v":"00:00:00"},{"$f":"IF(OR(AND(B53<>0,B53=B52),AND(B53<>0,B54=0)),\"Amortização\",IF(B54=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C52,\"Amortização\")))","v":0},{"$f":"IF(AND(C53=0,C54=0),0,IF(B54=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B52,B53,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A54))","v":"00:00:00"},{"$f":"IF(OR(B53=0,B53=B52),0,IF(AND(A54<>0,IF(YTM_YTC<>$L$1,A54<=$F$10,TRUE)),A54,IF(YTM_YTC<>$L$1,B53,IF(B53<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B53,$M$3),B53))))","v":"00:00:00"},{"$f":"IF(OR(AND(B54<>0,B54=B53),AND(B54<>0,B55=0)),\"Amortização\",IF(B55=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C53,\"Amortização\")))","v":0},{"$f":"IF(AND(C54=0,C55=0),0,IF(B55=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B53,B54,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A55))","v":"00:00:00"},{"$f":"IF(OR(B54=0,B54=B53),0,IF(AND(A55<>0,IF(YTM_YTC<>$L$1,A55<=$F$10,TRUE)),A55,IF(YTM_YTC<>$L$1,B54,IF(B54<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B54,$M$3),B54))))","v":"00:00:00"},{"$f":"IF(OR(AND(B55<>0,B55=B54),AND(B55<>0,B56=0)),\"Amortização\",IF(B56=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C54,\"Amortização\")))","v":0},{"$f":"IF(AND(C55=0,C56=0),0,IF(B56=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B54,B55,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A56))","v":"00:00:00"},{"$f":"IF(OR(B55=0,B55=B54),0,IF(AND(A56<>0,IF(YTM_YTC<>$L$1,A56<=$F$10,TRUE)),A56,IF(YTM_YTC<>$L$1,B55,IF(B55<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B55,$M$3),B55))))","v":"00:00:00"},{"$f":"IF(OR(AND(B56<>0,B56=B55),AND(B56<>0,B57=0)),\"Amortização\",IF(B57=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C55,\"Amortização\")))","v":0},{"$f":"IF(AND(C56=0,C57=0),0,IF(B57=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B55,B56,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A57))","v":"00:00:00"},{"$f":"IF(OR(B56=0,B56=B55),0,IF(AND(A57<>0,IF(YTM_YTC<>$L$1,A57<=$F$10,TRUE)),A57,IF(YTM_YTC<>$L$1,B56,IF(B56<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B56,$M$3),B56))))","v":"00:00:00"},{"$f":"IF(OR(AND(B57<>0,B57=B56),AND(B57<>0,B58=0)),\"Amortização\",IF(B58=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C56,\"Amortização\")))","v":0},{"$f":"IF(AND(C57=0,C58=0),0,IF(B58=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B56,B57,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A58))","v":"00:00:00"},{"$f":"IF(OR(B57=0,B57=B56),0,IF(AND(A58<>0,IF(YTM_YTC<>$L$1,A58<=$F$10,TRUE)),A58,IF(YTM_YTC<>$L$1,B57,IF(B57<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B57,$M$3),B57))))","v":"00:00:00"},{"$f":"IF(OR(AND(B58<>0,B58=B57),AND(B58<>0,B59=0)),\"Amortização\",IF(B59=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C57,\"Amortização\")))","v":0},{"$f":"IF(AND(C58=0,C59=0),0,IF(B59=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B57,B58,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A59))","v":"00:00:00"},{"$f":"IF(OR(B58=0,B58=B57),0,IF(AND(A59<>0,IF(YTM_YTC<>$L$1,A59<=$F$10,TRUE)),A59,IF(YTM_YTC<>$L$1,B58,IF(B58<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B58,$M$3),B58))))","v":"00:00:00"},{"$f":"IF(OR(AND(B59<>0,B59=B58),AND(B59<>0,B60=0)),\"Amortização\",IF(B60=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C58,\"Amortização\")))","v":0},{"$f":"IF(AND(C59=0,C60=0),0,IF(B60=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B58,B59,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A60))","v":"00:00:00"},{"$f":"IF(OR(B59=0,B59=B58),0,IF(AND(A60<>0,IF(YTM_YTC<>$L$1,A60<=$F$10,TRUE)),A60,IF(YTM_YTC<>$L$1,B59,IF(B59<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B59,$M$3),B59))))","v":"00:00:00"},{"$f":"IF(OR(AND(B60<>0,B60=B59),AND(B60<>0,B61=0)),\"Amortização\",IF(B61=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C59,\"Amortização\")))","v":0},{"$f":"IF(AND(C60=0,C61=0),0,IF(B61=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B59,B60,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A61))","v":"00:00:00"},{"$f":"IF(OR(B60=0,B60=B59),0,IF(AND(A61<>0,IF(YTM_YTC<>$L$1,A61<=$F$10,TRUE)),A61,IF(YTM_YTC<>$L$1,B60,IF(B60<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B60,$M$3),B60))))","v":"00:00:00"},{"$f":"IF(OR(AND(B61<>0,B61=B60),AND(B61<>0,B62=0)),\"Amortização\",IF(B62=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C60,\"Amortização\")))","v":0},{"$f":"IF(AND(C61=0,C62=0),0,IF(B62=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B60,B61,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A62))","v":"00:00:00"},{"$f":"IF(OR(B61=0,B61=B60),0,IF(AND(A62<>0,IF(YTM_YTC<>$L$1,A62<=$F$10,TRUE)),A62,IF(YTM_YTC<>$L$1,B61,IF(B61<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B61,$M$3),B61))))","v":"00:00:00"},{"$f":"IF(OR(AND(B62<>0,B62=B61),AND(B62<>0,B63=0)),\"Amortização\",IF(B63=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C61,\"Amortização\")))","v":0},{"$f":"IF(AND(C62=0,C63=0),0,IF(B63=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B61,B62,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A63))","v":"00:00:00"},{"$f":"IF(OR(B62=0,B62=B61),0,IF(AND(A63<>0,IF(YTM_YTC<>$L$1,A63<=$F$10,TRUE)),A63,IF(YTM_YTC<>$L$1,B62,IF(B62<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B62,$M$3),B62))))","v":"00:00:00"},{"$f":"IF(OR(AND(B63<>0,B63=B62),AND(B63<>0,B64=0)),\"Amortização\",IF(B64=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C62,\"Amortização\")))","v":0},{"$f":"IF(AND(C63=0,C64=0),0,IF(B64=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B62,B63,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A64))","v":"00:00:00"},{"$f":"IF(OR(B63=0,B63=B62),0,IF(AND(A64<>0,IF(YTM_YTC<>$L$1,A64<=$F$10,TRUE)),A64,IF(YTM_YTC<>$L$1,B63,IF(B63<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B63,$M$3),B63))))","v":"00:00:00"},{"$f":"IF(OR(AND(B64<>0,B64=B63),AND(B64<>0,B65=0)),\"Amortização\",IF(B65=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C63,\"Amortização\")))","v":0},{"$f":"IF(AND(C64=0,C65=0),0,IF(B65=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B63,B64,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A65))","v":"00:00:00"},{"$f":"IF(OR(B64=0,B64=B63),0,IF(AND(A65<>0,IF(YTM_YTC<>$L$1,A65<=$F$10,TRUE)),A65,IF(YTM_YTC<>$L$1,B64,IF(B64<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B64,$M$3),B64))))","v":"00:00:00"},{"$f":"IF(OR(AND(B65<>0,B65=B64),AND(B65<>0,B66=0)),\"Amortização\",IF(B66=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C64,\"Amortização\")))","v":0},{"$f":"IF(AND(C65=0,C66=0),0,IF(B66=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B64,B65,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A66))","v":"00:00:00"},{"$f":"IF(OR(B65=0,B65=B64),0,IF(AND(A66<>0,IF(YTM_YTC<>$L$1,A66<=$F$10,TRUE)),A66,IF(YTM_YTC<>$L$1,B65,IF(B65<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B65,$M$3),B65))))","v":"00:00:00"},{"$f":"IF(OR(AND(B66<>0,B66=B65),AND(B66<>0,B67=0)),\"Amortização\",IF(B67=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C65,\"Amortização\")))","v":0},{"$f":"IF(AND(C66=0,C67=0),0,IF(B67=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B65,B66,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A67))","v":"00:00:00"},{"$f":"IF(OR(B66=0,B66=B65),0,IF(AND(A67<>0,IF(YTM_YTC<>$L$1,A67<=$F$10,TRUE)),A67,IF(YTM_YTC<>$L$1,B66,IF(B66<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B66,$M$3),B66))))","v":"00:00:00"},{"$f":"IF(OR(AND(B67<>0,B67=B66),AND(B67<>0,B68=0)),\"Amortização\",IF(B68=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C66,\"Amortização\")))","v":0},{"$f":"IF(AND(C67=0,C68=0),0,IF(B68=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B66,B67,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A68))","v":"00:00:00"},{"$f":"IF(OR(B67=0,B67=B66),0,IF(AND(A68<>0,IF(YTM_YTC<>$L$1,A68<=$F$10,TRUE)),A68,IF(YTM_YTC<>$L$1,B67,IF(B67<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B67,$M$3),B67))))","v":"00:00:00"},{"$f":"IF(OR(AND(B68<>0,B68=B67),AND(B68<>0,B69=0)),\"Amortização\",IF(B69=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C67,\"Amortização\")))","v":0},{"$f":"IF(AND(C68=0,C69=0),0,IF(B69=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B67,B68,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A69))","v":"00:00:00"},{"$f":"IF(OR(B68=0,B68=B67),0,IF(AND(A69<>0,IF(YTM_YTC<>$L$1,A69<=$F$10,TRUE)),A69,IF(YTM_YTC<>$L$1,B68,IF(B68<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B68,$M$3),B68))))","v":"00:00:00"},{"$f":"IF(OR(AND(B69<>0,B69=B68),AND(B69<>0,B70=0)),\"Amortização\",IF(B70=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C68,\"Amortização\")))","v":0},{"$f":"IF(AND(C69=0,C70=0),0,IF(B70=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B68,B69,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A70))","v":"00:00:00"},{"$f":"IF(OR(B69=0,B69=B68),0,IF(AND(A70<>0,IF(YTM_YTC<>$L$1,A70<=$F$10,TRUE)),A70,IF(YTM_YTC<>$L$1,B69,IF(B69<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B69,$M$3),B69))))","v":"00:00:00"},{"$f":"IF(OR(AND(B70<>0,B70=B69),AND(B70<>0,B71=0)),\"Amortização\",IF(B71=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C69,\"Amortização\")))","v":0},{"$f":"IF(AND(C70=0,C71=0),0,IF(B71=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B69,B70,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A71))","v":"00:00:00"},{"$f":"IF(OR(B70=0,B70=B69),0,IF(AND(A71<>0,IF(YTM_YTC<>$L$1,A71<=$F$10,TRUE)),A71,IF(YTM_YTC<>$L$1,B70,IF(B70<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B70,$M$3),B70))))","v":"00:00:00"},{"$f":"IF(OR(AND(B71<>0,B71=B70),AND(B71<>0,B72=0)),\"Amortização\",IF(B72=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C70,\"Amortização\")))","v":0},{"$f":"IF(AND(C71=0,C72=0),0,IF(B72=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B70,B71,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A72))","v":"00:00:00"},{"$f":"IF(OR(B71=0,B71=B70),0,IF(AND(A72<>0,IF(YTM_YTC<>$L$1,A72<=$F$10,TRUE)),A72,IF(YTM_YTC<>$L$1,B71,IF(B71<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B71,$M$3),B71))))","v":"00:00:00"},{"$f":"IF(OR(AND(B72<>0,B72=B71),AND(B72<>0,B73=0)),\"Amortização\",IF(B73=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C71,\"Amortização\")))","v":0},{"$f":"IF(AND(C72=0,C73=0),0,IF(B73=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B71,B72,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A73))","v":"00:00:00"},{"$f":"IF(OR(B72=0,B72=B71),0,IF(AND(A73<>0,IF(YTM_YTC<>$L$1,A73<=$F$10,TRUE)),A73,IF(YTM_YTC<>$L$1,B72,IF(B72<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B72,$M$3),B72))))","v":"00:00:00"},{"$f":"IF(OR(AND(B73<>0,B73=B72),AND(B73<>0,B74=0)),\"Amortização\",IF(B74=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C72,\"Amortização\")))","v":0},{"$f":"IF(AND(C73=0,C74=0),0,IF(B74=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B72,B73,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A74))","v":"00:00:00"},{"$f":"IF(OR(B73=0,B73=B72),0,IF(AND(A74<>0,IF(YTM_YTC<>$L$1,A74<=$F$10,TRUE)),A74,IF(YTM_YTC<>$L$1,B73,IF(B73<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B73,$M$3),B73))))","v":"00:00:00"},{"$f":"IF(OR(AND(B74<>0,B74=B73),AND(B74<>0,B75=0)),\"Amortização\",IF(B75=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C73,\"Amortização\")))","v":0},{"$f":"IF(AND(C74=0,C75=0),0,IF(B75=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B73,B74,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A75))","v":"00:00:00"},{"$f":"IF(OR(B74=0,B74=B73),0,IF(AND(A75<>0,IF(YTM_YTC<>$L$1,A75<=$F$10,TRUE)),A75,IF(YTM_YTC<>$L$1,B74,IF(B74<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B74,$M$3),B74))))","v":"00:00:00"},{"$f":"IF(OR(AND(B75<>0,B75=B74),AND(B75<>0,B76=0)),\"Amortização\",IF(B76=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C74,\"Amortização\")))","v":0},{"$f":"IF(AND(C75=0,C76=0),0,IF(B76=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B74,B75,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A76))","v":"00:00:00"},{"$f":"IF(OR(B75=0,B75=B74),0,IF(AND(A76<>0,IF(YTM_YTC<>$L$1,A76<=$F$10,TRUE)),A76,IF(YTM_YTC<>$L$1,B75,IF(B75<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B75,$M$3),B75))))","v":"00:00:00"},{"$f":"IF(OR(AND(B76<>0,B76=B75),AND(B76<>0,B77=0)),\"Amortização\",IF(B77=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C75,\"Amortização\")))","v":0},{"$f":"IF(AND(C76=0,C77=0),0,IF(B77=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B75,B76,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A77))","v":"00:00:00"},{"$f":"IF(OR(B76=0,B76=B75),0,IF(AND(A77<>0,IF(YTM_YTC<>$L$1,A77<=$F$10,TRUE)),A77,IF(YTM_YTC<>$L$1,B76,IF(B76<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B76,$M$3),B76))))","v":"00:00:00"},{"$f":"IF(OR(AND(B77<>0,B77=B76),AND(B77<>0,B78=0)),\"Amortização\",IF(B78=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C76,\"Amortização\")))","v":0},{"$f":"IF(AND(C77=0,C78=0),0,IF(B78=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B76,B77,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A78))","v":"00:00:00"},{"$f":"IF(OR(B77=0,B77=B76),0,IF(AND(A78<>0,IF(YTM_YTC<>$L$1,A78<=$F$10,TRUE)),A78,IF(YTM_YTC<>$L$1,B77,IF(B77<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B77,$M$3),B77))))","v":"00:00:00"},{"$f":"IF(OR(AND(B78<>0,B78=B77),AND(B78<>0,B79=0)),\"Amortização\",IF(B79=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C77,\"Amortização\")))","v":0},{"$f":"IF(AND(C78=0,C79=0),0,IF(B79=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B77,B78,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A79))","v":"00:00:00"},{"$f":"IF(OR(B78=0,B78=B77),0,IF(AND(A79<>0,IF(YTM_YTC<>$L$1,A79<=$F$10,TRUE)),A79,IF(YTM_YTC<>$L$1,B78,IF(B78<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B78,$M$3),B78))))","v":"00:00:00"},{"$f":"IF(OR(AND(B79<>0,B79=B78),AND(B79<>0,B80=0)),\"Amortização\",IF(B80=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C78,\"Amortização\")))","v":0},{"$f":"IF(AND(C79=0,C80=0),0,IF(B80=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B78,B79,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A80))","v":"00:00:00"},{"$f":"IF(OR(B79=0,B79=B78),0,IF(AND(A80<>0,IF(YTM_YTC<>$L$1,A80<=$F$10,TRUE)),A80,IF(YTM_YTC<>$L$1,B79,IF(B79<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B79,$M$3),B79))))","v":"00:00:00"},{"$f":"IF(OR(AND(B80<>0,B80=B79),AND(B80<>0,B81=0)),\"Amortização\",IF(B81=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C79,\"Amortização\")))","v":0},{"$f":"IF(AND(C80=0,C81=0),0,IF(B81=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B79,B80,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A81))","v":"00:00:00"},{"$f":"IF(OR(B80=0,B80=B79),0,IF(AND(A81<>0,IF(YTM_YTC<>$L$1,A81<=$F$10,TRUE)),A81,IF(YTM_YTC<>$L$1,B80,IF(B80<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B80,$M$3),B80))))","v":"00:00:00"},{"$f":"IF(OR(AND(B81<>0,B81=B80),AND(B81<>0,B82=0)),\"Amortização\",IF(B82=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C80,\"Amortização\")))","v":0},{"$f":"IF(AND(C81=0,C82=0),0,IF(B82=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B80,B81,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A82))","v":"00:00:00"},{"$f":"IF(OR(B81=0,B81=B80),0,IF(AND(A82<>0,IF(YTM_YTC<>$L$1,A82<=$F$10,TRUE)),A82,IF(YTM_YTC<>$L$1,B81,IF(B81<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B81,$M$3),B81))))","v":"00:00:00"},{"$f":"IF(OR(AND(B82<>0,B82=B81),AND(B82<>0,B83=0)),\"Amortização\",IF(B83=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C81,\"Amortização\")))","v":0},{"$f":"IF(AND(C82=0,C83=0),0,IF(B83=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B81,B82,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A83))","v":"00:00:00"},{"$f":"IF(OR(B82=0,B82=B81),0,IF(AND(A83<>0,IF(YTM_YTC<>$L$1,A83<=$F$10,TRUE)),A83,IF(YTM_YTC<>$L$1,B82,IF(B82<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B82,$M$3),B82))))","v":"00:00:00"},{"$f":"IF(OR(AND(B83<>0,B83=B82),AND(B83<>0,B84=0)),\"Amortização\",IF(B84=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C82,\"Amortização\")))","v":0},{"$f":"IF(AND(C83=0,C84=0),0,IF(B84=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B82,B83,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A84))","v":"00:00:00"},{"$f":"IF(OR(B83=0,B83=B82),0,IF(AND(A84<>0,IF(YTM_YTC<>$L$1,A84<=$F$10,TRUE)),A84,IF(YTM_YTC<>$L$1,B83,IF(B83<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B83,$M$3),B83))))","v":"00:00:00"},{"$f":"IF(OR(AND(B84<>0,B84=B83),AND(B84<>0,B85=0)),\"Amortização\",IF(B85=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C83,\"Amortização\")))","v":0},{"$f":"IF(AND(C84=0,C85=0),0,IF(B85=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B83,B84,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A85))","v":"00:00:00"},{"$f":"IF(OR(B84=0,B84=B83),0,IF(AND(A85<>0,IF(YTM_YTC<>$L$1,A85<=$F$10,TRUE)),A85,IF(YTM_YTC<>$L$1,B84,IF(B84<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B84,$M$3),B84))))","v":"00:00:00"},{"$f":"IF(OR(AND(B85<>0,B85=B84),AND(B85<>0,B86=0)),\"Amortização\",IF(B86=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C84,\"Amortização\")))","v":0},{"$f":"IF(AND(C85=0,C86=0),0,IF(B86=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B84,B85,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A86))","v":"00:00:00"},{"$f":"IF(OR(B85=0,B85=B84),0,IF(AND(A86<>0,IF(YTM_YTC<>$L$1,A86<=$F$10,TRUE)),A86,IF(YTM_YTC<>$L$1,B85,IF(B85<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B85,$M$3),B85))))","v":"00:00:00"},{"$f":"IF(OR(AND(B86<>0,B86=B85),AND(B86<>0,B87=0)),\"Amortização\",IF(B87=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C85,\"Amortização\")))","v":0},{"$f":"IF(AND(C86=0,C87=0),0,IF(B87=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B85,B86,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A87))","v":"00:00:00"},{"$f":"IF(OR(B86=0,B86=B85),0,IF(AND(A87<>0,IF(YTM_YTC<>$L$1,A87<=$F$10,TRUE)),A87,IF(YTM_YTC<>$L$1,B86,IF(B86<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B86,$M$3),B86))))","v":"00:00:00"},{"$f":"IF(OR(AND(B87<>0,B87=B86),AND(B87<>0,B88=0)),\"Amortização\",IF(B88=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C86,\"Amortização\")))","v":0},{"$f":"IF(AND(C87=0,C88=0),0,IF(B88=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B86,B87,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A88))","v":"00:00:00"},{"$f":"IF(OR(B87=0,B87=B86),0,IF(AND(A88<>0,IF(YTM_YTC<>$L$1,A88<=$F$10,TRUE)),A88,IF(YTM_YTC<>$L$1,B87,IF(B87<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B87,$M$3),B87))))","v":"00:00:00"},{"$f":"IF(OR(AND(B88<>0,B88=B87),AND(B88<>0,B89=0)),\"Amortização\",IF(B89=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C87,\"Amortização\")))","v":0},{"$f":"IF(AND(C88=0,C89=0),0,IF(B89=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B87,B88,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A89))","v":"00:00:00"},{"$f":"IF(OR(B88=0,B88=B87),0,IF(AND(A89<>0,IF(YTM_YTC<>$L$1,A89<=$F$10,TRUE)),A89,IF(YTM_YTC<>$L$1,B88,IF(B88<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B88,$M$3),B88))))","v":"00:00:00"},{"$f":"IF(OR(AND(B89<>0,B89=B88),AND(B89<>0,B90=0)),\"Amortização\",IF(B90=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C88,\"Amortização\")))","v":0},{"$f":"IF(AND(C89=0,C90=0),0,IF(B90=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B88,B89,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A90))","v":"00:00:00"},{"$f":"IF(OR(B89=0,B89=B88),0,IF(AND(A90<>0,IF(YTM_YTC<>$L$1,A90<=$F$10,TRUE)),A90,IF(YTM_YTC<>$L$1,B89,IF(B89<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B89,$M$3),B89))))","v":"00:00:00"},{"$f":"IF(OR(AND(B90<>0,B90=B89),AND(B90<>0,B91=0)),\"Amortização\",IF(B91=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C89,\"Amortização\")))","v":0},{"$f":"IF(AND(C90=0,C91=0),0,IF(B91=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B89,B90,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A91))","v":"00:00:00"},{"$f":"IF(OR(B90=0,B90=B89),0,IF(AND(A91<>0,IF(YTM_YTC<>$L$1,A91<=$F$10,TRUE)),A91,IF(YTM_YTC<>$L$1,B90,IF(B90<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B90,$M$3),B90))))","v":"00:00:00"},{"$f":"IF(OR(AND(B91<>0,B91=B90),AND(B91<>0,B92=0)),\"Amortização\",IF(B92=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C90,\"Amortização\")))","v":0},{"$f":"IF(AND(C91=0,C92=0),0,IF(B92=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B90,B91,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A92))","v":"00:00:00"},{"$f":"IF(OR(B91=0,B91=B90),0,IF(AND(A92<>0,IF(YTM_YTC<>$L$1,A92<=$F$10,TRUE)),A92,IF(YTM_YTC<>$L$1,B91,IF(B91<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B91,$M$3),B91))))","v":"00:00:00"},{"$f":"IF(OR(AND(B92<>0,B92=B91),AND(B92<>0,B93=0)),\"Amortização\",IF(B93=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C91,\"Amortização\")))","v":0},{"$f":"IF(AND(C92=0,C93=0),0,IF(B93=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B91,B92,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A93))","v":"00:00:00"},{"$f":"IF(OR(B92=0,B92=B91),0,IF(AND(A93<>0,IF(YTM_YTC<>$L$1,A93<=$F$10,TRUE)),A93,IF(YTM_YTC<>$L$1,B92,IF(B92<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B92,$M$3),B92))))","v":"00:00:00"},{"$f":"IF(OR(AND(B93<>0,B93=B92),AND(B93<>0,B94=0)),\"Amortização\",IF(B94=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C92,\"Amortização\")))","v":0},{"$f":"IF(AND(C93=0,C94=0),0,IF(B94=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B92,B93,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A94))","v":"00:00:00"},{"$f":"IF(OR(B93=0,B93=B92),0,IF(AND(A94<>0,IF(YTM_YTC<>$L$1,A94<=$F$10,TRUE)),A94,IF(YTM_YTC<>$L$1,B93,IF(B93<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B93,$M$3),B93))))","v":"00:00:00"},{"$f":"IF(OR(AND(B94<>0,B94=B93),AND(B94<>0,B95=0)),\"Amortização\",IF(B95=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C93,\"Amortização\")))","v":0},{"$f":"IF(AND(C94=0,C95=0),0,IF(B95=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B93,B94,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A95))","v":"00:00:00"},{"$f":"IF(OR(B94=0,B94=B93),0,IF(AND(A95<>0,IF(YTM_YTC<>$L$1,A95<=$F$10,TRUE)),A95,IF(YTM_YTC<>$L$1,B94,IF(B94<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B94,$M$3),B94))))","v":"00:00:00"},{"$f":"IF(OR(AND(B95<>0,B95=B94),AND(B95<>0,B96=0)),\"Amortização\",IF(B96=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C94,\"Amortização\")))","v":0},{"$f":"IF(AND(C95=0,C96=0),0,IF(B96=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B94,B95,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,{"$f":"-ROUND(IF(C95=\"Amortização\",MAX(Mín._Com._Reemb.,D95*Comissão_Reemb.)*(1+IVA),IF(D95=0,0,MAX(Mín._Com._Juros,(D95+G95)*Comissão_Juros)*(1+IVA))),2)","v":0},{"$f":"ROUND(IF(B96=0,0,IF(D95<0,-IRS*E95,-IRS*D95)),2)","v":0},{"$f":"IF(B94=0,0,D95+E95)","v":0},{"$f":"IF(H95=0,0,H95+F95+G95)","v":0}]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A96))","v":"00:00:00"},{"$f":"IF(OR(B95=0,B95=B94),0,IF(AND(A96<>0,IF(YTM_YTC<>$L$1,A96<=$F$10,TRUE)),A96,IF(YTM_YTC<>$L$1,B95,IF(B95<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B95,$M$3),B95))))","v":"00:00:00"},{"$f":"IF(OR(AND(B96<>0,B96=B95),AND(B96<>0,B97=0)),\"Amortização\",IF(B97=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C95,\"Amortização\")))","v":0},{"$f":"IF(AND(C96=0,C97=0),0,IF(B97=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B95,B96,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A97))","v":"00:00:00"},{"$f":"IF(OR(B96=0,B96=B95),0,IF(AND(A97<>0,IF(YTM_YTC<>$L$1,A97<=$F$10,TRUE)),A97,IF(YTM_YTC<>$L$1,B96,IF(B96<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B96,$M$3),B96))))","v":"00:00:00"},{"$f":"IF(OR(AND(B97<>0,B97=B96),AND(B97<>0,B98=0)),\"Amortização\",IF(B98=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C96,\"Amortização\")))","v":0},{"$f":"IF(AND(C97=0,C98=0),0,IF(B98=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B96,B97,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A98))","v":"00:00:00"},{"$f":"IF(OR(B97=0,B97=B96),0,IF(AND(A98<>0,IF(YTM_YTC<>$L$1,A98<=$F$10,TRUE)),A98,IF(YTM_YTC<>$L$1,B97,IF(B97<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B97,$M$3),B97))))","v":"00:00:00"},{"$f":"IF(OR(AND(B98<>0,B98=B97),AND(B98<>0,B99=0)),\"Amortização\",IF(B99=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C97,\"Amortização\")))","v":0},{"$f":"IF(AND(C98=0,C99=0),0,IF(B99=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B97,B98,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A99))","v":"00:00:00"},{"$f":"IF(OR(B98=0,B98=B97),0,IF(AND(A99<>0,IF(YTM_YTC<>$L$1,A99<=$F$10,TRUE)),A99,IF(YTM_YTC<>$L$1,B98,IF(B98<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B98,$M$3),B98))))","v":"00:00:00"},{"$f":"IF(OR(AND(B99<>0,B99=B98),AND(B99<>0,B100=0)),\"Amortização\",IF(B100=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C98,\"Amortização\")))","v":0},{"$f":"IF(AND(C99=0,C100=0),0,IF(B100=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B98,B99,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A100))","v":"00:00:00"},{"$f":"IF(OR(B99=0,B99=B98),0,IF(AND(A100<>0,IF(YTM_YTC<>$L$1,A100<=$F$10,TRUE)),A100,IF(YTM_YTC<>$L$1,B99,IF(B99<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B99,$M$3),B99))))","v":"00:00:00"},{"$f":"IF(OR(AND(B100<>0,B100=B99),AND(B100<>0,B101=0)),\"Amortização\",IF(B101=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C99,\"Amortização\")))","v":0},{"$f":"IF(AND(C100=0,C101=0),0,IF(B101=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B99,B100,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A101))","v":"00:00:00"},{"$f":"IF(OR(B100=0,B100=B99),0,IF(AND(A101<>0,IF(YTM_YTC<>$L$1,A101<=$F$10,TRUE)),A101,IF(YTM_YTC<>$L$1,B100,IF(B100<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B100,$M$3),B100))))","v":"00:00:00"},{"$f":"IF(OR(AND(B101<>0,B101=B100),AND(B101<>0,B102=0)),\"Amortização\",IF(B102=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C100,\"Amortização\")))","v":0},{"$f":"IF(AND(C101=0,C102=0),0,IF(B102=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B100,B101,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A102))","v":"00:00:00"},{"$f":"IF(OR(B101=0,B101=B100),0,IF(AND(A102<>0,IF(YTM_YTC<>$L$1,A102<=$F$10,TRUE)),A102,IF(YTM_YTC<>$L$1,B101,IF(B101<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B101,$M$3),B101))))","v":"00:00:00"},{"$f":"IF(OR(AND(B102<>0,B102=B101),AND(B102<>0,B103=0)),\"Amortização\",IF(B103=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C101,\"Amortização\")))","v":0},{"$f":"IF(AND(C102=0,C103=0),0,IF(B103=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B101,B102,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A103))","v":"00:00:00"},{"$f":"IF(OR(B102=0,B102=B101),0,IF(AND(A103<>0,IF(YTM_YTC<>$L$1,A103<=$F$10,TRUE)),A103,IF(YTM_YTC<>$L$1,B102,IF(B102<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B102,$M$3),B102))))","v":"00:00:00"},{"$f":"IF(OR(AND(B103<>0,B103=B102),AND(B103<>0,B104=0)),\"Amortização\",IF(B104=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C102,\"Amortização\")))","v":0},{"$f":"IF(AND(C103=0,C104=0),0,IF(B104=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B102,B103,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A104))","v":"00:00:00"},{"$f":"IF(OR(B103=0,B103=B102),0,IF(AND(A104<>0,IF(YTM_YTC<>$L$1,A104<=$F$10,TRUE)),A104,IF(YTM_YTC<>$L$1,B103,IF(B103<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B103,$M$3),B103))))","v":"00:00:00"},{"$f":"IF(OR(AND(B104<>0,B104=B103),AND(B104<>0,B105=0)),\"Amortização\",IF(B105=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C103,\"Amortização\")))","v":0},{"$f":"IF(AND(C104=0,C105=0),0,IF(B105=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B103,B104,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A105))","v":"00:00:00"},{"$f":"IF(OR(B104=0,B104=B103),0,IF(AND(A105<>0,IF(YTM_YTC<>$L$1,A105<=$F$10,TRUE)),A105,IF(YTM_YTC<>$L$1,B104,IF(B104<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B104,$M$3),B104))))","v":"00:00:00"},{"$f":"IF(OR(AND(B105<>0,B105=B104),AND(B105<>0,B106=0)),\"Amortização\",IF(B106=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C104,\"Amortização\")))","v":0},{"$f":"IF(AND(C105=0,C106=0),0,IF(B106=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B104,B105,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A106))","v":"00:00:00"},{"$f":"IF(OR(B105=0,B105=B104),0,IF(AND(A106<>0,IF(YTM_YTC<>$L$1,A106<=$F$10,TRUE)),A106,IF(YTM_YTC<>$L$1,B105,IF(B105<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B105,$M$3),B105))))","v":"00:00:00"},{"$f":"IF(OR(AND(B106<>0,B106=B105),AND(B106<>0,B107=0)),\"Amortização\",IF(B107=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C105,\"Amortização\")))","v":0},{"$f":"IF(AND(C106=0,C107=0),0,IF(B107=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B105,B106,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A107))","v":"00:00:00"},{"$f":"IF(OR(B106=0,B106=B105),0,IF(AND(A107<>0,IF(YTM_YTC<>$L$1,A107<=$F$10,TRUE)),A107,IF(YTM_YTC<>$L$1,B106,IF(B106<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B106,$M$3),B106))))","v":"00:00:00"},{"$f":"IF(OR(AND(B107<>0,B107=B106),AND(B107<>0,B108=0)),\"Amortização\",IF(B108=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C106,\"Amortização\")))","v":0},{"$f":"IF(AND(C107=0,C108=0),0,IF(B108=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B106,B107,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A108))","v":"00:00:00"},{"$f":"IF(OR(B107=0,B107=B106),0,IF(AND(A108<>0,IF(YTM_YTC<>$L$1,A108<=$F$10,TRUE)),A108,IF(YTM_YTC<>$L$1,B107,IF(B107<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B107,$M$3),B107))))","v":"00:00:00"},{"$f":"IF(OR(AND(B108<>0,B108=B107),AND(B108<>0,B109=0)),\"Amortização\",IF(B109=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C107,\"Amortização\")))","v":0},{"$f":"IF(AND(C108=0,C109=0),0,IF(B109=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B107,B108,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A109))","v":"00:00:00"},{"$f":"IF(OR(B108=0,B108=B107),0,IF(AND(A109<>0,IF(YTM_YTC<>$L$1,A109<=$F$10,TRUE)),A109,IF(YTM_YTC<>$L$1,B108,IF(B108<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B108,$M$3),B108))))","v":"00:00:00"},{"$f":"IF(OR(AND(B109<>0,B109=B108),AND(B109<>0,B110=0)),\"Amortização\",IF(B110=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C108,\"Amortização\")))","v":0},{"$f":"IF(AND(C109=0,C110=0),0,IF(B110=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B108,B109,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A110))","v":"00:00:00"},{"$f":"IF(OR(B109=0,B109=B108),0,IF(AND(A110<>0,IF(YTM_YTC<>$L$1,A110<=$F$10,TRUE)),A110,IF(YTM_YTC<>$L$1,B109,IF(B109<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B109,$M$3),B109))))","v":"00:00:00"},{"$f":"IF(OR(AND(B110<>0,B110=B109),AND(B110<>0,B111=0)),\"Amortização\",IF(B111=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C109,\"Amortização\")))","v":0},{"$f":"IF(AND(C110=0,C111=0),0,IF(B111=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B109,B110,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A111))","v":"00:00:00"},{"$f":"IF(OR(B110=0,B110=B109),0,IF(AND(A111<>0,IF(YTM_YTC<>$L$1,A111<=$F$10,TRUE)),A111,IF(YTM_YTC<>$L$1,B110,IF(B110<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B110,$M$3),B110))))","v":"00:00:00"},{"$f":"IF(OR(AND(B111<>0,B111=B110),AND(B111<>0,B112=0)),\"Amortização\",IF(B112=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C110,\"Amortização\")))","v":0},{"$f":"IF(AND(C111=0,C112=0),0,IF(B112=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B110,B111,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A112))","v":"00:00:00"},{"$f":"IF(OR(B111=0,B111=B110),0,IF(AND(A112<>0,IF(YTM_YTC<>$L$1,A112<=$F$10,TRUE)),A112,IF(YTM_YTC<>$L$1,B111,IF(B111<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B111,$M$3),B111))))","v":"00:00:00"},{"$f":"IF(OR(AND(B112<>0,B112=B111),AND(B112<>0,B113=0)),\"Amortização\",IF(B113=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C111,\"Amortização\")))","v":0},{"$f":"IF(AND(C112=0,C113=0),0,IF(B113=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B111,B112,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A113))","v":"00:00:00"},{"$f":"IF(OR(B112=0,B112=B111),0,IF(AND(A113<>0,IF(YTM_YTC<>$L$1,A113<=$F$10,TRUE)),A113,IF(YTM_YTC<>$L$1,B112,IF(B112<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B112,$M$3),B112))))","v":"00:00:00"},{"$f":"IF(OR(AND(B113<>0,B113=B112),AND(B113<>0,B114=0)),\"Amortização\",IF(B114=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C112,\"Amortização\")))","v":0},{"$f":"IF(AND(C113=0,C114=0),0,IF(B114=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B112,B113,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A114))","v":"00:00:00"},{"$f":"IF(OR(B113=0,B113=B112),0,IF(AND(A114<>0,IF(YTM_YTC<>$L$1,A114<=$F$10,TRUE)),A114,IF(YTM_YTC<>$L$1,B113,IF(B113<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B113,$M$3),B113))))","v":"00:00:00"},{"$f":"IF(OR(AND(B114<>0,B114=B113),AND(B114<>0,B115=0)),\"Amortização\",IF(B115=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C113,\"Amortização\")))","v":0},{"$f":"IF(AND(C114=0,C115=0),0,IF(B115=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B113,B114,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A115))","v":"00:00:00"},{"$f":"IF(OR(B114=0,B114=B113),0,IF(AND(A115<>0,IF(YTM_YTC<>$L$1,A115<=$F$10,TRUE)),A115,IF(YTM_YTC<>$L$1,B114,IF(B114<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B114,$M$3),B114))))","v":"00:00:00"},{"$f":"IF(OR(AND(B115<>0,B115=B114),AND(B115<>0,B116=0)),\"Amortização\",IF(B116=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C114,\"Amortização\")))","v":0},{"$f":"IF(AND(C115=0,C116=0),0,IF(B116=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B114,B115,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A116))","v":"00:00:00"},{"$f":"IF(OR(B115=0,B115=B114),0,IF(AND(A116<>0,IF(YTM_YTC<>$L$1,A116<=$F$10,TRUE)),A116,IF(YTM_YTC<>$L$1,B115,IF(B115<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B115,$M$3),B115))))","v":"00:00:00"},{"$f":"IF(OR(AND(B116<>0,B116=B115),AND(B116<>0,B117=0)),\"Amortização\",IF(B117=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C115,\"Amortização\")))","v":0},{"$f":"IF(AND(C116=0,C117=0),0,IF(B117=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B115,B116,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A117))","v":"00:00:00"},{"$f":"IF(OR(B116=0,B116=B115),0,IF(AND(A117<>0,IF(YTM_YTC<>$L$1,A117<=$F$10,TRUE)),A117,IF(YTM_YTC<>$L$1,B116,IF(B116<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B116,$M$3),B116))))","v":"00:00:00"},{"$f":"IF(OR(AND(B117<>0,B117=B116),AND(B117<>0,B118=0)),\"Amortização\",IF(B118=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C116,\"Amortização\")))","v":0},{"$f":"IF(AND(C117=0,C118=0),0,IF(B118=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B116,B117,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A118))","v":"00:00:00"},{"$f":"IF(OR(B117=0,B117=B116),0,IF(AND(A118<>0,IF(YTM_YTC<>$L$1,A118<=$F$10,TRUE)),A118,IF(YTM_YTC<>$L$1,B117,IF(B117<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B117,$M$3),B117))))","v":"00:00:00"},{"$f":"IF(OR(AND(B118<>0,B118=B117),AND(B118<>0,B119=0)),\"Amortização\",IF(B119=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C117,\"Amortização\")))","v":0},{"$f":"IF(AND(C118=0,C119=0),0,IF(B119=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B117,B118,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A119))","v":"00:00:00"},{"$f":"IF(OR(B118=0,B118=B117),0,IF(AND(A119<>0,IF(YTM_YTC<>$L$1,A119<=$F$10,TRUE)),A119,IF(YTM_YTC<>$L$1,B118,IF(B118<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B118,$M$3),B118))))","v":"00:00:00"},{"$f":"IF(OR(AND(B119<>0,B119=B118),AND(B119<>0,B120=0)),\"Amortização\",IF(B120=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C118,\"Amortização\")))","v":0},{"$f":"IF(AND(C119=0,C120=0),0,IF(B120=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B118,B119,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A120))","v":"00:00:00"},{"$f":"IF(OR(B119=0,B119=B118),0,IF(AND(A120<>0,IF(YTM_YTC<>$L$1,A120<=$F$10,TRUE)),A120,IF(YTM_YTC<>$L$1,B119,IF(B119<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B119,$M$3),B119))))","v":"00:00:00"},{"$f":"IF(OR(AND(B120<>0,B120=B119),AND(B120<>0,B121=0)),\"Amortização\",IF(B121=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C119,\"Amortização\")))","v":0},{"$f":"IF(AND(C120=0,C121=0),0,IF(B121=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B119,B120,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A121))","v":"00:00:00"},{"$f":"IF(OR(B120=0,B120=B119),0,IF(AND(A121<>0,IF(YTM_YTC<>$L$1,A121<=$F$10,TRUE)),A121,IF(YTM_YTC<>$L$1,B120,IF(B120<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B120,$M$3),B120))))","v":"00:00:00"},{"$f":"IF(OR(AND(B121<>0,B121=B120),AND(B121<>0,B122=0)),\"Amortização\",IF(B122=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C120,\"Amortização\")))","v":0},{"$f":"IF(AND(C121=0,C122=0),0,IF(B122=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B120,B121,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A122))","v":"00:00:00"},{"$f":"IF(OR(B121=0,B121=B120),0,IF(AND(A122<>0,IF(YTM_YTC<>$L$1,A122<=$F$10,TRUE)),A122,IF(YTM_YTC<>$L$1,B121,IF(B121<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B121,$M$3),B121))))","v":"00:00:00"},{"$f":"IF(OR(AND(B122<>0,B122=B121),AND(B122<>0,B123=0)),\"Amortização\",IF(B123=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C121,\"Amortização\")))","v":0},{"$f":"IF(AND(C122=0,C123=0),0,IF(B123=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B121,B122,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A123))","v":"00:00:00"},{"$f":"IF(OR(B122=0,B122=B121),0,IF(AND(A123<>0,IF(YTM_YTC<>$L$1,A123<=$F$10,TRUE)),A123,IF(YTM_YTC<>$L$1,B122,IF(B122<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B122,$M$3),B122))))","v":"00:00:00"},{"$f":"IF(OR(AND(B123<>0,B123=B122),AND(B123<>0,B124=0)),\"Amortização\",IF(B124=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C122,\"Amortização\")))","v":0},{"$f":"IF(AND(C123=0,C124=0),0,IF(B124=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B122,B123,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A124))","v":"00:00:00"},{"$f":"IF(OR(B123=0,B123=B122),0,IF(AND(A124<>0,IF(YTM_YTC<>$L$1,A124<=$F$10,TRUE)),A124,IF(YTM_YTC<>$L$1,B123,IF(B123<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B123,$M$3),B123))))","v":"00:00:00"},{"$f":"IF(OR(AND(B124<>0,B124=B123),AND(B124<>0,B125=0)),\"Amortização\",IF(B125=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C123,\"Amortização\")))","v":0},{"$f":"IF(AND(C124=0,C125=0),0,IF(B125=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B123,B124,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A125))","v":"00:00:00"},{"$f":"IF(OR(B124=0,B124=B123),0,IF(AND(A125<>0,IF(YTM_YTC<>$L$1,A125<=$F$10,TRUE)),A125,IF(YTM_YTC<>$L$1,B124,IF(B124<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B124,$M$3),B124))))","v":"00:00:00"},{"$f":"IF(OR(AND(B125<>0,B125=B124),AND(B125<>0,B126=0)),\"Amortização\",IF(B126=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C124,\"Amortização\")))","v":0},{"$f":"IF(AND(C125=0,C126=0),0,IF(B126=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B124,B125,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A126))","v":"00:00:00"},{"$f":"IF(OR(B125=0,B125=B124),0,IF(AND(A126<>0,IF(YTM_YTC<>$L$1,A126<=$F$10,TRUE)),A126,IF(YTM_YTC<>$L$1,B125,IF(B125<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B125,$M$3),B125))))","v":"00:00:00"},{"$f":"IF(OR(AND(B126<>0,B126=B125),AND(B126<>0,B127=0)),\"Amortização\",IF(B127=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C125,\"Amortização\")))","v":0},{"$f":"IF(AND(C126=0,C127=0),0,IF(B127=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B125,B126,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A127))","v":"00:00:00"},{"$f":"IF(OR(B126=0,B126=B125),0,IF(AND(A127<>0,IF(YTM_YTC<>$L$1,A127<=$F$10,TRUE)),A127,IF(YTM_YTC<>$L$1,B126,IF(B126<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B126,$M$3),B126))))","v":"00:00:00"},{"$f":"IF(OR(AND(B127<>0,B127=B126),AND(B127<>0,B128=0)),\"Amortização\",IF(B128=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C126,\"Amortização\")))","v":0},{"$f":"IF(AND(C127=0,C128=0),0,IF(B128=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B126,B127,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A128))","v":"00:00:00"},{"$f":"IF(OR(B127=0,B127=B126),0,IF(AND(A128<>0,IF(YTM_YTC<>$L$1,A128<=$F$10,TRUE)),A128,IF(YTM_YTC<>$L$1,B127,IF(B127<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B127,$M$3),B127))))","v":"00:00:00"},{"$f":"IF(OR(AND(B128<>0,B128=B127),AND(B128<>0,B129=0)),\"Amortização\",IF(B129=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C127,\"Amortização\")))","v":0},{"$f":"IF(AND(C128=0,C129=0),0,IF(B129=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B127,B128,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A129))","v":"00:00:00"},{"$f":"IF(OR(B128=0,B128=B127),0,IF(AND(A129<>0,IF(YTM_YTC<>$L$1,A129<=$F$10,TRUE)),A129,IF(YTM_YTC<>$L$1,B128,IF(B128<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B128,$M$3),B128))))","v":"00:00:00"},{"$f":"IF(OR(AND(B129<>0,B129=B128),AND(B129<>0,B130=0)),\"Amortização\",IF(B130=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C128,\"Amortização\")))","v":0},{"$f":"IF(AND(C129=0,C130=0),0,IF(B130=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B128,B129,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A130))","v":"00:00:00"},{"$f":"IF(OR(B129=0,B129=B128),0,IF(AND(A130<>0,IF(YTM_YTC<>$L$1,A130<=$F$10,TRUE)),A130,IF(YTM_YTC<>$L$1,B129,IF(B129<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B129,$M$3),B129))))","v":"00:00:00"},{"$f":"IF(OR(AND(B130<>0,B130=B129),AND(B130<>0,B131=0)),\"Amortização\",IF(B131=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C129,\"Amortização\")))","v":0},{"$f":"IF(AND(C130=0,C131=0),0,IF(B131=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B129,B130,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A131))","v":"00:00:00"},{"$f":"IF(OR(B130=0,B130=B129),0,IF(AND(A131<>0,IF(YTM_YTC<>$L$1,A131<=$F$10,TRUE)),A131,IF(YTM_YTC<>$L$1,B130,IF(B130<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B130,$M$3),B130))))","v":"00:00:00"},{"$f":"IF(OR(AND(B131<>0,B131=B130),AND(B131<>0,B132=0)),\"Amortização\",IF(B132=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C130,\"Amortização\")))","v":0},{"$f":"IF(AND(C131=0,C132=0),0,IF(B132=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B130,B131,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A132))","v":"00:00:00"},{"$f":"IF(OR(B131=0,B131=B130),0,IF(AND(A132<>0,IF(YTM_YTC<>$L$1,A132<=$F$10,TRUE)),A132,IF(YTM_YTC<>$L$1,B131,IF(B131<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B131,$M$3),B131))))","v":"00:00:00"},{"$f":"IF(OR(AND(B132<>0,B132=B131),AND(B132<>0,B133=0)),\"Amortização\",IF(B133=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C131,\"Amortização\")))","v":0},{"$f":"IF(AND(C132=0,C133=0),0,IF(B133=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B131,B132,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A133))","v":"00:00:00"},{"$f":"IF(OR(B132=0,B132=B131),0,IF(AND(A133<>0,IF(YTM_YTC<>$L$1,A133<=$F$10,TRUE)),A133,IF(YTM_YTC<>$L$1,B132,IF(B132<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B132,$M$3),B132))))","v":"00:00:00"},{"$f":"IF(OR(AND(B133<>0,B133=B132),AND(B133<>0,B134=0)),\"Amortização\",IF(B134=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C132,\"Amortização\")))","v":0},{"$f":"IF(AND(C133=0,C134=0),0,IF(B134=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B132,B133,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A134))","v":"00:00:00"},{"$f":"IF(OR(B133=0,B133=B132),0,IF(AND(A134<>0,IF(YTM_YTC<>$L$1,A134<=$F$10,TRUE)),A134,IF(YTM_YTC<>$L$1,B133,IF(B133<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B133,$M$3),B133))))","v":"00:00:00"},{"$f":"IF(OR(AND(B134<>0,B134=B133),AND(B134<>0,B135=0)),\"Amortização\",IF(B135=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C133,\"Amortização\")))","v":0},{"$f":"IF(AND(C134=0,C135=0),0,IF(B135=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B133,B134,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A135))","v":"00:00:00"},{"$f":"IF(OR(B134=0,B134=B133),0,IF(AND(A135<>0,IF(YTM_YTC<>$L$1,A135<=$F$10,TRUE)),A135,IF(YTM_YTC<>$L$1,B134,IF(B134<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B134,$M$3),B134))))","v":"00:00:00"},{"$f":"IF(OR(AND(B135<>0,B135=B134),AND(B135<>0,B136=0)),\"Amortização\",IF(B136=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C134,\"Amortização\")))","v":0},{"$f":"IF(AND(C135=0,C136=0),0,IF(B136=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B134,B135,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A136))","v":"00:00:00"},{"$f":"IF(OR(B135=0,B135=B134),0,IF(AND(A136<>0,IF(YTM_YTC<>$L$1,A136<=$F$10,TRUE)),A136,IF(YTM_YTC<>$L$1,B135,IF(B135<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B135,$M$3),B135))))","v":"00:00:00"},{"$f":"IF(OR(AND(B136<>0,B136=B135),AND(B136<>0,B137=0)),\"Amortização\",IF(B137=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C135,\"Amortização\")))","v":0},{"$f":"IF(AND(C136=0,C137=0),0,IF(B137=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B135,B136,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A137))","v":"00:00:00"},{"$f":"IF(OR(B136=0,B136=B135),0,IF(AND(A137<>0,IF(YTM_YTC<>$L$1,A137<=$F$10,TRUE)),A137,IF(YTM_YTC<>$L$1,B136,IF(B136<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B136,$M$3),B136))))","v":"00:00:00"},{"$f":"IF(OR(AND(B137<>0,B137=B136),AND(B137<>0,B138=0)),\"Amortização\",IF(B138=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C136,\"Amortização\")))","v":0},{"$f":"IF(AND(C137=0,C138=0),0,IF(B138=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B136,B137,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A138))","v":"00:00:00"},{"$f":"IF(OR(B137=0,B137=B136),0,IF(AND(A138<>0,IF(YTM_YTC<>$L$1,A138<=$F$10,TRUE)),A138,IF(YTM_YTC<>$L$1,B137,IF(B137<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B137,$M$3),B137))))","v":"00:00:00"},{"$f":"IF(OR(AND(B138<>0,B138=B137),AND(B138<>0,B139=0)),\"Amortização\",IF(B139=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C137,\"Amortização\")))","v":0},{"$f":"IF(AND(C138=0,C139=0),0,IF(B139=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B137,B138,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A139))","v":"00:00:00"},{"$f":"IF(OR(B138=0,B138=B137),0,IF(AND(A139<>0,IF(YTM_YTC<>$L$1,A139<=$F$10,TRUE)),A139,IF(YTM_YTC<>$L$1,B138,IF(B138<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B138,$M$3),B138))))","v":"00:00:00"},{"$f":"IF(OR(AND(B139<>0,B139=B138),AND(B139<>0,B140=0)),\"Amortização\",IF(B140=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C138,\"Amortização\")))","v":0},{"$f":"IF(AND(C139=0,C140=0),0,IF(B140=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B138,B139,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A140))","v":"00:00:00"},{"$f":"IF(OR(B139=0,B139=B138),0,IF(AND(A140<>0,IF(YTM_YTC<>$L$1,A140<=$F$10,TRUE)),A140,IF(YTM_YTC<>$L$1,B139,IF(B139<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B139,$M$3),B139))))","v":"00:00:00"},{"$f":"IF(OR(AND(B140<>0,B140=B139),AND(B140<>0,B141=0)),\"Amortização\",IF(B141=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C139,\"Amortização\")))","v":0},{"$f":"IF(AND(C140=0,C141=0),0,IF(B141=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B139,B140,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A141))","v":"00:00:00"},{"$f":"IF(OR(B140=0,B140=B139),0,IF(AND(A141<>0,IF(YTM_YTC<>$L$1,A141<=$F$10,TRUE)),A141,IF(YTM_YTC<>$L$1,B140,IF(B140<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B140,$M$3),B140))))","v":"00:00:00"},{"$f":"IF(OR(AND(B141<>0,B141=B140),AND(B141<>0,B142=0)),\"Amortização\",IF(B142=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C140,\"Amortização\")))","v":0},{"$f":"IF(AND(C141=0,C142=0),0,IF(B142=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B140,B141,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A142))","v":"00:00:00"},{"$f":"IF(OR(B141=0,B141=B140),0,IF(AND(A142<>0,IF(YTM_YTC<>$L$1,A142<=$F$10,TRUE)),A142,IF(YTM_YTC<>$L$1,B141,IF(B141<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B141,$M$3),B141))))","v":"00:00:00"},{"$f":"IF(OR(AND(B142<>0,B142=B141),AND(B142<>0,B143=0)),\"Amortização\",IF(B143=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C141,\"Amortização\")))","v":0},{"$f":"IF(AND(C142=0,C143=0),0,IF(B143=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B141,B142,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A143))","v":"00:00:00"},{"$f":"IF(OR(B142=0,B142=B141),0,IF(AND(A143<>0,IF(YTM_YTC<>$L$1,A143<=$F$10,TRUE)),A143,IF(YTM_YTC<>$L$1,B142,IF(B142<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B142,$M$3),B142))))","v":"00:00:00"},{"$f":"IF(OR(AND(B143<>0,B143=B142),AND(B143<>0,B144=0)),\"Amortização\",IF(B144=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C142,\"Amortização\")))","v":0},{"$f":"IF(AND(C143=0,C144=0),0,IF(B144=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B142,B143,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A144))","v":"00:00:00"},{"$f":"IF(OR(B143=0,B143=B142),0,IF(AND(A144<>0,IF(YTM_YTC<>$L$1,A144<=$F$10,TRUE)),A144,IF(YTM_YTC<>$L$1,B143,IF(B143<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B143,$M$3),B143))))","v":"00:00:00"},{"$f":"IF(OR(AND(B144<>0,B144=B143),AND(B144<>0,B145=0)),\"Amortização\",IF(B145=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C143,\"Amortização\")))","v":0},{"$f":"IF(AND(C144=0,C145=0),0,IF(B145=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B143,B144,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A145))","v":"00:00:00"},{"$f":"IF(OR(B144=0,B144=B143),0,IF(AND(A145<>0,IF(YTM_YTC<>$L$1,A145<=$F$10,TRUE)),A145,IF(YTM_YTC<>$L$1,B144,IF(B144<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B144,$M$3),B144))))","v":"00:00:00"},{"$f":"IF(OR(AND(B145<>0,B145=B144),AND(B145<>0,B146=0)),\"Amortização\",IF(B146=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C144,\"Amortização\")))","v":0},{"$f":"IF(AND(C145=0,C146=0),0,IF(B146=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B144,B145,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A146))","v":"00:00:00"},{"$f":"IF(OR(B145=0,B145=B144),0,IF(AND(A146<>0,IF(YTM_YTC<>$L$1,A146<=$F$10,TRUE)),A146,IF(YTM_YTC<>$L$1,B145,IF(B145<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B145,$M$3),B145))))","v":"00:00:00"},{"$f":"IF(OR(AND(B146<>0,B146=B145),AND(B146<>0,B147=0)),\"Amortização\",IF(B147=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C145,\"Amortização\")))","v":0},{"$f":"IF(AND(C146=0,C147=0),0,IF(B147=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B145,B146,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A147))","v":"00:00:00"},{"$f":"IF(OR(B146=0,B146=B145),0,IF(AND(A147<>0,IF(YTM_YTC<>$L$1,A147<=$F$10,TRUE)),A147,IF(YTM_YTC<>$L$1,B146,IF(B146<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B146,$M$3),B146))))","v":"00:00:00"},{"$f":"IF(OR(AND(B147<>0,B147=B146),AND(B147<>0,B148=0)),\"Amortização\",IF(B148=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C146,\"Amortização\")))","v":0},{"$f":"IF(AND(C147=0,C148=0),0,IF(B148=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B146,B147,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A148))","v":"00:00:00"},{"$f":"IF(OR(B147=0,B147=B146),0,IF(AND(A148<>0,IF(YTM_YTC<>$L$1,A148<=$F$10,TRUE)),A148,IF(YTM_YTC<>$L$1,B147,IF(B147<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B147,$M$3),B147))))","v":"00:00:00"},{"$f":"IF(OR(AND(B148<>0,B148=B147),AND(B148<>0,B149=0)),\"Amortização\",IF(B149=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C147,\"Amortização\")))","v":0},{"$f":"IF(AND(C148=0,C149=0),0,IF(B149=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B147,B148,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A149))","v":"00:00:00"},{"$f":"IF(OR(B148=0,B148=B147),0,IF(AND(A149<>0,IF(YTM_YTC<>$L$1,A149<=$F$10,TRUE)),A149,IF(YTM_YTC<>$L$1,B148,IF(B148<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B148,$M$3),B148))))","v":"00:00:00"},{"$f":"IF(OR(AND(B149<>0,B149=B148),AND(B149<>0,B150=0)),\"Amortização\",IF(B150=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C148,\"Amortização\")))","v":0},{"$f":"IF(AND(C149=0,C150=0),0,IF(B150=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B148,B149,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A150))","v":"00:00:00"},{"$f":"IF(OR(B149=0,B149=B148),0,IF(AND(A150<>0,IF(YTM_YTC<>$L$1,A150<=$F$10,TRUE)),A150,IF(YTM_YTC<>$L$1,B149,IF(B149<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B149,$M$3),B149))))","v":"00:00:00"},{"$f":"IF(OR(AND(B150<>0,B150=B149),AND(B150<>0,B151=0)),\"Amortização\",IF(B151=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C149,\"Amortização\")))","v":0},{"$f":"IF(AND(C150=0,C151=0),0,IF(B151=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B149,B150,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A151))","v":"00:00:00"},{"$f":"IF(OR(B150=0,B150=B149),0,IF(AND(A151<>0,IF(YTM_YTC<>$L$1,A151<=$F$10,TRUE)),A151,IF(YTM_YTC<>$L$1,B150,IF(B150<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B150,$M$3),B150))))","v":"00:00:00"},{"$f":"IF(OR(AND(B151<>0,B151=B150),AND(B151<>0,B152=0)),\"Amortização\",IF(B152=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C150,\"Amortização\")))","v":0},{"$f":"IF(AND(C151=0,C152=0),0,IF(B152=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B150,B151,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A152))","v":"00:00:00"},{"$f":"IF(OR(B151=0,B151=B150),0,IF(AND(A152<>0,IF(YTM_YTC<>$L$1,A152<=$F$10,TRUE)),A152,IF(YTM_YTC<>$L$1,B151,IF(B151<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B151,$M$3),B151))))","v":"00:00:00"},{"$f":"IF(OR(AND(B152<>0,B152=B151),AND(B152<>0,B153=0)),\"Amortização\",IF(B153=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C151,\"Amortização\")))","v":0},{"$f":"IF(AND(C152=0,C153=0),0,IF(B153=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B151,B152,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A153))","v":"00:00:00"},{"$f":"IF(OR(B152=0,B152=B151),0,IF(AND(A153<>0,IF(YTM_YTC<>$L$1,A153<=$F$10,TRUE)),A153,IF(YTM_YTC<>$L$1,B152,IF(B152<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B152,$M$3),B152))))","v":"00:00:00"},{"$f":"IF(OR(AND(B153<>0,B153=B152),AND(B153<>0,B154=0)),\"Amortização\",IF(B154=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C152,\"Amortização\")))","v":0},{"$f":"IF(AND(C153=0,C154=0),0,IF(B154=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B152,B153,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A154))","v":"00:00:00"},{"$f":"IF(OR(B153=0,B153=B152),0,IF(AND(A154<>0,IF(YTM_YTC<>$L$1,A154<=$F$10,TRUE)),A154,IF(YTM_YTC<>$L$1,B153,IF(B153<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B153,$M$3),B153))))","v":"00:00:00"},{"$f":"IF(OR(AND(B154<>0,B154=B153),AND(B154<>0,B155=0)),\"Amortização\",IF(B155=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C153,\"Amortização\")))","v":0},{"$f":"IF(AND(C154=0,C155=0),0,IF(B155=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B153,B154,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A155))","v":"00:00:00"},{"$f":"IF(OR(B154=0,B154=B153),0,IF(AND(A155<>0,IF(YTM_YTC<>$L$1,A155<=$F$10,TRUE)),A155,IF(YTM_YTC<>$L$1,B154,IF(B154<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B154,$M$3),B154))))","v":"00:00:00"},{"$f":"IF(OR(AND(B155<>0,B155=B154),AND(B155<>0,B156=0)),\"Amortização\",IF(B156=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C154,\"Amortização\")))","v":0},{"$f":"IF(AND(C155=0,C156=0),0,IF(B156=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B154,B155,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A156))","v":"00:00:00"},{"$f":"IF(OR(B155=0,B155=B154),0,IF(AND(A156<>0,IF(YTM_YTC<>$L$1,A156<=$F$10,TRUE)),A156,IF(YTM_YTC<>$L$1,B155,IF(B155<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B155,$M$3),B155))))","v":"00:00:00"},{"$f":"IF(OR(AND(B156<>0,B156=B155),AND(B156<>0,B157=0)),\"Amortização\",IF(B157=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C155,\"Amortização\")))","v":0},{"$f":"IF(AND(C156=0,C157=0),0,IF(B157=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B155,B156,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A157))","v":"00:00:00"},{"$f":"IF(OR(B156=0,B156=B155),0,IF(AND(A157<>0,IF(YTM_YTC<>$L$1,A157<=$F$10,TRUE)),A157,IF(YTM_YTC<>$L$1,B156,IF(B156<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B156,$M$3),B156))))","v":"00:00:00"},{"$f":"IF(OR(AND(B157<>0,B157=B156),AND(B157<>0,B158=0)),\"Amortização\",IF(B158=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C156,\"Amortização\")))","v":0},{"$f":"IF(AND(C157=0,C158=0),0,IF(B158=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B156,B157,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A158))","v":"00:00:00"},{"$f":"IF(OR(B157=0,B157=B156),0,IF(AND(A158<>0,IF(YTM_YTC<>$L$1,A158<=$F$10,TRUE)),A158,IF(YTM_YTC<>$L$1,B157,IF(B157<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B157,$M$3),B157))))","v":"00:00:00"},{"$f":"IF(OR(AND(B158<>0,B158=B157),AND(B158<>0,B159=0)),\"Amortização\",IF(B159=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C157,\"Amortização\")))","v":0},{"$f":"IF(AND(C158=0,C159=0),0,IF(B159=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B157,B158,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A159))","v":"00:00:00"},{"$f":"IF(OR(B158=0,B158=B157),0,IF(AND(A159<>0,IF(YTM_YTC<>$L$1,A159<=$F$10,TRUE)),A159,IF(YTM_YTC<>$L$1,B158,IF(B158<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B158,$M$3),B158))))","v":"00:00:00"},{"$f":"IF(OR(AND(B159<>0,B159=B158),AND(B159<>0,B160=0)),\"Amortização\",IF(B160=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C158,\"Amortização\")))","v":0},{"$f":"IF(AND(C159=0,C160=0),0,IF(B160=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B158,B159,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,{"$f":"-ROUND(IF(C159=\"Amortização\",MAX(Mín._Com._Reemb.,D159*Comissão_Reemb.)*(1+IVA),IF(D159=0,0,MAX(Mín._Com._Juros,(D159+G159)*Comissão_Juros)*(1+IVA))),2)","v":0},{"$f":"ROUND(IF(B160=0,0,IF(D159<0,-IRS*E159,-IRS*D159)),2)","v":0},{"$f":"IF(B158=0,0,D159+E159)","v":0},{"$f":"IF(H159=0,0,H159+F159+G159)","v":0}]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A160))","v":"00:00:00"},{"$f":"IF(OR(B159=0,B159=B158),0,IF(AND(A160<>0,IF(YTM_YTC<>$L$1,A160<=$F$10,TRUE)),A160,IF(YTM_YTC<>$L$1,B159,IF(B159<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B159,$M$3),B159))))","v":"00:00:00"},{"$f":"IF(OR(AND(B160<>0,B160=B159),AND(B160<>0,B161=0)),\"Amortização\",IF(B161=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C159,\"Amortização\")))","v":0},{"$f":"IF(AND(C160=0,C161=0),0,IF(B161=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B159,B160,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A161))","v":"00:00:00"},{"$f":"IF(OR(B160=0,B160=B159),0,IF(AND(A161<>0,IF(YTM_YTC<>$L$1,A161<=$F$10,TRUE)),A161,IF(YTM_YTC<>$L$1,B160,IF(B160<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B160,$M$3),B160))))","v":"00:00:00"},{"$f":"IF(OR(AND(B161<>0,B161=B160),AND(B161<>0,B162=0)),\"Amortização\",IF(B162=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C160,\"Amortização\")))","v":0},{"$f":"IF(AND(C161=0,C162=0),0,IF(B162=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B160,B161,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A162))","v":"00:00:00"},{"$f":"IF(OR(B161=0,B161=B160),0,IF(AND(A162<>0,IF(YTM_YTC<>$L$1,A162<=$F$10,TRUE)),A162,IF(YTM_YTC<>$L$1,B161,IF(B161<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B161,$M$3),B161))))","v":"00:00:00"},{"$f":"IF(OR(AND(B162<>0,B162=B161),AND(B162<>0,B163=0)),\"Amortização\",IF(B163=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C161,\"Amortização\")))","v":0},{"$f":"IF(AND(C162=0,C163=0),0,IF(B163=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B161,B162,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A163))","v":"00:00:00"},{"$f":"IF(OR(B162=0,B162=B161),0,IF(AND(A163<>0,IF(YTM_YTC<>$L$1,A163<=$F$10,TRUE)),A163,IF(YTM_YTC<>$L$1,B162,IF(B162<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B162,$M$3),B162))))","v":"00:00:00"},{"$f":"IF(OR(AND(B163<>0,B163=B162),AND(B163<>0,B164=0)),\"Amortização\",IF(B164=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C162,\"Amortização\")))","v":0},{"$f":"IF(AND(C163=0,C164=0),0,IF(B164=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B162,B163,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A164))","v":"00:00:00"},{"$f":"IF(OR(B163=0,B163=B162),0,IF(AND(A164<>0,IF(YTM_YTC<>$L$1,A164<=$F$10,TRUE)),A164,IF(YTM_YTC<>$L$1,B163,IF(B163<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B163,$M$3),B163))))","v":"00:00:00"},{"$f":"IF(OR(AND(B164<>0,B164=B163),AND(B164<>0,B165=0)),\"Amortização\",IF(B165=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C163,\"Amortização\")))","v":0},{"$f":"IF(AND(C164=0,C165=0),0,IF(B165=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B163,B164,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A165))","v":"00:00:00"},{"$f":"IF(OR(B164=0,B164=B163),0,IF(AND(A165<>0,IF(YTM_YTC<>$L$1,A165<=$F$10,TRUE)),A165,IF(YTM_YTC<>$L$1,B164,IF(B164<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B164,$M$3),B164))))","v":"00:00:00"},{"$f":"IF(OR(AND(B165<>0,B165=B164),AND(B165<>0,B166=0)),\"Amortização\",IF(B166=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C164,\"Amortização\")))","v":0},{"$f":"IF(AND(C165=0,C166=0),0,IF(B166=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B164,B165,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A166))","v":"00:00:00"},{"$f":"IF(OR(B165=0,B165=B164),0,IF(AND(A166<>0,IF(YTM_YTC<>$L$1,A166<=$F$10,TRUE)),A166,IF(YTM_YTC<>$L$1,B165,IF(B165<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B165,$M$3),B165))))","v":"00:00:00"},{"$f":"IF(OR(AND(B166<>0,B166=B165),AND(B166<>0,B167=0)),\"Amortização\",IF(B167=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C165,\"Amortização\")))","v":0},{"$f":"IF(AND(C166=0,C167=0),0,IF(B167=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B165,B166,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A167))","v":"00:00:00"},{"$f":"IF(OR(B166=0,B166=B165),0,IF(AND(A167<>0,IF(YTM_YTC<>$L$1,A167<=$F$10,TRUE)),A167,IF(YTM_YTC<>$L$1,B166,IF(B166<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B166,$M$3),B166))))","v":"00:00:00"},{"$f":"IF(OR(AND(B167<>0,B167=B166),AND(B167<>0,B168=0)),\"Amortização\",IF(B168=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C166,\"Amortização\")))","v":0},{"$f":"IF(AND(C167=0,C168=0),0,IF(B168=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B166,B167,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A168))","v":"00:00:00"},{"$f":"IF(OR(B167=0,B167=B166),0,IF(AND(A168<>0,IF(YTM_YTC<>$L$1,A168<=$F$10,TRUE)),A168,IF(YTM_YTC<>$L$1,B167,IF(B167<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B167,$M$3),B167))))","v":"00:00:00"},{"$f":"IF(OR(AND(B168<>0,B168=B167),AND(B168<>0,B169=0)),\"Amortização\",IF(B169=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C167,\"Amortização\")))","v":0},{"$f":"IF(AND(C168=0,C169=0),0,IF(B169=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B167,B168,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A169))","v":"00:00:00"},{"$f":"IF(OR(B168=0,B168=B167),0,IF(AND(A169<>0,IF(YTM_YTC<>$L$1,A169<=$F$10,TRUE)),A169,IF(YTM_YTC<>$L$1,B168,IF(B168<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B168,$M$3),B168))))","v":"00:00:00"},{"$f":"IF(OR(AND(B169<>0,B169=B168),AND(B169<>0,B170=0)),\"Amortização\",IF(B170=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C168,\"Amortização\")))","v":0},{"$f":"IF(AND(C169=0,C170=0),0,IF(B170=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B168,B169,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A170))","v":"00:00:00"},{"$f":"IF(OR(B169=0,B169=B168),0,IF(AND(A170<>0,IF(YTM_YTC<>$L$1,A170<=$F$10,TRUE)),A170,IF(YTM_YTC<>$L$1,B169,IF(B169<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B169,$M$3),B169))))","v":"00:00:00"},{"$f":"IF(OR(AND(B170<>0,B170=B169),AND(B170<>0,B171=0)),\"Amortização\",IF(B171=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C169,\"Amortização\")))","v":0},{"$f":"IF(AND(C170=0,C171=0),0,IF(B171=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B169,B170,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A171))","v":"00:00:00"},{"$f":"IF(OR(B170=0,B170=B169),0,IF(AND(A171<>0,IF(YTM_YTC<>$L$1,A171<=$F$10,TRUE)),A171,IF(YTM_YTC<>$L$1,B170,IF(B170<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B170,$M$3),B170))))","v":"00:00:00"},{"$f":"IF(OR(AND(B171<>0,B171=B170),AND(B171<>0,B172=0)),\"Amortização\",IF(B172=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C170,\"Amortização\")))","v":0},{"$f":"IF(AND(C171=0,C172=0),0,IF(B172=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B170,B171,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A172))","v":"00:00:00"},{"$f":"IF(OR(B171=0,B171=B170),0,IF(AND(A172<>0,IF(YTM_YTC<>$L$1,A172<=$F$10,TRUE)),A172,IF(YTM_YTC<>$L$1,B171,IF(B171<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B171,$M$3),B171))))","v":"00:00:00"},{"$f":"IF(OR(AND(B172<>0,B172=B171),AND(B172<>0,B173=0)),\"Amortização\",IF(B173=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C171,\"Amortização\")))","v":0},{"$f":"IF(AND(C172=0,C173=0),0,IF(B173=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B171,B172,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A173))","v":"00:00:00"},{"$f":"IF(OR(B172=0,B172=B171),0,IF(AND(A173<>0,IF(YTM_YTC<>$L$1,A173<=$F$10,TRUE)),A173,IF(YTM_YTC<>$L$1,B172,IF(B172<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B172,$M$3),B172))))","v":"00:00:00"},{"$f":"IF(OR(AND(B173<>0,B173=B172),AND(B173<>0,B174=0)),\"Amortização\",IF(B174=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C172,\"Amortização\")))","v":0},{"$f":"IF(AND(C173=0,C174=0),0,IF(B174=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B172,B173,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A174))","v":"00:00:00"},{"$f":"IF(OR(B173=0,B173=B172),0,IF(AND(A174<>0,IF(YTM_YTC<>$L$1,A174<=$F$10,TRUE)),A174,IF(YTM_YTC<>$L$1,B173,IF(B173<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B173,$M$3),B173))))","v":"00:00:00"},{"$f":"IF(OR(AND(B174<>0,B174=B173),AND(B174<>0,B175=0)),\"Amortização\",IF(B175=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C173,\"Amortização\")))","v":0},{"$f":"IF(AND(C174=0,C175=0),0,IF(B175=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B173,B174,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A175))","v":"00:00:00"},{"$f":"IF(OR(B174=0,B174=B173),0,IF(AND(A175<>0,IF(YTM_YTC<>$L$1,A175<=$F$10,TRUE)),A175,IF(YTM_YTC<>$L$1,B174,IF(B174<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B174,$M$3),B174))))","v":"00:00:00"},{"$f":"IF(OR(AND(B175<>0,B175=B174),AND(B175<>0,B176=0)),\"Amortização\",IF(B176=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C174,\"Amortização\")))","v":0},{"$f":"IF(AND(C175=0,C176=0),0,IF(B176=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B174,B175,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A176))","v":"00:00:00"},{"$f":"IF(OR(B175=0,B175=B174),0,IF(AND(A176<>0,IF(YTM_YTC<>$L$1,A176<=$F$10,TRUE)),A176,IF(YTM_YTC<>$L$1,B175,IF(B175<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B175,$M$3),B175))))","v":"00:00:00"},{"$f":"IF(OR(AND(B176<>0,B176=B175),AND(B176<>0,B177=0)),\"Amortização\",IF(B177=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C175,\"Amortização\")))","v":0},{"$f":"IF(AND(C176=0,C177=0),0,IF(B177=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B175,B176,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A177))","v":"00:00:00"},{"$f":"IF(OR(B176=0,B176=B175),0,IF(AND(A177<>0,IF(YTM_YTC<>$L$1,A177<=$F$10,TRUE)),A177,IF(YTM_YTC<>$L$1,B176,IF(B176<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B176,$M$3),B176))))","v":"00:00:00"},{"$f":"IF(OR(AND(B177<>0,B177=B176),AND(B177<>0,B178=0)),\"Amortização\",IF(B178=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C176,\"Amortização\")))","v":0},{"$f":"IF(AND(C177=0,C178=0),0,IF(B178=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B176,B177,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A178))","v":"00:00:00"},{"$f":"IF(OR(B177=0,B177=B176),0,IF(AND(A178<>0,IF(YTM_YTC<>$L$1,A178<=$F$10,TRUE)),A178,IF(YTM_YTC<>$L$1,B177,IF(B177<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B177,$M$3),B177))))","v":"00:00:00"},{"$f":"IF(OR(AND(B178<>0,B178=B177),AND(B178<>0,B179=0)),\"Amortização\",IF(B179=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C177,\"Amortização\")))","v":0},{"$f":"IF(AND(C178=0,C179=0),0,IF(B179=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B177,B178,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A179))","v":"00:00:00"},{"$f":"IF(OR(B178=0,B178=B177),0,IF(AND(A179<>0,IF(YTM_YTC<>$L$1,A179<=$F$10,TRUE)),A179,IF(YTM_YTC<>$L$1,B178,IF(B178<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B178,$M$3),B178))))","v":"00:00:00"},{"$f":"IF(OR(AND(B179<>0,B179=B178),AND(B179<>0,B180=0)),\"Amortização\",IF(B180=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C178,\"Amortização\")))","v":0},{"$f":"IF(AND(C179=0,C180=0),0,IF(B180=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B178,B179,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A180))","v":"00:00:00"},{"$f":"IF(OR(B179=0,B179=B178),0,IF(AND(A180<>0,IF(YTM_YTC<>$L$1,A180<=$F$10,TRUE)),A180,IF(YTM_YTC<>$L$1,B179,IF(B179<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B179,$M$3),B179))))","v":"00:00:00"},{"$f":"IF(OR(AND(B180<>0,B180=B179),AND(B180<>0,B181=0)),\"Amortização\",IF(B181=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C179,\"Amortização\")))","v":0},{"$f":"IF(AND(C180=0,C181=0),0,IF(B181=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B179,B180,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A181))","v":"00:00:00"},{"$f":"IF(OR(B180=0,B180=B179),0,IF(AND(A181<>0,IF(YTM_YTC<>$L$1,A181<=$F$10,TRUE)),A181,IF(YTM_YTC<>$L$1,B180,IF(B180<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B180,$M$3),B180))))","v":"00:00:00"},{"$f":"IF(OR(AND(B181<>0,B181=B180),AND(B181<>0,B182=0)),\"Amortização\",IF(B182=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C180,\"Amortização\")))","v":0},{"$f":"IF(AND(C181=0,C182=0),0,IF(B182=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B180,B181,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A182))","v":"00:00:00"},{"$f":"IF(OR(B181=0,B181=B180),0,IF(AND(A182<>0,IF(YTM_YTC<>$L$1,A182<=$F$10,TRUE)),A182,IF(YTM_YTC<>$L$1,B181,IF(B181<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B181,$M$3),B181))))","v":"00:00:00"},{"$f":"IF(OR(AND(B182<>0,B182=B181),AND(B182<>0,B183=0)),\"Amortização\",IF(B183=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C181,\"Amortização\")))","v":0},{"$f":"IF(AND(C182=0,C183=0),0,IF(B183=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B181,B182,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A183))","v":"00:00:00"},{"$f":"IF(OR(B182=0,B182=B181),0,IF(AND(A183<>0,IF(YTM_YTC<>$L$1,A183<=$F$10,TRUE)),A183,IF(YTM_YTC<>$L$1,B182,IF(B182<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B182,$M$3),B182))))","v":"00:00:00"},{"$f":"IF(OR(AND(B183<>0,B183=B182),AND(B183<>0,B184=0)),\"Amortização\",IF(B184=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C182,\"Amortização\")))","v":0},{"$f":"IF(AND(C183=0,C184=0),0,IF(B184=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B182,B183,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A184))","v":"00:00:00"},{"$f":"IF(OR(B183=0,B183=B182),0,IF(AND(A184<>0,IF(YTM_YTC<>$L$1,A184<=$F$10,TRUE)),A184,IF(YTM_YTC<>$L$1,B183,IF(B183<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B183,$M$3),B183))))","v":"00:00:00"},{"$f":"IF(OR(AND(B184<>0,B184=B183),AND(B184<>0,B185=0)),\"Amortização\",IF(B185=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C183,\"Amortização\")))","v":0},{"$f":"IF(AND(C184=0,C185=0),0,IF(B185=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B183,B184,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A185))","v":"00:00:00"},{"$f":"IF(OR(B184=0,B184=B183),0,IF(AND(A185<>0,IF(YTM_YTC<>$L$1,A185<=$F$10,TRUE)),A185,IF(YTM_YTC<>$L$1,B184,IF(B184<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B184,$M$3),B184))))","v":"00:00:00"},{"$f":"IF(OR(AND(B185<>0,B185=B184),AND(B185<>0,B186=0)),\"Amortização\",IF(B186=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C184,\"Amortização\")))","v":0},{"$f":"IF(AND(C185=0,C186=0),0,IF(B186=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B184,B185,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A186))","v":"00:00:00"},{"$f":"IF(OR(B185=0,B185=B184),0,IF(AND(A186<>0,IF(YTM_YTC<>$L$1,A186<=$F$10,TRUE)),A186,IF(YTM_YTC<>$L$1,B185,IF(B185<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B185,$M$3),B185))))","v":"00:00:00"},{"$f":"IF(OR(AND(B186<>0,B186=B185),AND(B186<>0,B187=0)),\"Amortização\",IF(B187=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C185,\"Amortização\")))","v":0},{"$f":"IF(AND(C186=0,C187=0),0,IF(B187=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B185,B186,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A187))","v":"00:00:00"},{"$f":"IF(OR(B186=0,B186=B185),0,IF(AND(A187<>0,IF(YTM_YTC<>$L$1,A187<=$F$10,TRUE)),A187,IF(YTM_YTC<>$L$1,B186,IF(B186<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B186,$M$3),B186))))","v":"00:00:00"},{"$f":"IF(OR(AND(B187<>0,B187=B186),AND(B187<>0,B188=0)),\"Amortização\",IF(B188=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C186,\"Amortização\")))","v":0},{"$f":"IF(AND(C187=0,C188=0),0,IF(B188=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B186,B187,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A188))","v":"00:00:00"},{"$f":"IF(OR(B187=0,B187=B186),0,IF(AND(A188<>0,IF(YTM_YTC<>$L$1,A188<=$F$10,TRUE)),A188,IF(YTM_YTC<>$L$1,B187,IF(B187<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B187,$M$3),B187))))","v":"00:00:00"},{"$f":"IF(OR(AND(B188<>0,B188=B187),AND(B188<>0,B189=0)),\"Amortização\",IF(B189=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C187,\"Amortização\")))","v":0},{"$f":"IF(AND(C188=0,C189=0),0,IF(B189=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B187,B188,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A189))","v":"00:00:00"},{"$f":"IF(OR(B188=0,B188=B187),0,IF(AND(A189<>0,IF(YTM_YTC<>$L$1,A189<=$F$10,TRUE)),A189,IF(YTM_YTC<>$L$1,B188,IF(B188<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B188,$M$3),B188))))","v":"00:00:00"},{"$f":"IF(OR(AND(B189<>0,B189=B188),AND(B189<>0,B190=0)),\"Amortização\",IF(B190=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C188,\"Amortização\")))","v":0},{"$f":"IF(AND(C189=0,C190=0),0,IF(B190=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B188,B189,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A190))","v":"00:00:00"},{"$f":"IF(OR(B189=0,B189=B188),0,IF(AND(A190<>0,IF(YTM_YTC<>$L$1,A190<=$F$10,TRUE)),A190,IF(YTM_YTC<>$L$1,B189,IF(B189<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B189,$M$3),B189))))","v":"00:00:00"},{"$f":"IF(OR(AND(B190<>0,B190=B189),AND(B190<>0,B191=0)),\"Amortização\",IF(B191=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C189,\"Amortização\")))","v":0},{"$f":"IF(AND(C190=0,C191=0),0,IF(B191=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B189,B190,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A191))","v":"00:00:00"},{"$f":"IF(OR(B190=0,B190=B189),0,IF(AND(A191<>0,IF(YTM_YTC<>$L$1,A191<=$F$10,TRUE)),A191,IF(YTM_YTC<>$L$1,B190,IF(B190<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B190,$M$3),B190))))","v":"00:00:00"},{"$f":"IF(OR(AND(B191<>0,B191=B190),AND(B191<>0,B192=0)),\"Amortização\",IF(B192=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C190,\"Amortização\")))","v":0},{"$f":"IF(AND(C191=0,C192=0),0,IF(B192=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B190,B191,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A192))","v":"00:00:00"},{"$f":"IF(OR(B191=0,B191=B190),0,IF(AND(A192<>0,IF(YTM_YTC<>$L$1,A192<=$F$10,TRUE)),A192,IF(YTM_YTC<>$L$1,B191,IF(B191<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B191,$M$3),B191))))","v":"00:00:00"},{"$f":"IF(OR(AND(B192<>0,B192=B191),AND(B192<>0,B193=0)),\"Amortização\",IF(B193=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C191,\"Amortização\")))","v":0},{"$f":"IF(AND(C192=0,C193=0),0,IF(B193=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B191,B192,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A193))","v":"00:00:00"},{"$f":"IF(OR(B192=0,B192=B191),0,IF(AND(A193<>0,IF(YTM_YTC<>$L$1,A193<=$F$10,TRUE)),A193,IF(YTM_YTC<>$L$1,B192,IF(B192<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B192,$M$3),B192))))","v":"00:00:00"},{"$f":"IF(OR(AND(B193<>0,B193=B192),AND(B193<>0,B194=0)),\"Amortização\",IF(B194=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C192,\"Amortização\")))","v":0},{"$f":"IF(AND(C193=0,C194=0),0,IF(B194=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B192,B193,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A194))","v":"00:00:00"},{"$f":"IF(OR(B193=0,B193=B192),0,IF(AND(A194<>0,IF(YTM_YTC<>$L$1,A194<=$F$10,TRUE)),A194,IF(YTM_YTC<>$L$1,B193,IF(B193<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B193,$M$3),B193))))","v":"00:00:00"},{"$f":"IF(OR(AND(B194<>0,B194=B193),AND(B194<>0,B195=0)),\"Amortização\",IF(B195=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C193,\"Amortização\")))","v":0},{"$f":"IF(AND(C194=0,C195=0),0,IF(B195=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B193,B194,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A195))","v":"00:00:00"},{"$f":"IF(OR(B194=0,B194=B193),0,IF(AND(A195<>0,IF(YTM_YTC<>$L$1,A195<=$F$10,TRUE)),A195,IF(YTM_YTC<>$L$1,B194,IF(B194<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B194,$M$3),B194))))","v":"00:00:00"},{"$f":"IF(OR(AND(B195<>0,B195=B194),AND(B195<>0,B196=0)),\"Amortização\",IF(B196=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C194,\"Amortização\")))","v":0},{"$f":"IF(AND(C195=0,C196=0),0,IF(B196=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B194,B195,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A196))","v":"00:00:00"},{"$f":"IF(OR(B195=0,B195=B194),0,IF(AND(A196<>0,IF(YTM_YTC<>$L$1,A196<=$F$10,TRUE)),A196,IF(YTM_YTC<>$L$1,B195,IF(B195<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B195,$M$3),B195))))","v":"00:00:00"},{"$f":"IF(OR(AND(B196<>0,B196=B195),AND(B196<>0,B197=0)),\"Amortização\",IF(B197=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C195,\"Amortização\")))","v":0},{"$f":"IF(AND(C196=0,C197=0),0,IF(B197=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B195,B196,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A197))","v":"00:00:00"},{"$f":"IF(OR(B196=0,B196=B195),0,IF(AND(A197<>0,IF(YTM_YTC<>$L$1,A197<=$F$10,TRUE)),A197,IF(YTM_YTC<>$L$1,B196,IF(B196<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B196,$M$3),B196))))","v":"00:00:00"},{"$f":"IF(OR(AND(B197<>0,B197=B196),AND(B197<>0,B198=0)),\"Amortização\",IF(B198=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C196,\"Amortização\")))","v":0},{"$f":"IF(AND(C197=0,C198=0),0,IF(B198=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B196,B197,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A198))","v":"00:00:00"},{"$f":"IF(OR(B197=0,B197=B196),0,IF(AND(A198<>0,IF(YTM_YTC<>$L$1,A198<=$F$10,TRUE)),A198,IF(YTM_YTC<>$L$1,B197,IF(B197<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B197,$M$3),B197))))","v":"00:00:00"},{"$f":"IF(OR(AND(B198<>0,B198=B197),AND(B198<>0,B199=0)),\"Amortização\",IF(B199=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C197,\"Amortização\")))","v":0},{"$f":"IF(AND(C198=0,C199=0),0,IF(B199=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B197,B198,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A199))","v":"00:00:00"},{"$f":"IF(OR(B198=0,B198=B197),0,IF(AND(A199<>0,IF(YTM_YTC<>$L$1,A199<=$F$10,TRUE)),A199,IF(YTM_YTC<>$L$1,B198,IF(B198<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B198,$M$3),B198))))","v":"00:00:00"},{"$f":"IF(OR(AND(B199<>0,B199=B198),AND(B199<>0,B200=0)),\"Amortização\",IF(B200=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C198,\"Amortização\")))","v":0},{"$f":"IF(AND(C199=0,C200=0),0,IF(B200=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B198,B199,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A200))","v":"00:00:00"},{"$f":"IF(OR(B199=0,B199=B198),0,IF(AND(A200<>0,IF(YTM_YTC<>$L$1,A200<=$F$10,TRUE)),A200,IF(YTM_YTC<>$L$1,B199,IF(B199<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B199,$M$3),B199))))","v":"00:00:00"},{"$f":"IF(OR(AND(B200<>0,B200=B199),AND(B200<>0,B201=0)),\"Amortização\",IF(B201=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C199,\"Amortização\")))","v":0},{"$f":"IF(AND(C200=0,C201=0),0,IF(B201=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B199,B200,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A201))","v":"00:00:00"},{"$f":"IF(OR(B200=0,B200=B199),0,IF(AND(A201<>0,IF(YTM_YTC<>$L$1,A201<=$F$10,TRUE)),A201,IF(YTM_YTC<>$L$1,B200,IF(B200<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B200,$M$3),B200))))","v":"00:00:00"},{"$f":"IF(OR(AND(B201<>0,B201=B200),AND(B201<>0,B202=0)),\"Amortização\",IF(B202=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C200,\"Amortização\")))","v":0},{"$f":"IF(AND(C201=0,C202=0),0,IF(B202=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B200,B201,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A202))","v":"00:00:00"},{"$f":"IF(OR(B201=0,B201=B200),0,IF(AND(A202<>0,IF(YTM_YTC<>$L$1,A202<=$F$10,TRUE)),A202,IF(YTM_YTC<>$L$1,B201,IF(B201<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B201,$M$3),B201))))","v":"00:00:00"},{"$f":"IF(OR(AND(B202<>0,B202=B201),AND(B202<>0,B203=0)),\"Amortização\",IF(B203=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C201,\"Amortização\")))","v":0},{"$f":"IF(AND(C202=0,C203=0),0,IF(B203=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B201,B202,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A203))","v":"00:00:00"},{"$f":"IF(OR(B202=0,B202=B201),0,IF(AND(A203<>0,IF(YTM_YTC<>$L$1,A203<=$F$10,TRUE)),A203,IF(YTM_YTC<>$L$1,B202,IF(B202<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B202,$M$3),B202))))","v":"00:00:00"},{"$f":"IF(OR(AND(B203<>0,B203=B202),AND(B203<>0,B204=0)),\"Amortização\",IF(B204=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C202,\"Amortização\")))","v":0},{"$f":"IF(AND(C203=0,C204=0),0,IF(B204=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B202,B203,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A204))","v":"00:00:00"},{"$f":"IF(OR(B203=0,B203=B202),0,IF(AND(A204<>0,IF(YTM_YTC<>$L$1,A204<=$F$10,TRUE)),A204,IF(YTM_YTC<>$L$1,B203,IF(B203<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B203,$M$3),B203))))","v":"00:00:00"},{"$f":"IF(OR(AND(B204<>0,B204=B203),AND(B204<>0,B205=0)),\"Amortização\",IF(B205=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C203,\"Amortização\")))","v":0},{"$f":"IF(AND(C204=0,C205=0),0,IF(B205=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B203,B204,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A205))","v":"00:00:00"},{"$f":"IF(OR(B204=0,B204=B203),0,IF(AND(A205<>0,IF(YTM_YTC<>$L$1,A205<=$F$10,TRUE)),A205,IF(YTM_YTC<>$L$1,B204,IF(B204<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B204,$M$3),B204))))","v":"00:00:00"},{"$f":"IF(OR(AND(B205<>0,B205=B204),AND(B205<>0,B206=0)),\"Amortização\",IF(B206=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C204,\"Amortização\")))","v":0},{"$f":"IF(AND(C205=0,C206=0),0,IF(B206=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B204,B205,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A206))","v":"00:00:00"},{"$f":"IF(OR(B205=0,B205=B204),0,IF(AND(A206<>0,IF(YTM_YTC<>$L$1,A206<=$F$10,TRUE)),A206,IF(YTM_YTC<>$L$1,B205,IF(B205<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B205,$M$3),B205))))","v":"00:00:00"},{"$f":"IF(OR(AND(B206<>0,B206=B205),AND(B206<>0,B207=0)),\"Amortização\",IF(B207=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C205,\"Amortização\")))","v":0},{"$f":"IF(AND(C206=0,C207=0),0,IF(B207=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B205,B206,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A207))","v":"00:00:00"},{"$f":"IF(OR(B206=0,B206=B205),0,IF(AND(A207<>0,IF(YTM_YTC<>$L$1,A207<=$F$10,TRUE)),A207,IF(YTM_YTC<>$L$1,B206,IF(B206<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B206,$M$3),B206))))","v":"00:00:00"},{"$f":"IF(OR(AND(B207<>0,B207=B206),AND(B207<>0,B208=0)),\"Amortização\",IF(B208=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C206,\"Amortização\")))","v":0},{"$f":"IF(AND(C207=0,C208=0),0,IF(B208=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B206,B207,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A208))","v":"00:00:00"},{"$f":"IF(OR(B207=0,B207=B206),0,IF(AND(A208<>0,IF(YTM_YTC<>$L$1,A208<=$F$10,TRUE)),A208,IF(YTM_YTC<>$L$1,B207,IF(B207<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B207,$M$3),B207))))","v":"00:00:00"},{"$f":"IF(OR(AND(B208<>0,B208=B207),AND(B208<>0,B209=0)),\"Amortização\",IF(B209=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C207,\"Amortização\")))","v":0},{"$f":"IF(AND(C208=0,C209=0),0,IF(B209=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B207,B208,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A209))","v":"00:00:00"},{"$f":"IF(OR(B208=0,B208=B207),0,IF(AND(A209<>0,IF(YTM_YTC<>$L$1,A209<=$F$10,TRUE)),A209,IF(YTM_YTC<>$L$1,B208,IF(B208<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B208,$M$3),B208))))","v":"00:00:00"},{"$f":"IF(OR(AND(B209<>0,B209=B208),AND(B209<>0,B210=0)),\"Amortização\",IF(B210=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C208,\"Amortização\")))","v":0},{"$f":"IF(AND(C209=0,C210=0),0,IF(B210=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B208,B209,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A210))","v":"00:00:00"},{"$f":"IF(OR(B209=0,B209=B208),0,IF(AND(A210<>0,IF(YTM_YTC<>$L$1,A210<=$F$10,TRUE)),A210,IF(YTM_YTC<>$L$1,B209,IF(B209<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B209,$M$3),B209))))","v":"00:00:00"},{"$f":"IF(OR(AND(B210<>0,B210=B209),AND(B210<>0,B211=0)),\"Amortização\",IF(B211=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C209,\"Amortização\")))","v":0},{"$f":"IF(AND(C210=0,C211=0),0,IF(B211=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B209,B210,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A211))","v":"00:00:00"},{"$f":"IF(OR(B210=0,B210=B209),0,IF(AND(A211<>0,IF(YTM_YTC<>$L$1,A211<=$F$10,TRUE)),A211,IF(YTM_YTC<>$L$1,B210,IF(B210<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B210,$M$3),B210))))","v":"00:00:00"},{"$f":"IF(OR(AND(B211<>0,B211=B210),AND(B211<>0,B212=0)),\"Amortização\",IF(B212=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C210,\"Amortização\")))","v":0},{"$f":"IF(AND(C211=0,C212=0),0,IF(B212=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B210,B211,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A212))","v":"00:00:00"},{"$f":"IF(OR(B211=0,B211=B210),0,IF(AND(A212<>0,IF(YTM_YTC<>$L$1,A212<=$F$10,TRUE)),A212,IF(YTM_YTC<>$L$1,B211,IF(B211<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B211,$M$3),B211))))","v":"00:00:00"},{"$f":"IF(OR(AND(B212<>0,B212=B211),AND(B212<>0,B213=0)),\"Amortização\",IF(B213=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C211,\"Amortização\")))","v":0},{"$f":"IF(AND(C212=0,C213=0),0,IF(B213=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B211,B212,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A213))","v":"00:00:00"},{"$f":"IF(OR(B212=0,B212=B211),0,IF(AND(A213<>0,IF(YTM_YTC<>$L$1,A213<=$F$10,TRUE)),A213,IF(YTM_YTC<>$L$1,B212,IF(B212<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B212,$M$3),B212))))","v":"00:00:00"},{"$f":"IF(OR(AND(B213<>0,B213=B212),AND(B213<>0,B214=0)),\"Amortização\",IF(B214=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C212,\"Amortização\")))","v":0},{"$f":"IF(AND(C213=0,C214=0),0,IF(B214=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B212,B213,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A214))","v":"00:00:00"},{"$f":"IF(OR(B213=0,B213=B212),0,IF(AND(A214<>0,IF(YTM_YTC<>$L$1,A214<=$F$10,TRUE)),A214,IF(YTM_YTC<>$L$1,B213,IF(B213<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B213,$M$3),B213))))","v":"00:00:00"},{"$f":"IF(OR(AND(B214<>0,B214=B213),AND(B214<>0,B215=0)),\"Amortização\",IF(B215=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C213,\"Amortização\")))","v":0},{"$f":"IF(AND(C214=0,C215=0),0,IF(B215=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B213,B214,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A215))","v":"00:00:00"},{"$f":"IF(OR(B214=0,B214=B213),0,IF(AND(A215<>0,IF(YTM_YTC<>$L$1,A215<=$F$10,TRUE)),A215,IF(YTM_YTC<>$L$1,B214,IF(B214<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B214,$M$3),B214))))","v":"00:00:00"},{"$f":"IF(OR(AND(B215<>0,B215=B214),AND(B215<>0,B216=0)),\"Amortização\",IF(B216=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C214,\"Amortização\")))","v":0},{"$f":"IF(AND(C215=0,C216=0),0,IF(B216=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B214,B215,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A216))","v":"00:00:00"},{"$f":"IF(OR(B215=0,B215=B214),0,IF(AND(A216<>0,IF(YTM_YTC<>$L$1,A216<=$F$10,TRUE)),A216,IF(YTM_YTC<>$L$1,B215,IF(B215<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B215,$M$3),B215))))","v":"00:00:00"},{"$f":"IF(OR(AND(B216<>0,B216=B215),AND(B216<>0,B217=0)),\"Amortização\",IF(B217=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C215,\"Amortização\")))","v":0},{"$f":"IF(AND(C216=0,C217=0),0,IF(B217=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B215,B216,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A217))","v":"00:00:00"},{"$f":"IF(OR(B216=0,B216=B215),0,IF(AND(A217<>0,IF(YTM_YTC<>$L$1,A217<=$F$10,TRUE)),A217,IF(YTM_YTC<>$L$1,B216,IF(B216<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B216,$M$3),B216))))","v":"00:00:00"},{"$f":"IF(OR(AND(B217<>0,B217=B216),AND(B217<>0,B218=0)),\"Amortização\",IF(B218=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C216,\"Amortização\")))","v":0},{"$f":"IF(AND(C217=0,C218=0),0,IF(B218=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B216,B217,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A218))","v":"00:00:00"},{"$f":"IF(OR(B217=0,B217=B216),0,IF(AND(A218<>0,IF(YTM_YTC<>$L$1,A218<=$F$10,TRUE)),A218,IF(YTM_YTC<>$L$1,B217,IF(B217<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B217,$M$3),B217))))","v":"00:00:00"},{"$f":"IF(OR(AND(B218<>0,B218=B217),AND(B218<>0,B219=0)),\"Amortização\",IF(B219=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C217,\"Amortização\")))","v":0},{"$f":"IF(AND(C218=0,C219=0),0,IF(B219=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B217,B218,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A219))","v":"00:00:00"},{"$f":"IF(OR(B218=0,B218=B217),0,IF(AND(A219<>0,IF(YTM_YTC<>$L$1,A219<=$F$10,TRUE)),A219,IF(YTM_YTC<>$L$1,B218,IF(B218<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B218,$M$3),B218))))","v":"00:00:00"},{"$f":"IF(OR(AND(B219<>0,B219=B218),AND(B219<>0,B220=0)),\"Amortização\",IF(B220=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C218,\"Amortização\")))","v":0},{"$f":"IF(AND(C219=0,C220=0),0,IF(B220=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B218,B219,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A220))","v":"00:00:00"},{"$f":"IF(OR(B219=0,B219=B218),0,IF(AND(A220<>0,IF(YTM_YTC<>$L$1,A220<=$F$10,TRUE)),A220,IF(YTM_YTC<>$L$1,B219,IF(B219<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B219,$M$3),B219))))","v":"00:00:00"},{"$f":"IF(OR(AND(B220<>0,B220=B219),AND(B220<>0,B221=0)),\"Amortização\",IF(B221=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C219,\"Amortização\")))","v":0},{"$f":"IF(AND(C220=0,C221=0),0,IF(B221=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B219,B220,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A221))","v":"00:00:00"},{"$f":"IF(OR(B220=0,B220=B219),0,IF(AND(A221<>0,IF(YTM_YTC<>$L$1,A221<=$F$10,TRUE)),A221,IF(YTM_YTC<>$L$1,B220,IF(B220<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B220,$M$3),B220))))","v":"00:00:00"},{"$f":"IF(OR(AND(B221<>0,B221=B220),AND(B221<>0,B222=0)),\"Amortização\",IF(B222=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C220,\"Amortização\")))","v":0},{"$f":"IF(AND(C221=0,C222=0),0,IF(B222=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B220,B221,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A222))","v":"00:00:00"},{"$f":"IF(OR(B221=0,B221=B220),0,IF(AND(A222<>0,IF(YTM_YTC<>$L$1,A222<=$F$10,TRUE)),A222,IF(YTM_YTC<>$L$1,B221,IF(B221<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B221,$M$3),B221))))","v":"00:00:00"},{"$f":"IF(OR(AND(B222<>0,B222=B221),AND(B222<>0,B223=0)),\"Amortização\",IF(B223=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C221,\"Amortização\")))","v":0},{"$f":"IF(AND(C222=0,C223=0),0,IF(B223=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B221,B222,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A223))","v":"00:00:00"},{"$f":"IF(OR(B222=0,B222=B221),0,IF(AND(A223<>0,IF(YTM_YTC<>$L$1,A223<=$F$10,TRUE)),A223,IF(YTM_YTC<>$L$1,B222,IF(B222<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B222,$M$3),B222))))","v":"00:00:00"},{"$f":"IF(OR(AND(B223<>0,B223=B222),AND(B223<>0,B224=0)),\"Amortização\",IF(B224=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C222,\"Amortização\")))","v":0},{"$f":"IF(AND(C223=0,C224=0),0,IF(B224=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B222,B223,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,{"$f":"-ROUND(IF(C223=\"Amortização\",MAX(Mín._Com._Reemb.,D223*Comissão_Reemb.)*(1+IVA),IF(D223=0,0,MAX(Mín._Com._Juros,(D223+G223)*Comissão_Juros)*(1+IVA))),2)","v":0},{"$f":"ROUND(IF(B224=0,0,IF(D223<0,-IRS*E223,-IRS*D223)),2)","v":0},{"$f":"IF(B222=0,0,D223+E223)","v":0},{"$f":"IF(H223=0,0,H223+F223+G223)","v":0}]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A224))","v":"00:00:00"},{"$f":"IF(OR(B223=0,B223=B222),0,IF(AND(A224<>0,IF(YTM_YTC<>$L$1,A224<=$F$10,TRUE)),A224,IF(YTM_YTC<>$L$1,B223,IF(B223<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B223,$M$3),B223))))","v":"00:00:00"},{"$f":"IF(OR(AND(B224<>0,B224=B223),AND(B224<>0,B225=0)),\"Amortização\",IF(B225=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C223,\"Amortização\")))","v":0},{"$f":"IF(AND(C224=0,C225=0),0,IF(B225=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B223,B224,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A225))","v":"00:00:00"},{"$f":"IF(OR(B224=0,B224=B223),0,IF(AND(A225<>0,IF(YTM_YTC<>$L$1,A225<=$F$10,TRUE)),A225,IF(YTM_YTC<>$L$1,B224,IF(B224<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B224,$M$3),B224))))","v":"00:00:00"},{"$f":"IF(OR(AND(B225<>0,B225=B224),AND(B225<>0,B226=0)),\"Amortização\",IF(B226=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C224,\"Amortização\")))","v":0},{"$f":"IF(AND(C225=0,C226=0),0,IF(B226=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B224,B225,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A226))","v":"00:00:00"},{"$f":"IF(OR(B225=0,B225=B224),0,IF(AND(A226<>0,IF(YTM_YTC<>$L$1,A226<=$F$10,TRUE)),A226,IF(YTM_YTC<>$L$1,B225,IF(B225<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B225,$M$3),B225))))","v":"00:00:00"},{"$f":"IF(OR(AND(B226<>0,B226=B225),AND(B226<>0,B227=0)),\"Amortização\",IF(B227=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C225,\"Amortização\")))","v":0},{"$f":"IF(AND(C226=0,C227=0),0,IF(B227=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B225,B226,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A227))","v":"00:00:00"},{"$f":"IF(OR(B226=0,B226=B225),0,IF(AND(A227<>0,IF(YTM_YTC<>$L$1,A227<=$F$10,TRUE)),A227,IF(YTM_YTC<>$L$1,B226,IF(B226<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B226,$M$3),B226))))","v":"00:00:00"},{"$f":"IF(OR(AND(B227<>0,B227=B226),AND(B227<>0,B228=0)),\"Amortização\",IF(B228=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C226,\"Amortização\")))","v":0},{"$f":"IF(AND(C227=0,C228=0),0,IF(B228=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B226,B227,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A228))","v":"00:00:00"},{"$f":"IF(OR(B227=0,B227=B226),0,IF(AND(A228<>0,IF(YTM_YTC<>$L$1,A228<=$F$10,TRUE)),A228,IF(YTM_YTC<>$L$1,B227,IF(B227<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B227,$M$3),B227))))","v":"00:00:00"},{"$f":"IF(OR(AND(B228<>0,B228=B227),AND(B228<>0,B229=0)),\"Amortização\",IF(B229=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C227,\"Amortização\")))","v":0},{"$f":"IF(AND(C228=0,C229=0),0,IF(B229=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B227,B228,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A229))","v":"00:00:00"},{"$f":"IF(OR(B228=0,B228=B227),0,IF(AND(A229<>0,IF(YTM_YTC<>$L$1,A229<=$F$10,TRUE)),A229,IF(YTM_YTC<>$L$1,B228,IF(B228<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B228,$M$3),B228))))","v":"00:00:00"},{"$f":"IF(OR(AND(B229<>0,B229=B228),AND(B229<>0,B230=0)),\"Amortização\",IF(B230=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C228,\"Amortização\")))","v":0},{"$f":"IF(AND(C229=0,C230=0),0,IF(B230=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B228,B229,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A230))","v":"00:00:00"},{"$f":"IF(OR(B229=0,B229=B228),0,IF(AND(A230<>0,IF(YTM_YTC<>$L$1,A230<=$F$10,TRUE)),A230,IF(YTM_YTC<>$L$1,B229,IF(B229<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B229,$M$3),B229))))","v":"00:00:00"},{"$f":"IF(OR(AND(B230<>0,B230=B229),AND(B230<>0,B231=0)),\"Amortização\",IF(B231=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C229,\"Amortização\")))","v":0},{"$f":"IF(AND(C230=0,C231=0),0,IF(B231=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B229,B230,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A231))","v":"00:00:00"},{"$f":"IF(OR(B230=0,B230=B229),0,IF(AND(A231<>0,IF(YTM_YTC<>$L$1,A231<=$F$10,TRUE)),A231,IF(YTM_YTC<>$L$1,B230,IF(B230<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B230,$M$3),B230))))","v":"00:00:00"},{"$f":"IF(OR(AND(B231<>0,B231=B230),AND(B231<>0,B232=0)),\"Amortização\",IF(B232=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C230,\"Amortização\")))","v":0},{"$f":"IF(AND(C231=0,C232=0),0,IF(B232=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B230,B231,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A232))","v":"00:00:00"},{"$f":"IF(OR(B231=0,B231=B230),0,IF(AND(A232<>0,IF(YTM_YTC<>$L$1,A232<=$F$10,TRUE)),A232,IF(YTM_YTC<>$L$1,B231,IF(B231<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B231,$M$3),B231))))","v":"00:00:00"},{"$f":"IF(OR(AND(B232<>0,B232=B231),AND(B232<>0,B233=0)),\"Amortização\",IF(B233=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C231,\"Amortização\")))","v":0},{"$f":"IF(AND(C232=0,C233=0),0,IF(B233=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B231,B232,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A233))","v":"00:00:00"},{"$f":"IF(OR(B232=0,B232=B231),0,IF(AND(A233<>0,IF(YTM_YTC<>$L$1,A233<=$F$10,TRUE)),A233,IF(YTM_YTC<>$L$1,B232,IF(B232<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B232,$M$3),B232))))","v":"00:00:00"},{"$f":"IF(OR(AND(B233<>0,B233=B232),AND(B233<>0,B234=0)),\"Amortização\",IF(B234=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C232,\"Amortização\")))","v":0},{"$f":"IF(AND(C233=0,C234=0),0,IF(B234=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B232,B233,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A234))","v":"00:00:00"},{"$f":"IF(OR(B233=0,B233=B232),0,IF(AND(A234<>0,IF(YTM_YTC<>$L$1,A234<=$F$10,TRUE)),A234,IF(YTM_YTC<>$L$1,B233,IF(B233<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B233,$M$3),B233))))","v":"00:00:00"},{"$f":"IF(OR(AND(B234<>0,B234=B233),AND(B234<>0,B235=0)),\"Amortização\",IF(B235=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C233,\"Amortização\")))","v":0},{"$f":"IF(AND(C234=0,C235=0),0,IF(B235=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B233,B234,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A235))","v":"00:00:00"},{"$f":"IF(OR(B234=0,B234=B233),0,IF(AND(A235<>0,IF(YTM_YTC<>$L$1,A235<=$F$10,TRUE)),A235,IF(YTM_YTC<>$L$1,B234,IF(B234<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B234,$M$3),B234))))","v":"00:00:00"},{"$f":"IF(OR(AND(B235<>0,B235=B234),AND(B235<>0,B236=0)),\"Amortização\",IF(B236=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C234,\"Amortização\")))","v":0},{"$f":"IF(AND(C235=0,C236=0),0,IF(B236=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B234,B235,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A236))","v":"00:00:00"},{"$f":"IF(OR(B235=0,B235=B234),0,IF(AND(A236<>0,IF(YTM_YTC<>$L$1,A236<=$F$10,TRUE)),A236,IF(YTM_YTC<>$L$1,B235,IF(B235<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B235,$M$3),B235))))","v":"00:00:00"},{"$f":"IF(OR(AND(B236<>0,B236=B235),AND(B236<>0,B237=0)),\"Amortização\",IF(B237=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C235,\"Amortização\")))","v":0},{"$f":"IF(AND(C236=0,C237=0),0,IF(B237=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B235,B236,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A237))","v":"00:00:00"},{"$f":"IF(OR(B236=0,B236=B235),0,IF(AND(A237<>0,IF(YTM_YTC<>$L$1,A237<=$F$10,TRUE)),A237,IF(YTM_YTC<>$L$1,B236,IF(B236<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B236,$M$3),B236))))","v":"00:00:00"},{"$f":"IF(OR(AND(B237<>0,B237=B236),AND(B237<>0,B238=0)),\"Amortização\",IF(B238=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C236,\"Amortização\")))","v":0},{"$f":"IF(AND(C237=0,C238=0),0,IF(B238=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B236,B237,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A238))","v":"00:00:00"},{"$f":"IF(OR(B237=0,B237=B236),0,IF(AND(A238<>0,IF(YTM_YTC<>$L$1,A238<=$F$10,TRUE)),A238,IF(YTM_YTC<>$L$1,B237,IF(B237<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B237,$M$3),B237))))","v":"00:00:00"},{"$f":"IF(OR(AND(B238<>0,B238=B237),AND(B238<>0,B239=0)),\"Amortização\",IF(B239=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C237,\"Amortização\")))","v":0},{"$f":"IF(AND(C238=0,C239=0),0,IF(B239=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B237,B238,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A239))","v":"00:00:00"},{"$f":"IF(OR(B238=0,B238=B237),0,IF(AND(A239<>0,IF(YTM_YTC<>$L$1,A239<=$F$10,TRUE)),A239,IF(YTM_YTC<>$L$1,B238,IF(B238<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B238,$M$3),B238))))","v":"00:00:00"},{"$f":"IF(OR(AND(B239<>0,B239=B238),AND(B239<>0,B240=0)),\"Amortização\",IF(B240=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C238,\"Amortização\")))","v":0},{"$f":"IF(AND(C239=0,C240=0),0,IF(B240=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B238,B239,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A240))","v":"00:00:00"},{"$f":"IF(OR(B239=0,B239=B238),0,IF(AND(A240<>0,IF(YTM_YTC<>$L$1,A240<=$F$10,TRUE)),A240,IF(YTM_YTC<>$L$1,B239,IF(B239<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B239,$M$3),B239))))","v":"00:00:00"},{"$f":"IF(OR(AND(B240<>0,B240=B239),AND(B240<>0,B241=0)),\"Amortização\",IF(B241=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C239,\"Amortização\")))","v":0},{"$f":"IF(AND(C240=0,C241=0),0,IF(B241=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B239,B240,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A241))","v":"00:00:00"},{"$f":"IF(OR(B240=0,B240=B239),0,IF(AND(A241<>0,IF(YTM_YTC<>$L$1,A241<=$F$10,TRUE)),A241,IF(YTM_YTC<>$L$1,B240,IF(B240<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B240,$M$3),B240))))","v":"00:00:00"},{"$f":"IF(OR(AND(B241<>0,B241=B240),AND(B241<>0,B242=0)),\"Amortização\",IF(B242=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C240,\"Amortização\")))","v":0},{"$f":"IF(AND(C241=0,C242=0),0,IF(B242=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B240,B241,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A242))","v":"00:00:00"},{"$f":"IF(OR(B241=0,B241=B240),0,IF(AND(A242<>0,IF(YTM_YTC<>$L$1,A242<=$F$10,TRUE)),A242,IF(YTM_YTC<>$L$1,B241,IF(B241<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B241,$M$3),B241))))","v":"00:00:00"},{"$f":"IF(OR(AND(B242<>0,B242=B241),AND(B242<>0,B243=0)),\"Amortização\",IF(B243=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C241,\"Amortização\")))","v":0},{"$f":"IF(AND(C242=0,C243=0),0,IF(B243=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B241,B242,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A243))","v":"00:00:00"},{"$f":"IF(OR(B242=0,B242=B241),0,IF(AND(A243<>0,IF(YTM_YTC<>$L$1,A243<=$F$10,TRUE)),A243,IF(YTM_YTC<>$L$1,B242,IF(B242<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B242,$M$3),B242))))","v":"00:00:00"},{"$f":"IF(OR(AND(B243<>0,B243=B242),AND(B243<>0,B244=0)),\"Amortização\",IF(B244=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C242,\"Amortização\")))","v":0},{"$f":"IF(AND(C243=0,C244=0),0,IF(B244=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B242,B243,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A244))","v":"00:00:00"},{"$f":"IF(OR(B243=0,B243=B242),0,IF(AND(A244<>0,IF(YTM_YTC<>$L$1,A244<=$F$10,TRUE)),A244,IF(YTM_YTC<>$L$1,B243,IF(B243<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B243,$M$3),B243))))","v":"00:00:00"},{"$f":"IF(OR(AND(B244<>0,B244=B243),AND(B244<>0,B245=0)),\"Amortização\",IF(B245=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C243,\"Amortização\")))","v":0},{"$f":"IF(AND(C244=0,C245=0),0,IF(B245=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B243,B244,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A245))","v":"00:00:00"},{"$f":"IF(OR(B244=0,B244=B243),0,IF(AND(A245<>0,IF(YTM_YTC<>$L$1,A245<=$F$10,TRUE)),A245,IF(YTM_YTC<>$L$1,B244,IF(B244<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B244,$M$3),B244))))","v":"00:00:00"},{"$f":"IF(OR(AND(B245<>0,B245=B244),AND(B245<>0,B246=0)),\"Amortização\",IF(B246=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C244,\"Amortização\")))","v":0},{"$f":"IF(AND(C245=0,C246=0),0,IF(B246=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B244,B245,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A246))","v":"00:00:00"},{"$f":"IF(OR(B245=0,B245=B244),0,IF(AND(A246<>0,IF(YTM_YTC<>$L$1,A246<=$F$10,TRUE)),A246,IF(YTM_YTC<>$L$1,B245,IF(B245<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B245,$M$3),B245))))","v":"00:00:00"},{"$f":"IF(OR(AND(B246<>0,B246=B245),AND(B246<>0,B247=0)),\"Amortização\",IF(B247=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C245,\"Amortização\")))","v":0},{"$f":"IF(AND(C246=0,C247=0),0,IF(B247=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B245,B246,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A247))","v":"00:00:00"},{"$f":"IF(OR(B246=0,B246=B245),0,IF(AND(A247<>0,IF(YTM_YTC<>$L$1,A247<=$F$10,TRUE)),A247,IF(YTM_YTC<>$L$1,B246,IF(B246<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B246,$M$3),B246))))","v":"00:00:00"},{"$f":"IF(OR(AND(B247<>0,B247=B246),AND(B247<>0,B248=0)),\"Amortização\",IF(B248=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C246,\"Amortização\")))","v":0},{"$f":"IF(AND(C247=0,C248=0),0,IF(B248=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B246,B247,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A248))","v":"00:00:00"},{"$f":"IF(OR(B247=0,B247=B246),0,IF(AND(A248<>0,IF(YTM_YTC<>$L$1,A248<=$F$10,TRUE)),A248,IF(YTM_YTC<>$L$1,B247,IF(B247<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B247,$M$3),B247))))","v":"00:00:00"},{"$f":"IF(OR(AND(B248<>0,B248=B247),AND(B248<>0,B249=0)),\"Amortização\",IF(B249=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C247,\"Amortização\")))","v":0},{"$f":"IF(AND(C248=0,C249=0),0,IF(B249=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B247,B248,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A249))","v":"00:00:00"},{"$f":"IF(OR(B248=0,B248=B247),0,IF(AND(A249<>0,IF(YTM_YTC<>$L$1,A249<=$F$10,TRUE)),A249,IF(YTM_YTC<>$L$1,B248,IF(B248<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B248,$M$3),B248))))","v":"00:00:00"},{"$f":"IF(OR(AND(B249<>0,B249=B248),AND(B249<>0,B250=0)),\"Amortização\",IF(B250=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C248,\"Amortização\")))","v":0},{"$f":"IF(AND(C249=0,C250=0),0,IF(B250=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B248,B249,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A250))","v":"00:00:00"},{"$f":"IF(OR(B249=0,B249=B248),0,IF(AND(A250<>0,IF(YTM_YTC<>$L$1,A250<=$F$10,TRUE)),A250,IF(YTM_YTC<>$L$1,B249,IF(B249<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B249,$M$3),B249))))","v":"00:00:00"},{"$f":"IF(OR(AND(B250<>0,B250=B249),AND(B250<>0,B251=0)),\"Amortização\",IF(B251=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C249,\"Amortização\")))","v":0},{"$f":"IF(AND(C250=0,C251=0),0,IF(B251=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B249,B250,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A251))","v":"00:00:00"},{"$f":"IF(OR(B250=0,B250=B249),0,IF(AND(A251<>0,IF(YTM_YTC<>$L$1,A251<=$F$10,TRUE)),A251,IF(YTM_YTC<>$L$1,B250,IF(B250<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B250,$M$3),B250))))","v":"00:00:00"},{"$f":"IF(OR(AND(B251<>0,B251=B250),AND(B251<>0,B252=0)),\"Amortização\",IF(B252=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C250,\"Amortização\")))","v":0},{"$f":"IF(AND(C251=0,C252=0),0,IF(B252=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B250,B251,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A252))","v":"00:00:00"},{"$f":"IF(OR(B251=0,B251=B250),0,IF(AND(A252<>0,IF(YTM_YTC<>$L$1,A252<=$F$10,TRUE)),A252,IF(YTM_YTC<>$L$1,B251,IF(B251<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B251,$M$3),B251))))","v":"00:00:00"},{"$f":"IF(OR(AND(B252<>0,B252=B251),AND(B252<>0,B253=0)),\"Amortização\",IF(B253=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C251,\"Amortização\")))","v":0},{"$f":"IF(AND(C252=0,C253=0),0,IF(B253=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B251,B252,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A253))","v":"00:00:00"},{"$f":"IF(OR(B252=0,B252=B251),0,IF(AND(A253<>0,IF(YTM_YTC<>$L$1,A253<=$F$10,TRUE)),A253,IF(YTM_YTC<>$L$1,B252,IF(B252<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B252,$M$3),B252))))","v":"00:00:00"},{"$f":"IF(OR(AND(B253<>0,B253=B252),AND(B253<>0,B254=0)),\"Amortização\",IF(B254=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C252,\"Amortização\")))","v":0},{"$f":"IF(AND(C253=0,C254=0),0,IF(B254=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B252,B253,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A254))","v":"00:00:00"},{"$f":"IF(OR(B253=0,B253=B252),0,IF(AND(A254<>0,IF(YTM_YTC<>$L$1,A254<=$F$10,TRUE)),A254,IF(YTM_YTC<>$L$1,B253,IF(B253<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B253,$M$3),B253))))","v":"00:00:00"},{"$f":"IF(OR(AND(B254<>0,B254=B253),AND(B254<>0,B255=0)),\"Amortização\",IF(B255=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C253,\"Amortização\")))","v":0},{"$f":"IF(AND(C254=0,C255=0),0,IF(B255=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B253,B254,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A255))","v":"00:00:00"},{"$f":"IF(OR(B254=0,B254=B253),0,IF(AND(A255<>0,IF(YTM_YTC<>$L$1,A255<=$F$10,TRUE)),A255,IF(YTM_YTC<>$L$1,B254,IF(B254<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B254,$M$3),B254))))","v":"00:00:00"},{"$f":"IF(OR(AND(B255<>0,B255=B254),AND(B255<>0,B256=0)),\"Amortização\",IF(B256=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C254,\"Amortização\")))","v":0},{"$f":"IF(AND(C255=0,C256=0),0,IF(B256=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B254,B255,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A256))","v":"00:00:00"},{"$f":"IF(OR(B255=0,B255=B254),0,IF(AND(A256<>0,IF(YTM_YTC<>$L$1,A256<=$F$10,TRUE)),A256,IF(YTM_YTC<>$L$1,B255,IF(B255<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B255,$M$3),B255))))","v":"00:00:00"},{"$f":"IF(OR(AND(B256<>0,B256=B255),AND(B256<>0,B257=0)),\"Amortização\",IF(B257=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C255,\"Amortização\")))","v":0},{"$f":"IF(AND(C256=0,C257=0),0,IF(B257=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B255,B256,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A257))","v":"00:00:00"},{"$f":"IF(OR(B256=0,B256=B255),0,IF(AND(A257<>0,IF(YTM_YTC<>$L$1,A257<=$F$10,TRUE)),A257,IF(YTM_YTC<>$L$1,B256,IF(B256<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B256,$M$3),B256))))","v":"00:00:00"},{"$f":"IF(OR(AND(B257<>0,B257=B256),AND(B257<>0,B258=0)),\"Amortização\",IF(B258=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C256,\"Amortização\")))","v":0},{"$f":"IF(AND(C257=0,C258=0),0,IF(B258=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B256,B257,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A258))","v":"00:00:00"},{"$f":"IF(OR(B257=0,B257=B256),0,IF(AND(A258<>0,IF(YTM_YTC<>$L$1,A258<=$F$10,TRUE)),A258,IF(YTM_YTC<>$L$1,B257,IF(B257<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B257,$M$3),B257))))","v":"00:00:00"},{"$f":"IF(OR(AND(B258<>0,B258=B257),AND(B258<>0,B259=0)),\"Amortização\",IF(B259=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C257,\"Amortização\")))","v":0},{"$f":"IF(AND(C258=0,C259=0),0,IF(B259=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B257,B258,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A259))","v":"00:00:00"},{"$f":"IF(OR(B258=0,B258=B257),0,IF(AND(A259<>0,IF(YTM_YTC<>$L$1,A259<=$F$10,TRUE)),A259,IF(YTM_YTC<>$L$1,B258,IF(B258<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B258,$M$3),B258))))","v":"00:00:00"},{"$f":"IF(OR(AND(B259<>0,B259=B258),AND(B259<>0,B260=0)),\"Amortização\",IF(B260=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C258,\"Amortização\")))","v":0},{"$f":"IF(AND(C259=0,C260=0),0,IF(B260=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B258,B259,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A260))","v":"00:00:00"},{"$f":"IF(OR(B259=0,B259=B258),0,IF(AND(A260<>0,IF(YTM_YTC<>$L$1,A260<=$F$10,TRUE)),A260,IF(YTM_YTC<>$L$1,B259,IF(B259<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B259,$M$3),B259))))","v":"00:00:00"},{"$f":"IF(OR(AND(B260<>0,B260=B259),AND(B260<>0,B261=0)),\"Amortização\",IF(B261=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C259,\"Amortização\")))","v":0},{"$f":"IF(AND(C260=0,C261=0),0,IF(B261=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B259,B260,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A261))","v":"00:00:00"},{"$f":"IF(OR(B260=0,B260=B259),0,IF(AND(A261<>0,IF(YTM_YTC<>$L$1,A261<=$F$10,TRUE)),A261,IF(YTM_YTC<>$L$1,B260,IF(B260<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B260,$M$3),B260))))","v":"00:00:00"},{"$f":"IF(OR(AND(B261<>0,B261=B260),AND(B261<>0,B262=0)),\"Amortização\",IF(B262=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C260,\"Amortização\")))","v":0},{"$f":"IF(AND(C261=0,C262=0),0,IF(B262=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B260,B261,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A262))","v":"00:00:00"},{"$f":"IF(OR(B261=0,B261=B260),0,IF(AND(A262<>0,IF(YTM_YTC<>$L$1,A262<=$F$10,TRUE)),A262,IF(YTM_YTC<>$L$1,B261,IF(B261<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B261,$M$3),B261))))","v":"00:00:00"},{"$f":"IF(OR(AND(B262<>0,B262=B261),AND(B262<>0,B263=0)),\"Amortização\",IF(B263=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C261,\"Amortização\")))","v":0},{"$f":"IF(AND(C262=0,C263=0),0,IF(B263=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B261,B262,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A263))","v":"00:00:00"},{"$f":"IF(OR(B262=0,B262=B261),0,IF(AND(A263<>0,IF(YTM_YTC<>$L$1,A263<=$F$10,TRUE)),A263,IF(YTM_YTC<>$L$1,B262,IF(B262<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B262,$M$3),B262))))","v":"00:00:00"},{"$f":"IF(OR(AND(B263<>0,B263=B262),AND(B263<>0,B264=0)),\"Amortização\",IF(B264=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C262,\"Amortização\")))","v":0},{"$f":"IF(AND(C263=0,C264=0),0,IF(B264=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B262,B263,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A264))","v":"00:00:00"},{"$f":"IF(OR(B263=0,B263=B262),0,IF(AND(A264<>0,IF(YTM_YTC<>$L$1,A264<=$F$10,TRUE)),A264,IF(YTM_YTC<>$L$1,B263,IF(B263<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B263,$M$3),B263))))","v":"00:00:00"},{"$f":"IF(OR(AND(B264<>0,B264=B263),AND(B264<>0,B265=0)),\"Amortização\",IF(B265=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C263,\"Amortização\")))","v":0},{"$f":"IF(AND(C264=0,C265=0),0,IF(B265=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B263,B264,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A265))","v":"00:00:00"},{"$f":"IF(OR(B264=0,B264=B263),0,IF(AND(A265<>0,IF(YTM_YTC<>$L$1,A265<=$F$10,TRUE)),A265,IF(YTM_YTC<>$L$1,B264,IF(B264<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B264,$M$3),B264))))","v":"00:00:00"},{"$f":"IF(OR(AND(B265<>0,B265=B264),AND(B265<>0,B266=0)),\"Amortização\",IF(B266=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C264,\"Amortização\")))","v":0},{"$f":"IF(AND(C265=0,C266=0),0,IF(B266=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B264,B265,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A266))","v":"00:00:00"},{"$f":"IF(OR(B265=0,B265=B264),0,IF(AND(A266<>0,IF(YTM_YTC<>$L$1,A266<=$F$10,TRUE)),A266,IF(YTM_YTC<>$L$1,B265,IF(B265<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B265,$M$3),B265))))","v":"00:00:00"},{"$f":"IF(OR(AND(B266<>0,B266=B265),AND(B266<>0,B267=0)),\"Amortização\",IF(B267=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C265,\"Amortização\")))","v":0},{"$f":"IF(AND(C266=0,C267=0),0,IF(B267=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B265,B266,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A267))","v":"00:00:00"},{"$f":"IF(OR(B266=0,B266=B265),0,IF(AND(A267<>0,IF(YTM_YTC<>$L$1,A267<=$F$10,TRUE)),A267,IF(YTM_YTC<>$L$1,B266,IF(B266<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B266,$M$3),B266))))","v":"00:00:00"},{"$f":"IF(OR(AND(B267<>0,B267=B266),AND(B267<>0,B268=0)),\"Amortização\",IF(B268=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C266,\"Amortização\")))","v":0},{"$f":"IF(AND(C267=0,C268=0),0,IF(B268=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B266,B267,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A268))","v":"00:00:00"},{"$f":"IF(OR(B267=0,B267=B266),0,IF(AND(A268<>0,IF(YTM_YTC<>$L$1,A268<=$F$10,TRUE)),A268,IF(YTM_YTC<>$L$1,B267,IF(B267<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B267,$M$3),B267))))","v":"00:00:00"},{"$f":"IF(OR(AND(B268<>0,B268=B267),AND(B268<>0,B269=0)),\"Amortização\",IF(B269=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C267,\"Amortização\")))","v":0},{"$f":"IF(AND(C268=0,C269=0),0,IF(B269=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B267,B268,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A269))","v":"00:00:00"},{"$f":"IF(OR(B268=0,B268=B267),0,IF(AND(A269<>0,IF(YTM_YTC<>$L$1,A269<=$F$10,TRUE)),A269,IF(YTM_YTC<>$L$1,B268,IF(B268<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B268,$M$3),B268))))","v":"00:00:00"},{"$f":"IF(OR(AND(B269<>0,B269=B268),AND(B269<>0,B270=0)),\"Amortização\",IF(B270=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C268,\"Amortização\")))","v":0},{"$f":"IF(AND(C269=0,C270=0),0,IF(B270=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B268,B269,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A270))","v":"00:00:00"},{"$f":"IF(OR(B269=0,B269=B268),0,IF(AND(A270<>0,IF(YTM_YTC<>$L$1,A270<=$F$10,TRUE)),A270,IF(YTM_YTC<>$L$1,B269,IF(B269<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B269,$M$3),B269))))","v":"00:00:00"},{"$f":"IF(OR(AND(B270<>0,B270=B269),AND(B270<>0,B271=0)),\"Amortização\",IF(B271=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C269,\"Amortização\")))","v":0},{"$f":"IF(AND(C270=0,C271=0),0,IF(B271=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B269,B270,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A271))","v":"00:00:00"},{"$f":"IF(OR(B270=0,B270=B269),0,IF(AND(A271<>0,IF(YTM_YTC<>$L$1,A271<=$F$10,TRUE)),A271,IF(YTM_YTC<>$L$1,B270,IF(B270<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B270,$M$3),B270))))","v":"00:00:00"},{"$f":"IF(OR(AND(B271<>0,B271=B270),AND(B271<>0,B272=0)),\"Amortização\",IF(B272=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C270,\"Amortização\")))","v":0},{"$f":"IF(AND(C271=0,C272=0),0,IF(B272=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B270,B271,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A272))","v":"00:00:00"},{"$f":"IF(OR(B271=0,B271=B270),0,IF(AND(A272<>0,IF(YTM_YTC<>$L$1,A272<=$F$10,TRUE)),A272,IF(YTM_YTC<>$L$1,B271,IF(B271<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B271,$M$3),B271))))","v":"00:00:00"},{"$f":"IF(OR(AND(B272<>0,B272=B271),AND(B272<>0,B273=0)),\"Amortização\",IF(B273=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C271,\"Amortização\")))","v":0},{"$f":"IF(AND(C272=0,C273=0),0,IF(B273=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B271,B272,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A273))","v":"00:00:00"},{"$f":"IF(OR(B272=0,B272=B271),0,IF(AND(A273<>0,IF(YTM_YTC<>$L$1,A273<=$F$10,TRUE)),A273,IF(YTM_YTC<>$L$1,B272,IF(B272<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B272,$M$3),B272))))","v":"00:00:00"},{"$f":"IF(OR(AND(B273<>0,B273=B272),AND(B273<>0,B274=0)),\"Amortização\",IF(B274=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C272,\"Amortização\")))","v":0},{"$f":"IF(AND(C273=0,C274=0),0,IF(B274=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B272,B273,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A274))","v":"00:00:00"},{"$f":"IF(OR(B273=0,B273=B272),0,IF(AND(A274<>0,IF(YTM_YTC<>$L$1,A274<=$F$10,TRUE)),A274,IF(YTM_YTC<>$L$1,B273,IF(B273<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B273,$M$3),B273))))","v":"00:00:00"},{"$f":"IF(OR(AND(B274<>0,B274=B273),AND(B274<>0,B275=0)),\"Amortização\",IF(B275=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C273,\"Amortização\")))","v":0},{"$f":"IF(AND(C274=0,C275=0),0,IF(B275=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B273,B274,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A275))","v":"00:00:00"},{"$f":"IF(OR(B274=0,B274=B273),0,IF(AND(A275<>0,IF(YTM_YTC<>$L$1,A275<=$F$10,TRUE)),A275,IF(YTM_YTC<>$L$1,B274,IF(B274<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B274,$M$3),B274))))","v":"00:00:00"},{"$f":"IF(OR(AND(B275<>0,B275=B274),AND(B275<>0,B276=0)),\"Amortização\",IF(B276=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C274,\"Amortização\")))","v":0},{"$f":"IF(AND(C275=0,C276=0),0,IF(B276=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B274,B275,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A276))","v":"00:00:00"},{"$f":"IF(OR(B275=0,B275=B274),0,IF(AND(A276<>0,IF(YTM_YTC<>$L$1,A276<=$F$10,TRUE)),A276,IF(YTM_YTC<>$L$1,B275,IF(B275<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B275,$M$3),B275))))","v":"00:00:00"},{"$f":"IF(OR(AND(B276<>0,B276=B275),AND(B276<>0,B277=0)),\"Amortização\",IF(B277=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C275,\"Amortização\")))","v":0},{"$f":"IF(AND(C276=0,C277=0),0,IF(B277=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B275,B276,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A277))","v":"00:00:00"},{"$f":"IF(OR(B276=0,B276=B275),0,IF(AND(A277<>0,IF(YTM_YTC<>$L$1,A277<=$F$10,TRUE)),A277,IF(YTM_YTC<>$L$1,B276,IF(B276<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B276,$M$3),B276))))","v":"00:00:00"},{"$f":"IF(OR(AND(B277<>0,B277=B276),AND(B277<>0,B278=0)),\"Amortização\",IF(B278=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C276,\"Amortização\")))","v":0},{"$f":"IF(AND(C277=0,C278=0),0,IF(B278=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B276,B277,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A278))","v":"00:00:00"},{"$f":"IF(OR(B277=0,B277=B276),0,IF(AND(A278<>0,IF(YTM_YTC<>$L$1,A278<=$F$10,TRUE)),A278,IF(YTM_YTC<>$L$1,B277,IF(B277<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B277,$M$3),B277))))","v":"00:00:00"},{"$f":"IF(OR(AND(B278<>0,B278=B277),AND(B278<>0,B279=0)),\"Amortização\",IF(B279=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C277,\"Amortização\")))","v":0},{"$f":"IF(AND(C278=0,C279=0),0,IF(B279=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B277,B278,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A279))","v":"00:00:00"},{"$f":"IF(OR(B278=0,B278=B277),0,IF(AND(A279<>0,IF(YTM_YTC<>$L$1,A279<=$F$10,TRUE)),A279,IF(YTM_YTC<>$L$1,B278,IF(B278<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B278,$M$3),B278))))","v":"00:00:00"},{"$f":"IF(OR(AND(B279<>0,B279=B278),AND(B279<>0,B280=0)),\"Amortização\",IF(B280=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C278,\"Amortização\")))","v":0},{"$f":"IF(AND(C279=0,C280=0),0,IF(B280=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B278,B279,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A280))","v":"00:00:00"},{"$f":"IF(OR(B279=0,B279=B278),0,IF(AND(A280<>0,IF(YTM_YTC<>$L$1,A280<=$F$10,TRUE)),A280,IF(YTM_YTC<>$L$1,B279,IF(B279<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B279,$M$3),B279))))","v":"00:00:00"},{"$f":"IF(OR(AND(B280<>0,B280=B279),AND(B280<>0,B281=0)),\"Amortização\",IF(B281=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C279,\"Amortização\")))","v":0},{"$f":"IF(AND(C280=0,C281=0),0,IF(B281=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B279,B280,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A281))","v":"00:00:00"},{"$f":"IF(OR(B280=0,B280=B279),0,IF(AND(A281<>0,IF(YTM_YTC<>$L$1,A281<=$F$10,TRUE)),A281,IF(YTM_YTC<>$L$1,B280,IF(B280<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B280,$M$3),B280))))","v":"00:00:00"},{"$f":"IF(OR(AND(B281<>0,B281=B280),AND(B281<>0,B282=0)),\"Amortização\",IF(B282=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C280,\"Amortização\")))","v":0},{"$f":"IF(AND(C281=0,C282=0),0,IF(B282=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B280,B281,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A282))","v":"00:00:00"},{"$f":"IF(OR(B281=0,B281=B280),0,IF(AND(A282<>0,IF(YTM_YTC<>$L$1,A282<=$F$10,TRUE)),A282,IF(YTM_YTC<>$L$1,B281,IF(B281<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B281,$M$3),B281))))","v":"00:00:00"},{"$f":"IF(OR(AND(B282<>0,B282=B281),AND(B282<>0,B283=0)),\"Amortização\",IF(B283=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C281,\"Amortização\")))","v":0},{"$f":"IF(AND(C282=0,C283=0),0,IF(B283=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B281,B282,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A283))","v":"00:00:00"},{"$f":"IF(OR(B282=0,B282=B281),0,IF(AND(A283<>0,IF(YTM_YTC<>$L$1,A283<=$F$10,TRUE)),A283,IF(YTM_YTC<>$L$1,B282,IF(B282<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B282,$M$3),B282))))","v":"00:00:00"},{"$f":"IF(OR(AND(B283<>0,B283=B282),AND(B283<>0,B284=0)),\"Amortização\",IF(B284=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C282,\"Amortização\")))","v":0},{"$f":"IF(AND(C283=0,C284=0),0,IF(B284=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B282,B283,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A284))","v":"00:00:00"},{"$f":"IF(OR(B283=0,B283=B282),0,IF(AND(A284<>0,IF(YTM_YTC<>$L$1,A284<=$F$10,TRUE)),A284,IF(YTM_YTC<>$L$1,B283,IF(B283<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B283,$M$3),B283))))","v":"00:00:00"},{"$f":"IF(OR(AND(B284<>0,B284=B283),AND(B284<>0,B285=0)),\"Amortização\",IF(B285=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C283,\"Amortização\")))","v":0},{"$f":"IF(AND(C284=0,C285=0),0,IF(B285=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B283,B284,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A285))","v":"00:00:00"},{"$f":"IF(OR(B284=0,B284=B283),0,IF(AND(A285<>0,IF(YTM_YTC<>$L$1,A285<=$F$10,TRUE)),A285,IF(YTM_YTC<>$L$1,B284,IF(B284<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B284,$M$3),B284))))","v":"00:00:00"},{"$f":"IF(OR(AND(B285<>0,B285=B284),AND(B285<>0,B286=0)),\"Amortização\",IF(B286=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C284,\"Amortização\")))","v":0},{"$f":"IF(AND(C285=0,C286=0),0,IF(B286=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B284,B285,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A286))","v":"00:00:00"},{"$f":"IF(OR(B285=0,B285=B284),0,IF(AND(A286<>0,IF(YTM_YTC<>$L$1,A286<=$F$10,TRUE)),A286,IF(YTM_YTC<>$L$1,B285,IF(B285<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B285,$M$3),B285))))","v":"00:00:00"},{"$f":"IF(OR(AND(B286<>0,B286=B285),AND(B286<>0,B287=0)),\"Amortização\",IF(B287=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C285,\"Amortização\")))","v":0},{"$f":"IF(AND(C286=0,C287=0),0,IF(B287=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B285,B286,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A287))","v":"00:00:00"},{"$f":"IF(OR(B286=0,B286=B285),0,IF(AND(A287<>0,IF(YTM_YTC<>$L$1,A287<=$F$10,TRUE)),A287,IF(YTM_YTC<>$L$1,B286,IF(B286<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B286,$M$3),B286))))","v":"00:00:00"},{"$f":"IF(OR(AND(B287<>0,B287=B286),AND(B287<>0,B288=0)),\"Amortização\",IF(B288=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C286,\"Amortização\")))","v":0},{"$f":"IF(AND(C287=0,C288=0),0,IF(B288=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B286,B287,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,{"$f":"-ROUND(IF(C287=\"Amortização\",MAX(Mín._Com._Reemb.,D287*Comissão_Reemb.)*(1+IVA),IF(D287=0,0,MAX(Mín._Com._Juros,(D287+G287)*Comissão_Juros)*(1+IVA))),2)","v":0},{"$f":"ROUND(IF(B288=0,0,IF(D287<0,-IRS*E287,-IRS*D287)),2)","v":0},{"$f":"IF(B286=0,0,D287+E287)","v":0},{"$f":"IF(H287=0,0,H287+F287+G287)","v":0}]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A288))","v":"00:00:00"},{"$f":"IF(OR(B287=0,B287=B286),0,IF(AND(A288<>0,IF(YTM_YTC<>$L$1,A288<=$F$10,TRUE)),A288,IF(YTM_YTC<>$L$1,B287,IF(B287<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B287,$M$3),B287))))","v":"00:00:00"},{"$f":"IF(OR(AND(B288<>0,B288=B287),AND(B288<>0,B289=0)),\"Amortização\",IF(B289=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C287,\"Amortização\")))","v":0},{"$f":"IF(AND(C288=0,C289=0),0,IF(B289=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B287,B288,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A289))","v":"00:00:00"},{"$f":"IF(OR(B288=0,B288=B287),0,IF(AND(A289<>0,IF(YTM_YTC<>$L$1,A289<=$F$10,TRUE)),A289,IF(YTM_YTC<>$L$1,B288,IF(B288<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B288,$M$3),B288))))","v":"00:00:00"},{"$f":"IF(OR(AND(B289<>0,B289=B288),AND(B289<>0,B290=0)),\"Amortização\",IF(B290=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C288,\"Amortização\")))","v":0},{"$f":"IF(AND(C289=0,C290=0),0,IF(B290=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B288,B289,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A290))","v":"00:00:00"},{"$f":"IF(OR(B289=0,B289=B288),0,IF(AND(A290<>0,IF(YTM_YTC<>$L$1,A290<=$F$10,TRUE)),A290,IF(YTM_YTC<>$L$1,B289,IF(B289<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B289,$M$3),B289))))","v":"00:00:00"},{"$f":"IF(OR(AND(B290<>0,B290=B289),AND(B290<>0,B291=0)),\"Amortização\",IF(B291=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C289,\"Amortização\")))","v":0},{"$f":"IF(AND(C290=0,C291=0),0,IF(B291=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B289,B290,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A291))","v":"00:00:00"},{"$f":"IF(OR(B290=0,B290=B289),0,IF(AND(A291<>0,IF(YTM_YTC<>$L$1,A291<=$F$10,TRUE)),A291,IF(YTM_YTC<>$L$1,B290,IF(B290<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B290,$M$3),B290))))","v":"00:00:00"},{"$f":"IF(OR(AND(B291<>0,B291=B290),AND(B291<>0,B292=0)),\"Amortização\",IF(B292=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C290,\"Amortização\")))","v":0},{"$f":"IF(AND(C291=0,C292=0),0,IF(B292=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B290,B291,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A292))","v":"00:00:00"},{"$f":"IF(OR(B291=0,B291=B290),0,IF(AND(A292<>0,IF(YTM_YTC<>$L$1,A292<=$F$10,TRUE)),A292,IF(YTM_YTC<>$L$1,B291,IF(B291<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B291,$M$3),B291))))","v":"00:00:00"},{"$f":"IF(OR(AND(B292<>0,B292=B291),AND(B292<>0,B293=0)),\"Amortização\",IF(B293=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C291,\"Amortização\")))","v":0},{"$f":"IF(AND(C292=0,C293=0),0,IF(B293=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B291,B292,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A293))","v":"00:00:00"},{"$f":"IF(OR(B292=0,B292=B291),0,IF(AND(A293<>0,IF(YTM_YTC<>$L$1,A293<=$F$10,TRUE)),A293,IF(YTM_YTC<>$L$1,B292,IF(B292<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B292,$M$3),B292))))","v":"00:00:00"},{"$f":"IF(OR(AND(B293<>0,B293=B292),AND(B293<>0,B294=0)),\"Amortização\",IF(B294=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C292,\"Amortização\")))","v":0},{"$f":"IF(AND(C293=0,C294=0),0,IF(B294=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B292,B293,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A294))","v":"00:00:00"},{"$f":"IF(OR(B293=0,B293=B292),0,IF(AND(A294<>0,IF(YTM_YTC<>$L$1,A294<=$F$10,TRUE)),A294,IF(YTM_YTC<>$L$1,B293,IF(B293<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B293,$M$3),B293))))","v":"00:00:00"},{"$f":"IF(OR(AND(B294<>0,B294=B293),AND(B294<>0,B295=0)),\"Amortização\",IF(B295=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C293,\"Amortização\")))","v":0},{"$f":"IF(AND(C294=0,C295=0),0,IF(B295=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B293,B294,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A295))","v":"00:00:00"},{"$f":"IF(OR(B294=0,B294=B293),0,IF(AND(A295<>0,IF(YTM_YTC<>$L$1,A295<=$F$10,TRUE)),A295,IF(YTM_YTC<>$L$1,B294,IF(B294<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B294,$M$3),B294))))","v":"00:00:00"},{"$f":"IF(OR(AND(B295<>0,B295=B294),AND(B295<>0,B296=0)),\"Amortização\",IF(B296=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C294,\"Amortização\")))","v":0},{"$f":"IF(AND(C295=0,C296=0),0,IF(B296=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B294,B295,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A296))","v":"00:00:00"},{"$f":"IF(OR(B295=0,B295=B294),0,IF(AND(A296<>0,IF(YTM_YTC<>$L$1,A296<=$F$10,TRUE)),A296,IF(YTM_YTC<>$L$1,B295,IF(B295<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B295,$M$3),B295))))","v":"00:00:00"},{"$f":"IF(OR(AND(B296<>0,B296=B295),AND(B296<>0,B297=0)),\"Amortização\",IF(B297=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C295,\"Amortização\")))","v":0},{"$f":"IF(AND(C296=0,C297=0),0,IF(B297=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B295,B296,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A297))","v":"00:00:00"},{"$f":"IF(OR(B296=0,B296=B295),0,IF(AND(A297<>0,IF(YTM_YTC<>$L$1,A297<=$F$10,TRUE)),A297,IF(YTM_YTC<>$L$1,B296,IF(B296<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B296,$M$3),B296))))","v":"00:00:00"},{"$f":"IF(OR(AND(B297<>0,B297=B296),AND(B297<>0,B298=0)),\"Amortização\",IF(B298=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C296,\"Amortização\")))","v":0},{"$f":"IF(AND(C297=0,C298=0),0,IF(B298=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B296,B297,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A298))","v":"00:00:00"},{"$f":"IF(OR(B297=0,B297=B296),0,IF(AND(A298<>0,IF(YTM_YTC<>$L$1,A298<=$F$10,TRUE)),A298,IF(YTM_YTC<>$L$1,B297,IF(B297<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B297,$M$3),B297))))","v":"00:00:00"},{"$f":"IF(OR(AND(B298<>0,B298=B297),AND(B298<>0,B299=0)),\"Amortização\",IF(B299=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C297,\"Amortização\")))","v":0},{"$f":"IF(AND(C298=0,C299=0),0,IF(B299=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B297,B298,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A299))","v":"00:00:00"},{"$f":"IF(OR(B298=0,B298=B297),0,IF(AND(A299<>0,IF(YTM_YTC<>$L$1,A299<=$F$10,TRUE)),A299,IF(YTM_YTC<>$L$1,B298,IF(B298<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B298,$M$3),B298))))","v":"00:00:00"},{"$f":"IF(OR(AND(B299<>0,B299=B298),AND(B299<>0,B300=0)),\"Amortização\",IF(B300=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C298,\"Amortização\")))","v":0},{"$f":"IF(AND(C299=0,C300=0),0,IF(B300=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B298,B299,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A300))","v":"00:00:00"},{"$f":"IF(OR(B299=0,B299=B298),0,IF(AND(A300<>0,IF(YTM_YTC<>$L$1,A300<=$F$10,TRUE)),A300,IF(YTM_YTC<>$L$1,B299,IF(B299<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B299,$M$3),B299))))","v":"00:00:00"},{"$f":"IF(OR(AND(B300<>0,B300=B299),AND(B300<>0,B301=0)),\"Amortização\",IF(B301=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C299,\"Amortização\")))","v":0},{"$f":"IF(AND(C300=0,C301=0),0,IF(B301=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B299,B300,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[{"$f":"+OFFSET(Inputs!$CB$12,tbl_row,ROWS($A$29:A301))","v":"00:00:00"},{"$f":"IF(OR(B300=0,B300=B299),0,IF(AND(A301<>0,IF(YTM_YTC<>$L$1,A301<=$F$10,TRUE)),A301,IF(YTM_YTC<>$L$1,B300,IF(B300<INDEX(Table3[LAST_CALLABLE_DATE],tbl_row),EDATE(B300,$M$3),B300))))","v":"00:00:00"},{"$f":"IF(OR(AND(B301<>0,B301=B300),AND(B301<>0,B302=0)),\"Amortização\",IF(B302=0,0,\"Cupão\"&ROW()-ROW($C$29)+1-COUNTIF($C$28:C300,\"Amortização\")))","v":0},{"$f":"IF(AND(C301=0,C302=0),0,IF(B302=0,$C$20*IF(YTM_YTC=\"YTC Bruta\",$F$18,1),$C$20*$C$13*IF(VLOOKUP($F$16,Convencoes,2,0)=1,1/VLOOKUP($F$15,Tabelas!$J$4:$K$8,2,0),YEARFRAC(B300,B301,VLOOKUP($F$16,Convencoes,2,0)))))","v":0},null,0,0,0,0]
[]
[]
[]
[null,"Disclaimer"]
[null,"00:00:00"]
[null,"O presente documento é privado e confidencial, tendo sido preparado pelo Banco Invest, S.A. (“Banco Invest”). "]
[null,{"$f":"+Disclaimer!B6","v":"A informação contida neste documento tem carácter meramente informativo, sendo divulgada como mera ferramenta de apoio, não podendo desencadear, ou justificar, qualquer acção ou omissão, sustentar qualquer operação, nem substituir qualquer aferição ou julgamento próprios dos destinatários, sendo estes inteiramente responsáveis pelos actos e omissões que adoptem, bem como por toda e qualquer operação efectivada e relacionada, ainda que indirecta e remotamente, com o conteúdo do presente documento. "}]
[null,{"$f":"+Disclaimer!B7","v":"Adverte-se, igualmente, os destinatários para o facto de este documento ter sido elaborado utilizando informação económica e financeira disponível ao público, e considerada fidedigna, não garantindo o Banco Invest a sua total precisão, sendo o seu conteúdo e as respectivas fontes susceptíveis de alteração em função de um qualquer factor que modifique os pressupostos que serviram de base à apresentação dos mesmos."}]
[null,{"$f":"+Disclaimer!B8","v":"O Banco Invest não assume, assim, qualquer responsabilidade por quaisquer eventuais danos ou prejuízos resultantes, directa ou indirectamente da utilização da informação referida neste documento, independentemente da forma ou natureza que possam vir a revestir."}]
[null,{"$f":"+Disclaimer!B9","v":"Mais se adverte que a presente informação não foi elaborada com nenhum objectivo específico e concreto de investimento, não assumindo o Banco Invest qualquer obrigação de resultado."}]
[null,{"$f":"+Disclaimer!B10","v":"Ademais, declara-se não existirem quaisquer situações de conflitos de interesses tendo por objecto, por um lado, o título e/ou emitente a que se reporta o presente documento e, por outro lado, o autor do presente documento ou o Banco Invest. O Banco Invest, ou os seus colaboradores, poderão deter, a qualquer momento, uma posição sujeita a alterações, em qualquer título referido neste documento."}]
[null,{"$f":"+Disclaimer!B11","v":"Não é permitida a reprodução total ou parcial deste documento, sem autorização prévia do Banco Invest"}]
[null,{"$f":"+Disclaimer!B12","v":"00:00:00"}]
[null,{"$f":"+Disclaimer!B13","v":"00:00:00"}]
[null,{"$f":"+Disclaimer!B14","v":"00:00:00"}]
[null,{"$f":"+Disclaimer!B15","v":"00:00:00"}]
[null,{"$f":"+Disclaimer!B16","v":"00:00:00"}]
[null,{"$f":"+Disclaimer!B17","v":"00:00:00"}]
[null,{"$f":"+Disclaimer!B18","v":"00:00:00"}]
[null,{"$f":"+Disclaimer!B19","v":"00:00:00"}]
[null,{"$f":"+Disclaimer!B20","v":"00:00:00"}]
[null,{"$f":"+Disclaimer!B21","v":"00:00:00"}]

{"sheet":"Tabelas","index":2,"n_rows":2004,"n_cols":36,"rows_kept":2004,"cut":false,"hidden":true,"merged":[[0,22,2,22]]}
[null,null,null,{"$f":"\"D5:D\"&ROWS(CUPAO)+4","v":"D5:D374"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feriados Target"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BrockerNamesConvertion",null,null,null,"table3 ","SecuritiesOutsideSimulator","NotesSifox",null,null,"NotMeant"]
["countUnique","BondType","Country","Bonds",null,null,"qryCountry",null,"Meses","Periodicidade",null,null,"Convenções",null,null,null,"Emitentes",null,null,null,null,null,null,null,null,null,"DB","DAB",null,null,{"$f":"IF(ISNUMBER(MATCH(AF3,Table3[ISIN],0)),MATCH(AF3,Table3[ISIN],0))","v":false},"XS0720589174",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG3)))","v":{"$error":"#REF!"}},null,null,45979]
[{"$f":"SUMPRODUCT((qryCountry<>\"\")/COUNTIF(qryCountry,qryCountry&\"\"))","v":1},"Corporate",{"$f":"+IF(ROWS($C$4:C4)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":"PORTUGAL"},{"$f":"IF(NOT(ISERROR(INDEX(IF(Descricao__1<>\"\",Descricao__1,\"\"),SMALL(IF(Simulador!$C$7=\"\",1,IF(Simulador!$C$7=CNTRY_OF_RISK,1,999))*IF(Simulador!$C$6=\"\",1,IF(Simulador!$C$5=MARKET_SECTOR,1,999))*(ROW(INDIRECT(D1))-ROW(D5)+1),(ROW(INDIRECT(D1))-ROW(D5)+1))))),INDEX(IF(Descricao__1<>\"\",Descricao__1,\"\"),SMALL(IF(Simulador!$C$7=\"\",1,IF(Simulador!$C$7=CNTRY_OF_RISK,1,999))*IF(Simulador!$C$6=\"\",1,IF(Simulador!$C$5=MARKET_SECTOR,1,999))*(ROW(INDIRECT(D1))-ROW(D5)+1),(ROW(INDIRECT(D1))-ROW(D5)+1))),\"\")","v":"Benfica 2026-2031"},{"$f":"+OFFSET($C$4,,,COUNTA($C$4:$C$64)-COUNTIF($C$4:$C$64,\"\"))","v":"PORTUGAL"},null,{"$f":"+IF(Inputs!$BC$13:$BC$9140=Simulador!$C$5,Inputs!$AA$13:$AA$9140,\"\")","v":"PORTUGAL"},null,1,"Anual",{"$f":"+I4","v":1},5,"30/360",4,null,null,"AUSTRALIAN GOVERNMENT","GOVERNO AUSTRALIANO",null,null,null,null,"2005-03-25",null,null,null,"ZKB","ZKB",null,null,{"$f":"IF(ISNUMBER(MATCH(AF4,Table3[ISIN],0)),MATCH(AF4,Table3[ISIN],0))","v":false},"US46556MAK80",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG4)))","v":{"$error":"#REF!"}},null,null,47240]
[null,"Government",{"$f":"+IF(ROWS($C$4:C5)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,2,"Semestral",2,14,"30/360 NON-EOM",4,null,null,"LAND BERLIN","LAND BERLIN",null,null,null,null,"2005-03-28",null,null,null,"NOM","NOMX",null,null,{"$f":"IF(ISNUMBER(MATCH(AF5,Table3[ISIN],0)),MATCH(AF5,Table3[ISIN],0))","v":false},"XS0365923977",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG5)))","v":{"$error":"#REF!"}},null,null,100514]
[null,null,{"$f":"+IF(ROWS($C$4:C6)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,3,"Quadrimestral",3,6,"30/365",null,null,null,"BPE FINANCIACIONES SA","BPE FINANCIACIONES SA",null,null,null,null,"2005-05-01",null,null,null,"HVB","HVB",null,null,{"$f":"IF(ISNUMBER(MATCH(AF6,Table3[ISIN],0)),MATCH(AF6,Table3[ISIN],0))","v":false},"DE000A1TNA39",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG6)))","v":{"$error":"#REF!"}},null,null,101514]
[null,null,{"$f":"+IF(ROWS($C$4:C7)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,4,"Trimestral",4,15,"30/365 NON-EOM",null,null,null,"BUNDESSCHATZANWEISUNGEN","TESOURARIA REPÚBLICA FEDERAL ALEMÃ",null,null,null,null,"2005-12-25",null,null,null,"RBSM","RBSM",null,null,{"$f":"IF(ISNUMBER(MATCH(AF7,Table3[ISIN],0)),MATCH(AF7,Table3[ISIN],0))","v":false},"PTMOCQOE0006",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG7)))","v":{"$error":"#REF!"}},null,null,102514]
[null,null,{"$f":"+IF(ROWS($C$4:C8)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,12,"Mensal",12,4,"30/ACT",null,null,null,"FED REPUBLIC OF BRAZIL","REPÚBLICA FEDERATIVA DO BRASIL",null,null,null,null,"2005-12-26",null,null,null,"EBNP","EBNP",null,null,{"$f":"IF(ISNUMBER(MATCH(AF8,Table3[ISIN],0)),MATCH(AF8,Table3[ISIN],0))","v":false},"PTOTENOE0018",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG8)))","v":{"$error":"#REF!"}},null,null,103514]
[null,null,{"$f":"+IF(ROWS($C$4:C9)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,13,"30/ACT NON-EOM",null,null,null,"REPUBLIC OF CYPRUS","REPÚBLICA DE CHIPRE",null,null,null,null,"2006-01-01",null,null,null,"BMLX","BMLX",null,null,{"$f":"IF(ISNUMBER(MATCH(AF9,Table3[ISIN],0)),MATCH(AF9,Table3[ISIN],0))","v":false},"XS1136802615",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG9)))","v":{"$error":"#REF!"}},null,null,203507]
[null,null,{"$f":"+IF(ROWS($C$4:C10)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,2,"ACT/360",2,null,null,"BUNDESREPUB. DEUTSCHLAND","REPÚBLICA FEDERAL ALEMÃ",null,null,null,null,"2006-04-14",null,null,null,"BAME","BAME",null,null,{"$f":"IF(ISNUMBER(MATCH(AF10,Table3[ISIN],0)),MATCH(AF10,Table3[ISIN],0))","v":false},"DE0001135358",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG10)))","v":{"$error":"#REF!"}},null,null,275481]
[null,null,{"$f":"+IF(ROWS($C$4:C11)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,11,"ACT/360 NON-EOM",2,null,null,"INSTITUT CREDITO OFICIAL","INSTITUTO CREDITO OFICIAL",null,null,null,null,"2006-04-16",null,null,null,"FRTB","FRTB",null,null,{"$f":"IF(ISNUMBER(MATCH(AF11,Table3[ISIN],0)),MATCH(AF11,Table3[ISIN],0))","v":false},"ES0268675024",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG11)))","v":{"$error":"#REF!"}},null,null,345030]
[null,null,{"$f":"+IF(ROWS($C$4:C12)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,27,"ACT/364",null,null,null,"NORWEGIAN GOVERNMENT","GOVERNO NORUEGUÊS",null,null,null,null,"2006-04-17",null,null,null,"MLJ","MLJ",null,null,{"$f":"IF(ISNUMBER(MATCH(AF12,Table3[ISIN],0)),MATCH(AF12,Table3[ISIN],0))","v":false},"DE000A1TNAP7",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG12)))","v":{"$error":"#REF!"}},null,null,377525]
[null,null,{"$f":"+IF(ROWS($C$4:C13)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"CurrenciesBloomberg",null,null,30,"ACT/364 NON-EOM",null,null,null,"BUNDESOBLIGATION","REPÚBLICA FEDERAL ALEMÃ",null,null,null,null,"2006-05-01",null,null,null,"BMLL","BMLL",null,null,{"$f":"IF(ISNUMBER(MATCH(AF13,Table3[ISIN],0)),MATCH(AF13,Table3[ISIN],0))","v":false},"XS0089375249",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG13)))","v":{"$error":"#REF!"}},null,null,900514]
[null,null,{"$f":"+IF(ROWS($C$4:C14)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"EUR",1,null,3,"ACT/365",3,null,null,"PARPUBLICA","PARPÚBLICA",null,null,null,null,"2006-12-25",null,null,null,"DABC","DABC",null,null,{"$f":"IF(ISNUMBER(MATCH(AF14,Table3[ISIN],0)),MATCH(AF14,Table3[ISIN],0))","v":false},"XS0955552178",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG14)))","v":{"$error":"#REF!"}},null,null,902514]
[null,null,{"$f":"+IF(ROWS($C$4:C15)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"USD",{"$f":"+_xll.BDP(\"EUR\"&I15&\" Curncy\",\"PX_LAST\")","v":1.1664000000000001},null,12,"ACT/365 NON-EOM",3,null,null,"OBRIGACOES DO TESOURO","REPÚBLICA PORTUGUESA",null,null,null,null,"2006-12-26",null,null,null,"HVBT","HVBT",null,null,{"$f":"IF(ISNUMBER(MATCH(AF15,Table3[ISIN],0)),MATCH(AF15,Table3[ISIN],0))","v":false},"ES00000121A5",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG15)))","v":{"$error":"#REF!"}},null,null,904514]
[null,null,{"$f":"+IF(ROWS($C$4:C16)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"GBP",{"$f":"+_xll.BDP(\"EUR\"&I16&\" Curncy\",\"PX_LAST\")","v":0.87089000000000005},null,1,"ACT/ACT",1,null,null,"SWEDISH GOVERNMENT","GOVERNO SUECO",null,null,null,null,"2007-01-01",null,null,null,"HVBC","HVBC",null,null,{"$f":"IF(ISNUMBER(MATCH(AF16,Table3[ISIN],0)),MATCH(AF16,Table3[ISIN],0))","v":false},"IT0004361041",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG16)))","v":{"$error":"#REF!"}},null,null,1120157]
[null,null,{"$f":"+IF(ROWS($C$4:C17)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"CHF",{"$f":"+_xll.BDP(\"EUR\"&I17&\" Curncy\",\"PX_LAST\")","v":0.92305000000000004},null,10,"ACT/ACT NON-EOM",1,null,null,"ANGLO AMERICAN CAPITAL","ANGLO AMERICAN CAPITAL",null,null,null,null,"2007-04-06",null,null,null,"BPNI","BPNI",null,null,{"$f":"IF(ISNUMBER(MATCH(AF17,Table3[ISIN],0)),MATCH(AF17,Table3[ISIN],0))","v":false},"NL0006380537",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG17)))","v":{"$error":"#REF!"}},null,null,406528]
[null,null,{"$f":"+IF(ROWS($C$4:C18)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"CAD",{"$f":"+_xll.BDP(\"EUR\"&I18&\" Curncy\",\"PX_LAST\")","v":1.61591},null,36,"BUS DAY/252NON-EOM",null,null,null,"ABERTIS INFRAESTRUCTURAS","ABERTIS INFRAESTRUCTURAS",null,null,null,null,"2007-04-08",null,null,null,"DABA","DABA",null,null,{"$f":"IF(ISNUMBER(MATCH(AF18,Table3[ISIN],0)),MATCH(AF18,Table3[ISIN],0))","v":false},"XS0963868699",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG18)))","v":{"$error":"#REF!"}},null,null,430972]
[null,null,{"$f":"+IF(ROWS($C$4:C19)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"AUD",{"$f":"+_xll.BDP(\"EUR\"&I19&\" Curncy\",\"PX_LAST\")","v":1.66025},null,33,"BUS DAYS/252",null,null,null,"ABENGOA SA","ABENGOA SA",null,null,null,null,"2007-04-09",null,null,null,"NOMC","NOMC",null,null,{"$f":"IF(ISNUMBER(MATCH(AF19,Table3[ISIN],0)),MATCH(AF19,Table3[ISIN],0))","v":false},"FR0011568963",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG19)))","v":{"$error":"#REF!"}},null,null,469384]
[null,null,{"$f":"+IF(ROWS($C$4:C20)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,38,"GER:30/360 NON-EOM",null,null,null,"ABENGOA FINANCE SAU","ABENGOA FINANCE SAU",null,null,null,null,"2007-05-01",null,null,null,"BESR","BESR",null,null,{"$f":"IF(ISNUMBER(MATCH(AF20,Table3[ISIN],0)),MATCH(AF20,Table3[ISIN],0))","v":false},"XS1349094471",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG20)))","v":{"$error":"#REF!"}},null,null,472585]
[null,null,{"$f":"+IF(ROWS($C$4:C21)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"CurrenciesValues",null,null,35,"GERMAN:30/360",null,null,null,"CA PREFERRED FUND TRUST","CA PREFERRED FUND TRUST",null,null,null,null,"2007-12-25",null,null,null,"BPEG","BPEG",null,null,{"$f":"IF(ISNUMBER(MATCH(AF21,Table3[ISIN],0)),MATCH(AF21,Table3[ISIN],0))","v":false},"IT0004967698",{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG21)))","v":{"$error":"#REF!"}},null,null,484516]
[null,null,{"$f":"+IF(ROWS($C$4:C22)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"EUR",1,null,53,"ISDA 30E/360 N-EOM",null,null,null,"CREDIT AGRICOLE SA","CREDIT AGRICOLE SA",null,null,null,null,"2007-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF22,Table3[ISIN],0)),MATCH(AF22,Table3[ISIN],0))","v":false},null,{"$f":"+INDEX(Called_Check_Isin,LARGE((471518=#REF!)*ROW(#REF!),ROWS(AG$3:AG22)))","v":{"$error":"#REF!"}},null,null,493828]
[null,null,{"$f":"+IF(ROWS($C$4:C23)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"USD",1.3465,null,50,"ISDA 30E/360-----",null,null,null,"AGEAS HYBRID FINANCING","AGEAS HYBRID FINANCING",null,null,null,null,"2008-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF23,Table3[ISIN],0)),MATCH(AF23,Table3[ISIN],0))","v":false},null,null,null,null,495768]
[null,null,{"$f":"+IF(ROWS($C$4:C24)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"GBP",0.78869999999999996,null,54,"ISDA 30E/365 N-EOM",null,null,null,"AMERICAN INTL GROUP","AMERICAN INTL GROUP",null,null,null,null,"2008-03-21",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF24,Table3[ISIN],0)),MATCH(AF24,Table3[ISIN],0))","v":false},null,null,null,null,696364]
[null,null,{"$f":"+IF(ROWS($C$4:C25)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"CHF",1.21529,null,51,"ISDA 30E/365-----",null,null,null,"BARCLAYS BANK PLC","BARCLAYS BANK PLC",null,null,null,null,"2008-03-23",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF25,Table3[ISIN],0)),MATCH(AF25,Table3[ISIN],0))","v":false},null,null,null,null,720517]
[null,null,{"$f":"+IF(ROWS($C$4:C26)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"CAD",1.44306,null,52,"ISDA 30E/ACT-----",null,null,null,"BANCO DO BRASIL (CAYMAN)","BANCO DO BRASIL",null,null,null,null,"2008-03-24",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF26,Table3[ISIN],0)),MATCH(AF26,Table3[ISIN],0))","v":false},null,null,null,null,720614]
[null,null,{"$f":"+IF(ROWS($C$4:C27)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,"AUD",1.42527,null,44,"ISDA SWAPS:30/360",4,null,null,"BBVA INTL PREF UNIPERSON","BBVA INTL PREF UNIPERSON",null,null,null,null,"2008-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF27,Table3[ISIN],0)),MATCH(AF27,Table3[ISIN],0))","v":false},null,null,null,null,720711]
[null,null,{"$f":"+IF(ROWS($C$4:C28)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,45,"ISDA SWAPS:30/365",null,null,null,"BANCO COMERC PORTUGUES","BANCO COMERCIAL PORTUGUÊS SA",null,null,null,null,"2008-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF28,Table3[ISIN],0)),MATCH(AF28,Table3[ISIN],0))","v":false},null,null,null,null,720808]
[null,null,{"$f":"+IF(ROWS($C$4:C29)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,47,"ISDA30/360 NON-EOM",4,null,null,"BANCO ESPIRITO SANTO SA","BANCO ESPIRITO SANTO SA",null,null,null,null,"2008-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF29,Table3[ISIN],0)),MATCH(AF29,Table3[ISIN],0))","v":false},null,null,null,null,795595]
[null,null,{"$f":"+IF(ROWS($C$4:C30)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,48,"ISDA30/365 NON-EOM",null,null,null,"BES FINANCE LTD","BES FINANCE LTD",null,null,null,null,"2009-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF30,Table3[ISIN],0)),MATCH(AF30,Table3[ISIN],0))","v":false},null,null,null,null,813831]
[null,null,{"$f":"+IF(ROWS($C$4:C31)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,49,"ISDA30/ACT NON-EOM",null,null,null,"BNP PARIBAS CAP TRST VI","BNP PARIBAS CAP TRUST VI",null,null,null,null,"2009-04-10",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF31,Table3[ISIN],0)),MATCH(AF31,Table3[ISIN],0))","v":false},null,null,null,null,814607]
[null,null,{"$f":"+IF(ROWS($C$4:C32)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,20,"ISMA-30/360",4,null,null,"BPCE SA","BPCE SA",null,null,null,null,"2009-04-12",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF32,Table3[ISIN],0)),MATCH(AF32,Table3[ISIN],0))","v":false},null,null,null,null,850303]
[null,null,{"$f":"+IF(ROWS($C$4:C33)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,23,"ISMA-30/360 NONEOM",4,null,null,"BANCO BPI SA","BANCO BPI SA",null,null,null,null,"2009-04-13",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF33,Table3[ISIN],0)),MATCH(AF33,Table3[ISIN],0))","v":false},null,null,null,null,905884]
[null,null,{"$f":"+IF(ROWS($C$4:C34)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,21,"ISMA-30/365",null,null,null,"BANCO BRADESCO SA","BANCO BRADESCO SA",null,null,null,null,"2009-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF34,Table3[ISIN],0)),MATCH(AF34,Table3[ISIN],0))","v":false},null,null,null,null,200985]
[null,null,{"$f":"+IF(ROWS($C$4:C35)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,19,"ISMA-30/ACT",null,null,null,"BRISA CONCESSAO RODOV SA","BRISA CONCESSÃO RODOVIÁRIA",null,null,null,null,"2009-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF35,Table3[ISIN],0)),MATCH(AF35,Table3[ISIN],0))","v":false},null,null,null,null,203507]
[null,null,{"$f":"+IF(ROWS($C$4:C36)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,24,"ISMA30/365 NON-EOM",null,null,null,"CEMEX FINANCE EUROPE BV","CEMEX FINANCE EUROPE BV",null,null,null,null,"2009-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF36,Table3[ISIN],0)),MATCH(AF36,Table3[ISIN],0))","v":false},null,null,null,null,377525]
[null,null,{"$f":"+IF(ROWS($C$4:C37)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,22,"ISMA30/ACT NON-EOM",null,null,null,"CONTI-GUMMI FINANCE B.V.","CONTI-GUMMI FINANCE B.V.",null,null,null,null,"2010-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF37,Table3[ISIN],0)),MATCH(AF37,Table3[ISIN],0))","v":false},null,null,null,null,409729]
[null,null,{"$f":"+IF(ROWS($C$4:C38)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,32,"MUNI30/360 NON-EOM",4,null,null,"CAIXA GERAL DE DEPOSITOS","CAIXA GERAL DE DEPÓSITOS",null,null,null,null,"2010-04-02",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF38,Table3[ISIN],0)),MATCH(AF38,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C39)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,8,"NL/360",null,null,null,"DAIMLER AG","DAIMLER AG",null,null,null,null,"2010-04-04",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF39,Table3[ISIN],0)),MATCH(AF39,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C40)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,17,"NL/360 NON-EOM",null,null,null,"DB CONT CAP TRUST IV","DB CONT CAP TRUST IV",null,null,null,null,"2010-04-05",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF40,Table3[ISIN],0)),MATCH(AF40,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C41)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,9,"NL/365",null,null,null,"EDP FINANCE BV","EDP FINANCE BV",null,null,null,null,"2010-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF41,Table3[ISIN],0)),MATCH(AF41,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C42)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,18,"NL/365 NON-EOM",null,null,null,"ENEL FINANCE INTL NV","ENEL FINANCE INTL NV",null,null,null,null,"2010-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF42,Table3[ISIN],0)),MATCH(AF42,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C43)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,7,"NL/ACT",null,null,null,"ESFG INTERNATIONAL LTD","ESFG INTERNATIONAL LTD",null,null,null,null,"2010-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF43,Table3[ISIN],0)),MATCH(AF43,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C44)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,16,"NL/ACT NON-EOM",null,null,null,"ESPIRITO SANTO FIN GRP","ESPIRITO SANTO FIN GRP",null,null,null,null,"2011-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF44,Table3[ISIN],0)),MATCH(AF44,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C45)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,29,"US MUNI: 30/360",null,null,null,"GE CAPITAL EURO FUNDING","GE CAPITAL EURO FUNDING",null,null,null,null,"2011-04-22",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF45,Table3[ISIN],0)),MATCH(AF45,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C46)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,41,"US:WIB ACT/360",null,null,null,"ING VERZEKERINGEN NV","ING VERZEKERINGEN NV",null,null,null,null,"2011-04-24",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF46,Table3[ISIN],0)),MATCH(AF46,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C47)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,40,"US:WIT ACT/ACT",null,null,null,"INTESA SANPAOLO SPA","INTESA SANPAOLO SPA",null,null,null,null,"2011-04-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF47,Table3[ISIN],0)),MATCH(AF47,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C48)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"KBC BANK NV","KBC BANK NV",null,null,null,null,"2011-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF48,Table3[ISIN],0)),MATCH(AF48,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C49)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"NATIXIS","NATIXIS",null,null,null,null,"2011-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF49,Table3[ISIN],0)),MATCH(AF49,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C50)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"LAFARGE SA","LAFARGE SA",null,null,null,null,"2011-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF50,Table3[ISIN],0)),MATCH(AF50,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C51)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"LLOYDS BANKING GROUP PLC","LLOYDS BANKING GROUP PLC",null,null,null,null,"2012-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF51,Table3[ISIN],0)),MATCH(AF51,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C52)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"PETROBRAS INTL FIN CO","PETROBRAS INTL FIN CO",null,null,null,null,"2012-04-06",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF52,Table3[ISIN],0)),MATCH(AF52,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C53)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO POPULAR ESPANOL","BANCO POPULAR ESPANOL",null,null,null,null,"2012-04-08",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF53,Table3[ISIN],0)),MATCH(AF53,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C54)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"PORTUGAL TELECOM INT FIN","PORTUGAL TELECOM INT FIN",null,null,null,null,"2012-04-09",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF54,Table3[ISIN],0)),MATCH(AF54,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C55)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"PORTUGAL TELECOM","PORTUGAL TELECOM",null,null,null,null,"2012-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF55,Table3[ISIN],0)),MATCH(AF55,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C56)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"ROYAL BK SCOTLND GRP PLC","ROYAL BK SCOTLND GRP PLC",null,null,null,null,"2012-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF56,Table3[ISIN],0)),MATCH(AF56,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C57)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"REFER-REDE FERROVIARIA","REFER-REDE FERROVIÁRIA",null,null,null,null,"2012-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF57,Table3[ISIN],0)),MATCH(AF57,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C58)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"RENAULT S.A.","RENAULT SA",null,null,null,null,"2013-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF58,Table3[ISIN],0)),MATCH(AF58,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C59)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"REN REDES ENERGETICAS","REN REDES ENERGETICAS",null,null,null,null,"2013-03-29",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF59,Table3[ISIN],0)),MATCH(AF59,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C60)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"REPSOL INTL FINANCE","REPSOL INTL FINANCE",null,null,null,null,"2013-03-31",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF60,Table3[ISIN],0)),MATCH(AF60,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C61)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"RZB FINANCE JERSEY IV","RZB FINANCE JERSEY IV",null,null,null,null,"2013-04-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF61,Table3[ISIN],0)),MATCH(AF61,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C62)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO SANTANDER TOTTA SA","BANCO SANTANDER TOTTA SA",null,null,null,null,"2013-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF62,Table3[ISIN],0)),MATCH(AF62,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C63)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"SEMAPA-SOC INV E GESTAO","SEMAPA-SOC INV. E GESTÃO",null,null,null,null,"2013-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF63,Table3[ISIN],0)),MATCH(AF63,Table3[ISIN],0))","v":false}]
[null,null,{"$f":"+IF(ROWS($C$4:C64)>countUnique,\"\",INDEX(qryCountry,SMALL(IF(FREQUENCY(IF(qryCountry<>\"\",MATCH(qryCountry,qryCountry&\"\",0)),ROW(qryCountry)-ROW($G$4)+1),ROW(qryCountry)-ROW($G$4)+1),ROW()-ROW($C$4)+1)))","v":""},"",null,null,"",null,null,null,null,null,null,null,null,null,"SOCIETE GENERALE","SOCIETE GENERALE",null,null,null,null,"2013-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF64,Table3[ISIN],0)),MATCH(AF64,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SONAE","SONAE",null,null,null,null,"2014-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF65,Table3[ISIN],0)),MATCH(AF65,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TELEFONICA EMISIONES SAU","TELEFONICA EMISIONES SAU",null,null,null,null,"2014-04-18",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF66,Table3[ISIN],0)),MATCH(AF66,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"UBS CAPITAL SECURITIES L","UBS CAPITAL SECURITIES L",null,null,null,null,"2014-04-20",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF67,Table3[ISIN],0)),MATCH(AF67,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"VOLKSWAGEN INTL FIN NV","VOLKSWAGEN INTL FIN NV",null,null,null,null,"2014-04-21",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF68,Table3[ISIN],0)),MATCH(AF68,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ZON MULTIMEDIA SERVICOS","ZON MULTIMEDIA SERVIÇOS",null,null,null,null,"2014-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF69,Table3[ISIN],0)),MATCH(AF69,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BONOS Y OBLIG DEL ESTADO","REINO DE ESPANHA",null,null,null,null,"2014-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF70,Table3[ISIN],0)),MATCH(AF70,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BUONI POLIENNALI DEL TES","REPÚBLICA DE ITÁLIA",null,null,null,null,"2014-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF71,Table3[ISIN],0)),MATCH(AF71,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"IBERDROLA FINANZAS SAU",{"$f":"+Q72","v":"IBERDROLA FINANZAS SAU"},null,null,null,null,"2015-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF72,Table3[ISIN],0)),MATCH(AF72,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GAS NATURAL CAPITAL",{"$f":"+Q73","v":"GAS NATURAL CAPITAL"},null,null,null,null,"2015-04-03",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF73,Table3[ISIN],0)),MATCH(AF73,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ENEL SPA",{"$f":"+Q74","v":"ENEL SPA"},null,null,null,null,"2015-04-05",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF74,Table3[ISIN],0)),MATCH(AF74,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BMW FINANCE NV",{"$f":"+Q75","v":"BMW FINANCE NV"},null,null,null,null,"2015-04-06",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF75,Table3[ISIN],0)),MATCH(AF75,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"HELLENIC REPUBLIC","REPÚBLICA GREGA",null,null,null,null,"2015-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF76,Table3[ISIN],0)),MATCH(AF76,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ENERGIAS DE PORTUGAL SA","ENERGIAS DE PORTUGAL SA",null,null,null,null,"2015-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF77,Table3[ISIN],0)),MATCH(AF77,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SNS BANK NV","SNS BANK NV",null,null,null,null,"2015-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF78,Table3[ISIN],0)),MATCH(AF78,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"DELL INC","DELL INC",null,null,null,null,"2016-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF79,Table3[ISIN],0)),MATCH(AF79,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"IBERDROLA INTL BV","IBERDROLA INTL BV",null,null,null,null,"2016-03-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF80,Table3[ISIN],0)),MATCH(AF80,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TELEFONICA EUROPE BV","TELEFONICA EUROPA",null,null,null,null,"2016-03-27",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF81,Table3[ISIN],0)),MATCH(AF81,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ENEL-SOCIETA PER AZIONI","ENEL",null,null,null,null,"2016-03-28",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF82,Table3[ISIN],0)),MATCH(AF82,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TELECOM ITALIA SPA","TELECOM ITALIA SPA",null,null,null,null,"2016-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF83,Table3[ISIN],0)),MATCH(AF83,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TELECOM ITALIA FIN SA","TELECOM ITALIA FIN SA",null,null,null,null,"2016-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF84,Table3[ISIN],0)),MATCH(AF84,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TELEFONICA SA","TELEFONICA SA",null,null,null,null,"2016-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF85,Table3[ISIN],0)),MATCH(AF85,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"COMUNIDAD DE MADRID","COMUNIDADE DE MADRID",null,null,null,null,"2017-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF86,Table3[ISIN],0)),MATCH(AF86,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"IRISH TSY 5.4% 2025","REPÚBLICA IRLANDA",null,null,null,null,"2017-04-14",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF87,Table3[ISIN],0)),MATCH(AF87,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"REPUBLIC OF POLAND","REPÚBLICA POLÓNIA",null,null,null,null,"2017-04-16",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF88,Table3[ISIN],0)),MATCH(AF88,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ING BANK NV","BANCO ING",null,null,null,null,"2017-04-17",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF89,Table3[ISIN],0)),MATCH(AF89,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"VESTAS WIND SYSTEMS A/S","VESTAS WIND SYSTEMS",null,null,null,null,"2017-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF90,Table3[ISIN],0)),MATCH(AF90,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"THOMAS COOK GROUP PLC","THOMAS COOK GROUP",null,null,null,null,"2017-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF91,Table3[ISIN],0)),MATCH(AF91,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"FIAT FINANCE & TRADE","FIAT FINANCE",null,null,null,null,"2017-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF92,Table3[ISIN],0)),MATCH(AF92,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"FIAT FINANCE NORTH AMERI","FIAT FINANCE NORTH AMERI",null,null,null,null,"2018-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF93,Table3[ISIN],0)),MATCH(AF93,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANQUE PSA FINANCE","BANCO PSA FINANCE",null,null,null,null,"2018-03-30",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF94,Table3[ISIN],0)),MATCH(AF94,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"PEUGEOT SA","PEUGEOT SA",null,null,null,null,"2018-04-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF95,Table3[ISIN],0)),MATCH(AF95,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GIE PSA TRESORERIE","PSA TESOURARIA",null,null,null,null,"2018-04-02",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF96,Table3[ISIN],0)),MATCH(AF96,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"KONINKLIJKE KPN NV","KPN",null,null,null,null,"2018-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF97,Table3[ISIN],0)),MATCH(AF97,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"MOTA ENGIL SGPS SA","MOTA ENGIL SGPS SA",null,null,null,null,"2018-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF98,Table3[ISIN],0)),MATCH(AF98,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"LLOYDS TSB BANK PLC","LLOYDS TSB BANK PLC",null,null,null,null,"2018-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF99,Table3[ISIN],0)),MATCH(AF99,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"LLOYDS TSB BANK PLC","LLOYDS TSB BANK PLC",null,null,null,null,"2019-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF100,Table3[ISIN],0)),MATCH(AF100,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"DANSKE BANK A/S","DANSKE BANK A/S",null,null,null,null,"2019-04-19",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF101,Table3[ISIN],0)),MATCH(AF101,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"NEW WORLD RESOURCES NV","NEW WORLD RESOURCES NV",null,null,null,null,"2019-04-21",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF102,Table3[ISIN],0)),MATCH(AF102,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"PORTUCEL SA","PORTUCEL SA",null,null,null,null,"2019-04-22",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF103,Table3[ISIN],0)),MATCH(AF103,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"MORGAN STANLEY","MORGAN STANLEY",null,null,null,null,"2019-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF104,Table3[ISIN],0)),MATCH(AF104,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"REPUBLIC OF TURKEY","REPUBLIC OF TURKEY",null,null,null,null,"2019-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF105,Table3[ISIN],0)),MATCH(AF105,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BNP PARIBAS","BNP PARIBAS",null,null,null,null,"2019-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF106,Table3[ISIN],0)),MATCH(AF106,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ING GROEP NV","ING GROEP NV",null,null,null,null,"2020-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF107,Table3[ISIN],0)),MATCH(AF107,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"MERRILL LYNCH & CO","MERRILL LYNCH & CO",null,null,null,null,"2020-04-10",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF108,Table3[ISIN],0)),MATCH(AF108,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"NATIONAL AUSTRALIA BANK","NATIONAL AUSTRALIA BANK",null,null,null,null,"2020-04-12",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF109,Table3[ISIN],0)),MATCH(AF109,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"UBS AG JERSEY BRANCH","UBS AG JERSEY BRANCH",null,null,null,null,"2020-04-13",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF110,Table3[ISIN],0)),MATCH(AF110,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ALCATEL-LUCENT","ALCATEL-LUCENT",null,null,null,null,"2020-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF111,Table3[ISIN],0)),MATCH(AF111,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"MAGYAR TELECOM BV","MAGYAR TELECOM BV",null,null,null,null,"2020-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF112,Table3[ISIN],0)),MATCH(AF112,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SPORTING CLUBE PORTUGAL","SPORTING CLUBE PORTUGAL",null,null,null,null,"2020-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF113,Table3[ISIN],0)),MATCH(AF113,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ESPIRITO SANTO FINANCIER","ESPIRITO SANTO FINANCIER",null,null,null,null,"2021-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF114,Table3[ISIN],0)),MATCH(AF114,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANIF BANCO INTER FUN SA","BANIF BANCO INTER FUN SA",null,null,null,null,"2021-04-02",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF115,Table3[ISIN],0)),MATCH(AF115,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GOVT OF FRANCE ","GOVT OF FRANCE ",null,null,null,null,"2021-04-04",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF116,Table3[ISIN],0)),MATCH(AF116,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"FRANCE (GOVT OF)","FRANCE (GOVT OF)",null,null,null,null,"2021-04-05",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF117,Table3[ISIN],0)),MATCH(AF117,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SANTANDER PERPETUAL","SANTANDER PERPETUAL",null,null,null,null,"2021-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF118,Table3[ISIN],0)),MATCH(AF118,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"UNICREDIT SPA","UNICREDIT SPA",null,null,null,null,"2021-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF119,Table3[ISIN],0)),MATCH(AF119,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO BRADESCO (CAYMAN)","BANCO BRADESCO (CAYMAN)",null,null,null,null,"2021-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF120,Table3[ISIN],0)),MATCH(AF120,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ZON OPTIMUS SGPS SA","ZON OPTIMUS SGPS SA",null,null,null,null,"2022-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF121,Table3[ISIN],0)),MATCH(AF121,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"RCI BANQUE SA","RCI BANQUE SA",null,null,null,null,"2022-04-15",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF122,Table3[ISIN],0)),MATCH(AF122,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"LLOYDS BANK PLC","LLOYDS BANK PLC",null,null,null,null,"2022-04-17",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF123,Table3[ISIN],0)),MATCH(AF123,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BP CAPITAL MARKETS PLC","BP CAPITAL MARKETS PLC",null,null,null,null,"2022-04-18",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF124,Table3[ISIN],0)),MATCH(AF124,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"APPLE INC","APPLE INC",null,null,null,null,"2022-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF125,Table3[ISIN],0)),MATCH(AF125,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"MICROSOFT CORP","MICROSOFT CORP",null,null,null,null,"2022-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF126,Table3[ISIN],0)),MATCH(AF126,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ACHMEA BV","ACHMEA BV",null,null,null,null,"2022-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF127,Table3[ISIN],0)),MATCH(AF127,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"AEGON NV","AEGON NV",null,null,null,null,"2023-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF128,Table3[ISIN],0)),MATCH(AF128,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ROYAL BK OF SCOTLAND NV","ROYAL BK OF SCOTLAND NV",null,null,null,null,"2023-04-07",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF129,Table3[ISIN],0)),MATCH(AF129,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"POSTNL NV","POSTNL NV",null,null,null,null,"2023-04-09",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF130,Table3[ISIN],0)),MATCH(AF130,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"PETROBRAS GLOBAL FINANCE",{"$f":"+Q131","v":"PETROBRAS GLOBAL FINANCE"},null,null,null,null,"2023-04-10",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF131,Table3[ISIN],0)),MATCH(AF131,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"REN Finance BV","REN Finance BV",null,null,null,null,"2023-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF132,Table3[ISIN],0)),MATCH(AF132,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BCP FINANCE CO","BCP FINANCE CO",null,null,null,null,"2023-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF133,Table3[ISIN],0)),MATCH(AF133,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BCP FINANCE BANK LTD","BCP FINANCE BANK LTD",null,null,null,null,"2023-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF134,Table3[ISIN],0)),MATCH(AF134,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CITIGROUP INC","CITIGROUP INC",null,null,null,null,"2024-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF135,Table3[ISIN],0)),MATCH(AF135,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"RWE FINANCE BV","RWE FINANCE BV",null,null,null,null,"2024-03-29",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF136,Table3[ISIN],0)),MATCH(AF136,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"PHILIP MORRIS INTL INC","PHILIP MORRIS INTL INC",null,null,null,null,"2024-03-31",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF137,Table3[ISIN],0)),MATCH(AF137,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GALP ENERGIA SGPS SA","GALP ENERGIA SGPS SA",null,null,null,null,"2024-04-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF138,Table3[ISIN],0)),MATCH(AF138,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"FUTEBOL CLUBE DO PORTO",{"$f":"+Q139","v":"FUTEBOL CLUBE DO PORTO"},null,null,null,null,"2024-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF139,Table3[ISIN],0)),MATCH(AF139,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"JOHNSON & JOHNSON","JOHNSON & JOHNSON",null,null,null,null,"2024-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF140,Table3[ISIN],0)),MATCH(AF140,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SPORT LISBOA BENFICA","SPORT LISBOA BENFICA",null,null,null,null,"2024-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF141,Table3[ISIN],0)),MATCH(AF141,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"PETROLEOS DE VENEZUELA S","PETROLEOS DE VENEZUELA S",null,null,null,null,"2025-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF142,Table3[ISIN],0)),MATCH(AF142,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"METROPOLITANO DE LISBOA","METROPOLITANO DE LISBOA",null,null,null,null,"2025-04-18",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF143,Table3[ISIN],0)),MATCH(AF143,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"AG SPRING FIN II LTD","AG SPRING FIN II LTD",null,null,null,null,"2025-04-20",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF144,Table3[ISIN],0)),MATCH(AF144,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"AG SPRING FINANCE LTD","AG SPRING FINANCE LTD",null,null,null,null,"2025-04-21",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF145,Table3[ISIN],0)),MATCH(AF145,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"NARA CABLE FUNDING II LT","NARA CABLE FUNDING II LT",null,null,null,null,"2025-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF146,Table3[ISIN],0)),MATCH(AF146,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"NARA CABLE FUNDING","NARA CABLE FUNDING",null,null,null,null,"2025-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF147,Table3[ISIN],0)),MATCH(AF147,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"OBRASCON HUARTE LAIN SA","OBRASCON HUARTE LAIN SA",null,null,null,null,"2025-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF148,Table3[ISIN],0)),MATCH(AF148,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ENCE ENERGIA Y CELULOSA","ENCE ENERGIA Y CELULOSA",null,null,null,null,"2026-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF149,Table3[ISIN],0)),MATCH(AF149,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CIRSA FUNDING LUXEMBOURG","CIRSA FUNDING LUXEMBOURG",null,null,null,null,"2026-04-03",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF150,Table3[ISIN],0)),MATCH(AF150,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GESTAMP FUND LUX SA","GESTAMP FUND LUX SA",null,null,null,null,"2026-04-05",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF151,Table3[ISIN],0)),MATCH(AF151,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CAMPOFRIO FOOD SA","CAMPOFRIO FOOD SA",null,null,null,null,"2026-04-06",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF152,Table3[ISIN],0)),MATCH(AF152,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO ESPIRITO SANTO LDN","BANCO ESPIRITO SANTO LDN",null,null,null,null,"2026-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF153,Table3[ISIN],0)),MATCH(AF153,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO ESPIRITO SANTO LDN","BANCO ESPIRITO SANTO LDN",null,null,null,null,"2026-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF154,Table3[ISIN],0)),MATCH(AF154,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GAZPROM (GAZ CAPITAL SA)","GAZPROM (GAZ CAPITAL SA)",null,null,null,null,"2026-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF155,Table3[ISIN],0)),MATCH(AF155,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO SANTANDER SA","BANCO SANTANDER SA",null,null,null,null,"2027-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF156,Table3[ISIN],0)),MATCH(AF156,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"REPUBLIC OF VENEZUELA","REPUBLICA DA VENEZUELA",null,null,null,null,"2027-03-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF157,Table3[ISIN],0)),MATCH(AF157,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CELULOSE BEIRA INDUSTRIA","CELULOSE BEIRA INDUSTRIA",null,null,null,null,"2027-03-28",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF158,Table3[ISIN],0)),MATCH(AF158,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"NN GROUP NV","NN GROUP NV",null,null,null,null,"2027-03-29",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF159,Table3[ISIN],0)),MATCH(AF159,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"RENAULT SA","RENAULT SA",null,null,null,null,"2027-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF160,Table3[ISIN],0)),MATCH(AF160,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"EMPRESA DE DESENVOLVIMEN","EMPRESA DE DESENVOLVIMENto",null,null,null,null,"2027-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF161,Table3[ISIN],0)),MATCH(AF161,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"REPUBLIC OF PORTUGAL","REPÚBLICA PORTUGUESA",null,null,null,null,"2027-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF162,Table3[ISIN],0)),MATCH(AF162,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO BPI SA CAYMAN","BANCO BPI SA, CAYMAN",null,null,null,null,"2028-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF163,Table3[ISIN],0)),MATCH(AF163,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO BPI SA, CAYMAN","BANCO BPI SA, CAYMAN",null,null,null,null,"2028-04-14",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF164,Table3[ISIN],0)),MATCH(AF164,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO ESPIRITO SANTO","BANCO ESPIRITO SANTO",null,null,null,null,"2028-04-16",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF165,Table3[ISIN],0)),MATCH(AF165,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO POPULAR PORTUGAL","BANCO POPULAR PORTUGAL",null,null,null,null,"2028-04-17",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF166,Table3[ISIN],0)),MATCH(AF166,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ESPIRITO SANTO FIN PORT","ESPIRITO SANTO FIN GRP",null,null,null,null,"2028-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF167,Table3[ISIN],0)),MATCH(AF167,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"AGUAS DE PORTUGAL","AGUAS DE PORTUGAL",null,null,null,null,"2028-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF168,Table3[ISIN],0)),MATCH(AF168,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CP COMBOIOS DE PORTUGAL","CP COMBOIOS DE PORTUGAL",null,null,null,null,"2028-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF169,Table3[ISIN],0)),MATCH(AF169,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ASSICURAZIONI GENERALI","ASSICURAZIONI GENERALI",null,null,null,null,"2029-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF170,Table3[ISIN],0)),MATCH(AF170,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"PETROLEOS MEXICANOS","PETROLEOS MEXICANOS",null,null,null,null,"2029-03-30",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF171,Table3[ISIN],0)),MATCH(AF171,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ARENDAL S DE RL CV","ARENDAL",null,null,null,null,"2029-04-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF172,Table3[ISIN],0)),MATCH(AF172,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"REPUBLIC OF SLOVENIA","REPUBLICA DA ESLOVÉNIA",null,null,null,null,"2029-04-02",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF173,Table3[ISIN],0)),MATCH(AF173,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"PT PORTUGAL SGPS SA","PT PORTUGAL SGPS SA",null,null,null,null,"2029-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF174,Table3[ISIN],0)),MATCH(AF174,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"VNESHECONOMBANK(VEB)","VNESHECONOMBANK(VEB)",null,null,null,null,"2029-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF175,Table3[ISIN],0)),MATCH(AF175,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"RUSSIAN FEDERATION","RUSSIAN FEDERATION",null,null,null,null,"2029-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF176,Table3[ISIN],0)),MATCH(AF176,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SBERBANK (SB CAP SA)","SBERBANK (SB CAP SA)",null,null,null,null,"2030-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF177,Table3[ISIN],0)),MATCH(AF177,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"LUKOIL INTL FINANCE BV","LUKOIL INTL FINANCE BV",null,null,null,null,"2030-04-19",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF178,Table3[ISIN],0)),MATCH(AF178,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"VTB BANK (VTB CAPITAL SA","VTB BANK (VTB CAPITAL) SA",null,null,null,null,"2030-04-21",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF179,Table3[ISIN],0)),MATCH(AF179,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"AIR FRANCE-KLM","AIR FRANCE-KLM",null,null,null,null,"2030-04-22",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF180,Table3[ISIN],0)),MATCH(AF180,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"DEUTSCHE BANK AG","DEUTSCHE BANK AG",null,null,null,null,"2030-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF181,Table3[ISIN],0)),MATCH(AF181,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ANGLOGOLD HOLDINGS PLC","ANGLOGOLD HOLDINGS PLC",null,null,null,null,"2030-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF182,Table3[ISIN],0)),MATCH(AF182,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"NARA CABLE FUNDING LTD","NARA CABLE FUNDING LTD",null,null,null,null,"2030-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF183,Table3[ISIN],0)),MATCH(AF183,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"NOS SGPS","NOS SGPS",null,null,null,null,"2031-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF184,Table3[ISIN],0)),MATCH(AF184,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"AG SPRING FINANCE II LTD","AG SPRING FINANCE II LTD",null,null,null,null,"2031-04-11",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF185,Table3[ISIN],0)),MATCH(AF185,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"NOVO BANCO SA","NOVO BANCO SA",null,null,null,null,"2031-04-13",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF186,Table3[ISIN],0)),MATCH(AF186,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"WELLS FARGO & COMPANY","WELLS FARGO & COMPANY",null,null,null,null,"2031-04-14",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF187,Table3[ISIN],0)),MATCH(AF187,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ABENGOA GREENFIELD SA","ABENGOA GREENFIELD SA",null,null,null,null,"2031-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF188,Table3[ISIN],0)),MATCH(AF188,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"FIAT CHRYSLER FINANCE EU","FIAT CHRYSLER FINANCE EU",null,null,null,null,"2031-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF189,Table3[ISIN],0)),MATCH(AF189,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"LIBERTY MUTUAL GROUP INC","LIBERTY MUTUAL GROUP INC",null,null,null,null,"2031-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF190,Table3[ISIN],0)),MATCH(AF190,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"STATOIL ASA","STATOIL ASA",null,null,null,null,"2032-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF191,Table3[ISIN],0)),MATCH(AF191,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CABLE COMM SYST NV","CABLE COMM SYST NV",null,null,null,null,"2032-03-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF192,Table3[ISIN],0)),MATCH(AF192,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"YMOBILE CORP","YMOBILE CORP",null,null,null,null,"2032-03-28",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF193,Table3[ISIN],0)),MATCH(AF193,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"INEOS FINANCE PLC","INEOS FINANCE PLC",null,null,null,null,"2032-03-29",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF194,Table3[ISIN],0)),MATCH(AF194,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ALTICE SA","ALTICE SA",null,null,null,null,"2032-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF195,Table3[ISIN],0)),MATCH(AF195,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ADRIA BIDCO BV","ADRIA BIDCO BV",null,null,null,null,"2032-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF196,Table3[ISIN],0)),MATCH(AF196,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ALBEA BEAUTY HOLDINGS SA","ALBEA BEAUTY HOLDINGS SA",null,null,null,null,"2032-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF197,Table3[ISIN],0)),MATCH(AF197,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"LECTA SA","LECTA SA",null,null,null,null,"2033-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF198,Table3[ISIN],0)),MATCH(AF198,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GOODYEAR DUNLOP TIRES","GOODYEAR DUNLOP TIRES",null,null,null,null,"2033-04-15",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF199,Table3[ISIN],0)),MATCH(AF199,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"UNITED GROUP BV",{"$f":"+Q200","v":"UNITED GROUP BV"},null,null,null,null,"2033-04-17",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF200,Table3[ISIN],0)),MATCH(AF200,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GRUPO PESTANA SGPS SA","GRUPO PESTANA SGPS SA",null,null,null,null,"2033-04-18",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF201,Table3[ISIN],0)),MATCH(AF201,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"VALE OVERSEAS LIMITED",{"$f":"+Q202","v":"VALE OVERSEAS LIMITED"},null,null,null,null,"2033-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF202,Table3[ISIN],0)),MATCH(AF202,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"FEDEX CORP","FEDEX CORP",null,null,null,null,"2033-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF203,Table3[ISIN],0)),MATCH(AF203,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ALCOA INC","ALCOA INC",null,null,null,null,"2033-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF204,Table3[ISIN],0)),MATCH(AF204,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SCHOLZ HOLDING GMBH","SCHOLZ HOLDING GMBH",null,null,null,null,"2034-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF205,Table3[ISIN],0)),MATCH(AF205,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"UBS AG","UBS AG",null,null,null,null,"2034-04-07",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF206,Table3[ISIN],0)),MATCH(AF206,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"EFG INTL FIN GUR LTD","EFG INTL FIN GUR LTD",null,null,null,null,"2034-04-09",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF207,Table3[ISIN],0)),MATCH(AF207,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"DZ BANK CAPITAL FUNDING","DZ BANK CAPITAL FUNDING",null,null,null,null,"2034-04-10",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF208,Table3[ISIN],0)),MATCH(AF208,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"DZ BANK CAPITAL FUND II","DZ BANK CAPITAL FUND II",null,null,null,null,"2034-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF209,Table3[ISIN],0)),MATCH(AF209,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"THYSSENKRUPP AG","THYSSENKRUPP AG",null,null,null,null,"2034-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF210,Table3[ISIN],0)),MATCH(AF210,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SCHMOLZ + BICKENBACH LUX","SCHMOLZ + BICKENBACH LUX",null,null,null,null,"2034-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF211,Table3[ISIN],0)),MATCH(AF211,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GOLDEN GATE AG","GOLDEN GATE AG",null,null,null,null,"2035-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF212,Table3[ISIN],0)),MATCH(AF212,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"MOX TELECOM AG","MOX TELECOM AG",null,null,null,null,"2035-03-23",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF213,Table3[ISIN],0)),MATCH(AF213,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GERMAN PELLETS GMBH","GERMAN PELLETS GMBH",null,null,null,null,"2035-03-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF214,Table3[ISIN],0)),MATCH(AF214,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"COMMUNITY OF MADRID SPAI","COMMUNITY OF MADRID SPAI",null,null,null,null,"2035-03-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF215,Table3[ISIN],0)),MATCH(AF215,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CAJAS RURALES UNIDAS","CAJAS RURALES UNIDAS",null,null,null,null,"2035-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF216,Table3[ISIN],0)),MATCH(AF216,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"PITCH1","PITCH1",null,null,null,null,"2035-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF217,Table3[ISIN],0)),MATCH(AF217,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO POPULAR ESPANOL SA","BANCO POPULAR ESPANOL SA",null,null,null,null,"2035-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF218,Table3[ISIN],0)),MATCH(AF218,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SPAIN LETRAS DEL TESORO","SPAIN LETRAS DEL TESORO",null,null,null,null,"2036-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF219,Table3[ISIN],0)),MATCH(AF219,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TECHNICOLOR SA","TECHNICOLOR SA",null,null,null,null,"2036-04-11",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF220,Table3[ISIN],0)),MATCH(AF220,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ELECTRICITE DE FRANCE SA","ELECTRICITE DE FRANCE SA",null,null,null,null,"2036-04-13",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF221,Table3[ISIN],0)),MATCH(AF221,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"COFACE SA","COFACE SA",null,null,null,null,"2036-04-14",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF222,Table3[ISIN],0)),MATCH(AF222,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCA CARIGE SPA","BANCA CARIGE SPA",null,null,null,null,"2036-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF223,Table3[ISIN],0)),MATCH(AF223,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCA MONTE DEI PASCHI S","BANCA MONTE DEI PASCHI S",null,null,null,null,"2036-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF224,Table3[ISIN],0)),MATCH(AF224,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"HSBC BANK PLC","HSBC BANK PLC",null,null,null,null,"2036-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF225,Table3[ISIN],0)),MATCH(AF225,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANIF-BANCO INVESTIMENTO","BANIF-BANCO INVESTIMENTO",null,null,null,null,"2037-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF226,Table3[ISIN],0)),MATCH(AF226,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CIN-CORP IND DO NORTE","CIN-CORP IND DO NORTE",null,null,null,null,"2037-04-03",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF227,Table3[ISIN],0)),MATCH(AF227,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GOV PORTUG CONSOLIDADO","GOV PORTUG CONSOLIDADO",null,null,null,null,"2037-04-05",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF228,Table3[ISIN],0)),MATCH(AF228,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"COLEP PORTUGAL SA","COLEP PORTUGAL SA",null,null,null,null,"2037-04-06",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF229,Table3[ISIN],0)),MATCH(AF229,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"JOSE DE MELLO SAUDE","JOSE DE MELLO SAUDE",null,null,null,null,"2037-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF230,Table3[ISIN],0)),MATCH(AF230,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"MNF CAPITAL","MNF CAPITAL",null,null,null,null,"2037-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF231,Table3[ISIN],0)),MATCH(AF231,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SAUDACOR SA","SAUDACOR SA",null,null,null,null,"2037-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF232,Table3[ISIN],0)),MATCH(AF232,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"SONAE CAPITAL SGPS SA","SONAE CAPITAL SGPS SA",null,null,null,null,"2038-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF233,Table3[ISIN],0)),MATCH(AF233,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ARCELORMITTAL","ARCELORMITTAL",null,null,null,null,"2038-04-23",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF234,Table3[ISIN],0)),MATCH(AF234,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BES INVESTIMENTO BRASIL","BES INVESTIMENTO BRASIL",null,null,null,null,"2038-04-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF235,Table3[ISIN],0)),MATCH(AF235,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"EMPRESA NACIONAL DE ELEC","EMPRESA NACIONAL DE ELEC",null,null,null,null,"2038-04-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF236,Table3[ISIN],0)),MATCH(AF236,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ERICSSON LM","ERICSSON LM",null,null,null,null,"2038-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF237,Table3[ISIN],0)),MATCH(AF237,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ITALY GOV'T INT BOND","ITALY GOV'T INT BOND",null,null,null,null,"2038-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF238,Table3[ISIN],0)),MATCH(AF238,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"MACQUARIE GROUP LTD","MACQUARIE GROUP LTD",null,null,null,null,"2038-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF239,Table3[ISIN],0)),MATCH(AF239,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"MERCK & CO INC","MERCK & CO INC",null,null,null,null,"2039-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF240,Table3[ISIN],0)),MATCH(AF240,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TELECOM ITALIA CAPITAL","TELECOM ITALIA CAPITAL",null,null,null,null,"2039-04-08",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF241,Table3[ISIN],0)),MATCH(AF241,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TRANSOCEAN INC","TRANSOCEAN INC",null,null,null,null,"2039-04-10",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF242,Table3[ISIN],0)),MATCH(AF242,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"VODAFONE GROUP PLC","VODAFONE GROUP PLC",null,null,null,null,"2039-04-11",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF243,Table3[ISIN],0)),MATCH(AF243,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"OI SA","OI SA",null,null,null,null,"2039-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF244,Table3[ISIN],0)),MATCH(AF244,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GRUPO PAPELERO SCRIBE SA","GRUPO PAPELERO SCRIBE SA",null,null,null,null,"2039-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF245,Table3[ISIN],0)),MATCH(AF245,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CAIXA GERAL FIN","CAIXA GERAL FIN",null,null,null,null,"2039-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF246,Table3[ISIN],0)),MATCH(AF246,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"REPUBLIC OF ARGENTINA","REPUBLIC OF ARGENTINA",null,null,null,null,"2040-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF247,Table3[ISIN],0)),MATCH(AF247,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANQUE FED CRED MUTUEL","BANQUE FED CRED MUTUEL",null,null,null,null,"2040-03-30",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF248,Table3[ISIN],0)),MATCH(AF248,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANCO FINANTIA INTL LTD","BANCO FINANTIA INTL LTD",null,null,null,null,"2040-04-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF249,Table3[ISIN],0)),MATCH(AF249,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ERB HELLAS FUNDING LTD","ERB HELLAS FUNDING LTD",null,null,null,null,"2040-04-02",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF250,Table3[ISIN],0)),MATCH(AF250,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CAIXA ECO MONTEPIO GERAL","CAIXA ECO MONTEPIO GERAL",null,null,null,null,"2040-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF251,Table3[ISIN],0)),MATCH(AF251,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"LEHMAN BROTHERS HOLDINGS","LEHMAN BROTHERS HOLDINGS",null,null,null,null,"2040-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF252,Table3[ISIN],0)),MATCH(AF252,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANIF FINANCE LTD","BANIF FINANCE LTD",null,null,null,null,"2040-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF253,Table3[ISIN],0)),MATCH(AF253,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ZLOMREX INTERNAT FINANCE","ZLOMREX INTERNAT FINANCE",null,null,null,null,"2041-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF254,Table3[ISIN],0)),MATCH(AF254,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"NORSKE SKOGINDUSTRIER","NORSKE SKOGINDUSTRIER",null,null,null,null,"2041-04-19",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF255,Table3[ISIN],0)),MATCH(AF255,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ZAGREBACKI HOLDING DOO","ZAGREBACKI HOLDING DOO",null,null,null,null,"2041-04-21",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF256,Table3[ISIN],0)),MATCH(AF256,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ELECTRICIDAD DE CARACAS","ELECTRICIDAD DE CARACAS",null,null,null,null,"2041-04-22",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF257,Table3[ISIN],0)),MATCH(AF257,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"FCC","FCC",null,null,null,null,"2041-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF258,Table3[ISIN],0)),MATCH(AF258,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ABN AMRO BANK NV","ABN AMRO BANK NV",null,null,null,null,"2041-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF259,Table3[ISIN],0)),MATCH(AF259,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ARARAS BV","ARARAS BV",null,null,null,null,"2041-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF260,Table3[ISIN],0)),MATCH(AF260,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"OREY TRANS AND LOGISTICS","OREY TRANS AND LOGISTICS",null,null,null,null,"2042-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF261,Table3[ISIN],0)),MATCH(AF261,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GLENCORE FINANCE EUROPE","GLENCORE FINANCE EUROPE",null,null,null,null,"2042-04-04",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF262,Table3[ISIN],0)),MATCH(AF262,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ERSTE GROUP BANK AG","ERSTE GROUP BANK AG",null,null,null,null,"2042-04-06",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF263,Table3[ISIN],0)),MATCH(AF263,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANK OF IRELAND","BANK OF IRELAND",null,null,null,null,"2042-04-07",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF264,Table3[ISIN],0)),MATCH(AF264,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"KAZKOMMERTSBANK","KAZKOMMERTSBANK",null,null,null,null,"2042-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF265,Table3[ISIN],0)),MATCH(AF265,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BBVA GLOBAL MARKETS BV","BBVA GLOBAL MARKETS BV",null,null,null,null,"2042-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF266,Table3[ISIN],0)),MATCH(AF266,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"MRIYA AGRO HOLDING PLC",{"$f":"+Q267","v":"MRIYA AGRO HOLDING PLC"},null,null,null,null,"2042-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF267,Table3[ISIN],0)),MATCH(AF267,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"EIRCOM FINANCE LTD","EIRCOM FINANCE LTD",null,null,null,null,"2043-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF268,Table3[ISIN],0)),MATCH(AF268,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"DOURO FINANCE BV","DOURO FINANCE BV",null,null,null,null,"2043-03-27",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF269,Table3[ISIN],0)),MATCH(AF269,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GOVERNOR & CO OF THE BAN","GOVERNOR & CO OF THE BAN",null,null,null,null,"2043-03-29",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF270,Table3[ISIN],0)),MATCH(AF270,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"DEUTSCHE BAHN FINANCE BV","DEUTSCHE BAHN FINANCE BV",null,null,null,null,"2043-03-30",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF271,Table3[ISIN],0)),MATCH(AF271,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CREDIT SUISSE","CREDIT SUISSE",null,null,null,null,"2043-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF272,Table3[ISIN],0)),MATCH(AF272,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GAZPROMBK (GPB FINANCE)","GAZPROMBK (GPB FINANCE)",null,null,null,null,"2043-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF273,Table3[ISIN],0)),MATCH(AF273,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"FINMECCANICA SPA","FINMECCANICA SPA",null,null,null,null,"2043-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF274,Table3[ISIN],0)),MATCH(AF274,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BARCLAYS PLC","BARCLAYS PLC",null,null,null,null,"2044-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF275,Table3[ISIN],0)),MATCH(AF275,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"A2A SPA","A2A SPA",null,null,null,null,"2044-04-15",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF276,Table3[ISIN],0)),MATCH(AF276,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"EUROPEAN INVESTMENT BANK","EUROPEAN INVESTMENT BANK",null,null,null,null,"2044-04-17",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF277,Table3[ISIN],0)),MATCH(AF277,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"RZD CAPITAL PLC (RZD)","RZD CAPITAL PLC (RZD)",null,null,null,null,"2044-04-18",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF278,Table3[ISIN],0)),MATCH(AF278,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ABBEY NATL TREASURY SERV","ABBEY NATL TREASURY SERV",null,null,null,null,"2044-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF279,Table3[ISIN],0)),MATCH(AF279,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANK OF AMERICA CORP","BANK OF AMERICA CORP",null,null,null,null,"2044-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF280,Table3[ISIN],0)),MATCH(AF280,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ORLEN CAPITAL AB","ORLEN CAPITAL AB",null,null,null,null,"2044-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF281,Table3[ISIN],0)),MATCH(AF281,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TESCO CORP TREASURY SERV","TESCO CORP TREASURY SERV",null,null,null,null,"2045-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF282,Table3[ISIN],0)),MATCH(AF282,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"Nyrstar Netherlands Hold","Nyrstar Netherlands Hold",null,null,null,null,"2045-04-07",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF283,Table3[ISIN],0)),MATCH(AF283,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"AIGUES DE BARCELONA FIN","AIGUES DE BARCELONA FIN",null,null,null,null,"2045-04-09",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF284,Table3[ISIN],0)),MATCH(AF284,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ALFA LAVAL TREASURY INTE","ALFA LAVAL TREASURY INTE",null,null,null,null,"2045-04-10",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF285,Table3[ISIN],0)),MATCH(AF285,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"LEASEPLAN CORPORATION NV","LEASEPLAN CORPORATION NV",null,null,null,null,"2045-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF286,Table3[ISIN],0)),MATCH(AF286,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"NOMURA EUROPE FINANCE NV","NOMURA EUROPE FINANCE NV",null,null,null,null,"2045-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF287,Table3[ISIN],0)),MATCH(AF287,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"JPMORGAN CHASE & CO","JPMORGAN CHASE & CO",null,null,null,null,"2045-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF288,Table3[ISIN],0)),MATCH(AF288,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"REPUBLIC OF CHILE","REPUBLIC OF CHILE",null,null,null,null,"2046-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF289,Table3[ISIN],0)),MATCH(AF289,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BANK OF NOVA SCOTIA","BANK OF NOVA SCOTIA",null,null,null,null,"2046-03-23",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF290,Table3[ISIN],0)),MATCH(AF290,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"GOLDMAN SACHS GROUP INC","GOLDMAN SACHS GROUP INC",null,null,null,null,"2046-03-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF291,Table3[ISIN],0)),MATCH(AF291,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TVO","TVO",null,null,null,null,"2046-03-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF292,Table3[ISIN],0)),MATCH(AF292,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CHINA CONSTRUCT BK ASIA","CHINA CONSTRUCT BK ASIA",null,null,null,null,"2046-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF293,Table3[ISIN],0)),MATCH(AF293,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TOTAL SA","TOTAL SA",null,null,null,null,"2046-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF294,Table3[ISIN],0)),MATCH(AF294,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"COCA-COLA CO/THE","COCA-COLA CO/THE",null,null,null,null,"2046-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF295,Table3[ISIN],0)),MATCH(AF295,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"CEMEX SAB DE CV","CEMEX SAB DE CV",null,null,null,null,"2047-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF296,Table3[ISIN],0)),MATCH(AF296,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"VODAF-COMUNICA PESSOAI","VODAFONE GROUP PLC",null,null,null,null,"2047-04-12",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF297,Table3[ISIN],0)),MATCH(AF297,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"OI BRASIL HOLDINGS COOP","OI BRASIL HOLDINGS COOP",null,null,null,null,"2047-04-14",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF298,Table3[ISIN],0)),MATCH(AF298,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"TEOLLISUUDEN VOIMA OYJ","TEOLLISUUDEN VOIMA OYJ",null,null,null,null,"2047-04-15",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF299,Table3[ISIN],0)),MATCH(AF299,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ALTICE LUXEMBOURG","ALTICE LUXEMBOURG",null,null,null,null,"2047-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF300,Table3[ISIN],0)),MATCH(AF300,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"BIAL-PORTELA","BIAL-PORTELA",null,null,null,null,"2047-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF301,Table3[ISIN],0)),MATCH(AF301,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"IMPRESA SGPS","IMPRESA SGPS",null,null,null,null,"2047-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF302,Table3[ISIN],0)),MATCH(AF302,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"ALTICE LUXEMBOURG SA","ALTICE LUXEMBOURG SA",null,null,null,null,"2048-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF303,Table3[ISIN],0)),MATCH(AF303,Table3[ISIN],0))","v":false}]
[null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,"AMERICAN EXPRESS CO","AMERICAN EXPRESS CO",null,null,null,null,"2048-04-03",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF304,Table3[ISIN],0)),MATCH(AF304,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"LIBERBANK SA","LIBERBANK SA",null,null,null,null,"2048-04-05",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF305,Table3[ISIN],0)),MATCH(AF305,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"NEUE ZWL ZAHNRADWERK LEI","NEUE ZWL ZAHNRADWERK LEI",null,null,null,null,"2048-04-06",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF306,Table3[ISIN],0)),MATCH(AF306,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"RICKMERS HOLDING","RICKMERS HOLDING",null,null,null,null,"2048-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF307,Table3[ISIN],0)),MATCH(AF307,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"VALLOUREC SA","VALLOUREC SA",null,null,null,null,"2048-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF308,Table3[ISIN],0)),MATCH(AF308,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"YPF SOCIEDAD ANONIMA","YPF SOCIEDAD ANONIMA",null,null,null,null,"2048-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF309,Table3[ISIN],0)),MATCH(AF309,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"METALCORP GROUP BV","METALCORP GROUP BV",null,null,null,null,"2049-01-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF310,Table3[ISIN],0)),MATCH(AF310,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ALNO AG","ALNO AG",null,null,null,null,"2049-04-16",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF311,Table3[ISIN],0)),MATCH(AF311,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"MCDONALD'S CORP","MCDONALD'S CORP",null,null,null,null,"2049-04-18",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF312,Table3[ISIN],0)),MATCH(AF312,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"REXEL SA","REXEL SA",null,null,null,null,"2049-04-19",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF313,Table3[ISIN],0)),MATCH(AF313,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"METRO FINANCE BV","METRO FINANCE BV",null,null,null,null,"2049-05-01",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF314,Table3[ISIN],0)),MATCH(AF314,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ADVANCED MICRO DEVICES","ADVANCED MICRO DEVICES",null,null,null,null,"2049-12-25",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF315,Table3[ISIN],0)),MATCH(AF315,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"HEWLETT-PACKARD CO","HEWLETT-PACKARD CO",null,null,null,null,"2049-12-26",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF316,Table3[ISIN],0)),MATCH(AF316,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"QUALCOMM INC","QUALCOMM INC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF317,Table3[ISIN],0)),MATCH(AF317,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BELGIUM KINGDOM","BELGIUM KINGDOM",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF318,Table3[ISIN],0)),MATCH(AF318,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"NETHERLANDS GOVERNMENT","NETHERLANDS GOVERNMENT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF319,Table3[ISIN],0)),MATCH(AF319,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"2I RETE GAS SPA","2I RETE GAS SPA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF320,Table3[ISIN],0)),MATCH(AF320,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BOMBARDIER INC",{"$f":"+Q321","v":"BOMBARDIER INC"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF321,Table3[ISIN],0)),MATCH(AF321,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"IRISH TSY 3.4% 2024","IRISH TSY 3.4% 2024",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF322,Table3[ISIN],0)),MATCH(AF322,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"GEBERIT INTERNATIONAL","GEBERIT INTERNATIONAL",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF323,Table3[ISIN],0)),MATCH(AF323,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"COGNOR INTL FINANCE","COGNOR INTL FINANCE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF324,Table3[ISIN],0)),MATCH(AF324,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BANCO NAC DE DESEN ECONO","BANCO NAC DE DESEN ECONO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF325,Table3[ISIN],0)),MATCH(AF325,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ITAU UNIBANCO HLDG SA/KY","ITAU UNIBANCO HLDG SA/KY",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF326,Table3[ISIN],0)),MATCH(AF326,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BANCO DO BRASIL","BANCO DO BRASIL",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF327,Table3[ISIN],0)),MATCH(AF327,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"IRISH TSY 0.8% 2022","IRISH TSY 0.8% 2022",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF328,Table3[ISIN],0)),MATCH(AF328,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"HBOS PLC","HBOS PLC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF329,Table3[ISIN],0)),MATCH(AF329,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"AMORIM ENERGIA BV","AMORIM ENERGIA BV",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF330,Table3[ISIN],0)),MATCH(AF330,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"UNITED STATES STEEL CORP","UNITED STATES STEEL CORP",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF331,Table3[ISIN],0)),MATCH(AF331,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"VOLKSWAGEN LEASING GMBH","VOLKSWAGEN LEASING GMBH",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF332,Table3[ISIN],0)),MATCH(AF332,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"AVON PRODUCTS INC","AVON PRODUCTS INC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF333,Table3[ISIN],0)),MATCH(AF333,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CASINO GUICHARD PERRACHO",{"$f":"+Q334","v":"CASINO GUICHARD PERRACHO"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF334,Table3[ISIN],0)),MATCH(AF334,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"HEINEKEN NV","HEINEKEN NV",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF335,Table3[ISIN],0)),MATCH(AF335,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"PROCTER & GAMBLE CO/THE","PROCTER & GAMBLE CO/THE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF336,Table3[ISIN],0)),MATCH(AF336,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"HP INC","HP INC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF337,Table3[ISIN],0)),MATCH(AF337,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SKY PLC","SKY PLC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF338,Table3[ISIN],0)),MATCH(AF338,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CAP GEMINI SA",{"$f":"+Q339","v":"CAP GEMINI SA"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF339,Table3[ISIN],0)),MATCH(AF339,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"STAPLES INC","STAPLES INC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF340,Table3[ISIN],0)),MATCH(AF340,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"MARKS & SPENCER PLC","MARKS & SPENCER PLC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF341,Table3[ISIN],0)),MATCH(AF341,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"XEROX CORPORATION","XEROX CORPORATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF342,Table3[ISIN],0)),MATCH(AF342,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"REPUBLIC OF COLOMBIA","REPÚBLICA DA COLÔMBIA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF343,Table3[ISIN],0)),MATCH(AF343,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"NORDEA BANK AB","NORDEA BANK AB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF344,Table3[ISIN],0)),MATCH(AF344,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SWEDBANK AB","SWEDBANK AB",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF345,Table3[ISIN],0)),MATCH(AF345,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"EURO STABILITY MECHANISM","EURO STABILITY MECHANISM",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF346,Table3[ISIN],0)),MATCH(AF346,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CREDIT AGRICOLE LONDON","CREDIT AGRICOLE LONDON",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF347,Table3[ISIN],0)),MATCH(AF347,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"GAS NATURAL FENOSA FINAN","GAS NATURAL FENOSA FINAN",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF348,Table3[ISIN],0)),MATCH(AF348,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"METRO AG","METRO AG",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF349,Table3[ISIN],0)),MATCH(AF349,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"NAVIGATOR CO SA","NAVIGATOR CO SA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF350,Table3[ISIN],0)),MATCH(AF350,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SHELL INTERNATIONAL FIN","SHELL INTERNATIONAL FIN",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF351,Table3[ISIN],0)),MATCH(AF351,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SOC COMERC OREY ANTUNES","SOC COMERC OREY ANTUNES",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF352,Table3[ISIN],0)),MATCH(AF352,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"LEONARDO-FINMECCANICA SP","LEONARDO-FINMECCANICA SP",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF353,Table3[ISIN],0)),MATCH(AF353,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CAJAMAR CAJA RURAL SCC","CAJAMAR CAJA RURAL SCC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF354,Table3[ISIN],0)),MATCH(AF354,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"PERNOD RICARD SA","PERNOD RICARD SA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(AF355,Table3[ISIN],0)),MATCH(AF355,Table3[ISIN],0))","v":false}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"MAPFRE SA","MAPFRE SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"PORTUGAL GOVERNMENT RETA","PORTUGAL GOVERNMENT RETA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"RWE AG","RWE AG"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SANTANDER UK PLC","SANTANDER UK PLC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"LEONTEQ SEC AG GUERNSEY","LEONTEQ SEC AG GUERNSEY"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"EIRCOM FINANCE DAC","EIRCOM FINANCE DAC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ORANGE SA","ORANGE SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CEMEX FINANCE LLC","CEMEX FINANCE LLC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"AIR LIQUIDE FINANCE","AIR LIQUIDE FINANCE"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ANHEUSER-BUSCH INBEV FIN","ANHEUSER-BUSCH INBEV FIN"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"OUTOKUMPU OYJ","OUTOKUMPU OYJ"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"FINNISH GOVERNMENT","GOVERNO DA FILÂNDIA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CAPGEMINI SA","CAPGEMINI SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"PEPSICO INC","PEPSICO INC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BIO PAPPEL SCRIBE SA CV","BIO PAPPEL SCRIBE SA CV"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"GENERAL MOTORS FINL CO","GENERAL MOTORS FINL CO"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"LYNX TRANSPORTS & LOGIST","LYNX TRANSPORTS & LOGIST"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"PSA TRESORERIE GIE",{"$f":"+Q373","v":"PSA TRESORERIE GIE"}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"IRISH TSY 1% 2026","IRISH TSY 1% 2026"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"RICKMERS HOLDING AG","RICKMERS HOLDING AG"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"INNOGY FINANCE BV","INNOGY FINANCE BV"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"VEOLIA ENVIRONNEMENT SA","VEOLIA ENVIRONNEMENT SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"AT&T INC","AT&T INC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"PRICELINE GROUP INC/THE","PRICELINE GROUP INC/THE"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"VERIZON COMMUNICATIONS","VERIZON COMMUNICATIONS"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CIE DE SAINT-GOBAIN","CIE DE SAINT-GOBAIN"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"TESCO PLC","TESCO PLC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"XYLEM INC","XYLEM INC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SANTANDER UK GROUP HLDGS","SANTANDER UK GROUP HLDGS"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"INFRAESTRUTURAS DE POR","INFRAESTRUTURAS DE POR"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ARCONIC INC","ARCONIC INC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ENEL GENERACION CHILE SA","ENEL GENERACION CHILE SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"GALP GAS NATURAL DISTRIB","GALP GAS NATURAL DISTRIB"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"FIAT CHRYSLER AUTOMOBILE","FIAT CHRYSLER AUTOMOBILE"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"FRENCH DISCOUNT T-BILL","FRENCH DISCOUNT T-BILL"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CAISSE DES DEPOTS ET CON","CAISSE DES DEPOTS ET CON"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"FREDDIE MAC","FREDDIE MAC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"COMMONWEALTH BANK AUST","COMMONWEALTH BANK AUST"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"UNITED TECHNOLOGIES CORP","UNITED TECHNOLOGIES CORP"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"DAIMLER FINANCE NA LLC","DAIMLER FINANCE NA LLC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"DANONE SA","DANONE SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"GILLETTE COMPANY","GILLETTE COMPANY"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"PROCTER & GAMBLE - ESOP","PROCTER & GAMBLE - ESOP"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"HAITONG BANK SA","HAITONG BANK SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"US TREASURY N/B","US TREASURY N/B"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"OP CORPORATE BANK PLC","OP CORPORATE BANK PLC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BERKSHIRE HATHAWAY INC","BERKSHIRE HATHAWAY INC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SVENSKA HANDELSBANKEN AB","SVENSKA HANDELSBANKEN AB"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"FRONTIER COMMUNICATIONS","FRONTIER COMMUNICATIONS"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SPAREBANK 1 SR BANK",{"$f":"+Q405","v":"SPAREBANK 1 SR BANK"}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"DE VOLKSBANK NV","DE VOLKSBANK NV"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"LEONARDO SPA","LEONARDO SPA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"IBM CORP","IBM CORP"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"AMERICAN HONDA FINANCE","AMERICAN HONDA FINANCE"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ABENGOA ABENEWCO TWO","ABENGOA ABENEWCO TWO"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ABG ORPHAN HOLDO SARL",{"$f":"+Q411","v":"ABG ORPHAN HOLDO SARL"}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BANQUE PSA FINANCE SA","BANQUE PSA FINANCE SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"POLAND GOVERNMENT BOND","POLAND GOVERNMENT BOND"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"VALE SA","VALE SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"METRO WHOLESALE & FOOD","METRO WHOLESALE & FOOD"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"NOVO BANCO LONDON","NOVO BANCO LONDON"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"NOVO BANCO LUX","NOVO BANCO LUX"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"DEUTSCHE BAHN FIN GMBH",{"$f":"+Q418","v":"DEUTSCHE BAHN FIN GMBH"}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ORIGIN ENERGY FINANCE",{"$f":"+Q419","v":"ORIGIN ENERGY FINANCE"}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CAPGEMINI SE","CAPGEMINI SE"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CENTURYLINK INC","CENTURYLINK INC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"FOUR FINANCE SA","FOUR FINANCE SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"VNESHECONOMBANK(VEB FIN)","VNESHECONOMBANK(VEB FIN)"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"RUSSIAN RAIL(RZD CAP)","RUSSIAN RAIL(RZD CAP)"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"GENERALITAT DE VALENCIA","GENERALITAT DE VALENCIA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CREDIT SUISSE AG","CREDIT SUISSE AG"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SECIL CIA GERAL DE CAL E","SECIL CIA GERAL DE CAL E"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"ALTRI / CELBI","ALTRI / CELBI"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"HOVIONE FARMACIENCIA SA","HOVIONE FARMACIENCIA SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SONAE INVESTIMENTOS SGPS","SONAE INVESTIMENTOS SGPS"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"AUTO-SUECO LTDA","AUTO-SUECO LTDA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BOOKING HOLDINGS INC","BOOKING HOLDINGS INC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"EQUINOR ASA","EQUINOR ASA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"PFIZER INC","PFIZER INC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"NATWEST MARKETS NV","NATWEST MARKETS NV"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"GESTAMP AUTOMOCION SA","GESTAMP AUTOMOCION SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"VOLKSWAGEN FIN SERV AG",{"$f":"+Q437","v":"VOLKSWAGEN FIN SERV AG"}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BANCA IMI SPA","BANCA IMI SPA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"TORONTO-DOMINION BANK","TORONTO-DOMINION BANK"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"VOLKSWAGEN BANK GMBH","VOLKSWAGEN BANK GMBH"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"VOLKSWAGEN FIN SERV NV","VOLKSWAGEN FIN SERV NV"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"DAIMLER CANADA FINANCE","DAIMLER CANADA FINANCE"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BPER BANCA","BPER BANCA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"JSC HALYK BANK","JSC HALYK BANK"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"VOLVO CAR AB","VOLVO CAR AB"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"HAITONG INVSMNT IRELAND","HAITONG INVSMNT IRELAND"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"AMADEUS IT GROUP SA","AMADEUS IT GROUP SA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"CROATIA","CROATIA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"HUNGARY","HUNGARY"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"MALTA GOVERNMENT","MALTA GOVERNMENT"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"UK TSY 3/4% 2023","UK TSY 3/4% 2023"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"UK TSY 1 5/8% 2028","UK TSY 1 5/8% 2028"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"NORDEA BANK ABP","NORDEA BANK ABP"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"IRISH TSY 2028","IRISH TSY 2028"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"SPAREBANK 1 SR BANK ASA","SPAREBANK 1 SR BANK ASA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"NATURGY FINANCE BV","NATURGY FINANCE BV"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"TREASURY BILL","TREASURY BILL"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"MACYS RETAIL HLDGS INC","MACYS RETAIL HLDGS INC"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"AUDAX ENERGIA","AUDAX ENERGIA"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"NEDERLANDSE GASUNIE N.V.","NEDERLANDSE GASUNIE N.V."]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"HELLENIC T-BILL","BILHETES DO TESOURO GREGO"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"BUONI ORDINARI DEL TES","BILHETES DO TESOURO ITALIANO"]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]

{"sheet":"Disclaimer","index":3,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[[18,1,18,16],[19,1,19,16],[20,1,20,16],[10,1,10,16],[13,1,13,16],[14,1,14,16],[15,1,15,16],[16,1,16,16],[17,1,17,16],[9,1,9,16],[4,1,4,16],[5,1,5,16],[6,1,6,16],[7,1,7,16],[8,1,8,16]]}
[]
[]
[null,"Disclaimer"]
[]
[null,"O presente documento é privado e confidencial, tendo sido preparado pelo Banco Invest, S.A. (“Banco Invest”). "]
[null,"A informação contida neste documento tem carácter meramente informativo, sendo divulgada como mera ferramenta de apoio, não podendo desencadear, ou justificar, qualquer acção ou omissão, sustentar qualquer operação, nem substituir qualquer aferição ou julgamento próprios dos destinatários, sendo estes inteiramente responsáveis pelos actos e omissões que adoptem, bem como por toda e qualquer operação efectivada e relacionada, ainda que indirecta e remotamente, com o conteúdo do presente documento. "]
[null,"Adverte-se, igualmente, os destinatários para o facto de este documento ter sido elaborado utilizando informação económica e financeira disponível ao público, e considerada fidedigna, não garantindo o Banco Invest a sua total precisão, sendo o seu conteúdo e as respectivas fontes susceptíveis de alteração em função de um qualquer factor que modifique os pressupostos que serviram de base à apresentação dos mesmos."]
[null,"O Banco Invest não assume, assim, qualquer responsabilidade por quaisquer eventuais danos ou prejuízos resultantes, directa ou indirectamente da utilização da informação referida neste documento, independentemente da forma ou natureza que possam vir a revestir."]
[null,"Mais se adverte que a presente informação não foi elaborada com nenhum objectivo específico e concreto de investimento, não assumindo o Banco Invest qualquer obrigação de resultado."]
[null,"Ademais, declara-se não existirem quaisquer situações de conflitos de interesses tendo por objecto, por um lado, o título e/ou emitente a que se reporta o presente documento e, por outro lado, o autor do presente documento ou o Banco Invest. O Banco Invest, ou os seus colaboradores, poderão deter, a qualquer momento, uma posição sujeita a alterações, em qualquer título referido neste documento."]
[null,"Não é permitida a reprodução total ou parcial deste documento, sem autorização prévia do Banco Invest"]