{"text_format":"1","workbook":"xlsx","n_sheets":145,"sheets":["CONFIGURATION","Currency Table","FT Guidance & Overview","Man-Made Catastrophe Risk","Lapse","Expense","S6D Additional Info","Risk Margin Info","Submission","Group Information","Content","FileStorage","Index","Import","Export","Attachments","Declaration","Zones","Import Differences","Coversheet","Solvency Certificate","Financial Condition","Form 1","Form 2","Form 8","Form 1EBS","Schedule II","Schedule II (EBS)","Schedule IIA","Schedule IIA (EBS)","Investment Reconciliation","Schedule IIB (EBS)","Schedule IIC (EBS)","Schedule IID (EBS)","Schedule IIE (EBS)","Schedule IIF (EBS)","Grandfathered Equity Part","Non-Grandfathered Equity Part","Schedule III","Schedule III (EBS)","Schedule IIIA (EBS)","Schedule IVA","Schedule IVB","Schedule IVC (EBS)","Schedule IVD (EBS)","Schedule IVE (EBS)","Schedule IVF","Schedule V","Schedule V(a)","Schedule V(b)","Schedule V(c)","Schedule V(e)","Schedule V(f)","Schedule V(g)","Schedule V(k)","Schedule VI","Schedule VI (EBS)","Schedule VIA","Schedule VIA (EBS)","Schedule VI PY","Schedule VI (EBS) PY","Schedule VI (New)","Schedule VIA (New)","Schedule VI (EBS) (New)","Schedule VIA (EBS) (New)","Schedule VII","Schedule VII (EBS)","Schedule VIII","Schedule VIII (EBS)","Schedule VIII(a)","Schedule VIIIA (EBS)","Schedule IX(a)","Schedule IX(b)","Schedule IX(c)","Schedule X(a)","Schedule X(b)","Schedule X(c)","Schedule X(d)","Schedule X(e)","Schedule X(f)","Schedule X(g)","Schedule X(h)","Schedule X(i)","Schedule X(j)","Schedule XIA","Schedule XIB","Schedule XIC","Schedule XID","Schedule XII","Schedule XIII(a)","Schedule XIII(b)","Schedule XVIII","Schedule XVIII (EBS)","Schedule XIX","Schedule XIXA","Schedule XX","Schedule XXA","Schedule XXI","Schedule XXIA","Schedule XXIII","Corp Gov","Risk Man","Identification","Measurement","Response","Monitoring & Reporting","Op Risk","Op Risk (Revised)","Summary","Fixed Income Investments","Fixed Income Investments (Rev.)","Equity Investments","Equity Investments (Revised)","Equity Grandfathering","Equity Investments (Grandf)","Equity Investments (Non-Grandf)","Currency Risk","Currency Risk (Revised)","Concentration Risk","Concentration Risk (Revised)","Interest Rate-Liquidity Risk","Interest Rate-Liquidity (Rev.)","Geographic Diversification","Geographic Div. (Revised)","Credit Risk","Credit Risk (Revised)","Premium Risk","Premium Risk (Revised)","Reserve Risk","Reserve Risk (Revised)","Catastrophe Risk","Catastrophe Risk (Revised)","LT Insurance Risk","LT Other Insurance Risk","LT Variable Annuity Gte Risk","CSP (2018YE Rules)","CSP (2019YE Rules)","CSP (2024YE Rules)","Correlation Matrix (2019 YE)","Correlation Matrix (2024 YE)","Crosscheck - SFS","Crosscheck-Model","Crosscheck - Op Risk","prt_res","HiddenFormulas"],"not_rendered":{"charts":1,"images":3,"macros":1,"external_links":1,"defined_names":293,"comments":51,"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":"CONFIGURATION","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["ENTITY_ID",{"$f":"IF('Group Information'!$F$13=\"\",0,'Group Information'!$F$13&\"G\")","v":0}]
["ENTITY_NAME",{"$f":"'Group Information'!$C$13","v":"Enter Designated Insurer Name"}]
["FILING_TYPE",{"$f":"\"BSCR\" & B11","v":"BSCRGroup"}]
["FILING_YEAR",{"$f":"YEAR('Group Information'!$C$3)","v":2022}]
["CONTACT_PERSON_NAME",{"$f":"'Group Information'!$C$17&\" \"&'Group Information'!$F$17","v":" "}]
["CONTACT_PERSON_EMAIL",{"$f":"'Group Information'!$C$31","v":0}]
["CONTACT_PERSON_PHONE",{"$f":"IF('Group Information'!$E$29=\"\",'Group Information'!$C$29,'Group Information'!$C$29&\" Extension:\"&'Group Information'!$E$29)","v":0}]
["OPTION"]
["COMMENT",{"$f":"IF(Submission!B15=\"\",\"\",Submission!B15)","v":""}]
["CURRENCY_CODE",{"$f":"VLOOKUP('Form 1EBS'!C4,'Currency Table'!A:B,2,FALSE)","v":"USD"}]
["CLASS","Group"]
["DECIMALS",{"$f":"IF(C12=\"Units\",1,IF(C12=\"Thousand Units\",1000,\"\"))","v":1000},"Thousand Units",{"$f":"IF(CONFIGURATION!$B$12=\"\",\"\",IF(CONFIGURATION!$B$12>1,\" ('\"&MID(CONFIGURATION!$B$12,2,LEN(CONFIGURATION!$B$12))&\"s)\",\"\"))","v":" ('000s)"},{"$f":"IF(CONFIGURATION!$B$12=\"\",\"\",IF(CONFIGURATION!$B$12>1,\" ['\"&MID(CONFIGURATION!$B$12,2,LEN(CONFIGURATION!$B$12))&\"s]\",\"\"))","v":" ['000s]"}]
["FILINGWEBSERVICE","https://xbrl.bma.bm/ExternalWebPH3-1/filing.ashx",null,"https://xbrl.bma.bm/ExternalWebPH3-1/filing.ashx"]
["VALIDATIONWEBSERVICE","https://xbrl.bma.bm/ExternalWebPH3-1/validator.ashx",null,"https://xbrl.bma.bm/ExternalWebPH3-1/validator.ashx"]
["FILINGCOUNTERWEBSERVICE","https://xbrl.bma.bm/ExternalWebPH3-1/FilingCounter.ashx",null,"https://xbrl.bma.bm/ExternalWebPH3-1/FilingCounter.ashx"]
["DUMMYWEBSERVICE","https://xbrl.bma.bm/ExternalWebPH3-1/dummy.ashx",null,"https://xbrl.bma.bm/ExternalWebPH3-1/dummy.ashx"]
["XBRLCONVERSIONWEBSERVICE","https://xbrl.bma.bm/ExternalWebPH3-1/XBRLConv.ashx",null,"https://xbrl.bma.bm/ExternalWebPH3-1/XBRLConv.ashx"]
["PREPOPULATEWEBSERVICE","https://xbrl.bma.bm/ExternalWebPH3-1/GetEntityDataByFilingYear.ashx"]
["PREYEARSTARTDATE"]
["PREYEARENDDATE"]
["SAVEDDATAPOPULATEWEBSERVICE"]
["FORMVERSION","2022 Year-end Model V2"]

{"sheet":"Currency Table","index":1,"n_rows":170,"n_cols":4,"rows_kept":170,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C1","v":" ['000s]United States Dollars"},"USD","United States Dollars","Units"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C2","v":" ['000s]Euro"},"EUR","Euro","Thousand Units"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C3","v":" ['000s]Afghanistan Afghanis"},"AFN","Afghanistan Afghanis"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C4","v":" ['000s]Albania Leke"},"ALL","Albania Leke"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C5","v":" ['000s]Armenia Drams"},"AMD","Armenia Drams"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C6","v":" ['000s]Netherlands Antilles Guilders"},"ANG","Netherlands Antilles Guilders"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C7","v":" ['000s]Angola Kwanza"},"AOA","Angola Kwanza"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C8","v":" ['000s]Argentina Pesos"},"ARS","Argentina Pesos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C9","v":" ['000s]Australia Dollars"},"AUD","Australia Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C10","v":" ['000s]Aruba Guilders"},"AWG","Aruba Guilders"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C11","v":" ['000s]Azerbaijan New Manats"},"AZN","Azerbaijan New Manats"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C12","v":" ['000s]Bosnia and Herzegovina Convertible Marka"},"BAM","Bosnia and Herzegovina Convertible Marka"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C13","v":" ['000s]Barbados Dollars"},"BBD","Barbados Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C14","v":" ['000s]Bangladesh Taka"},"BDT","Bangladesh Taka"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C15","v":" ['000s]Bulgaria Leva"},"BGN","Bulgaria Leva"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C16","v":" ['000s]Bahrain Dinars"},"BHD","Bahrain Dinars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C17","v":" ['000s]Burundi Francs"},"BIF","Burundi Francs"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C18","v":" ['000s]Bermuda Dollars"},"BMD","Bermuda Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C19","v":" ['000s]Brunei Dollars"},"BND","Brunei Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C20","v":" ['000s]Bolivia Bolivianos"},"BOB","Bolivia Bolivianos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C21","v":" ['000s]Brazil Reais"},"BRL","Brazil Reais"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C22","v":" ['000s]Bahamas Dollars"},"BSD","Bahamas Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C23","v":" ['000s]Bhutan Ngultrum"},"BTN","Bhutan Ngultrum"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C24","v":" ['000s]Botswana Pulas"},"BWP","Botswana Pulas"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C25","v":" ['000s]Belarus Rubles"},"BYR","Belarus Rubles"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C26","v":" ['000s]Belize Dollars"},"BZD","Belize Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C27","v":" ['000s]Canada Dollars"},"CAD","Canada Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C28","v":" ['000s]Congo/Kinshasa Francs"},"CDF","Congo/Kinshasa Francs"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C29","v":" ['000s]Switzerland Francs"},"CHF","Switzerland Francs"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C30","v":" ['000s]Chile Pesos"},"CLP","Chile Pesos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C31","v":" ['000s]China Yuan Renminbi"},"CNY","China Yuan Renminbi"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C32","v":" ['000s]Colombia Pesos"},"COP","Colombia Pesos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C33","v":" ['000s]Costa Rica Colones"},"CRC","Costa Rica Colones"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C34","v":" ['000s]Cuba Convertible Pesos"},"CUC","Cuba Convertible Pesos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C35","v":" ['000s]Cuba Pesos"},"CUP","Cuba Pesos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C36","v":" ['000s]Cape Verde Escudos"},"CVE","Cape Verde Escudos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C37","v":" ['000s]Czech Republic Koruny"},"CZK","Czech Republic Koruny"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C38","v":" ['000s]Djibouti Francs"},"DJF","Djibouti Francs"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C39","v":" ['000s]Denmark Kroner"},"DKK","Denmark Kroner"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C40","v":" ['000s]Dominican Republic Pesos"},"DOP","Dominican Republic Pesos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C41","v":" ['000s]Algeria Dinars"},"DZD","Algeria Dinars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C42","v":" ['000s]Estonia Krooni"},"EEK","Estonia Krooni"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C43","v":" ['000s]Egypt Pounds"},"EGP","Egypt Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C44","v":" ['000s]Eritrea Nakfa"},"ERN","Eritrea Nakfa"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C45","v":" ['000s]Ethiopia Birr"},"ETB","Ethiopia Birr"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C46","v":" ['000s]Fiji Dollars"},"FJD","Fiji Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C47","v":" ['000s]Falkland Islands Pounds"},"FKP","Falkland Islands Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C48","v":" ['000s]United Kingdom Pounds"},"GBP","United Kingdom Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C49","v":" ['000s]Georgia Lari"},"GEL","Georgia Lari"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C50","v":" ['000s]Guernsey Pounds"},"GGP","Guernsey Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C51","v":" ['000s]Ghana Cedis"},"GHS","Ghana Cedis"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C52","v":" ['000s]Gibraltar Pounds"},"GIP","Gibraltar Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C53","v":" ['000s]Gambia Dalasi"},"GMD","Gambia Dalasi"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C54","v":" ['000s]Guinea Francs"},"GNF","Guinea Francs"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C55","v":" ['000s]Guatemala Quetzales"},"GTQ","Guatemala Quetzales"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C56","v":" ['000s]Guyana Dollars"},"GYD","Guyana Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C57","v":" ['000s]Hong Kong Dollars"},"HKD","Hong Kong Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C58","v":" ['000s]Honduras Lempiras"},"HNL","Honduras Lempiras"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C59","v":" ['000s]Croatia Kuna"},"HRK","Croatia Kuna"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C60","v":" ['000s]Haiti Gourdes"},"HTG","Haiti Gourdes"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C61","v":" ['000s]Hungary Forint"},"HUF","Hungary Forint"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C62","v":" ['000s]Indonesia Rupiahs"},"IDR","Indonesia Rupiahs"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C63","v":" ['000s]Israel New Shekels"},"ILS","Israel New Shekels"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C64","v":" ['000s]Isle of Man Pounds"},"IMP","Isle of Man Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C65","v":" ['000s]India Rupees"},"INR","India Rupees"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C66","v":" ['000s]Iraq Dinars"},"IQD","Iraq Dinars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C67","v":" ['000s]Iran Rials"},"IRR","Iran Rials"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C68","v":" ['000s]Iceland Kronur"},"ISK","Iceland Kronur"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C69","v":" ['000s]Jersey Pounds"},"JEP","Jersey Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C70","v":" ['000s]Jamaica Dollars"},"JMD","Jamaica Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C71","v":" ['000s]Jordan Dinars"},"JOD","Jordan Dinars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C72","v":" ['000s]Japan Yen"},"JPY","Japan Yen"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C73","v":" ['000s]Kenya Shillings"},"KES","Kenya Shillings"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C74","v":" ['000s]Kyrgyzstan Soms"},"KGS","Kyrgyzstan Soms"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C75","v":" ['000s]Cambodia Riels"},"KHR","Cambodia Riels"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C76","v":" ['000s]Comoros Francs"},"KMF","Comoros Francs"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C77","v":" ['000s]North Korea Won"},"KPW","North Korea Won"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C78","v":" ['000s]South Korea Won"},"KRW","South Korea Won"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C79","v":" ['000s]Kuwait Dinars"},"KWD","Kuwait Dinars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C80","v":" ['000s]Cayman Islands Dollars"},"KYD","Cayman Islands Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C81","v":" ['000s]Kazakhstan Tenge"},"KZT","Kazakhstan Tenge"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C82","v":" ['000s]Laos Kips"},"LAK","Laos Kips"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C83","v":" ['000s]Lebanon Pounds"},"LBP","Lebanon Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C84","v":" ['000s]Sri Lanka Rupees"},"LKR","Sri Lanka Rupees"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C85","v":" ['000s]Liberia Dollars"},"LRD","Liberia Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C86","v":" ['000s]Lesotho Maloti"},"LSL","Lesotho Maloti"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C87","v":" ['000s]Lithuania Litai"},"LTL","Lithuania Litai"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C88","v":" ['000s]Latvia Lati"},"LVL","Latvia Lati"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C89","v":" ['000s]Libya Dinars"},"LYD","Libya Dinars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C90","v":" ['000s]Morocco Dirhams"},"MAD","Morocco Dirhams"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C91","v":" ['000s]Moldova Lei"},"MDL","Moldova Lei"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C92","v":" ['000s]Madagascar Ariary"},"MGA","Madagascar Ariary"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C93","v":" ['000s]Macedonia Denars"},"MKD","Macedonia Denars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C94","v":" ['000s]Myanmar Kyats"},"MMK","Myanmar Kyats"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C95","v":" ['000s]Mongolia Tugriks"},"MNT","Mongolia Tugriks"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C96","v":" ['000s]Macau Patacas"},"MOP","Macau Patacas"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C97","v":" ['000s]Mauritania Ouguiyas"},"MRO","Mauritania Ouguiyas"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C98","v":" ['000s]Mauritius Rupees"},"MUR","Mauritius Rupees"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C99","v":" ['000s]Maldives Rufiyaa"},"MVR","Maldives Rufiyaa"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C100","v":" ['000s]Malawi Kwachas"},"MWK","Malawi Kwachas"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C101","v":" ['000s]Mexico Pesos"},"MXN","Mexico Pesos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C102","v":" ['000s]Malaysia Ringgits"},"MYR","Malaysia Ringgits"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C103","v":" ['000s]Mozambique Meticais"},"MZN","Mozambique Meticais"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C104","v":" ['000s]Namibia Dollars"},"NAD","Namibia Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C105","v":" ['000s]Nigeria Nairas"},"NGN","Nigeria Nairas"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C106","v":" ['000s]Nicaragua Cordobas"},"NIO","Nicaragua Cordobas"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C107","v":" ['000s]Norway Kroner"},"NOK","Norway Kroner"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C108","v":" ['000s]Nepal Rupees"},"NPR","Nepal Rupees"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C109","v":" ['000s]New Zealand Dollars"},"NZD","New Zealand Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C110","v":" ['000s]Oman Rials"},"OMR","Oman Rials"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C111","v":" ['000s]Panama Balboas"},"PAB","Panama Balboas"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C112","v":" ['000s]Peru Nuevos Soles"},"PEN","Peru Nuevos Soles"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C113","v":" ['000s]Papua New Guinea Kina"},"PGK","Papua New Guinea Kina"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C114","v":" ['000s]Philippines Pesos"},"PHP","Philippines Pesos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C115","v":" ['000s]Pakistan Rupees"},"PKR","Pakistan Rupees"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C116","v":" ['000s]Poland Zlotych"},"PLN","Poland Zlotych"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C117","v":" ['000s]Paraguay Guarani"},"PYG","Paraguay Guarani"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C118","v":" ['000s]Qatar Riyals"},"QAR","Qatar Riyals"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C119","v":" ['000s]Romania New Lei"},"RON","Romania New Lei"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C120","v":" ['000s]Serbia Dinars"},"RSD","Serbia Dinars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C121","v":" ['000s]Russia Rubles"},"RUB","Russia Rubles"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C122","v":" ['000s]Rwanda Francs"},"RWF","Rwanda Francs"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C123","v":" ['000s]Saudi Arabia Riyals"},"SAR","Saudi Arabia Riyals"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C124","v":" ['000s]Solomon Islands Dollars"},"SBD","Solomon Islands Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C125","v":" ['000s]Seychelles Rupees"},"SCR","Seychelles Rupees"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C126","v":" ['000s]Sudan Pounds"},"SDG","Sudan Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C127","v":" ['000s]Sweden Kronor"},"SEK","Sweden Kronor"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C128","v":" ['000s]Singapore Dollars"},"SGD","Singapore Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C129","v":" ['000s]Saint Helena Pounds"},"SHP","Saint Helena Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C130","v":" ['000s]Slovakia Koruny"},"SKK","Slovakia Koruny"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C131","v":" ['000s]Sierra Leone Leones"},"SLL","Sierra Leone Leones"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C132","v":" ['000s]Somalia Shillings"},"SOS","Somalia Shillings"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C133","v":" ['000s]Seborga Luigini"},"SPL","Seborga Luigini"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C134","v":" ['000s]Suriname Dollars"},"SRD","Suriname Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C135","v":" ['000s]São Tome and Principe Dobras"},"STD","São Tome and Principe Dobras"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C136","v":" ['000s]El Salvador Colones"},"SVC","El Salvador Colones"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C137","v":" ['000s]Syria Pounds"},"SYP","Syria Pounds"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C138","v":" ['000s]Swaziland Emalangeni"},"SZL","Swaziland Emalangeni"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C139","v":" ['000s]Thailand Baht"},"THB","Thailand Baht"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C140","v":" ['000s]Tajikistan Somoni"},"TJS","Tajikistan Somoni"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C141","v":" ['000s]Turkmenistan Manats"},"TMM","Turkmenistan Manats"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C142","v":" ['000s]Tunisia Dinars"},"TND","Tunisia Dinars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C143","v":" ['000s]Tonga Pa'anga"},"TOP","Tonga Pa'anga"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C144","v":" ['000s]Turkey New Lira"},"TRY","Turkey New Lira"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C145","v":" ['000s]Trinidad and Tobago Dollars"},"TTD","Trinidad and Tobago Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C146","v":" ['000s]Tuvalu Dollars"},"TVD","Tuvalu Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C147","v":" ['000s]Taiwan New Dollars"},"TWD","Taiwan New Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C148","v":" ['000s]Tanzania Shillings"},"TZS","Tanzania Shillings"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C149","v":" ['000s]Ukraine Hryvnia"},"UAH","Ukraine Hryvnia"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C150","v":" ['000s]Uganda Shillings"},"UGX","Uganda Shillings"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C151","v":" ['000s]Uruguay Pesos"},"UYU","Uruguay Pesos"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C152","v":" ['000s]Uzbekistan Sums"},"UZS","Uzbekistan Sums"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C153","v":" ['000s]Venezuela Bolivares"},"VEB","Venezuela Bolivares"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C154","v":" ['000s]Venezuela Bolivares Fuertes"},"VEF","Venezuela Bolivares Fuertes"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C155","v":" ['000s]Vietnam Dong"},"VND","Vietnam Dong"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C156","v":" ['000s]Vanuatu Vatu"},"VUV","Vanuatu Vatu"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C157","v":" ['000s]Samoa Tala"},"WST","Samoa Tala"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C158","v":" ['000s]Communauté Financière Africaine Francs BEAC"},"XAF","Communauté Financière Africaine Francs BEAC"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C159","v":" ['000s]Silver Ounces"},"XAG","Silver Ounces"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C160","v":" ['000s]Gold Ounces"},"XAU","Gold Ounces"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C161","v":" ['000s]East Caribbean Dollars"},"XCD","East Caribbean Dollars"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C162","v":" ['000s]International Monetary Fund Special Drawing Rights"},"XDR","International Monetary Fund Special Drawing Rights"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C163","v":" ['000s]Communauté Financière Africaine Francs BCEAO"},"XOF","Communauté Financière Africaine Francs BCEAO"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C164","v":" ['000s]Palladium Ounces"},"XPD","Palladium Ounces"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C165","v":" ['000s]Comptoirs Français du Pacifique Francs"},"XPF","Comptoirs Français du Pacifique Francs"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C166","v":" ['000s]Platinum Ounces"},"XPT","Platinum Ounces"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C167","v":" ['000s]Yemen Rials"},"YER","Yemen Rials"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C168","v":" ['000s]South Africa Rand"},"ZAR","South Africa Rand"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C169","v":" ['000s]Zambia Kwacha"},"ZMK","Zambia Kwacha"]
[{"$f":"CONFIGURATION!$E$12&'Currency Table'!C170","v":" ['000s]Zimbabwe Dollars"},"ZWD","Zimbabwe Dollars"]

{"sheet":"FT Guidance & Overview","index":2,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,2,4,4],[6,2,6,4],[13,2,13,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[5,2,5,4],[10,2,10,4]]}
[]
[]
[]
[]
[null,null,"Guidance for field testing"]
[null,1,"Insurers are to populate a total of three field testing templates for each entity\na. version 1: This version should reflect the base results. The field testing template should therefore be populated to ignore the anticipated 24YE Rules/S6D changes (i.e. the sheets/values corresponding to these changes do not need to be populated)\nb. version 2: This version should incorporate all changes but assume grandfathering of (elements of) the Scenario Based Approach, as outlined in the Consultation Paper, in the calculation of the Best Estimate Liabilities. The field testing template should therefore be populated to include the anticipated 24YE Rules/S6D changes (i.e. the sheets/values corresponding to these changes need to be populated) but assume grandfathering of the Scenario Based Approach in the calculation of the Best Estimate Liabilities.\nc. version 3: This version should incorporate all changes (i.e. BSCR, Risk Margin, SBA) without assuming grandfathering of the Scenario Based Approach. The field testing template should therefore be populated to include the anticipated 24YE Rules/S6D changes (i.e. the sheets/values corresponding to these changes need to be populated) and assume no grandfathering of the Scenario Based Approach in the calculation of the Best Estimate Liabilities.\n\nInsurers may elect to populate the field testing templates either with 21YE or 22YE data. All three versions of the field testing template should use data with the same valuation date (i.e. either 21YE or 22YE). BMA will confirm the elected data valuation date by refering to the dates entered in the field testing template .\n\nFollowing from the above, field testing 'version 2' and 'version 3' would be identical for insurers that do not use the Scenario Based Approach in the calculation on their Best Estimate Liabilities. To ensure clarity, it is requested that all insurers submit all three versions of the field testing template even when 'version 2' and 'version 3' are identical.\n\n"]
[null,2,"Population basis of the template\nThe templates should be populated with 21YE data. Note that the transitional figures (presented in the Summary sheet) use the transitional weights that would be in effect at 24YE."]
[null,3,"Risk Margin to be provided on two bases \nThe Risk Margin figure(s) entered in the Form 1EBS should be calculated using the (BSCR) transitional weights that would be in effect at 24YE. Additional Risk Margin figure(s) calculated using the full 24YE Rules (i.e. assuming no (BSCR) transitionals) should be provided in the 'Risk Margin Info' sheet."]
[null,4,"Template naming convention\nThe template should be named using the following naming formula: \n’Company Reg No’_’Company Name’_‘FT2023a’_’population basis'; where ‘population basis’ is v1 (i.e. version 1), v2, or v3 as per the description on point 1 above. \nBy way of example for Company \"Co 1\" with Reg No \"12345\" where the field testing template has been ‘populated ignoring the anticipated 24YE Rules/S6D changes…’, the template should be named \"12345_Co_1_FT2023a_v1\""]
[null,5,"No need to populate sheets for any Rules which will not be applicable for the entity at 24YE: \nThe summary sheet, by default, shows the BSCR under all versions of the Rules (i.e 18YE, 19YE, 24YE). If the transitional BSCR at 24YE, for a particular insurer, does not rely on a certain version of the Rules then there is no need for the BSCR figure corresponding to that version of the Rules to be calculated. e.g. Generally, the BSCR for P&C insurers no longer relies on the 18YE Rules and, therefore, these insurers do not need to estimate the BSCR under the 18YE as part of the field testing exercise (i.e. the inputs relating to the calculation of the BSCR under the 18YE Rules should be ignored)."]
[null,6,"EIOPA Euro curve: \nFor field testing purposes, the EIOPA Euro curve should be used for Euro-denominated liabilities within the Standard Approach. The EIOPA discount curves can be downloaded from: https://www.eiopa.europa.eu/tools-and-data/risk-free-interest-rate-term-structures_en, under 'Monthly Technical Information'. For calculating the Best Estimate Liability (BEL), the curve with Volatility Adjustment (VA) should be used (tab 'RFR_spot_with_VA' in the EIOPA spreadsheets). For calculating the Risk Margin, the curve without VA i.e., the Risk-Free Rates (tab 'RFR_spot_no_VA' in the EIOPA spreadsheets) should be used."]
[]
[]
[null,null,"Overview of key changes between the field testing template and the 21YE BSCR template"]
[]
[null,null,"Introduced the following (new) input sheets","Brief description of each sheet"]
[null,1,"Man-Made Catastrophe Risk","Calculates Man-Made Catastrophe Risk (Note that comments within sheet provide additional information on the population of the sheet)"]
[null,2,"Lapse","Calculates Lapse Risk (Note that comments within sheet provide additional information on the population of the sheet)"]
[null,3,"Expense","Calculates Expense Risk (Note that comments within sheet provide additional information on the population of the sheet)"]
[null,4,"S6D Additional Info","1. Requires insurer to provide details on the CSPs granted and whether these are expected to be allowable under the new Section 6D regime\n2. Estimates the CSP transitional weight"]
[null,5,"CSP (2024 YE Rules)","Requires insurers to provide CSPs that are consistent with the 2024YE BSCR Rules\nThe three CSPs (2024YE Rules, 2019YE Rules, 2018YE Rules) sheets have similar (but not identical) structures "]
[null,6,"Risk Margin Info","1. Requires all entities to provide the Risk Margin under the Full 24YE Rules (this is for 'version 2' and 'version 3' of the field testing template only)\n2. Requires Bermuda Groups to provide the Risk Margin by subsidiary, the sum of the individual risk margins should add to the Group Risk Margin in form 1EBS"]
[]
[null,null,"Renamed the following sheets","Description"]
[null,1,"CSP sheets renamed to \n'CSP (2018YE Rules)'\n'CSP (2019YE Rules)'\n'CSP (2024YE Rules)'","Renamed for consistency and clarity"]
[]
[null,null,"Made changes to the following sheets","Description of key changes"]
[null,1,"CSP (2018YE Rules)\nCSP (2019YE Rules)","Added more columns for additional CSP entries. A total of three CSPs can be introduced per line, from left to right:\nFirst CSP column: CSPs under the current S6D regime\nSecond CSP column: CSPs under the new S6D regime\nThird CSP Column: CSPs under Transitional Arrangements; While this column is formula driven, registrants have the option for overwrite it if needed"]
[null,2,"Summary","1. The Summary sheet now shows the BSCR under the following Rules: 2018YE, 2019YE, 2024YE\n2. BSCRs are presented both on a 'full' Rules basis and a 'transitional' Rules basis. Note that transitional figures (i.e. 2024YE Rules transitionals, S6D transitionals) use the weightings expected to apply at the 24YE submission\n3. Transitional BSCR is shown under all possible transitional bases: 18YE&19YE, 19YE&24YE, 18YE&19YE&24YE\n4. BSCR figures are generally shown assuming transitional CSPs (using the CSP transitional weights that will be in effect as at 24YE). The only exception is with the last set of grey figures (ECR, TCL, BSCR Ratio, ECR Ratio) which assume no CSP transitionals (i.e. showing full impact of new S6D regime)\n5. Solvency ratios are generally shown assuming that the Risk Margin is calculated using the transitional (BSCR) weights that would be in effect at 24YE. There, however are two rows of BSCR/ECR ratios (with grey figures) which assume no transitionals for the Risk Margin.\n7. Introduced a drop-down box to switch between the lapse risk scenarios/specifications to be field tested.\n9. Introduced a drop-down box to switch between showing the MMS, ECR/TCL, and Ratios (at the bottom of the sheet) on the '18YE & 19YE only' and the '18YE & 19YE & 24YE' Rules"]

{"sheet":"Man-Made Catastrophe Risk","index":3,"n_rows":51,"n_cols":5,"rows_kept":51,"cut":false,"hidden":false,"merged":[[37,1,38,4],[40,1,40,4],[47,1,47,4],[6,1,6,3],[20,1,20,4],[22,2,24,2],[22,3,24,3],[22,4,24,4],[36,1,36,4]]}
[null,"MAN MADE CATASTROPHE RISK",null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"0. Man Made Catastrophe Risk"]
[]
[null,null,"Gross of reinsurance","Net of reinsurance"]
[null,"Man Made Catastrophe Risk total",{"$f":"SQRT(C10^2+C26^2+C44^2+C51^2)","v":0},{"$f":"SQRT(D10^2+D26^2+D44^2+D51^2)","v":0}]
[]
[null,"1. Terrorist Attack Catastrophe Risk Scenario"]
[]
[null,null,"Estimated loss gross of reinsurance","Estimated loss net of reinsurance"]
[null,"Terrorist Attack total",{"$f":"+SUM(C12:C13,C15:C16,C18:C19)","v":0},{"$f":"+SUM(D12:D13,D15:D16,D18:D19)","v":0}]
[null,"Losses relating to the circular zone with radius between 0m and 200m"]
[null,"Non-life - Property",{"$f":"Import!I15713","v":0},{"$f":"Import!I15719","v":0}]
[null,"Non-life - Other",{"$f":"Import!I15714","v":0},{"$f":"Import!I15720","v":0}]
[null,"Losses relating to the next circular zone with radius between 200m and 400m"]
[null,"Non-life - Property",{"$f":"Import!I15715","v":0},{"$f":"Import!I15721","v":0}]
[null,"Non-life - Other",{"$f":"Import!I15716","v":0},{"$f":"Import!I15722","v":0}]
[null,"Losses relating to the next circular zone with radius between 400m and 500m"]
[null,"Non-life - Property",{"$f":"Import!I15717","v":0},{"$f":"Import!I15723","v":0}]
[null,"Non-life - Other",{"$f":"Import!I15718","v":0},{"$f":"Import!I15724","v":0}]
[]
[null,"2. Credit and Surety Catastrophe Risk Scenario"]
[]
[null,null,"Estimated loss gross of reinsurance","Estimated loss net of reinsurance","Credit and Surety NEP earned over the Next 12 months attributable to"]
[]
[]
[null,"Credit and Surety total",{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(C27:C29),MMULT($C$33:$E$35,C27:C29))),0)","v":0},{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(D27:D29),MMULT($C$33:$E$35,D27:D29))),0)","v":0},{"$f":"SUM(E27:E30)","v":0}]
[null,"Mortgage insurance",{"$f":"Import!I15725","v":0},{"$f":"Import!I15728","v":0},{"$f":"Import!I15731","v":0}]
[null,"Trade credit",{"$f":"Import!I15726","v":0},{"$f":"Import!I15729","v":0},{"$f":"Import!I15732","v":0}]
[null,"Surety",{"$f":"Import!I15727","v":0},{"$f":"Import!I15730","v":0},{"$f":"Import!I15733","v":0}]
[null,"Other",null,null,{"$f":"Import!I15734","v":0}]
[]
[null,null,"Mortgage insurance","Trade credit","Surety"]
[null,"Mortgage insurance",1,0.75,0.75]
[null,"Trade credit",0.75,1,0.75]
[null,"Surety",0.75,0.75,1]
[]
[null,"Description of the business/risk that is allocated under 'Credit and Surety - Other'"]
[null,{"$f":"Import!I15735","v":0}]
[]
[]
[null,"3. Marine Catastrophe Risk Scenario"]
[]
[null,null,"Estimated loss gross of reinsurance","Estimated loss net of reinsurance"]
[null,"Marine total",{"$f":"SQRT(C45^2+C46^2)","v":0},{"$f":"SQRT(D45^2+D46^2)","v":0}]
[null,"Vessel collision",{"$f":"Import!I15736","v":0},{"$f":"Import!I15738","v":0}]
[null,"Platform explosion",{"$f":"Import!I15737","v":0},{"$f":"Import!I15739","v":0}]
[]
[null,"4. Aviation Catastrophe Risk Scenario"]
[]
[null,null,"Estimated loss gross of reinsurance","Estimated loss net of reinsurance"]
[null,"Aviation total",{"$f":"Import!I15740","v":0},{"$f":"Import!I15741","v":0}]

{"sheet":"Lapse","index":4,"n_rows":86,"n_cols":26,"rows_kept":86,"cut":false,"hidden":false,"merged":[[71,3,71,14],[4,2,4,13],[9,3,10,13],[19,3,20,13],[32,3,32,4],[32,5,32,6]]}
[null,"LAPSE RISK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,"Lapse shocks"]
[null,null,"Please refer to the Consultation Paper for more details and background"]
[null,null,"Please attach a detailed description of the lapse risk calculation into your field-testing submission (including how the shocks were applied, assumptions used, any judgments necessary, more granular results by product or product type (where available), the applicable base lapse rates by product used in the mass lapse shock, and any other information you deem relevant for the lapse risk calculation)."]
[]
[]
[null,null,"1) Lapse Up"]
[null,null,"Shock =",0.4,"increase in all lapse rates* (relative increase; immediate, permanent)"]
[null,null,null,"*)  Increase in lapse rates means increase in all relevant policyholder option take-up rates, including (but not limited to): full and partial termination/surrenders, options to decrease coverage, increased rates of stopping premium payments (or reductions in premium payments), etc."]
[]
[null,null,null,"MVA before shock","MVA after shock","Change in MVA","BEL before shock","BEL after shock - Without Mgmt Actions","BEL after shock - With Mgmt Actions","Change in BEL - Without Mgmt Actions","Change in BEL - With Mgmt Actions","Required Capital - Without Mgmt Actions","Required Capital - With Mgmt Actions"]
[null,null,"Lapse Up",{"$f":"Import!I15593","v":0},{"$f":"Import!I15594","v":0},{"$f":"D13-E13","v":0},{"$f":"Import!I15595","v":0},{"$f":"Import!I15596","v":0},{"$f":"IF(OR(Import!I15597=0,Import!I15597=\"\"),H13,Import!I15597)","v":0},{"$f":"H13-G13","v":0},{"$f":"I13-G13","v":0},{"$f":"MAX(0,F13+J13)","v":0},{"$f":"MAX(0,F13+K13)","v":0}]
[]
[]
[]
[]
[null,null,"2) Lapse Down"]
[null,null,"Shock =",0.4,"decrease in all lapse rates* (relative decrease; immediate, permanent)"]
[null,null,null,"*)  Decrease in lapse rates means decrease in all relevant policyholder option take-up rates, including (but not limited to): full and partial termination/surrenders, options to increase coverage, decreased rates of stopping premium payments (or increases in premium payments), etc."]
[]
[null,null,null,"MVA before shock","MVA after shock","Change in MVA","BEL before shock","BEL after shock - Without Mgmt Actions","BEL after shock - With Mgmt Actions","Change in BEL - Without Mgmt Actions","Change in BEL - With Mgmt Actions","Required Capital - Without Mgmt Actions","Required Capital - With Mgmt Actions"]
[null,null,"Lapse Down",{"$f":"Import!I15598","v":0},{"$f":"Import!I15599","v":0},{"$f":"D23-E23","v":0},{"$f":"Import!I15600","v":0},{"$f":"Import!I15601","v":0},{"$f":"IF(OR(Import!I15602=0,Import!I15602=\"\"),H23,Import!I15602)","v":0},{"$f":"H23-G23","v":0},{"$f":"I23-G23","v":0},{"$f":"MAX(0,F23+J23)","v":0},{"$f":"MAX(0,F23+K23)","v":0}]
[]
[]
[]
[]
[null,null,"3) Mass Lapse"]
[null,null,"Shock =",3,"base surrender assumptions (immediate, one-off mass surrender of policies; an absolute lapse shock with a magnitude equal to three times the applicable base surrender rate is to be applied separately to each policy/product)"]
[]
[null,null,null,"subject to the following floors (i.e. the mass lapse shock percentage cannot be lower than the floors):"]
[]
[null,null,"Shock floor","Option 1",null,"Option 2"]
[null,null,"Product type","Retail*","Non-retail*","Retail*","Non-retail*"]
[null,null,"Financial/investment products**",0.2,0.3,0.4,0.6]
[null,null,"Protection products",0.1,0.15,0.2,0.25]
[null,null,"Other protection-type products",0.15,0.2,0.25,0.3]
[]
[null,null,"*) Retail = policyholder is a retail customer; Non-retail = policyholder is not a retail customer (i.e. is corporate or other institution)"]
[null,null,"**) Including any products that don't fit into the other two categories"]
[]
[null,null,"A. No offset",null,null,null,null,null,null,null,null,null,null,null,"B. Offset allowed"]
[null,null,"Gains on policies for which lapse is beneficial (i.e. increases EBS capital&surplus) are not allowed to offset losses for policies for which lapse is adverse (i.e. decreases EBS capital&surplus)",null,null,null,null,null,null,null,null,null,null,null,"Gains on policies for which lapse is beneficial (i.e. increases EBS capital&surplus) are allowed to offset losses for policies for which lapse is adverse (i.e. decreases EBS capital&surplus)"]
[null,null,"Note: the no offset condition needs to be enforced bottom-up from at the level of individual (homogeneous groups of) policies, i.e. the effect must already be captured within the results inputted into this template)",null,null,null,null,null,null,null,null,null,null,null,"Note: with offsetting allowed, the mass lapse shock is applied across the board to all (homogeneous groups of) policies in scope"]
[]
[null,null,"Mass lapse shock results based on 3x mass lapse shock, before application of the floors",null,null,null,null,null,null,null,null,null,null,null,"Mass lapse shock results based on 3x mass lapse shock, before application of the floors"]
[]
[null,null,"Product type","MVA before shock","MVA after shock","Change in MVA","BEL before shock","BEL after shock - Without Mgmt Actions","BEL after shock - With Mgmt Actions","Change in BEL - Without Mgmt Actions","Change in BEL - With Mgmt Actions","Required Capital - Without Mgmt Actions","Required Capital - With Mgmt Actions",null,"Product type","MVA before shock","MVA after shock","Change in MVA","BEL before shock","BEL after shock - Without Mgmt Actions","BEL after shock - With Mgmt Actions","Change in BEL - Without Mgmt Actions","Change in BEL - With Mgmt Actions","Required Capital - Without Mgmt Actions","Required Capital - With Mgmt Actions"]
[null,null,"Financial/investment products**",{"$f":"Import!I15603","v":0},{"$f":"Import!I15606","v":0},{"$f":"D49-E49","v":0},{"$f":"Import!I15609","v":0},{"$f":"Import!I15612","v":0},{"$f":"IF(OR(Import!I15615=0,Import!I15615=\"\"),H49,Import!I15615)","v":0},{"$f":"H49-G49","v":0},{"$f":"I49-G49","v":0},{"$f":"MAX(0,F49+J49)","v":0},{"$f":"MAX(0,F49+K49)","v":0},null,"Financial/investment products**",{"$f":"Import!I15648","v":0},{"$f":"Import!I15651","v":0},{"$f":"P49-Q49","v":0},{"$f":"Import!I15654","v":0},{"$f":"Import!I15657","v":0},{"$f":"IF(OR(Import!I15660=0,Import!I15660=\"\"),T49,Import!I15660)","v":0},{"$f":"T49-S49","v":0},{"$f":"U49-S49","v":0},{"$f":"R49+V49","v":0},{"$f":"R49+W49","v":0}]
[null,null,"Protection products",{"$f":"Import!I15604","v":0},{"$f":"Import!I15607","v":0},0,{"$f":"Import!I15610","v":0},{"$f":"Import!I15613","v":0},{"$f":"IF(OR(Import!I15616=0,Import!I15616=\"\"),H50,Import!I15616)","v":0},{"$f":"H50-G50","v":0},{"$f":"I50-G50","v":0},{"$f":"MAX(0,F50+J50)","v":0},{"$f":"MAX(0,F50+K50)","v":0},null,"Protection products",{"$f":"Import!I15649","v":0},{"$f":"Import!I15652","v":0},{"$f":"P50-Q50","v":0},{"$f":"Import!I15655","v":0},{"$f":"Import!I15658","v":0},{"$f":"IF(OR(Import!I15661=0,Import!I15661=\"\"),T50,Import!I15661)","v":0},{"$f":"T50-S50","v":0},{"$f":"U50-S50","v":0},{"$f":"R50+V50","v":0},{"$f":"R50+W50","v":0}]
[null,null,"Other protection-type products",{"$f":"Import!I15605","v":0},{"$f":"Import!I15608","v":0},0,{"$f":"Import!I15611","v":0},{"$f":"Import!I15614","v":0},{"$f":"IF(OR(Import!I15617=0,Import!I15617=\"\"),H51,Import!I15617)","v":0},0,0,0,0,null,"Other protection-type products",{"$f":"Import!I15650","v":0},{"$f":"Import!I15653","v":0},{"$f":"P51-Q51","v":0},{"$f":"Import!I15656","v":0},{"$f":"Import!I15659","v":0},{"$f":"IF(OR(Import!I15662=0,Import!I15662=\"\"),T51,Import!I15662)","v":0},0,0,0,0]
[null,null,"Total",{"$f":"SUM(D49:D51)","v":0},{"$f":"SUM(E49:E51)","v":0},{"$f":"D52-E52","v":0},{"$f":"SUM(G49:G51)","v":0},{"$f":"SUM(H49:H51)","v":0},{"$f":"SUM(I49:I51)","v":0},0,0,{"$f":"MAX(0,SUM(L49:L51))","v":0},{"$f":"MAX(0,SUM(M49:M51))","v":0},null,"Total",{"$f":"SUM(P49:P51)","v":0},0,{"$f":"P52-Q52","v":0},{"$f":"SUM(S49:S51)","v":0},0,0,0,0,{"$f":"MAX(0,SUM(X49:X51))","v":0},{"$f":"MAX(0,SUM(Y49:Y51))","v":0}]
[]
[null,null,"Mass lapse shock results taking the floors into account",null,null,null,null,null,null,null,null,null,null,null,"Mass lapse shock results taking the floors into account"]
[]
[null,null,"Option 1",null,null,null,null,null,null,null,null,null,null,null,"Option 1"]
[null,null,"Product type","MVA before shock","MVA after shock","Change in MVA","BEL before shock","BEL after shock - Without Mgmt Actions","BEL after shock - With Mgmt Actions","Change in BEL - Without Mgmt Actions","Change in BEL - With Mgmt Actions","Required Capital - Without Mgmt Actions","Required Capital - With Mgmt Actions",null,"Product type","MVA before shock","MVA after shock","Change in MVA","BEL before shock","BEL after shock - Without Mgmt Actions","BEL after shock - With Mgmt Actions","Change in BEL - Without Mgmt Actions","Change in BEL - With Mgmt Actions","Required Capital - Without Mgmt Actions","Required Capital - With Mgmt Actions"]
[null,null,"Financial/investment products**",{"$f":"Import!I15618","v":0},{"$f":"Import!I15621","v":0},{"$f":"D58-E58","v":0},{"$f":"Import!I15624","v":0},{"$f":"Import!I15627","v":0},{"$f":"IF(OR(Import!I15630=0,Import!I15630=\"\"),H58,Import!I15630)","v":0},{"$f":"H58-G58","v":0},{"$f":"I58-G58","v":0},{"$f":"MAX(0,F58+J58)","v":0},{"$f":"MAX(0,F58+K58)","v":0},null,"Financial/investment products**",{"$f":"Import!I15663","v":0},{"$f":"Import!I15666","v":0},{"$f":"P58-Q58","v":0},{"$f":"Import!I15669","v":0},{"$f":"Import!I15672","v":0},{"$f":"IF(OR(Import!I15675=0,Import!I15675=\"\"),T58,Import!I15675)","v":0},{"$f":"T58-S58","v":0},{"$f":"U58-S58","v":0},{"$f":"R58+V58","v":0},{"$f":"R58+W58","v":0}]
[null,null,"Protection products",{"$f":"Import!I15619","v":0},{"$f":"Import!I15622","v":0},0,{"$f":"Import!I15625","v":0},{"$f":"Import!I15628","v":0},{"$f":"IF(OR(Import!I15631=0,Import!I15631=\"\"),H59,Import!I15631)","v":0},{"$f":"H59-G59","v":0},{"$f":"I59-G59","v":0},{"$f":"MAX(0,F59+J59)","v":0},{"$f":"MAX(0,F59+K59)","v":0},null,"Protection products",{"$f":"Import!I15664","v":0},{"$f":"Import!I15667","v":0},{"$f":"P59-Q59","v":0},{"$f":"Import!I15670","v":0},{"$f":"Import!I15673","v":0},{"$f":"IF(OR(Import!I15676=0,Import!I15676=\"\"),T59,Import!I15676)","v":0},{"$f":"T59-S59","v":0},{"$f":"U59-S59","v":0},{"$f":"R59+V59","v":0},{"$f":"R59+W59","v":0}]
[null,null,"Other protection-type products",{"$f":"Import!I15620","v":0},{"$f":"Import!I15623","v":0},0,{"$f":"Import!I15626","v":0},{"$f":"Import!I15629","v":0},{"$f":"IF(OR(Import!I15632=0,Import!I15632=\"\"),H60,Import!I15632)","v":0},0,0,0,0,null,"Other protection-type products",{"$f":"Import!I15665","v":0},{"$f":"Import!I15668","v":0},{"$f":"P60-Q60","v":0},{"$f":"Import!I15671","v":0},{"$f":"Import!I15674","v":0},{"$f":"IF(OR(Import!I15677=0,Import!I15677=\"\"),T60,Import!I15677)","v":0},0,0,0,0]
[null,null,"Total",{"$f":"SUM(D58:D60)","v":0},{"$f":"SUM(E58:E60)","v":0},{"$f":"D61-E61","v":0},{"$f":"SUM(G58:G60)","v":0},{"$f":"SUM(H58:H60)","v":0},{"$f":"SUM(I58:I60)","v":0},0,0,{"$f":"MAX(0,SUM(L58:L60))","v":0},{"$f":"MAX(0,SUM(M58:M60))","v":0},null,"Total",{"$f":"SUM(P58:P60)","v":0},0,{"$f":"P61-Q61","v":0},{"$f":"SUM(S58:S60)","v":0},0,0,0,0,{"$f":"MAX(0,SUM(X58:X60))","v":0},{"$f":"MAX(0,SUM(Y58:Y60))","v":0}]
[]
[null,null,"Option 2",null,null,null,null,null,null,null,null,null,null,null,"Option 2"]
[null,null,"Product type","MVA before shock","MVA after shock","Change in MVA","BEL before shock","BEL after shock - Without Mgmt Actions","BEL after shock - With Mgmt Actions","Change in BEL - Without Mgmt Actions","Change in BEL - With Mgmt Actions","Required Capital - Without Mgmt Actions","Required Capital - With Mgmt Actions",null,"Product type","MVA before shock","MVA after shock","Change in MVA","BEL before shock","BEL after shock - Without Mgmt Actions","BEL after shock - With Mgmt Actions","Change in BEL - Without Mgmt Actions","Change in BEL - With Mgmt Actions","Required Capital - Without Mgmt Actions","Required Capital - With Mgmt Actions"]
[null,null,"Financial/investment products**",{"$f":"Import!I15633","v":0},{"$f":"Import!I15636","v":0},{"$f":"D65-E65","v":0},{"$f":"Import!I15639","v":0},{"$f":"Import!I15642","v":0},{"$f":"IF(OR(Import!I15645=0,Import!I15645=\"\"),H65,Import!I15645)","v":0},{"$f":"H65-G65","v":0},{"$f":"I65-G65","v":0},{"$f":"MAX(0,F65+J65)","v":0},{"$f":"MAX(0,F65+K65)","v":0},null,"Financial/investment products**",{"$f":"Import!I15678","v":0},{"$f":"Import!I15681","v":0},{"$f":"P65-Q65","v":0},{"$f":"Import!I15684","v":0},{"$f":"Import!I15687","v":0},{"$f":"IF(OR(Import!I15690=0,Import!I15690=\"\"),T65,Import!I15690)","v":0},{"$f":"T65-S65","v":0},{"$f":"U65-S65","v":0},{"$f":"R65+V65","v":0},{"$f":"R65+W65","v":0}]
[null,null,"Protection products",{"$f":"Import!I15634","v":0},{"$f":"Import!I15637","v":0},0,{"$f":"Import!I15640","v":0},{"$f":"Import!I15643","v":0},{"$f":"IF(OR(Import!I15646=0,Import!I15646=\"\"),H66,Import!I15646)","v":0},{"$f":"H66-G66","v":0},{"$f":"I66-G66","v":0},{"$f":"MAX(0,F66+J66)","v":0},{"$f":"MAX(0,F66+K66)","v":0},null,"Protection products",{"$f":"Import!I15679","v":0},{"$f":"Import!I15682","v":0},{"$f":"P66-Q66","v":0},{"$f":"Import!I15685","v":0},{"$f":"Import!I15688","v":0},{"$f":"IF(OR(Import!I15691=0,Import!I15691=\"\"),T66,Import!I15691)","v":0},{"$f":"T66-S66","v":0},{"$f":"U66-S66","v":0},{"$f":"R66+V66","v":0},{"$f":"R66+W66","v":0}]
[null,null,"Other protection-type products",{"$f":"Import!I15635","v":0},{"$f":"Import!I15638","v":0},0,{"$f":"Import!I15641","v":0},{"$f":"Import!I15644","v":0},{"$f":"IF(OR(Import!I15647=0,Import!I15647=\"\"),H67,Import!I15647)","v":0},0,0,0,0,null,"Other protection-type products",{"$f":"Import!I15680","v":0},{"$f":"Import!I15683","v":0},{"$f":"P67-Q67","v":0},{"$f":"Import!I15686","v":0},{"$f":"Import!I15689","v":0},{"$f":"IF(OR(Import!I15692=0,Import!I15692=\"\"),T67,Import!I15692)","v":0},0,0,0,0]
[null,null,"Total",{"$f":"SUM(D65:D67)","v":0},{"$f":"SUM(E65:E67)","v":0},{"$f":"D68-E68","v":0},{"$f":"SUM(G65:G67)","v":0},{"$f":"SUM(H65:H67)","v":0},{"$f":"SUM(I65:I67)","v":0},0,0,{"$f":"MAX(0,SUM(L65:L67))","v":0},{"$f":"MAX(0,SUM(M65:M67))","v":0},null,"Total",{"$f":"SUM(P65:P67)","v":0},0,{"$f":"P68-Q68","v":0},{"$f":"SUM(S65:S67)","v":0},0,0,0,0,{"$f":"MAX(0,SUM(X65:X67))","v":0},{"$f":"MAX(0,SUM(Y65:Y67))","v":0}]
[]
[null,null,"Summary of mass lapse capital requirements under the tested options"]
[]
[null,null,null,"Option"]
[null,null,"Product type","(0.A) - w/o MA","(0.A) - w/ MA","(0.B) - w/o MA","(0.B) - w/ MA","1.A - w/o MA","1.A - w/ MA","1.B - w/o MA","1.B - w/ MA","2.A - w/o MA","2.A - w/ MA","2.B - w/o MA","2.B - w/ MA"]
[null,null,"Financial/investment products**",{"$f":"L49","v":0},0,{"$f":"X49","v":0},0,{"$f":"L58","v":0},0,{"$f":"X58","v":0},0,{"$f":"L65","v":0},0,{"$f":"X65","v":0},0]
[null,null,"Protection products",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other protection-type products",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Total lapse capital requirement"]
[]
[null,null,"Option","(0.A) - w/o MA","(0.A) - w/ MA","(0.B) - w/o MA","(0.B) - w/o MA","1.A - w/o MA","1.A - w/ MA","1.B - w/o MA","1.B - w/ MA","2.A - w/o MA","2.A - w/ MA","2.B - w/o MA","2.B - w/ MA"]
[null,null,"Capital required",{"$f":"MAX(L$13,L$23,D$77)","v":0},{"$f":"MAX(M$13,M$23,E$77)","v":0},{"$f":"MAX(L$13,L$23,F$77)","v":0},{"$f":"MAX(M$13,M$23,G$77)","v":0},{"$f":"MAX(L$13,$L23,H$77)","v":0},{"$f":"MAX(M$13,$M23,I$77)","v":0},{"$f":"MAX(L$13,L$23,J$77)","v":0},{"$f":"MAX(M$13,M$23,K$77)","v":0},{"$f":"MAX(L$13,$L23,L$77)","v":0},{"$f":"MAX(M$13,$M23,M$77)","v":0},{"$f":"MAX(L$13,L$23,N$77)","v":0},{"$f":"MAX(M$13,M$23,O$77)","v":0}]
[null,null,"Biting scenario",{"$f":"IF(D85<=0,\"Error - Check calculations!\",IF(D85=L$13,\"Lapse Up\",IF(D85=L$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(E85<=0,\"Error - Check calculations!\",IF(E85=M$13,\"Lapse Up\",IF(E85=M$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(F85<=0,\"Error - Check calculations!\",IF(F85=L$13,\"Lapse Up\",IF(F85=L$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(G85<=0,\"Error - Check calculations!\",IF(G85=M$13,\"Lapse Up\",IF(G85=M$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(H85<=0,\"Error - Check calculations!\",IF(H85=L$13,\"Lapse Up\",IF(H85=L$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(I85<=0,\"Error - Check calculations!\",IF(I85=M$13,\"Lapse Up\",IF(I85=M$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(J85<=0,\"Error - Check calculations!\",IF(J85=L$13,\"Lapse Up\",IF(J85=L$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(K85<=0,\"Error - Check calculations!\",IF(K85=M$13,\"Lapse Up\",IF(K85=M$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(L85<=0,\"Error - Check calculations!\",IF(L85=L$13,\"Lapse Up\",IF(L85=L$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(M85<=0,\"Error - Check calculations!\",IF(M85=M$13,\"Lapse Up\",IF(M85=M$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(N85<=0,\"Error - Check calculations!\",IF(N85=L$13,\"Lapse Up\",IF(N85=L$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"},{"$f":"IF(O85<=0,\"Error - Check calculations!\",IF(O85=M$13,\"Lapse Up\",IF(O85=M$23,\"Lapse Down\",\"Mass Lapse\")))","v":"Error - Check calculations!"}]

{"sheet":"Expense","index":5,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,1,4,13],[6,3,6,5]]}
[null,"EXPENSE RISK",null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,"Expense shocks"]
[null,"Please refer to the Consultation Paper for more details and background"]
[null,"Please attach a detailed description of the expense risk calculation into your field-testing submission (including how the shocks were applied, assumptions used, any judgments necessary, and any other information you deem relevant for the expense risk calculation)."]
[]
[null,"Shocks","Unit expenses increase, %","Expense inflation increase, basis points (bps)"]
[null,"Region","Immediate, permanent","Years 1 - 10","Years 11 - 20","Years 21+"]
[null,"US, Canada, EU, Japan",0.06,100,100,100]
[null,"Other developed markets",0.08,200,100,100]
[null,"China, Other emerging markets",0.08,300,200,100]
[]
[null,"Application: Apply the expense shocks to expense assumptions (including expense inflation assumptions) and recalculate the BEL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Gross"]
[null,"Region","PV of all Expenses*","MVA before shock","MVA after shock","Change in MVA","BEL before shock","BEL after shock - Without Mgmt Actions","BEL after shock - With Mgmt Actions","Change in BEL - Without Mgmt Actions","Change in BEL - With Mgmt Actions","Capital Required - Without Mgmt Actions","Capital Required - With Mgmt Actions"]
[null,"US, Canada, EU, Japan",{"$f":"Import!I15694","v":0},{"$f":"Import!I15697","v":0},{"$f":"Import!I15700","v":0},{"$f":"D17-E17","v":0},{"$f":"Import!I15703","v":0},{"$f":"Import!I15706","v":0},{"$f":"IF(OR(Import!I15709=0,Import!I15709=\"\"),H17,Import!I15709)","v":0},{"$f":"H17-G17","v":0},{"$f":"I17-G17","v":0},{"$f":"MAX(0,F17+J17)","v":0},{"$f":"MAX(0,F17+K17)","v":0}]
[null,"Other developed markets",{"$f":"Import!I15695","v":0},{"$f":"Import!I15698","v":0},{"$f":"Import!I15701","v":0},{"$f":"D18-E18","v":0},{"$f":"Import!I15704","v":0},{"$f":"Import!I15707","v":0},{"$f":"IF(OR(Import!I15710=0,Import!I15710=\"\"),H18,Import!I15710)","v":0},{"$f":"H18-G18","v":0},{"$f":"I18-G18","v":0},{"$f":"MAX(0,F18+J18)","v":0},{"$f":"MAX(0,F18+K18)","v":0}]
[null,"China, Other emerging markets",{"$f":"Import!I15696","v":0},{"$f":"Import!I15699","v":0},{"$f":"Import!I15702","v":0},0,{"$f":"Import!I15705","v":0},{"$f":"Import!I15708","v":0},{"$f":"IF(OR(Import!I15711=0,Import!I15711=\"\"),H19,Import!I15711)","v":0},0,0,0,0]
[null,"Total",{"$f":"SUM(C17:C19)","v":0},{"$f":"SUM(D17:D19)","v":0},0,0,0,0,0,0,0,{"$f":"MAX(0,SUM(L17:L19))","v":0},{"$f":"MAX(0,SUM(M17:M19))","v":0}]
[]
[null,"*) Using base expense assumptions; Used to sense-check the shock results"]

{"sheet":"S6D Additional Info","index":6,"n_rows":40,"n_cols":30,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,1,25,2],[2,7,2,25],[3,7,3,11],[3,13,3,15],[3,16,3,25],[23,1,23,2],[24,1,24,2]]}
[null,"S6D ADDITIONAL INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drop Downs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select","Select"]
[null,null,"Please provide information of the S6D adjustments currently in place",null,null,null,null,"Select 'Yes' for the Risks that are affected by the specific S6D adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Route 1"]
[null,null,null,null,null,null,null,"Market Risk modules",null,null,null,null,null,"P&C Insurance Risk modules",null,null,"Long Term Insurance Risk modules",null,null,null,null,null,null,null,null,null,null,null,"No","Route 2"]
[null,null,null,"Name","Is it allowed for under the new S6D Regime?","S6D Route under which it is allowed","Brief Description of adjustment","Fixed Income Investment Risk","Equity Investment Risk","Interest Rate / Liquidity Risk","Currency Risk","Concentration Risk","Credit Risk","Premium Risk ","Reserve Risk ","Catastrophe Risk ","Insurance Risk - Mortality","Insurance Risk - Stop Loss","Insurance Risk - Riders","Insurance Risk - Morbidity And Disability","Insurance Risk - Longevity","Variable Annuity Guarantee Risk","Other Insurance Risk","Lapse Risk","Expense Risk","Operational Risk (%)",null,null,null,"Route 3"]
[null,null,1,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,{"$f":"+C6+1","v":2},null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,{"$f":"+C7+1","v":3},null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,4,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,5,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,6,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,7,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,8,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,9,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,10,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,11,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,12,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,13,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,14,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[null,null,15,null,"Select","Select",null,"Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
[]
[null,null,"Transitional Calculation"]
[null,null,null,null,"Check"]
[null,"Duration of Insurance Liabilities",null,{"$f":"'Schedule V'!F14","v":0},{"$f":"'Schedule V'!F14=D24","v":true}]
[null,"Transition Period",null,{"$f":"MIN(MAX(MAX(YEAR(Summary!$M$56),2024)-2023,0),10)","v":1}]
[null,"Transitional Weight at 24YE",null,{"$f":"IF(ROUND(D24,0)<=5,INDEX($D$31:$D$40,MATCH(D25,$C$31:$C$40,0)),INDEX($E$31:$E$40,MATCH(D25,$C$31:$C$40,0)))","v":0}]
[]
[]
[]
[null,null,null,"less than 5 yrs","greater than 5 years"]
[null,null,1,0,0]
[null,null,2,0,0]
[null,null,3,{"$f":"1/3","v":0.33333333333333331},0]
[null,null,4,{"$f":"+D33+1/3","v":0.66666666666666663},0]
[null,null,5,1,0]
[null,null,6,1,{"$f":"MIN(1/MAX(MIN(ROUND($D$24,0)-5,5),0)+E35,1)","v":{"$error":"#DIV/0!"}}]
[null,null,7,1,{"$f":"MIN(1/MAX(MIN(ROUND($D$24,0)-5,5),0)+E36,1)","v":{"$error":"#DIV/0!"}}]
[null,null,8,1,{"$error":"#DIV/0!"}]
[null,null,9,1,{"$error":"#DIV/0!"}]
[null,null,10,1,{"$error":"#DIV/0!"}]

{"sheet":"Risk Margin Info","index":7,"n_rows":34,"n_cols":4,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[null,"RISK MARGIN \nAdditional Information",null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,"1. Risk Margin estimated using the (full) 24YE BSCR Rules"]
[null,{"$f":"Import!I15743","v":0},"to be populated for 'version 2' and 'version 3' of the FT template"]
[]
[null,"2. Group Risk Margin \nDetails"]
[null,null,"Estimated Risk Margin\nbased on 24YE Transitional BSCR","Entity Name"]
[null,"Group",{"$f":"SUM(C9:C23)","v":0},{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
[null,"Legal Entity 1",{"$f":"Import!I15744","v":0},{"$f":"Import!I15759","v":0}]
[null,"Legal Entity 2",{"$f":"Import!I15745","v":0},{"$f":"Import!I15760","v":0}]
[null,"Legal Entity 3",{"$f":"Import!I15746","v":0},{"$f":"Import!I15761","v":0}]
[null,"Legal Entity 4",{"$f":"Import!I15747","v":0},{"$f":"Import!I15762","v":0}]
[null,"Legal Entity 5",{"$f":"Import!I15748","v":0},{"$f":"Import!I15763","v":0}]
[null,"Legal Entity 6",{"$f":"Import!I15749","v":0},{"$f":"Import!I15764","v":0}]
[null,"Legal Entity 7",{"$f":"Import!I15750","v":0},{"$f":"Import!I15765","v":0}]
[null,"Legal Entity 8",{"$f":"Import!I15751","v":0},{"$f":"Import!I15766","v":0}]
[null,"Legal Entity 9",{"$f":"Import!I15752","v":0},{"$f":"Import!I15767","v":0}]
[null,"Legal Entity 10",{"$f":"Import!I15753","v":0},{"$f":"Import!I15768","v":0}]
[null,"Legal Entity 11",{"$f":"Import!I15754","v":0},{"$f":"Import!I15769","v":0}]
[null,"Legal Entity 12",{"$f":"Import!I15755","v":0},{"$f":"Import!I15770","v":0}]
[null,"Legal Entity 13",{"$f":"Import!I15756","v":0},{"$f":"Import!I15771","v":0}]
[null,"Legal Entity 14",{"$f":"Import!I15757","v":0},{"$f":"Import!I15772","v":0}]
[null,"Legal Entity 15",{"$f":"Import!I15758","v":0},{"$f":"Import!I15773","v":0}]
[]
[null,"Total",{"$f":"SUM(C9:C23)","v":0}]
[]
[null,"Check",{"$f":"'Form 1EBS'!F123","v":0}]
[]
[null,null,{"$f":"IF(ROUND(C25-C27,0)=0,\"True\",\"False\")","v":"True"}]
[]
[null,"Guidance"]
[null,"1. Only applicable to Bermuda Groups"]
[null,"2. Provide the risk margin for each (insurance) legal entity within the Bermuda Group"]
[null,"3. The implication from point 2 is that the risk margin for each legal entity should be populated on an unconsolidated basis"]

{"sheet":"Submission","index":8,"n_rows":31,"n_cols":3,"rows_kept":31,"cut":false,"hidden":false,"merged":[[32,1,32,2],[28,1,28,2],[7,1,7,2],[4,1,4,2],[0,0,0,2],[14,1,14,2],[1,1,1,2]]}
[]
[null,"BSCR for Group"]
[]
[]
[null,"IMPORTANT: Completion of this submission requires an internet connection. \n\nQuestions and comments can be directed to: riskanalytics@bma.bm\n"]
[]
[]
[null,"Submission Process:"]
[null,null,"Select Unit: Prior to inputting BSCR form, select units which the monetary values are reported in."]
[null,null,"Prepopulate previous data: Prefill form with previously submitted data"]
[null,null,"Input BSCR data"]
[null," ","Validate data: Prior to submitting to the BMA, validation of the data is required. To complete this step, click the ‘VALIDATE RETURN’ button. Users must acknowledge all failed validations and provide comments in the ‘Comments’ box below. Once the validation is complete, click the location link to go to the error locationn."]
[null,null,"Submit Data: Once data has been completed, please submit for review. To complete this step click the \"SUBMIT\" button. If data is submitted more than twice, the latest data will be accepted. You will be required to select a reason for re-submissions. The time to submit will vary depending on the speed of the internet connection. A white status bar will appear when the data is transmitting. Please wait for the submission acknowledgement and record your submission number for later reference.\n\nIf there are issues submitting the BSCR model, contact RiskAnalytics@bma.bm for assistance."]
[null,"Comments:"]
[]
[null,"Validation results:"]
[null,"ECR requirement met",{"$f":"Summary!M110","v":"n/a"}]
[null,"MSM Eligible Capital requirement met",{"$f":"Summary!E122","v":"YES"}]
[null,"ECR Eligible Capital requirement met",{"$f":"Summary!F122","v":"YES"}]
[null,"Solvency Certificate Para. 3",{"$f":"'Solvency Certificate'!D16","v":"Select from Drop-Down"}]
[null,"GSSA document attached",{"$f":"IF(Attachments!F25=\"<Attach file>\",\"Outstanding\",\"File Attached\")","v":"Outstanding"}]
[null,"FCR document attached",{"$f":"IF(Attachments!F15=\"<Attach file>\",\"Outstanding\",\"File Attached\")","v":"Outstanding"}]
[null,"Blank Schedules",{"$f":"Content!H4","v":56}]
[null,"Acknowledged",{"$f":"Content!I4","v":0}]
[null,"Failed Validation Checks",{"$f":"Content!K4","v":0}]
[null,"Acknowledged",{"$f":"Content!L4","v":0}]
[]
[null,"Comments from BMA:"]
[]
[]
[null,"Validation results:"]

{"sheet":"Group Information","index":9,"n_rows":60,"n_cols":7,"rows_kept":60,"cut":false,"hidden":false,"merged":[[6,2,6,5],[20,2,20,5],[8,2,8,5],[16,5,16,6]]}
["GROUP INFORMATION PAGE"]
[{"$f":"C7","v":"Enter Group Company Name"},null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
["For the Year Ending ",null,"2022-12-31"]
[]
[null,"COMPANY INFORMATION"]
[]
[null,"Insurance Group Name","Enter Group Company Name"]
[]
[null,"Name of the Parent Company","Enter Parent Company Name"]
[]
[null,"Place of Incorporation of Parent Company"]
[]
[null,"Designated Insurer Name","Enter Designated Insurer Name",null,"Registration No."]
[]
[null,"DESIGNATED INSURER'S CONTACT PERSON FOR RISK-BASED CAPITAL"]
[]
[null,"First Name",null,null,"Last Name"]
[]
[null,"CONTACT PERSON INFORMATION"]
[]
[null,"Street and Number of P.O. Box"]
[]
[null,"City"]
[]
[null,"Country"]
[]
[null,"Postal Code"]
[]
[null,"Phone Number",null,"Extension"]
[]
[null,"Email"]
[]
[null,"Date Prepared"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," "]

{"sheet":"Content","index":10,"n_rows":237,"n_cols":23,"rows_kept":237,"cut":false,"hidden":true,"merged":[[89,3,89,4],[91,3,91,4],[92,3,92,4],[96,3,96,4],[99,3,99,4],[90,3,90,4],[231,1,231,2],[206,1,206,2],[208,1,208,2],[210,1,210,2],[212,1,212,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[216,1,216,2],[220,1,220,2],[223,1,223,2],[224,1,224,2],[32,1,32,2],[180,1,180,2],[204,1,204,2],[183,1,183,2],[185,1,185,2],[193,1,193,2],[195,1,195,2],[198,1,198,2],[201,1,201,2],[162,1,162,2],[165,1,165,2],[176,1,176,2],[178,1,178,2],[149,1,149,2],[154,1,154,2],[159,1,159,2],[136,1,136,2],[140,1,140,2],[146,1,146,2],[138,1,138,2],[143,1,143,2],[116,1,116,2],[55,1,55,2],[60,1,60,2],[0,0,0,2],[3,0,3,3],[4,0,4,2],[26,2,27,2],[28,2,29,2],[17,2,18,2],[19,2,20,2],[21,2,22,2],[6,1,6,2],[8,1,8,2],[7,1,7,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[24,1,24,2],[25,1,25,2],[78,2,79,2],[130,1,130,2],[134,1,134,2],[95,1,95,2],[132,1,132,2],[100,1,100,2],[110,1,110,2],[128,1,128,2],[109,1,109,2],[118,1,118,2],[122,1,122,2],[126,1,126,2],[120,1,120,2],[124,1,124,2],[93,1,93,2],[114,1,114,2],[68,1,68,2],[4,7,4,8],[4,10,4,11],[74,1,74,2],[88,1,88,2],[38,2,39,2],[33,2,34,2],[37,1,37,2],[43,1,43,2],[42,1,42,2],[44,1,44,2],[47,1,47,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[16,1,16,2],[23,1,23,2],[59,1,59,2],[53,1,53,2],[64,1,64,2],[66,1,66,2],[67,2,67,4],[57,2,58,2],[62,2,63,2]]}
["CONTENTS OF THE BSCR MODEL",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"},null,null,null,null,null,null,null,null,{"$f":"IF(C3=\"\",\"\",TEXT(DATE(YEAR(C3+1)-1,MONTH(C3+1),DAY(C3+1)),\"mm/dd/yyyy\"))","v":"01/01/2022"}]
[{"$f":"+'Group Information'!C7","v":"Enter Group Company Name"}]
["As At:",null,{"$f":"+'Group Information'!C3","v":"2022-12-31"}]
[{"$f":"HYPERLINK(\"#'Submission'!B17\",\"If Confirm Message Check Box is Selected, include comments in Submission Tab Cell B17\")","v":"If Confirm Message Check Box is Selected, include comments in Submission Tab Cell B17"},null,null,null,null,null,null,{"$f":"COUNTIF(H18:H237,H6)","v":56},{"$f":"COUNTIF(I18:I237,\"Yes\")","v":0},null,{"$f":"COUNTIF(K18:K237,\"False.\")","v":0},{"$f":"COUNTIF(L18:L237,\"Yes\")","v":0},null,"Confirm"]
["Text in Column C Have Been Hyperlinked for Ease",null,null,null,null,null,null,"Form / Schedule ",null,null,"Validation Check",null,null,"Message"]
[null,"Group Information / Reference Schedules",null,"True / False","Difference $","Difference %",null,"Blank","Blank Confirm",null,false,"Unbal. Confirm"]
[1,{"$f":"HYPERLINK(\"#'SUBMISSION'!A1\",\"Submission Tab\")","v":"Submission Tab"}]
[{"$f":"A7+1","v":2},{"$f":"HYPERLINK(\"#'Index'!A1\",\"Index\")","v":"Index"}]
[3,{"$f":"HYPERLINK(\"#'Attachments'!A1\",\"Attachments\")","v":"Attachments"}]
[4,{"$f":"HYPERLINK(\"#'Group Information'!A1\",\"Group Information\")","v":"Group Information"}]
[5,{"$f":"HYPERLINK(\"#'Declaration'!A1\",\"Declaration\")","v":"Declaration"}]
[6,{"$f":"HYPERLINK(\"#'Coversheet'!A1\",\"Coversheet\")","v":"Coversheet"}]
[7,{"$f":"HYPERLINK(\"#'Solvency Certificate'!A1\",\"Solvency Certificate\")","v":"Solvency Certificate"}]
[8,{"$f":"HYPERLINK(\"#'Zones'!A1\",\"Zones\")","v":"Zones"}]
[]
[null,"Statutory Forms & Economic Balance Sheet"]
[{"$f":"A14+1","v":9},{"$f":"HYPERLINK(\"#'Form 1'!A1\",\"Form 1 - Group Statutory Balance Sheet\")","v":"Form 1 - Group Statutory Balance Sheet"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Form 1'!A1\",\"Assets equals Total Insurance Reserves & Other Liabilities and Statutory Capital & Surplus\")","v":"Assets equals Total Insurance Reserves & Other Liabilities and Statutory Capital & Surplus"},{"$f":"IF(ROUND('Form 1'!F94,0)=0,\"Form 1 is Blank\",'Form 1'!F189)","v":"Form 1 is Blank"},{"$f":"+'Form 1'!F191","v":0},{"$f":"IF('Form 1'!F94=0,0,'Form 1'!F191/'Form 1'!F94)","v":0},null,{"$f":"IF(D18=\"Form 1 is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H18=\"Blank\",IF(P18=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D18=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K18=\"\",\"\",IF(P18=TRUE,\"Yes\",\"\"))","v":""}]
[]
[null,"ii)",{"$f":"HYPERLINK(\"#'Form 1'!B223:H249\",\"General Business Reconcilation of Gross Loss and Loss Expense Provision at End of Year equals Statutory Balance Sheet Total\")","v":"General Business Reconcilation of Gross Loss and Loss Expense Provision at End of Year equals Statutory Balance Sheet Total"},{"$f":"IF('Form 1'!F111=0,\"Reconciliation is Blank\",'Form 1'!F254)","v":"Reconciliation is Blank"},{"$f":"'Form 1'!F256","v":0},{"$f":"IF('Form 1'!F252=0,0,('Form 1'!F256)/'Form 1'!F104)","v":0},null,{"$f":"IF(D20=\"Reconciliation is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H20=\"Blank\",IF(P20=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D20=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K20=\"\",\"\",IF(P20=TRUE,\"Yes\",\"\"))","v":""}]
[]
[null,"iii)",{"$f":"HYPERLINK(\"#'Form 1'!B255:H279\",\"Long-Term Reconcilation of Gross Loss and Loss Expense Provision at End of Year equals Statutory Balance Sheet Total\")","v":"Long-Term Reconcilation of Gross Loss and Loss Expense Provision at End of Year equals Statutory Balance Sheet Total"},{"$f":"IF('Form 1EBS'!F163=0,\"N/A\",IF('Form 1'!F141=0,\"Reconciliation is Blank\",'Form 1'!F288))","v":"N/A"},{"$f":"+'Form 1'!F290","v":0},{"$f":"IF('Form 1'!F286=0,0,'Form 1'!F290/'Form 1'!F134)","v":0},null,{"$f":"IF(D22=\"Reconciliation is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H22=\"Blank\",IF(P22=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D22=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K22=\"\",\"\",IF(P22=TRUE,\"Yes\",\"\"))","v":""}]
[]
[{"$f":"A17+1","v":10},{"$f":"HYPERLINK(\"#'Form 2'!A1\",\"Form 2 - Group Statutory Statement of Income\")","v":"Form 2 - Group Statutory Statement of Income"}]
[{"$f":"A24+1","v":11},{"$f":"HYPERLINK(\"#'Form 8'!A1\",\"Form 8 - Group Statutory Statement of Capital & Surplus\")","v":"Form 8 - Group Statutory Statement of Capital & Surplus"}]
[{"$f":"A25+1","v":12},{"$f":"HYPERLINK(\"#'Form 1EBS'!A1\",\"Form 1EBS - Economic Balance Sheet\")","v":"Form 1EBS - Economic Balance Sheet"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Form 1EBS'!A1\",\"Assets equals Total Insurance Reserves & Other Liabilities and Statutory Capital & Surplus\")","v":"Assets equals Total Insurance Reserves & Other Liabilities and Statutory Capital & Surplus"},{"$f":"IF(ROUND('Form 1EBS'!F96,0)=0,\"Form 1EBS is Blank\",'Form 1EBS'!F218)","v":"Form 1EBS is Blank"},{"$f":"+'Form 1EBS'!F220","v":0},{"$f":"IF('Form 1EBS'!F96=0,0,'Form 1EBS'!F220/'Form 1EBS'!F96)","v":0},null,{"$f":"IF(D27=\"Form 1EBS is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H27=\"Blank\",IF(P27=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D27=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K27=\"\",\"\",IF(P27=TRUE,\"Yes\",\"\"))","v":""}]
[]
[null,"ii)",{"$f":"HYPERLINK(\"#'Form 1EBS'!B283:H297\",\"General Business Reconcilation of Gross Loss and Loss Expense Provision at End of Year equals Statutory Balance Sheet Total\")","v":"General Business Reconcilation of Gross Loss and Loss Expense Provision at End of Year equals Statutory Balance Sheet Total"},{"$f":"IF('Form 1EBS'!F294=0,\"Reconciliation is Blank\",'Form 1EBS'!F296)","v":"Reconciliation is Blank"},{"$f":"'Form 1EBS'!F298","v":0},{"$f":"IF('Form 1EBS'!F121=0,0,IF('Form 1EBS'!F298=0,0,'Form 1EBS'!F298/+'Form 1EBS'!F121))","v":0},null,{"$f":"IF(D29=\"Reconciliation is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H29=\"Blank\",IF(P29=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D29=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K29=\"\",\"\",IF(P29=TRUE,\"Yes\",\"\"))","v":""}]
[]
[]
[null,null,"BSCR Capital Schedules"]
[{"$f":"A26+1","v":13},{"$f":"HYPERLINK(\"#'Schedule II'!A1\",\"Schedule II - Schedule of Fixed Income & Equity Investments By BSCR Rating\")","v":"Schedule II - Schedule of Fixed Income & Equity Investments By BSCR Rating"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule II'!A1\",\"Quoted and Unquoted Bond Debentures as reported on Schedule II equals Form 1\")","v":"Quoted and Unquoted Bond Debentures as reported on Schedule II equals Form 1"},{"$f":"IF(('Form 1'!F16+'Form 1'!F29)=0,\"N/A\",IF('Schedule II'!T22=0,\"Schedule is Blank\",'Schedule II'!T24))","v":"N/A"},{"$f":"'Schedule II'!T26","v":0},{"$f":"IF(('Form 1'!F16+'Form 1'!F29)=0,0,('Schedule II'!T26)/('Form 1'!F16+'Form 1'!F29))","v":0},null,{"$f":"IF(D34=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H34=\"Blank\",IF(P34=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D34=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K34=\"\",\"\",IF(P34=TRUE,\"Yes\",\"\"))","v":""}]
[]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule II'!A32\",\"Quoted and Unquoted Equities as reported on Schedule II equals Form 1\")","v":"Quoted and Unquoted Equities as reported on Schedule II equals Form 1"},{"$f":"IF(('Form 1'!F21+'Form 1'!F34)=0,\"N/A\",IF('Schedule II'!T44=0,\"Schedule is Blank\",'Schedule II'!T46))","v":"N/A"},{"$f":"+'Schedule II'!T48","v":0},{"$f":"IF(('Form 1'!F21+'Form 1'!F34)=0,0,('Schedule II'!T48)/('Form 1'!F21+'Form 1'!F34))","v":0},null,{"$f":"IF(D36=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H36=\"Blank\",IF(P36=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D36=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K36=\"\",\"\",IF(P36=TRUE,\"Yes\",\"\"))","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule II'!A55\",\"Mortgage Loans as reported on Schedule II equals Form 1\")","v":"Mortgage Loans as reported on Schedule II equals Form 1"},{"$f":"IF('Form 1'!F51=0,\"N/A\",IF('Schedule II'!D62=0,\"Schedule is Blank\",'Schedule II'!D64))","v":"N/A"},{"$f":"+'Schedule II'!D78","v":0},{"$f":"IF('Form 1'!F51=0,0,('Schedule II'!D78)/'Form 1'!F51)","v":0},null,{"$f":"IF(D37=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H37=\"Blank\",IF(P37=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D37=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K37=\"\",\"\",IF(P37=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A33+1","v":14},{"$f":"HYPERLINK(\"#'Schedule II (EBS)'!A1\",\"Schedule II (EBS) - Schedule of Fixed Income & Equity Investments By BSCR Rating\")","v":"Schedule II (EBS) - Schedule of Fixed Income & Equity Investments By BSCR Rating"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule II (EBS)'!A1\",\"Quoted & Unquoted Bond Debentures as reported on Schedule II (EBS) equals Form 1EBS\")","v":"Quoted & Unquoted Bond Debentures as reported on Schedule II (EBS) equals Form 1EBS"},{"$f":"IF(('Form 1EBS'!F14+'Form 1EBS'!F25)=0,\"N/A\",IF('Schedule II (EBS)'!T22=0,\"Schedule is Blank\",'Schedule II (EBS)'!T24))","v":"N/A"},{"$f":"'Schedule II (EBS)'!T26","v":0},{"$f":"IF(('Form 1EBS'!F14+'Form 1EBS'!F25)=0,0,('Schedule II (EBS)'!T26)/('Form 1EBS'!F14+'Form 1EBS'!F25))","v":0},null,{"$f":"IF(D39=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H39=\"Blank\",IF(P39=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D39=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K39=\"\",\"\",IF(P39=TRUE,\"Yes\",\"\"))","v":""}]
[]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule II (EBS)'!A32\",\"Quoted & Unquoted Equities as reported on Schedule II (EBS) equals Form 1EBS\")","v":"Quoted & Unquoted Equities as reported on Schedule II (EBS) equals Form 1EBS"},{"$f":"IF(('Form 1EBS'!F19+'Form 1EBS'!F30)=0,\"N/A\",IF('Schedule II (EBS)'!T44=0,\"Schedule is Blank\",'Schedule II (EBS)'!T46))","v":"N/A"},{"$f":"+'Schedule II (EBS)'!T48","v":0},{"$f":"IF(('Form 1EBS'!F19+'Form 1EBS'!F30)=0,0,('Schedule II (EBS)'!T48)/('Form 1EBS'!F19+'Form 1EBS'!F30))","v":0},null,{"$f":"IF(D41=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H41=\"Blank\",IF(P41=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D41=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K41=\"\",\"\",IF(P41=TRUE,\"Yes\",\"\"))","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule II (EBS)'!A55\",\"Mortgage Loans as reported on Schedule II (EBS) equals Form 1EBS\")","v":"Mortgage Loans as reported on Schedule II (EBS) equals Form 1EBS"},{"$f":"IF('Form 1EBS'!F47=0,\"N/A\",IF('Schedule II (EBS)'!D62=0,\"Schedule is Blank\",'Schedule II (EBS)'!D64))","v":"N/A"},{"$f":"'Schedule II (EBS)'!D66","v":0},{"$f":"IF('Form 1EBS'!F47=0,0,('Schedule II (EBS)'!D66)/'Form 1EBS'!F47)","v":0},null,{"$f":"IF(D42=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H42=\"Blank\",IF(P42=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D42=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K42=\"\",\"\",IF(P42=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A38+1","v":15},{"$f":"HYPERLINK(\"#'Schedule IIA'!A1\",\"Schedule IIA - Schedule of Funds Held By Ceding Reinsurers in Segregated Accounts\")","v":"Schedule IIA - Schedule of Funds Held By Ceding Reinsurers in Segregated Accounts"}]
[{"$f":"A43+1","v":16},{"$f":"HYPERLINK(\"#'Schedule IIA (EBS)'!A1\",\"Schedule IIA (EBS) - Schedule of Funds Held By Ceding Reinsurers in Segregated Accounts\")","v":"Schedule IIA (EBS) - Schedule of Funds Held By Ceding Reinsurers in Segregated Accounts"}]
[{"$f":"A44+1","v":17},{"$f":"HYPERLINK(\"#'Schedule IIB (EBS)'!A1\",\"Schedule IIB (EBS)- Schedule of Fixed Income & Equity Investments By BSCR Rating\")","v":"Schedule IIB (EBS)- Schedule of Fixed Income & Equity Investments By BSCR Rating"}]
[null,"Interest rate-sensitive investments",null,{"$f":"IF('Investment Reconciliation'!G10=0,\"N/A\",IF('Investment Reconciliation'!G28=0,\"Schedule is Blank\",'Investment Reconciliation'!G30))","v":"N/A"},{"$f":"'Investment Reconciliation'!G32","v":0},{"$f":"IF('Investment Reconciliation'!G28=0,0,('Investment Reconciliation'!G32)/'Investment Reconciliation'!G28)","v":0},null,{"$f":"IF(D46=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H46=\"Blank\",IF(P46=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D46=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K46=\"\",\"\",IF(P46=TRUE,\"Yes\",\"\"))","v":""}]
[null,"Investments sensitive to equity prices",null,{"$f":"IF('Investment Reconciliation'!H10=0,\"N/A\",IF('Investment Reconciliation'!H28=0,\"Schedule is Blank\",'Investment Reconciliation'!H30))","v":"N/A"},{"$f":"'Investment Reconciliation'!H32","v":0},{"$f":"IF('Investment Reconciliation'!H28=0,0,('Investment Reconciliation'!H32)/'Investment Reconciliation'!H28)","v":0},null,{"$f":"IF(D47=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H47=\"Blank\",IF(P47=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D47=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K47=\"\",\"\",IF(P47=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A45+1","v":18},{"$f":"HYPERLINK(\"#'Schedule IIC (EBS)'!A1\",\"Schedule IIC (EBS) - Schedule of Funds Held By Ceding Reinsurers in Segregated Accounts\")","v":"Schedule IIC (EBS) - Schedule of Funds Held By Ceding Reinsurers in Segregated Accounts"}]
[null,"Interest rate-sensitive investments",null,{"$f":"IF('Investment Reconciliation'!I10=0,\"N/A\",IF('Investment Reconciliation'!I28=0,\"Schedule is Blank\",'Investment Reconciliation'!I30))","v":"N/A"},{"$f":"'Investment Reconciliation'!I32","v":0},{"$f":"IF('Investment Reconciliation'!I28=0,0,('Investment Reconciliation'!I32)/'Investment Reconciliation'!I28)","v":0},null,{"$f":"IF(D49=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H49=\"Blank\",IF(P49=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D49=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K49=\"\",\"\",IF(P49=TRUE,\"Yes\",\"\"))","v":""}]
[null,"Investments sensitive to equity prices",null,{"$f":"IF('Investment Reconciliation'!J10=0,\"N/A\",IF('Investment Reconciliation'!J28=0,\"Schedule is Blank\",'Investment Reconciliation'!J30))","v":"N/A"},{"$f":"'Investment Reconciliation'!J32","v":0},{"$f":"IF('Investment Reconciliation'!J28=0,0,('Investment Reconciliation'!J32)/'Investment Reconciliation'!J28)","v":0},null,{"$f":"IF(D50=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H50=\"Blank\",IF(P50=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D50=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K50=\"\",\"\",IF(P50=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A48+1","v":19},{"$f":"HYPERLINK(\"#'Schedule IID (EBS)'!A1\",\"Schedule IID (EBS) - Schedule of Segregated Accounts\")","v":"Schedule IID (EBS) - Schedule of Segregated Accounts"},null,{"$f":"IF(('Form 1EBS'!F79+'Form 1EBS'!F80+'Form 1EBS'!F81)=0,\"N/A\",IF('Schedule IID (EBS)'!D97=0,\"Schedule is Blank\",'Investment Reconciliation'!K30))","v":"N/A"},{"$f":"'Investment Reconciliation'!K32","v":0},{"$f":"IF('Investment Reconciliation'!K28=0,0,('Investment Reconciliation'!K32)/'Investment Reconciliation'!K28)","v":0},null,{"$f":"IF(D51=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H51=\"Blank\",IF(P51=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D51=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K51=\"\",\"\",IF(P51=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A51+1","v":20},{"$f":"HYPERLINK(\"#'Schedule IIE (EBS)'!A1\",\"Schedule IIE (EBS) - Schedule of Deposit Assets & Liabilities\")","v":"Schedule IIE (EBS) - Schedule of Deposit Assets & Liabilities"},null,{"$f":"IF('Form 1EBS'!F82=0,\"N/A\",IF('Schedule IIE (EBS)'!D97=0,\"Schedule is Blank\",'Investment Reconciliation'!M30))","v":"N/A"},{"$f":"'Investment Reconciliation'!M32","v":0},{"$f":"IF('Investment Reconciliation'!M28=0,0,('Investment Reconciliation'!M32)/'Investment Reconciliation'!M28)","v":0},null,{"$f":"IF(D52=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H52=\"Blank\",IF(P52=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D52=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K52=\"\",\"\",IF(P52=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A52+1","v":21},{"$f":"HYPERLINK(\"#'Schedule IIF (EBS)'!A1\",\"Schedule IIF (EBS) - Schedule of Sundry Assets\")","v":"Schedule IIF (EBS) - Schedule of Sundry Assets"},null,{"$f":"IF(('Form 1EBS'!F84+'Form 1EBS'!F86+'Form 1EBS'!F87)=0,\"N/A\",IF('Schedule IIF (EBS)'!D97=0,\"Schedule is Blank\",'Investment Reconciliation'!O30))","v":"N/A"},{"$f":"'Investment Reconciliation'!O32","v":0},{"$f":"IF('Investment Reconciliation'!O28=0,0,('Investment Reconciliation'!O32)/'Investment Reconciliation'!O28)","v":0},null,{"$f":"IF(D53=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H53=\"Blank\",IF(P53=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D53=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K53=\"\",\"\",IF(P53=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A53+1","v":22},{"$f":"HYPERLINK(\"#'Schedule III'!A1\",\"Schedule III - Schedule of Net Loss and Loss Expense Provisions\")","v":"Schedule III - Schedule of Net Loss and Loss Expense Provisions"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule III'!A1\",\"Net Loss & Loss Expense Provision on Schedule III equals Form 1\")","v":"Net Loss & Loss Expense Provision on Schedule III equals Form 1"},{"$f":"IF('Form 1'!F111=0,\"N/A\",IF('Schedule III'!E33=0,\"Schedule is Blank\",'Schedule III'!E35))","v":"N/A"},{"$f":"'Schedule III'!E37","v":0},{"$f":"IF('Form 1'!F111=0,0,('Schedule III'!E37)/'Form 1'!F111)","v":0},null,{"$f":"IF(D55=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H55=\"Blank\",IF(P55=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D55=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K55=\"\",\"\",IF(P55=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A54+1","v":23},{"$f":"HYPERLINK(\"#'Schedule III (EBS)'!A1\",\"Schedule III (EBS) - Schedule of Net Loss and Loss Expense Provisions\")","v":"Schedule III (EBS) - Schedule of Net Loss and Loss Expense Provisions"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule III (EBS)'!A1\",\"Net Loss & Loss Expense Provision on Schedule III (EBS) equals Form 1EBS\")","v":"Net Loss & Loss Expense Provision on Schedule III (EBS) equals Form 1EBS"},{"$f":"IF('Form 1EBS'!F121=0,\"N/A\",IF('Schedule III (EBS)'!F34=0,\"Schedule is Blank\",'Schedule III (EBS)'!F38))","v":"N/A"},{"$f":"'Schedule III (EBS)'!F40","v":0},{"$f":"IF('Form 1EBS'!F121=0,0,('Schedule III (EBS)'!F40)/'Form 1EBS'!F121)","v":0},null,{"$f":"IF(D57=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H57=\"Blank\",IF(P57=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D57=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K57=\"\",\"\",IF(P57=TRUE,\"Yes\",\"\"))","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule IIIA (EBS)'!A1\",\"Group has taken advantage of Net Loss & Loss Expense Provision Geographic Diversification\")","v":"Group has taken advantage of Net Loss & Loss Expense Provision Geographic Diversification"},{"$f":"IF('Schedule IIIA (EBS)'!X34=0,\"No\",\"Yes\")","v":"No"}]
[]
[{"$f":"A56+1","v":24},{"$f":"HYPERLINK(\"#'Schedule IIIA (EBS)'!A1\",\"Schedule IIIA (EBS) - Schedule of Net Loss and Loss Expense Provisions By Geographic Zone\")","v":"Schedule IIIA (EBS) - Schedule of Net Loss and Loss Expense Provisions By Geographic Zone"}]
[{"$f":"A60+1","v":25},{"$f":"HYPERLINK(\"#'Schedule IVA'!A1\",\"Schedule IVA - Schedule of General Business Premiums Written By Line of Business\")","v":"Schedule IVA - Schedule of General Business Premiums Written By Line of Business"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule IVA'!A1\",\"Net Premium Written as reported on Schedule IVA equals Form 2\")","v":"Net Premium Written as reported on Schedule IVA equals Form 2"},{"$f":"IF('Form 2'!E18=0,\"N/A\",IF('Schedule IVA'!Q35=0,\"Schedule is Blank\",'Schedule IVA'!Q37))","v":"N/A"},{"$f":"'Schedule IVA'!Q39","v":0},{"$f":"IF('Form 2'!E18=0,0,'Schedule IVA'!Q39/'Form 2'!E18)","v":0},null,{"$f":"IF(D62=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H62=\"Blank\",IF(P62=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D62=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K62=\"\",\"\",IF(P62=TRUE,\"Yes\",\"\"))","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule IVC (EBS)'!A1\",\"Insurer has taken advantage of Net Premium Written Geographic Diversification\")","v":"Insurer has taken advantage of Net Premium Written Geographic Diversification"},{"$f":"IF('Schedule IVC (EBS)'!X33=0,\"No\",\"Yes\")","v":"No"}]
[]
[{"$f":"A61+1","v":26},{"$f":"HYPERLINK(\"#'Schedule IVB'!A1\",\"Schedule IVB - Schedule of Long-Term Business Premiums Written By Line of Business\")","v":"Schedule IVB - Schedule of Long-Term Business Premiums Written By Line of Business"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule IVB'!A1\",\"Net Premium Written as reported on Schedule IVB equals Form 2\")","v":"Net Premium Written as reported on Schedule IVB equals Form 2"},{"$f":"IF('Form 2'!E51=0,\"N/A\",IF('Schedule IVB'!Y31=0,\"Schedule is Blank\",'Schedule IVB'!Y33))","v":"N/A"},{"$f":"'Schedule IVB'!Y35","v":0},{"$f":"IF('Form 2'!E51=0,0,'Schedule IVB'!Y35/'Form 2'!E51)","v":0},null,{"$f":"IF(D66=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H66=\"Blank\",IF(P66=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D66=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K66=\"\",\"\",IF(P66=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A65+1","v":27},{"$f":"HYPERLINK(\"#'Schedule IVD'!A1\",\"Schedule IVD - Exposure Measure By Line of Business\")","v":"Schedule IVD - Exposure Measure By Line of Business"},null,{"$f":"IF('Form 2'!E18=0,\"N/A\",IF(('Schedule IVD (EBS)'!G33+'Schedule IVD (EBS)'!K33+'Schedule IVD (EBS)'!M33)=0,\"Schedule is Blank\",\"True\"))","v":"N/A"},null,null,null,{"$f":"IF(D67=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H67=\"Blank\",IF(P67=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D67=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K67=\"\",\"\",IF(P67=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A67+1","v":28},null,{"$f":"HYPERLINK(\"#'Schedule IVE (EBS)'!A1\",\"Schedule IVE (EBS) - Schedule of Geographic Diversification of Exposure Measure\")","v":"Schedule IVE (EBS) - Schedule of Geographic Diversification of Exposure Measure"}]
[{"$f":"A68+1","v":29},{"$f":"HYPERLINK(\"#'Schedule IVF'!A1\",\"Schedule IVF - Exposure Of Risk\")","v":"Schedule IVF - Exposure Of Risk"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule IVF'!F53\",\"General Business Gross Premium Written\")","v":"General Business Gross Premium Written"},{"$f":"IF('Form 2'!E14=0,\"N/A\",IF((SUM('Schedule IVF'!E52:F52))=0,\"Schedule is Blank\",'Schedule IVF'!F53))","v":"N/A"},{"$f":"'Schedule IVF'!F55","v":0},{"$f":"IF('Form 2'!E14=0,0,('Schedule IVF'!E55+'Schedule IVF'!F55)/'Form 2'!E14)","v":0},null,{"$f":"IF(D70=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H70=\"Blank\",IF(P70=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D70=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K70=\"\",\"\",IF(P70=TRUE,\"Yes\",\"\"))","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule IVF'!I53\",\"General Business Net Premium Written\")","v":"General Business Net Premium Written"},{"$f":"IF('Form 2'!E18=0,\"N/A\",IF(('Schedule IVF'!I52)=0,\"Schedule is Blank\",'Schedule IVF'!I53))","v":"N/A"},{"$f":"'Schedule IVF'!I55","v":0},{"$f":"IF('Form 2'!E18=0,0,'Schedule IVF'!I55/'Form 2'!E18)","v":0},null,{"$f":"IF(D71=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H71=\"Blank\",IF(P71=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D71=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K71=\"\",\"\",IF(P71=TRUE,\"Yes\",\"\"))","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule IVF'!L53\",\"General Business Gross Reserves\")","v":"General Business Gross Reserves"},{"$f":"IF('Form 1'!E104=0,\"N/A\",IF('Schedule IVF'!L52=0,\"Schedule is Blank\",'Schedule IVF'!L53))","v":"N/A"},{"$f":"'Schedule IVF'!L55","v":0},{"$f":"IF('Form 1'!E104=0,0,'Schedule IVF'!L55/'Form 1'!E104)","v":0},null,"","",null,"",""]
[null,"iv)",{"$f":"HYPERLINK(\"#'Schedule IVF'!S53\",\"Long-Term Business Gross Reserves\")","v":"Long-Term Business Gross Reserves"},{"$f":"IF('Form 1'!E134=0,\"N/A\",IF('Schedule IVF'!S52=0,\"Schedule is Blank\",'Schedule IVF'!S53))","v":"N/A"},{"$f":"'Schedule IVF'!S55","v":0},{"$f":"IF('Form 1'!E134=0,0,(SUM('Schedule IVF'!M55:S55))/'Form 1'!E134)","v":0},null,"","",null,"",""]
[null,"v)",{"$f":"HYPERLINK(\"#'Schedule IVF'!T53\",\"Long-Term Business Losses Incurred\")","v":"Long-Term Business Losses Incurred"},{"$f":"IF('Form 2'!E75=0,\"N/A\",IF(('Schedule IVF'!T52)=0,\"Schedule is Blank\",'Schedule IVF'!T53))","v":"N/A"},{"$f":"'Schedule IVF'!T55","v":0},{"$f":"IF('Form 2'!E75=0,0,'Schedule IVF'!T55/'Form 2'!E75)","v":0},null,"","",null,"",""]
[{"$f":"A69+1","v":30},{"$f":"HYPERLINK(\"#'Schedule V'!A1\",\"Schedule V - Schedule of Risk Management\")","v":"Schedule V - Schedule of Risk Management"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule V'!E13\",\"Effective Duration of Assets\")","v":"Effective Duration of Assets"},{"$f":"IF('Schedule V'!F12=0,\"Asset Duration is not Reported\",\"True\")","v":"Asset Duration is not Reported"},null,null,null,{"$f":"IF(D76=\"Asset Duration is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H76=\"Blank\",IF(P76=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule V'!E15\",\"Effective Duration of Liabilities\")","v":"Effective Duration of Liabilities"},{"$f":"IF('Schedule V'!F14=0,\"Liability Duration is not Reported\",\"True\")","v":"Liability Duration is not Reported"},null,null,null,{"$f":"IF(D77=\"Liability Duration is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H77=\"Blank\",IF(P77=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule V'!E19\",\"Gross Probable Maximum Loss\")","v":"Gross Probable Maximum Loss"},{"$f":"IF('Schedule V'!F18=0,\"Gross PML is not Reported\",\"True\")","v":"Gross PML is not Reported"}]
[null,"iv)",{"$f":"HYPERLINK(\"#'Schedule X(a)'!F11\",\"Gross Probable Maximum Loss to Catastrophe Risk Return 100 Year Aggregate\")","v":"Gross Probable Maximum Loss to Catastrophe Risk Return 100 Year Aggregate"},{"$f":"IF('Schedule V'!F18=0,\"Gross PML is not Reported\",IF('Schedule X(a)'!F10=0,\"Schedule X(a) is Blank\",IF(ROUND('Schedule V'!F18-(1000*'Schedule X(a)'!F10),0)=0,\"True\",\"False\")))","v":"Gross PML is not Reported"},{"$f":"('Schedule X(a)'!F10*1000)-'Schedule V'!F18","v":0},{"$f":"IF('Schedule X(a)'!F10=0,0,(('Schedule X(a)'!F10*1000)-'Schedule V'!F18)/('Schedule X(a)'!F10*1000))","v":0}]
[]
[null,"v)",{"$f":"HYPERLINK(\"#'Schedule V'!E21\",\"Net Probable Maximum Loss\")","v":"Net Probable Maximum Loss"},{"$f":"IF('Schedule V'!F20=0,\"Net PML is not Reported\",\"True\")","v":"Net PML is not Reported"}]
[null,"vi)",{"$f":"HYPERLINK(\"#'Schedule X(a)'!H11\",\"Net Probable Maximum Loss to Catastrophe Risk Return 100 Year Aggregate\")","v":"Net Probable Maximum Loss to Catastrophe Risk Return 100 Year Aggregate"},{"$f":"IF('Schedule V'!F20=0,\"Net PML is not Reported\",IF('Schedule X(a)'!H10=0,\"Schedule X(a) is Blank\",IF(ROUND((('Schedule X(a)'!H10*1000)-'Schedule V'!F20),0)=0,\"True\",\"False\")))","v":"Net PML is not Reported"},{"$f":"('Schedule X(a)'!H10*1000)-'Schedule V'!F20","v":0},{"$f":"IF('Schedule X(a)'!H10=0,0,('Schedule X(a)'!H10*1000-'Schedule V'!F20)/('Schedule X(a)'!H10*1000))","v":0}]
[null,"vii)",{"$f":"HYPERLINK(\"#'Schedule V'!E23\",\"Average Annual Loss\")","v":"Average Annual Loss"},{"$f":"IF('Schedule V'!F22=0,\"Avg Annual Loss is not Reported\",\"True\")","v":"Avg Annual Loss is not Reported"}]
[null,"viii)",{"$f":"HYPERLINK(\"#'Schedule X(a)'!J17\",\"Average Annual Loss (Sch X(a)) Net is greater than Sch V\")","v":"Average Annual Loss (Sch X(a)) Net is greater than Sch V"},{"$f":"IF('Schedule V'!F22=0,\"Average Annual Loss is not Reported\",IF('Schedule X(a)'!J16=0,\"Schedule X(a) is Blank\",IF((('Schedule X(a)'!J16*1000)>'Schedule V'!F22),\"True\",\"False\")))","v":"Average Annual Loss is not Reported"}]
[null,"ix)",{"$f":"HYPERLINK(\"#'Schedule V'!E25\",\"Actual attritional Losses and Large Claims Losses - Relevant Year\")","v":"Actual attritional Losses and Large Claims Losses - Relevant Year"},{"$f":"IF('Schedule V'!F24=0,\"Attritional Loss is not Reported\",\"True\")","v":"Attritional Loss is not Reported"}]
[null,"x)",{"$f":"HYPERLINK(\"#'Schedule V'!E28:E32\",\"Property Catastrophe Recoverables\")","v":"Property Catastrophe Recoverables"},{"$f":"IF('Schedule V'!F31=0,\"Property Cat Rec. is not Reported\",\"True\")","v":"Property Cat Rec. is not Reported"},null,null,null,null,{"$f":"IF(H86=\"Blank\",IF(P86=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"xi)",{"$f":"HYPERLINK(\"#'Schedule V'!E37:E39\",\"Summary of Projected Performance\")","v":"Summary of Projected Performance"},{"$f":"IF(COUNTIF('Schedule V'!F36:F38,0)>0,\"Projected Performance is not Reported\",\"True\")","v":"Projected Performance is not Reported"},null,null,null,{"$f":"IF(D87=\"Projected Performance is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H87=\"Blank\",IF(P87=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"xii)",{"$f":"HYPERLINK(\"#'Schedule V'!E52:E55\",\"Deferred Accumulation Annuities Disclosure\")","v":"Deferred Accumulation Annuities Disclosure"},{"$f":"IF(COUNTIF('Schedule V'!F51:F54,0)=4,\"Def Acc. Ann. Not Reported\",\"True\")","v":"Def Acc. Ann. Not Reported"}]
[{"$f":"A75+1","v":31},{"$f":"HYPERLINK(\"#'Schedule V(a)'!A1\",\"Schedule V(a) Schedule of Risk Management - Governance Structure\")","v":"Schedule V(a) Schedule of Risk Management - Governance Structure"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule V(a)'!E11\",\"Directors - Country of Residence\")","v":"Directors - Country of Residence"},{"$f":"IF('Schedule V(a)'!E12=0,\"Directors - Country of Residence is not Reported\",\"True\")","v":"Directors - Country of Residence is not Reported"},null,null,null,{"$f":"IF(D90=\"Directors - Country of Residence is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H90=\"Blank\",IF(P90=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule V(a)'!G11\",\"Directors - Status\")","v":"Directors - Status"},{"$f":"IF('Schedule V(a)'!G12=0,\"Directors - Status is not Reported\",\"True\")","v":"True"},null,null,null,{"$f":"IF(D91=\"Directors - Status is not Reported\",\"Blank\",\"\")","v":""},{"$f":"IF(H91=\"Blank\",IF(P91=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule V(a)'!E36\",\"Chief & Senior Executives  - Country of Residence\")","v":"Chief & Senior Executives  - Country of Residence"},{"$f":"IF('Schedule V(a)'!E37=0,\"Chief & Senior Executives - Country of Residence\",\"True\")","v":"Chief & Senior Executives - Country of Residence"},null,null,null,{"$f":"IF(D92=\"Chief & Senior Executives - Country of Residence\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H92=\"Blank\",IF(P92=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"iv)",{"$f":"HYPERLINK(\"#'Schedule V(a)'!G36\",\"Chief & Senior Executives - Employee Arrangement\")","v":"Chief & Senior Executives - Employee Arrangement"},{"$f":"IF('Schedule V(a)'!G37=0,\"Chief & Senior Executives - Employee Arrangement is not Reported\",\"True\")","v":"True"},null,null,null,{"$f":"IF(D93=\"Chief & Senior Executives - Employee Arrangement is not Reported\",\"Blank\",\"\")","v":""},{"$f":"IF(H93=\"Blank\",IF(P93=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A89+1","v":32},{"$f":"HYPERLINK(\"#'Schedule V(b)'!A1\",\"Schedule V(b) Schedule of Risk Management - Group Structure\")","v":"Schedule V(b) Schedule of Risk Management - Group Structure"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule V(b)'!A1\",\"Group Structure\")","v":"Group Structure"},{"$f":"IF('Schedule V(b)'!D7=0,\"Group Structure is not Reported\",\"True\")","v":"Group Structure is not Reported"},null,null,null,{"$f":"IF(D95=\"Group Structure is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H95=\"Blank\",IF(P95=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A94+1","v":33},{"$f":"HYPERLINK(\"#'Schedule V(c)'!A1\",\"Schedule V(c) Schedule of Risk Management - Intra-Group Exposures\")","v":"Schedule V(c) Schedule of Risk Management - Intra-Group Exposures"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule V(c)'!E8\",\"Intra-Group Transactions\")","v":"Intra-Group Transactions"},{"$f":"IF('Schedule V(c)'!C14=0,\"Intra-Group Transactions is not Reported\",\"True\")","v":"Intra-Group Transactions is not Reported"},null,null,null,{"$f":"IF(D97=\"Intra-Group Transactions is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H97=\"Blank\",IF(P97=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule V(c)'!E42\",\"Intra-Group Reinsurance & Retrocession\")","v":"Intra-Group Reinsurance & Retrocession"},{"$f":"IF('Schedule V(c)'!C47=0,\"Intra-Group R/I is not Reported\",\"True\")","v":"Intra-Group R/I is not Reported"},null,null,null,{"$f":"IF(D98=\"Intra-Group R/I is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H98=\"Blank\",IF(P98=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule V(c)'!J73\",\"Proportion of Internal Reinsurance\")","v":"Proportion of Internal Reinsurance"},{"$f":"IF('Schedule V(c)'!L73=0,\"Proportion R/I is not Reported\",\"True\")","v":"Proportion R/I is not Reported"},null,null,null,{"$f":"IF(D99=\"Proportion R/I is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H99=\"Blank\",IF(P99=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"iv)",{"$f":"HYPERLINK(\"#'Schedule V(c)'!E78\",\"10 Largest Counterparty Exposures\")","v":"10 Largest Counterparty Exposures"},{"$f":"IF('Schedule V(c)'!C82=0,\"Counterparty Exposure is not Completed\",\"True\")","v":"Counterparty Exposure is not Completed"},null,null,null,{"$f":"IF(D100=\"Counterparty Exposure is not Completed\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H100=\"Blank\",IF(P100=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A96+1","v":34},{"$f":"HYPERLINK(\"#'Schedule V(e)'!A1\",\"Schedule V(e) Schedule of Risk Management - Intra-Group Exposures\")","v":"Schedule V(e) Schedule of Risk Management - Intra-Group Exposures"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule V(e)'!F13:G18\",\"Financial Market Scenarios\")","v":"Financial Market Scenarios"},{"$f":"IF('Schedule V(e)'!I8=\"\",IF(COUNTBLANK('Schedule V(e)'!F12:G18)=0,\"True\",\"Financial Market Scenario is not Reported\"),\"True\")","v":"True"},null,null,null,{"$f":"IF(D102=\"Financial Market Scenario is not Reported\",\"Blank\",\"\")","v":""},{"$f":"IF(H102=\"Blank\",IF(P102=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule V(e)'!I34:J52\",\"Underwriting Loss Scenarios - Completed\")","v":"Underwriting Loss Scenarios - Completed"},{"$f":"IF(COUNTIF('Schedule V(e)'!H51:H69,0)=19,\"Underwriting Loss Scenarios is not Reported\",\"True\")","v":"Underwriting Loss Scenarios is not Reported"},null,null,null,{"$f":"IF(D103=\"Underwriting Loss Scenarios is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H103=\"Blank\",IF(P103=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule V(e)'!G34:G52\",\"Underwriting Loss Scenarios - Gross Loss Negative Surplus\")","v":"Underwriting Loss Scenarios - Gross Loss Negative Surplus"},{"$f":"'Schedule V(e)'!S70","v":"True"},null,null,null,null,null,null,{"$f":"IF(D104=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K104=\"\",\"\",IF(P104=TRUE,\"Yes\",\"\"))","v":""}]
[null,"iv)",{"$f":"HYPERLINK(\"#'Schedule V(e)'!k34:k52\",\"Underwriting Loss Scenarios - Net Loss Negative Surplus\")","v":"Underwriting Loss Scenarios - Net Loss Negative Surplus"},{"$f":"'Schedule V(e)'!T70","v":"True"},null,null,null,null,null,null,{"$f":"IF(D105=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K105=\"\",\"\",IF(P105=TRUE,\"Yes\",\"\"))","v":""}]
[null,"v)",{"$f":"HYPERLINK(\"#'Schedule V(e)'!D28:N46\",\"Underwriting Loss Scenarios - Gross Loss Less than Net Loss Impact\")","v":"Underwriting Loss Scenarios - Gross Loss Less than Net Loss Impact"},{"$f":"'Schedule V(e)'!U70","v":"True"},null,null,null,null,null,null,{"$f":"IF(D106=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K106=\"\",\"\",IF(P106=TRUE,\"Yes\",\"\"))","v":""}]
[null,"vi)",{"$f":"HYPERLINK(\"#'Schedule V(e)'!J62:K64\",\"Other Underwriting Loss Scenarios\")","v":"Other Underwriting Loss Scenarios"},{"$f":"IF('Schedule V(e)'!I8=\"\",IF(COUNTIF('Schedule V(e)'!K79:K81,0)=0,\"True\",\"Other Underwriting Loss Scenarios is not Reported\"),\"True\")","v":"Other Underwriting Loss Scenarios is not Reported"},null,null,null,null,null,null,{"$f":"IF(D107=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K107=\"\",\"\",IF(P107=TRUE,\"Yes\",\"\"))","v":""}]
[null,"vii)",{"$f":"HYPERLINK(\"#'Schedule V(e)'!A89:J105\",\"Series of Loss Simulations or R/I Specific Worst Case Scenario\")","v":"Series of Loss Simulations or R/I Specific Worst Case Scenario"},{"$f":"IF((COUNTIF('Schedule V(e)'!D186:E187,0)+COUNTIF('Schedule V(e)'!D199:E200,0))>2,\"Loss Simulations is not Reported\",\"True\")","v":"Loss Simulations is not Reported"},null,null,null,{"$f":"IF(D108=\"Loss Simulations is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H108=\"Blank\",IF(P108=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"viii)",{"$f":"HYPERLINK(\"#'Schedule V(e)'!D121:M127\",\"Terrorism to a 2-tonne bomb\")","v":"Terrorism to a 2-tonne bomb"},{"$f":"IF(COUNTIF('Schedule V(e)'!D218:M224,0)=70,\"Terrorism is not Reported\",\"True\")","v":"Terrorism is not Reported"},null,null,null,{"$f":"IF(D109=\"Terrorism is not Reported\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H109=\"Blank\",IF(P109=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A101+1","v":35},{"$f":"HYPERLINK(\"#'Schedule V(f)'!A1\",\"Schedule V(f) Schedule of Risk Management - Modified Coinsurance Arrangements\")","v":"Schedule V(f) Schedule of Risk Management - Modified Coinsurance Arrangements"}]
[{"$f":"A110+1","v":36},{"$f":"HYPERLINK(\"#'Schedule V(g)'!A1\",\"Schedule V(g) Schedule of Risk Management - Reconciliation from Form 1 to Form 1EBS\")","v":"Schedule V(g) Schedule of Risk Management - Reconciliation from Form 1 to Form 1EBS"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule V(g)'!A1\",\"Statutory Financial Statement Assets equals Form 1EBS\")","v":"Statutory Financial Statement Assets equals Form 1EBS"},{"$f":"IF('Schedule V(g)'!D51=0,\"Schedule is Blank\",'Schedule V(g)'!D53)","v":"Schedule is Blank"},{"$f":"'Schedule V(g)'!D55","v":0},{"$f":"IF(('Schedule V(g)'!D51)=0,0,('Schedule V(g)'!D55)/'Form 1EBS'!F96)","v":0},null,{"$f":"IF(OR(D112=\"False\",D112=\"Schedule is Blank\"),\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H112=\"Blank\",IF(P112=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D112=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K112=\"\",\"\",IF(P112=TRUE,\"Yes\",\"\"))","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule V(g)'!A1\",\"Statutory Financial Statement Liabilities equals Form 1EBS\")","v":"Statutory Financial Statement Liabilities equals Form 1EBS"},{"$f":"IF('Schedule V(g)'!E51=0,\"Schedule is Blank\",IF('Schedule V(g)'!E55=0,'Schedule V(g)'!E53))","v":"Schedule is Blank"},{"$f":"'Schedule V(g)'!E55","v":0},{"$f":"IF(('Schedule V(g)'!E51)=0,0,('Schedule V(g)'!E55)/'Form 1EBS'!F210)","v":0},null,{"$f":"IF(OR(D113=\"False\",D113=\"Schedule is Blank\"),\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H113=\"Blank\",IF(P113=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D113=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K113=\"\",\"\",IF(P113=TRUE,\"Yes\",\"\"))","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule V(g)'!A1\",\"Statutory Financial Statement Capital & Surplus equals Form 1EBS\")","v":"Statutory Financial Statement Capital & Surplus equals Form 1EBS"},{"$f":"IF('Schedule V(g)'!G51=0,\"Schedule is Blank\",'Schedule V(g)'!G53)","v":"Schedule is Blank"},{"$f":"'Schedule V(g)'!G55","v":0},{"$f":"IF(('Schedule V(g)'!G51)=0,0,('Schedule V(g)'!G55)/'Form 1EBS'!F214)","v":0},null,{"$f":"IF(OR(D114=\"False\",D114=\"Schedule is Blank\"),\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H114=\"Blank\",IF(P114=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D114=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K114=\"\",\"\",IF(P114=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A111+1","v":37},{"$f":"HYPERLINK(\"#'Schedule V(k)'!A1\",\"Schedule V(k) Schedule of Risk Management -  Details of Deposit Assets and Liabilities\")","v":"Schedule V(k) Schedule of Risk Management -  Details of Deposit Assets and Liabilities"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule V(k)!A1\",\"Details of Deposit Assets and Liabilities\")","v":"Details of Deposit Assets and Liabilities"},{"$f":"IF('Form 1'!F84=0,\"N/A\",IF('Schedule V(k)'!F58=0,\"Schedule is Blank\",\"True\"))","v":"N/A"},null,null,null,{"$f":"IF(D116=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H116=\"Blank\",IF(P116=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A115+1","v":38},{"$f":"HYPERLINK(\"#'Schedule VI'!A1\",\"Schedule VI - Schedule of Assets\")","v":"Schedule VI - Schedule of Assets"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule VI'!A1\",\"Assets equals Form 1SFS\")","v":"Assets equals Form 1SFS"},{"$f":"IF('Schedule VI'!$F$299=0,\"N/A\",IF('Schedule VI'!$F$299=0,\"Schedule is Blank\",'Schedule VI'!$F$303))","v":"N/A"},{"$f":"'Schedule VI'!$F$305","v":0},{"$f":"IFERROR('Schedule VI'!$F$305/'Schedule VI'!$F$299,0)","v":0},null,{"$f":"IF(D118=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H118=\"Blank\",IF(P118=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D118=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K118=\"\",\"\",IF(P118=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A117+1","v":39},{"$f":"HYPERLINK(\"#'Schedule VI (EBS)'!A1\",\"Schedule VI (EBS) - Schedule of Assets\")","v":"Schedule VI (EBS) - Schedule of Assets"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule VI (EBS)'!A1\",\"Assets equals Form 1EBS\")","v":"Assets equals Form 1EBS"},{"$f":"IF('Schedule VI (EBS)'!$F$299=0,\"N/A\",IF('Schedule VI (EBS)'!$F$299=0,\"Schedule is Blank\",'Schedule VI (EBS)'!$F$303))","v":"N/A"},{"$f":"'Schedule VI (EBS)'!$F$305","v":0},{"$f":"IFERROR('Schedule VI (EBS)'!$F$305/'Schedule VI (EBS)'!$F$299,0)","v":0},null,{"$f":"IF(D120=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H120=\"Blank\",IF(P120=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D120=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K120=\"\",\"\",IF(P120=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A119+1","v":40},{"$f":"HYPERLINK(\"#'Schedule VII'!A1\",\"Schedule VII - Schedule of Long-Term Insurance\")","v":"Schedule VII - Schedule of Long-Term Insurance"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule VII'!A1\",\"Long-Term Reserves\")","v":"Long-Term Reserves"},{"$f":"IF('Form 1'!F141=0,\"N/A\",IF('Schedule VII'!D48=0,\"Schedule is Blank\",\"True\"))","v":"N/A"},null,null,null,{"$f":"IF(D122=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H122=\"Blank\",IF(P122=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A121+1","v":41},{"$f":"HYPERLINK(\"#'Schedule VII (EBS)'!A1\",\"Schedule VII (EBS) - Schedule of Long-Term Insurance\")","v":"Schedule VII (EBS) - Schedule of Long-Term Insurance"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule VII (EBS)'!A1\",\"Long-Term Reserves (EBS)\")","v":"Long-Term Reserves (EBS)"},{"$f":"IF('Form 1EBS'!F151=0,\"N/A\",IF('Schedule VII (EBS)'!D48=0,\"Schedule is Blank\",\"True\"))","v":"N/A"},null,null,null,{"$f":"IF(D124=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H124=\"Blank\",IF(P124=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A123+1","v":42},{"$f":"HYPERLINK(\"#'Schedule VIII'!A1\",\"Schedule VIII - Schedule of Variable Annuity\")","v":"Schedule VIII - Schedule of Variable Annuity"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule VIII'!A1\",\"Long-Term Variable Annuity Reserves\")","v":"Long-Term Variable Annuity Reserves"},{"$f":"IF('Form 1'!F141=0,\"N/A\",IF('Schedule VIII'!F48=0,\"Schedule is Blank\",\"True\"))","v":"N/A"},null,null,null,{"$f":"IF(D126=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H126=\"Blank\",IF(P126=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A125+1","v":43},{"$f":"HYPERLINK(\"#'Schedule VIII (EBS)'!A1\",\"Schedule VIII (EBS) - Schedule of Variable Annuity\")","v":"Schedule VIII (EBS) - Schedule of Variable Annuity"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule VIII (EBS)'!A1\",\"Long-Term Variable Annuity Reserves (EBS)\")","v":"Long-Term Variable Annuity Reserves (EBS)"},{"$f":"IF('Form 1EBS'!F151=0,\"N/A\",IF('Schedule VIII (EBS)'!F48=0,\"Schedule is Blank\",\"True\"))","v":"N/A"},null,null,null,{"$f":"IF(D128=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H128=\"Blank\",IF(P128=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A127+1","v":44},{"$f":"HYPERLINK(\"#'Schedule VIII(A)'!A1\",\"Schedule VIII(A) - Schedule of Variable Annuity - Internal Capital Model\")","v":"Schedule VIII(A) - Schedule of Variable Annuity - Internal Capital Model"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule VIII(a)'!A1\",\"Long-Term Variable Annuity Capital Model\")","v":"Long-Term Variable Annuity Capital Model"},{"$f":"IF('Form 1'!F141=0,\"N/A\",IF('Schedule VIII(a)'!S12=0,\"Schedule is Blank\",\"True\"))","v":"N/A"},null,null,null,{"$f":"IF(D130=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H130=\"Blank\",IF(P130=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A129+1","v":45},{"$f":"HYPERLINK(\"#'Schedule VIIIA (EBS)'!A1\",\"Schedule VIII(A) (EBS) - Schedule of Variable Annuity - Internal Capital Model\")","v":"Schedule VIII(A) (EBS) - Schedule of Variable Annuity - Internal Capital Model"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule VIIIA (EBS)'!A1\",\"Long-Term Variable Annuity Capital Model (EBS)\")","v":"Long-Term Variable Annuity Capital Model (EBS)"},{"$f":"IF('Form 1EBS'!F151=0,\"N/A\",IF('Schedule VIIIA (EBS)'!S12=0,\"Schedule is Blank\",\"True\"))","v":"N/A"},null,null,null,{"$f":"IF(D132=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H132=\"Blank\",IF(P132=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A131+1","v":46},{"$f":"HYPERLINK(\"#'Schedule XVIII'!A1\",\"Schedule XVIII Particulars of Reinsurance Balances\")","v":"Schedule XVIII Particulars of Reinsurance Balances"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XVIII'!A1\",\"R/I Balances as reported on Schedule XVIII & II equals Form 1\")","v":"R/I Balances as reported on Schedule XVIII & II equals Form 1"},{"$f":"IF('Schedule XVIII'!I69=0,\"N/A\",IF('Schedule XVIII'!I53=0,\"Schedule is Blank\",'Schedule XVIII'!I75))","v":"N/A"},{"$f":"'Schedule XVIII'!I77","v":0},{"$f":"IF('Schedule XVIII'!I69=0,0,('Schedule XVIII'!I77)/'Schedule XVIII'!I69)","v":0},null,{"$f":"IF(D134=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H134=\"Blank\",IF(P134=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D134=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K134=\"\",\"\",IF(P134=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A133+1","v":47},{"$f":"HYPERLINK(\"#'Schedule XVIII (EBS)'!A1\",\"Schedule XVIII (EBS) Particulars of Reinsurance Balances\")","v":"Schedule XVIII (EBS) Particulars of Reinsurance Balances"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XVIII (EBS)'!A1\",\"R/I Balances as reported on Schedule XVIII (EBS) & II equals Form 1EBS\")","v":"R/I Balances as reported on Schedule XVIII (EBS) & II equals Form 1EBS"},{"$f":"IF('Schedule XVIII (EBS)'!I69=0,\"N/A\",IF('Schedule XVIII (EBS)'!I53=0,\"Schedule is Blank\",'Schedule XVIII (EBS)'!I75))","v":"N/A"},{"$f":"'Schedule XVIII (EBS)'!I77","v":0},{"$f":"IF('Schedule XVIII (EBS)'!I69=0,0,('Schedule XVIII (EBS)'!I77)/'Schedule XVIII (EBS)'!I69)","v":0},null,{"$f":"IF(D136=\"Schedule is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H136=\"Blank\",IF(P136=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D136=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K136=\"\",\"\",IF(P136=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A135+1","v":48},{"$f":"HYPERLINK(\"#'Schedule XIX'!A1\",\"Schedule XIX Particulars of Cash and Cash Equivalents\")","v":"Schedule XIX Particulars of Cash and Cash Equivalents"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XIX'!A1\",\"Particulars of Cash and Cash Equivalents equals Form 1EBS\")","v":"Particulars of Cash and Cash Equivalents equals Form 1EBS"},{"$f":"IF('Schedule XIX'!G54=0,\"Schedule is Blank\",'Schedule XIX'!G74)","v":"Schedule is Blank"},{"$f":"'Schedule XIX'!G76","v":0},{"$f":"IF('Schedule XIX'!G72=0,0,('Schedule XIX'!G76)/'Schedule XIX'!G72)","v":0},null,{"$f":"IF(D138=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H138=\"Blank\",IF(P138=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D138=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K138=\"\",\"\",IF(P138=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A137+1","v":49},{"$f":"HYPERLINK(\"#'Schedule XIXA'!A1\",\"Schedule XIXA Particulars of Cash and Cash Equivalents\")","v":"Schedule XIXA Particulars of Cash and Cash Equivalents"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XIXA'!A1\",\"Particulars of Cash and Cash Equivalents equals Form 1EBS\")","v":"Particulars of Cash and Cash Equivalents equals Form 1EBS"},{"$f":"IF('Schedule XIXA'!G54=0,\"Schedule is Blank\",'Schedule XIXA'!G74)","v":"Schedule is Blank"},{"$f":"'Schedule XIXA'!G76","v":0},{"$f":"IF('Schedule XIXA'!G72=0,0,('Schedule XIXA'!G76)/'Schedule XIXA'!G72)","v":0},null,{"$f":"IF(D140=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H140=\"Blank\",IF(P140=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D140=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K140=\"\",\"\",IF(P140=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A139+1","v":50},{"$f":"HYPERLINK(\"#'Schedule XX'!A1\",\"Schedule XX Schedule of Concentration Risk\")","v":"Schedule XX Schedule of Concentration Risk"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XX'!A1\",\"Currency Test of Minimum of 95% Has Been Met\")","v":"Currency Test of Minimum of 95% Has Been Met"},{"$f":"IF(+'Schedule XX'!E24=0,\"Reconciliation is Blank\",'Schedule XX'!E30)","v":"Reconciliation is Blank"},{"$f":"+'Schedule XX'!E27-'Schedule XX'!E24","v":0},{"$f":"IF(+'Schedule XX'!E24=0,0,('Schedule XX'!E27-'Schedule XX'!E24)/+'Schedule XX'!E24)","v":0},null,{"$f":"IF(D142=\"Reconciliation is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H142=\"Blank\",IF(P142=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D142=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K142=\"\",\"\",IF(P142=TRUE,\"Yes\",\"\"))","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule XX'!T36\",\"Liabilities and ECR Charge has been completed\")","v":"Liabilities and ECR Charge has been completed"},{"$f":"IF(COUNTIF('Schedule XX'!E34:G36,0)>0,\"Schedule is not Complete\",\"True\")","v":"Schedule is not Complete"},null,null,null,{"$f":"IF(D143=\"Schedule is not complete\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H143=\"Blank\",IF(P143=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A141+1","v":51},{"$f":"HYPERLINK(\"#'Schedule XXA'!A1\",\"Schedule XXA Schedule of Currency Risk\")","v":"Schedule XXA Schedule of Currency Risk"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XXA'!A1\",\"Currency Test of Minimum of 95% Has Been Met\")","v":"Currency Test of Minimum of 95% Has Been Met"},{"$f":"IF('Schedule XXA'!D33=0,\"Schedule is Blank\",'Schedule XXA'!D39)","v":"Schedule is Blank"},{"$f":"'Schedule XXA'!D36-'Schedule XXA'!D33-'Schedule XXA'!F33-'Schedule XXA'!H33-'Schedule XXA'!J33-'Schedule XXA'!L33","v":0},{"$f":"IF('Schedule XXA'!D33=0,0,('Schedule XXA'!D36-'Schedule XXA'!D33-'Schedule XXA'!F33-'Schedule XXA'!H33-'Schedule XXA'!J33-'Schedule XXA'!L33)/'Schedule XXA'!D36)","v":0},null,{"$f":"IF(D145=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H145=\"Blank\",IF(P145=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D145=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K145=\"\",\"\",IF(P145=TRUE,\"Yes\",\"\"))","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule XXA'!P45\",\"Liabilities and ECR Charge has been completed\")","v":"Liabilities and ECR Charge has been completed"},{"$f":"IF(COUNTIF('Schedule XXA'!D43:H45,0)>0,\"Schedule is not Complete\",\"True\")","v":"Schedule is not Complete"},null,null,null,{"$f":"IF(D146=\"Schedule is not complete\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H146=\"Blank\",IF(P146=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A144+1","v":52},{"$f":"HYPERLINK(\"#'Schedule XXI'!A1\",\"Schedule XX Schedule of Concentration Risk\")","v":"Schedule XX Schedule of Concentration Risk"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XXI'!A1\",\"Particulars of Concentration Risk\")","v":"Particulars of Concentration Risk"},{"$f":"IF('Schedule XXI'!H58=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,{"$f":"IF(D148=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H148=\"Blank\",IF(P148=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D148=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K148=\"\",\"\",IF(P148=TRUE,\"Yes\",\"\"))","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule XXI'!A1\",\"Particulars of Concentration Risk - Bond Type and BSCR Rating Complete\")","v":"Particulars of Concentration Risk - Bond Type and BSCR Rating Complete"},{"$f":"IF('Schedule XXI'!H58=0,\"Schedule is Blank\",IF(ROUND('Schedule XXI'!H58-'Concentration Risk'!D111,0)=0,\"True\",\"Schedule is not Complete\"))","v":"Schedule is Blank"},{"$f":"'Schedule XXI'!H58-'Concentration Risk'!D111","v":0},{"$f":"IF('Schedule XXI'!H58=0,0,('Schedule XXI'!H58-'Concentration Risk'!D111)/'Schedule XXI'!H58)","v":0},null,{"$f":"IF(D149=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H149=\"Blank\",IF(P149=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A147+1","v":53},{"$f":"HYPERLINK(\"#'Schedule XXIA'!A1\",\"Schedule XXIA Schedule of Concentration Risk\")","v":"Schedule XXIA Schedule of Concentration Risk"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XXIA'!A1\",\"Particulars of Concentration Risk\")","v":"Particulars of Concentration Risk"},{"$f":"IF('Schedule XXIA'!H58=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,{"$f":"IF(D151=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H151=\"Blank\",IF(P151=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D151=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K151=\"\",\"\",IF(P151=TRUE,\"Yes\",\"\"))","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule XXIA'!A1\",\"Particulars of Concentration Risk - Bond Type and BSCR Rating Complete\")","v":"Particulars of Concentration Risk - Bond Type and BSCR Rating Complete"},{"$f":"IF('Schedule XXIA'!H58=0,\"Schedule is Blank\",IF(ROUND('Schedule XXIA'!H58-'Concentration Risk (Revised)'!D123,0)=0,\"True\",\"Schedule is not Complete\"))","v":"Schedule is Blank"},{"$f":"'Schedule XXIA'!H58-'Concentration Risk (Revised)'!D123","v":0},{"$f":"IF('Schedule XXIA'!H58=0,0,('Schedule XXIA'!H58-'Concentration Risk (Revised)'!D123)/'Schedule XXIA'!H58)","v":0},null,{"$f":"IF(D152=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H152=\"Blank\",IF(P152=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[]
[null,"GSSA Schedules"]
[{"$f":"A150+1","v":54},{"$f":"HYPERLINK(\"#'Schedule IX(a)'!A1\",\"Schedule IX(a) - GSSA Capital Summary \")","v":"Schedule IX(a) - GSSA Capital Summary "}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule IX(a)'!A1\",\"GSSA Capital Summary\")","v":"GSSA Capital Summary"},{"$f":"IF('Schedule IX(a)'!E27=0,\"GSSA Capital Summary is Blank\",\"True\")","v":"GSSA Capital Summary is Blank"},null,null,null,{"$f":"IF(D156=\"GSSA Capital Summary is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H156=\"Blank\",IF(P156=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule IX(a)'!B41:C47\",\"Insurer's Reason for Maintaining GSSA Capital Amount\")","v":"Insurer's Reason for Maintaining GSSA Capital Amount"},{"$f":"IF(COUNTIF('Schedule IX(a)'!B40:B46,\"No\")=7,\"GSSA Section is Blank\",\"True\")","v":"True"},null,null,null,{"$f":"IF(D157=\"GSSA Section is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H157=\"Blank\",IF(P157=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule IX(a)'!B51:C57\",\"Insurer's Method of Aggregating GSSA Capital\")","v":"Insurer's Method of Aggregating GSSA Capital"},{"$f":"IF(COUNTIF('Schedule IX(a)'!B50:B56,\"No\")=7,\"GSSA Section is Blank\",\"True\")","v":"True"},null,null,null,{"$f":"IF(D158=\"GSSA Section is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H158=\"Blank\",IF(P158=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"iv)",{"$f":"HYPERLINK(\"#'Schedule IX(a)'!B61:C69\",\"Insurer's Contingency Plan\")","v":"Insurer's Contingency Plan"},{"$f":"IF(COUNTIF('Schedule IX(a)'!B60:B68,\"No\")=8,\"GSSA Section is Blank\",\"True\")","v":"True"},null,null,null,{"$f":"IF(D159=\"GSSA Section is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H159=\"Blank\",IF(P159=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A155+1","v":55},{"$f":"HYPERLINK(\"#'Schedule IX(b)'!A1\",\"Schedule IX(b) - GSSA General Questions\")","v":"Schedule IX(b) - GSSA General Questions"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule IX(b)'!B8:F28\",\"GSSA Integration\")","v":"GSSA Integration"},{"$f":"IF('Schedule IX(b)'!F7=\"No\",\"GSSA Section is Blank\",\"True\")","v":"True"},null,null,null,{"$f":"IF(D161=\"GSSA Section is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H161=\"Blank\",IF(P161=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule IX(b)'!B30:F40\",\"GSSA General Questions\")","v":"GSSA General Questions"},{"$f":"IF(COUNTIF('Schedule IX(b)'!F29:F35,\"No\")=4,\"GSSA Section is Blank\",\"True\")","v":"True"},null,null,null,{"$f":"IF(D162=\"GSSA Section is Blank\",\"Blank\",\"\")","v":""},{"$f":"IF(H162=\"Blank\",IF(P162=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A160+1","v":56},{"$f":"HYPERLINK(\"#'Schedule IX(c)'!A1\",\"Schedule IX(c) - GSSA Assessment of Material Risks\")","v":"Schedule IX(c) - GSSA Assessment of Material Risks"}]
[]
[null,"Catastrophe Risk Schedules"]
[{"$f":"A163+1","v":57},{"$f":"HYPERLINK(\"#'Schedule X(a)'!A1\",\"Schedule X(a) Catastrophe Risk Return - EP Curve Total\")","v":"Schedule X(a) Catastrophe Risk Return - EP Curve Total"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule X(a)'!D10:H14\",\"Total Exceedance Probability Details\")","v":"Total Exceedance Probability Details"},{"$f":"IF(COUNTIF('Schedule X(a)'!E9:H13,0)>0,\"Section is Blank/Field Omitted\",\"True\")","v":"Section is Blank/Field Omitted"},null,null,null,{"$f":"IF(D167=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H167=\"Blank\",IF(P167=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,null,null,"Gross Occur","Gross Agg","Net Occ.",null,null,null,null,null,null,null,"Net Agg."]
[null,null,"50 Loss Return Period Reported in Millions",{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!E9*1000)/'Form 1'!$F$185)","v":0},{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!F9*1000)/'Form 1'!$F$185)","v":0},{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!G9*1000)/'Form 1'!$F$185)","v":0},null,null,null,null,null,null,null,{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!H9*1000)/'Form 1'!$F$185)","v":0}]
[null,null,"100 Loss Return Period Reported in Millions",{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!E10*1000)/'Form 1'!$F$185)","v":0},{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!F10*1000)/'Form 1'!$F$185)","v":0},{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!G10*1000)/'Form 1'!$F$185)","v":0},null,null,null,null,null,null,null,{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!H10*1000)/'Form 1'!$F$185)","v":0}]
[null,null,"250 Loss Return Period Reported in Millions",{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!E11*1000)/'Form 1'!$F$185)","v":0},{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!F11*1000)/'Form 1'!$F$185)","v":0},{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!G11*1000)/'Form 1'!$F$185)","v":0},null,null,null,null,null,null,null,{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!H11*1000)/'Form 1'!$F$185)","v":0}]
[null,null,"500 Loss Return Period Reported in Millions",{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!E12*1000)/'Form 1'!$F$185)","v":0},{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!F12*1000)/'Form 1'!$F$185)","v":0},{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!G12*1000)/'Form 1'!$F$185)","v":0},null,null,null,null,null,null,null,{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!H12*1000)/'Form 1'!$F$185)","v":0}]
[null,null,"1,000 Loss Return Period Reported in Millions",{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!E13*1000)/'Form 1'!$F$185)","v":0},{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!F13*1000)/'Form 1'!$F$185)","v":0},{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!G13*1000)/'Form 1'!$F$185)","v":0},null,null,null,null,null,null,null,{"$f":"IF(SUM('Schedule X(a)'!$E$9:$H$13)=0,0,('Schedule X(a)'!H13*1000)/'Form 1'!$F$185)","v":0}]
[null,null,"If ratios are highlighted in yellow, confirm if the figures are correctly reported in millions"]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule X(a)'!D20:d26\",\"Gross Premium Modelled to Gross Catastrophe Limits\")","v":"Gross Premium Modelled to Gross Catastrophe Limits"},{"$f":"IF(AND((SUM('Schedule X(a)'!E21:E22))=0,(SUM('Schedule X(a)'!E24:E27))=0),\"Section is Blank/Field Omitted\",\"True\")","v":"Section is Blank/Field Omitted"},null,null,null,{"$f":"IF(D175=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H175=\"Blank\",IF(P175=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule X(a)'!J20:J26\",\"Net Premium Modelled to Net Catastrophe Limits\")","v":"Net Premium Modelled to Net Catastrophe Limits"},{"$f":"IF(AND((SUM('Schedule X(a)'!$J$22:$J$23))=0,(SUM('Schedule X(a)'!$J$25:$J$28))=0),\"Section is Blank/Field Omitted\",\"True\")","v":"Section is Blank/Field Omitted"},null,null,null,{"$f":"IF(D176=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H176=\"Blank\",IF(P176=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A166+1","v":58},{"$f":"HYPERLINK(\"#'Schedule X(b)'!A1\",\"Schedule X(b) Catastrophe Risk Return - EP Curve Insurance\")","v":"Schedule X(b) Catastrophe Risk Return - EP Curve Insurance"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule X(b)'!D12:H16\",\"Insurance Exceedance Probability Details\")","v":"Insurance Exceedance Probability Details"},{"$f":"IF(COUNTIF('Schedule X(b)'!E11:H15,0)=20,\"Section is Blank/Field Omitted\",\"True\")","v":"Section is Blank/Field Omitted"},null,null,null,{"$f":"IF(D178=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H178=\"Blank\",IF(P178=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A177+1","v":59},{"$f":"HYPERLINK(\"#'Schedule X(c)'!A1\",\"Schedule X(c) Catastrophe Risk Return - EP Curve Region Perils\")","v":"Schedule X(c) Catastrophe Risk Return - EP Curve Region Perils"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule X(c)'!A1\",\"Region Peril Exceedance Probability Details\")","v":"Region Peril Exceedance Probability Details"},{"$f":"IF((COUNTIF('Schedule X(c)'!D16:G20,0)+COUNTIF('Schedule X(c)'!D38:G42,0)+COUNTIF('Schedule X(c)'!D60:G64,0)+COUNTIF('Schedule X(c)'!D82:G86,0)+COUNTIF('Schedule X(c)'!D104:G108,0))>0,\"Section is Blank/Field Omitted\",\"True\")","v":"Section is Blank/Field Omitted"},null,null,null,{"$f":"IF(D180=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H180=\"Blank\",IF(P180=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A179+1","v":60},{"$f":"HYPERLINK(\"#'Schedule X(d)'!A1\",\"Schedule X(d) Catastrophe Risk Return - Region Perils Exposure to Zones and Lines of Business\")","v":"Schedule X(d) Catastrophe Risk Return - Region Perils Exposure to Zones and Lines of Business"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule X(d)'!B10:H22\",\"Region Peril Zone Exposures\")","v":"Region Peril Zone Exposures"},{"$f":"IF((COUNTIF('Schedule X(d)'!C9:H21,0))=78,\"Section is Blank/Field Omitted\",\"True\")","v":"True"},null,null,null,{"$f":"IF(D182=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":""},{"$f":"IF(H182=\"Blank\",IF(P182=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule X(d)'!B25:H49\",\"Region Peril Lines of Business Exposures\")","v":"Region Peril Lines of Business Exposures"},{"$f":"IF((COUNTIF('Schedule X(d)'!C25:H48,0))=144,\"Section is Blank/Field Omitted\",\"True\")","v":"True"},null,null,null,{"$f":"IF(D183=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":""},{"$f":"IF(H183=\"Blank\",IF(P183=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A181+1","v":61},{"$f":"HYPERLINK(\"#'Schedule X(e)'!A1\",\"Schedule X(e) Catastrophe Risk Return - Accumulations Overview\")","v":"Schedule X(e) Catastrophe Risk Return - Accumulations Overview"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule X(e)'!A1\",\"Accumulations Overview Questions\")","v":"Accumulations Overview Questions"},{"$f":"IF((COUNTIF('Schedule X(e)'!C6,0)+COUNTIF('Schedule X(e)'!L8,0)+COUNTIF('Schedule X(e)'!C13,0)+COUNTIF('Schedule X(e)'!C16,0)+COUNTIF('Schedule X(e)'!C19,0)+COUNTIF('Schedule X(e)'!C22,0)+COUNTIF('Schedule X(e)'!C29,0)+COUNTIF('Schedule X(e)'!C32,0)+COUNTIF('Schedule X(e)'!C35,0)+COUNTIF('Schedule X(e)'!C43,0))>0,\"Section is Blank/Field Omitted\",\"True\")","v":"True"},null,null,null,{"$f":"IF(D185=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":""},{"$f":"IF(H185=\"Blank\",IF(P185=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A184+1","v":62},{"$f":"HYPERLINK(\"#'Schedule X(f)'!A1\",\"Schedule X(f) Catastrophe Risk Return - Data Analysis\")","v":"Schedule X(f) Catastrophe Risk Return - Data Analysis"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule X(f)'!L13\",\"X(f) Total Gross Limits to X(a) Gross Limits Exposed\")","v":"X(f) Total Gross Limits to X(a) Gross Limits Exposed"},{"$f":"IF('Schedule X(f)'!L12=0,\"Schedule is Blank\",IF(ROUND(('Schedule X(f)'!L12-SUM('Schedule X(a)'!E23:E26)),0)=0,\"True\",\"False\"))","v":"Schedule is Blank"},{"$f":"('Schedule X(f)'!L12-SUM('Schedule X(a)'!E23:E26))","v":0},{"$f":"IF(SUM('Schedule X(a)'!E23:E26)=0,0,('Schedule X(f)'!L12-SUM('Schedule X(a)'!E23:E26))/SUM('Schedule X(a)'!E23:E26))","v":0},null,{"$f":"IF(D187=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H187=\"Blank\",IF(P187=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule X(f)'!M13\",\"X(f) Total Net Limits to X(a) Net Limits Exposed\")","v":"X(f) Total Net Limits to X(a) Net Limits Exposed"},{"$f":"IF('Schedule X(f)'!M12=0,\"Schedule is Blank\",IF(ROUND(('Schedule X(f)'!M12-SUM('Schedule X(a)'!J23:J26)),0)=0,\"True\",\"False\"))","v":"Schedule is Blank"},{"$f":"('Schedule X(f)'!M12-SUM('Schedule X(a)'!J23:J26))","v":0},{"$f":"IF(SUM('Schedule X(a)'!J23:J26)=0,0,('Schedule X(f)'!M12-SUM('Schedule X(a)'!J23:J26))/SUM('Schedule X(a)'!J23:J26))","v":0},null,{"$f":"IF(D188=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},""]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule X(f)'!C6:M13\",\"All Contracts Written\")","v":"All Contracts Written"},{"$f":"IF(OR(ROUND('Schedule X(f)'!K12,0)=0,ROUND('Schedule X(f)'!L12,0)=0,'Schedule X(f)'!M12=0),\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,{"$f":"IF(D189=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},""]
[null,"iv)",{"$f":"HYPERLINK(\"#'Schedule X(f)'!C15:M22\",\"Contracts that May Be Modeled to Contracts that are Modelable\")","v":"Contracts that May Be Modeled to Contracts that are Modelable"},{"$f":"IF('Schedule X(f)'!K10=0,\"True\",IF('Schedule X(f)'!K21=0,\"Section is Blank\",IF(ROUND('Schedule X(f)'!K21,0)=ROUND('Schedule X(f)'!K10,0),\"True\",\"May Be Modeled not Reconciled\")))","v":"True"},{"$f":"'Schedule X(f)'!K21-'Schedule X(f)'!K10","v":0},{"$f":"IF('Schedule X(f)'!K10=0,0,('Schedule X(f)'!K21-'Schedule X(f)'!K10)/'Schedule X(f)'!K10)","v":0},null,{"$f":"IF(D190=\"Section is Blank\",\"Blank\",\"\")","v":""},""]
[null,"v)",{"$f":"HYPERLINK(\"#'Schedule X(f)'!C24:M34\",\"Contracts Modeled to Contracts that May Be Modeled\")","v":"Contracts Modeled to Contracts that May Be Modeled"},{"$f":"IF('Schedule X(f)'!K19=0,\"True\",IF('Schedule X(f)'!K33=0,\"Section is Blank\",IF(ROUND('Schedule X(f)'!K33,0)=ROUND('Schedule X(f)'!K19,0),\"True\",\"Modeled not Reconciled\")))","v":"True"},{"$f":"'Schedule X(f)'!K33-'Schedule X(f)'!K19","v":0},{"$f":"IF('Schedule X(f)'!K33=0,0,('Schedule X(f)'!K33-'Schedule X(f)'!K19)/'Schedule X(f)'!K19)","v":0},null,{"$f":"IF(D191=\"Section is Blank\",\"Blank\",\"\")","v":""},""]
[null,"vi)",{"$f":"HYPERLINK(\"#'Schedule X(f)'!C39:M47\",\"Contracts Not Modeled to Contracts that May Be Modeled\")","v":"Contracts Not Modeled to Contracts that May Be Modeled"},{"$f":"IF('Schedule X(f)'!K20=0,\"True\",IF('Schedule X(f)'!K46=0,\"Section is Blank\",IF(ROUND('Schedule X(f)'!K46,0)=ROUND('Schedule X(f)'!K20,0),\"True\",\"Not Modeled not Reconciled\")))","v":"True"},{"$f":"'Schedule X(f)'!K46-'Schedule X(f)'!K20","v":0},{"$f":"IF('Schedule X(f)'!K46=0,0,('Schedule X(f)'!K46-'Schedule X(f)'!K20)/'Schedule X(f)'!K20)","v":0},null,{"$f":"IF(D192=\"Section is Blank\",\"Blank\",\"\")","v":""},""]
[null,"vii)",{"$f":"HYPERLINK(\"#'Schedule X(f)'!C56:M65\",\"Contracts Not Able to Model to Contracts that are Not Modelable\")","v":"Contracts Not Able to Model to Contracts that are Not Modelable"},{"$f":"IF('Schedule X(f)'!K11=0,\"True\",IF('Schedule X(f)'!K64=0,\"Section is Blank\",IF(ROUND('Schedule X(f)'!K64,0)=ROUND('Schedule X(f)'!K11,0),\"True\",\"Unable to Model not Reconciled\")))","v":"True"},{"$f":"'Schedule X(f)'!K64-'Schedule X(f)'!K11","v":0},{"$f":"IF('Schedule X(f)'!K64=0,0,('Schedule X(f)'!K64-'Schedule X(f)'!K11)/'Schedule X(f)'!K11)","v":0},null,{"$f":"IF(D193=\"Section is Blank\",\"Blank\",\"\")","v":""},""]
[{"$f":"A186+1","v":63},{"$f":"HYPERLINK(\"#'Schedule X(g)'!A1\",\"Schedule X(g) Catastrophe Risk Return - Reinsurance Disclosures\")","v":"Schedule X(g) Catastrophe Risk Return - Reinsurance Disclosures"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule X(g)'!A1\",\"Catastrophe Risk Reinsurance Disclosures\")","v":"Catastrophe Risk Reinsurance Disclosures"},{"$f":"IF((COUNTIF('Schedule X(g)'!D10:I18,0))=54,\"Section is Blank/Field Omitted\",\"True\")","v":"Section is Blank/Field Omitted"},null,null,null,{"$f":"IF(D195=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H195=\"Blank\",IF(P195=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A194+1","v":64},{"$f":"HYPERLINK(\"#'Schedule X(h)'!A1\",\"Schedule X(h) Catastrophe Risk Return - Insurance Terrorism Exposure\")","v":"Schedule X(h) Catastrophe Risk Return - Insurance Terrorism Exposure"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule X(h)'!A6:K19\",\"Insurance Terrorism Exposure to Conventional Terrorism\")","v":"Insurance Terrorism Exposure to Conventional Terrorism"},{"$f":"IF((COUNTIF('Schedule X(h)'!D9:I18,0))=60,\"Section is Blank/Field Omitted\",\"True\")","v":"Section is Blank/Field Omitted"},null,null,null,{"$f":"IF(D197=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H197=\"Blank\",IF(P197=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule X(h)'!A22:K35\",\"Insurance Terrorism Exposure to NBCR Terrorism\")","v":"Insurance Terrorism Exposure to NBCR Terrorism"},{"$f":"IF((COUNTIF('Schedule X(h)'!D24:I33,0))=60,\"Section is Blank/Field Omitted\",\"True\")","v":"Section is Blank/Field Omitted"},null,null,null,{"$f":"IF(D198=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H198=\"Blank\",IF(P198=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A196+1","v":65},{"$f":"HYPERLINK(\"#'Schedule X(i)'!A1\",\"Schedule X(i) Catastrophe Risk Return - Reinsurance Terrorism Exposure\")","v":"Schedule X(i) Catastrophe Risk Return - Reinsurance Terrorism Exposure"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule X(i)'!A7:K18\",\"Reinsurance Terrorism Exposure to Conventional Terrorism\")","v":"Reinsurance Terrorism Exposure to Conventional Terrorism"},{"$f":"IF((COUNTIF('Schedule X(i)'!E9:J18,0))=60,\"Section is Blank/Field Omitted\",\"True\")","v":"Section is Blank/Field Omitted"},null,null,null,{"$f":"IF(D200=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H200=\"Blank\",IF(P200=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule X(h)'!A21:K32\",\"Reinsurance Terrorism Exposure to NBCR Terrorism\")","v":"Reinsurance Terrorism Exposure to NBCR Terrorism"},{"$f":"IF((COUNTIF('Schedule X(i)'!D24:J33,0))=60,\"Section is Blank/Field Omitted\",\"True\")","v":"Section is Blank/Field Omitted"},null,null,null,{"$f":"IF(D201=\"Section is Blank/Field Omitted\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H201=\"Blank\",IF(P201=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A199+1","v":66},{"$f":"HYPERLINK(\"#'Schedule X(j)'!A1\",\"Schedule X(j) Catastrophe Risk Return - Assumed Exchanges Rates\")","v":"Schedule X(j) Catastrophe Risk Return - Assumed Exchanges Rates"}]
[]
[null,"Group Schedules"]
[{"$f":"A202+1","v":67},{"$f":"HYPERLINK(\"#'Schedule XIA'!A1\",\"Schedule XI(A) - Schedule of Regulated Non Insurance Financial Operating Entities\")","v":"Schedule XI(A) - Schedule of Regulated Non Insurance Financial Operating Entities"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XIA'!A1\",\"Regulated Non Insurance Financial Operating Entities\")","v":"Regulated Non Insurance Financial Operating Entities"},{"$f":"IF('Schedule XIA'!B12=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,{"$f":"IF(D206=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H206=\"Blank\",IF(P206=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A205+1","v":68},{"$f":"HYPERLINK(\"#'Schedule XIB'!A1\",\"Schedule XI(B) - Schedule of Unregulated Entities Where the Parent Exercises Control\")","v":"Schedule XI(B) - Schedule of Unregulated Entities Where the Parent Exercises Control"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XIB'!A1\",\"Unregulated Entities Where the Parent Exercises Control\")","v":"Unregulated Entities Where the Parent Exercises Control"},{"$f":"IF('Schedule XIB'!B12=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,{"$f":"IF(D208=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H208=\"Blank\",IF(P208=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A207+1","v":69},{"$f":"HYPERLINK(\"#'Schedule XIC'!A1\",\"Schedule XI(C) - Schedule of Unregulated Entities Where the Parent Exercises Significant Influence\")","v":"Schedule XI(C) - Schedule of Unregulated Entities Where the Parent Exercises Significant Influence"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XIC'!A1\",\"Unregulated Entities Where the Parent Exercises Significant Influence\")","v":"Unregulated Entities Where the Parent Exercises Significant Influence"},{"$f":"IF('Schedule XIC'!B12=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,{"$f":"IF(D210=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H210=\"Blank\",IF(P210=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A209+1","v":70},{"$f":"HYPERLINK(\"#'Schedule XID'!A1\",\"Schedule XI(D) - Schedule of Entities' Capital Deducted from Available Capital and Surplus\")","v":"Schedule XI(D) - Schedule of Entities' Capital Deducted from Available Capital and Surplus"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XID'!A1\",\"Entities' Capital Deducted from Available Capital and Surplus\")","v":"Entities' Capital Deducted from Available Capital and Surplus"},{"$f":"IF('Schedule XID'!B12=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,{"$f":"IF(D212=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H212=\"Blank\",IF(P212=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A211+1","v":71},{"$f":"HYPERLINK(\"#'Schedule XII'!A1\",\"Schedule XII - Schedule of Group Minimum Margin of Solvency\")","v":"Schedule XII - Schedule of Group Minimum Margin of Solvency"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XII'!A1\",\"Group Minimum Margin of Solvency\")","v":"Group Minimum Margin of Solvency"},{"$f":"IF('Schedule XII'!T314=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,{"$f":"IF(D214=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H214=\"Blank\",IF(P214=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[]
[null,"Eligible Capital"]
[{"$f":"A213+1","v":72},{"$f":"HYPERLINK(\"#'Schedule XIII(a)'!A1\",\"Schedule XIII(a) - Schedule of Eligible Capital\")","v":"Schedule XIII(a) - Schedule of Eligible Capital"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Schedule XIII(a)'!G27:G31\",\"Policyholder Obligations equals Form 1EBS\")","v":"Policyholder Obligations equals Form 1EBS"},{"$f":"IF(('Schedule XIII(a)'!H31)=0,\"N/A\",IF('Schedule XIII(a)'!G29=0,\"Schedule Not Completed\",IF(ROUND('Schedule XIII(a)'!H33,0)=0,\"True\",\"False\")))","v":"N/A"},{"$f":"+'Schedule XIII(a)'!H33","v":0},{"$f":"IF('Schedule XIII(a)'!H31=0,0,('Schedule XIII(a)'!H33)/('Schedule XIII(a)'!H31))","v":0},null,{"$f":"IF(D218=\"Schedule Not Completed\",\"Blank\",\"\")","v":""},{"$f":"IF(H218=\"Blank\",IF(P218=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D218=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K218=\"\",\"\",IF(P218=TRUE,\"Yes\",\"\"))","v":""}]
[null,"ii)",{"$f":"HYPERLINK(\"#'Schedule XIII(a)'!H27:H31\",\"Encumbered Assets equals Form 1EBS\")","v":"Encumbered Assets equals Form 1EBS"},{"$f":"IF('Schedule XIII(a)'!H35=0,\"N/A\",IF('Schedule XIII(a)'!H29=0,\"Schedule Not Completed\",IF(ROUND('Schedule XIII(a)'!H37,0)=0,\"True\",\"False\")))","v":"N/A"},{"$f":"+'Schedule XIII(a)'!H37","v":0},{"$f":"IF('Schedule XIII(a)'!H29=0,0,('Schedule XIII(a)'!H37)/'Schedule XIII(a)'!H35)","v":0},null,{"$f":"IF(D219=\"Schedule Not Completed\",\"Blank\",\"\")","v":""},{"$f":"IF(H219=\"Blank\",IF(P219=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D219=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K219=\"\",\"\",IF(P219=TRUE,\"Yes\",\"\"))","v":""}]
[null,"iii)",{"$f":"HYPERLINK(\"#'Schedule XIII(a)'!J80:J84\",\"Eligible Capital equals Economic Available Capital & Surplus\")","v":"Eligible Capital equals Economic Available Capital & Surplus"},{"$f":"IF('Schedule XIII(a)'!J80=0,\"N/A\",'Schedule XIII(a)'!J82)","v":"N/A"},{"$f":"'Schedule XIII(a)'!J84","v":0},{"$f":"IF('Schedule XIII(a)'!J80=0,0,('Schedule XIII(a)'!J84/'Schedule XIII(a)'!J9))","v":0},null,{"$f":"IF(D220=\"N/A\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H220=\"Blank\",IF(P220=TRUE,\"Yes\",\"\"),\"\")","v":""},null,{"$f":"IF(D220=\"False\",\"False.\",\"\")","v":""},{"$f":"IF(K220=\"\",\"\",IF(P220=TRUE,\"Yes\",\"\"))","v":""}]
[{"$f":"A217+1","v":73},{"$f":"HYPERLINK(\"#'Schedule XIII(b)'!A1\",\"Schedule XIII(b) - Schedule of Eligible Capital - Additional Details\")","v":"Schedule XIII(b) - Schedule of Eligible Capital - Additional Details"}]
[]
[null,"Operational Risk Assessment"]
[{"$f":"A221+1","v":74},{"$f":"HYPERLINK(\"#'Corp Gov'!A1\",\"Corporate Governance\")","v":"Corporate Governance"},null,{"$f":"IF('Corp Gov'!D17=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,{"$f":"IF(D224=\"Schedule is Blank\",\"Blank\",\"\")","v":"Blank"},{"$f":"IF(H224=\"Blank\",IF(P224=TRUE,\"Yes\",\"\"),\"\")","v":""}]
[{"$f":"A224+1","v":75},{"$f":"HYPERLINK(\"#'Risk Man'!A1\",\"Risk Management\")","v":"Risk Management"},null,{"$f":"IF('Risk Man'!D18=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,"Blank",""]
[{"$f":"A225+1","v":76},{"$f":"HYPERLINK(\"#'Identification'!A1\",\"Identification\")","v":"Identification"},null,{"$f":"IF(Identification!M19=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,"Blank",""]
[{"$f":"A226+1","v":77},{"$f":"HYPERLINK(\"#'Measurement'!A1\",\"Measurement\")","v":"Measurement"},null,{"$f":"IF(Measurement!M19=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,"Blank",""]
[{"$f":"A227+1","v":78},{"$f":"HYPERLINK(\"#'Response'!A1\",\"Response\")","v":"Response"},null,{"$f":"IF(Response!M19=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,"Blank",""]
[{"$f":"A228+1","v":79},{"$f":"HYPERLINK(\"#'Monitoring & Reporting'!A1\",\"Monitoring & Reporting\")","v":"Monitoring & Reporting"},null,{"$f":"IF('Monitoring & Reporting'!M19=0,\"Schedule is Blank\",\"True\")","v":"Schedule is Blank"},null,null,null,"Blank",""]
[]
[null,"Summary"]
[{"$f":"A229+1","v":80},{"$f":"HYPERLINK(\"#'Summary'!A1\",\"Summary Tab\")","v":"Summary Tab"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Summary'!B74:F78\",\"ECR Ratio Met\")","v":"ECR Ratio Met"},{"$f":"IF(Summary!M65=0,\"ECR is Blank\",IF(Summary!#REF!>100%,\"ECR Ratio of \"&ROUND(Summary!#REF!,2)*100&\"% Met\",\"ECR of \"&ROUND(Summary!#REF!,2)*100&\"% is not Met\"))","v":"ECR is Blank"}]
[]
[null,"Group Specific Parameters"]
[{"$f":"A232+1","v":81},{"$f":"HYPERLINK(\"#'Group Specific Parameters'!A1\",\"Group Specific Parameters\")","v":"Group Specific Parameters"}]
[null,"i)",{"$f":"HYPERLINK(\"#'Group Specific Parameters'!A1\",\"Group Capital Charge has been amended\")","v":"Group Capital Charge has been amended"},{"$f":"IF(Summary!M53=0,\"No\",\"Adjustment made to a BSCR Capital Charge\")","v":"No"},{"$f":"Summary!F53","v":0},{"$f":"IF(Summary!F53=0,0,(Summary!F53)/Summary!F37)","v":0}]

{"sheet":"FileStorage","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Index","index":12,"n_rows":68,"n_cols":40,"rows_kept":68,"cut":false,"hidden":false,"merged":[[64,39,65,44],[61,25,62,30],[55,25,56,30],[58,25,59,30],[52,2,53,7],[64,16,65,21],[64,2,65,7],[61,39,62,44],[64,25,65,30],[61,32,62,37],[55,32,56,37],[64,9,65,14],[58,16,59,21],[58,32,59,37],[61,16,62,21],[55,16,56,21],[64,32,65,37],[58,39,59,44],[61,9,62,14],[9,9,10,14],[15,25,16,30],[18,9,19,14],[24,16,25,21],[27,9,28,14],[43,39,44,44],[21,16,22,21],[52,32,53,37],[55,39,56,44],[58,9,59,14],[37,16,38,21],[52,39,53,44],[55,9,56,14],[9,2,10,7],[21,9,22,14],[15,2,16,7],[15,9,16,14],[52,25,53,30],[9,16,10,21],[9,25,10,30],[30,9,31,14],[18,25,19,30],[52,16,53,21],[37,2,38,7],[30,2,31,7],[46,2,47,7],[46,9,47,14],[15,39,16,44],[21,25,22,30],[24,39,25,44],[27,2,28,7],[18,32,19,37],[18,39,19,44],[27,32,28,37],[27,25,28,30],[24,32,25,37],[21,39,22,44],[24,25,25,30],[21,32,22,37],[24,9,25,14],[18,2,19,7],[15,16,16,21],[27,39,28,44],[37,32,38,37],[15,32,16,37],[43,25,44,30],[21,2,22,7],[18,16,19,21],[27,16,28,21],[37,25,38,30],[43,2,44,7],[43,9,44,14],[37,9,38,14],[43,16,44,21],[24,2,25,7],[43,32,44,37],[67,2,68,7],[67,9,68,14],[52,9,53,14],[55,2,56,7],[61,2,62,7],[58,2,59,7],[4,2,5,7],[4,9,5,14],[4,16,5,21],[4,25,5,30],[4,32,5,37]]}
[null,"INDEX"]
[null,{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
[null,"CLICK BUTTON TO NAVIGATE"]
[]
[null,null,{"$f":"HYPERLINK(\"#'FT Guidance & Overview'!A1\",\"FT Guidance & Overview\")","v":"FT Guidance & Overview"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Man-Made Catastrophe Risk'!A1\",\"Man-Made Catastrophe Risk\")","v":"Man-Made Catastrophe Risk"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Lapse'!A1\",\"Lapse\")","v":"Lapse"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Expense'!A1\",\"Expense\")","v":"Expense"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'S6D Additional Info'!A1\",\"'S6D Additional Info\")","v":"'S6D Additional Info"}]
[]
[]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'Submission'!A1\",\"Submission\")","v":"Submission"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Group Information'!A1\",\"Group Information\")","v":"Group Information"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Import'!A1\",\"Import\")","v":"Import"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Export'!A1\",\"Export\")","v":"Export"}]
[]
[]
[]
[null,"STATUTORY AND BSCR SCHEDULES"]
[]
[null,null,{"$f":"HYPERLINK(\"#'Form 1'!A1\",\"Form 1 \nBalance Sheet\")","v":"Form 1 \nBalance Sheet"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Form 2'!A1\",\"Form 2\nIncome Stmt\")","v":"Form 2\nIncome Stmt"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Form 8'!A1\",\"Form 8 \nCapital & Surplus\")","v":"Form 8 \nCapital & Surplus"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Form 1EBS'!A1\",\"Form 1EBS Balance Sheet\")","v":"Form 1EBS Balance Sheet"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Schedule II (EBS)'!A1\",\"Sch II (EBS)    Investments\")","v":"Sch II (EBS)    Investments"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Schedule IIA (EBS)'!A1\",\"Sch IIA (EBS)         Funds Held\")","v":"Sch IIA (EBS)         Funds Held"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'Investment Reconciliation'!A1\",\"Investment Reconciliation\")","v":"Investment Reconciliation"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Schedule IIB (EBS)'!A1\",\"Sch IIB (EBS)   Investments\")","v":"Sch IIB (EBS)   Investments"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Schedule IIC (EBS)'!A1\",\"Sch IIC (EBS)         Funds Held\")","v":"Sch IIC (EBS)         Funds Held"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE IID (EBS)'!A1\",\"Sch IID (EBS) Segregated Acc\")","v":"Sch IID (EBS) Segregated Acc"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE IIE (EBS)'!A1\",\"Sch IIE (EBS) Deposits\")","v":"Sch IIE (EBS) Deposits"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE IIF (EBS)'!A1\",\"Sch IIF (EBS) Other Sundry\")","v":"Sch IIF (EBS) Other Sundry"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'Grandfathered Equity Part'!A1\",\"Grandfathered Equity Part\")","v":"Grandfathered Equity Part"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Non-Grandfathered Equity Part'!A1\",\"Non-Grand fathered Equity Part\")","v":"Non-Grand fathered Equity Part"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE III (EBS)'!A1\",\"Sch III (EBS)\nReserves by LOB\")","v":"Sch III (EBS)\nReserves by LOB"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE IVA'!A1\",\"Sch IVA GB Premium by LOB\")","v":"Sch IVA GB Premium by LOB"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE IVB'!A1\",\"Sch IVB \nLT Premium\")","v":"Sch IVB \nLT Premium"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE IVC (EBS)'!A1\",\"Sch IVC (EBS) Premium by Zone\")","v":"Sch IVC (EBS) Premium by Zone"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'SCHEDULE IVD (EBS)'!A1\",\"Sch IVD (EBS) Exposure by LOB\")","v":"Sch IVD (EBS) Exposure by LOB"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE IVE (EBS)'!A1\",\"Sch IVE (EBS) Exposure by Zone\")","v":"Sch IVE (EBS) Exposure by Zone"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE V'!A1\",\"Sch V \nRisk Mgmt\")","v":"Sch V \nRisk Mgmt"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE VII (EBS)'!A1\",\"Sch VII (EBS)\nLT Reserves\")","v":"Sch VII (EBS)\nLT Reserves"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE VIII (EBS)'!A1\",\"Sch VIII (EBS) \nLT Annuity\")","v":"Sch VIII (EBS) \nLT Annuity"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE VIIIA (EBS)'!A1\",\"Sch VIIIA (EBS)\nInternal Model\")","v":"Sch VIIIA (EBS)\nInternal Model"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'SCHEDULE XVIII (EBS)'!A1\",\"Sch XVIII (EBS)\nCeded Reins\")","v":"Sch XVIII (EBS)\nCeded Reins"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE XIX'!A1\",\"Sch XIX \nCash Counterpart\")","v":"Sch XIX \nCash Counterpart"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE XXIA'!A1\",\"Sch XXIA\nCash Counterpart\")","v":"Sch XXIA\nCash Counterpart"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE XX'!A1\",\"Sch XX \nCurrency Analysis\")","v":"Sch XX \nCurrency Analysis"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE XXA'!A1\",\"Sch XXA\nCurrency Analysis\")","v":"Sch XXA\nCurrency Analysis"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE XXI'!A1\",\"Sch XXI \nCon Risk\")","v":"Sch XXI \nCon Risk"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'SCHEDULE XXIA'!A1\",\"Sch XXIA \nCon Risk\")","v":"Sch XXIA \nCon Risk"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'SCHEDULE XXIII'!A1\",\"Sch XXIII \nInterest Rates\")","v":"Sch XXIII \nInterest Rates"}]
[]
[]
[]
[]
[null,"GROUP SCHEDULES"]
[]
[null,null,{"$f":"HYPERLINK(\"#'Schedule XIA'!A1\",\"Schedule XIA\")","v":"Schedule XIA"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Schedule XIB'!A1\",\"Schedule XIB\")","v":"Schedule XIB"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Schedule XIC'!A1\",\"Schedule XIC\")","v":"Schedule XIC"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Schedule XID'!A1\",\"Schedule XID\")","v":"Schedule XID"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Schedule XII'!A1\",\"Schedule XII\")","v":"Schedule XII"}]
[]
[]
[]
[null,"OPERATIONAL RISK CHARGE"]
[]
[null,null,{"$f":"HYPERLINK(\"#'Corp Gov'!A1\",\"Corporate Governance\")","v":"Corporate Governance"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Risk Man'!A1\",\"Risk Management\")","v":"Risk Management"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Identification'!A1\",\"Risk Identification\")","v":"Risk Identification"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Measurement'!A1\",\"Risk Measurement\")","v":"Risk Measurement"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Response'!A1\",\"Risk Response\")","v":"Risk Response"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Monitoring & Reporting'!A1\",\"Risk Monitoring & Reporting\")","v":"Risk Monitoring & Reporting"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'Op Risk'!A1\",\"Operational Risk Charge\")","v":"Operational Risk Charge"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Op Risk (Revised)'!A1\",\"Operational Risk Charge (Revised)\")","v":"Operational Risk Charge (Revised)"}]
[]
[]
[]
[null,"BSCR MODEL"]
[]
[null,null,{"$f":"HYPERLINK(\"#'Summary'!A1\",\"Summary\")","v":"Summary"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Fixed Income Investments'!A1\",\"Fixed Income Investments\")","v":"Fixed Income Investments"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Fixed Income Investments (Rev.)'!A1\",\"Fixed Income Inv. (Revised)\")","v":"Fixed Income Inv. (Revised)"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Equity Investments'!A1\",\"Equity Investments\")","v":"Equity Investments"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Equity Investments (Revised)'!A1\",\"Equity Inv. (Revised)\")","v":"Equity Inv. (Revised)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Equity Grandfathering'!A1\",\"Equity Grandfathering\")","v":"Equity Grandfathering"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'Equity Investments (Grandf)'!A1\",\"Equity Inv. (Grandf)\")","v":"Equity Inv. (Grandf)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Equity Investments (Non-Grandf)'!A1\",\"Equity Inv. \n(Non-Grandf)\")","v":"Equity Inv. \n(Non-Grandf)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Interest Rate-Liquidity Risk'!A1\",\"Interest Rate-Liquidity Risk\")","v":"Interest Rate-Liquidity Risk"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Interest Rate-Liquidity (Rev.)'!A1\",\"Interest-Liquidity Risk (Revised)\")","v":"Interest-Liquidity Risk (Revised)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Currency Risk'!A1\",\"Currency Risk\")","v":"Currency Risk"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Currency Risk (Revised)'!A1\",\"Currency Risk (Revised)\")","v":"Currency Risk (Revised)"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'Concentration Risk'!A1\",\"Concentration Risk\")","v":"Concentration Risk"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Concentration Risk (Revised)'!A1\",\"Concentration Risk (Revised)\")","v":"Concentration Risk (Revised)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Geographic Diversification'!A1\",\"Geographic Diversification\")","v":"Geographic Diversification"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Geographic Div. (Revised)'!A1\",\"Geographic Div. (Revised)\")","v":"Geographic Div. (Revised)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Premium Risk'!A1\",\"Premium Risk\")","v":"Premium Risk"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Premium Risk (Revised)'!A1\",\"Premium Risk (Revised)\")","v":"Premium Risk (Revised)"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'Reserve Risk'!A1\",\"Reserve Risk\")","v":"Reserve Risk"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Reserve Risk (Revised)'!A1\",\"Reserve Risk (Revised)\")","v":"Reserve Risk (Revised)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Credit Risk'!A1\",\"Credit Risk\")","v":"Credit Risk"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Credit Risk (Revised)'!A1\",\"Credit Risk (Revised)\")","v":"Credit Risk (Revised)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Catastrophe Risk'!A1\",\"Catastrophe Risk\")","v":"Catastrophe Risk"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Catastrophe Risk (Revised)'!A1\",\"Catastrophe Risk (Revised)\")","v":"Catastrophe Risk (Revised)"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'LT Insurance Risk'!A1\",\"Insurance Risk\")","v":"Insurance Risk"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'LT Other Insurance Risk'!A1\",\"Other Insurance Risk\")","v":"Other Insurance Risk"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'LT Variable Annuity Gte Risk'!A1\",\"Variable Annuity Guarantee Risk\")","v":"Variable Annuity Guarantee Risk"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'CSP (2018YE Rules)'!A1\",\"CPS (2018YE Rules)\")","v":"CPS (2018YE Rules)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'CSP (2019YE Rules)'!A1\",\"CPS (2019YE Rules)\")","v":"CPS (2019YE Rules)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'CSP (2024YE Rules)'!A1\",\"CPS (2024YE Rules)\")","v":"CPS (2024YE Rules)"}]
[]
[]
[null,null,{"$f":"HYPERLINK(\"#'Correlation Matrix (2019 YE)'!A1\",\"Correlation Matrix (2019 YE)\")","v":"Correlation Matrix (2019 YE)"},null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Correlation Matrix (2024 YE)'!A1\",\"Correlation Matrix (2024 YE)\")","v":"Correlation Matrix (2024 YE)"}]

{"sheet":"Import","index":13,"n_rows":15773,"n_cols":11,"rows_kept":4500,"cut":true,"hidden":false,"merged":[[0,4,0,6],[0,8,0,10]],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[null,null,null,null,"Consolidated",null,null,null,"EBS"]
["Sheet Name","Sheet Short Description","Field Code","Field Description",{"$f":"YEAR('Group Information'!C3)","v":2022},null,{"$f":"E2-1","v":2021},null,{"$f":"E2","v":2022},null,{"$f":"I2-1","v":2021}]
["Summary",null,null,"Comments",0]
[]
[null,null,null,"Balance Sheet"]
["Form 1/1EBS","Balance Sheet CON/EBS","1F1","Cash and Cash Equivalents",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2ai","Quoted - Bonds - Held to Maturity",0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2aii","Quoted - Bonds - Other",0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS2b","Quoted - Bonds - Total",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2ci","Quoted - Equities - Common Stocks",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2cii","Quoted - Equities - Preferred Stocks",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2ciii","Quoted - Equities - Mutual Funds",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2e","Quoted - Other Investments",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3ai","Unquoted - Bonds - Held to Maturity",0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3aii","Unquoted - Bonds - Other",0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS3b","Unquoted - Bonds - Held to Maturity",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3ci","Unquoted - Equities - Common Stocks",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3cii","Unquoted - Equities - Preferred Stocks",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3ciii","Unquoted - Equities - Mutual Funds",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3e","Unquoted - Other Investments",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4a","Inv. In Affiliates - Unregulated Ancillary",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4b","Inv. In Affiliates - Unregulated Non-Fin. Oper.",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4c","Inv. In Affiliates - Unregulated Fin. Operating",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4d","Inv. In Affiliates - Regulated Non-Insurance",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4e","Inv. In Affiliates - Regulated Insurance",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4g","Advances To Affiliates",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F5a","Inv. In Mortg. Loans on Real Estate - 1st Lien",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F5b","Inv. In Mortg. Loans on Real Estate - Other",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F6","Policy Loans",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F7a","Real Estate - Occupied by Company",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F7b","Real Estate - Other",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F8","Collateral Loans",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F9","Investment Income Due and Accrued",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F10a","Accounts & Premium Rec. - In Collection",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F10b","Accounts & Premium Rec. - Not Yet Due ",0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F10c","Accounts & Premium Rec. - Retro. Contracts",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F11a","R/I Balances Receivable - Foreign Affiliates",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F11b","R/I Balances Receivable - Domestic Affiliates",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F11c","R/I Balances Receivable - Pools & Assoc.",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F11d","R/I Balances Receivable - All Other",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS12a","Funds Held by Ceding Companies - Affiliates",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS12b","Funds Held by Ceding Companies - Non-Aff.",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F12","Funds Held by Ceding Companies ",0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13a","Sundry Assets - Derivatives",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13b","Sundry Assets - SAC - LT- Variable Annuities",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13c","Sundry Assets - SAC - LT- Others",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13d","Sundry Assets - SAC - General Business",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13e","Sundry Assets - Deposit Assets",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS13f","Sundry Assets - Net Rec. for Investments",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS13g","Sundry Assets - Intangible Assets",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS13h","Sundry Assets - Deferred Tax Assets",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS13i","Sundry Assets - Pension Benefit Surplus",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13f","Sundry Assets - Other ",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F14a","Letters of Credit",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F14b","Guarantees",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F14c","Other Instruments",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS16a","Premium Provision - Gross",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS16bi","UPR - Ceded - Foreign Affiliates",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS16bii","UPR - Ceded - Domestic Affiliates",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS16biii","UPR - Ceded - Pools & Assoc.",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS16biv","UPR - Ceded - All Other",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F16","Unearned Premium Reserve ",0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F17a","Loss Provision - Gross",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F17bi","R/I Recoverable - Foreign Affiliates",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F17bii","R/I Recoverable - Domestic Affiliates",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F17biii","R/I Recoverable - Pools & Assoc.",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F17biv","R/I Recoverable - All Other",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F18","Other Insurance Reserves",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F20","Net - Reserves for Reported Claims",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F21","Net - Reserves for Unreported Claims",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F22","Net - Policy Reserves - Life",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F23","Net - Policy Reserves - Accident & Health",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F24","Net - Policyholder's Funds on Deposit",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F25","Net - Liability for Future Policyholder Dividends",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F26","Net - Other LT Insurance Reserves",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F27bi","R/I Recoverable - Foreign Affiliates",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F27bii","R/I Recoverable - Domestic Affiliates",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F27biii","R/I Recoverable - Pools & Assoc.",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F27biv","R/I Recoverable - All Other",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27A","Risk Margin",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27Ba","Gross Provision - Tech. Prov. Calc. on Whole",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27Bbi","R/I Recoverable - Foreign Affiliates",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27Bbii","R/I Recoverable - Domestic Affiliates",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27Bbiii","R/I Recoverable - Pools & Assoc.",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27Bbiv","R/I Recoverable - All Other",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F28","Insurance & R/I Balances Payable",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F29","Commissions, Expenses and Taxes Payable",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F30","Loans and Notes Payable",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F31a","Income Taxes Payable",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F31b","Deferred Taxes Payable",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F32","Amounts Due to Affiliates",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F33","Accounts Payable and Accrued Liabilities",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS34a","Funds Held under R/I Contracts - Affiliates",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS34b","Funds Held under R/I Contracts - Non-Aff.",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F34","Funds Held under R/I Contracts",0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F35","Dividends Payable",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36a","Sundry Liabilities - Derivative Instruments",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS",null,"Sundry Liabilities - Der. Instr. - Non-Hedge Purp.",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36b","Sundry Liabilities - SAC - LT - Variable Annuities",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36c","Sundry Liabilities - SAC - LT - Other",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36d","Sundry Liabilities - SAC - General Business",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36e","Sundry Liabilities - Deposit Liabilities",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS",null,"Sundry Liabilities - Pension Benefit Oblig.",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS",null,"Sundry Liabilities - Investments Purchased",null,null,null,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36f","Sundry Liabilities - Other ",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F37a","Letters of Credit",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F37b","Guarantees",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1F37c","Other Instruments",0,null,0,null,0,null,0]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS40","Economic Capital & Surplus",null,null,null,null,0,null,0]
[]
["Form 1/1EBS","Notes","Form 1EBS","Line 10 - Collaterized Balances",0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 11(e) - Collaterized Balances",0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1","Line 17c & 27c - Collaterized Balances",0,null,0]
["Form 1/1EBS","Notes","Form 1","Line 11 - Letters of Credit",0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 17cii - Collat. in Favour of Group",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27cii - Collat. in Favour of Group",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27Bcii - Collat. in Favour of Group",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 13(j) - Any Other Assets",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 36(i) - Any Other Liabilities",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Cash",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Quoted. Inv.",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Unquoted. Inv.",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Funds Held",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Other Assets",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Total",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1","Line 15 - Other - Cash - Comment",0,null,null,null,0]
["Form 1/1EBS","Notes","Form 1","Line 15 - Other - Quoted. Inv. - Comment",0,null,null,null,0]
["Form 1/1EBS","Notes","Form 1","Line 15 - Other - Unquoted. Inv. - Comment",0,null,null,null,0]
["Form 1/1EBS","Notes","Form 1","Line 15 - Other - Other Assets - Comment",0,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Other - Cash",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Other - Quoted. Inv.",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Other - Unquoted. Inv.",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Other - Other Assets",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Other - Total",0,null,0,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 13(e) - Details of Deposit Assets",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 36(f) - Details of Deposit Liab.",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 37 - Details of Amounts Disclosed",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 40 - Recon. 1SFS 40 to EBS 40",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 16c - Adj. Counterparty Default",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 17ci - Adj. Counterparty Default",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 16di - BBNI Premium",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 16dii - BBNI Best Est. Prem",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 17di - Loss Provision Discount",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 17dii - Scenario Based Approach",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27ci - Adj. Counterparty Default",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27di - Premium in BBNI",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27dii - Tech Prov. In BBNI",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27diii - Best Est. that used Trans. Arrang.",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27div - Best Est. that not used Trans. Arrang.",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27dv - Scenario Based used",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27dvi - Scen. Based used Stand. Appro.",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27dvii - Scen. Based used Base Appro.",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27Bci - Adj. Counterparty Default",null,null,null,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27Bdi - Premium in BBNI",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Line 27Bdii - Tech Prov. In BBNI",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1","Gross Provision - Beg. Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","R/I Recoverable - Beg. Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Net Provision - Beg. Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Acquisition / Sale of loss reserves (net):",0,null,0]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Current Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Prior Years",0,null,0]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Total",0,null,0]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Current Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Prior Years",0,null,0]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Total",0,null,0]
["Form 1/1EBS","Notes","Form 1","Foreign Exchange and Other",0,null,0]
["Form 1/1EBS","Notes","Form 1","Net Provision - End Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","R/I Recoverable - End Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Gross Provision - End Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Gross Provision - Beg. Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","R/I Recoverable - Beg. Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Net Provision - Beg. Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Acquisition / Sale of loss reserves (net):",0,null,0]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Current Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Prior Years",0,null,0]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Total",0,null,0]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Current Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Prior Years",0,null,0]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Total",0,null,0]
["Form 1/1EBS","Notes","Form 1","Net Provision - End Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","R/I Recoverable - End Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Gross Provision - End Of Year",0,null,0]
["Form 1/1EBS","Notes","Form 1","Discount Rate on PV Calculations",0,null,0]
["Form 1/1EBS","Notes","Form 1","Aggregated Undiscounted of Liabilities",0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Best Estimate Provision - Beg. Of Year",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Unwind of Discount",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Net Loss Paid - Prior Years",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Net Losses Incurred - Prior Years",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Best Estimate Provision - From PY",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Net Losses Incurred - Current Year",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Net Loss Paid - Current Year",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Foreign Exchange and Other",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Best Estimate Provision - From CY",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Impact of Change in Discount Curve",null,null,null,null,0,null,0]
["Form 1/1EBS","Notes","Form 1EBS","Best Estimate Provision - End Of Year",null,null,null,null,0,null,0]
[]
[null,null,null,"Income Statement"]
["Form 2","Income Stmt CON","2F1a","Gross Premium Written - Direct",0,null,0]
["Form 2","Income Stmt CON","2F1b","Gross Premium Written - Assumed",0,null,0]
["Form 2","Income Stmt CON","2F2","R/I Premiums Ceded",0,null,0]
["Form 2","Income Stmt CON","2F4","Change in Unearned Premiums",0,null,0]
["Form 2","Income Stmt CON","2F6","Other Insurance Income",0,null,0]
["Form 2","Income Stmt CON","2F8","Net Losses Incurred",0,null,0]
["Form 2","Income Stmt CON","2F9","Commissions & Brokerage",0,null,0]
["Form 2","Income Stmt CON","2F12a","Gross Premium Written - Direct",0,null,0]
["Form 2","Income Stmt CON","2F12b","Gross Premium Written - Assumed",0,null,0]
["Form 2","Income Stmt CON","2F13","R/I Premiums Ceded",0,null,0]
["Form 2","Income Stmt CON","2F14a","NPW - Life",0,null,0]
["Form 2","Income Stmt CON","2F14b","NPW - Annuities",0,null,0]
["Form 2","Income Stmt CON","2F14c","NPW - Accident & Health",0,null,0]
["Form 2","Income Stmt CON","2F15","Other Insurance Income",0,null,0]
["Form 2","Income Stmt CON","2F17","Claims - Life",0,null,0]
["Form 2","Income Stmt CON","2F18","Policyholders' Dividends",0,null,0]
["Form 2","Income Stmt CON","2F19","Surrenders",0,null,0]
["Form 2","Income Stmt CON","2F20","Maturities",0,null,0]
["Form 2","Income Stmt CON","2F21","Annuities",0,null,0]
["Form 2","Income Stmt CON","2F22","Accident & Health Benefits",0,null,0]
["Form 2","Income Stmt CON","2F23","Commissions",0,null,0]
["Form 2","Income Stmt CON","2F24","Other",0,null,0]
["Form 2","Income Stmt CON","2F26a","Change in Policy Reserves - Life",0,null,0]
["Form 2","Income Stmt CON","2F26b","Change in Policy Reserves - Annuities",0,null,0]
["Form 2","Income Stmt CON","2F26c","Change in Policy Reserves - Accid. & Health",0,null,0]
["Form 2","Income Stmt CON","2F30a","Operating Expense - G&A",0,null,0]
["Form 2","Income Stmt CON","2F30b","Operating Expense - Personnel Costs",0,null,0]
["Form 2","Income Stmt CON","2F30c","Operating Expense - Other",0,null,0]
["Form 2","Income Stmt CON","2F31","Investment Income",0,null,0]
["Form 2","Income Stmt CON","2F32","Other Income",0,null,0]
["Form 2","Income Stmt CON","2F34a","Income Tax - Current",0,null,0]
["Form 2","Income Stmt CON","2F34b","Income Tax - Deferred",0,null,0]
["Form 2","Income Stmt CON","2SFS36","Realized Gains/Losses",0,null,0]
["Form 2","Income Stmt CON","2SFS37","Interest Charges",0,null,0]
["Form 2","Income Stmt CON","2F31N1","31. Nature of Material Items Amount - 1",0,null,0]
["Form 2","Income Stmt CON","2F31N2","31. Nature of Material Items Amount - 2",0,null,0]
["Form 2","Income Stmt CON","2F31N3","31. Nature of Material Items Amount - 3",0,null,0]
["Form 2","Income Stmt CON","2F31N4","31. Nature of Material Items Amount - 4",0,null,0]
["Form 2","Income Stmt CON","2F31N5","31. Nature of Material Items Amount - 5",0,null,0]
["Form 2","Income Stmt CON","2F31N6","31. Nature of Material Items Amount - 6",0,null,0]
["Form 2","Income Stmt CON","2F31N7","31. Nature of Material Items Amount - 7",0,null,0]
["Form 2","Income Stmt CON","2F31N8","31. Nature of Material Items Amount - 8",0,null,0]
["Form 2","Income Stmt CON","2F31N9","31. Nature of Material Items Amount - Total",0,null,0]
["Form 2","Income Stmt CON","2F31Com1","31. Nature of Material Items - 1",0]
["Form 2","Income Stmt CON","2F31Com2","31. Nature of Material Items - 2",0]
["Form 2","Income Stmt CON","2F31Com3","31. Nature of Material Items - 3",0]
["Form 2","Income Stmt CON","2F31Com4","31. Nature of Material Items - 4",0]
["Form 2","Income Stmt CON","2F31Com5","31. Nature of Material Items - 5",0]
["Form 2","Income Stmt CON","2F31Com6","31. Nature of Material Items - 6",0]
["Form 2","Income Stmt CON","2F31Com7","31. Nature of Material Items - 7",0]
["Form 2","Income Stmt CON","2F31Com8","31. Nature of Material Items - 8",0]
["Form 2","Income Stmt CON","2F32N1","32. Nature of Material Items Amount - 1",0,null,0]
["Form 2","Income Stmt CON","2F32N2","32. Nature of Material Items Amount - 2",0,null,0]
["Form 2","Income Stmt CON","2F32N3","32. Nature of Material Items Amount - 3",0,null,0]
["Form 2","Income Stmt CON","2F32N4","32. Nature of Material Items Amount - 4",0,null,0]
["Form 2","Income Stmt CON","2F32N5","32. Nature of Material Items Amount - 5",0,null,0]
["Form 2","Income Stmt CON","2F32N6","32. Nature of Material Items Amount - 6",0,null,0]
["Form 2","Income Stmt CON","2F32N7","32. Nature of Material Items Amount - 7",0,null,0]
["Form 2","Income Stmt CON","2F32N8","32. Nature of Material Items Amount - 8",0,null,0]
["Form 2","Income Stmt CON","2F32N9","32. Nature of Material Items Amount - Total",0,null,0]
["Form 2","Income Stmt CON","2F32Com1","32. Nature of Material Items - 1",0]
["Form 2","Income Stmt CON","2F32Com2","32. Nature of Material Items - 2",0]
["Form 2","Income Stmt CON","2F32Com3","32. Nature of Material Items - 3",0]
["Form 2","Income Stmt CON","2F32Com4","32. Nature of Material Items - 4",0]
["Form 2","Income Stmt CON","2F32Com5","32. Nature of Material Items - 5",0]
["Form 2","Income Stmt CON","2F32Com6","32. Nature of Material Items - 6",0]
["Form 2","Income Stmt CON","2F32Com7","32. Nature of Material Items - 7",0]
["Form 2","Income Stmt CON","2F32Com8","32. Nature of Material Items - 8",0]
["Form 2","Income Stmt CON","2F36N1","36. Nature of Material Items Amount - 1",0,null,0]
["Form 2","Income Stmt CON","2F36N2","36. Nature of Material Items Amount - 2",0,null,0]
["Form 2","Income Stmt CON","2F36N3","36. Nature of Material Items Amount - 3",0,null,0]
["Form 2","Income Stmt CON","2F36N4","36. Nature of Material Items Amount - 4",0,null,0]
["Form 2","Income Stmt CON","2F36N5","36. Nature of Material Items Amount - 5",0,null,0]
["Form 2","Income Stmt CON","2F36N6","36. Nature of Material Items Amount - 6",0,null,0]
["Form 2","Income Stmt CON","2F36N7","36. Nature of Material Items Amount - 7",0,null,0]
["Form 2","Income Stmt CON","2F36N8","36. Nature of Material Items Amount - 8",0,null,0]
["Form 2","Income Stmt CON","2F36N9","36. Nature of Material Items Amount - Total",0,null,0]
["Form 2","Income Stmt CON","2F36Com1","36. Nature of Material Items - 1",0]
["Form 2","Income Stmt CON","2F36Com2","36. Nature of Material Items - 2",0]
["Form 2","Income Stmt CON","2F36Com3","36. Nature of Material Items - 3",0]
["Form 2","Income Stmt CON","2F36Com4","36. Nature of Material Items - 4",0]
["Form 2","Income Stmt CON","2F36Com5","36. Nature of Material Items - 5",0]
["Form 2","Income Stmt CON","2F36Com6","36. Nature of Material Items - 6",0]
["Form 2","Income Stmt CON","2F36Com7","36. Nature of Material Items - 7",0]
["Form 2","Income Stmt CON","2F36Com8","36. Nature of Material Items - 8",0]
[]
[null,null,null,"Statement of Capital & Surplus"]
["Form 8","Stmt of C&S CON","8F1ai","Capital Stock",0,null,0]
["Form 8","Stmt of C&S CON","8F1aiiA","Preferred Shares",0,null,0]
["Form 8","Stmt of C&S CON","8F1aiiB","Preferred Shares - Subsidiary",0,null,0]
["Form 8","Stmt of C&S CON","8F1aiii","Treasury Shares",0,null,0]
["Form 8","Stmt of C&S CON","8F1b","Contributed Surplus",0,null,0]
["Form 8","Stmt of C&S CON","8F1ci","Other Fixed Capital - Hybrid Instruments",0,null,0]
["Form 8","Stmt of C&S CON","8F1cii","Other Fixed Capital - Guarantees & Others",0,null,0]
["Form 8","Stmt of C&S CON","8F2a","Statutory Surplus - Beginning of Year",0,null,0]
["Form 8","Stmt of C&S CON","8F2c","Dividends",0,null,0]
["Form 8","Stmt of C&S CON","8F2d","Unrealized Change in Investments",0,null,0]
["Form 8","Stmt of C&S CON","8F2e","Change in Non-Admitted Assets",0,null,0]
["Form 8","Stmt of C&S CON","8F2f","Change in Real Estate",0,null,0]
["Form 8","Stmt of C&S CON","8F2g","Change in Other Statutory Capital",0,null,0]
["Form 8","Stmt of C&S CON","8F3","Minority Interest",0,null,0]
[]
[null,null,null,"BSCR Schedules "]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 0",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 1",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 2",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 3",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 4",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 5",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 6",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 7",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 8",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 1",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 2",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 3",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 4",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 5",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 6",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 7",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 8",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 1",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 2",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 3",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 4",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 5",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 6",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 7",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 8",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 0",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 1",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 2",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 3",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 4",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 5",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 6",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 7",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 8",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Common Shares - Quoted",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Common Shares - Unquoted",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 1",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 2",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 3",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 4",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 5",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 6",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 7",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 8",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Equity Mutual Funds -  Quoted",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Equity Mutual Funds -  Unquoted",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Mortgage Loans - Insured",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Mortgage Loans - Other Commercial",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Mortgage Loans - Other Residential",0,null,0,null,0,null,0]
["Sch II","Investments",null,"Mortgage Loans - Not Good Stand.",0,null,0,null,0,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Total",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Total",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Total",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Total",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Total",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Total",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Total",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Total",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Total",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Total",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 1",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 2",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 3",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 4",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 5",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 6",0,null,null,null,0]
["Sch II","Investments",null,"NAIC Rating Other Assets - Total",0,null,null,null,0]
[]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 0",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 1",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 2",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 3",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 4",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 5",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 6",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 7",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 8",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 1",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 2",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 3",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 4",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 5",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 6",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 7",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 8",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 1",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 2",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 3",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 4",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 5",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 6",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 7",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 8",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 0",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 1",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 2",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 3",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 4",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 5",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 6",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 7",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 8",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Common Shares - Quoted",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Common Shares - Unquoted",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 1",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 2",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 3",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 4",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 5",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 6",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 7",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 8",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Equity Mutual Funds -  Quoted",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Equity Mutual Funds -  Unquoted",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Other Investments -  Quoted",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Other Investments -  Unquoted",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Mortgage Loans - Insured",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Mortgage Loans - Other Commercial",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Mortgage Loans - Other Residential",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Mortgage Loans - Not Good Stand.",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"Cash and Cash Equivalents",0,null,0,null,0,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Total",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Total",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Total",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Total",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Total",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Total",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Total",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Total",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Total",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Total",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 1",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 2",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 3",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 4",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 5",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 6",0,null,null,null,0]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Total",0,null,null,null,0]
[]
["Sch III","Losses by Line",null,"Reserve - Property Catastrophe",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Property",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Property Non-Proportion",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Personal Accident",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Personal Acc. Non Prop.",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Aviation",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Aviation Non-Proportional",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Credit Surety",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Credit Surety Non-Prop.",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Energy",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Energy Non-Proportional",0,null,0]
["Sch III","Losses by Line",null,"Reserve - US Casualty",0,null,0]
["Sch III","Losses by Line",null,"Reserve - US Casualty Non-Prop.",0,null,0]
["Sch III","Losses by Line",null,"Reserve - US Professional",0,null,0]
["Sch III","Losses by Line",null,"Reserve - US Professional Non-Prop.",0,null,0]
["Sch III","Losses by Line",null,"Reserve - US Specialty",0,null,0]
["Sch III","Losses by Line",null,"Reserve - US Specialty Non-Prop.",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Int'l Motor",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Int'l Motor Non-Prop.",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Int'l Casualty",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Int'l Casualty Non-Prop.",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Retro Property",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Structured / Finite R/I",0,null,0]
["Sch III","Losses by Line",null,"Reserve - Health",0,null,0]
[]
["Sch III","Losses by Line",null,"Res. Gross - Property Catastrophe",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Property",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Property Non-Proportion",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Personal Accident",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Aviation",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Aviation Non-Proportional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Credit Surety",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Energy",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Energy Non-Proportional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - US Casualty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - US Casualty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - US Professional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - US Professional Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - US Specialty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - US Specialty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Int'l Motor",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Int'l Casualty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Retro Property",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Structured / Finite R/I",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Gross - Health",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Property Catastrophe",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Property",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Property Non-Proportion",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Personal Accident",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Aviation",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Aviation Non-Proportional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Credit Surety",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Energy",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Energy Non-Proportional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - US Casualty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - US Casualty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - US Professional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - US Professional Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - US Specialty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - US Specialty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Int'l Motor",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Int'l Casualty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Retro Property",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Structured / Finite R/I",null,null,null,null,0]
["Sch III","Losses by Line",null,"Res. Net - Health",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Property Catastrophe",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Property",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Property Non-Proportion",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Personal Accident",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Aviation",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Aviation Non-Proportional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Credit Surety",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Energy",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Energy Non-Proportional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - US Casualty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - US Casualty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - US Professional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - US Professional Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - US Specialty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - US Specialty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Int'l Motor",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Int'l Casualty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Retro Property",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Structured / Finite R/I",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16di - Health",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Property Catastrophe",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Property",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Property Non-Proportion",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Personal Accident",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Aviation",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Aviation Non-Proportional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Credit Surety",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Energy",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Energy Non-Proportional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - US Casualty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - US Casualty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - US Professional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - US Professional Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - US Specialty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - US Specialty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Int'l Motor",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Int'l Casualty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Retro Property",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Structured / Finite R/I",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 16dii - Health",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Property Catastrophe",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Property",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Property Non-Proportion",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Personal Accident",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Aviation",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Aviation Non-Proportional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Credit Surety",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Energy",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Energy Non-Proportional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - US Casualty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - US Casualty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - US Professional",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - US Professional Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - US Specialty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - US Specialty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Int'l Motor",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Int'l Casualty",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Retro Property",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Structured / Finite R/I",null,null,null,null,0]
["Sch III","Losses by Line",null,"Note 17d - Health",null,null,null,null,0]
["Sch IIIA",null,null,"Res. Zn 1 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Total",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Property Catastrophe",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Property Non-Proportion",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Personal Accident",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Personal Acc. Non Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Aviation",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Aviation Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Credit Surety",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Credit Surety Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Energy",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Energy Non-Proportional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Professional",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Professional Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Specialty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Specialty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Int'l Motor",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Int'l Motor Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Int'l Casualty",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Int'l Casualty Non-Prop.",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Retro Property",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Structured / Finite R/I",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Health",null,null,null,null,0]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Total",null,null,null,null,0]
[]
["Sch IVA","Premium by Line",null,"Unrelated - Property Catastrophe",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Property",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Property Non-Proportion",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Personal Accident",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Personal Acc. Non Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Aviation",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Aviation Non-Proportional",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Credit Surety",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Credit Surety Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Energy",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Energy Non-Proportional",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - US Casualty",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - US Casualty Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - US Professional",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - US Professional Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - US Specialty",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - US Specialty Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Int'l Motor",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Int'l Motor Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Int'l Casualty",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Int'l Casualty Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Retro Property",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Structured / Finite R/I",0,null,0]
["Sch IVA","Premium by Line",null,"Unrelated - Health",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Property Catastrophe",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Property",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Property Non-Proportion",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Personal Accident",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Personal Acc. Non Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Aviation",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Aviation Non-Proportional",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Credit Surety",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Credit Surety Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Energy",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Energy Non-Proportional",0,null,0]
["Sch IVA","Premium by Line",null,"Related - US Casualty",0,null,0]
["Sch IVA","Premium by Line",null,"Related - US Casualty Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Related - US Professional",0,null,0]
["Sch IVA","Premium by Line",null,"Related - US Professional Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Related - US Specialty",0,null,0]
["Sch IVA","Premium by Line",null,"Related - US Specialty Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Int'l Motor",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Int'l Motor Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Int'l Casualty",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Int'l Casualty Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Retro Property",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Structured / Finite R/I",0,null,0]
["Sch IVA","Premium by Line",null,"Related - Health",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Property Catastrophe",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Property",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Property Non-Proportion",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Personal Accident",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Personal Acc. Non Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Aviation",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Aviation Non-Proportional",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Credit Surety",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Credit Surety Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Energy",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Energy Non-Proportional",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - US Casualty",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - US Casualty Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - US Professional",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - US Professional Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - US Specialty",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - US Specialty Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Int'l Motor",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Int'l Motor Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Int'l Casualty",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Int'l Casualty Non-Prop.",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Retro Property",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Structured / Finite R/I",0,null,0]
["Sch IVA","Premium by Line",null,"NPW - Health",0,null,0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Total",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Property Catastrophe",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Property Non-Proportion",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Personal Accident",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Personal Acc. Non Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Aviation",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Aviation Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Credit Surety",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Credit Surety Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Energy",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Energy Non-Proportional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Professional",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Professional Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Specialty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Specialty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Int'l Motor",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Int'l Motor Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Int'l Casualty",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Int'l Casualty Non-Prop.",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Retro Property",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Structured / Finite R/I",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Health",0]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Total",0]
[]
["Sch IVB","LT Premium",null,"Unrelated - 1. Mortality",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 2. Critical Illness",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 3. Longevity",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 4. Deferred Annuities ",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 5i. Dis. Income: 1 Yr",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 5ii. Dis. Income: 1-5 Yrs",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 5iii. Dis. Income: 5+ Yrs",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 6. Dis. Income: Active Liv",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 7. Dis. Income: Claims in Pay",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 8. Dis. Income: Claims in Pay Other",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 9. Group Life",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 10. Group Disability",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 11. Group Health",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 12. Stop Loss",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 13. Riders",0,null,0]
["Sch IVB","LT Premium",null,"Unrelated - 14. Variable Annuities",0,null,0]
["Sch IVB","LT Premium",null,"Related - 1. Mortality",0,null,0]
["Sch IVB","LT Premium",null,"Related - 2. Critical Illness",0,null,0]
["Sch IVB","LT Premium",null,"Related - 3. Longevity",0,null,0]
["Sch IVB","LT Premium",null,"Related - 4. Deferred Annuities ",0,null,0]
["Sch IVB","LT Premium",null,"Related - 5i. Dis. Income: 1 Yr",0,null,0]
["Sch IVB","LT Premium",null,"Related - 5ii. Dis. Income: 1-5 Yrs",0,null,0]
["Sch IVB","LT Premium",null,"Related - 5iiii. Dis. Income: 5+ Yrs",0,null,0]
["Sch IVB","LT Premium",null,"Related - 6. Dis. Income: Active Liv",0,null,0]
["Sch IVB","LT Premium",null,"Related - 7. Dis. Income: Claims in Pay",0,null,0]
["Sch IVB","LT Premium",null,"Related - 8. Dis. Income: Claims in Pay Other",0,null,0]
["Sch IVB","LT Premium",null,"Related - 9. Group Life",0,null,0]
["Sch IVB","LT Premium",null,"Related - 10. Group Disability",0,null,0]
["Sch IVB","LT Premium",null,"Related - 11. Group Health",0,null,0]
["Sch IVB","LT Premium",null,"Related - 12. Stop Loss",0,null,0]
["Sch IVB","LT Premium",null,"Related - 13. Riders",0,null,0]
["Sch IVB","LT Premium",null,"Related - 14. Variable Annuities",0,null,0]
["Sch IVB","LT Premium",null,"Adj. Benefit -2 Yrs - 5i. Dis. Income: 1 Yr",0,null,0]
["Sch IVB","LT Premium",null,"Adj. Benefit -2 Yrs - 5ii. Dis. Income: 1-5 Yrs",0,null,0]
["Sch IVB","LT Premium",null,"Adj. Benefit -2 Yrs - 5iii. Dis. Income: 5+ Yrs",0,null,0]
["Sch IVB","LT Premium",null,"Adj. Benefit +2 Yrs - 5i. Dis. Income: 1 Yr",0,null,0]
["Sch IVB","LT Premium",null,"Adj. Benefit +2 Yrs - 5ii. Dis. Income: 1-5 Yrs",0,null,0]
["Sch IVB","LT Premium",null,"Adj. Benefit +2 Yrs - 5iii. Dis. Income: 5+ Yrs",0,null,0]
["Sch IVB","LT Premium",null,"Net - 1. Mortality",0,null,0]
["Sch IVB","LT Premium",null,"Net - 2. Critical Illness",0,null,0]
["Sch IVB","LT Premium",null,"Net - 3. Longevity",0,null,0]
["Sch IVB","LT Premium",null,"Net - 4. Deferred Annuities ",0,null,0]
["Sch IVB","LT Premium",null,"Net - 6. Dis. Income: Active Liv",0,null,0]
["Sch IVB","LT Premium",null,"Net - 7. Dis. Income: Claims in Pay",0,null,0]
["Sch IVB","LT Premium",null,"Net - 8. Dis. Income: Claims in Pay Other",0,null,0]
["Sch IVB","LT Premium",null,"Net - 9. Group Life",0,null,0]
["Sch IVB","LT Premium",null,"Net - 10. Group Disability",0,null,0]
["Sch IVB","LT Premium",null,"Net - 11. Group Health",0,null,0]
["Sch IVB","LT Premium",null,"Net - 12. Stop Loss",0,null,0]
["Sch IVB","LT Premium",null,"Net - 13. Riders",0,null,0]
["Sch IVB","LT Premium",null,"Net - 14. Variable Annuities",0,null,0]
[]
["Sch V","Risk Mgnt",null,"Asset Duration",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Liability Duration",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Gross PML",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Net PML",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Average Annual Loss",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Actual Attritional Loss - Relevant Yr.",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Prop. Cat. Recoverable - Collateral",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Prop. Cat. Recoverable - Cat. Bond",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Prop. Cat. Recoverable - SPI Indemnity",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Prop. Cat. Recoverable - Other",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Prop. Cat. Recoverable - Total",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Projected Net Premium Written",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Projected Underwriting Result",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"Projected Net Income",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"a)Def Acc",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"b)Def Acc",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"c)Def Acc",null,null,null,null,0]
["Sch V","Risk Mgnt",null,"d)Def Acc",null,null,null,null,0]
[]
["Sch Va","Governance",null,"# of Directors",0]
["Sch Va","Governance",null,"Director Name - 1",0]
["Sch Va","Governance",null,"Director Name - 2",0]
["Sch Va","Governance",null,"Director Name - 3",0]
["Sch Va","Governance",null,"Director Name - 4",0]
["Sch Va","Governance",null,"Director Name - 5",0]
["Sch Va","Governance",null,"Director Name - 6",0]
["Sch Va","Governance",null,"Director Name - 7",0]
["Sch Va","Governance",null,"Director Name - 8",0]
["Sch Va","Governance",null,"Director Name - 9",0]
["Sch Va","Governance",null,"Director Name - 10",0]
["Sch Va","Governance",null,"Director Name - 11",0]
["Sch Va","Governance",null,"Director Name - 12",0]
["Sch Va","Governance",null,"Director Name - 13",0]
["Sch Va","Governance",null,"Director Name - 14",0]
["Sch Va","Governance",null,"Director Name - 15",0]
["Sch Va","Governance",null,"Director Name - 16",0]
["Sch Va","Governance",null,"Director Name - 17",0]
["Sch Va","Governance",null,"Director Name - 18",0]
["Sch Va","Governance",null,"Director Name - 19",0]
["Sch Va","Governance",null,"Director Name - 20",0]
["Sch Va","Governance",null,"Director Position - 1",0]
["Sch Va","Governance",null,"Director Position - 2",0]
["Sch Va","Governance",null,"Director Position - 3",0]
["Sch Va","Governance",null,"Director Position - 4",0]
["Sch Va","Governance",null,"Director Position - 5",0]
["Sch Va","Governance",null,"Director Position - 6",0]
["Sch Va","Governance",null,"Director Position - 7",0]
["Sch Va","Governance",null,"Director Position - 8",0]
["Sch Va","Governance",null,"Director Position - 9",0]
["Sch Va","Governance",null,"Director Position - 10",0]
["Sch Va","Governance",null,"Director Position - 11",0]
["Sch Va","Governance",null,"Director Position - 12",0]
["Sch Va","Governance",null,"Director Position - 13",0]
["Sch Va","Governance",null,"Director Position - 14",0]
["Sch Va","Governance",null,"Director Position - 15",0]
["Sch Va","Governance",null,"Director Position - 16",0]
["Sch Va","Governance",null,"Director Position - 17",0]
["Sch Va","Governance",null,"Director Position - 18",0]
["Sch Va","Governance",null,"Director Position - 19",0]
["Sch Va","Governance",null,"Director Position - 20",0]
["Sch Va","Governance",null,"Director Residence - 1",0]
["Sch Va","Governance",null,"Director Residence - 2",0]
["Sch Va","Governance",null,"Director Residence - 3",0]
["Sch Va","Governance",null,"Director Residence - 4",0]
["Sch Va","Governance",null,"Director Residence - 5",0]
["Sch Va","Governance",null,"Director Residence - 6",0]
["Sch Va","Governance",null,"Director Residence - 7",0]
["Sch Va","Governance",null,"Director Residence - 8",0]
["Sch Va","Governance",null,"Director Residence - 9",0]
["Sch Va","Governance",null,"Director Residence - 10",0]
["Sch Va","Governance",null,"Director Residence - 11",0]
["Sch Va","Governance",null,"Director Residence - 12",0]
["Sch Va","Governance",null,"Director Residence - 13",0]
["Sch Va","Governance",null,"Director Residence - 14",0]
["Sch Va","Governance",null,"Director Residence - 15",0]
["Sch Va","Governance",null,"Director Residence - 16",0]
["Sch Va","Governance",null,"Director Residence - 17",0]
["Sch Va","Governance",null,"Director Residence - 18",0]
["Sch Va","Governance",null,"Director Residence - 19",0]
["Sch Va","Governance",null,"Director Residence - 20",0]
["Sch Va","Governance",null,"Director Work Experience - 1",0]
["Sch Va","Governance",null,"Director Work Experience - 2",0]
["Sch Va","Governance",null,"Director Work Experience - 3",0]
["Sch Va","Governance",null,"Director Work Experience - 4",0]
["Sch Va","Governance",null,"Director Work Experience - 5",0]
["Sch Va","Governance",null,"Director Work Experience - 6",0]
["Sch Va","Governance",null,"Director Work Experience - 7",0]
["Sch Va","Governance",null,"Director Work Experience - 8",0]
["Sch Va","Governance",null,"Director Work Experience - 9",0]
["Sch Va","Governance",null,"Director Work Experience - 10",0]
["Sch Va","Governance",null,"Director Work Experience - 11",0]
["Sch Va","Governance",null,"Director Work Experience - 12",0]
["Sch Va","Governance",null,"Director Work Experience - 13",0]
["Sch Va","Governance",null,"Director Work Experience - 14",0]
["Sch Va","Governance",null,"Director Work Experience - 15",0]
["Sch Va","Governance",null,"Director Work Experience - 16",0]
["Sch Va","Governance",null,"Director Work Experience - 17",0]
["Sch Va","Governance",null,"Director Work Experience - 18",0]
["Sch Va","Governance",null,"Director Work Experience - 19",0]
["Sch Va","Governance",null,"Director Work Experience - 20",0]
["Sch Va","Governance",null,"Director Status on Board - 1","Select"]
["Sch Va","Governance",null,"Director Status on Board - 2","Select"]
["Sch Va","Governance",null,"Director Status on Board - 3","Select"]
["Sch Va","Governance",null,"Director Status on Board - 4","Select"]
["Sch Va","Governance",null,"Director Status on Board - 5","Select"]
["Sch Va","Governance",null,"Director Status on Board - 6","Select"]
["Sch Va","Governance",null,"Director Status on Board - 7","Select"]
["Sch Va","Governance",null,"Director Status on Board - 8","Select"]
["Sch Va","Governance",null,"Director Status on Board - 9","Select"]
["Sch Va","Governance",null,"Director Status on Board - 10","Select"]
["Sch Va","Governance",null,"Director Status on Board - 11","Select"]
["Sch Va","Governance",null,"Director Status on Board - 12","Select"]
["Sch Va","Governance",null,"Director Status on Board - 13","Select"]
["Sch Va","Governance",null,"Director Status on Board - 14","Select"]
["Sch Va","Governance",null,"Director Status on Board - 15","Select"]
["Sch Va","Governance",null,"Director Status on Board - 16","Select"]
["Sch Va","Governance",null,"Director Status on Board - 17","Select"]
["Sch Va","Governance",null,"Director Status on Board - 18","Select"]
["Sch Va","Governance",null,"Director Status on Board - 19","Select"]
["Sch Va","Governance",null,"Director Status on Board - 20","Select"]
["Sch Va","Governance",null,"# of Executives",0]
["Sch Va","Governance",null,"Executive Name - 1",0]
["Sch Va","Governance",null,"Executive Name - 2",0]
["Sch Va","Governance",null,"Executive Name - 3",0]
["Sch Va","Governance",null,"Executive Name - 4",0]
["Sch Va","Governance",null,"Executive Name - 5",0]
["Sch Va","Governance",null,"Executive Name - 6",0]
["Sch Va","Governance",null,"Executive Name - 7",0]
["Sch Va","Governance",null,"Executive Name - 8",0]
["Sch Va","Governance",null,"Executive Name - 9",0]
["Sch Va","Governance",null,"Executive Name - 10",0]
["Sch Va","Governance",null,"Executive Name - 11",0]
["Sch Va","Governance",null,"Executive Name - 12",0]
["Sch Va","Governance",null,"Executive Name - 13",0]
["Sch Va","Governance",null,"Executive Name - 14",0]
["Sch Va","Governance",null,"Executive Name - 15",0]
["Sch Va","Governance",null,"Executive Name - 16",0]
["Sch Va","Governance",null,"Executive Name - 17",0]
["Sch Va","Governance",null,"Executive Name - 18",0]
["Sch Va","Governance",null,"Executive Name - 19",0]
["Sch Va","Governance",null,"Executive Name - 20",0]
["Sch Va","Governance",null,"Executive Position - 1",0]
["Sch Va","Governance",null,"Executive Position - 2",0]
["Sch Va","Governance",null,"Executive Position - 3",0]
["Sch Va","Governance",null,"Executive Position - 4",0]
["Sch Va","Governance",null,"Executive Position - 5",0]
["Sch Va","Governance",null,"Executive Position - 6",0]
["Sch Va","Governance",null,"Executive Position - 7",0]
["Sch Va","Governance",null,"Executive Position - 8",0]
["Sch Va","Governance",null,"Executive Position - 9",0]
["Sch Va","Governance",null,"Executive Position - 10",0]
["Sch Va","Governance",null,"Executive Position - 11",0]
["Sch Va","Governance",null,"Executive Position - 12",0]
["Sch Va","Governance",null,"Executive Position - 13",0]
["Sch Va","Governance",null,"Executive Position - 14",0]
["Sch Va","Governance",null,"Executive Position - 15",0]
["Sch Va","Governance",null,"Executive Position - 16",0]
["Sch Va","Governance",null,"Executive Position - 17",0]
["Sch Va","Governance",null,"Executive Position - 18",0]
["Sch Va","Governance",null,"Executive Position - 19",0]
["Sch Va","Governance",null,"Executive Position - 20",0]
["Sch Va","Governance",null,"Executive Residence - 1",0]
["Sch Va","Governance",null,"Executive Residence - 2",0]
["Sch Va","Governance",null,"Executive Residence - 3",0]
["Sch Va","Governance",null,"Executive Residence - 4",0]
["Sch Va","Governance",null,"Executive Residence - 5",0]
["Sch Va","Governance",null,"Executive Residence - 6",0]
["Sch Va","Governance",null,"Executive Residence - 7",0]
["Sch Va","Governance",null,"Executive Residence - 8",0]
["Sch Va","Governance",null,"Executive Residence - 9",0]
["Sch Va","Governance",null,"Executive Residence - 10",0]
["Sch Va","Governance",null,"Executive Residence - 11",0]
["Sch Va","Governance",null,"Executive Residence - 12",0]
["Sch Va","Governance",null,"Executive Residence - 13",0]
["Sch Va","Governance",null,"Executive Residence - 14",0]
["Sch Va","Governance",null,"Executive Residence - 15",0]
["Sch Va","Governance",null,"Executive Residence - 16",0]
["Sch Va","Governance",null,"Executive Residence - 17",0]
["Sch Va","Governance",null,"Executive Residence - 18",0]
["Sch Va","Governance",null,"Executive Residence - 19",0]
["Sch Va","Governance",null,"Executive Residence - 20",0]
["Sch Va","Governance",null,"Executive Work Experience - 1",0]
["Sch Va","Governance",null,"Executive Work Experience - 2",0]
["Sch Va","Governance",null,"Executive Work Experience - 3",0]
["Sch Va","Governance",null,"Executive Work Experience - 4",0]
["Sch Va","Governance",null,"Executive Work Experience - 5",0]
["Sch Va","Governance",null,"Executive Work Experience - 6",0]
["Sch Va","Governance",null,"Executive Work Experience - 7",0]
["Sch Va","Governance",null,"Executive Work Experience - 8",0]
["Sch Va","Governance",null,"Executive Work Experience - 9",0]
["Sch Va","Governance",null,"Executive Work Experience - 10",0]
["Sch Va","Governance",null,"Executive Work Experience - 11",0]
["Sch Va","Governance",null,"Executive Work Experience - 12",0]
["Sch Va","Governance",null,"Executive Work Experience - 13",0]
["Sch Va","Governance",null,"Executive Work Experience - 14",0]
["Sch Va","Governance",null,"Executive Work Experience - 15",0]
["Sch Va","Governance",null,"Executive Work Experience - 16",0]
["Sch Va","Governance",null,"Executive Work Experience - 17",0]
["Sch Va","Governance",null,"Executive Work Experience - 18",0]
["Sch Va","Governance",null,"Executive Work Experience - 19",0]
["Sch Va","Governance",null,"Executive Work Experience - 20",0]
["Sch Va","Governance",null,"Executive Employee Arrangement - 1","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 2","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 3","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 4","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 5","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 6","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 7","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 8","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 9","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 10","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 11","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 12","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 13","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 14","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 15","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 16","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 17","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 18","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 19","Select"]
["Sch Va","Governance",null,"Executive Employee Arrangement - 20","Select"]
[]
["Sch Vb","Group Structure",null,"# of Subsidiaries",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 1",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 2",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 3",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 4",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 5",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 6",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 7",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 8",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 9",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 10",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 11",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 12",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 13",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 14",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 15",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 16",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 17",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 18",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 19",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 20",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 21",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 22",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 23",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 24",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 25",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 26",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 27",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 28",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 29",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 30",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 31",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 32",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 33",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 34",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 35",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 36",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 37",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 38",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 39",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 40",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 41",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 42",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 43",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 44",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 45",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 46",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 47",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 51",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 56",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 62",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 68",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 76",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 83",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 88",0]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 96",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 2",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 8",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 16",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 23",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 28",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 36",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 40",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 48",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 55",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 60",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 68",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 76",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 80",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 92",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 97",0]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 100",0]
["Sch Vb","Group Structure",null,"Regulated Entity - 8","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 19","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 20","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 29","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 39","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 44","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 50","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 59","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 64","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 71","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 79","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 82","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 91","Select Yes/No"]
["Sch Vb","Group Structure",null,"Regulated Entity - 96","Select Yes/No"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 3","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 11","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 16","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 24","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 28","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 36","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 45","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 48","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 56","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 63","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 68","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 77","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 80","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 88","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 98","Select"]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 100","Select"]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 8",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 17",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 20",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 30",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 32",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 40",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 51",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 52",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 60",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 70",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 72",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 80",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 91",0]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 92",0]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 4","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 11","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 12","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 23","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 31","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 32","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 44","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 51","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 56","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 59","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 71","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 76","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 83","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 91","Select"]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 97","Select"]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 3",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 8",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 12",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 23",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 28",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 33",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 43",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 50",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 55",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 60",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 65",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 75",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 80",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 86",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 92",0]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 100",0]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 7","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 12","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 18","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 27","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 32","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 39","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 44","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 52","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 60","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 64","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 72","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 79","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 84","Select"]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 92","Select"]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 3",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 4",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 13",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 23",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 24",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 32",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 43",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 44",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 53",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 63",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 66",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 75",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 83",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 85",0]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 95",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 3",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 6",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 15",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 20",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 27",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 35",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 38",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 47",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 55",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 59",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 67",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 72",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 80",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 87",0]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 92",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 1",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 4",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 12",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 19",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 24",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 33",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 39",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 44",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 54",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 56",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 64",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 75",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 76",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 86",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 91",0]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 96",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 7",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 15",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 16",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 28",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 35",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 36",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 47",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 55",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 60",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 67",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 75",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 81",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 87",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 95",0]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 100",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 7",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 15",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 21",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 27",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 34",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 39",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 47",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 53",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 59",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 67",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 74",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 79",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 84",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 89",0]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 99",0]
["Sch Vc","Intra-Group",null,"Issuer/Borrower Name - 4",0]
["Sch Vc","Intra-Group",null,"Issuer/Borrower Name - 9",0]
["Sch Vc","Intra-Group",null,"Issuer/Borrower Name - 17",0]
["Sch Vc","Intra-Group",null,"Issuer/Borrower Name - 25",0]
["Sch Vc","Intra-Group",null,"Issuer Jurisdiction - 4",0]
["Sch Vc","Intra-Group",null,"Issuer Jurisdiction - 9",0]
["Sch Vc","Intra-Group",null,"Issuer Jurisdiction - 15",0]
["Sch Vc","Intra-Group",null,"Issuer Jurisdiction - 24",0]
["Sch Vc","Intra-Group",null,"Investor/Lendor Name - 4",0]
["Sch Vc","Intra-Group",null,"Investor/Lendor Name - 11",0]
["Sch Vc","Intra-Group",null,"Investor/Lendor Name - 16",0]
["Sch Vc","Intra-Group",null,"Investor Jurisdiction - 3",0]
["Sch Vc","Intra-Group",null,"Investor Jurisdiction - 6",0]
["Sch Vc","Intra-Group",null,"Investor Jurisdiction - 11",0]
["Sch Vc","Intra-Group",null,"Investor Jurisdiction - 18",0]
["Sch Vc","Intra-Group",null,"Transaction Details - 1",0]
["Sch Vc","Intra-Group",null,"Transaction Details - 6",0]
["Sch Vc","Intra-Group",null,"Transaction Details - 14",0]
["Sch Vc","Intra-Group",null,"Transaction Details - 25",0]
["Sch Vc","Intra-Group",null,"Exposure Value - 1",0]
["Sch Vc","Intra-Group",null,"Exposure Value - 10",0]
["Sch Vc","Intra-Group",null,"Exposure Value - 20",0]
["Sch Vc","Intra-Group",null,"Exposure Value - 21",0]
["Sch Vc","Intra-Group",null,"Assuming Party Name - 2",0]
["Sch Vc","Intra-Group",null,"Assuming Party Name - 14",0]
["Sch Vc","Intra-Group",null,"Assuming Party Name - 16",0]
["Sch Vc","Intra-Group",null,"Assuming Party Jurisdiction - 1",0]
["Sch Vc","Intra-Group",null,"Assuming Party Jurisdiction - 9",0]
["Sch Vc","Intra-Group",null,"Assuming Party Jurisdiction - 12",0]
["Sch Vc","Intra-Group",null,"Assuming Party Jurisdiction - 21",0]
["Sch Vc","Intra-Group",null,"Assuming Party Rating - 4",0]
["Sch Vc","Intra-Group",null,"Assuming Party Rating - 6",0]
["Sch Vc","Intra-Group",null,"Assuming Party Rating - 16",0]
["Sch Vc","Intra-Group",null,"Assuming Party Rating - 19",0]
["Sch Vc","Intra-Group",null,"Ceding Party Name - 3",0]
["Sch Vc","Intra-Group",null,"Ceding Party Name - 11",0]
["Sch Vc","Intra-Group",null,"Ceding Party Name - 15",0]
["Sch Vc","Intra-Group",null,"Ceding Party Name - 23",0]
["Sch Vc","Intra-Group",null,"Ceding Party Jurisdiction - 6",0]
["Sch Vc","Intra-Group",null,"Ceding Party Jurisdiction - 9",0]
["Sch Vc","Intra-Group",null,"Ceding Party Jurisdiction - 18",0]
["Sch Vc","Intra-Group",null,"Ceding Party Rating - 1",0]
["Sch Vc","Intra-Group",null,"Ceding Party Rating - 5",0]
["Sch Vc","Intra-Group",null,"Ceding Party Rating - 13",0]
["Sch Vc","Intra-Group",null,"Ceding Party Rating - 18",0]
["Sch Vc","Intra-Group",null,"Ceding Party Rating - 25",0]
["Sch Vc","Intra-Group",null,"Gross Exposure Limit - 8",0]
["Sch Vc","Intra-Group",null,"Gross Exposure Limit - 12",0]
["Sch Vc","Intra-Group",null,"Gross Exposure Limit - 20",0]
["Sch Vc","Intra-Group",null,"Net Exposure Limit - 3",0]
["Sch Vc","Intra-Group",null,"Net Exposure Limit - 8",0]
["Sch Vc","Intra-Group",null,"Net Exposure Limit - 15",0]
["Sch Vc","Intra-Group",null,"Net Exposure Limit - 20",0]
["Sch Vc","Intra-Group",null,"Gross Premium Written - 4",0]
["Sch Vc","Intra-Group",null,"Gross Premium Written - 10",0]
["Sch Vc","Intra-Group",null,"Gross Premium Written - 15",0]
["Sch Vc","Intra-Group",null,"Gross Premium Written - 22",0]
["Sch Vc","Intra-Group",null,"Net Premium Written - 5",0]
["Sch Vc","Intra-Group",null,"Net Premium Written - 11",0]
["Sch Vc","Intra-Group",null,"Net Premium Written - 17",0]
["Sch Vc","Intra-Group",null,"Net Premium Written - 22",0]
["Sch Vc","Intra-Group",null,"Counterparty Name - 5",0]
["Sch Vc","Intra-Group",null,"Counterparty Name - 10",0]
["Sch Vc","Intra-Group",null,"Counterparty Name - 15",0]
["Sch Vc","Intra-Group",null,"Counterparty Name - 26",0]
["Sch Vc","Intra-Group",null,"Counterparty Name - 34",0]
["Sch Vc","Intra-Group",null,"Counterparty Name - 37",0]
["Sch Vc","Intra-Group",null,"Counterparty Location - 2",0]
["Sch Vc","Intra-Group",null,"Counterparty Location - 14",0]
["Sch Vc","Intra-Group",null,"Counterparty Location - 18",0]
["Sch Vc","Intra-Group",null,"Counterparty Location - 22",0]
["Sch Vc","Intra-Group",null,"Counterparty Location - 34",0]
["Sch Vc","Intra-Group",null,"Counterparty Location - 39",0]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 6",0]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 14",0]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 20",0]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 26",0]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 31",0]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 34",0]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 6",0]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 12",0]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 18",0]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 26",0]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 33",0]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 38",0]
["Sch Vc","Intra-Group",null,"Transaction Type - 6",0]
["Sch Vc","Intra-Group",null,"Transaction Type - 12",0]
["Sch Vc","Intra-Group",null,"Transaction Type - 18",0]
["Sch Vc","Intra-Group",null,"Transaction Type - 25",0]
["Sch Vc","Intra-Group",null,"Transaction Type - 30",0]
["Sch Vc","Intra-Group",null,"Transaction Type - 38",0]
["Sch Ve","Scenario Tests",null,"R5 Scenario - Assets",0]
["Sch Ve","Scenario Tests",null,"R1 Scenario - Liabilities",0]
["Sch Ve","Scenario Tests",null,"R5 - Greece",0]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Shock 2 Rate","Select"]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - GPW - Related - Insurance - US",0]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - GPW - Unrelated - R/I - Other",0]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - NPW - Unrelated - R/I - US",0]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Claims - Related - Insurance - US",0]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Claims - Unrelated - Insurance - Other",0]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Reserves - Related - Insurance - Other",0]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Insurance in Force",0]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Weighted Average LTV",0]
["Sch Ve","Scenario Tests",null,"UW3. Gross Loss ",0]
["Sch Ve","Scenario Tests",null,"IE1. Gross Loss ",0]
["Sch Ve","Scenario Tests",null,"UW1. Net Loss - After Reinsurance",0]
["Sch Ve","Scenario Tests",null,"UW4. Net Loss - After Reinsurance",0]
["Sch Ve","Scenario Tests",null,"IW1. Net Loss - After Reinsurance",0]
["Sch Ve","Scenario Tests",null,"N2. Net Loss - After Reinsurance",0]
["Sch Ve","Scenario Tests",null,"UW5. Net Loss - Cat Mitigation Tech.",0]
["Sch Ve","Scenario Tests",null,"M2. Net Loss - Cat Mitigation Tech.",0]
["Sch Ve","Scenario Tests",null,"N3. Net Loss - Cat Mitigation Tech.",0]
["Sch Ve","Scenario Tests",null,"UE1. Return Period 1",0]
["Sch Ve","Scenario Tests",null,"N2. Return Period 1",0]
["Sch Ve","Scenario Tests",null,"N4. Return Period 1",0]
["Sch Ve","Scenario Tests",null,"A1. Return Period 2",0]
["Sch Ve","Scenario Tests",null,"M1. Return Period 2",0]
["Sch Ve","Scenario Tests",null,"UW2. Catastrophe Model",0]
["Sch Ve","Scenario Tests",null,"M2. Catastrophe Model",0]
["Sch Ve","Scenario Tests",null,"N2. Catastrophe Model",0]
["Sch Ve","Scenario Tests",null," Other - Net Loss 1 - After Reinsurance",0]
["Sch Ve","Scenario Tests",null," Other - Return Period 1 -  2",0]
["Sch Ve","Scenario Tests",null," Other - Return Period 1 -  3",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - NPW - Product Liab - Pro - Emerging Mkts",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - NPW - Product Liab - Non Pro - US/Canada",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - NPW - Gen Comm Liab - Pro - US/Canada",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - NPW - Empl. Liab/Workers Comp - Pro - US/Canada",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - NPW - Empl. Liab/Workers Comp - Pro - Other Developed Mkts",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Prem. Growth - Product Liab - Pro - US/Canada",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Prem. Growth - Product Liab - Non Pro - China",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Prem. Growth - Gen Comm Liab - Pro - US/Canada",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Prem. Growth - Gen Comm Liab - Non Pro - China",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Prem. Growth - Empl. Liab/Workers Comp - Pro - EEA & Switzerland",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Product Liab - Pro - EEA & Switzerland",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Product Liab - Pro - Emerging Mkts",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Product Liab - Non Pro - China",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Gen Comm Liab - Pro - Emerging Mkts",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Empl. Liab/Workers Comp - Pro - US/Canada",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Empl. Liab/Workers Comp - Non Pro - EEA & Switzerland",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 2 - US Asbestos - Cur Yr - Net Paid",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 2 - US Asbestos - PY+1 Yr - GAAP Reserves",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 2 - US Enviro - Cur Yr - Survival Ratio",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 2 - UK Asbestos - Cur Yr - GAAP Reserves",0]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 2 - UK Asbestos - Cur Yr - 1yr emergence factor",0]
["Sch Ve","Scenario Tests",null," 2a. Series of Loss - Time Horizon",0]
["Sch Ve","Scenario Tests",null,"2b. Specific WC Scen.- RP 2",0]
["Sch Ve","Scenario Tests",null," Terrorism Vendor Model",0]
["Sch Ve","Scenario Tests",null," Terrorism Loss 1 - Net Loss",0]
["Sch Ve","Scenario Tests",null," Terrorism Loss 2 - Location",0]
["Sch Ve","Scenario Tests",null," Terrorism Loss 3 - R/I Recoverable",0]
["Sch Ve","Scenario Tests",null," Terrorism Loss 4 - R/I Recoverable",0]
["Sch Ve","Scenario Tests",null," Terrorism Loss 5 - Net Loss",0]
["Sch Ve","Scenario Tests",null," Terrorism Loss 6 - R/I Recoverable",0]
["Sch Ve","Scenario Tests",null," Terrorism Loss 7 - TRIP",0]
["Sch Ve","Scenario Tests",null," Terrorism Loss 8 - Country",0]
["Sch Ve","Scenario Tests",null," Terrorism Loss 9 - Country",0]
["Sch Ve","Scenario Tests",null," Terrorism Loss 1 - Gross Loss",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Gross Exp. in Force - Direct",0,null,0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Net Reserves - Direct",0,null,0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Net Cyber Limit - Direct",0,null,0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Gross Reserves - R/I",0,null,0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Avg. Claims - R/I",0,null,0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Net Reserves - Package",0,null,0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Avg. Claims - Package",0,null,0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Net Cyber Limit - Package",0,null,0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. # of Policies Direct - Other",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber GPW-Direct - Japan",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber NPW-Direct - Worldwide",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Gross Exposure-Direct - Other",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Net Exposure-Direct - Australia & New Zealand",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber GPW-R/I - Canada",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber GPW-R/I - Other",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber NPW-R/I - UK & Europe",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Net Exposure-R/I - US",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Net Exposure-R/I - Other",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. # of Policies Package - Worldwide",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber GPW-Package - Australia & New Zealand",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber NPW-Package - Other",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Gross Exposure-Package - Japan",0]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Net Exposure-Package - Australia & New Zealand",0]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Exclusion Clause - Aviation Non-Proportional","Select"]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Exclusion Clause - US Casualty","Select"]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Exclusion Clause - International Motor Non-Proportional","Select"]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Exclusion Clause - Health","Select"]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Current Yr Credit/Surety - Non-Proportional",0]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Current Yr US Specialty Non-Proportional",0]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Current Yr International Casualty Non-Motor Non-Proportional",0]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Prior Yr Personal Accident Non-Proportional",0]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Prior Yr Energy Offshore/Marine",0]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Prior Yr International Motor",0]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Claims Made or Occurrence -  Property Non-Proportional","Select from Drop-down"]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Claims Made or Occurrence -  Aviation Non-Proportional","Select from Drop-down"]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Claims Made or Occurrence -  US Professional Non-Proportional","Select from Drop-down"]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Claims Made or Occurrence -  Health","Select from Drop-down"]
["Sch Ve","Scenario Tests",null,"Cyber - 3. Gross Loss Cover - Data Breach",0]
["Sch Ve","Scenario Tests",null,"Cyber - 3. Gross Net Written - Ransomware",0]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 1. Cloud Outage - Gross Coverage - 1. Crime",0]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 1. Cloud Outage - Gross Coverage - 5. GL / Failure to Supply",0]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 2. Ransomware - Gross Coverage - 2. E&O Policies",0]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 2. Ransomware - Gross Coverage - 5. GL / Failure to Supply",0]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 3. Data Breach - Gross Coverage - 1. Crime",0]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 3. Data Breach - Net Coverage - 5. GL / Failure to Supply",0]
["Sch Ve","Scenario Tests",null,"Cyber - 4. Worst Case Description",0]
["Sch Ve","Scenario Tests",null,"A2) Number of users located in Bermuda","Select Amount"]
["Sch Ve","Scenario Tests",null,"A11) Web applications","Select Yes/No"]
["Sch Ve","Scenario Tests",null,"A13a) Designated IT Risk Manager Details","Confirm role holder's name"]
["Sch Ve","Scenario Tests",null,"A17a) Designated Data Privacy Officer details","Confirm role holder's name"]
["Sch Ve","Scenario Tests",null,"B8) 3rd Party security assessment in past year","Select Yes/No"]
["Sch Ve","Scenario Tests",null,"B10) Formal Process for software and hardware maintenance","Select Yes/No"]
["Sch Ve","Scenario Tests",null,"B19) Centrally stores & archives logs","Select Yes/No"]
["Sch Ve","Scenario Tests",null,"B22) Business Continuity Plan tested last 12 months","Select Yes/No"]
["Sch Ve","Scenario Tests",null,"C5a) External Vulnerability scanning frequency","Select Frequency"]
["Sch Vf","Coinsurance",null,"Mod Co - Ceding Insurer 6",0]
["Sch Vf","Coinsurance",null,"Mod Co - Ceding Insurer 8",0]
["Sch Vf","Coinsurance",null,"Mod Co - Coverage 1","Select from Drop-Down"]
["Sch Vf","Coinsurance",null,"Mod Co - Coverage 12","Select from Drop-Down"]
["Sch Vf","Coinsurance",null,"Mod Co - Coverage 13","Select from Drop-Down"]
["Sch Vf","Coinsurance",null,"Mod Co - Reserve 10",0]
["Sch Vf","Coinsurance",null,"Mod Co - Reserve 12",0]
["Sch Vf","Coinsurance",null,"Affiliated Cedant - Corporate Bonds",0]
["Sch Vf","Coinsurance",null,"Affiliated Cedant - Other 7",0]
["Sch Vf","Coinsurance",null,"Non-Aff Cedant - Other 1",0]
["Sch Vf","Coinsurance",null,"Non-Aff Cedant - Other 2",0]
["Sch Vg","GAAP - BSCR Rec",null,"Assets Fin. Stmts. - Other 1",0]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. Fin. Stmts. - Open Balance",0]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. Fin. Stmts. - Other 2",0]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. Fin. Stmts. - Other 5",0]
["Sch Vg","GAAP - BSCR Rec",null,"Net. Inc. Fin. Stmts. - Other 6",0]
["Sch Vg","GAAP - BSCR Rec",null,"Assets - Gross Premium Provision",0]
["Sch Vg","GAAP - BSCR Rec",null,"Assets - Goodwill",0]
["Sch Vg","GAAP - BSCR Rec",null,"Assets - Intangible",0]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. - Gross Loss Provision",0]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. - Deferred Tax",0]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. - Off Balance Sheet Ins.",0]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. - Other 2",0]
["Sch Vg","GAAP - BSCR Rec",null,"Net Inc. - Contingent Liabilities",0]
["Sch Vg","GAAP - BSCR Rec",null,"Net Inc. - Inv. In Affiliates",0]
["Sch Vg","GAAP - BSCR Rec",null,"Net Inc. - Other 1",0]
[]
["Sch Vk","Deposit Details",null,"Name of Exposure - 7",0]
["Sch Vk","Deposit Details",null,"Name of Exposure - 13",0]
["Sch Vk","Deposit Details",null,"Name of Exposure - 19",0]
["Sch Vk","Deposit Details",null,"Name of Exposure - 24",0]
["Sch Vk","Deposit Details",null,"Line of Business - 6",0]
["Sch Vk","Deposit Details",null,"Line of Business - 14",0]
["Sch Vk","Deposit Details",null,"Line of Business - 20",0]
["Sch Vk","Deposit Details",null,"Assets in Trust - 1",0]
["Sch Vk","Deposit Details",null,"Assets in Trust - 9",0]
["Sch Vk","Deposit Details",null,"Assets in Trust - 16",0]
["Sch Vk","Deposit Details",null,"Assets in Trust - 21",0]
["Sch Vk","Deposit Details",null,"Collateral - 3",0]
["Sch Vk","Deposit Details",null,"Collateral - 9",0]
["Sch Vk","Deposit Details",null,"Collateral - 15",0]
["Sch Vk","Deposit Details",null,"Collateral - 22",0]
["Sch Vk","Deposit Details",null,"GPW for the Period - 1",0]
["Sch Vk","Deposit Details",null,"GPW for the Period - 9",0]
["Sch Vk","Deposit Details",null,"GPW for the Period - 17",0]
["Sch Vk","Deposit Details",null,"GPW for the Period - 21",0]
["Sch Vk","Deposit Details",null,"NPW for the Period - 3",0]
["Sch Vk","Deposit Details",null,"NPW for the Period - 10",0]
["Sch Vk","Deposit Details",null,"NPW for the Period - 15",0]
["Sch Vk","Deposit Details",null,"NPW for the Period - 23",0]
["Sch Vk","Deposit Details",null,"Exposure - 5",0]
["Sch Vk","Deposit Details",null,"Exposure - 9",0]
["Sch Vk","Deposit Details",null,"Exposure - 16",0]
["Sch Vk","Deposit Details",null,"Limit @ 99.0 TVAR - 2",0]
["Sch Vk","Deposit Details",null,"Limit @ 99.0 TVAR - 3",0]
["Sch Vk","Deposit Details",null,"Limit @ 99.0 TVAR - 11",0]
["Sch Vk","Deposit Details",null,"Limit @ 99.0 TVAR - 22",0]
["Sch Vk","Deposit Details",null,"Limit @ 99.0 TVAR - 23",0]
["Sch Vk","Deposit Details",null,"Unlimited Exposure Details - 6",0]
["Sch Vk","Deposit Details",null,"Unlimited Exposure Details - 16",0]
["Sch Vk","Deposit Details",null,"Unlimited Exposure Details - 21",0]
["Sch VI","Assets",null,"(A) Cash - # of Asset Types",0,null,null,null,0]
["Sch VI","Assets",null,"(A) Cash - Asset Type - 9","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(A) Cash - Asset Type - 11","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(A) Cash - Jurisdiction - 1","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(A) Cash - Jurisdiction - 9","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(A) Cash - Jurisdiction - 12","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(A) Cash - BSCR Rating - 1","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(A) Cash - BSCR Rating - 6","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(A) Cash - BSCR Rating - 13","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(A) Cash - Face Value - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(A) Cash - Face Value - 6",0,null,null,null,0]
["Sch VI","Assets",null,"(A) Cash - Face Value - 14",0,null,null,null,0]
["Sch VI","Assets",null,"(A) Cash - Face Value - 18",0,null,null,null,0]
["Sch VI","Assets",null,"(A) Cash - Fair Value - 5",0,null,null,null,0]
["Sch VI","Assets",null,"(A) Cash - Fair Value - 13",0,null,null,null,0]
["Sch VI","Assets",null,"(A) Cash - Fair Value - 18",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Asset Type - 5","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(B) Bonds - Asset Type - 12","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(B) Bonds - Asset Type - 17","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(B) Bonds - Jurisdiction - 6","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(B) Bonds - Jurisdiction - 9","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(B) Bonds - Jurisdiction - 17","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(B) Bonds - BSCR Rating - 7","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(B) Bonds - BSCR Rating - 9","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(B) Bonds - BSCR Rating - 18","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(B) Bonds - Face Value - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Face Value - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Face Value - 19",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Fair Value - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Fair Value - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Fair Value - 20",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Average YTM - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Average YTM - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Average YTM - 19",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Effective Duration - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Effective Duration - 12",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Effective Duration - 20",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Effective Convexity - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Effective Convexity - 13",0,null,null,null,0]
["Sch VI","Assets",null,"(B) Bonds - Effective Convexity - 20",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - # of Asset Types",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Asset Type - 11","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(C) Securities - Asset Type - 19","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(C) Securities - Asset Type - 20","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(C) Securities - Jurisdiction - 12","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(C) Securities - Jurisdiction - 19","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(C) Securities - BSCR Rating - 3","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(C) Securities - BSCR Rating - 11","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(C) Securities - BSCR Rating - 19","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(C) Securities - Face Value - 4",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Face Value - 11",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Face Value - 19",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Fair Value - 5",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Fair Value - 11",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Fair Value - 16",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Fair Value - 20",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Average YTM - 11",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Average YTM - 17",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Effective Duration - 3",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Effective Duration - 8",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Effective Duration - 18",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Effective Convexity - 3",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Effective Convexity - 8",0,null,null,null,0]
["Sch VI","Assets",null,"(C) Securities - Effective Convexity - 13",0,null,null,null,0]
["Sch VI","Assets",null,"(D) Equities - Asset Type - 2","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(D) Equities - Asset Type - 7","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(D) Equities - Asset Type - 13","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(D) Equities - Asset Type - 19","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(D) Equities - Stock Exchange - 10",0,null,null,null,0]
["Sch VI","Assets",null,"(D) Equities - Stock Exchange - 14",0,null,null,null,0]
["Sch VI","Assets",null,"(D) Equities - Stock Exchange - 19",0,null,null,null,0]
["Sch VI","Assets",null,"(D) Equities - BSCR Rating - 5","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(D) Equities - BSCR Rating - 14","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(D) Equities - BSCR Rating - 19","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(D) Equities - Face Value - 6",0,null,null,null,0]
["Sch VI","Assets",null,"(D) Equities - Face Value - 11",0,null,null,null,0]
["Sch VI","Assets",null,"(D) Equities - Face Value - 19",0,null,null,null,0]
["Sch VI","Assets",null,"(D) Equities - Fair Value - 7",0,null,null,null,0]
["Sch VI","Assets",null,"(D) Equities - Fair Value - 11",0,null,null,null,0]
["Sch VI","Assets",null,"(D) Equities - Fair Value - 18",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Asset Type - 9","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(E) Alternative - Asset Type - 10","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(E) Alternative - Asset Type - 18","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(E) Alternative - Jurisdiction - 9","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(E) Alternative - Jurisdiction - 10","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(E) Alternative - Jurisdiction - 19","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(E) Alternative - BSCR Rating - 9","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(E) Alternative - BSCR Rating - 10","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(E) Alternative - BSCR Rating - 18","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(E) Alternative - Face Value - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Face Value - 11",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Fair Value - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Fair Value - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Fair Value - 12",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Average YTM - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Average YTM - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Average YTM - 11",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Effective Duration - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Effective Duration - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Effective Duration - 12",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Effective Convexity - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Effective Convexity - 3",0,null,null,null,0]
["Sch VI","Assets",null,"(E) Alternative - Effective Convexity - 13",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - # of Asset Types",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Asset Type - 3","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(F) Loans - Asset Type - 12","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(F) Loans - Asset Type - 20","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(F) Loans - Jurisdiction - 4","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(F) Loans - Jurisdiction - 12","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(F) Loans - Jurisdiction - 17","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(F) Loans - BSCR Rating - 5","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(F) Loans - BSCR Rating - 12","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(F) Loans - BSCR Rating - 16","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(F) Loans - Face Value - 4",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Face Value - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Face Value - 17",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Fair Value - 4",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Fair Value - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Fair Value - 18",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Average YTM - 4",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Average YTM - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Average YTM - 19",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Effective Duration - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Effective Duration - 10",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Effective Duration - 16",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Effective Convexity - 1",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Effective Convexity - 11",0,null,null,null,0]
["Sch VI","Assets",null,"(F) Loans - Effective Convexity - 16",0,null,null,null,0]
["Sch VI","Assets",null,"(G) Real Estate - # of Asset Types",0,null,null,null,0]
["Sch VI","Assets",null,"(G) Real Estate - Asset Type - 11","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(G) Real Estate - Asset Type - 19","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(G) Real Estate - Asset Type - 20","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(G) Real Estate - Jurisdiction - 12","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(G) Real Estate - Jurisdiction - 19","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(G) Real Estate - Purpose - 3","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(G) Real Estate - Purpose - 11","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(G) Real Estate - Purpose - 19","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(G) Real Estate - Face Value - 4",0,null,null,null,0]
["Sch VI","Assets",null,"(G) Real Estate - Face Value - 11",0,null,null,null,0]
["Sch VI","Assets",null,"(G) Real Estate - Face Value - 19",0,null,null,null,0]
["Sch VI","Assets",null,"(G) Real Estate - Fair Value - 5",0,null,null,null,0]
["Sch VI","Assets",null,"(G) Real Estate - Fair Value - 11",0,null,null,null,0]
["Sch VI","Assets",null,"(G) Real Estate - Fair Value - 19",0,null,null,null,0]
["Sch VI","Assets",null,"(H) Derivatives - Derivative Type - 3","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Derivative Type - 10","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Derivative Type - 16","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Underlying - 2","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Underlying - 10","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Underlying - 17","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Purpose - 2","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Purpose - 10","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Purpose - 16","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Position - 2","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Position - 10","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Position - 17","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Market Value - 2",0,null,null,null,0]
["Sch VI","Assets",null,"(H) Derivatives - Market Value - 8",0,null,null,null,0]
["Sch VI","Assets",null,"(H) Derivatives - Market Value - 14",0,null,null,null,0]
["Sch VI","Assets",null,"(H) Derivatives - Centrally Cleared - 2","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Centrally Cleared - 9","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Centrally Cleared - 14","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(H) Derivatives - Notional Value - 2",0,null,null,null,0]
["Sch VI","Assets",null,"(H) Derivatives - Notional Value - 10",0,null,null,null,0]
["Sch VI","Assets",null,"(H) Derivatives - Notional Value - 14",0,null,null,null,0]
["Sch VI","Assets",null,"(H) Derivatives - Notional Value - 19",0,null,null,null,0]
["Sch VI","Assets",null,"(H) Derivatives - Exposure - 5",0,null,null,null,0]
["Sch VI","Assets",null,"(H) Derivatives - Exposure - 14",0,null,null,null,0]
["Sch VI","Assets",null,"(I) Other - Asset Type - 1","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(I) Other - Asset Type - 5","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(I) Other - Asset Type - 10","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(I) Other - Jurisdiction - 2","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(I) Other - Jurisdiction - 5","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(I) Other - Jurisdiction - 10","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(I) Other - Jurisdiction - 17","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(I) Other - BSCR Rating - 5","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(I) Other - BSCR Rating - 10","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(I) Other - BSCR Rating - 18","Select",null,null,null,"Select"]
["Sch VI","Assets",null,"(I) Other - Face Value - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(I) Other - Face Value - 15",0,null,null,null,0]
["Sch VI","Assets",null,"(I) Other - Face Value - 17",0,null,null,null,0]
["Sch VI","Assets",null,"(I) Other - Fair Value - 9",0,null,null,null,0]
["Sch VI","Assets",null,"(I) Other - Fair Value - 10",0,null,null,null,0]
["Sch VI","Assets",null,"(I) Other - Fair Value - 17",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Asset Type - 5","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Asset Type - 7","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Asset Type - 17","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Jurisdiction - 5","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Jurisdiction - 8","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Jurisdiction - 17","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Jurisdiction - 19","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - BSCR Rating - 9","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - BSCR Rating - 17","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - BSCR Rating - 20","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Face Value - 9",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Face Value - 17",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Fair Value - 1",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Fair Value - 9",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Fair Value - 17",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Fair Value - 20",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Asset Type - 8","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Asset Type - 12","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Asset Type - 20","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Jurisdiction - 8","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Jurisdiction - 11","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Jurisdiction - 20","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - BSCR Rating - 8","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - BSCR Rating - 12","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - BSCR Rating - 20","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Face Value - 8",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Face Value - 13",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Face Value - 20",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Fair Value - 5",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Fair Value - 14",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Fair Value - 20",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Average YTM - 5",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Average YTM - 12",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Average YTM - 20",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Duration - 6",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Duration - 12",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Duration - 17",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Convexity - 7",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Convexity - 12",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Convexity - 17",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Asset Type - 7","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Asset Type - 15","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Asset Type - 18","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Jurisdiction - 3","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Jurisdiction - 15","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Jurisdiction - 19","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - BSCR Rating - 3","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - BSCR Rating - 15","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - BSCR Rating - 20","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Face Value - 7",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Face Value - 15",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Fair Value - 1",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Fair Value - 7",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Fair Value - 12",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Fair Value - 15",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Average YTM - 7",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Average YTM - 13",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Average YTM - 19",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Duration - 7",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Duration - 14",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Duration - 19",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Convexity - 7",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Convexity - 13",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Convexity - 19",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Asset Type - 5","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Asset Type - 10","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Asset Type - 18","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Stock Exchange - 6",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Stock Exchange - 10",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Stock Exchange - 18",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - BSCR Rating - 5","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - BSCR Rating - 10","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - BSCR Rating - 18","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Face Value - 6",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Face Value - 10",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Face Value - 17",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Fair Value - 2",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Fair Value - 10",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Fair Value - 18",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Asset Type - 1","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Asset Type - 9","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Asset Type - 18","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Jurisdiction - 1","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Jurisdiction - 6","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Jurisdiction - 13","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - BSCR Rating - 1","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - BSCR Rating - 10","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - BSCR Rating - 13","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Face Value - 1",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Face Value - 11",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Face Value - 13",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Fair Value - 5",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Fair Value - 6",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Fair Value - 13",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Average YTM - 5",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Average YTM - 7",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Average YTM - 17",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Duration - 4",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Duration - 5",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Duration - 17",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Duration - 19",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Convexity - 5",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Convexity - 17",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Convexity - 20",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Asset Type - 8","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Asset Type - 16","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Asset Type - 20","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Jurisdiction - 8","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Jurisdiction - 11","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Jurisdiction - 20","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - BSCR Rating - 8","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - BSCR Rating - 12","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - BSCR Rating - 20","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Face Value - 8",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Face Value - 13",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Face Value - 20",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Fair Value - 8",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Fair Value - 12",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Fair Value - 20",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Average YTM - 5",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Average YTM - 12",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Average YTM - 20",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Duration - 6",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Duration - 12",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Duration - 20",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Convexity - 5",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Convexity - 12",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Convexity - 20",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Asset Type - 5","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Asset Type - 11","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Asset Type - 16","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Jurisdiction - 3","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Jurisdiction - 11","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Jurisdiction - 17","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Purpose - 3","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Purpose - 11","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Purpose - 18","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Face Value - 3",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Face Value - 15",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Face Value - 19",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Fair Value - 3",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Fair Value - 10",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Fair Value - 15",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Derivative Type - 2","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Derivative Type - 10","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Derivative Type - 14","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Underlying - 6","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Underlying - 11","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Underlying - 14","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Purpose - 6","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Purpose - 12","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Purpose - 18","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Position - 3","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Position - 13","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Position - 18","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Market Value - 4",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Market Value - 13",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Market Value - 18",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Centrally Cleared - 5","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Centrally Cleared - 10","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Centrally Cleared - 18","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Notional Value - 6",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Notional Value - 10",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Notional Value - 17",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Exposure - 2",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Exposure - 10",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Exposure - 18",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Asset Type - 1","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Asset Type - 9","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Asset Type - 18","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Jurisdiction - 1","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Jurisdiction - 9","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Jurisdiction - 17","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - BSCR Rating - 1","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - BSCR Rating - 10","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - BSCR Rating - 13","Select",null,null,null,"Select"]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Face Value - 1",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Face Value - 11",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Face Value - 13",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Fair Value - 1",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Fair Value - 10",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Fair Value - 13",0,null,null,null,0]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"Portfolio Duration",0,null,null,null,0]
["Sch VII","LT Reserves",null,"Form 1 27d - 3f. Longevity - Imm Pay Total",0]
["Sch VII","LT Reserves",null,"Form 1 27d - 4b. Longevity - Def Pay 56-60",0]
["Sch VII","LT Reserves",null,"Form 1 27d - 8. Dis. Income: Active Liv",0]
["Sch VII","LT Reserves",null,"Form 1 27d - 11. Group Life",0]
["Sch VII","LT Reserves",null,"DAC - 1. Mortality",0]
["Sch VII","LT Reserves",null,"DAC - 4c. Longevity - Def Pay 61-65",0]
["Sch VII","LT Reserves",null,"DAC - 4e. Longevity - Def Pay 71-75",0]
["Sch VII","LT Reserves",null,"DAC - 10. Dis. Income: Claims in Pay Other",0]
["Sch VII","LT Reserves",null,"VOBA - 3a. Longevity - Imm Pay 0-55",0]
["Sch VII","LT Reserves",null,"VOBA - 3b. Longevity - Imm Pay 55-65",0]
["Sch VII","LT Reserves",null,"VOBA - 5. Annuities Certain",0]
["Sch VII","LT Reserves",null,"VOBA - 7d. Dis. Income: Active Lives Total",0]
["Sch VII","LT Reserves",null,"VOBA - 13. Group Health",0]
["Sch VII","LT Reserves",null,"PVFP - 3d. Longevity - Imm Pay 71-80",0]
["Sch VII","LT Reserves",null,"PVFP - 4f. Longevity - Def Pay 76+",0]
["Sch VII","LT Reserves",null,"PVFP - 4g. Longevity - Def Pay Total",0]
["Sch VII","LT Reserves",null,"PVFP - 16. Sub Total",0]
["Sch VII","LT Reserves",null,"Best Est. - 3c. Longevity - Imm Pay 66-70",0]
["Sch VII","LT Reserves",null,"Best Est. - 4b. Longevity - Def Pay 56-60",0]
["Sch VII","LT Reserves",null,"Best Est. - 4e. Longevity - Def Pay 71-75",0]
["Sch VII","LT Reserves",null,"Best Est. - 14. Stop Loss",0]
["Sch VII","LT Reserves",null,"Adj Prod. - 1. Mortality",0]
[]
["Sch VII","LT Reserves",null,"EBS 27d - 3f. Longevity - Imm Pay Total",null,null,null,null,0]
["Sch VII","LT Reserves",null,"EBS 27d - 6. Deferred Acc. Annuities",null,null,null,null,0]
["Sch VII","LT Reserves",null,"EBS 27d - 12. Group Disability",null,null,null,null,0]
["Sch VII","LT Reserves",null,"EBS 27d - 17. Variable Annuities",null,null,null,null,0]
["Sch VII","LT Reserves",null,"Net Amount @ Risk - 1. Mortality",null,null,null,null,0]
["Sch VII","LT Reserves",null,"12. BBNI Prem. - 10. Dis. Income: Claims in Pay Other",null,null,null,null,0]
["Sch VII","LT Reserves",null,"12. BBNI Prem. - 15. Riders",null,null,null,null,0]
["Sch VII","LT Reserves",null,"13. BBNI Best Est. - 2. Critical Illness",null,null,null,null,0]
["Sch VII","LT Reserves",null,"13. BBNI Best Est. - 9. Dis. Income: Claims in Pay",null,null,null,null,0]
["Sch VII","LT Reserves",null,"13. BBNI Best Est. - 17. Variable Annuities",null,null,null,null,0]
["Sch VII","LT Reserves",null,"14. Best Est. Trans. - 5. Annuities Certain",null,null,null,null,0]
["Sch VII","LT Reserves",null,"14. Best Est. Trans. - 11. Group Life",null,null,null,null,0]
["Sch VII","LT Reserves",null,"14. Best Est. Trans. - 16. Sub Total",null,null,null,null,0]
["Sch VII","LT Reserves",null,"15. Best Est. W/O Trans. - 5. Annuities Certain",null,null,null,null,0]
["Sch VII","LT Reserves",null,"15. Best Est. W/O Trans. - 13. Group Health",null,null,null,null,0]
["Sch VII","LT Reserves",null,"16. Scen. - 1. Mortality",null,null,null,null,0]
["Sch VII","LT Reserves",null,"16. Scen. - 7d. Dis. Income: Active Lives Total",null,null,null,null,0]
["Sch VII","LT Reserves",null,"16. Scen. - 15. Riders",null,null,null,null,0]
["Sch VII","LT Reserves",null,"17. W/O  Scen. - 4g. Longevity - Def Pay",null,null,null,null,0]
["Sch VII","LT Reserves",null,"17. W/O  Scen. - 9. Dis. Income: Claims in Pay",null,null,null,null,0]
["Sch VII","LT Reserves",null,"17. W/O  Scen. - 17. Variable Annuities",null,null,null,null,0]
["Sch VII","LT Reserves",null,"18. Base Scen. - 5. Annuities Certain",null,null,null,null,0]
["Sch VII","LT Reserves",null,"18. Base Scen. - 11. Group Life",null,null,null,null,0]
["Sch VII","LT Reserves",null,"18. Base Scen. - 18. Total",null,null,null,null,0]
["Sch VII","LT Reserves",null,"19. BBNI Prem. - 5. Annuities Certain",null,null,null,null,0]
["Sch VII","LT Reserves",null,"19. BBNI Prem. - 13. Group Health",null,null,null,null,0]
["Sch VII","LT Reserves",null,"20. BBNI Est . - 3f. Longevity - Imm Pay",null,null,null,null,0]
["Sch VII","LT Reserves",null,"20. BBNI Est . - 7d. Dis. Income: Active Lives Total",null,null,null,null,0]
["Sch VII","LT Reserves",null,"20. BBNI Est . - 15. Riders",null,null,null,null,0]
["Sch VIII","LT Annuity",null,"1. Stat. Res. In Money - 3. GMIB",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"1. Stat. Res. In Money - 8. GMAB - Mat. 2-3 Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"1. Stat. Res. Out Money - 16. GMDB - Return of Prem.",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"1. Stat. Res. Out Money - 24. GMAB - Mat. 3-4 Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"1. Stat. Res. Out Money - 28. GMAB - Mat. 7-8 Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"2. Vol. 0-10% In Money - 4. GMWB",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"2. Vol. 0-10% Out Money - 16. GMDB - Return of Prem.",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"2. Vol. 0-10% Out Money - 17. GMDB - Enh. Benefit",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"2. Vol. 0-10% Out Money - 25. GMAB - Mat. 4-5 Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"3. Vol. 10-15% In Money - 5. GEEB",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"3. Vol. 10-15% In Money - 6. GMAB - Mat. 0-1 Yr",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"3. Vol. 10-15% In Money - 15. GMAB - Mat. 9+ Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"3. Vol. 10-15% Out Money - 25. GMAB - Mat. 4-5 Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"3. Vol. 10-15% Out Money - 30. GMAB - Mat. 9+ Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"4. Vol. +15% In Money - 5. GEEB",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"4. Vol. +15% In Money - 14. GMAB - Mat. 8-9 Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"4. Vol. +15% Out Money - 16. GMDB - Return of Prem.",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"4. Vol. +15% Out Money - 26. GMAB - Mat. 5-6 Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"4. Vol. +15% - Total",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"5. Vol. 0-10% In Money - 6. GMAB - Mat. 0-1 Yr",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"5. Vol. 0-10% In Money - 15. GMAB - Mat. 9+ Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"6. Vol. 10-15% In Money - 4. GMWB",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"6. Vol. 10-15% In Money - 11. GMAB - Mat. 5-6 Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"7. Vol. +15% In Money - 3. GMIB",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"7. Vol. +15% In Money - 8. GMAB - Mat. 2-3 Yrs",0,null,null,null,0]
["Sch VIII","LT Annuity",null,"7. Vol. +15% - Total",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"6. W/O Hedge - 2a. Stress Test - 20% Shock",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"7. Hedge - Internal Model Capital Req.",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"6-7. 3a. Description of Test - 1",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 1. Stat Res. - GMDB - Ratchet",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 1. Stat Res. - GMWB",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 2. Policy Count - GMDB - Roll-up",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 2. Policy Count - GMIB - W/ Comp Guar.",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 3. Acc. Val. - GMDB - Roll-up",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 3. Acc. Val. - GMIB - Ratchet",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 3. Acc. Val. - Total",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 4. Guar. Val. - GMWB",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 4. Guar. Val. - GMAB",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 5. NAR - GMIB - Roll-up",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 5. NAR - GMWB",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 1. Stat. Res. - 3",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 1. Stat. Res. - 13",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 1. Stat. Res. - 15",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 2. Policy Count - 5",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 2. Policy Count - 15+",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 2. Policy Count - Total",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 3. Acc. Val. - 7",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 3. Acc. Val. - Total",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 4. Guar. Val. - 1",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 4. Guar. Val. - 12",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 5. NAR - 2",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 5. NAR - 3",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 5. NAR - 15",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"In/Out of Money - 1. Stat. Res. - +15%",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"In/Out of Money - 1. Stat. Res. - Total",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"In/Out of Money - 3. Acc. Val. - +15%",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"In/Out of Money - 5. NAR - -15%",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"In/Out of Money - 5. NAR - -15 to -5%",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Fund Volatility - 2. Policy Count - Total",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Fund Volatility - 4. Guar. Val. - +20%",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Fund Volatility - 5. NAR - +20%",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 1. Stat. Res. - 6",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 2. Policy Count - 2",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 2. Policy Count - 7",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 3. Acc. Val. - 2",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 3. Acc. Val. - 10",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 4. Guar. Val. - 4",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 4. Guar. Val. - 10",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 5. NAR - 3",0,null,null,null,0]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 5. NAR - 7",0,null,null,null,0]
["Sch IX(a)","CISSA Capital Summary",null,"Other Risk",null,null,null,null,0]
["Sch IX(a)","CISSA Capital Summary",null,"1. Reason for CISSA - Rating Agency","Select Yes/No"]
["Sch IX(a)","CISSA Capital Summary",null,"1. Reason for CISSA - Others","Select Yes/No"]
["Sch IX(a)","CISSA Capital Summary",null,"2. Agg. Risk Categories - Gumbel Copulas","Select Yes/No"]
["Sch IX(a)","CISSA Capital Summary",null,"3. Contingency Plan - Parent Capital Injection","Select Yes/No"]
["Sch IX(a)","CISSA Capital Summary",null,"4. Insurer supports Others in Stressed Situation","Select Yes/No"]
["Sch IX(a)","CISSA Capital Summary",null,"6. Insurer Receives Downstream Debt - Descrip.",0]
[]
["Sch IX(b)","CISSA General Questions",null,"1. CISSA Used For - R/I Purchase","Select Yes/No"]
["Sch IX(b)","CISSA General Questions",null,"1. CISSA Used For - Product Profitability","Select Yes/No"]
["Sch IX(b)","CISSA General Questions",null,"4. BOD & Senior Officers Review CISSA","Select"]
["Sch IX(c)","CISSA Assessment of Material Risks",null,"12c. Governance - BOD review frequency","Select Yes/No"]
["Sch IX(c)","CISSA Assessment of Material Risks",null,"12c. Gov. Comment - BOD review frequency",0]
["Sch IX(c)","CISSA Assessment of Material Risks",null,"12g. Doc. Comment - Formal Structure",0]
["Sch IX(c)","CISSA Assessment of Material Risks",null,"12l. Risk Measure - Confidence Interval",0]
["Sch X(a)","CAT Return - EP Curve Total",null,"Gross Loss - Occurrence - 1,000 Yrs",0]
["Sch X(a)","CAT Return - EP Curve Total",null,"Net Loss - Occurrence - 500 Yrs",0]
["Sch X(a)","CAT Return - EP Curve Total",null,"Net Loss - Aggregate - 500 Yrs",0]
["Sch X(a)","CAT Return - EP Curve Total",null,"Gross - Property Cat. Limited - Not Modelled",0]
["Sch X(a)","CAT Return - EP Curve Total",null,"Net - Average Annual Loss",0]
["Sch X(a)","CAT Return - EP Curve Total",null,"Net - All Other Limited - Not Modelled",0]
["Sch X(a)","CAT Return - EP Curve Total",null,"2. Auto Physical Damage","Select"]
["Sch X(a)","CAT Return - EP Curve Total",null,"2. Onshore Energy","Select"]
["Sch X(a)","CAT Return - EP Curve Total",null,"3. Proportional - Quota Share","Select"]
["Sch X(a)","CAT Return - EP Curve Total",null,"5. Atlantic Multi-Decadal Oscillation","Select"]
["Sch X(a)","CAT Return - EP Curve Total",null,"6. Adj. for Exposure Data Quality","Select Yes/No"]
["Sch X(a)","CAT Return - EP Curve Total",null,"6. Average Loading Factor",0]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Gross Loss - Aggregate - 100 Yrs",0]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Gross Loss - Aggregate - 250 Yrs",0]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Net Loss - Aggregate - 100 Yrs",0]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Gross - All Other Limited - Modelled",0]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Gross - All Other Limited - Not Modelled",0]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Net - Property Cat. Limited - Modelled",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Atl. Hurr. - Gross Occurrence - 250 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Atl. Hurr. - Gross Occurrence - 1,000 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Atl. Hurr. - Net Occurrence - 1,000 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Atl. Hurr. - Gross Prop. Cat. Limits",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Atl. Hurr. - Gross All Other Limits",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"NA. EQ. - Gross Occurrence - 1,000 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"NA. EQ. - Net Occurrence - 250 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"NA. EQ. - Net Occurrence - 1,000 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"NA. EQ. - Net Prop. Cat. Premium",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Eur. Wind - Gross Occurrence - 250 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Eur. Wind - Gross Aggregate - 50 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Eur. Wind - Net Occurrence - 1,000 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Eur. Wind - Net Aggregate - 100 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Eur. Wind - Net Prop. Cat. Limits",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Japan EQ. - Gross Occurrence - 1,000 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Japan EQ. - Gross Aggregate - 250 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Japan EQ. - Net Aggregate - 100 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Japan EQ. - Net Prop. Cat. Premium",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Japan Typhoon - Cat. Model","Select Cat Model(s)"]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Jpn. Typ. - Gross Aggregate - 100 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Jpn. Typ. - Net Occurrence - 100 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Jpn. Typ. - Net Aggregate - 1,000 Yrs",0]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Jpn. Typ. - Net Prop. Cat. Limits",0]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Zone 2","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Zone 10","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"North American Earthquake - Zone 2","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"North American Earthquake - Zone 10","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Zone 4","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Zone 9","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Earthquake - Zone 5","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Earthquake - Zone 11","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Zone 3","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Zone 13","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"All Other - Zone 2","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"All Other - Zone 11","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Line 4","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Line 9","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Line 19","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Line 24","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"North American Earthquake - Line 5","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"North American Earthquake - Line 16","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"North American Earthquake - Line 24","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Line 1","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Line 13","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Line 20","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Line 24","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Earthquake - Line 8","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Earthquake - Line 16","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Earthquake - Line 21","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Line 4","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Line 12","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Line 18","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Line 24","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"All Other - Line 8","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"All Other - Line 13","Select Yes/No"]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"All Other - Line 20","Select Yes/No"]
["Sch X(e)","CAT Return - Accumulations Overview",null,"Q1. Accumulation Frequency","Select"]
["Sch X(e)","CAT Return - Accumulations Overview",null,"Q6. Multiple Models - Model Used","Select"]
["Sch X(f)","CAT Return - Data Analysis",null,"1. All - Modellable - US - Contract",0]
["Sch X(f)","CAT Return - Data Analysis",null,"1. All - Total - US - Gross Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"1. All - Modellable - Other - Gross Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"2. Modellable - Total - US - Contract",0]
["Sch X(f)","CAT Return - Data Analysis",null,"2. Modellable - Total - US - Net Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"2. Modellable - Total - Other -Gross Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"3. Modelled - Other - US - Contract",0]
["Sch X(f)","CAT Return - Data Analysis",null,"3. Modelled - Total - US - Gross Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"3. Modelled - Other - US - Net Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"3. Modelled - Other - Other - Contract",0]
["Sch X(f)","CAT Return - Data Analysis",null,"3. Modelled - Other - Other - Gross Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"Q3 Describe Reasons for Not Modelling",0]
["Sch X(f)","CAT Return - Data Analysis",null,"4. Not Modelled - Other - US - Gross Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"4. Not Modelled - Total - US - Net Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"4. Not Modelled - Total - Other - Gross Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"6. Unable Model - No Cat. Model - US - Contract",0]
["Sch X(f)","CAT Return - Data Analysis",null,"6. Unable Model - Data Deficient - US - Gross Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"6. Unable Model - Data Deficient - US - Net Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"6. Unable Model - No Cat. Model - Other - Contract",0]
["Sch X(f)","CAT Return - Data Analysis",null,"6. Unable Model - Data Deficient - Other - Net Limit",0]
["Sch X(f)","CAT Return - Data Analysis",null,"Q9. Contract No Occurrence Limits Details",0]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"US - Premium - Other Method Risk Mitigation",0]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"US - Premium - Quota Share Contracts",0]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"US - Occuren. - Total",0]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"World - Premium - Other Method Risk Mitigation",0]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"World - Premium - Quota Share Contracts",0]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"World - Occuren. - Catastrophe Swaps",0]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"Other - Premium - Other Method Risk Mitigation",0]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"Other - Premium - Quota Share Contracts",0]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"Other - Occuren. - Property per Risk Contracts",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - State 5",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Country 1",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Country 3",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Property Exposure 5",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Property Exposure 6",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Gross Exposure 3",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - TRIP Recover. 5",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - TRIP Recover. 7",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - R/I Recover. 7",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Location 5",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Location 8",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - State 7",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - State 9",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - Country 9",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - Property Exposure 7",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - Property Exposure 10",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - Gross Exposure 9",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - TRIP Recover. 7",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - R/I Recover. 1",0]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - R/I Recover. 9",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - State 6",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - State 9",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - Country 8",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - Property Exposure 2",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - Property Exposure 10",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - Gross Exposure 8",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - TRIP Recover. 1",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - TRIP Recover. 10",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - R/I Recover. 8",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - State 2",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - State 10",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - Country 8",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - Property Exposure 3",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - Property Exposure 10",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - Gross Exposure 4",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - TRIP Recover. 2",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - TRIP Recover. 10",0]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - R/I Recover. 5",0]
["Sch X(j)","CAT Return - Assumed Exchange Rates",null,"Currency - USD:Other 1","USD:"]
["Sch X(j)","CAT Return - Assumed Exchange Rates",null,"Exchange Rate - USD:GBP",0]
["Sch X(j)","CAT Return - Assumed Exchange Rates",null,"Exchange Rate - USD:Other 4",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 1",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 6",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 16",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 21",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 27",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 33",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Regulatory Capital of Entity - 10",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Regulatory Capital of Entity - 13",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Regulatory Capital of Entity - 18",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Regulatory Capital of Entity - 30",0]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Regulatory Capital of Entity - 34",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 1",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 13",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 18",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 25",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 29",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 33",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 45",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 50",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 57",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 65",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 71",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 77",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 85",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 92",0]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 97",0]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 3","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 9","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 17","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 24","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 29","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 37","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 45","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 49","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 57","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 64","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 69","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 77","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 81","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 89","Select"]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 96","Select"]
[]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Name of Entity - 7",0]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Name of Entity - 15",0]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Name of Entity - 19",0]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Name of Entity - 27",0]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 1","Select"]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 4","Select"]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 12","Select"]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 16","Select"]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 24","Select"]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 33","Select"]
[]
["Sch XI(d)","Entities Deducted from Capital",null,"Name of Entity - 7",0]
["Sch XI(d)","Entities Deducted from Capital",null,"Name of Entity - 17",0]
["Sch XI(d)","Entities Deducted from Capital",null,"Name of Entity - 19",0]
["Sch XI(d)","Entities Deducted from Capital",null,"Name of Entity - 31",0]
["Sch XI(d)","Entities Deducted from Capital",null,"Name of Entity - 32",0]
["Sch XI(d)","Entities Deducted from Capital",null,"Category of Entity - 4","Select"]
["Sch XI(d)","Entities Deducted from Capital",null,"Category of Entity - 14","Select"]
["Sch XI(d)","Entities Deducted from Capital",null,"Category of Entity - 16","Select"]
["Sch XI(d)","Entities Deducted from Capital",null,"Category of Entity - 28","Select"]
["Sch XI(d)","Entities Deducted from Capital",null,"Category of Entity - 35","Select"]
["Sch XI(d)","Entities Deducted from Capital",null,"Reason for Deficiency of Entity - 1","Select"]
["Sch XI(d)","Entities Deducted from Capital",null,"Reason for Deficiency of Entity - 13","Select"]
["Sch XI(d)","Entities Deducted from Capital",null,"Reason for Deficiency of Entity - 15","Select"]
["Sch XI(d)","Entities Deducted from Capital",null,"Reason for Deficiency of Entity - 21","Select"]
["Sch XI(d)","Entities Deducted from Capital",null,"Reason for Deficiency of Entity - 33","Select"]
[]
["Sch XII","Solvency Analysis",null,"Name of Entity - 8",0]
["Sch XII","Solvency Analysis",null,"Name of Entity - 16",0]
["Sch XII","Solvency Analysis",null,"Name of Entity - 23",0]
["Sch XII","Solvency Analysis",null,"Name of Entity - 28",0]
["Sch XII","Solvency Analysis",null,"Name of Entity - 31",0]
["Sch XII","Solvency Analysis",null,"Name of Entity - 40",0]
["Sch XII","Solvency Analysis",null,"Name of Entity - 48",0]
["Sch XII","Solvency Analysis",null,"Name of Entity - 52",0]
["Sch XII","Solvency Analysis",null,"Name of Entity - 60",0]
["Sch XII","Solvency Analysis",null,"Name of Entity - 68",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 3",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 10",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 14",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 22",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 30",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 35",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 42",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 50",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 56",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 62",0]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 70",0]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 5",0]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 12",0]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 18",0]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 24",0]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 32",0]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 37",0]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 44",0]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 52",0]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 58",0]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 64",0]
["SchXIII(a)","Eligible Capital",null,"Contingent Liabilities for Encumb. Assets",null,null,null,null,0]
["SchXIII(a)","Eligible Capital",null,"Policyholder Obl. - Pledged Asset - Equal",null,null,null,null,0]
["SchXIII(a)","Eligible Capital",null,"Encumb. Assets - Pledged Asset - Equal",null,null,null,null,0]
["SchXIII(a)","Eligible Capital",null,"Tier 1 - Subordinated Debt",null,null,null,null,0]
["SchXIII(a)","Eligible Capital",null,"Tier 2 Ancillary - b. Unpaid Hybrid Capital",null,null,null,null,0]
["SchXIII(a)","Eligible Capital",null,"Tier 3 Ancillary - b. Letters of Credit",null,null,null,null,0]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Description of Capital Instrument 2",0]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Description of Capital Instrument 7",0]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Description of Capital Instrument 15",0]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Date of Issue - Instrument 3","00:00:00"]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Date of Issue - Instrument 7","00:00:00"]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Date of Issue - Instrument 19","00:00:00"]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Maturity Date - Instrument 4","00:00:00"]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Maturity Date - Instrument 7","00:00:00"]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Maturity Date - Instrument 15","00:00:00"]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Authority Approval Date - Instrument 6","00:00:00"]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Authority Approval Date - Instrument 11","00:00:00"]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Authority Approval Date - Instrument 16","00:00:00"]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Valuation - Instrument 6",0]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Valuation - Instrument 11",0]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Valuation - Instrument 17",0]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Tier - Instrument 6",0]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Tier - Instrument 11",0]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Tier - Instrument 18",0]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 1",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 7",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 16",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 21",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 28",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 33",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating of Reinsurer - 6",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating of Reinsurer - 14",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating of Reinsurer - 18",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating of Reinsurer - 26",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating of Reinsurer - 35",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 3",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 11",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 15",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 23",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 32",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 35",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"BSCR Rating of Reinsurer - 8","Select",null,null,null,"Select"]
["Sch XVIII","Ceded Reins",null,"BSCR Rating of Reinsurer - 18","Select",null,null,null,"Select"]
["Sch XVIII","Ceded Reins",null,"BSCR Rating of Reinsurer - 20","Select",null,null,null,"Select"]
["Sch XVIII","Ceded Reins",null,"BSCR Rating of Reinsurer - 28","Select",null,null,null,"Select"]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 2",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 5",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 15",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 17",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 25",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 34",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Premiums Ceded of Reinsurer - 2",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Premiums Ceded of Reinsurer - 10",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Premiums Ceded of Reinsurer - 20",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Premiums Ceded of Reinsurer - 22",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Premiums Ceded of Reinsurer - 30",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable of Reinsurer - 5",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable of Reinsurer - 6",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable of Reinsurer - 16",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable of Reinsurer - 25",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable of Reinsurer - 26",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 1",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 9",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 14",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 22",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 29",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 34",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Payable of Reinsurer - 1",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Payable of Reinsurer - 13",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Payable of Reinsurer - 18",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Payable of Reinsurer - 25",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Payable of Reinsurer - 30",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 3",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 9",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 14",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 18",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 29",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 34",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 3",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 10",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 20",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 25",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 30",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 35",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable - Exposure BSCR Rating 5",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Market Risk - Exposure BSCR Rating 3",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Market Risk - Exposure Total",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"R/I Payable - Exposure BSCR Rating 5",0,null,null,null,0]
["Sch XVIII","Ceded Reins",null,"Collateral - Exposure BSCR Rating 3",0,null,null,null,0]
["Sch XIX","Cash Counterpart",null,"Number",0]
["Sch XIX","Cash Counterpart",null,"Name - Counterparty 5",0]
["Sch XIX","Cash Counterpart",null,"Name - Counterparty 11",0]
["Sch XIX","Cash Counterpart",null,"Name - Counterparty 17",0]
["Sch XIX","Cash Counterpart",null,"BSCR Rating - Counterparty 5","Select"]
["Sch XIX","Cash Counterpart",null,"BSCR Rating - Counterparty 12","Select"]
["Sch XIX","Cash Counterpart",null,"BSCR Rating - Counterparty 17","Select"]
["Sch XIX","Cash Counterpart",null,"EBS - Counterparty Value 5",0]
["Sch XIX","Cash Counterpart",null,"EBS - Counterparty Value 13",0]
["Sch XIX","Cash Counterpart",null,"EBS - Counterparty Value 17",0]
["Sch XIX","Cash Counterpart",null,"EBS - Exposure BSCR Rate 3",0]
["Sch XX","Currency Analysis",null,"EBS Assets - Euro",0]
["Sch XX","Currency Analysis",null,"EBS Assets - Other 2",0]
["Sch XX","Currency Analysis",null,"EBS Assets - Other 10",0]
["Sch XX","Currency Analysis",null,"EBS Hedge Assets - Other 5",0]
["Sch XX","Currency Analysis",null,"EBS Hedge Assets - Other 6",0]
["Sch XX","Currency Analysis",null,"EBS Liab. - Euro",0]
["Sch XX","Currency Analysis",null,"EBS Liab. - Other 9",0]
["Sch XX","Currency Analysis",null,"EBS Liab. - Other 10",0]
["Sch XX","Currency Analysis",null,"EBS Hedge Liab. - Other 2",0]
["Sch XX","Currency Analysis",null,"Liabilities Prior Year 2",0]
["Sch XX","Currency Analysis",null,"Liabilities Prior Year 3",0]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 5",0]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 15",0]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 16",0]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 27",0]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 35",0]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 37",0]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 47",0]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 2","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 8","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 17","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 22","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 29","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 37","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 42","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 50","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 4","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 11","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 19","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 24","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 32","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 39","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 44","Select"]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 3","Select"]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 6","Select"]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 14","Select"]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 24","Select"]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 26","Select"]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 35","Select"]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 38","Select"]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 46","Select"]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 6",0]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 8",0]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 16",0]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 27",0]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 28",0]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 36",0]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 46",0]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 48",0]
["Op Risk","Risk Mngt",null,"Risk Management Q1"]
["Op Risk","Indentification",null,"Identification - HR "]
["Op Risk","Indentification",null,"Identification - Outsourcing "]
["Op Risk","Measurement",null,"Measurement - Bus. Processes "]
["Op Risk","Response",null,"Response - Bus. Continuity "]
["Op Risk","Response",null,"Response - Info. Systems "]
["Entry Fields for 2019 Methodology"]
["Sch IIB","Investments",null,"Corp. Bonds - BSCR Rate 2",null,null,null,null,0,null,0]
["Sch IIB","Investments",null,"Corp. Bonds - BSCR Rate 3",null,null,null,null,0,null,0]
["Sch IIB","Investments",null,"Residential MBS - BSCR Rate 7",null,null,null,null,0,null,0]
["Sch IIB","Investments",null,"Commercial MBS - BSCR Rate 6",null,null,null,null,0,null,0]
["Sch IIB","Investments",null,"Bonds Mutual Fund - BSCR Rate 1",null,null,null,null,0,null,0]
["Sch IIB","Investments",null,"Mortgage Loans - Insured",null,null,null,null,0,null,0]
["Sch IIB","Investments",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Sch IIB","Investments",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Sch IIB","Investments",null,"Long Positions - Before - Pension Benefit Surplus",null,null,null,null,0]
["Sch IIB","Investments",null,"Long Positions - After - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IIB","Investments",null,"Long Positions - After - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IIB","Investments",null,"Long Positions - After - Letters of Credit",null,null,null,null,0]
["Sch IIB","Investments",null,"Long Positions - After - Derivatives on Infrastructure",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - Before - Qualified Assets - Duration Based",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - Before - Qualified Assets - Strategic Holdings - Unlisted",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - Before - Qualified Assets - Infrastructure",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - After - Qualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - After - Qualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - Before - UnQualified Assets - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - Before - UnQualified Assets - Equity Real Estate 1",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Sch IIB","Investments",null,"Short - After - UnQualified Assets - Intangible assets",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - Before - W/O Mgmt Actions - Other Equities",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - Before - W/O Mgmt Actions - Derivatives on Infrastructure",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - After - W/O Mgmt Actions - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - After - W/O Mgmt Actions - Infrastructure",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - After - With Mgmt Actions - Duration Based",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - After - With Mgmt Actions - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Sch IIB","Investments",null,"Liabilities - After - With Mgmt Actions - Equity Real Estate 2",null,null,null,null,0]
["Sch IIB","Investments",null,"Credit Derivatives - Up - Before - Long-Rating 6",null,null,null,null,0]
["Sch IIB","Investments",null,"Credit Derivatives - Up - Before - Short- Rating 0",null,null,null,null,0]
["Sch IIB","Investments",null,"Credit Derivatives - Up - Before - Short- Rating 1",null,null,null,null,0]
["Sch IIB","Investments",null,"Credit Derivatives - Up - After - Short- Rating 0",null,null,null,null,0]
["Sch IIB","Investments",null,"Credit Derivatives - Down - Before - Long-Rating 2",null,null,null,null,0]
["Sch IIB","Investments",null,"Credit Derivatives - Down - Before - Long-Rating 3",null,null,null,null,0]
["Sch IIB","Investments",null,"Credit Derivatives - Down - After - Long- Rating 3",null,null,null,null,0]
["Sch IIB","Investments",null,"Credit Derivatives - Down - Before - Short- Rating 4",null,null,null,null,0]
["Sch IIB","Investments",null,"Credit Derivatives - Down - Before - Short- Rating 5",null,null,null,null,0]
["Sch IIB","Investments",null,"Credit Derivatives - Down - After - Short- Rating 4",null,null,null,null,0]
["Sch IIB","Investments",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 6",null,null,null,null,0]
["Sch IIB","Investments",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 8",null,null,null,null,0]
["Sch IIB","Investments",null,"Counterparty Default Risk - MV of Collateral - Rating 0",null,null,null,null,0]
["Sch IIB","Investments",null,"Counterparty Default Risk - MV of Collateral - Rating 8",null,null,null,null,0]
["Sch IIB","Investments",null,"Cash and Cash Equivalents",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Resid. MBS - Rev. Class 4",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Comm. MBS - Orig. Class 5",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Comm. MBS - Orig. Total",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 3",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Rating Resid. MBS - Class 4",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Rating Resid. MBS - Total",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Rating Bond Mutual - Class 2",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Rating Bond Mutual - Class 4",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Rating Mort. Loan - Total",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Rating Other Assets - Class 1",null,null,null,null,0]
["Sch IIB","Investments",null,"NAIC Rating Other Assets - Class 4",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Corp. Bonds - BSCR Rate 4",null,null,null,null,0,null,0]
["Sch IIC","Funds Held",null,"Residential MBS - BSCR Rate 4",null,null,null,null,0,null,0]
["Sch IIC","Funds Held",null,"Residential MBS - BSCR Rate 8",null,null,null,null,0,null,0]
["Sch IIC","Funds Held",null,"Commercial MBS - BSCR Rate 8",null,null,null,null,0,null,0]
["Sch IIC","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 4",null,null,null,null,0,null,0]
["Sch IIC","Funds Held",null,"Mortgage Loans - Not Good Stand.",null,null,null,null,0,null,0]
["Sch IIC","Funds Held",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Long Positions - Before - Infrastructure",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Long Positions - After - Duration Based",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Long Positions - After - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Long Positions - After - Pension Benefit Surplus",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Long Positions - After - Equity Real Estate 2",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - Before - Qualified Assets - Letters of Credit",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - Before - Qualified Assets - Derivatives on Infrastructure",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - After - Qualified Assets - Infrastructure",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - Before - UnQualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - Before - UnQualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - After - UnQualified Assets - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Short - After - UnQualified Assets - Pension Benefit Surplus",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Liabilities - Before - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Liabilities - Before - W/O Mgmt Actions - Intangible assets",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Liabilities - After - W/O Mgmt Actions - Equity Real Estate 1",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Liabilities - After - With Mgmt Actions - Infrastructure",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - Before - Long-Rating 2",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - Before - Long-Rating 8",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - After - Long- Rating 7",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - Before - Short- Rating 3",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - After - Short- Rating 1",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - After - Short- Rating 7",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Down - Before - Long-Rating 4",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Down - After - Long- Rating 3",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Down - After - Long- Rating 8",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Down - Before - Short- Rating 6",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Credit Derivatives - Down - After - Short- Rating 5",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 2",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 8",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Counterparty Default Risk - MV of Derivatives - MV Negative - Rating 7",null,null,null,null,0]
["Sch IIC","Funds Held",null,"Counterparty Default Risk - MV of Collateral - Rating 5",null,null,null,null,0]
["Sch IIC","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 1",null,null,null,null,0]
["Sch IIC","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Total",null,null,null,null,0]
["Sch IIC","Funds Held",null,"NAIC Rating Resid. MBS - Class 6",null,null,null,null,0]
["Sch IIC","Funds Held",null,"NAIC Rating Comm. MBS - Total",null,null,null,null,0]
["Sch IIC","Funds Held",null,"NAIC Rating Bond Mutual - Total",null,null,null,null,0]
["Sch IIC","Funds Held",null,"NAIC Rating Mort. Loan - Class 5",null,null,null,null,0]
["Sch IIC","Funds Held",null,"NAIC Rating Pref. Stock - Class 6",null,null,null,null,0]
["Sch IIC","Funds Held",null,"NAIC Rating Other Assets - Total",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Corp. Bonds - BSCR Rate 2",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Corp. Bonds - BSCR Rate 7",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities Supported by Corp. Bonds - BSCR Rate 4",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Residential MBS - BSCR Rate 5",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities Supported by Residential MBS - BSCR Rate 5",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Commercial MBS - BSCR Rate 1",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Commercial MBS - BSCR Rate 6",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Bonds Mutual Fund - BSCR Rate 1",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Bonds Mutual Fund - BSCR Rate 4",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities Supported by Bonds Mutual Fund - BSCR Rate 0",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities Supported by Bonds Mutual Fund - BSCR Rate 7",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities Supported by Mortgage Loans - Other Residential",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Long Positions - Before - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Long Positions - After - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Long Positions - After - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Long Positions - After - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Long Positions - After - Equity Real Estate 1",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Long Positions - After - Equity Real Estate 2",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - Before - Qualified Assets - Infrastructure",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - Before - Qualified Assets - Equity Real Estate 1",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - After - Qualified Assets - Pension Benefit Surplus",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - After - Qualified Assets - Derivatives on Infrastructure",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - Before - UnQualified Assets - Infrastructure",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Short - After - UnQualified Assets - Pension Benefit Surplus",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities - Before - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities - Before - W/O Mgmt Actions - Letters of Credit",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities - After - W/O Mgmt Actions - Pension Benefit Surplus",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities - After - With Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Liabilities - After - With Mgmt Actions - Other Equities",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - Before - Long-Rating 0",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - Before - Long-Rating 8",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - After - Long- Rating 3",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - Before - Short- Rating 2",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - After - Short- Rating 1",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - After - Short- Rating 6",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Down - Before - Long-Rating 4",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Down - Before - Long-Rating 8",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Down - After - Long- Rating 7",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Down - Before - Short- Rating 6",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Down - After - Short- Rating 2",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 0",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 8",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Counterparty Default Risk - MV of Derivatives - MV Negative - Rating 5",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Counterparty Default Risk - MV of Collateral - Rating 2",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"Counterparty Default Risk - MV of Collateral - Rating 7",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"NAIC Rating Resid. MBS - Class 1",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"NAIC Rating Resid. MBS - Class 6",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"NAIC Rating Comm. MBS - Class 5",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"NAIC Rating Bond Mutual - Class 4",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"NAIC Rating Pref. Stock - Class 2",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"NAIC Rating Pref. Stock - Class 5",null,null,null,null,0]
["Sch IID","Segregated Acc",null,"NAIC Rating Other Assets - Class 3",null,null,null,null,0]
["Sch IIE","Deposits",null,"Corp. Bonds - BSCR Rate 6",null,null,null,null,0,null,0]
["Sch IIE","Deposits",null,"Residential MBS - BSCR Rate 2",null,null,null,null,0,null,0]
["Sch IIE","Deposits",null,"Residential MBS - BSCR Rate 6",null,null,null,null,0,null,0]
["Sch IIE","Deposits",null,"Bonds Mutual Fund - BSCR Rate 1",null,null,null,null,0,null,0]
["Sch IIE","Deposits",null,"Bonds Mutual Fund - BSCR Rate 6",null,null,null,null,0,null,0]
["Sch IIE","Deposits",null,"Long Positions - Before - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IIE","Deposits",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Sch IIE","Deposits",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IIE","Deposits",null,"Long Positions - Before - Equity Real Estate 1",null,null,null,null,0]
["Sch IIE","Deposits",null,"Long Positions - After - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Sch IIE","Deposits",null,"Long Positions - After - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IIE","Deposits",null,"Long Positions - After - Infrastructure",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - Before - Qualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - Before - Qualified Assets - Pension Benefit Surplus",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - After - Qualified Assets - Duration Based",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - After - Qualified Assets - Strategic Holdings - Unlisted",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - After - Qualified Assets - Infrastructure",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - Before - UnQualified Assets - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - Before - UnQualified Assets - Pension Benefit Surplus",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - After - UnQualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IIE","Deposits",null,"Short - After - UnQualified Assets - Letters of Credit",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - Before - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - Before - W/O Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - Before - W/O Mgmt Actions - Equity Real Estate 1",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - After - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - After - W/O Mgmt Actions - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - After - With Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - After - With Mgmt Actions - Pension Benefit Surplus",null,null,null,null,0]
["Sch IIE","Deposits",null,"Liabilities - After - With Mgmt Actions - Equity Real Estate 1",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Up - Before - Long-Rating 6",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Up - After - Long- Rating 6",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Up - Before - Short- Rating 0",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Up - Before - Short- Rating 8",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Up - After - Short- Rating 3",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - Before - Long-Rating 2",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - After - Long- Rating 2",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - After - Long- Rating 5",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - Before - Short- Rating 4",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - After - Short- Rating 5",null,null,null,null,0]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - After - Short- Rating 7",null,null,null,null,0]
["Sch IIE","Deposits",null,"Counterparty Default Risk - MV of Derivatives - MV Negative - Rating 1",null,null,null,null,0]
["Sch IIE","Deposits",null,"Counterparty Default Risk - MV of Derivatives - MV Negative - Rating 2",null,null,null,null,0]
["Sch IIE","Deposits",null,"Counterparty Default Risk - MV of Collateral - Rating 0",null,null,null,null,0]
["Sch IIE","Deposits",null,"NAIC Rating Corp & Sov. Bond - Class 1",null,null,null,null,0]
["Sch IIE","Deposits",null,"NAIC Rating Corp & Sov. Bond - Class 3",null,null,null,null,0]
["Sch IIE","Deposits",null,"NAIC Rating Comm. MBS - Class 1",null,null,null,null,0]
["Sch IIE","Deposits",null,"NAIC Rating Bond Mutual - Class 1",null,null,null,null,0]
["Sch IIE","Deposits",null,"NAIC Rating Bond Mutual - Class 2",null,null,null,null,0]
["Sch IIE","Deposits",null,"NAIC Rating Mort. Loan - Total",null,null,null,null,0]
["Sch IIE","Deposits",null,"NAIC Rating Pref. Stock - Class 2",null,null,null,null,0]
["Sch IIE","Deposits",null,"NAIC Rating Other Assets - Class 1",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Corp. Bonds - BSCR Rate 4",null,null,null,null,0,null,0]
["Sch IIF","Other Sundry",null,"Corp. Bonds - BSCR Rate 7",null,null,null,null,0,null,0]
["Sch IIF","Other Sundry",null,"Residential MBS - BSCR Rate 8",null,null,null,null,0,null,0]
["Sch IIF","Other Sundry",null,"Commercial MBS - BSCR Rate 8",null,null,null,null,0,null,0]
["Sch IIF","Other Sundry",null,"Bonds Mutual Fund - BSCR Rate 6",null,null,null,null,0,null,0]
["Sch IIF","Other Sundry",null,"Mortgage Loans - Other Residential",null,null,null,null,0,null,0]
["Sch IIF","Other Sundry",null,"Long Positions - Before - Duration Based",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Long Positions - Before - Infrastructure",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Long Positions - After - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Long Positions - After - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Long Positions - After - Pension Benefit Surplus",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Long Positions - After - Equity Real Estate 2",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - Before - Qualified Assets - Infrastructure",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - After - Qualified Assets - Pension Benefit Surplus",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - Before - UnQualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - Before - UnQualified Assets - Letters of Credit",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - After - UnQualified Assets - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - After - UnQualified Assets - Strategic Holdings - Unlisted",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Short - After - UnQualified Assets - Infrastructure",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Liabilities - Before - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Liabilities - Before - W/O Mgmt Actions - Intangible assets",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Liabilities - After - W/O Mgmt Actions - Letters of Credit",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Liabilities - After - W/O Mgmt Actions - Equity Real Estate 1",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Liabilities - After - With Mgmt Actions - Other Equities",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Liabilities - After - With Mgmt Actions - Infrastructure",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Up - Before - Long-Rating 2",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Up - Before - Long-Rating 8",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Up - After - Long- Rating 7",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Up - Before - Short- Rating 5",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Up - After - Short- Rating 1",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - Before - Long-Rating 4",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - Before - Long-Rating 8",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - After - Long- Rating 3",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - Before - Short- Rating 6",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - After - Short- Rating 2",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - After - Short- Rating 5",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 4",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Counterparty Default Risk - MV of Derivatives - MV Negative - Rating 6",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Counterparty Default Risk - MV of Collateral - Rating 2",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"Counterparty Default Risk - MV of Collateral - Rating 7",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"NAIC Rating Resid. MBS - Class 1",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"NAIC Rating Resid. MBS - Class 6",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"NAIC Rating Comm. MBS - Class 5",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"NAIC Rating Bond Mutual - Total",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"NAIC Rating Mort. Loan - Class 5",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"NAIC Rating Pref. Stock - Class 5",null,null,null,null,0]
["Sch IIF","Other Sundry",null,"NAIC Rating Other Assets - Class 3",null,null,null,null,0]
["Sch IVD","Exposure by Line",null,"NPE - Est. Next 12 Months - Property Catastrophe",0]
["Sch IVD","Exposure by Line",null,"NPE - Est. Next 12 Month - Energy",0]
["Sch IVD","Exposure by Line",null,"NPE - Est. Next 12 Month - US Professional Non-Prop.",0]
["Sch IVD","Exposure by Line",null,"NPE - Est. Next 12 Month - Retro Property",0]
["Sch IVD","Exposure by Line",null,"NPE FP Existing - Property",0]
["Sch IVD","Exposure by Line",null,"NPE FP Existing - Energy",0]
["Sch IVD","Exposure by Line",null,"NPE FP Existing - Int'l Motor",0]
["Sch IVD","Exposure by Line",null,"NPE FP Existing - Retro Property",0]
["Sch IVD","Exposure by Line",null,"NPE FP Future - Personal Acc. Non Prop.",0]
["Sch IVD","Exposure by Line",null,"NPE FP Future - US Professional",0]
["Sch IVD","Exposure by Line",null,"NPE FP Future - US Specialty Non-Prop.",0]
["Sch IVD","Exposure by Line",null,"NPE FP Future - Total",0]
["Sch IVD","Exposure by Line",null,"Gross Premium Exposure - Personal Accident",0]
["Sch IVD","Exposure by Line",null,"Gross Premium Exposure - US Casualty",0]
["Sch IVD","Exposure by Line",null,"Gross Premium Exposure - Int'l Casualty Non-Prop.",0]
["Sch IVD","Exposure by Line",null,"Gross Premium Exposure - Health",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 1 - Aviation",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 1 - US Specialty",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 1 - Int'l Motor",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 2 - Property Catastrophe",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 2 - Energy",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 2 - US Casualty Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 2 - Structured / Finite R/I",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 2 - Total",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 3 - Credit Surety",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 3 - US Specialty Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 3 - Int'l Casualty",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 4 - Property Non-Proportion",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 4 - US Casualty Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 4 - US Professional Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 4 - Structured / Finite R/I",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 5 - Credit Surety Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 5 - Energy",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 5 - Int'l Casualty",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 6 - Personal Accident",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 6 - Personal Acc. Non Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 6 - US Specialty",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 6 - Health",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 7 - Personal Accident",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 7 - US Casualty",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 7 - Int'l Motor Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 7 - Health",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 8 - Property",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 8 - US Professional",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 8 - Int'l Motor Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 9 - Property Catastrophe",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 9 - Aviation",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 9 - US Professional Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 9 - Int'l Casualty Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 10 - Property Catastrophe",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 10 - Personal Acc. Non Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 10 - US Specialty",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 10 - Int'l Casualty Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 11 - Property Catastrophe",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 11 - Credit Surety",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 11 - Int'l Motor",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 11 - Structured / Finite R/I",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 12 - Property Non-Proportion",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 12 - Credit Surety",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 12 - US Professional Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 12 - Structured / Finite R/I",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 13 - Personal Accident",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 13 - Energy",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 13 - Int'l Motor",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 13 - Total",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 14 - Personal Acc. Non Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 14 - Energy Non-Proportional",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 14 - US Specialty Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 14 - Total",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 15 - Aviation Non-Proportional",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 15 - US Casualty",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 15 - Int'l Casualty",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 16 - Property Catastrophe",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 16 - Aviation Non-Proportional",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 16 - US Professional Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 16 - Retro Property",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 17 - Property",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 17 - Energy",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 17 - Int'l Casualty Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 17 - Retro Property",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 18 - Personal Accident",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 18 - US Specialty",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 18 - US Specialty Non-Prop.",0]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 18 - Total",0]
["Sch IVF","Exposure of Risk",null,"1. # of Subsidiaries - 10.France",0]
["Sch IVF","Exposure of Risk",null,"1. # of Subsidiaries - 11.Germany",0]
["Sch IVF","Exposure of Risk",null,"1. # of Subsidiaries - 20.Netherlands",0]
["Sch IVF","Exposure of Risk",null,"1. # of Subsidiaries - 30.United Kingdom",0]
["Sch IVF","Exposure of Risk",null,"1. # of Subsidiaries - 31.Switzerland",0]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 3.Bulgaria",0]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 11.Germany",0]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 13.Hungary",0]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 23.Romania",0]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 28.Sub Total European Union",0]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 34.China",0]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 4.Croatia",0]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 9.Finland",0]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 16.Latvia",0]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 24.Slovakia",0]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 27.Sweden",0]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 36.Hong Kong",0]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 2.Belgium",0]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 9.Finland",0]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 17.Lithuania",0]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 22.Portugal",0]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 30.United Kingdom",0]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 37.Australia",0]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 3.Bulgaria",0]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 12.Greece",0]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 15.Italy",0]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 23.Romania",0]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 30.United Kingdom",0]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 35.Japan",0]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 5.Cyprus",0]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 8.Estonia",0]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 16.Latvia",0]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 26.Spain",0]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 28.Sub Total European Union",0]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 36.Hong Kong",0]
["Sch IVF","Exposure of Risk",null,"7. Losses Other - 8.Estonia",0]
["Sch IVF","Exposure of Risk",null,"7. Losses Other - 9.Finland",0]
["Sch IVF","Exposure of Risk",null,"7. Losses Other - 19.Malta",0]
["Sch IVF","Exposure of Risk",null,"7. Losses Other - 28.Sub Total European Union",0]
["Sch IVF","Exposure of Risk",null,"7. Losses Other - 29.Bermuda",0]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 1.Austria",0]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 9.Finland",0]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 10.France",0]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 20.Netherlands",0]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 29.Bermuda",0]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 30.United Kingdom",0]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 2.Belgium",0]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 10.France",0]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 15.Italy",0]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 22.Portugal",0]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 30.United Kingdom",0]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 34.China",0]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 3.Bulgaria",0]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 11.Germany",0]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 16.Latvia",0]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 23.Romania",0]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 31.Switzerland",0]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 37.Australia",0]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 4.Croatia",0]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 9.Finland",0]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 16.Latvia",0]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 24.Slovakia",0]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 30.United Kingdom",0]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 36.Hong Kong",0]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 2.Belgium",0]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 12.Greece",0]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 17.Lithuania",0]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 22.Portugal",0]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 27.Sweden",0]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 37.Australia",0]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 5.Cyprus",0]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 10.France",0]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 15.Italy",0]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 26.Spain",0]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 30.United Kingdom",0]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 35.Japan",0]
["Sch IVF","Exposure of Risk",null,"14. LT Var. Annuity Reserve - 2.Belgium",0]
["Sch IVF","Exposure of Risk",null,"14. LT Var. Annuity Reserve - 11.Germany",0]
["Sch IVF","Exposure of Risk",null,"14. LT Var. Annuity Reserve - 16.Latvia",0]
["Sch IVF","Exposure of Risk",null,"14. LT Var. Annuity Reserve - 23.Romania",0]
["Sch IVF","Exposure of Risk",null,"14. LT Var. Annuity Reserve - 28.Sub Total European Union",0]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 1.Austria",0]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 4.Croatia",0]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 9.Finland",0]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 16.Latvia",0]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 28.Sub Total European Union",0]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 29.Bermuda",0]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 37.Australia",0]
["Sch IVF","Exposure of Risk",null,"16. LT Claims Paid - 9.Finland",0]
["Sch IVF","Exposure of Risk",null,"16. LT Claims Paid - 10.France",0]
["Sch IVF","Exposure of Risk",null,"16. LT Claims Paid - 19.Malta",0]
["Sch IVF","Exposure of Risk",null,"16. LT Claims Paid - 29.Bermuda",0]
["Sch IVF","Exposure of Risk",null,"16. LT Claims Paid - 30.United Kingdom",0]
["Sch XIXA","Cash Counterpart",null,"Number",null,null,null,null,0]
["Sch XIXA","Cash Counterpart",null,"Name - Counterparty 8",null,null,null,null,0]
["Sch XIXA","Cash Counterpart",null,"Name - Counterparty 10",null,null,null,null,0]
["Sch XIXA","Cash Counterpart",null,"Name - Counterparty 20",null,null,null,null,0]
["Sch XIXA","Cash Counterpart",null,"BSCR Rating - Counterparty 8",null,null,null,null,"Select"]
["Sch XIXA","Cash Counterpart",null,"BSCR Rating - Counterparty 9",null,null,null,null,"Select"]
["Sch XIXA","Cash Counterpart",null,"BSCR Rating - Counterparty 20",null,null,null,null,"Select"]
["Sch XIXA","Cash Counterpart",null,"EBS - Counterparty Value 8",null,null,null,null,0]
["Sch XIXA","Cash Counterpart",null,"EBS - Counterparty Value 10",null,null,null,null,0]
["Sch XIXA","Cash Counterpart",null,"EBS - Counterparty Value 20",null,null,null,null,0]
["Sch XIXA","Cash Counterpart",null,"EBS - Exposure BSCR Rate 1",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Other Currency 1",null,null,null,null,"Other currency 1"]
["Sch XXA","Currency Shock",null,"Other Currency 9",null,null,null,null,"Other currency 9"]
["Sch XXA","Currency Shock",null,"Before Shock - Assets - Excluding Currency - Sensitive Derivatives US Dollar",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Assets - Excluding Currency - Sensitive Derivatives GBP",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Assets - Excluding Currency - Sensitive Derivatives Other currency 6",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Assets - Excluding Currency - Sensitive Derivatives Other currency 9",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes West African CFA Francs",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 3",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 7",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Euro",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes West African CFA Francs",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 4",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Bermuda Dollars",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Danish Krones",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 1",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 6",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Hong Kong",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes GBP",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 3",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - B.E. Liabilities Bermuda Dollars",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - B.E. Liabilities West African CFA Francs",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - B.E. Liabilities YEN",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"Before Shock - B.E. Liabilities Other currency 7",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Assets - Excluding Currency - Sensitive Derivatives Bermuda Dollars",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Assets - Excluding Currency - Sensitive Derivatives GBP",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Assets - Excluding Currency - Sensitive Derivatives Other currency 4",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Assets - Excluding Currency - Sensitive Derivatives Other currency 9",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Central African CFA Francs",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 5",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 6",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Bulgarian Levs",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 2",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 5",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 10",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes CAD$",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 3",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes US Dollar",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Central African CFA Francs",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 1",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 8",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - B.E. Liabilities Danish Krones",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - B.E. Liabilities CAD$",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - B.E. Liabilities Other currency 5",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - B.E. Liabilities Other currency 10",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Liabilities w Mgmt. Actions Bulgarian Levs",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Liabilities w Mgmt. Actions Other currency 2",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"After Shock - Liabilities w Mgmt. Actions Other currency 8",null,null,null,null,0]
["Sch XXA","Currency Shock",null,"ECR Prior Year 1",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 4",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 9",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 16",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 24",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 30",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 36",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 43",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 48",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 6",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 12",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 18",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 26",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 33",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 38",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 46",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 4",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 8",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 15",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 20",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 28",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 36",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 40",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 45",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 7",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 10",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 15",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 22",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 30",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 39",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 42",null,null,null,null,"Select"]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 4",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 10",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 12",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 24",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 25",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 36",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 44",null,null,null,null,0]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 46",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Other currency 4",null,null,null,null,"Other currency 4"]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Other - Qualifying Assets - United States Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Other - Qualifying Assets - Euro",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Other - Qualifying Assets - Other currency 6",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Other - Qualifying Assets - Other currency 8",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Qualifying Assets - Australia Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Qualifying Assets - Other currency 7",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Qualifying Assets - Other currency 10",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Other - Liab. w/o Mgmt Action - New Zealand Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Other - Liab. w/o Mgmt Action - Other currency 8",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Liab. w/o Mgmt Action - United States Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Liab. w/o Mgmt Action - Other currency 1",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Liab. w/o Mgmt Action - Other currency 4",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Liab. with Mgmt Action - Euro",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Liab. with Mgmt Action - Other currency 2",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Liab. with Mgmt Action - Other currency 6",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Qualifying Assets - United Kingdom Pounds",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Qualifying Assets - Other currency 3",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Qualifying Assets - Other currency 6",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Qualifying Assets - Japan Yen",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Qualifying Assets - Other currency 4",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Qualifying Assets - Other currency 8",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Not Qualifying Assets - Canada Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Not Qualifying Assets - Other currency 2",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Not Qualifying Assets - Other currency 9",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Not Qualifying Assets - Swiss Francs",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Not Qualifying Assets - Other currency 2",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Not Qualifying Assets - Other currency 10",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Liab. w/o Mgmt Action - Australia Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 4",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Liab. w/o Mgmt Action - Total",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Liab. w/o Mgmt Action - Canada Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 6",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Liab. with Mgmt Action - United States Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Liab. with Mgmt Action - Swiss Francs",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 5",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Other currency 2",null,null,null,null,"Other currency 2"]
["Sch XXIII","Interest Rates",null,"Other currency 8",null,null,null,null,"Other currency 8"]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Qualifying Assets - Japan Yen",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Qualifying Assets - Other currency 8",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Qualifying Assets - Total",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Other - Qualifying Assets - Canada Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Other - Qualifying Assets - Other currency 9",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Liab. w/o Mgmt Action - Euro",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Liab. w/o Mgmt Action - Swiss Francs",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Liab. w/o Mgmt Action - Other currency 5",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Liab. w/o Mgmt Action - Other currency 10",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Other - Liab. w/o Mgmt Action - Other currency 3",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Other - Liab. w/o Mgmt Action - Other currency 7",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Other - Liab. w/o Mgmt Action - Total",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Other - Liab. with Mgmt Action - Other currency 4",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Other - Liab. with Mgmt Action - Other currency 9",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Qualifying Assets - Canada Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Qualifying Assets - Other currency 5",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Qualifying Assets - Total",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Qualifying Assets - Swiss Francs",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Qualifying Assets - Other currency 6",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Qualifying Assets - Other currency 8",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Qualifying Assets - Other currency 9",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Qualifying Assets - Other currency 10",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Qualifying Assets - Total",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - United States Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Euro",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - United Kingdom Pounds",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Japan Yen",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Canada Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Swiss Francs",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Australia Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - New Zealand Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 1",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 2",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 3",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 4",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 5",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 6",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 7",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 8",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 9",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 10",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Total",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - United States Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Euro",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - United Kingdom Pounds",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Japan Yen",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Canada Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Swiss Francs",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Australia Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - New Zealand Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 1",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 2",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 3",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 4",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 5",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 6",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 7",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 8",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 9",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 10",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Total",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - United States Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Euro",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - United Kingdom Pounds",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Japan Yen",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Canada Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Swiss Francs",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Australia Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - New Zealand Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 1",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 2",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 3",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 4",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 5",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 6",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 7",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 8",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 9",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 10",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Total",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - United States Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Euro",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - United Kingdom Pounds",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Japan Yen",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Canada Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Swiss Francs",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Australia Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - New Zealand Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 1",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 2",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 3",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 4",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 5",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 6",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 7",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 8",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 9",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 10",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Total",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - United States Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Euro",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - United Kingdom Pounds",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Japan Yen",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Canada Dollars",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Swiss Francs",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Australia Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - New Zealand Dollar",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 1",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 2",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 3",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 4",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 5",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 6",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 7",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 8",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 9",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 10",null,null,null,null,0]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Total",null,null,null,null,0]
[]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Strategic Holdings - Listed",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Duration Based",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Strategic Holdings - Unlisted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Other Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Letters of Credit",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Intangible assets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Pension Benefit Surplus",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Derivatives on Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Equity Real Estate 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Equity Real Estate 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Strategic Holdings - Listed",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Duration Based",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Strategic Holdings - Unlisted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Other Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Letters of Credit",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Intangible assets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Pension Benefit Surplus",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Derivatives on Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Equity Real Estate 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Equity Real Estate 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Strategic Holdings - Listed",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Duration Based",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Strategic Holdings - Unlisted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Other Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Letters of Credit",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Intangible assets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Pension Benefit Surplus",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Derivatives on Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Equity Real Estate 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Equity Real Estate 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Strategic Holdings - Listed",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Duration Based",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Strategic Holdings - Unlisted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Other Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Letters of Credit",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Intangible assets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Pension Benefit Surplus",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Derivatives on Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Equity Real Estate 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Equity Real Estate 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Strategic Holdings - Listed",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Duration Based",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Strategic Holdings - Unlisted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Other Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Letters of Credit",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Intangible assets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Pension Benefit Surplus",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Derivatives on Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Equity Real Estate 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Equity Real Estate 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Strategic Holdings - Listed",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Duration Based",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Strategic Holdings - Unlisted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Other Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Letters of Credit",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Intangible assets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Pension Benefit Surplus",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Derivatives on Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Equity Real Estate 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Equity Real Estate 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Duration Based",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Other Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Letters of Credit",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Intangible assets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Pension Benefit Surplus",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Derivatives on Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Equity Real Estate 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Equity Real Estate 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Duration Based",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Other Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Letters of Credit",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Intangible assets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Pension Benefit Surplus",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Derivatives on Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Equity Real Estate 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Equity Real Estate 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Duration Based",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 3",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 5",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 7",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Equity Derivatives on Type 1 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Other Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Letters of Credit",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Intangible assets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Pension Benefit Surplus",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Equity Derivatives on Type 2 Equities",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Derivatives on Infrastructure",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Equity Real Estate 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Equity Real Estate 2",null,null,null,null,0]
[]
["Equity Grandfather","Equity Grandfather",null,"Common Shares - Quoted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Common Shares - Unquoted",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Equity Mutual Funds",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 1",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 2",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 3",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 4",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 5",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 6",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 7",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 8",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Real Estate - Occupied by Company",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Real Estate - Other",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Other Investments",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Sundry Assets",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Inv. In Affiliates - Unregulated Ancillary",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Inv. In Affiliates - Unregulated Non-Fin. Oper.",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Inv. In Affiliates - Unregulated Fin. Operating",null,null,null,null,0]
["Equity Grandfather","Equity Grandfather",null,"Inv. In Affiliates - Regulated Insurance",null,null,null,null,0]
[]
["Lapse Risk","Lapse Risk",null,"1) Lapse Up - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"1) Lapse Up - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"1) Lapse Up - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"1) Lapse Up - BEL After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"1) Lapse Up - BEL After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"2) Lapse Down - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"2) Lapse Down - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"2) Lapse Down - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"2) Lapse Down - BEL After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"2) Lapse Down - BEL After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Financial Product - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Other Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Financial Product - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Other Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Financial Product - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Other Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Financial Product - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Financial Product - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Other Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Financial Product - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Other Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Financial Product - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Other Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Financial Product - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Other Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Financial Product - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Financial Product - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Other Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Financial Product - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Other Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Financial Product - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Other Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Financial Product - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Other Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Financial Product - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Financial Product - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Other Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Financial Product - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Other Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Financial Product - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Other Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Financial Product - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Other Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Financial Product - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Financial Product - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Other Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Financial Product - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Other Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Financial Product - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Other Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Financial Product - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Other Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Financial Product - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Financial Product - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Other Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Financial Product - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Other Protection Products - MVA Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Financial Product - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Other Protection Products - MVA After",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Financial Product - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Other Protection Products - BEL Before",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Financial Product - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Financial Product - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Protection Products - After with Mgmt ",null,null,null,null,0]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Other Protection Products - After with Mgmt ",null,null,null,null,0]
[]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - PV of All Expenses ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"Other Developed Markets - PV of All Expenses ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - PV of All Expenses ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - MVA Before ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"Other Developed Markets - MVA Before ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - MVA Before ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - MVA After ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"Other Developed Markets - MVA After ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - MVA After ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - BEL Before ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"Other Developed Markets - BEL Before ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - BEL Before ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - BEL After w/o Mgmt ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"Other Developed Markets - BEL After w/o Mgmt ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - BEL After w/o Mgmt ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - BEL After with Mgmt ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"Other Developed Markets - BEL After with Mgmt ",null,null,null,null,0]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - BEL After with Mgmt ",null,null,null,null,0]
[]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Property - 0M to 200M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Other - 0M to 200M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Property - 200M to 400M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Other - 200M to 400M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Property - 400M to 500M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Other - 400M to 500M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Property - 0M to 200M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Other - 0M to 200M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Property - 200M to 400M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Other - 200M to 400M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Property - 400M to 500M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Other - 400M to 500M",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Gross Loss - Mortgage Insurance",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Gross Loss - Trade Credit",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Gross Loss - Surety",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Loss - Mortgage Insurance",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Loss - Trade Credit",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Loss - Surety",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Earned - Mortgage Insurance",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Earned - Trade Credit",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Earned - Surety",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Earned - Other",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Description",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"3. Marine - Gross Loss - Vessel",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"3. Marine - Gross Loss - Platform",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"3. Marine - Net Loss - Vessel",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"3. Marine - Net Loss - Platform",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"4. Aviation - Gross Loss",null,null,null,null,0]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"4. Aviation - Net Loss",null,null,null,null,0]
[]
["Risk Margin Info","Risk Margin Info",null,"1. Risk Margin Estimate",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 1",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 2",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 3",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 4",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 5",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 6",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 7",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 8",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 9",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 10",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 11",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 12",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 13",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 14",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 15",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 1",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 2",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 3",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 4",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 5",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 6",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 7",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 8",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 9",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 10",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 11",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 12",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 13",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 14",null,null,null,null,0]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 15",null,null,null,null,0]

{"sheet":"Export","index":14,"n_rows":15773,"n_cols":11,"rows_kept":4500,"cut":true,"hidden":false,"merged":[[0,4,0,6],[0,8,0,10]],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[null,null,null,null,"Consolidated",null,null,null,"EBS"]
["Sheet Name","Sheet Short Description","Field Code","Field Description",{"$f":"YEAR('Group Information'!$C$3)","v":2022},null,{"$f":"E2-1","v":2021},null,{"$f":"YEAR('Group Information'!$C$3)","v":2022},null,{"$f":"I2-1","v":2021}]
["Summary",null,null,"Comments",{"$f":"+Submission!B15","v":0}]
[]
[null,null,null,"Balance Sheet"]
["Form 1/1EBS","Balance Sheet CON/EBS","1F1","Cash and Cash Equivalents",{"$f":"'Form 1'!F10","v":0},null,{"$f":"'Form 1'!H10","v":0},null,{"$f":"'Form 1EBS'!F10","v":0},null,{"$f":"'Form 1EBS'!H10","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2ai","Quoted - Bonds - Held to Maturity",{"$f":"'Form 1'!F14","v":0},null,{"$f":"'Form 1'!H14","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2aii","Quoted - Bonds - Other",{"$f":"'Form 1'!F15","v":0},null,{"$f":"'Form 1'!H15","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS2b","Quoted - Bonds - Total",null,null,null,null,{"$f":"'Form 1EBS'!F14","v":0},null,{"$f":"'Form 1EBS'!H14","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2ci","Quoted - Equities - Common Stocks",{"$f":"'Form 1'!F18","v":0},null,{"$f":"'Form 1'!H18","v":0},null,{"$f":"'Form 1EBS'!F16","v":0},null,{"$f":"'Form 1EBS'!H16","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2cii","Quoted - Equities - Preferred Stocks",{"$f":"'Form 1'!F19","v":0},null,{"$f":"'Form 1'!H19","v":0},null,{"$f":"'Form 1EBS'!F17","v":0},null,{"$f":"'Form 1EBS'!H17","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2ciii","Quoted - Equities - Mutual Funds",{"$f":"'Form 1'!F20","v":0},null,{"$f":"'Form 1'!H20","v":0},null,{"$f":"'Form 1EBS'!F18","v":0},null,{"$f":"'Form 1EBS'!H18","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F2e","Quoted - Other Investments",{"$f":"'Form 1'!F22","v":0},null,{"$f":"'Form 1'!H22","v":0},null,{"$f":"'Form 1EBS'!F20","v":0},null,{"$f":"'Form 1EBS'!H20","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3ai","Unquoted - Bonds - Held to Maturity",{"$f":"'Form 1'!F27","v":0},null,{"$f":"'Form 1'!H27","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3aii","Unquoted - Bonds - Other",{"$f":"'Form 1'!F28","v":0},null,{"$f":"'Form 1'!H28","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS3b","Unquoted - Bonds - Held to Maturity",null,null,null,null,{"$f":"'Form 1EBS'!F25","v":0},null,{"$f":"'Form 1EBS'!H25","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3ci","Unquoted - Equities - Common Stocks",{"$f":"'Form 1'!F31","v":0},null,{"$f":"'Form 1'!H31","v":0},null,{"$f":"'Form 1EBS'!F27","v":0},null,{"$f":"'Form 1EBS'!H27","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3cii","Unquoted - Equities - Preferred Stocks",{"$f":"'Form 1'!F32","v":0},null,{"$f":"'Form 1'!H32","v":0},null,{"$f":"'Form 1EBS'!F28","v":0},null,{"$f":"'Form 1EBS'!H28","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3ciii","Unquoted - Equities - Mutual Funds",{"$f":"'Form 1'!F33","v":0},null,{"$f":"'Form 1'!H33","v":0},null,{"$f":"'Form 1EBS'!F29","v":0},null,{"$f":"'Form 1EBS'!H29","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F3e","Unquoted - Other Investments",{"$f":"'Form 1'!F35","v":0},null,{"$f":"'Form 1'!H35","v":0},null,{"$f":"'Form 1EBS'!F31","v":0},null,{"$f":"'Form 1EBS'!H31","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4a","Inv. In Affiliates - Unregulated Ancillary",{"$f":"'Form 1'!F39","v":0},null,{"$f":"'Form 1'!H39","v":0},null,{"$f":"'Form 1EBS'!F35","v":0},null,{"$f":"'Form 1EBS'!H35","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4b","Inv. In Affiliates - Unregulated Non-Fin. Oper.",{"$f":"'Form 1'!F40","v":0},null,{"$f":"'Form 1'!H40","v":0},null,{"$f":"'Form 1EBS'!F36","v":0},null,{"$f":"'Form 1EBS'!H36","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4c","Inv. In Affiliates - Unregulated Fin. Operating",{"$f":"'Form 1'!F41","v":0},null,{"$f":"'Form 1'!H41","v":0},null,{"$f":"'Form 1EBS'!F37","v":0},null,{"$f":"'Form 1EBS'!H37","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4d","Inv. In Affiliates - Regulated Non-Insurance",{"$f":"'Form 1'!F42","v":0},null,{"$f":"'Form 1'!H42","v":0},null,{"$f":"'Form 1EBS'!F38","v":0},null,{"$f":"'Form 1EBS'!H38","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4e","Inv. In Affiliates - Regulated Insurance",{"$f":"'Form 1'!F43","v":0},null,{"$f":"'Form 1'!H43","v":0},null,{"$f":"'Form 1EBS'!F39","v":0},null,{"$f":"'Form 1EBS'!H39","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F4g","Advances To Affiliates",{"$f":"'Form 1'!F45","v":0},null,{"$f":"'Form 1'!H45","v":0},null,{"$f":"'Form 1EBS'!F41","v":0},null,{"$f":"'Form 1EBS'!H41","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F5a","Inv. In Mortg. Loans on Real Estate - 1st Lien",{"$f":"'Form 1'!F49","v":0},null,{"$f":"'Form 1'!H49","v":0},null,{"$f":"'Form 1EBS'!F45","v":0},null,{"$f":"'Form 1EBS'!H45","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F5b","Inv. In Mortg. Loans on Real Estate - Other",{"$f":"'Form 1'!F50","v":0},null,{"$f":"'Form 1'!H50","v":0},null,{"$f":"'Form 1EBS'!F46","v":0},null,{"$f":"'Form 1EBS'!H46","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F6","Policy Loans",{"$f":"'Form 1'!F53","v":0},null,{"$f":"'Form 1'!H53","v":0},null,{"$f":"'Form 1EBS'!F49","v":0},null,{"$f":"'Form 1EBS'!H49","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F7a","Real Estate - Occupied by Company",{"$f":"'Form 1'!F56","v":0},null,{"$f":"'Form 1'!H56","v":0},null,{"$f":"'Form 1EBS'!F52","v":0},null,{"$f":"'Form 1EBS'!H52","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F7b","Real Estate - Other",{"$f":"'Form 1'!F57","v":0},null,{"$f":"'Form 1'!H57","v":0},null,{"$f":"'Form 1EBS'!F53","v":0},null,{"$f":"'Form 1EBS'!H53","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F8","Collateral Loans",{"$f":"'Form 1'!F60","v":0},null,{"$f":"'Form 1'!H60","v":0},null,{"$f":"'Form 1EBS'!F56","v":0},null,{"$f":"'Form 1EBS'!H56","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F9","Investment Income Due and Accrued",{"$f":"'Form 1'!F62","v":0},null,{"$f":"'Form 1'!H62","v":0},null,{"$f":"'Form 1EBS'!F58","v":0},null,{"$f":"'Form 1EBS'!H58","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F10a","Accounts & Premium Rec. - In Collection",{"$f":"'Form 1'!F65","v":0},null,{"$f":"'Form 1'!H65","v":0},null,{"$f":"'Form 1EBS'!F61","v":0},null,{"$f":"'Form 1EBS'!H61","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F10b","Accounts & Premium Rec. - Not Yet Due ",{"$f":"'Form 1'!F66","v":0},null,{"$f":"'Form 1'!H66","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F10c","Accounts & Premium Rec. - Retro. Contracts",{"$f":"'Form 1'!F67","v":0},null,{"$f":"'Form 1'!H67","v":0},null,{"$f":"'Form 1EBS'!F62","v":0},null,{"$f":"'Form 1EBS'!H62","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F11a","R/I Balances Receivable - Foreign Affiliates",{"$f":"'Form 1'!F71","v":0},null,{"$f":"'Form 1'!H71","v":0},null,{"$f":"'Form 1EBS'!F66","v":0},null,{"$f":"'Form 1EBS'!H66","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F11b","R/I Balances Receivable - Domestic Affiliates",{"$f":"'Form 1'!F72","v":0},null,{"$f":"'Form 1'!H72","v":0},null,{"$f":"'Form 1EBS'!F67","v":0},null,{"$f":"'Form 1EBS'!H67","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F11c","R/I Balances Receivable - Pools & Assoc.",{"$f":"'Form 1'!F73","v":0},null,{"$f":"'Form 1'!H73","v":0},null,{"$f":"'Form 1EBS'!F68","v":0},null,{"$f":"'Form 1EBS'!H68","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F11d","R/I Balances Receivable - All Other",{"$f":"'Form 1'!F74","v":0},null,{"$f":"'Form 1'!H74","v":0},null,{"$f":"'Form 1EBS'!F69","v":0},null,{"$f":"'Form 1EBS'!H69","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS12a","Funds Held by Ceding Companies - Affiliates",null,null,null,null,{"$f":"'Form 1EBS'!F73","v":0},null,{"$f":"'Form 1EBS'!H73","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS12b","Funds Held by Ceding Companies - Non-Aff.",null,null,null,null,{"$f":"'Form 1EBS'!F74","v":0},null,{"$f":"'Form 1EBS'!H74","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F12","Funds Held by Ceding Companies ",{"$f":"'Form 1'!F77","v":0},null,{"$f":"'Form 1'!H77","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13a","Sundry Assets - Derivatives",{"$f":"'Form 1'!F80","v":0},null,{"$f":"'Form 1'!H80","v":0},null,{"$f":"'Form 1EBS'!F78","v":0},null,{"$f":"'Form 1EBS'!H78","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13b","Sundry Assets - SAC - LT- Variable Annuities",{"$f":"'Form 1'!F81","v":0},null,{"$f":"'Form 1'!H81","v":0},null,{"$f":"'Form 1EBS'!F79","v":0},null,{"$f":"'Form 1EBS'!H79","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13c","Sundry Assets - SAC - LT- Others",{"$f":"'Form 1'!F82","v":0},null,{"$f":"'Form 1'!H82","v":0},null,{"$f":"'Form 1EBS'!F80","v":0},null,{"$f":"'Form 1EBS'!H80","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13d","Sundry Assets - SAC - General Business",{"$f":"'Form 1'!F83","v":0},null,{"$f":"'Form 1'!H83","v":0},null,{"$f":"'Form 1EBS'!F81","v":0},null,{"$f":"'Form 1EBS'!H81","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13e","Sundry Assets - Deposit Assets",{"$f":"'Form 1'!F84","v":0},null,{"$f":"'Form 1'!H84","v":0},null,{"$f":"'Form 1EBS'!F82","v":0},null,{"$f":"'Form 1EBS'!H82","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS13f","Sundry Assets - Net Rec. for Investments",null,null,null,null,{"$f":"'Form 1EBS'!F83","v":0},null,{"$f":"'Form 1EBS'!H83","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS13g","Sundry Assets - Intangible Assets",null,null,null,null,{"$f":"'Form 1EBS'!F84","v":0},null,{"$f":"'Form 1EBS'!H84","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS13h","Sundry Assets - Deferred Tax Assets",null,null,null,null,{"$f":"'Form 1EBS'!F85","v":0},null,{"$f":"'Form 1EBS'!H85","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS13i","Sundry Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Form 1EBS'!F86","v":0},null,{"$f":"'Form 1EBS'!H86","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F13f","Sundry Assets - Other ",{"$f":"'Form 1'!F85","v":0},null,{"$f":"'Form 1'!H85","v":0},null,{"$f":"'Form 1EBS'!F87","v":0},null,{"$f":"'Form 1EBS'!H87","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F14a","Letters of Credit",{"$f":"'Form 1'!F89","v":0},null,{"$f":"'Form 1'!H89","v":0},null,{"$f":"'Form 1EBS'!F91","v":0},null,{"$f":"'Form 1EBS'!H91","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F14b","Guarantees",{"$f":"'Form 1'!F90","v":0},null,{"$f":"'Form 1'!H90","v":0},null,{"$f":"'Form 1EBS'!F92","v":0},null,{"$f":"'Form 1EBS'!H92","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F14c","Other Instruments",{"$f":"'Form 1'!F91","v":0},null,{"$f":"'Form 1'!H91","v":0},null,{"$f":"'Form 1EBS'!F93","v":0},null,{"$f":"'Form 1EBS'!H93","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS16a","Premium Provision - Gross",null,null,null,null,{"$f":"'Form 1EBS'!F104","v":0},null,{"$f":"'Form 1EBS'!H104","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS16bi","UPR - Ceded - Foreign Affiliates",null,null,null,null,{"$f":"'Form 1EBS'!F106","v":0},null,{"$f":"'Form 1EBS'!H106","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS16bii","UPR - Ceded - Domestic Affiliates",null,null,null,null,{"$f":"'Form 1EBS'!F107","v":0},null,{"$f":"'Form 1EBS'!H107","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS16biii","UPR - Ceded - Pools & Assoc.",null,null,null,null,{"$f":"'Form 1EBS'!F108","v":0},null,{"$f":"'Form 1EBS'!H108","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS16biv","UPR - Ceded - All Other",null,null,null,null,{"$f":"'Form 1EBS'!F109","v":0},null,{"$f":"'Form 1EBS'!H109","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F16","Unearned Premium Reserve ",{"$f":"'Form 1'!F101","v":0},null,{"$f":"'Form 1'!H101","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F17a","Loss Provision - Gross",{"$f":"'Form 1'!F104","v":0},null,{"$f":"'Form 1'!H104","v":0},null,{"$f":"'Form 1EBS'!F114","v":0},null,{"$f":"'Form 1EBS'!H114","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F17bi","R/I Recoverable - Foreign Affiliates",{"$f":"'Form 1'!F106","v":0},null,{"$f":"'Form 1'!H106","v":0},null,{"$f":"'Form 1EBS'!F116","v":0},null,{"$f":"'Form 1EBS'!H116","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F17bii","R/I Recoverable - Domestic Affiliates",{"$f":"'Form 1'!F107","v":0},null,{"$f":"'Form 1'!H107","v":0},null,{"$f":"'Form 1EBS'!F117","v":0},null,{"$f":"'Form 1EBS'!H117","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F17biii","R/I Recoverable - Pools & Assoc.",{"$f":"'Form 1'!F108","v":0},null,{"$f":"'Form 1'!H108","v":0},null,{"$f":"'Form 1EBS'!F118","v":0},null,{"$f":"'Form 1EBS'!H118","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F17biv","R/I Recoverable - All Other",{"$f":"'Form 1'!F109","v":0},null,{"$f":"'Form 1'!H109","v":0},null,{"$f":"'Form 1EBS'!F119","v":0},null,{"$f":"'Form 1EBS'!H119","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F18","Other Insurance Reserves",{"$f":"'Form 1'!F113","v":0},null,{"$f":"'Form 1'!H113","v":0},null,{"$f":"'Form 1EBS'!F123","v":0},null,{"$f":"'Form 1EBS'!H123","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F20","Net - Reserves for Reported Claims",{"$f":"'Form 1'!F119","v":0},null,{"$f":"'Form 1'!H119","v":0},null,{"$f":"'Form 1EBS'!F129","v":0},null,{"$f":"'Form 1EBS'!H129","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F21","Net - Reserves for Unreported Claims",{"$f":"'Form 1'!F121","v":0},null,{"$f":"'Form 1'!H121","v":0},null,{"$f":"'Form 1EBS'!F131","v":0},null,{"$f":"'Form 1EBS'!H131","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F22","Net - Policy Reserves - Life",{"$f":"'Form 1'!F123","v":0},null,{"$f":"'Form 1'!H123","v":0},null,{"$f":"'Form 1EBS'!F133","v":0},null,{"$f":"'Form 1EBS'!H133","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F23","Net - Policy Reserves - Accident & Health",{"$f":"'Form 1'!F125","v":0},null,{"$f":"'Form 1'!H125","v":0},null,{"$f":"'Form 1EBS'!F135","v":0},null,{"$f":"'Form 1EBS'!H135","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F24","Net - Policyholder's Funds on Deposit",{"$f":"'Form 1'!F127","v":0},null,{"$f":"'Form 1'!H127","v":0},null,{"$f":"'Form 1EBS'!F137","v":0},null,{"$f":"'Form 1EBS'!H137","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F25","Net - Liability for Future Policyholder Dividends",{"$f":"'Form 1'!F129","v":0},null,{"$f":"'Form 1'!H129","v":0},null,{"$f":"'Form 1EBS'!F139","v":0},null,{"$f":"'Form 1EBS'!H139","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F26","Net - Other LT Insurance Reserves",{"$f":"'Form 1'!F131","v":0},null,{"$f":"'Form 1'!H131","v":0},null,{"$f":"'Form 1EBS'!F141","v":0},null,{"$f":"'Form 1EBS'!H141","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F27bi","R/I Recoverable - Foreign Affiliates",{"$f":"'Form 1'!F136","v":0},null,{"$f":"'Form 1'!H136","v":0},null,{"$f":"'Form 1EBS'!F146","v":0},null,{"$f":"'Form 1EBS'!H146","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F27bii","R/I Recoverable - Domestic Affiliates",{"$f":"'Form 1'!F137","v":0},null,{"$f":"'Form 1'!H137","v":0},null,{"$f":"'Form 1EBS'!F147","v":0},null,{"$f":"'Form 1EBS'!H147","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F27biii","R/I Recoverable - Pools & Assoc.",{"$f":"'Form 1'!F138","v":0},null,{"$f":"'Form 1'!H138","v":0},null,{"$f":"'Form 1EBS'!F148","v":0},null,{"$f":"'Form 1EBS'!H148","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F27biv","R/I Recoverable - All Other",{"$f":"'Form 1'!F139","v":0},null,{"$f":"'Form 1'!H139","v":0},null,{"$f":"'Form 1EBS'!F149","v":0},null,{"$f":"'Form 1EBS'!H149","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27A","Risk Margin",null,null,null,null,{"$f":"'Form 1EBS'!F153","v":0},null,{"$f":"'Form 1EBS'!H153","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27Ba","Gross Provision - Tech. Prov. Calc. on Whole",null,null,null,null,{"$f":"'Form 1EBS'!F156","v":0},null,{"$f":"'Form 1EBS'!H156","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27Bbi","R/I Recoverable - Foreign Affiliates",null,null,null,null,{"$f":"'Form 1EBS'!F158","v":0},null,{"$f":"'Form 1EBS'!H158","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27Bbii","R/I Recoverable - Domestic Affiliates",null,null,null,null,{"$f":"'Form 1EBS'!F159","v":0},null,{"$f":"'Form 1EBS'!H159","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27Bbiii","R/I Recoverable - Pools & Assoc.",null,null,null,null,{"$f":"'Form 1EBS'!F160","v":0},null,{"$f":"'Form 1EBS'!H160","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS27Bbiv","R/I Recoverable - All Other",null,null,null,null,{"$f":"'Form 1EBS'!F161","v":0},null,{"$f":"'Form 1EBS'!H161","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F28","Insurance & R/I Balances Payable",{"$f":"'Form 1'!F145","v":0},null,{"$f":"'Form 1'!H145","v":0},null,{"$f":"'Form 1EBS'!F169","v":0},null,{"$f":"'Form 1EBS'!H169","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F29","Commissions, Expenses and Taxes Payable",{"$f":"'Form 1'!F147","v":0},null,{"$f":"'Form 1'!H147","v":0},null,{"$f":"'Form 1EBS'!F171","v":0},null,{"$f":"'Form 1EBS'!H171","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F30","Loans and Notes Payable",{"$f":"'Form 1'!F149","v":0},null,{"$f":"'Form 1'!H149","v":0},null,{"$f":"'Form 1EBS'!F173","v":0},null,{"$f":"'Form 1EBS'!H173","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F31a","Income Taxes Payable",{"$f":"'Form 1'!F151","v":0},null,{"$f":"'Form 1'!H151","v":0},null,{"$f":"'Form 1EBS'!F176","v":0},null,{"$f":"'Form 1EBS'!H176","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F31b","Deferred Taxes Payable",{"$f":"'Form 1'!F153","v":0},null,{"$f":"'Form 1'!H153","v":0},null,{"$f":"'Form 1EBS'!F177","v":0},null,{"$f":"'Form 1EBS'!H177","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F32","Amounts Due to Affiliates",{"$f":"'Form 1'!F155","v":0},null,{"$f":"'Form 1'!H155","v":0},null,{"$f":"'Form 1EBS'!F179","v":0},null,{"$f":"'Form 1EBS'!H179","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F33","Accounts Payable and Accrued Liabilities",{"$f":"'Form 1'!F157","v":0},null,{"$f":"'Form 1'!H157","v":0},null,{"$f":"'Form 1EBS'!F181","v":0},null,{"$f":"'Form 1EBS'!H181","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS34a","Funds Held under R/I Contracts - Affiliates",null,null,null,null,{"$f":"'Form 1EBS'!F184","v":0},null,{"$f":"'Form 1EBS'!H184","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS34b","Funds Held under R/I Contracts - Non-Aff.",null,null,null,null,{"$f":"'Form 1EBS'!F185","v":0},null,{"$f":"'Form 1EBS'!H185","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F34","Funds Held under R/I Contracts",{"$f":"'Form 1'!F159","v":0},null,{"$f":"'Form 1'!H159","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F35","Dividends Payable",{"$f":"'Form 1'!F161","v":0},null,{"$f":"'Form 1'!H161","v":0},null,{"$f":"'Form 1EBS'!F188","v":0},null,{"$f":"'Form 1EBS'!H188","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36a","Sundry Liabilities - Derivative Instruments",{"$f":"'Form 1'!F164","v":0},null,{"$f":"'Form 1'!H164","v":0},null,{"$f":"'Form 1EBS'!F191","v":0},null,{"$f":"'Form 1EBS'!H191","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS",null,"Sundry Liabilities - Der. Instr. - Non-Hedge Purp.",null,null,null,null,{"$f":"'Form 1EBS'!F192","v":0},null,{"$f":"'Form 1EBS'!H192","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36b","Sundry Liabilities - SAC - LT - Variable Annuities",{"$f":"'Form 1'!F165","v":0},null,{"$f":"'Form 1'!H165","v":0},null,{"$f":"'Form 1EBS'!F193","v":0},null,{"$f":"'Form 1EBS'!H193","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36c","Sundry Liabilities - SAC - LT - Other",{"$f":"'Form 1'!F166","v":0},null,{"$f":"'Form 1'!H166","v":0},null,{"$f":"'Form 1EBS'!F194","v":0},null,{"$f":"'Form 1EBS'!H194","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36d","Sundry Liabilities - SAC - General Business",{"$f":"'Form 1'!F167","v":0},null,{"$f":"'Form 1'!H167","v":0},null,{"$f":"'Form 1EBS'!F195","v":0},null,{"$f":"'Form 1EBS'!H195","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36e","Sundry Liabilities - Deposit Liabilities",{"$f":"'Form 1'!F168","v":0},null,{"$f":"'Form 1'!H168","v":0},null,{"$f":"'Form 1EBS'!F196","v":0},null,{"$f":"'Form 1EBS'!H196","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS",null,"Sundry Liabilities - Pension Benefit Oblig.",null,null,null,null,{"$f":"'Form 1EBS'!F197","v":0},null,{"$f":"'Form 1EBS'!H197","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS",null,"Sundry Liabilities - Investments Purchased",null,null,null,null,{"$f":"'Form 1EBS'!F198","v":0},null,{"$f":"'Form 1EBS'!H198","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F36f","Sundry Liabilities - Other ",{"$f":"'Form 1'!F169","v":0},null,{"$f":"'Form 1'!H169","v":0},null,{"$f":"'Form 1EBS'!F199","v":0},null,{"$f":"'Form 1EBS'!H199","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F37a","Letters of Credit",{"$f":"'Form 1'!F173","v":0},null,{"$f":"'Form 1'!H173","v":0},null,{"$f":"'Form 1EBS'!F203","v":0},null,{"$f":"'Form 1EBS'!H203","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F37b","Guarantees",{"$f":"'Form 1'!F174","v":0},null,{"$f":"'Form 1'!H174","v":0},null,{"$f":"'Form 1EBS'!F204","v":0},null,{"$f":"'Form 1EBS'!H204","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1F37c","Other Instruments",{"$f":"'Form 1'!F175","v":0},null,{"$f":"'Form 1'!H175","v":0},null,{"$f":"'Form 1EBS'!F205","v":0},null,{"$f":"'Form 1EBS'!H205","v":0}]
["Form 1/1EBS","Balance Sheet CON/EBS","1EBS40","Economic Capital & Surplus",null,null,null,null,{"$f":"'Form 1EBS'!F214","v":0},null,{"$f":"'Form 1EBS'!H214","v":0}]
[]
["Form 1/1EBS","Notes","Form 1EBS","Line 10 - Collaterized Balances",{"$f":"'Form 1'!F196","v":0},null,{"$f":"'Form 1'!H196","v":0},null,{"$f":"'Form 1EBS'!F225","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 11(e) - Collaterized Balances",{"$f":"'Form 1'!F198","v":0},null,{"$f":"'Form 1'!H198","v":0},null,{"$f":"'Form 1EBS'!F226","v":0}]
["Form 1/1EBS","Notes","Form 1","Line 17c & 27c - Collaterized Balances",{"$f":"'Form 1'!F201","v":0},null,{"$f":"'Form 1'!H201","v":0}]
["Form 1/1EBS","Notes","Form 1","Line 11 - Letters of Credit",{"$f":"'Form 1'!F203","v":0},null,{"$f":"'Form 1'!H203","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 17cii - Collat. in Favour of Group",null,null,null,null,{"$f":"'Form 1EBS'!F227","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27cii - Collat. in Favour of Group",null,null,null,null,{"$f":"'Form 1EBS'!F228","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27Bcii - Collat. in Favour of Group",null,null,null,null,{"$f":"'Form 1EBS'!F229","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 13(j) - Any Other Assets",null,null,null,null,{"$f":"'Form 1EBS'!F230","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 36(i) - Any Other Liabilities",null,null,null,null,{"$f":"'Form 1EBS'!F231","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Cash",{"$f":"'Form 1'!F208","v":0},null,{"$f":"'Form 1'!H208","v":0},null,{"$f":"'Form 1EBS'!F236","v":0},null,{"$f":"'Form 1EBS'!H236","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Quoted. Inv.",{"$f":"'Form 1'!F209","v":0},null,{"$f":"'Form 1'!H209","v":0},null,{"$f":"'Form 1EBS'!F237","v":0},null,{"$f":"'Form 1EBS'!H237","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Unquoted. Inv.",{"$f":"'Form 1'!F210","v":0},null,{"$f":"'Form 1'!H210","v":0},null,{"$f":"'Form 1EBS'!F238","v":0},null,{"$f":"'Form 1EBS'!H238","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Funds Held",{"$f":"'Form 1'!F211","v":0},null,{"$f":"'Form 1'!H211","v":0},null,{"$f":"'Form 1EBS'!F239","v":0},null,{"$f":"'Form 1EBS'!H239","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Other Assets",{"$f":"'Form 1'!F212","v":0},null,{"$f":"'Form 1'!H212","v":0},null,{"$f":"'Form 1EBS'!F240","v":0},null,{"$f":"'Form 1EBS'!H240","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Policy. Oblig. - Total",{"$f":"'Form 1'!F213","v":0},null,{"$f":"'Form 1'!H213","v":0},null,{"$f":"'Form 1EBS'!F241","v":0},null,{"$f":"'Form 1EBS'!H241","v":0}]
["Form 1/1EBS","Notes","Form 1","Line 15 - Other - Cash - Comment",{"$f":"+'Form 1'!D218","v":0},null,null,null,{"$f":"'Form 1EBS'!D246","v":0}]
["Form 1/1EBS","Notes","Form 1","Line 15 - Other - Quoted. Inv. - Comment",{"$f":"+'Form 1'!D219","v":0},null,null,null,{"$f":"'Form 1EBS'!D247","v":0}]
["Form 1/1EBS","Notes","Form 1","Line 15 - Other - Unquoted. Inv. - Comment",{"$f":"+'Form 1'!D220","v":0},null,null,null,{"$f":"'Form 1EBS'!D248","v":0}]
["Form 1/1EBS","Notes","Form 1","Line 15 - Other - Other Assets - Comment",{"$f":"+'Form 1'!D221","v":0},null,null,null,{"$f":"'Form 1EBS'!D249","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Other - Cash",{"$f":"'Form 1'!F218","v":0},null,{"$f":"'Form 1'!H218","v":0},null,{"$f":"'Form 1EBS'!F246","v":0},null,{"$f":"'Form 1EBS'!H246","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Other - Quoted. Inv.",{"$f":"'Form 1'!F219","v":0},null,{"$f":"'Form 1'!H219","v":0},null,{"$f":"'Form 1EBS'!F247","v":0},null,{"$f":"'Form 1EBS'!H247","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Other - Unquoted. Inv.",{"$f":"'Form 1'!F220","v":0},null,{"$f":"'Form 1'!H220","v":0},null,{"$f":"'Form 1EBS'!F248","v":0},null,{"$f":"'Form 1EBS'!H248","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Other - Other Assets",{"$f":"'Form 1'!F221","v":0},null,{"$f":"'Form 1'!H221","v":0},null,{"$f":"'Form 1EBS'!F249","v":0},null,{"$f":"'Form 1EBS'!H249","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 15 - Other - Total",{"$f":"'Form 1'!F222","v":0},null,{"$f":"'Form 1'!H222","v":0},null,{"$f":"'Form 1EBS'!F250","v":0},null,{"$f":"'Form 1EBS'!H250","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 13(e) - Details of Deposit Assets",null,null,null,null,{"$f":"'Form 1EBS'!F252","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 36(f) - Details of Deposit Liab.",null,null,null,null,{"$f":"'Form 1EBS'!F253","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 37 - Details of Amounts Disclosed",null,null,null,null,{"$f":"'Form 1EBS'!F254","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 40 - Recon. 1SFS 40 to EBS 40",null,null,null,null,{"$f":"'Form 1EBS'!F255","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 16c - Adj. Counterparty Default",null,null,null,null,{"$f":"'Form 1EBS'!F259","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 17ci - Adj. Counterparty Default",null,null,null,null,{"$f":"'Form 1EBS'!F260","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 16di - BBNI Premium",null,null,null,null,{"$f":"'Form 1EBS'!F261","v":0},null,{"$f":"'Form 1EBS'!H261","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 16dii - BBNI Best Est. Prem",null,null,null,null,{"$f":"'Form 1EBS'!F262","v":0},null,{"$f":"'Form 1EBS'!H262","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 17di - Loss Provision Discount",null,null,null,null,{"$f":"'Form 1EBS'!F263","v":0},null,{"$f":"'Form 1EBS'!H263","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 17dii - Scenario Based Approach",null,null,null,null,{"$f":"'Form 1EBS'!F264","v":0},null,{"$f":"'Form 1EBS'!H264","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27ci - Adj. Counterparty Default",null,null,null,null,{"$f":"'Form 1EBS'!F267","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27di - Premium in BBNI",null,null,null,null,{"$f":"'Form 1EBS'!F268","v":0},null,{"$f":"'Form 1EBS'!H268","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27dii - Tech Prov. In BBNI",null,null,null,null,{"$f":"'Form 1EBS'!F269","v":0},null,{"$f":"'Form 1EBS'!H269","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27diii - Best Est. that used Trans. Arrang.",null,null,null,null,{"$f":"'Form 1EBS'!F270","v":0},null,{"$f":"'Form 1EBS'!H270","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27div - Best Est. that not used Trans. Arrang.",null,null,null,null,{"$f":"'Form 1EBS'!F271","v":0},null,{"$f":"'Form 1EBS'!H271","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27dv - Scenario Based used",null,null,null,null,{"$f":"'Form 1EBS'!F272","v":0},null,{"$f":"'Form 1EBS'!H272","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27dvi - Scen. Based used Stand. Appro.",null,null,null,null,{"$f":"'Form 1EBS'!F273","v":0},null,{"$f":"'Form 1EBS'!H273","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27dvii - Scen. Based used Base Appro.",null,null,null,null,{"$f":"'Form 1EBS'!F274","v":0},null,{"$f":"'Form 1EBS'!H274","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27Bci - Adj. Counterparty Default",null,null,null,null,{"$f":"'Form 1EBS'!F275","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27Bdi - Premium in BBNI",null,null,null,null,{"$f":"'Form 1EBS'!F276","v":0},null,{"$f":"'Form 1EBS'!H276","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Line 27Bdii - Tech Prov. In BBNI",null,null,null,null,{"$f":"'Form 1EBS'!F277","v":0},null,{"$f":"'Form 1EBS'!H277","v":0}]
["Form 1/1EBS","Notes","Form 1","Gross Provision - Beg. Of Year",{"$f":"'Form 1'!F224","v":0},null,{"$f":"'Form 1'!H224","v":0}]
["Form 1/1EBS","Notes","Form 1","R/I Recoverable - Beg. Of Year",{"$f":"'Form 1'!F226","v":0},null,{"$f":"'Form 1'!H226","v":0}]
["Form 1/1EBS","Notes","Form 1","Net Provision - Beg. Of Year",{"$f":"'Form 1'!F228","v":0},null,{"$f":"'Form 1'!H228","v":0}]
["Form 1/1EBS","Notes","Form 1","Acquisition / Sale of loss reserves (net):",{"$f":"'Form 1'!F230","v":0},null,{"$f":"'Form 1'!H230","v":0}]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Current Year",{"$f":"'Form 1'!F234","v":0},null,{"$f":"'Form 1'!H234","v":0}]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Prior Years",{"$f":"'Form 1'!F235","v":0},null,{"$f":"'Form 1'!H235","v":0}]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Total",{"$f":"'Form 1'!F237","v":0},null,{"$f":"'Form 1'!H237","v":0}]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Current Year",{"$f":"'Form 1'!F241","v":0},null,{"$f":"'Form 1'!H241","v":0}]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Prior Years",{"$f":"'Form 1'!F242","v":0},null,{"$f":"'Form 1'!H242","v":0}]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Total",{"$f":"'Form 1'!F244","v":0},null,{"$f":"'Form 1'!H244","v":0}]
["Form 1/1EBS","Notes","Form 1","Foreign Exchange and Other",{"$f":"'Form 1'!F246","v":0},null,{"$f":"'Form 1'!H246","v":0}]
["Form 1/1EBS","Notes","Form 1","Net Provision - End Of Year",{"$f":"'Form 1'!F248","v":0},null,{"$f":"'Form 1'!H248","v":0}]
["Form 1/1EBS","Notes","Form 1","R/I Recoverable - End Of Year",{"$f":"'Form 1'!F250","v":0},null,{"$f":"'Form 1'!H250","v":0}]
["Form 1/1EBS","Notes","Form 1","Gross Provision - End Of Year",{"$f":"'Form 1'!F252","v":0},null,{"$f":"'Form 1'!H252","v":0}]
["Form 1/1EBS","Notes","Form 1","Gross Provision - Beg. Of Year",{"$f":"'Form 1'!F260","v":0},null,{"$f":"'Form 1'!H260","v":0}]
["Form 1/1EBS","Notes","Form 1","R/I Recoverable - Beg. Of Year",{"$f":"'Form 1'!F262","v":0},null,{"$f":"'Form 1'!H262","v":0}]
["Form 1/1EBS","Notes","Form 1","Net Provision - Beg. Of Year",{"$f":"'Form 1'!F264","v":0},null,{"$f":"'Form 1'!H264","v":0}]
["Form 1/1EBS","Notes","Form 1","Acquisition / Sale of loss reserves (net):",{"$f":"'Form 1'!F266","v":0},null,{"$f":"'Form 1'!H266","v":0}]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Current Year",{"$f":"'Form 1'!F270","v":0},null,{"$f":"'Form 1'!H270","v":0}]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Prior Years",{"$f":"'Form 1'!F271","v":0},null,{"$f":"'Form 1'!H271","v":0}]
["Form 1/1EBS","Notes","Form 1","Net Losses Incurred - Total",{"$f":"'Form 1'!F273","v":0},null,{"$f":"'Form 1'!H273","v":0}]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Current Year",{"$f":"'Form 1'!F277","v":0},null,{"$f":"'Form 1'!H277","v":0}]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Prior Years",{"$f":"'Form 1'!F278","v":0},null,{"$f":"'Form 1'!H278","v":0}]
["Form 1/1EBS","Notes","Form 1","Losses Paid - Total",{"$f":"'Form 1'!F280","v":0},null,{"$f":"'Form 1'!H280","v":0}]
["Form 1/1EBS","Notes","Form 1","Net Provision - End Of Year",{"$f":"'Form 1'!F282","v":0},null,{"$f":"'Form 1'!H282","v":0}]
["Form 1/1EBS","Notes","Form 1","R/I Recoverable - End Of Year",{"$f":"'Form 1'!F284","v":0},null,{"$f":"'Form 1'!H284","v":0}]
["Form 1/1EBS","Notes","Form 1","Gross Provision - End Of Year",{"$f":"'Form 1'!F286","v":0},null,{"$f":"'Form 1'!H286","v":0}]
["Form 1/1EBS","Notes","Form 1","Discount Rate on PV Calculations",{"$f":"'Form 1'!F294","v":0},null,{"$f":"'Form 1'!H294","v":0}]
["Form 1/1EBS","Notes","Form 1","Aggregated Undiscounted of Liabilities",{"$f":"'Form 1'!F296","v":0},null,{"$f":"'Form 1'!H296","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Best Estimate Provision - Beg. Of Year",null,null,null,null,{"$f":"'Form 1EBS'!F280","v":0},null,{"$f":"'Form 1EBS'!H280","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Unwind of Discount",null,null,null,null,{"$f":"'Form 1EBS'!F282","v":0},null,{"$f":"'Form 1EBS'!H282","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Net Loss Paid - Prior Years",null,null,null,null,{"$f":"'Form 1EBS'!F283","v":0},null,{"$f":"'Form 1EBS'!H283","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Net Losses Incurred - Prior Years",null,null,null,null,{"$f":"'Form 1EBS'!F284","v":0},null,{"$f":"'Form 1EBS'!H284","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Best Estimate Provision - From PY",null,null,null,null,{"$f":"'Form 1EBS'!F285","v":0},null,{"$f":"'Form 1EBS'!H285","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Net Losses Incurred - Current Year",null,null,null,null,{"$f":"'Form 1EBS'!F287","v":0},null,{"$f":"'Form 1EBS'!H287","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Net Loss Paid - Current Year",null,null,null,null,{"$f":"'Form 1EBS'!F288","v":0},null,{"$f":"'Form 1EBS'!H288","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Foreign Exchange and Other",null,null,null,null,{"$f":"'Form 1EBS'!F289","v":0},null,{"$f":"'Form 1EBS'!H289","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Best Estimate Provision - From CY",null,null,null,null,{"$f":"'Form 1EBS'!F290","v":0},null,{"$f":"'Form 1EBS'!H290","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Impact of Change in Discount Curve",null,null,null,null,{"$f":"'Form 1EBS'!F292","v":0},null,{"$f":"'Form 1EBS'!H292","v":0}]
["Form 1/1EBS","Notes","Form 1EBS","Best Estimate Provision - End Of Year",null,null,null,null,{"$f":"'Form 1EBS'!F294","v":0},null,{"$f":"'Form 1EBS'!H294","v":0}]
[]
[null,null,null,"Income Statement"]
["Form 2","Income Stmt CON","2F1a","Gross Premium Written - Direct",{"$f":"'Form 2'!E12","v":0},null,{"$f":"'Form 2'!G12","v":0}]
["Form 2","Income Stmt CON","2F1b","Gross Premium Written - Assumed",{"$f":"'Form 2'!E13","v":0},null,{"$f":"'Form 2'!G13","v":0}]
["Form 2","Income Stmt CON","2F2","R/I Premiums Ceded",{"$f":"'Form 2'!E16","v":0},null,{"$f":"'Form 2'!G16","v":0}]
["Form 2","Income Stmt CON","2F4","Change in Unearned Premiums",{"$f":"'Form 2'!E20","v":0},null,{"$f":"'Form 2'!G20","v":0}]
["Form 2","Income Stmt CON","2F6","Other Insurance Income",{"$f":"'Form 2'!E24","v":0},null,{"$f":"'Form 2'!G24","v":0}]
["Form 2","Income Stmt CON","2F8","Net Losses Incurred",{"$f":"'Form 2'!E30","v":0},null,{"$f":"'Form 2'!G30","v":0}]
["Form 2","Income Stmt CON","2F9","Commissions & Brokerage",{"$f":"'Form 2'!E32","v":0},null,{"$f":"'Form 2'!G32","v":0}]
["Form 2","Income Stmt CON","2F12a","Gross Premium Written - Direct",{"$f":"'Form 2'!E41","v":0},null,{"$f":"'Form 2'!G41","v":0}]
["Form 2","Income Stmt CON","2F12b","Gross Premium Written - Assumed",{"$f":"'Form 2'!E42","v":0},null,{"$f":"'Form 2'!G42","v":0}]
["Form 2","Income Stmt CON","2F13","R/I Premiums Ceded",{"$f":"'Form 2'!E45","v":0},null,{"$f":"'Form 2'!G45","v":0}]
["Form 2","Income Stmt CON","2F14a","NPW - Life",{"$f":"'Form 2'!E48","v":0},null,{"$f":"'Form 2'!G48","v":0}]
["Form 2","Income Stmt CON","2F14b","NPW - Annuities",{"$f":"'Form 2'!E49","v":0},null,{"$f":"'Form 2'!G49","v":0}]
["Form 2","Income Stmt CON","2F14c","NPW - Accident & Health",{"$f":"'Form 2'!E50","v":0},null,{"$f":"'Form 2'!G50","v":0}]
["Form 2","Income Stmt CON","2F15","Other Insurance Income",{"$f":"'Form 2'!E53","v":0},null,{"$f":"'Form 2'!G53","v":0}]
["Form 2","Income Stmt CON","2F17","Claims - Life",{"$f":"'Form 2'!E59","v":0},null,{"$f":"'Form 2'!G59","v":0}]
["Form 2","Income Stmt CON","2F18","Policyholders' Dividends",{"$f":"'Form 2'!E61","v":0},null,{"$f":"'Form 2'!G61","v":0}]
["Form 2","Income Stmt CON","2F19","Surrenders",{"$f":"'Form 2'!E63","v":0},null,{"$f":"'Form 2'!G63","v":0}]
["Form 2","Income Stmt CON","2F20","Maturities",{"$f":"'Form 2'!E65","v":0},null,{"$f":"'Form 2'!G65","v":0}]
["Form 2","Income Stmt CON","2F21","Annuities",{"$f":"'Form 2'!E67","v":0},null,{"$f":"'Form 2'!G67","v":0}]
["Form 2","Income Stmt CON","2F22","Accident & Health Benefits",{"$f":"'Form 2'!E69","v":0},null,{"$f":"'Form 2'!G69","v":0}]
["Form 2","Income Stmt CON","2F23","Commissions",{"$f":"'Form 2'!E71","v":0},null,{"$f":"'Form 2'!G71","v":0}]
["Form 2","Income Stmt CON","2F24","Other",{"$f":"'Form 2'!E73","v":0},null,{"$f":"'Form 2'!G73","v":0}]
["Form 2","Income Stmt CON","2F26a","Change in Policy Reserves - Life",{"$f":"'Form 2'!E78","v":0},null,{"$f":"'Form 2'!G78","v":0}]
["Form 2","Income Stmt CON","2F26b","Change in Policy Reserves - Annuities",{"$f":"'Form 2'!E79","v":0},null,{"$f":"'Form 2'!G79","v":0}]
["Form 2","Income Stmt CON","2F26c","Change in Policy Reserves - Accid. & Health",{"$f":"'Form 2'!E80","v":0},null,{"$f":"'Form 2'!G80","v":0}]
["Form 2","Income Stmt CON","2F30a","Operating Expense - G&A",{"$f":"'Form 2'!E93","v":0},null,{"$f":"'Form 2'!G93","v":0}]
["Form 2","Income Stmt CON","2F30b","Operating Expense - Personnel Costs",{"$f":"'Form 2'!E94","v":0},null,{"$f":"'Form 2'!G94","v":0}]
["Form 2","Income Stmt CON","2F30c","Operating Expense - Other",{"$f":"'Form 2'!E95","v":0},null,{"$f":"'Form 2'!G95","v":0}]
["Form 2","Income Stmt CON","2F31","Investment Income",{"$f":"'Form 2'!E98","v":0},null,{"$f":"'Form 2'!G98","v":0}]
["Form 2","Income Stmt CON","2F32","Other Income",{"$f":"'Form 2'!E100","v":0},null,{"$f":"'Form 2'!G100","v":0}]
["Form 2","Income Stmt CON","2F34a","Income Tax - Current",{"$f":"'Form 2'!E105","v":0},null,{"$f":"'Form 2'!G105","v":0}]
["Form 2","Income Stmt CON","2F34b","Income Tax - Deferred",{"$f":"'Form 2'!E106","v":0},null,{"$f":"'Form 2'!G106","v":0}]
["Form 2","Income Stmt CON","2SFS36","Realized Gains/Losses",{"$f":"'Form 2'!E111","v":0},null,{"$f":"'Form 2'!G111","v":0}]
["Form 2","Income Stmt CON","2SFS37","Interest Charges",{"$f":"'Form 2'!E113","v":0},null,{"$f":"'Form 2'!G113","v":0}]
["Form 2","Income Stmt CON","2F31N1","31. Nature of Material Items Amount - 1",{"$f":"'Form 2'!E120","v":0},null,{"$f":"'Form 2'!G120","v":0}]
["Form 2","Income Stmt CON","2F31N2","31. Nature of Material Items Amount - 2",{"$f":"'Form 2'!E121","v":0},null,{"$f":"'Form 2'!G121","v":0}]
["Form 2","Income Stmt CON","2F31N3","31. Nature of Material Items Amount - 3",{"$f":"'Form 2'!E122","v":0},null,{"$f":"'Form 2'!G122","v":0}]
["Form 2","Income Stmt CON","2F31N4","31. Nature of Material Items Amount - 4",{"$f":"'Form 2'!E123","v":0},null,{"$f":"'Form 2'!G123","v":0}]
["Form 2","Income Stmt CON","2F31N5","31. Nature of Material Items Amount - 5",{"$f":"'Form 2'!E124","v":0},null,{"$f":"'Form 2'!G124","v":0}]
["Form 2","Income Stmt CON","2F31N6","31. Nature of Material Items Amount - 6",{"$f":"'Form 2'!E125","v":0},null,{"$f":"'Form 2'!G125","v":0}]
["Form 2","Income Stmt CON","2F31N7","31. Nature of Material Items Amount - 7",{"$f":"'Form 2'!E126","v":0},null,{"$f":"'Form 2'!G126","v":0}]
["Form 2","Income Stmt CON","2F31N8","31. Nature of Material Items Amount - 8",{"$f":"'Form 2'!E127","v":0},null,{"$f":"'Form 2'!G127","v":0}]
["Form 2","Income Stmt CON","2F31N9","31. Nature of Material Items Amount - Total",{"$f":"'Form 2'!E128","v":0},null,{"$f":"'Form 2'!G128","v":0}]
["Form 2","Income Stmt CON","2F31Com1","31. Nature of Material Items - 1",{"$f":"'Form 2'!C120","v":0}]
["Form 2","Income Stmt CON","2F31Com2","31. Nature of Material Items - 2",{"$f":"'Form 2'!C121","v":0}]
["Form 2","Income Stmt CON","2F31Com3","31. Nature of Material Items - 3",{"$f":"'Form 2'!C122","v":0}]
["Form 2","Income Stmt CON","2F31Com4","31. Nature of Material Items - 4",{"$f":"'Form 2'!C123","v":0}]
["Form 2","Income Stmt CON","2F31Com5","31. Nature of Material Items - 5",{"$f":"'Form 2'!C124","v":0}]
["Form 2","Income Stmt CON","2F31Com6","31. Nature of Material Items - 6",{"$f":"'Form 2'!C125","v":0}]
["Form 2","Income Stmt CON","2F31Com7","31. Nature of Material Items - 7",{"$f":"'Form 2'!C126","v":0}]
["Form 2","Income Stmt CON","2F31Com8","31. Nature of Material Items - 8",{"$f":"'Form 2'!C127","v":0}]
["Form 2","Income Stmt CON","2F32N1","32. Nature of Material Items Amount - 1",{"$f":"'Form 2'!E131","v":0},null,{"$f":"'Form 2'!G131","v":0}]
["Form 2","Income Stmt CON","2F32N2","32. Nature of Material Items Amount - 2",{"$f":"'Form 2'!E132","v":0},null,{"$f":"'Form 2'!G132","v":0}]
["Form 2","Income Stmt CON","2F32N3","32. Nature of Material Items Amount - 3",{"$f":"'Form 2'!E133","v":0},null,{"$f":"'Form 2'!G133","v":0}]
["Form 2","Income Stmt CON","2F32N4","32. Nature of Material Items Amount - 4",{"$f":"'Form 2'!E134","v":0},null,{"$f":"'Form 2'!G134","v":0}]
["Form 2","Income Stmt CON","2F32N5","32. Nature of Material Items Amount - 5",{"$f":"'Form 2'!E135","v":0},null,{"$f":"'Form 2'!G135","v":0}]
["Form 2","Income Stmt CON","2F32N6","32. Nature of Material Items Amount - 6",{"$f":"'Form 2'!E136","v":0},null,{"$f":"'Form 2'!G136","v":0}]
["Form 2","Income Stmt CON","2F32N7","32. Nature of Material Items Amount - 7",{"$f":"'Form 2'!E137","v":0},null,{"$f":"'Form 2'!G137","v":0}]
["Form 2","Income Stmt CON","2F32N8","32. Nature of Material Items Amount - 8",{"$f":"'Form 2'!E138","v":0},null,{"$f":"'Form 2'!G138","v":0}]
["Form 2","Income Stmt CON","2F32N9","32. Nature of Material Items Amount - Total",{"$f":"'Form 2'!E139","v":0},null,{"$f":"'Form 2'!G139","v":0}]
["Form 2","Income Stmt CON","2F32Com1","32. Nature of Material Items - 1",{"$f":"'Form 2'!C131","v":0}]
["Form 2","Income Stmt CON","2F32Com2","32. Nature of Material Items - 2",{"$f":"'Form 2'!C132","v":0}]
["Form 2","Income Stmt CON","2F32Com3","32. Nature of Material Items - 3",{"$f":"'Form 2'!C133","v":0}]
["Form 2","Income Stmt CON","2F32Com4","32. Nature of Material Items - 4",{"$f":"'Form 2'!C134","v":0}]
["Form 2","Income Stmt CON","2F32Com5","32. Nature of Material Items - 5",{"$f":"'Form 2'!C135","v":0}]
["Form 2","Income Stmt CON","2F32Com6","32. Nature of Material Items - 6",{"$f":"'Form 2'!C136","v":0}]
["Form 2","Income Stmt CON","2F32Com7","32. Nature of Material Items - 7",{"$f":"'Form 2'!C137","v":0}]
["Form 2","Income Stmt CON","2F32Com8","32. Nature of Material Items - 8",{"$f":"'Form 2'!C138","v":0}]
["Form 2","Income Stmt CON","2F36N1","36. Nature of Material Items Amount - 1",{"$f":"'Form 2'!E142","v":0},null,{"$f":"'Form 2'!G142","v":0}]
["Form 2","Income Stmt CON","2F36N2","36. Nature of Material Items Amount - 2",{"$f":"'Form 2'!E143","v":0},null,{"$f":"'Form 2'!G143","v":0}]
["Form 2","Income Stmt CON","2F36N3","36. Nature of Material Items Amount - 3",{"$f":"'Form 2'!E144","v":0},null,{"$f":"'Form 2'!G144","v":0}]
["Form 2","Income Stmt CON","2F36N4","36. Nature of Material Items Amount - 4",{"$f":"'Form 2'!E145","v":0},null,{"$f":"'Form 2'!G145","v":0}]
["Form 2","Income Stmt CON","2F36N5","36. Nature of Material Items Amount - 5",{"$f":"'Form 2'!E146","v":0},null,{"$f":"'Form 2'!G146","v":0}]
["Form 2","Income Stmt CON","2F36N6","36. Nature of Material Items Amount - 6",{"$f":"'Form 2'!E147","v":0},null,{"$f":"'Form 2'!G147","v":0}]
["Form 2","Income Stmt CON","2F36N7","36. Nature of Material Items Amount - 7",{"$f":"'Form 2'!E148","v":0},null,{"$f":"'Form 2'!G148","v":0}]
["Form 2","Income Stmt CON","2F36N8","36. Nature of Material Items Amount - 8",{"$f":"'Form 2'!E149","v":0},null,{"$f":"'Form 2'!G149","v":0}]
["Form 2","Income Stmt CON","2F36N9","36. Nature of Material Items Amount - Total",{"$f":"'Form 2'!E150","v":0},null,{"$f":"'Form 2'!G150","v":0}]
["Form 2","Income Stmt CON","2F36Com1","36. Nature of Material Items - 1",{"$f":"'Form 2'!C142","v":0}]
["Form 2","Income Stmt CON","2F36Com2","36. Nature of Material Items - 2",{"$f":"'Form 2'!C143","v":0}]
["Form 2","Income Stmt CON","2F36Com3","36. Nature of Material Items - 3",{"$f":"'Form 2'!C144","v":0}]
["Form 2","Income Stmt CON","2F36Com4","36. Nature of Material Items - 4",{"$f":"'Form 2'!C145","v":0}]
["Form 2","Income Stmt CON","2F36Com5","36. Nature of Material Items - 5",{"$f":"'Form 2'!C146","v":0}]
["Form 2","Income Stmt CON","2F36Com6","36. Nature of Material Items - 6",{"$f":"'Form 2'!C147","v":0}]
["Form 2","Income Stmt CON","2F36Com7","36. Nature of Material Items - 7",{"$f":"'Form 2'!C148","v":0}]
["Form 2","Income Stmt CON","2F36Com8","36. Nature of Material Items - 8",{"$f":"'Form 2'!C149","v":0}]
[]
[null,null,null,"Statement of Capital & Surplus"]
["Form 8","Stmt of C&S CON","8F1ai","Capital Stock",{"$f":"'Form 8'!G12","v":0},null,{"$f":"'Form 8'!I12","v":0}]
["Form 8","Stmt of C&S CON","8F1aiiA","Preferred Shares",{"$f":"'Form 8'!G17","v":0},null,{"$f":"'Form 8'!I17","v":0}]
["Form 8","Stmt of C&S CON","8F1aiiB","Preferred Shares - Subsidiary",{"$f":"'Form 8'!G25","v":0},null,{"$f":"'Form 8'!I25","v":0}]
["Form 8","Stmt of C&S CON","8F1aiii","Treasury Shares",{"$f":"'Form 8'!G33","v":0},null,{"$f":"'Form 8'!I33","v":0}]
["Form 8","Stmt of C&S CON","8F1b","Contributed Surplus",{"$f":"'Form 8'!G37","v":0},null,{"$f":"'Form 8'!I37","v":0}]
["Form 8","Stmt of C&S CON","8F1ci","Other Fixed Capital - Hybrid Instruments",{"$f":"'Form 8'!G40","v":0},null,{"$f":"'Form 8'!I40","v":0}]
["Form 8","Stmt of C&S CON","8F1cii","Other Fixed Capital - Guarantees & Others",{"$f":"'Form 8'!G41","v":0},null,{"$f":"'Form 8'!I41","v":0}]
["Form 8","Stmt of C&S CON","8F2a","Statutory Surplus - Beginning of Year",{"$f":"'Form 8'!G48","v":0},null,{"$f":"'Form 8'!I48","v":0}]
["Form 8","Stmt of C&S CON","8F2c","Dividends",{"$f":"'Form 8'!G52","v":0},null,{"$f":"'Form 8'!I52","v":0}]
["Form 8","Stmt of C&S CON","8F2d","Unrealized Change in Investments",{"$f":"'Form 8'!G54","v":0},null,{"$f":"'Form 8'!I54","v":0}]
["Form 8","Stmt of C&S CON","8F2e","Change in Non-Admitted Assets",{"$f":"'Form 8'!G56","v":0},null,{"$f":"'Form 8'!I56","v":0}]
["Form 8","Stmt of C&S CON","8F2f","Change in Real Estate",{"$f":"'Form 8'!G58","v":0},null,{"$f":"'Form 8'!I58","v":0}]
["Form 8","Stmt of C&S CON","8F2g","Change in Other Statutory Capital",{"$f":"'Form 8'!G60","v":0},null,{"$f":"'Form 8'!I60","v":0}]
["Form 8","Stmt of C&S CON","8F3","Minority Interest",{"$f":"'Form 8'!G64","v":0},null,{"$f":"'Form 8'!I64","v":0}]
[]
[null,null,null,"BSCR Schedules "]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 0",{"$f":"'Schedule II'!D12","v":0},null,{"$f":"'Schedule II'!F12","v":0},null,{"$f":"'Schedule II (EBS)'!D12","v":0},null,{"$f":"'Schedule II (EBS)'!F12","v":0}]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 1",{"$f":"'Schedule II'!D13","v":0},null,{"$f":"'Schedule II'!F13","v":0},null,{"$f":"'Schedule II (EBS)'!D13","v":0},null,{"$f":"'Schedule II (EBS)'!F13","v":0}]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 2",{"$f":"'Schedule II'!D14","v":0},null,{"$f":"'Schedule II'!F14","v":0},null,{"$f":"'Schedule II (EBS)'!D14","v":0},null,{"$f":"'Schedule II (EBS)'!F14","v":0}]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 3",{"$f":"'Schedule II'!D15","v":0},null,{"$f":"'Schedule II'!F15","v":0},null,{"$f":"'Schedule II (EBS)'!D15","v":0},null,{"$f":"'Schedule II (EBS)'!F15","v":0}]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 4",{"$f":"'Schedule II'!D16","v":0},null,{"$f":"'Schedule II'!F16","v":0},null,{"$f":"'Schedule II (EBS)'!D16","v":0},null,{"$f":"'Schedule II (EBS)'!F16","v":0}]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 5",{"$f":"'Schedule II'!D17","v":0},null,{"$f":"'Schedule II'!F17","v":0},null,{"$f":"'Schedule II (EBS)'!D17","v":0},null,{"$f":"'Schedule II (EBS)'!F17","v":0}]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 6",{"$f":"'Schedule II'!D18","v":0},null,{"$f":"'Schedule II'!F18","v":0},null,{"$f":"'Schedule II (EBS)'!D18","v":0},null,{"$f":"'Schedule II (EBS)'!F18","v":0}]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 7",{"$f":"'Schedule II'!D19","v":0},null,{"$f":"'Schedule II'!F19","v":0},null,{"$f":"'Schedule II (EBS)'!D19","v":0},null,{"$f":"'Schedule II (EBS)'!F19","v":0}]
["Sch II","Investments",null,"Corp. Bonds - BSCR Rate 8",{"$f":"'Schedule II'!D20","v":0},null,{"$f":"'Schedule II'!F20","v":0},null,{"$f":"'Schedule II (EBS)'!D20","v":0},null,{"$f":"'Schedule II (EBS)'!F20","v":0}]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 1",{"$f":"'Schedule II'!H13","v":0},null,{"$f":"'Schedule II'!J13","v":0},null,{"$f":"'Schedule II (EBS)'!H13","v":0},null,{"$f":"'Schedule II (EBS)'!J13","v":0}]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 2",{"$f":"'Schedule II'!H14","v":0},null,{"$f":"'Schedule II'!J14","v":0},null,{"$f":"'Schedule II (EBS)'!H14","v":0},null,{"$f":"'Schedule II (EBS)'!J14","v":0}]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 3",{"$f":"'Schedule II'!H15","v":0},null,{"$f":"'Schedule II'!J15","v":0},null,{"$f":"'Schedule II (EBS)'!H15","v":0},null,{"$f":"'Schedule II (EBS)'!J15","v":0}]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 4",{"$f":"'Schedule II'!H16","v":0},null,{"$f":"'Schedule II'!J16","v":0},null,{"$f":"'Schedule II (EBS)'!H16","v":0},null,{"$f":"'Schedule II (EBS)'!J16","v":0}]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 5",{"$f":"'Schedule II'!H17","v":0},null,{"$f":"'Schedule II'!J17","v":0},null,{"$f":"'Schedule II (EBS)'!H17","v":0},null,{"$f":"'Schedule II (EBS)'!J17","v":0}]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 6",{"$f":"'Schedule II'!H18","v":0},null,{"$f":"'Schedule II'!J18","v":0},null,{"$f":"'Schedule II (EBS)'!H18","v":0},null,{"$f":"'Schedule II (EBS)'!J18","v":0}]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 7",{"$f":"'Schedule II'!H19","v":0},null,{"$f":"'Schedule II'!J19","v":0},null,{"$f":"'Schedule II (EBS)'!H19","v":0},null,{"$f":"'Schedule II (EBS)'!J19","v":0}]
["Sch II","Investments",null,"Residential MBS - BSCR Rate 8",{"$f":"'Schedule II'!H20","v":0},null,{"$f":"'Schedule II'!J20","v":0},null,{"$f":"'Schedule II (EBS)'!H20","v":0},null,{"$f":"'Schedule II (EBS)'!J20","v":0}]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 1",{"$f":"'Schedule II'!L13","v":0},null,{"$f":"'Schedule II'!N13","v":0},null,{"$f":"'Schedule II (EBS)'!L13","v":0},null,{"$f":"'Schedule II (EBS)'!N13","v":0}]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 2",{"$f":"'Schedule II'!L14","v":0},null,{"$f":"'Schedule II'!N14","v":0},null,{"$f":"'Schedule II (EBS)'!L14","v":0},null,{"$f":"'Schedule II (EBS)'!N14","v":0}]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 3",{"$f":"'Schedule II'!L15","v":0},null,{"$f":"'Schedule II'!N15","v":0},null,{"$f":"'Schedule II (EBS)'!L15","v":0},null,{"$f":"'Schedule II (EBS)'!N15","v":0}]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 4",{"$f":"'Schedule II'!L16","v":0},null,{"$f":"'Schedule II'!N16","v":0},null,{"$f":"'Schedule II (EBS)'!L16","v":0},null,{"$f":"'Schedule II (EBS)'!N16","v":0}]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 5",{"$f":"'Schedule II'!L17","v":0},null,{"$f":"'Schedule II'!N17","v":0},null,{"$f":"'Schedule II (EBS)'!L17","v":0},null,{"$f":"'Schedule II (EBS)'!N17","v":0}]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 6",{"$f":"'Schedule II'!L18","v":0},null,{"$f":"'Schedule II'!N18","v":0},null,{"$f":"'Schedule II (EBS)'!L18","v":0},null,{"$f":"'Schedule II (EBS)'!N18","v":0}]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 7",{"$f":"'Schedule II'!L19","v":0},null,{"$f":"'Schedule II'!N19","v":0},null,{"$f":"'Schedule II (EBS)'!L19","v":0},null,{"$f":"'Schedule II (EBS)'!N19","v":0}]
["Sch II","Investments",null,"Commercial MBS - BSCR Rate 8",{"$f":"'Schedule II'!L20","v":0},null,{"$f":"'Schedule II'!N20","v":0},null,{"$f":"'Schedule II (EBS)'!L20","v":0},null,{"$f":"'Schedule II (EBS)'!N20","v":0}]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 0",{"$f":"'Schedule II'!P12","v":0},null,{"$f":"'Schedule II'!R12","v":0},null,{"$f":"'Schedule II (EBS)'!P12","v":0},null,{"$f":"'Schedule II (EBS)'!R12","v":0}]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 1",{"$f":"'Schedule II'!P13","v":0},null,{"$f":"'Schedule II'!R13","v":0},null,{"$f":"'Schedule II (EBS)'!P13","v":0},null,{"$f":"'Schedule II (EBS)'!R13","v":0}]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 2",{"$f":"'Schedule II'!P14","v":0},null,{"$f":"'Schedule II'!R14","v":0},null,{"$f":"'Schedule II (EBS)'!P14","v":0},null,{"$f":"'Schedule II (EBS)'!R14","v":0}]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 3",{"$f":"'Schedule II'!P15","v":0},null,{"$f":"'Schedule II'!R15","v":0},null,{"$f":"'Schedule II (EBS)'!P15","v":0},null,{"$f":"'Schedule II (EBS)'!R15","v":0}]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 4",{"$f":"'Schedule II'!P16","v":0},null,{"$f":"'Schedule II'!R16","v":0},null,{"$f":"'Schedule II (EBS)'!P16","v":0},null,{"$f":"'Schedule II (EBS)'!R16","v":0}]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 5",{"$f":"'Schedule II'!P17","v":0},null,{"$f":"'Schedule II'!R17","v":0},null,{"$f":"'Schedule II (EBS)'!P17","v":0},null,{"$f":"'Schedule II (EBS)'!R17","v":0}]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 6",{"$f":"'Schedule II'!P18","v":0},null,{"$f":"'Schedule II'!R18","v":0},null,{"$f":"'Schedule II (EBS)'!P18","v":0},null,{"$f":"'Schedule II (EBS)'!R18","v":0}]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 7",{"$f":"'Schedule II'!P19","v":0},null,{"$f":"'Schedule II'!R19","v":0},null,{"$f":"'Schedule II (EBS)'!P19","v":0},null,{"$f":"'Schedule II (EBS)'!R19","v":0}]
["Sch II","Investments",null,"Bonds Mutual Fund - BSCR Rate 8",{"$f":"'Schedule II'!P20","v":0},null,{"$f":"'Schedule II'!R20","v":0},null,{"$f":"'Schedule II (EBS)'!P20","v":0},null,{"$f":"'Schedule II (EBS)'!R20","v":0}]
["Sch II","Investments",null,"Common Shares - Quoted",{"$f":"'Schedule II'!D41","v":0},null,{"$f":"'Schedule II'!F41","v":0},null,{"$f":"'Schedule II (EBS)'!D41","v":0},null,{"$f":"'Schedule II (EBS)'!F41","v":0}]
["Sch II","Investments",null,"Common Shares - Unquoted",{"$f":"'Schedule II'!D42","v":0},null,{"$f":"'Schedule II'!F42","v":0},null,{"$f":"'Schedule II (EBS)'!D42","v":0},null,{"$f":"'Schedule II (EBS)'!F42","v":0}]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 1",{"$f":"'Schedule II'!H33","v":0},null,{"$f":"'Schedule II'!J33","v":0},null,{"$f":"'Schedule II (EBS)'!H33","v":0},null,{"$f":"'Schedule II (EBS)'!J33","v":0}]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 2",{"$f":"'Schedule II'!H34","v":0},null,{"$f":"'Schedule II'!J34","v":0},null,{"$f":"'Schedule II (EBS)'!H34","v":0},null,{"$f":"'Schedule II (EBS)'!J34","v":0}]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 3",{"$f":"'Schedule II'!H35","v":0},null,{"$f":"'Schedule II'!J35","v":0},null,{"$f":"'Schedule II (EBS)'!H35","v":0},null,{"$f":"'Schedule II (EBS)'!J35","v":0}]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 4",{"$f":"'Schedule II'!H36","v":0},null,{"$f":"'Schedule II'!J36","v":0},null,{"$f":"'Schedule II (EBS)'!H36","v":0},null,{"$f":"'Schedule II (EBS)'!J36","v":0}]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 5",{"$f":"'Schedule II'!H37","v":0},null,{"$f":"'Schedule II'!J37","v":0},null,{"$f":"'Schedule II (EBS)'!H37","v":0},null,{"$f":"'Schedule II (EBS)'!J37","v":0}]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 6",{"$f":"'Schedule II'!H38","v":0},null,{"$f":"'Schedule II'!J38","v":0},null,{"$f":"'Schedule II (EBS)'!H38","v":0},null,{"$f":"'Schedule II (EBS)'!J38","v":0}]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 7",{"$f":"'Schedule II'!H39","v":0},null,{"$f":"'Schedule II'!J39","v":0},null,{"$f":"'Schedule II (EBS)'!H39","v":0},null,{"$f":"'Schedule II (EBS)'!J39","v":0}]
["Sch II","Investments",null,"Preferred Shares - BSCR Rate 8",{"$f":"'Schedule II'!H40","v":0},null,{"$f":"'Schedule II'!J40","v":0},null,{"$f":"'Schedule II (EBS)'!H40","v":0},null,{"$f":"'Schedule II (EBS)'!J40","v":0}]
["Sch II","Investments",null,"Equity Mutual Funds -  Quoted",{"$f":"'Schedule II'!L41","v":0},null,{"$f":"'Schedule II'!N41","v":0},null,{"$f":"'Schedule II (EBS)'!L41","v":0},null,{"$f":"'Schedule II (EBS)'!N41","v":0}]
["Sch II","Investments",null,"Equity Mutual Funds -  Unquoted",{"$f":"'Schedule II'!L42","v":0},null,{"$f":"'Schedule II'!N42","v":0},null,{"$f":"'Schedule II (EBS)'!L42","v":0},null,{"$f":"'Schedule II (EBS)'!N42","v":0}]
["Sch II","Investments",null,"Mortgage Loans - Insured",{"$f":"'Schedule II'!D57","v":0},null,{"$f":"'Schedule II'!F57","v":0},null,{"$f":"'Schedule II (EBS)'!D57","v":0},null,{"$f":"'Schedule II (EBS)'!F57","v":0}]
["Sch II","Investments",null,"Mortgage Loans - Other Commercial",{"$f":"'Schedule II'!D58","v":0},null,{"$f":"'Schedule II'!F58","v":0},null,{"$f":"'Schedule II (EBS)'!D58","v":0},null,{"$f":"'Schedule II (EBS)'!F58","v":0}]
["Sch II","Investments",null,"Mortgage Loans - Other Residential",{"$f":"'Schedule II'!D59","v":0},null,{"$f":"'Schedule II'!F59","v":0},null,{"$f":"'Schedule II (EBS)'!D59","v":0},null,{"$f":"'Schedule II (EBS)'!F59","v":0}]
["Sch II","Investments",null,"Mortgage Loans - Not Good Stand.",{"$f":"'Schedule II'!D60","v":0},null,{"$f":"'Schedule II'!F60","v":0},null,{"$f":"'Schedule II (EBS)'!D60","v":0},null,{"$f":"'Schedule II (EBS)'!F60","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 1",{"$f":"'Schedule II'!L55","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L56","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 2",{"$f":"'Schedule II'!L56","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L57","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 3",{"$f":"'Schedule II'!L57","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L58","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 4",{"$f":"'Schedule II'!L58","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L59","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 5",{"$f":"'Schedule II'!L59","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L60","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Class 6",{"$f":"'Schedule II'!L60","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L61","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Orig. Total",{"$f":"'Schedule II'!L62","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L63","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 1",{"$f":"'Schedule II'!N55","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N56","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 2",{"$f":"'Schedule II'!N56","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N57","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 3",{"$f":"'Schedule II'!N57","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N58","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 4",{"$f":"'Schedule II'!N58","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N59","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 5",{"$f":"'Schedule II'!N59","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N60","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Class 6",{"$f":"'Schedule II'!N60","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N61","v":0}]
["Sch II","Investments",null,"NAIC Resid. MBS - Rev. Total",{"$f":"'Schedule II'!N62","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N63","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 1",{"$f":"'Schedule II'!P55","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P56","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 2",{"$f":"'Schedule II'!P56","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P57","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 3",{"$f":"'Schedule II'!P57","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P58","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 4",{"$f":"'Schedule II'!P58","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P59","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 5",{"$f":"'Schedule II'!P59","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P60","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Class 6",{"$f":"'Schedule II'!P60","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P61","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Orig. Total",{"$f":"'Schedule II'!P62","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P63","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 1",{"$f":"'Schedule II'!R55","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!R56","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 2",{"$f":"'Schedule II'!R56","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!R57","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 3",{"$f":"'Schedule II'!R57","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!R58","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 4",{"$f":"'Schedule II'!R58","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!R59","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 5",{"$f":"'Schedule II'!R59","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!R60","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Class 6",{"$f":"'Schedule II'!R60","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!R61","v":0}]
["Sch II","Investments",null,"NAIC Comm. MBS - Rev. Total",{"$f":"'Schedule II'!R62","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!R63","v":0}]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 1",{"$f":"'Schedule II'!D70","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!D70","v":0}]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 2",{"$f":"'Schedule II'!D71","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!D71","v":0}]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 3",{"$f":"'Schedule II'!D72","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!D72","v":0}]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 4",{"$f":"'Schedule II'!D73","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!D73","v":0}]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 5",{"$f":"'Schedule II'!D74","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!D74","v":0}]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 6",{"$f":"'Schedule II'!D75","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!D75","v":0}]
["Sch II","Investments",null,"NAIC Rating Corp & Sov. Bond - Total",{"$f":"'Schedule II'!D76","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!D76","v":0}]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 1",{"$f":"'Schedule II'!F70","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!F70","v":0}]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 2",{"$f":"'Schedule II'!F71","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!F71","v":0}]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 3",{"$f":"'Schedule II'!F72","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!F72","v":0}]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 4",{"$f":"'Schedule II'!F73","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!F73","v":0}]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 5",{"$f":"'Schedule II'!F74","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!F74","v":0}]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Class 6",{"$f":"'Schedule II'!F75","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!F75","v":0}]
["Sch II","Investments",null,"NAIC Rating Resid. MBS - Total",{"$f":"'Schedule II'!F76","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!F76","v":0}]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 1",{"$f":"'Schedule II'!H70","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!H70","v":0}]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 2",{"$f":"'Schedule II'!H71","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!H71","v":0}]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 3",{"$f":"'Schedule II'!H72","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!H72","v":0}]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 4",{"$f":"'Schedule II'!H73","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!H73","v":0}]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 5",{"$f":"'Schedule II'!H74","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!H74","v":0}]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Class 6",{"$f":"'Schedule II'!H75","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!H75","v":0}]
["Sch II","Investments",null,"NAIC Rating Comm. MBS - Total",{"$f":"'Schedule II'!H76","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!H76","v":0}]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 1",{"$f":"'Schedule II'!J70","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!J70","v":0}]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 2",{"$f":"'Schedule II'!J71","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!J71","v":0}]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 3",{"$f":"'Schedule II'!J72","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!J72","v":0}]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 4",{"$f":"'Schedule II'!J73","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!J73","v":0}]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 5",{"$f":"'Schedule II'!J74","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!J74","v":0}]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Class 6",{"$f":"'Schedule II'!J75","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!J75","v":0}]
["Sch II","Investments",null,"NAIC Rating Bond Mutual - Total",{"$f":"'Schedule II'!J76","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!J76","v":0}]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 1",{"$f":"'Schedule II'!L70","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L70","v":0}]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 2",{"$f":"'Schedule II'!L71","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L71","v":0}]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 3",{"$f":"'Schedule II'!L72","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L72","v":0}]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 4",{"$f":"'Schedule II'!L73","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L73","v":0}]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 5",{"$f":"'Schedule II'!L74","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L74","v":0}]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Class 6",{"$f":"'Schedule II'!L75","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L75","v":0}]
["Sch II","Investments",null,"NAIC Rating Mort. Loan - Total",{"$f":"'Schedule II'!L76","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!L76","v":0}]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 1",{"$f":"'Schedule II'!N70","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N70","v":0}]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 2",{"$f":"'Schedule II'!N71","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N71","v":0}]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 3",{"$f":"'Schedule II'!N72","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N72","v":0}]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 4",{"$f":"'Schedule II'!N73","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N73","v":0}]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 5",{"$f":"'Schedule II'!N74","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N74","v":0}]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Class 6",{"$f":"'Schedule II'!N75","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N75","v":0}]
["Sch II","Investments",null,"NAIC Rating Pref. Stock - Total",{"$f":"'Schedule II'!N76","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!N76","v":0}]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 1",{"$f":"'Schedule II'!P70","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P70","v":0}]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 2",{"$f":"'Schedule II'!P71","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P71","v":0}]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 3",{"$f":"'Schedule II'!P72","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P72","v":0}]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 4",{"$f":"'Schedule II'!P73","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P73","v":0}]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 5",{"$f":"'Schedule II'!P74","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P74","v":0}]
["Sch II","Investments",null,"NAIC Rating Other Assets - Class 6",{"$f":"'Schedule II'!P75","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P75","v":0}]
["Sch II","Investments",null,"NAIC Rating Other Assets - Total",{"$f":"'Schedule II'!P76","v":0},null,null,null,{"$f":"'Schedule II (EBS)'!P76","v":0}]
[]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 0",{"$f":"'Schedule IIA'!D12","v":0},null,{"$f":"'Schedule IIA'!F12","v":0},null,{"$f":"'Schedule IIA (EBS)'!D12","v":0},null,{"$f":"'Schedule IIA (EBS)'!F12","v":0}]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 1",{"$f":"'Schedule IIA'!D13","v":0},null,{"$f":"'Schedule IIA'!F13","v":0},null,{"$f":"'Schedule IIA (EBS)'!D13","v":0},null,{"$f":"'Schedule IIA (EBS)'!F13","v":0}]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 2",{"$f":"'Schedule IIA'!D14","v":0},null,{"$f":"'Schedule IIA'!F14","v":0},null,{"$f":"'Schedule IIA (EBS)'!D14","v":0},null,{"$f":"'Schedule IIA (EBS)'!F14","v":0}]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 3",{"$f":"'Schedule IIA'!D15","v":0},null,{"$f":"'Schedule IIA'!F15","v":0},null,{"$f":"'Schedule IIA (EBS)'!D15","v":0},null,{"$f":"'Schedule IIA (EBS)'!F15","v":0}]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 4",{"$f":"'Schedule IIA'!D16","v":0},null,{"$f":"'Schedule IIA'!F16","v":0},null,{"$f":"'Schedule IIA (EBS)'!D16","v":0},null,{"$f":"'Schedule IIA (EBS)'!F16","v":0}]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 5",{"$f":"'Schedule IIA'!D17","v":0},null,{"$f":"'Schedule IIA'!F17","v":0},null,{"$f":"'Schedule IIA (EBS)'!D17","v":0},null,{"$f":"'Schedule IIA (EBS)'!F17","v":0}]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 6",{"$f":"'Schedule IIA'!D18","v":0},null,{"$f":"'Schedule IIA'!F18","v":0},null,{"$f":"'Schedule IIA (EBS)'!D18","v":0},null,{"$f":"'Schedule IIA (EBS)'!F18","v":0}]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 7",{"$f":"'Schedule IIA'!D19","v":0},null,{"$f":"'Schedule IIA'!F19","v":0},null,{"$f":"'Schedule IIA (EBS)'!D19","v":0},null,{"$f":"'Schedule IIA (EBS)'!F19","v":0}]
["Sch IIA","Funds Held",null,"Corp. Bonds - BSCR Rate 8",{"$f":"'Schedule IIA'!D20","v":0},null,{"$f":"'Schedule IIA'!F20","v":0},null,{"$f":"'Schedule IIA (EBS)'!D20","v":0},null,{"$f":"'Schedule IIA (EBS)'!F20","v":0}]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 1",{"$f":"'Schedule IIA'!H13","v":0},null,{"$f":"'Schedule IIA'!J13","v":0},null,{"$f":"'Schedule IIA (EBS)'!H13","v":0},null,{"$f":"'Schedule IIA (EBS)'!J13","v":0}]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 2",{"$f":"'Schedule IIA'!H14","v":0},null,{"$f":"'Schedule IIA'!J14","v":0},null,{"$f":"'Schedule IIA (EBS)'!H14","v":0},null,{"$f":"'Schedule IIA (EBS)'!J14","v":0}]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 3",{"$f":"'Schedule IIA'!H15","v":0},null,{"$f":"'Schedule IIA'!J15","v":0},null,{"$f":"'Schedule IIA (EBS)'!H15","v":0},null,{"$f":"'Schedule IIA (EBS)'!J15","v":0}]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 4",{"$f":"'Schedule IIA'!H16","v":0},null,{"$f":"'Schedule IIA'!J16","v":0},null,{"$f":"'Schedule IIA (EBS)'!H16","v":0},null,{"$f":"'Schedule IIA (EBS)'!J16","v":0}]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 5",{"$f":"'Schedule IIA'!H17","v":0},null,{"$f":"'Schedule IIA'!J17","v":0},null,{"$f":"'Schedule IIA (EBS)'!H17","v":0},null,{"$f":"'Schedule IIA (EBS)'!J17","v":0}]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 6",{"$f":"'Schedule IIA'!H18","v":0},null,{"$f":"'Schedule IIA'!J18","v":0},null,{"$f":"'Schedule IIA (EBS)'!H18","v":0},null,{"$f":"'Schedule IIA (EBS)'!J18","v":0}]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 7",{"$f":"'Schedule IIA'!H19","v":0},null,{"$f":"'Schedule IIA'!J19","v":0},null,{"$f":"'Schedule IIA (EBS)'!H19","v":0},null,{"$f":"'Schedule IIA (EBS)'!J19","v":0}]
["Sch IIA","Funds Held",null,"Residential MBS - BSCR Rate 8",{"$f":"'Schedule IIA'!H20","v":0},null,{"$f":"'Schedule IIA'!J20","v":0},null,{"$f":"'Schedule IIA (EBS)'!H20","v":0},null,{"$f":"'Schedule IIA (EBS)'!J20","v":0}]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 1",{"$f":"'Schedule IIA'!L13","v":0},null,{"$f":"'Schedule IIA'!N13","v":0},null,{"$f":"'Schedule IIA (EBS)'!L13","v":0},null,{"$f":"'Schedule IIA (EBS)'!N13","v":0}]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 2",{"$f":"'Schedule IIA'!L14","v":0},null,{"$f":"'Schedule IIA'!N14","v":0},null,{"$f":"'Schedule IIA (EBS)'!L14","v":0},null,{"$f":"'Schedule IIA (EBS)'!N14","v":0}]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 3",{"$f":"'Schedule IIA'!L15","v":0},null,{"$f":"'Schedule IIA'!N15","v":0},null,{"$f":"'Schedule IIA (EBS)'!L15","v":0},null,{"$f":"'Schedule IIA (EBS)'!N15","v":0}]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 4",{"$f":"'Schedule IIA'!L16","v":0},null,{"$f":"'Schedule IIA'!N16","v":0},null,{"$f":"'Schedule IIA (EBS)'!L16","v":0},null,{"$f":"'Schedule IIA (EBS)'!N16","v":0}]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 5",{"$f":"'Schedule IIA'!L17","v":0},null,{"$f":"'Schedule IIA'!N17","v":0},null,{"$f":"'Schedule IIA (EBS)'!L17","v":0},null,{"$f":"'Schedule IIA (EBS)'!N17","v":0}]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 6",{"$f":"'Schedule IIA'!L18","v":0},null,{"$f":"'Schedule IIA'!N18","v":0},null,{"$f":"'Schedule IIA (EBS)'!L18","v":0},null,{"$f":"'Schedule IIA (EBS)'!N18","v":0}]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 7",{"$f":"'Schedule IIA'!L19","v":0},null,{"$f":"'Schedule IIA'!N19","v":0},null,{"$f":"'Schedule IIA (EBS)'!L19","v":0},null,{"$f":"'Schedule IIA (EBS)'!N19","v":0}]
["Sch IIA","Funds Held",null,"Commercial MBS - BSCR Rate 8",{"$f":"'Schedule IIA'!L20","v":0},null,{"$f":"'Schedule IIA'!N20","v":0},null,{"$f":"'Schedule IIA (EBS)'!L20","v":0},null,{"$f":"'Schedule IIA (EBS)'!N20","v":0}]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 0",{"$f":"'Schedule IIA'!P12","v":0},null,{"$f":"'Schedule IIA'!R12","v":0},null,{"$f":"'Schedule IIA (EBS)'!P12","v":0},null,{"$f":"'Schedule IIA (EBS)'!R12","v":0}]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 1",{"$f":"'Schedule IIA'!P13","v":0},null,{"$f":"'Schedule IIA'!R13","v":0},null,{"$f":"'Schedule IIA (EBS)'!P13","v":0},null,{"$f":"'Schedule IIA (EBS)'!R13","v":0}]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 2",{"$f":"'Schedule IIA'!P14","v":0},null,{"$f":"'Schedule IIA'!R14","v":0},null,{"$f":"'Schedule IIA (EBS)'!P14","v":0},null,{"$f":"'Schedule IIA (EBS)'!R14","v":0}]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 3",{"$f":"'Schedule IIA'!P15","v":0},null,{"$f":"'Schedule IIA'!R15","v":0},null,{"$f":"'Schedule IIA (EBS)'!P15","v":0},null,{"$f":"'Schedule IIA (EBS)'!R15","v":0}]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 4",{"$f":"'Schedule IIA'!P16","v":0},null,{"$f":"'Schedule IIA'!R16","v":0},null,{"$f":"'Schedule IIA (EBS)'!P16","v":0},null,{"$f":"'Schedule IIA (EBS)'!R16","v":0}]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 5",{"$f":"'Schedule IIA'!P17","v":0},null,{"$f":"'Schedule IIA'!R17","v":0},null,{"$f":"'Schedule IIA (EBS)'!P17","v":0},null,{"$f":"'Schedule IIA (EBS)'!R17","v":0}]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 6",{"$f":"'Schedule IIA'!P18","v":0},null,{"$f":"'Schedule IIA'!R18","v":0},null,{"$f":"'Schedule IIA (EBS)'!P18","v":0},null,{"$f":"'Schedule IIA (EBS)'!R18","v":0}]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 7",{"$f":"'Schedule IIA'!P19","v":0},null,{"$f":"'Schedule IIA'!R19","v":0},null,{"$f":"'Schedule IIA (EBS)'!P19","v":0},null,{"$f":"'Schedule IIA (EBS)'!R19","v":0}]
["Sch IIA","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 8",{"$f":"'Schedule IIA'!P20","v":0},null,{"$f":"'Schedule IIA'!R20","v":0},null,{"$f":"'Schedule IIA (EBS)'!P20","v":0},null,{"$f":"'Schedule IIA (EBS)'!R20","v":0}]
["Sch IIA","Funds Held",null,"Common Shares - Quoted",{"$f":"'Schedule IIA'!D41","v":0},null,{"$f":"'Schedule IIA'!F41","v":0},null,{"$f":"'Schedule IIA (EBS)'!D41","v":0},null,{"$f":"'Schedule IIA (EBS)'!F41","v":0}]
["Sch IIA","Funds Held",null,"Common Shares - Unquoted",{"$f":"'Schedule IIA'!D42","v":0},null,{"$f":"'Schedule IIA'!F42","v":0},null,{"$f":"'Schedule IIA (EBS)'!D42","v":0},null,{"$f":"'Schedule IIA (EBS)'!F42","v":0}]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 1",{"$f":"'Schedule IIA'!H33","v":0},null,{"$f":"'Schedule IIA'!J33","v":0},null,{"$f":"'Schedule IIA (EBS)'!H33","v":0},null,{"$f":"'Schedule IIA (EBS)'!J33","v":0}]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 2",{"$f":"'Schedule IIA'!H34","v":0},null,{"$f":"'Schedule IIA'!J34","v":0},null,{"$f":"'Schedule IIA (EBS)'!H34","v":0},null,{"$f":"'Schedule IIA (EBS)'!J34","v":0}]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 3",{"$f":"'Schedule IIA'!H35","v":0},null,{"$f":"'Schedule IIA'!J35","v":0},null,{"$f":"'Schedule IIA (EBS)'!H35","v":0},null,{"$f":"'Schedule IIA (EBS)'!J35","v":0}]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 4",{"$f":"'Schedule IIA'!H36","v":0},null,{"$f":"'Schedule IIA'!J36","v":0},null,{"$f":"'Schedule IIA (EBS)'!H36","v":0},null,{"$f":"'Schedule IIA (EBS)'!J36","v":0}]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 5",{"$f":"'Schedule IIA'!H37","v":0},null,{"$f":"'Schedule IIA'!J37","v":0},null,{"$f":"'Schedule IIA (EBS)'!H37","v":0},null,{"$f":"'Schedule IIA (EBS)'!J37","v":0}]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 6",{"$f":"'Schedule IIA'!H38","v":0},null,{"$f":"'Schedule IIA'!J38","v":0},null,{"$f":"'Schedule IIA (EBS)'!H38","v":0},null,{"$f":"'Schedule IIA (EBS)'!J38","v":0}]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 7",{"$f":"'Schedule IIA'!H39","v":0},null,{"$f":"'Schedule IIA'!J39","v":0},null,{"$f":"'Schedule IIA (EBS)'!H39","v":0},null,{"$f":"'Schedule IIA (EBS)'!J39","v":0}]
["Sch IIA","Funds Held",null,"Preferred Shares - BSCR Rate 8",{"$f":"'Schedule IIA'!H40","v":0},null,{"$f":"'Schedule IIA'!J40","v":0},null,{"$f":"'Schedule IIA (EBS)'!H40","v":0},null,{"$f":"'Schedule IIA (EBS)'!J40","v":0}]
["Sch IIA","Funds Held",null,"Equity Mutual Funds -  Quoted",{"$f":"'Schedule IIA'!L41","v":0},null,{"$f":"'Schedule IIA'!N41","v":0},null,{"$f":"'Schedule IIA (EBS)'!L41","v":0},null,{"$f":"'Schedule IIA (EBS)'!N41","v":0}]
["Sch IIA","Funds Held",null,"Equity Mutual Funds -  Unquoted",{"$f":"'Schedule IIA'!L42","v":0},null,{"$f":"'Schedule IIA'!N42","v":0},null,{"$f":"'Schedule IIA (EBS)'!L42","v":0},null,{"$f":"'Schedule IIA (EBS)'!N42","v":0}]
["Sch IIA","Funds Held",null,"Other Investments -  Quoted",{"$f":"'Schedule IIA'!P41","v":0},null,{"$f":"'Schedule IIA'!R41","v":0},null,{"$f":"'Schedule IIA (EBS)'!P41","v":0},null,{"$f":"'Schedule IIA (EBS)'!R41","v":0}]
["Sch IIA","Funds Held",null,"Other Investments -  Unquoted",{"$f":"'Schedule IIA'!P42","v":0},null,{"$f":"'Schedule IIA'!R42","v":0},null,{"$f":"'Schedule IIA (EBS)'!P42","v":0},null,{"$f":"'Schedule IIA (EBS)'!R42","v":0}]
["Sch IIA","Funds Held",null,"Mortgage Loans - Insured",{"$f":"'Schedule IIA'!D57","v":0},null,{"$f":"'Schedule IIA'!F57","v":0},null,{"$f":"'Schedule IIA (EBS)'!D57","v":0},null,{"$f":"'Schedule IIA (EBS)'!F57","v":0}]
["Sch IIA","Funds Held",null,"Mortgage Loans - Other Commercial",{"$f":"'Schedule IIA'!D58","v":0},null,{"$f":"'Schedule IIA'!F58","v":0},null,{"$f":"'Schedule IIA (EBS)'!D58","v":0},null,{"$f":"'Schedule IIA (EBS)'!F58","v":0}]
["Sch IIA","Funds Held",null,"Mortgage Loans - Other Residential",{"$f":"'Schedule IIA'!D59","v":0},null,{"$f":"'Schedule IIA'!F59","v":0},null,{"$f":"'Schedule IIA (EBS)'!D59","v":0},null,{"$f":"'Schedule IIA (EBS)'!F59","v":0}]
["Sch IIA","Funds Held",null,"Mortgage Loans - Not Good Stand.",{"$f":"'Schedule IIA'!D60","v":0},null,{"$f":"'Schedule IIA'!F60","v":0},null,{"$f":"'Schedule IIA (EBS)'!D60","v":0},null,{"$f":"'Schedule IIA (EBS)'!F60","v":0}]
["Sch IIA","Funds Held",null,"Cash and Cash Equivalents",{"$f":"'Schedule IIA'!D68","v":0},null,{"$f":"'Schedule IIA'!F68","v":0},null,{"$f":"'Schedule IIA (EBS)'!D68","v":0},null,{"$f":"'Schedule IIA (EBS)'!F68","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 1",{"$f":"'Schedule IIA'!L55","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L55","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 2",{"$f":"'Schedule IIA'!L56","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L56","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 3",{"$f":"'Schedule IIA'!L57","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L57","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 4",{"$f":"'Schedule IIA'!L58","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L58","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 5",{"$f":"'Schedule IIA'!L59","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L59","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Class 6",{"$f":"'Schedule IIA'!L60","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L60","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Orig. Total",{"$f":"'Schedule IIA'!L62","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L62","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 1",{"$f":"'Schedule IIA'!N55","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N55","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 2",{"$f":"'Schedule IIA'!N56","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N56","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 3",{"$f":"'Schedule IIA'!N57","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N57","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 4",{"$f":"'Schedule IIA'!N58","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N58","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 5",{"$f":"'Schedule IIA'!N59","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N59","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Class 6",{"$f":"'Schedule IIA'!N60","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N60","v":0}]
["Sch IIA","Funds Held",null,"NAIC Resid. MBS - Rev. Total",{"$f":"'Schedule IIA'!N62","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N62","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 1",{"$f":"'Schedule IIA'!P55","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P55","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 2",{"$f":"'Schedule IIA'!P56","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P56","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 3",{"$f":"'Schedule IIA'!P57","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P57","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 4",{"$f":"'Schedule IIA'!P58","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P58","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 5",{"$f":"'Schedule IIA'!P59","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P59","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Class 6",{"$f":"'Schedule IIA'!P60","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P60","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Orig. Total",{"$f":"'Schedule IIA'!P62","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P62","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 1",{"$f":"'Schedule IIA'!R55","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!R55","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 2",{"$f":"'Schedule IIA'!R56","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!R56","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 3",{"$f":"'Schedule IIA'!R57","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!R57","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 4",{"$f":"'Schedule IIA'!R58","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!R58","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 5",{"$f":"'Schedule IIA'!R59","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!R59","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Class 6",{"$f":"'Schedule IIA'!R60","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!R60","v":0}]
["Sch IIA","Funds Held",null,"NAIC Comm. MBS - Rev. Total",{"$f":"'Schedule IIA'!R62","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!R62","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 1",{"$f":"'Schedule IIA'!D78","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!D78","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 2",{"$f":"'Schedule IIA'!D79","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!D79","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 3",{"$f":"'Schedule IIA'!D80","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!D80","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 4",{"$f":"'Schedule IIA'!D81","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!D81","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 5",{"$f":"'Schedule IIA'!D82","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!D82","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 6",{"$f":"'Schedule IIA'!D83","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!D83","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Total",{"$f":"'Schedule IIA'!D84","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!D84","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 1",{"$f":"'Schedule IIA'!F78","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!F78","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 2",{"$f":"'Schedule IIA'!F79","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!F79","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 3",{"$f":"'Schedule IIA'!F80","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!F80","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 4",{"$f":"'Schedule IIA'!F81","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!F81","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 5",{"$f":"'Schedule IIA'!F82","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!F82","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Class 6",{"$f":"'Schedule IIA'!F83","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!F83","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Resid. MBS - Total",{"$f":"'Schedule IIA'!F84","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!F84","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 1",{"$f":"'Schedule IIA'!H78","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!H78","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 2",{"$f":"'Schedule IIA'!H79","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!H79","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 3",{"$f":"'Schedule IIA'!H80","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!H80","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 4",{"$f":"'Schedule IIA'!H81","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!H81","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 5",{"$f":"'Schedule IIA'!H82","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!H82","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Class 6",{"$f":"'Schedule IIA'!H83","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!H83","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Comm. MBS - Total",{"$f":"'Schedule IIA'!H84","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!H84","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 1",{"$f":"'Schedule IIA'!J78","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!J78","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 2",{"$f":"'Schedule IIA'!J79","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!J79","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 3",{"$f":"'Schedule IIA'!J80","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!J80","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 4",{"$f":"'Schedule IIA'!J81","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!J81","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 5",{"$f":"'Schedule IIA'!J82","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!J82","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Class 6",{"$f":"'Schedule IIA'!J83","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!J83","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Bond Mutual - Total",{"$f":"'Schedule IIA'!J84","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!J84","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 1",{"$f":"'Schedule IIA'!L78","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L78","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 2",{"$f":"'Schedule IIA'!L79","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L79","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 3",{"$f":"'Schedule IIA'!L80","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L80","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 4",{"$f":"'Schedule IIA'!L81","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L81","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 5",{"$f":"'Schedule IIA'!L82","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L82","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Class 6",{"$f":"'Schedule IIA'!L83","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L83","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Mort. Loan - Total",{"$f":"'Schedule IIA'!L84","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!L84","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 1",{"$f":"'Schedule IIA'!N78","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N78","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 2",{"$f":"'Schedule IIA'!N79","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N79","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 3",{"$f":"'Schedule IIA'!N80","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N80","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 4",{"$f":"'Schedule IIA'!N81","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N81","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 5",{"$f":"'Schedule IIA'!N82","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N82","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Class 6",{"$f":"'Schedule IIA'!N83","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N83","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Pref. Stock - Total",{"$f":"'Schedule IIA'!N84","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!N84","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 1",{"$f":"'Schedule IIA'!P78","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P78","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 2",{"$f":"'Schedule IIA'!P79","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P79","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 3",{"$f":"'Schedule IIA'!P80","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P80","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 4",{"$f":"'Schedule IIA'!P81","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P81","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 5",{"$f":"'Schedule IIA'!P82","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P82","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Class 6",{"$f":"'Schedule IIA'!P83","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P83","v":0}]
["Sch IIA","Funds Held",null,"NAIC Rating Other Assets - Total",{"$f":"'Schedule IIA'!P84","v":0},null,null,null,{"$f":"'Schedule IIA (EBS)'!P84","v":0}]
[]
["Sch III","Losses by Line",null,"Reserve - Property Catastrophe",{"$f":"'Schedule III'!E9","v":0},null,{"$f":"'Schedule III'!G9","v":0}]
["Sch III","Losses by Line",null,"Reserve - Property",{"$f":"'Schedule III'!E10","v":0},null,{"$f":"'Schedule III'!G10","v":0}]
["Sch III","Losses by Line",null,"Reserve - Property Non-Proportion",{"$f":"'Schedule III'!E11","v":0},null,{"$f":"'Schedule III'!G11","v":0}]
["Sch III","Losses by Line",null,"Reserve - Personal Accident",{"$f":"'Schedule III'!E12","v":0},null,{"$f":"'Schedule III'!G12","v":0}]
["Sch III","Losses by Line",null,"Reserve - Personal Acc. Non Prop.",{"$f":"'Schedule III'!E13","v":0},null,{"$f":"'Schedule III'!G13","v":0}]
["Sch III","Losses by Line",null,"Reserve - Aviation",{"$f":"'Schedule III'!E14","v":0},null,{"$f":"'Schedule III'!G14","v":0}]
["Sch III","Losses by Line",null,"Reserve - Aviation Non-Proportional",{"$f":"'Schedule III'!E15","v":0},null,{"$f":"'Schedule III'!G15","v":0}]
["Sch III","Losses by Line",null,"Reserve - Credit Surety",{"$f":"'Schedule III'!E16","v":0},null,{"$f":"'Schedule III'!G16","v":0}]
["Sch III","Losses by Line",null,"Reserve - Credit Surety Non-Prop.",{"$f":"'Schedule III'!E17","v":0},null,{"$f":"'Schedule III'!G17","v":0}]
["Sch III","Losses by Line",null,"Reserve - Energy",{"$f":"'Schedule III'!E18","v":0},null,{"$f":"'Schedule III'!G18","v":0}]
["Sch III","Losses by Line",null,"Reserve - Energy Non-Proportional",{"$f":"'Schedule III'!E19","v":0},null,{"$f":"'Schedule III'!G19","v":0}]
["Sch III","Losses by Line",null,"Reserve - US Casualty",{"$f":"'Schedule III'!E20","v":0},null,{"$f":"'Schedule III'!G20","v":0}]
["Sch III","Losses by Line",null,"Reserve - US Casualty Non-Prop.",{"$f":"'Schedule III'!E21","v":0},null,{"$f":"'Schedule III'!G21","v":0}]
["Sch III","Losses by Line",null,"Reserve - US Professional",{"$f":"'Schedule III'!E22","v":0},null,{"$f":"'Schedule III'!G22","v":0}]
["Sch III","Losses by Line",null,"Reserve - US Professional Non-Prop.",{"$f":"'Schedule III'!E23","v":0},null,{"$f":"'Schedule III'!G23","v":0}]
["Sch III","Losses by Line",null,"Reserve - US Specialty",{"$f":"'Schedule III'!E24","v":0},null,{"$f":"'Schedule III'!G24","v":0}]
["Sch III","Losses by Line",null,"Reserve - US Specialty Non-Prop.",{"$f":"'Schedule III'!E25","v":0},null,{"$f":"'Schedule III'!G25","v":0}]
["Sch III","Losses by Line",null,"Reserve - Int'l Motor",{"$f":"'Schedule III'!E26","v":0},null,{"$f":"'Schedule III'!G26","v":0}]
["Sch III","Losses by Line",null,"Reserve - Int'l Motor Non-Prop.",{"$f":"'Schedule III'!E27","v":0},null,{"$f":"'Schedule III'!G27","v":0}]
["Sch III","Losses by Line",null,"Reserve - Int'l Casualty",{"$f":"'Schedule III'!E28","v":0},null,{"$f":"'Schedule III'!G28","v":0}]
["Sch III","Losses by Line",null,"Reserve - Int'l Casualty Non-Prop.",{"$f":"'Schedule III'!E29","v":0},null,{"$f":"'Schedule III'!G29","v":0}]
["Sch III","Losses by Line",null,"Reserve - Retro Property",{"$f":"'Schedule III'!E30","v":0},null,{"$f":"'Schedule III'!G30","v":0}]
["Sch III","Losses by Line",null,"Reserve - Structured / Finite R/I",{"$f":"'Schedule III'!E31","v":0},null,{"$f":"'Schedule III'!G31","v":0}]
["Sch III","Losses by Line",null,"Reserve - Health",{"$f":"'Schedule III'!E32","v":0},null,{"$f":"'Schedule III'!G32","v":0}]
[]
["Sch III","Losses by Line",null,"Res. Gross - Property Catastrophe",null,null,null,null,{"$f":"'Schedule III (EBS)'!D10","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Property",null,null,null,null,{"$f":"'Schedule III (EBS)'!D11","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule III (EBS)'!D12","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Personal Accident",null,null,null,null,{"$f":"'Schedule III (EBS)'!D13","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!D14","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Aviation",null,null,null,null,{"$f":"'Schedule III (EBS)'!D15","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule III (EBS)'!D16","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Credit Surety",null,null,null,null,{"$f":"'Schedule III (EBS)'!D17","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!D18","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Energy",null,null,null,null,{"$f":"'Schedule III (EBS)'!D19","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule III (EBS)'!D20","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - US Casualty",null,null,null,null,{"$f":"'Schedule III (EBS)'!D21","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!D22","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - US Professional",null,null,null,null,{"$f":"'Schedule III (EBS)'!D23","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!D24","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - US Specialty",null,null,null,null,{"$f":"'Schedule III (EBS)'!D25","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!D26","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Int'l Motor",null,null,null,null,{"$f":"'Schedule III (EBS)'!D27","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!D28","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Int'l Casualty",null,null,null,null,{"$f":"'Schedule III (EBS)'!D29","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!D30","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Retro Property",null,null,null,null,{"$f":"'Schedule III (EBS)'!D31","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule III (EBS)'!D32","v":0}]
["Sch III","Losses by Line",null,"Res. Gross - Health",null,null,null,null,{"$f":"'Schedule III (EBS)'!D33","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Property Catastrophe",null,null,null,null,{"$f":"'Schedule III (EBS)'!F10","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Property",null,null,null,null,{"$f":"'Schedule III (EBS)'!F11","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule III (EBS)'!F12","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Personal Accident",null,null,null,null,{"$f":"'Schedule III (EBS)'!F13","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!F14","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Aviation",null,null,null,null,{"$f":"'Schedule III (EBS)'!F15","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule III (EBS)'!F16","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Credit Surety",null,null,null,null,{"$f":"'Schedule III (EBS)'!F17","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!F18","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Energy",null,null,null,null,{"$f":"'Schedule III (EBS)'!F19","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule III (EBS)'!F20","v":0}]
["Sch III","Losses by Line",null,"Res. Net - US Casualty",null,null,null,null,{"$f":"'Schedule III (EBS)'!F21","v":0}]
["Sch III","Losses by Line",null,"Res. Net - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!F22","v":0}]
["Sch III","Losses by Line",null,"Res. Net - US Professional",null,null,null,null,{"$f":"'Schedule III (EBS)'!F23","v":0}]
["Sch III","Losses by Line",null,"Res. Net - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!F24","v":0}]
["Sch III","Losses by Line",null,"Res. Net - US Specialty",null,null,null,null,{"$f":"'Schedule III (EBS)'!F25","v":0}]
["Sch III","Losses by Line",null,"Res. Net - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!F26","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Int'l Motor",null,null,null,null,{"$f":"'Schedule III (EBS)'!F27","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!F28","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Int'l Casualty",null,null,null,null,{"$f":"'Schedule III (EBS)'!F29","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!F30","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Retro Property",null,null,null,null,{"$f":"'Schedule III (EBS)'!F31","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule III (EBS)'!F32","v":0}]
["Sch III","Losses by Line",null,"Res. Net - Health",null,null,null,null,{"$f":"'Schedule III (EBS)'!F33","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Property Catastrophe",null,null,null,null,{"$f":"'Schedule III (EBS)'!J10","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Property",null,null,null,null,{"$f":"'Schedule III (EBS)'!J11","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule III (EBS)'!J12","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Personal Accident",null,null,null,null,{"$f":"'Schedule III (EBS)'!J13","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!J14","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Aviation",null,null,null,null,{"$f":"'Schedule III (EBS)'!J15","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule III (EBS)'!J16","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Credit Surety",null,null,null,null,{"$f":"'Schedule III (EBS)'!J17","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!J18","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Energy",null,null,null,null,{"$f":"'Schedule III (EBS)'!J19","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule III (EBS)'!J20","v":0}]
["Sch III","Losses by Line",null,"Note 16di - US Casualty",null,null,null,null,{"$f":"'Schedule III (EBS)'!J21","v":0}]
["Sch III","Losses by Line",null,"Note 16di - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!J22","v":0}]
["Sch III","Losses by Line",null,"Note 16di - US Professional",null,null,null,null,{"$f":"'Schedule III (EBS)'!J23","v":0}]
["Sch III","Losses by Line",null,"Note 16di - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!J24","v":0}]
["Sch III","Losses by Line",null,"Note 16di - US Specialty",null,null,null,null,{"$f":"'Schedule III (EBS)'!J25","v":0}]
["Sch III","Losses by Line",null,"Note 16di - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!J26","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Int'l Motor",null,null,null,null,{"$f":"'Schedule III (EBS)'!J27","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!J28","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Int'l Casualty",null,null,null,null,{"$f":"'Schedule III (EBS)'!J29","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!J30","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Retro Property",null,null,null,null,{"$f":"'Schedule III (EBS)'!J31","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule III (EBS)'!J32","v":0}]
["Sch III","Losses by Line",null,"Note 16di - Health",null,null,null,null,{"$f":"'Schedule III (EBS)'!J33","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Property Catastrophe",null,null,null,null,{"$f":"'Schedule III (EBS)'!K10","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Property",null,null,null,null,{"$f":"'Schedule III (EBS)'!K11","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule III (EBS)'!K12","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Personal Accident",null,null,null,null,{"$f":"'Schedule III (EBS)'!K13","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!K14","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Aviation",null,null,null,null,{"$f":"'Schedule III (EBS)'!K15","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule III (EBS)'!K16","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Credit Surety",null,null,null,null,{"$f":"'Schedule III (EBS)'!K17","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!K18","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Energy",null,null,null,null,{"$f":"'Schedule III (EBS)'!K19","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule III (EBS)'!K20","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - US Casualty",null,null,null,null,{"$f":"'Schedule III (EBS)'!K21","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!K22","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - US Professional",null,null,null,null,{"$f":"'Schedule III (EBS)'!K23","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!K24","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - US Specialty",null,null,null,null,{"$f":"'Schedule III (EBS)'!K25","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!K26","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Int'l Motor",null,null,null,null,{"$f":"'Schedule III (EBS)'!K27","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!K28","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Int'l Casualty",null,null,null,null,{"$f":"'Schedule III (EBS)'!K29","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!K30","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Retro Property",null,null,null,null,{"$f":"'Schedule III (EBS)'!K31","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule III (EBS)'!K32","v":0}]
["Sch III","Losses by Line",null,"Note 16dii - Health",null,null,null,null,{"$f":"'Schedule III (EBS)'!K33","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Property Catastrophe",null,null,null,null,{"$f":"'Schedule III (EBS)'!L10","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Property",null,null,null,null,{"$f":"'Schedule III (EBS)'!L11","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule III (EBS)'!L12","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Personal Accident",null,null,null,null,{"$f":"'Schedule III (EBS)'!L13","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!L14","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Aviation",null,null,null,null,{"$f":"'Schedule III (EBS)'!L15","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule III (EBS)'!L16","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Credit Surety",null,null,null,null,{"$f":"'Schedule III (EBS)'!L17","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!L18","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Energy",null,null,null,null,{"$f":"'Schedule III (EBS)'!L19","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule III (EBS)'!L20","v":0}]
["Sch III","Losses by Line",null,"Note 17d - US Casualty",null,null,null,null,{"$f":"'Schedule III (EBS)'!L21","v":0}]
["Sch III","Losses by Line",null,"Note 17d - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!L22","v":0}]
["Sch III","Losses by Line",null,"Note 17d - US Professional",null,null,null,null,{"$f":"'Schedule III (EBS)'!L23","v":0}]
["Sch III","Losses by Line",null,"Note 17d - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!L24","v":0}]
["Sch III","Losses by Line",null,"Note 17d - US Specialty",null,null,null,null,{"$f":"'Schedule III (EBS)'!L25","v":0}]
["Sch III","Losses by Line",null,"Note 17d - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!L26","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Int'l Motor",null,null,null,null,{"$f":"'Schedule III (EBS)'!L27","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!L28","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Int'l Casualty",null,null,null,null,{"$f":"'Schedule III (EBS)'!L29","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule III (EBS)'!L30","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Retro Property",null,null,null,null,{"$f":"'Schedule III (EBS)'!L31","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule III (EBS)'!L32","v":0}]
["Sch III","Losses by Line",null,"Note 17d - Health",null,null,null,null,{"$f":"'Schedule III (EBS)'!L33","v":0}]
["Sch IIIA",null,null,"Res. Zn 1 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 1 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!E34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 2 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!F34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 3 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!G34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 4 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!H34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 5 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!I34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 6 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!J34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 7 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!K34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 8 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!L34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 9 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!M34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 10 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!N34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 11 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!O34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 12 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!P34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 13 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!Q34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 14 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!R34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 15 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!S34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 16 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!T34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 17 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!U34","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Property Catastrophe",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V10","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V11","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Property Non-Proportion",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V12","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Personal Accident",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V13","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Personal Acc. Non Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V14","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Aviation",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V15","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Aviation Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V16","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Credit Surety",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V17","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Credit Surety Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V18","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Energy",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V19","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Energy Non-Proportional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V20","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V21","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V22","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Professional",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V23","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Professional Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V24","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Specialty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V25","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - US Specialty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V26","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Int'l Motor",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V27","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Int'l Motor Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V28","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Int'l Casualty",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V29","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Int'l Casualty Non-Prop.",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V30","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Retro Property",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V31","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Structured / Finite R/I",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V32","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Health",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V33","v":0}]
["Sch IIIA","Losses by Zone",null,"Res. Zn 18 - Total",null,null,null,null,{"$f":"'Schedule IIIA (EBS)'!V34","v":0}]
[]
["Sch IVA","Premium by Line",null,"Unrelated - Property Catastrophe",{"$f":"'Schedule IVA'!E11","v":0},null,{"$f":"'Schedule IVA'!G11","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Property",{"$f":"'Schedule IVA'!E12","v":0},null,{"$f":"'Schedule IVA'!G12","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Property Non-Proportion",{"$f":"'Schedule IVA'!E13","v":0},null,{"$f":"'Schedule IVA'!G13","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Personal Accident",{"$f":"'Schedule IVA'!E14","v":0},null,{"$f":"'Schedule IVA'!G14","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Personal Acc. Non Prop.",{"$f":"'Schedule IVA'!E15","v":0},null,{"$f":"'Schedule IVA'!G15","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Aviation",{"$f":"'Schedule IVA'!E16","v":0},null,{"$f":"'Schedule IVA'!G16","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Aviation Non-Proportional",{"$f":"'Schedule IVA'!E17","v":0},null,{"$f":"'Schedule IVA'!G17","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Credit Surety",{"$f":"'Schedule IVA'!E18","v":0},null,{"$f":"'Schedule IVA'!G18","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Credit Surety Non-Prop.",{"$f":"'Schedule IVA'!E19","v":0},null,{"$f":"'Schedule IVA'!G19","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Energy",{"$f":"'Schedule IVA'!E20","v":0},null,{"$f":"'Schedule IVA'!G20","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Energy Non-Proportional",{"$f":"'Schedule IVA'!E21","v":0},null,{"$f":"'Schedule IVA'!G21","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - US Casualty",{"$f":"'Schedule IVA'!E22","v":0},null,{"$f":"'Schedule IVA'!G22","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - US Casualty Non-Prop.",{"$f":"'Schedule IVA'!E23","v":0},null,{"$f":"'Schedule IVA'!G23","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - US Professional",{"$f":"'Schedule IVA'!E24","v":0},null,{"$f":"'Schedule IVA'!G24","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - US Professional Non-Prop.",{"$f":"'Schedule IVA'!E25","v":0},null,{"$f":"'Schedule IVA'!G25","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - US Specialty",{"$f":"'Schedule IVA'!E26","v":0},null,{"$f":"'Schedule IVA'!G26","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - US Specialty Non-Prop.",{"$f":"'Schedule IVA'!E27","v":0},null,{"$f":"'Schedule IVA'!G27","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Int'l Motor",{"$f":"'Schedule IVA'!E28","v":0},null,{"$f":"'Schedule IVA'!G28","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Int'l Motor Non-Prop.",{"$f":"'Schedule IVA'!E29","v":0},null,{"$f":"'Schedule IVA'!G29","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Int'l Casualty",{"$f":"'Schedule IVA'!E30","v":0},null,{"$f":"'Schedule IVA'!G30","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVA'!E31","v":0},null,{"$f":"'Schedule IVA'!G31","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Retro Property",{"$f":"'Schedule IVA'!E32","v":0},null,{"$f":"'Schedule IVA'!G32","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Structured / Finite R/I",{"$f":"'Schedule IVA'!E33","v":0},null,{"$f":"'Schedule IVA'!G33","v":0}]
["Sch IVA","Premium by Line",null,"Unrelated - Health",{"$f":"'Schedule IVA'!E34","v":0},null,{"$f":"'Schedule IVA'!G34","v":0}]
["Sch IVA","Premium by Line",null,"Related - Property Catastrophe",{"$f":"'Schedule IVA'!I11","v":0},null,{"$f":"'Schedule IVA'!K11","v":0}]
["Sch IVA","Premium by Line",null,"Related - Property",{"$f":"'Schedule IVA'!I12","v":0},null,{"$f":"'Schedule IVA'!K12","v":0}]
["Sch IVA","Premium by Line",null,"Related - Property Non-Proportion",{"$f":"'Schedule IVA'!I13","v":0},null,{"$f":"'Schedule IVA'!K13","v":0}]
["Sch IVA","Premium by Line",null,"Related - Personal Accident",{"$f":"'Schedule IVA'!I14","v":0},null,{"$f":"'Schedule IVA'!K14","v":0}]
["Sch IVA","Premium by Line",null,"Related - Personal Acc. Non Prop.",{"$f":"'Schedule IVA'!I15","v":0},null,{"$f":"'Schedule IVA'!K15","v":0}]
["Sch IVA","Premium by Line",null,"Related - Aviation",{"$f":"'Schedule IVA'!I16","v":0},null,{"$f":"'Schedule IVA'!K16","v":0}]
["Sch IVA","Premium by Line",null,"Related - Aviation Non-Proportional",{"$f":"'Schedule IVA'!I17","v":0},null,{"$f":"'Schedule IVA'!K17","v":0}]
["Sch IVA","Premium by Line",null,"Related - Credit Surety",{"$f":"'Schedule IVA'!I18","v":0},null,{"$f":"'Schedule IVA'!K18","v":0}]
["Sch IVA","Premium by Line",null,"Related - Credit Surety Non-Prop.",{"$f":"'Schedule IVA'!I19","v":0},null,{"$f":"'Schedule IVA'!K19","v":0}]
["Sch IVA","Premium by Line",null,"Related - Energy",{"$f":"'Schedule IVA'!I20","v":0},null,{"$f":"'Schedule IVA'!K20","v":0}]
["Sch IVA","Premium by Line",null,"Related - Energy Non-Proportional",{"$f":"'Schedule IVA'!I21","v":0},null,{"$f":"'Schedule IVA'!K21","v":0}]
["Sch IVA","Premium by Line",null,"Related - US Casualty",{"$f":"'Schedule IVA'!I22","v":0},null,{"$f":"'Schedule IVA'!K22","v":0}]
["Sch IVA","Premium by Line",null,"Related - US Casualty Non-Prop.",{"$f":"'Schedule IVA'!I23","v":0},null,{"$f":"'Schedule IVA'!K23","v":0}]
["Sch IVA","Premium by Line",null,"Related - US Professional",{"$f":"'Schedule IVA'!I24","v":0},null,{"$f":"'Schedule IVA'!K24","v":0}]
["Sch IVA","Premium by Line",null,"Related - US Professional Non-Prop.",{"$f":"'Schedule IVA'!I25","v":0},null,{"$f":"'Schedule IVA'!K25","v":0}]
["Sch IVA","Premium by Line",null,"Related - US Specialty",{"$f":"'Schedule IVA'!I26","v":0},null,{"$f":"'Schedule IVA'!K26","v":0}]
["Sch IVA","Premium by Line",null,"Related - US Specialty Non-Prop.",{"$f":"'Schedule IVA'!I27","v":0},null,{"$f":"'Schedule IVA'!K27","v":0}]
["Sch IVA","Premium by Line",null,"Related - Int'l Motor",{"$f":"'Schedule IVA'!I28","v":0},null,{"$f":"'Schedule IVA'!K28","v":0}]
["Sch IVA","Premium by Line",null,"Related - Int'l Motor Non-Prop.",{"$f":"'Schedule IVA'!I29","v":0},null,{"$f":"'Schedule IVA'!K29","v":0}]
["Sch IVA","Premium by Line",null,"Related - Int'l Casualty",{"$f":"'Schedule IVA'!I30","v":0},null,{"$f":"'Schedule IVA'!K30","v":0}]
["Sch IVA","Premium by Line",null,"Related - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVA'!I31","v":0},null,{"$f":"'Schedule IVA'!K31","v":0}]
["Sch IVA","Premium by Line",null,"Related - Retro Property",{"$f":"'Schedule IVA'!I32","v":0},null,{"$f":"'Schedule IVA'!K32","v":0}]
["Sch IVA","Premium by Line",null,"Related - Structured / Finite R/I",{"$f":"'Schedule IVA'!I33","v":0},null,{"$f":"'Schedule IVA'!K33","v":0}]
["Sch IVA","Premium by Line",null,"Related - Health",{"$f":"'Schedule IVA'!I34","v":0},null,{"$f":"'Schedule IVA'!K34","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Property Catastrophe",{"$f":"'Schedule IVA'!Q11","v":0},null,{"$f":"'Schedule IVA'!S11","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Property",{"$f":"'Schedule IVA'!Q12","v":0},null,{"$f":"'Schedule IVA'!S12","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Property Non-Proportion",{"$f":"'Schedule IVA'!Q13","v":0},null,{"$f":"'Schedule IVA'!S13","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Personal Accident",{"$f":"'Schedule IVA'!Q14","v":0},null,{"$f":"'Schedule IVA'!S14","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Personal Acc. Non Prop.",{"$f":"'Schedule IVA'!Q15","v":0},null,{"$f":"'Schedule IVA'!S15","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Aviation",{"$f":"'Schedule IVA'!Q16","v":0},null,{"$f":"'Schedule IVA'!S16","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Aviation Non-Proportional",{"$f":"'Schedule IVA'!Q17","v":0},null,{"$f":"'Schedule IVA'!S17","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Credit Surety",{"$f":"'Schedule IVA'!Q18","v":0},null,{"$f":"'Schedule IVA'!S18","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Credit Surety Non-Prop.",{"$f":"'Schedule IVA'!Q19","v":0},null,{"$f":"'Schedule IVA'!S19","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Energy",{"$f":"'Schedule IVA'!Q20","v":0},null,{"$f":"'Schedule IVA'!S20","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Energy Non-Proportional",{"$f":"'Schedule IVA'!Q21","v":0},null,{"$f":"'Schedule IVA'!S21","v":0}]
["Sch IVA","Premium by Line",null,"NPW - US Casualty",{"$f":"'Schedule IVA'!Q22","v":0},null,{"$f":"'Schedule IVA'!S22","v":0}]
["Sch IVA","Premium by Line",null,"NPW - US Casualty Non-Prop.",{"$f":"'Schedule IVA'!Q23","v":0},null,{"$f":"'Schedule IVA'!S23","v":0}]
["Sch IVA","Premium by Line",null,"NPW - US Professional",{"$f":"'Schedule IVA'!Q24","v":0},null,{"$f":"'Schedule IVA'!S24","v":0}]
["Sch IVA","Premium by Line",null,"NPW - US Professional Non-Prop.",{"$f":"'Schedule IVA'!Q25","v":0},null,{"$f":"'Schedule IVA'!S25","v":0}]
["Sch IVA","Premium by Line",null,"NPW - US Specialty",{"$f":"'Schedule IVA'!Q26","v":0},null,{"$f":"'Schedule IVA'!S26","v":0}]
["Sch IVA","Premium by Line",null,"NPW - US Specialty Non-Prop.",{"$f":"'Schedule IVA'!Q27","v":0},null,{"$f":"'Schedule IVA'!S27","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Int'l Motor",{"$f":"'Schedule IVA'!Q28","v":0},null,{"$f":"'Schedule IVA'!S28","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Int'l Motor Non-Prop.",{"$f":"'Schedule IVA'!Q29","v":0},null,{"$f":"'Schedule IVA'!S29","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Int'l Casualty",{"$f":"'Schedule IVA'!Q30","v":0},null,{"$f":"'Schedule IVA'!S30","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVA'!Q31","v":0},null,{"$f":"'Schedule IVA'!S31","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Retro Property",{"$f":"'Schedule IVA'!Q32","v":0},null,{"$f":"'Schedule IVA'!S32","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Structured / Finite R/I",{"$f":"'Schedule IVA'!Q33","v":0},null,{"$f":"'Schedule IVA'!S33","v":0}]
["Sch IVA","Premium by Line",null,"NPW - Health",{"$f":"'Schedule IVA'!Q34","v":0},null,{"$f":"'Schedule IVA'!S34","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!E9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Property",{"$f":"'Schedule IVC (EBS)'!E10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!E11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!E12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!E13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Aviation",{"$f":"'Schedule IVC (EBS)'!E14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!E15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!E16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!E17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Energy",{"$f":"'Schedule IVC (EBS)'!E18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!E19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Casualty",{"$f":"'Schedule IVC (EBS)'!E20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!E21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Professional",{"$f":"'Schedule IVC (EBS)'!E22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!E23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Specialty",{"$f":"'Schedule IVC (EBS)'!E24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!E25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!E26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!E27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!E28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!E29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Retro Property",{"$f":"'Schedule IVC (EBS)'!E30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!E31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Health",{"$f":"'Schedule IVC (EBS)'!E32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 1 - Total",{"$f":"'Schedule IVC (EBS)'!E33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!F9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Property",{"$f":"'Schedule IVC (EBS)'!F10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!F11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!F12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!F13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Aviation",{"$f":"'Schedule IVC (EBS)'!F14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!F15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!F16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!F17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Energy",{"$f":"'Schedule IVC (EBS)'!F18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!F19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Casualty",{"$f":"'Schedule IVC (EBS)'!F20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!F21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Professional",{"$f":"'Schedule IVC (EBS)'!F22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!F23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Specialty",{"$f":"'Schedule IVC (EBS)'!F24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!F25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!F26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!F27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!F28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!F29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Retro Property",{"$f":"'Schedule IVC (EBS)'!F30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!F31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Health",{"$f":"'Schedule IVC (EBS)'!F32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 2 - Total",{"$f":"'Schedule IVC (EBS)'!F33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!G9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Property",{"$f":"'Schedule IVC (EBS)'!G10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!G11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!G12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!G13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Aviation",{"$f":"'Schedule IVC (EBS)'!G14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!G15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!G16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!G17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Energy",{"$f":"'Schedule IVC (EBS)'!G18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!G19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Casualty",{"$f":"'Schedule IVC (EBS)'!G20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!G21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Professional",{"$f":"'Schedule IVC (EBS)'!G22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!G23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Specialty",{"$f":"'Schedule IVC (EBS)'!G24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!G25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!G26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!G27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!G28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!G29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Retro Property",{"$f":"'Schedule IVC (EBS)'!G30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!G31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Health",{"$f":"'Schedule IVC (EBS)'!G32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 3 - Total",{"$f":"'Schedule IVC (EBS)'!G33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!H9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Property",{"$f":"'Schedule IVC (EBS)'!H10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!H11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!H12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!H13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Aviation",{"$f":"'Schedule IVC (EBS)'!H14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!H15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!H16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!H17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Energy",{"$f":"'Schedule IVC (EBS)'!H18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!H19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Casualty",{"$f":"'Schedule IVC (EBS)'!H20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!H21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Professional",{"$f":"'Schedule IVC (EBS)'!H22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!H23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Specialty",{"$f":"'Schedule IVC (EBS)'!H24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!H25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!H26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!H27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!H28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!H29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Retro Property",{"$f":"'Schedule IVC (EBS)'!H30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!H31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Health",{"$f":"'Schedule IVC (EBS)'!H32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 4 - Total",{"$f":"'Schedule IVC (EBS)'!H33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!I9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Property",{"$f":"'Schedule IVC (EBS)'!I10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!I11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!I12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!I13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Aviation",{"$f":"'Schedule IVC (EBS)'!I14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!I15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!I16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!I17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Energy",{"$f":"'Schedule IVC (EBS)'!I18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!I19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Casualty",{"$f":"'Schedule IVC (EBS)'!I20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!I21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Professional",{"$f":"'Schedule IVC (EBS)'!I22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!I23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Specialty",{"$f":"'Schedule IVC (EBS)'!I24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!I25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!I26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!I27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!I28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!I29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Retro Property",{"$f":"'Schedule IVC (EBS)'!I30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!I31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Health",{"$f":"'Schedule IVC (EBS)'!I32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 5 - Total",{"$f":"'Schedule IVC (EBS)'!I33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!J9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Property",{"$f":"'Schedule IVC (EBS)'!J10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!J11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!J12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!J13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Aviation",{"$f":"'Schedule IVC (EBS)'!J14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!J15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!J16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!J17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Energy",{"$f":"'Schedule IVC (EBS)'!J18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!J19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Casualty",{"$f":"'Schedule IVC (EBS)'!J20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!J21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Professional",{"$f":"'Schedule IVC (EBS)'!J22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!J23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Specialty",{"$f":"'Schedule IVC (EBS)'!J24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!J25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!J26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!J27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!J28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!J29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Retro Property",{"$f":"'Schedule IVC (EBS)'!J30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!J31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Health",{"$f":"'Schedule IVC (EBS)'!J32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 6 - Total",{"$f":"'Schedule IVC (EBS)'!J33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!K9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Property",{"$f":"'Schedule IVC (EBS)'!K10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!K11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!K12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!K13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Aviation",{"$f":"'Schedule IVC (EBS)'!K14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!K15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!K16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!K17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Energy",{"$f":"'Schedule IVC (EBS)'!K18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!K19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Casualty",{"$f":"'Schedule IVC (EBS)'!K20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!K21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Professional",{"$f":"'Schedule IVC (EBS)'!K22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!K23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Specialty",{"$f":"'Schedule IVC (EBS)'!K24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!K25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!K26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!K27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!K28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!K29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Retro Property",{"$f":"'Schedule IVC (EBS)'!K30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!K31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Health",{"$f":"'Schedule IVC (EBS)'!K32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 7 - Total",{"$f":"'Schedule IVC (EBS)'!K33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!L9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Property",{"$f":"'Schedule IVC (EBS)'!L10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!L11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!L12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!L13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Aviation",{"$f":"'Schedule IVC (EBS)'!L14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!L15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!L16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!L17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Energy",{"$f":"'Schedule IVC (EBS)'!L18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!L19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Casualty",{"$f":"'Schedule IVC (EBS)'!L20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!L21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Professional",{"$f":"'Schedule IVC (EBS)'!L22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!L23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Specialty",{"$f":"'Schedule IVC (EBS)'!L24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!L25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!L26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!L27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!L28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!L29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Retro Property",{"$f":"'Schedule IVC (EBS)'!L30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!L31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Health",{"$f":"'Schedule IVC (EBS)'!L32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 8 - Total",{"$f":"'Schedule IVC (EBS)'!L33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!M9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Property",{"$f":"'Schedule IVC (EBS)'!M10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!M11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!M12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!M13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Aviation",{"$f":"'Schedule IVC (EBS)'!M14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!M15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!M16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!M17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Energy",{"$f":"'Schedule IVC (EBS)'!M18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!M19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Casualty",{"$f":"'Schedule IVC (EBS)'!M20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!M21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Professional",{"$f":"'Schedule IVC (EBS)'!M22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!M23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Specialty",{"$f":"'Schedule IVC (EBS)'!M24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!M25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!M26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!M27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!M28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!M29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Retro Property",{"$f":"'Schedule IVC (EBS)'!M30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!M31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Health",{"$f":"'Schedule IVC (EBS)'!M32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 9 - Total",{"$f":"'Schedule IVC (EBS)'!M33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!N9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Property",{"$f":"'Schedule IVC (EBS)'!N10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!N11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!N12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!N13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Aviation",{"$f":"'Schedule IVC (EBS)'!N14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!N15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!N16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!N17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Energy",{"$f":"'Schedule IVC (EBS)'!N18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!N19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Casualty",{"$f":"'Schedule IVC (EBS)'!N20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!N21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Professional",{"$f":"'Schedule IVC (EBS)'!N22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!N23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Specialty",{"$f":"'Schedule IVC (EBS)'!N24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!N25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!N26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!N27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!N28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!N29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Retro Property",{"$f":"'Schedule IVC (EBS)'!N30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!N31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Health",{"$f":"'Schedule IVC (EBS)'!N32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 10 - Total",{"$f":"'Schedule IVC (EBS)'!N33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!O9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Property",{"$f":"'Schedule IVC (EBS)'!O10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!O11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!O12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!O13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Aviation",{"$f":"'Schedule IVC (EBS)'!O14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!O15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!O16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!O17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Energy",{"$f":"'Schedule IVC (EBS)'!O18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!O19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Casualty",{"$f":"'Schedule IVC (EBS)'!O20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!O21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Professional",{"$f":"'Schedule IVC (EBS)'!O22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!O23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Specialty",{"$f":"'Schedule IVC (EBS)'!O24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!O25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!O26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!O27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!O28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!O29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Retro Property",{"$f":"'Schedule IVC (EBS)'!O30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!O31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Health",{"$f":"'Schedule IVC (EBS)'!O32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 11 - Total",{"$f":"'Schedule IVC (EBS)'!O33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!P9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Property",{"$f":"'Schedule IVC (EBS)'!P10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!P11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!P12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!P13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Aviation",{"$f":"'Schedule IVC (EBS)'!P14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!P15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!P16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!P17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Energy",{"$f":"'Schedule IVC (EBS)'!P18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!P19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Casualty",{"$f":"'Schedule IVC (EBS)'!P20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!P21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Professional",{"$f":"'Schedule IVC (EBS)'!P22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!P23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Specialty",{"$f":"'Schedule IVC (EBS)'!P24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!P25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!P26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!P27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!P28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!P29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Retro Property",{"$f":"'Schedule IVC (EBS)'!P30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!P31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Health",{"$f":"'Schedule IVC (EBS)'!P32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 12 - Total",{"$f":"'Schedule IVC (EBS)'!P33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!Q9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Property",{"$f":"'Schedule IVC (EBS)'!Q10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!Q11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!Q12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!Q13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Aviation",{"$f":"'Schedule IVC (EBS)'!Q14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!Q15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!Q16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!Q17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Energy",{"$f":"'Schedule IVC (EBS)'!Q18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!Q19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Casualty",{"$f":"'Schedule IVC (EBS)'!Q20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!Q21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Professional",{"$f":"'Schedule IVC (EBS)'!Q22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!Q23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Specialty",{"$f":"'Schedule IVC (EBS)'!Q24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!Q25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!Q26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!Q27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!Q28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!Q29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Retro Property",{"$f":"'Schedule IVC (EBS)'!Q30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!Q31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Health",{"$f":"'Schedule IVC (EBS)'!Q32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 13 - Total",{"$f":"'Schedule IVC (EBS)'!Q33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!R9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Property",{"$f":"'Schedule IVC (EBS)'!R10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!R11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!R12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!R13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Aviation",{"$f":"'Schedule IVC (EBS)'!R14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!R15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!R16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!R17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Energy",{"$f":"'Schedule IVC (EBS)'!R18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!R19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Casualty",{"$f":"'Schedule IVC (EBS)'!R20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!R21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Professional",{"$f":"'Schedule IVC (EBS)'!R22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!R23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Specialty",{"$f":"'Schedule IVC (EBS)'!R24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!R25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!R26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!R27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!R28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!R29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Retro Property",{"$f":"'Schedule IVC (EBS)'!R30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!R31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Health",{"$f":"'Schedule IVC (EBS)'!R32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 14 - Total",{"$f":"'Schedule IVC (EBS)'!R33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!S9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Property",{"$f":"'Schedule IVC (EBS)'!S10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!S11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!S12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!S13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Aviation",{"$f":"'Schedule IVC (EBS)'!S14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!S15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!S16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!S17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Energy",{"$f":"'Schedule IVC (EBS)'!S18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!S19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Casualty",{"$f":"'Schedule IVC (EBS)'!S20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!S21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Professional",{"$f":"'Schedule IVC (EBS)'!S22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!S23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Specialty",{"$f":"'Schedule IVC (EBS)'!S24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!S25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!S26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!S27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!S28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!S29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Retro Property",{"$f":"'Schedule IVC (EBS)'!S30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!S31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Health",{"$f":"'Schedule IVC (EBS)'!S32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 15 - Total",{"$f":"'Schedule IVC (EBS)'!S33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!T9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Property",{"$f":"'Schedule IVC (EBS)'!T10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!T11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!T12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!T13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Aviation",{"$f":"'Schedule IVC (EBS)'!T14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!T15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!T16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!T17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Energy",{"$f":"'Schedule IVC (EBS)'!T18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!T19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Casualty",{"$f":"'Schedule IVC (EBS)'!T20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!T21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Professional",{"$f":"'Schedule IVC (EBS)'!T22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!T23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Specialty",{"$f":"'Schedule IVC (EBS)'!T24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!T25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!T26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!T27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!T28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!T29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Retro Property",{"$f":"'Schedule IVC (EBS)'!T30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!T31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Health",{"$f":"'Schedule IVC (EBS)'!T32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 16 - Total",{"$f":"'Schedule IVC (EBS)'!T33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!U9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Property",{"$f":"'Schedule IVC (EBS)'!U10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!U11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!U12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!U13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Aviation",{"$f":"'Schedule IVC (EBS)'!U14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!U15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!U16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!U17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Energy",{"$f":"'Schedule IVC (EBS)'!U18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!U19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Casualty",{"$f":"'Schedule IVC (EBS)'!U20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!U21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Professional",{"$f":"'Schedule IVC (EBS)'!U22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!U23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Specialty",{"$f":"'Schedule IVC (EBS)'!U24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!U25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!U26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!U27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!U28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!U29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Retro Property",{"$f":"'Schedule IVC (EBS)'!U30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!U31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Health",{"$f":"'Schedule IVC (EBS)'!U32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 17 - Total",{"$f":"'Schedule IVC (EBS)'!U33","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Property Catastrophe",{"$f":"'Schedule IVC (EBS)'!V9","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Property",{"$f":"'Schedule IVC (EBS)'!V10","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Property Non-Proportion",{"$f":"'Schedule IVC (EBS)'!V11","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Personal Accident",{"$f":"'Schedule IVC (EBS)'!V12","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Personal Acc. Non Prop.",{"$f":"'Schedule IVC (EBS)'!V13","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Aviation",{"$f":"'Schedule IVC (EBS)'!V14","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Aviation Non-Proportional",{"$f":"'Schedule IVC (EBS)'!V15","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Credit Surety",{"$f":"'Schedule IVC (EBS)'!V16","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Credit Surety Non-Prop.",{"$f":"'Schedule IVC (EBS)'!V17","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Energy",{"$f":"'Schedule IVC (EBS)'!V18","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Energy Non-Proportional",{"$f":"'Schedule IVC (EBS)'!V19","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Casualty",{"$f":"'Schedule IVC (EBS)'!V20","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!V21","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Professional",{"$f":"'Schedule IVC (EBS)'!V22","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Professional Non-Prop.",{"$f":"'Schedule IVC (EBS)'!V23","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Specialty",{"$f":"'Schedule IVC (EBS)'!V24","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - US Specialty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!V25","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Int'l Motor",{"$f":"'Schedule IVC (EBS)'!V26","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVC (EBS)'!V27","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Int'l Casualty",{"$f":"'Schedule IVC (EBS)'!V28","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVC (EBS)'!V29","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Retro Property",{"$f":"'Schedule IVC (EBS)'!V30","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Structured / Finite R/I",{"$f":"'Schedule IVC (EBS)'!V31","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Health",{"$f":"'Schedule IVC (EBS)'!V32","v":0}]
["Sch IVC","Premium by Zone",null,"NPW Zn 18 - Total",{"$f":"'Schedule IVC (EBS)'!V33","v":0}]
[]
["Sch IVB","LT Premium",null,"Unrelated - 1. Mortality",{"$f":"'Schedule IVB'!E12","v":0},null,{"$f":"'Schedule IVB'!G12","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 2. Critical Illness",{"$f":"'Schedule IVB'!E13","v":0},null,{"$f":"'Schedule IVB'!G13","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 3. Longevity",{"$f":"'Schedule IVB'!E14","v":0},null,{"$f":"'Schedule IVB'!G14","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 4. Deferred Annuities ",{"$f":"'Schedule IVB'!E15","v":0},null,{"$f":"'Schedule IVB'!G15","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 5i. Dis. Income: 1 Yr",{"$f":"'Schedule IVB'!E17","v":0},null,{"$f":"'Schedule IVB'!G17","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 5ii. Dis. Income: 1-5 Yrs",{"$f":"'Schedule IVB'!E18","v":0},null,{"$f":"'Schedule IVB'!G18","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 5iii. Dis. Income: 5+ Yrs",{"$f":"'Schedule IVB'!E19","v":0},null,{"$f":"'Schedule IVB'!G19","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 6. Dis. Income: Active Liv",{"$f":"'Schedule IVB'!E20","v":0},null,{"$f":"'Schedule IVB'!G20","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 7. Dis. Income: Claims in Pay",{"$f":"'Schedule IVB'!E22","v":0},null,{"$f":"'Schedule IVB'!G22","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 8. Dis. Income: Claims in Pay Other",{"$f":"'Schedule IVB'!E23","v":0},null,{"$f":"'Schedule IVB'!G23","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 9. Group Life",{"$f":"'Schedule IVB'!E25","v":0},null,{"$f":"'Schedule IVB'!G25","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 10. Group Disability",{"$f":"'Schedule IVB'!E26","v":0},null,{"$f":"'Schedule IVB'!G26","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 11. Group Health",{"$f":"'Schedule IVB'!E27","v":0},null,{"$f":"'Schedule IVB'!G27","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 12. Stop Loss",{"$f":"'Schedule IVB'!E28","v":0},null,{"$f":"'Schedule IVB'!G28","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 13. Riders",{"$f":"'Schedule IVB'!E29","v":0},null,{"$f":"'Schedule IVB'!G29","v":0}]
["Sch IVB","LT Premium",null,"Unrelated - 14. Variable Annuities",{"$f":"'Schedule IVB'!E30","v":0},null,{"$f":"'Schedule IVB'!G30","v":0}]
["Sch IVB","LT Premium",null,"Related - 1. Mortality",{"$f":"'Schedule IVB'!I12","v":0},null,{"$f":"'Schedule IVB'!K12","v":0}]
["Sch IVB","LT Premium",null,"Related - 2. Critical Illness",{"$f":"'Schedule IVB'!I13","v":0},null,{"$f":"'Schedule IVB'!K13","v":0}]
["Sch IVB","LT Premium",null,"Related - 3. Longevity",{"$f":"'Schedule IVB'!I14","v":0},null,{"$f":"'Schedule IVB'!K14","v":0}]
["Sch IVB","LT Premium",null,"Related - 4. Deferred Annuities ",{"$f":"'Schedule IVB'!I15","v":0},null,{"$f":"'Schedule IVB'!K15","v":0}]
["Sch IVB","LT Premium",null,"Related - 5i. Dis. Income: 1 Yr",{"$f":"'Schedule IVB'!I17","v":0},null,{"$f":"'Schedule IVB'!K17","v":0}]
["Sch IVB","LT Premium",null,"Related - 5ii. Dis. Income: 1-5 Yrs",{"$f":"'Schedule IVB'!I18","v":0},null,{"$f":"'Schedule IVB'!K18","v":0}]
["Sch IVB","LT Premium",null,"Related - 5iiii. Dis. Income: 5+ Yrs",{"$f":"'Schedule IVB'!I19","v":0},null,{"$f":"'Schedule IVB'!K19","v":0}]
["Sch IVB","LT Premium",null,"Related - 6. Dis. Income: Active Liv",{"$f":"'Schedule IVB'!I20","v":0},null,{"$f":"'Schedule IVB'!K20","v":0}]
["Sch IVB","LT Premium",null,"Related - 7. Dis. Income: Claims in Pay",{"$f":"'Schedule IVB'!I22","v":0},null,{"$f":"'Schedule IVB'!K22","v":0}]
["Sch IVB","LT Premium",null,"Related - 8. Dis. Income: Claims in Pay Other",{"$f":"'Schedule IVB'!I23","v":0},null,{"$f":"'Schedule IVB'!K23","v":0}]
["Sch IVB","LT Premium",null,"Related - 9. Group Life",{"$f":"'Schedule IVB'!I25","v":0},null,{"$f":"'Schedule IVB'!K25","v":0}]
["Sch IVB","LT Premium",null,"Related - 10. Group Disability",{"$f":"'Schedule IVB'!I26","v":0},null,{"$f":"'Schedule IVB'!K26","v":0}]
["Sch IVB","LT Premium",null,"Related - 11. Group Health",{"$f":"'Schedule IVB'!I27","v":0},null,{"$f":"'Schedule IVB'!K27","v":0}]
["Sch IVB","LT Premium",null,"Related - 12. Stop Loss",{"$f":"'Schedule IVB'!I28","v":0},null,{"$f":"'Schedule IVB'!K28","v":0}]
["Sch IVB","LT Premium",null,"Related - 13. Riders",{"$f":"'Schedule IVB'!I29","v":0},null,{"$f":"'Schedule IVB'!K29","v":0}]
["Sch IVB","LT Premium",null,"Related - 14. Variable Annuities",{"$f":"'Schedule IVB'!I30","v":0},null,{"$f":"'Schedule IVB'!K30","v":0}]
["Sch IVB","LT Premium",null,"Adj. Benefit -2 Yrs - 5i. Dis. Income: 1 Yr",{"$f":"'Schedule IVB'!Q17","v":0},null,{"$f":"'Schedule IVB'!S17","v":0}]
["Sch IVB","LT Premium",null,"Adj. Benefit -2 Yrs - 5ii. Dis. Income: 1-5 Yrs",{"$f":"'Schedule IVB'!Q18","v":0},null,{"$f":"'Schedule IVB'!S18","v":0}]
["Sch IVB","LT Premium",null,"Adj. Benefit -2 Yrs - 5iii. Dis. Income: 5+ Yrs",{"$f":"'Schedule IVB'!Q19","v":0},null,{"$f":"'Schedule IVB'!S19","v":0}]
["Sch IVB","LT Premium",null,"Adj. Benefit +2 Yrs - 5i. Dis. Income: 1 Yr",{"$f":"'Schedule IVB'!U17","v":0},null,{"$f":"'Schedule IVB'!W17","v":0}]
["Sch IVB","LT Premium",null,"Adj. Benefit +2 Yrs - 5ii. Dis. Income: 1-5 Yrs",{"$f":"'Schedule IVB'!U18","v":0},null,{"$f":"'Schedule IVB'!W18","v":0}]
["Sch IVB","LT Premium",null,"Adj. Benefit +2 Yrs - 5iii. Dis. Income: 5+ Yrs",{"$f":"'Schedule IVB'!U19","v":0},null,{"$f":"'Schedule IVB'!W19","v":0}]
["Sch IVB","LT Premium",null,"Net - 1. Mortality",{"$f":"'Schedule IVB'!Y12","v":0},null,{"$f":"'Schedule IVB'!AA12","v":0}]
["Sch IVB","LT Premium",null,"Net - 2. Critical Illness",{"$f":"'Schedule IVB'!Y13","v":0},null,{"$f":"'Schedule IVB'!AA13","v":0}]
["Sch IVB","LT Premium",null,"Net - 3. Longevity",{"$f":"'Schedule IVB'!Y14","v":0},null,{"$f":"'Schedule IVB'!AA14","v":0}]
["Sch IVB","LT Premium",null,"Net - 4. Deferred Annuities ",{"$f":"'Schedule IVB'!Y15","v":0},null,{"$f":"'Schedule IVB'!AA15","v":0}]
["Sch IVB","LT Premium",null,"Net - 6. Dis. Income: Active Liv",{"$f":"'Schedule IVB'!Y20","v":0},null,{"$f":"'Schedule IVB'!AA20","v":0}]
["Sch IVB","LT Premium",null,"Net - 7. Dis. Income: Claims in Pay",{"$f":"'Schedule IVB'!Y22","v":0},null,{"$f":"'Schedule IVB'!AA22","v":0}]
["Sch IVB","LT Premium",null,"Net - 8. Dis. Income: Claims in Pay Other",{"$f":"'Schedule IVB'!Y23","v":0},null,{"$f":"'Schedule IVB'!AA23","v":0}]
["Sch IVB","LT Premium",null,"Net - 9. Group Life",{"$f":"'Schedule IVB'!Y25","v":0},null,{"$f":"'Schedule IVB'!AA25","v":0}]
["Sch IVB","LT Premium",null,"Net - 10. Group Disability",{"$f":"'Schedule IVB'!Y26","v":0},null,{"$f":"'Schedule IVB'!AA26","v":0}]
["Sch IVB","LT Premium",null,"Net - 11. Group Health",{"$f":"'Schedule IVB'!Y27","v":0},null,{"$f":"'Schedule IVB'!AA27","v":0}]
["Sch IVB","LT Premium",null,"Net - 12. Stop Loss",{"$f":"'Schedule IVB'!Y28","v":0},null,{"$f":"'Schedule IVB'!AA28","v":0}]
["Sch IVB","LT Premium",null,"Net - 13. Riders",{"$f":"'Schedule IVB'!Y29","v":0},null,{"$f":"'Schedule IVB'!AA29","v":0}]
["Sch IVB","LT Premium",null,"Net - 14. Variable Annuities",{"$f":"'Schedule IVB'!Y30","v":0},null,{"$f":"'Schedule IVB'!AA30","v":0}]
[]
["Sch V","Risk Mgnt",null,"Asset Duration",null,null,null,null,{"$f":"'Schedule V'!F12","v":0}]
["Sch V","Risk Mgnt",null,"Liability Duration",null,null,null,null,{"$f":"'Schedule V'!F14","v":0}]
["Sch V","Risk Mgnt",null,"Gross PML",null,null,null,null,{"$f":"'Schedule V'!F18","v":0}]
["Sch V","Risk Mgnt",null,"Net PML",null,null,null,null,{"$f":"'Schedule V'!F20","v":0}]
["Sch V","Risk Mgnt",null,"Average Annual Loss",null,null,null,null,{"$f":"'Schedule V'!F22","v":0}]
["Sch V","Risk Mgnt",null,"Actual Attritional Loss - Relevant Yr.",null,null,null,null,{"$f":"'Schedule V'!F24","v":0}]
["Sch V","Risk Mgnt",null,"Prop. Cat. Recoverable - Collateral",null,null,null,null,{"$f":"'Schedule V'!F27","v":0}]
["Sch V","Risk Mgnt",null,"Prop. Cat. Recoverable - Cat. Bond",null,null,null,null,{"$f":"'Schedule V'!F28","v":0}]
["Sch V","Risk Mgnt",null,"Prop. Cat. Recoverable - SPI Indemnity",null,null,null,null,{"$f":"'Schedule V'!F29","v":0}]
["Sch V","Risk Mgnt",null,"Prop. Cat. Recoverable - Other",null,null,null,null,{"$f":"'Schedule V'!F30","v":0}]
["Sch V","Risk Mgnt",null,"Prop. Cat. Recoverable - Total",null,null,null,null,{"$f":"'Schedule V'!F31","v":0}]
["Sch V","Risk Mgnt",null,"Projected Net Premium Written",null,null,null,null,{"$f":"'Schedule V'!F36","v":0}]
["Sch V","Risk Mgnt",null,"Projected Underwriting Result",null,null,null,null,{"$f":"'Schedule V'!F37","v":0}]
["Sch V","Risk Mgnt",null,"Projected Net Income",null,null,null,null,{"$f":"'Schedule V'!F38","v":0}]
["Sch V","Risk Mgnt",null,"a)Def Acc",null,null,null,null,{"$f":"'Schedule V'!F51","v":0}]
["Sch V","Risk Mgnt",null,"b)Def Acc",null,null,null,null,{"$f":"'Schedule V'!F52","v":0}]
["Sch V","Risk Mgnt",null,"c)Def Acc",null,null,null,null,{"$f":"'Schedule V'!F53","v":0}]
["Sch V","Risk Mgnt",null,"d)Def Acc",null,null,null,null,{"$f":"'Schedule V'!F54","v":0}]
[]
["Sch Va","Governance",null,"# of Directors",{"$f":"'Schedule V(a)'!D8","v":0}]
["Sch Va","Governance",null,"Director Name - 1",{"$f":"'Schedule V(a)'!C12","v":0}]
["Sch Va","Governance",null,"Director Name - 2",{"$f":"'Schedule V(a)'!C13","v":0}]
["Sch Va","Governance",null,"Director Name - 3",{"$f":"'Schedule V(a)'!C14","v":0}]
["Sch Va","Governance",null,"Director Name - 4",{"$f":"'Schedule V(a)'!C15","v":0}]
["Sch Va","Governance",null,"Director Name - 5",{"$f":"'Schedule V(a)'!C16","v":0}]
["Sch Va","Governance",null,"Director Name - 6",{"$f":"'Schedule V(a)'!C17","v":0}]
["Sch Va","Governance",null,"Director Name - 7",{"$f":"'Schedule V(a)'!C18","v":0}]
["Sch Va","Governance",null,"Director Name - 8",{"$f":"'Schedule V(a)'!C19","v":0}]
["Sch Va","Governance",null,"Director Name - 9",{"$f":"'Schedule V(a)'!C20","v":0}]
["Sch Va","Governance",null,"Director Name - 10",{"$f":"'Schedule V(a)'!C21","v":0}]
["Sch Va","Governance",null,"Director Name - 11",{"$f":"'Schedule V(a)'!C22","v":0}]
["Sch Va","Governance",null,"Director Name - 12",{"$f":"'Schedule V(a)'!C23","v":0}]
["Sch Va","Governance",null,"Director Name - 13",{"$f":"'Schedule V(a)'!C24","v":0}]
["Sch Va","Governance",null,"Director Name - 14",{"$f":"'Schedule V(a)'!C25","v":0}]
["Sch Va","Governance",null,"Director Name - 15",{"$f":"'Schedule V(a)'!C26","v":0}]
["Sch Va","Governance",null,"Director Name - 16",{"$f":"'Schedule V(a)'!C27","v":0}]
["Sch Va","Governance",null,"Director Name - 17",{"$f":"'Schedule V(a)'!C28","v":0}]
["Sch Va","Governance",null,"Director Name - 18",{"$f":"'Schedule V(a)'!C29","v":0}]
["Sch Va","Governance",null,"Director Name - 19",{"$f":"'Schedule V(a)'!C30","v":0}]
["Sch Va","Governance",null,"Director Name - 20",{"$f":"'Schedule V(a)'!C31","v":0}]
["Sch Va","Governance",null,"Director Position - 1",{"$f":"'Schedule V(a)'!D12","v":0}]
["Sch Va","Governance",null,"Director Position - 2",{"$f":"'Schedule V(a)'!D13","v":0}]
["Sch Va","Governance",null,"Director Position - 3",{"$f":"'Schedule V(a)'!D14","v":0}]
["Sch Va","Governance",null,"Director Position - 4",{"$f":"'Schedule V(a)'!D15","v":0}]
["Sch Va","Governance",null,"Director Position - 5",{"$f":"'Schedule V(a)'!D16","v":0}]
["Sch Va","Governance",null,"Director Position - 6",{"$f":"'Schedule V(a)'!D17","v":0}]
["Sch Va","Governance",null,"Director Position - 7",{"$f":"'Schedule V(a)'!D18","v":0}]
["Sch Va","Governance",null,"Director Position - 8",{"$f":"'Schedule V(a)'!D19","v":0}]
["Sch Va","Governance",null,"Director Position - 9",{"$f":"'Schedule V(a)'!D20","v":0}]
["Sch Va","Governance",null,"Director Position - 10",{"$f":"'Schedule V(a)'!D21","v":0}]
["Sch Va","Governance",null,"Director Position - 11",{"$f":"'Schedule V(a)'!D22","v":0}]
["Sch Va","Governance",null,"Director Position - 12",{"$f":"'Schedule V(a)'!D23","v":0}]
["Sch Va","Governance",null,"Director Position - 13",{"$f":"'Schedule V(a)'!D24","v":0}]
["Sch Va","Governance",null,"Director Position - 14",{"$f":"'Schedule V(a)'!D25","v":0}]
["Sch Va","Governance",null,"Director Position - 15",{"$f":"'Schedule V(a)'!D26","v":0}]
["Sch Va","Governance",null,"Director Position - 16",{"$f":"'Schedule V(a)'!D27","v":0}]
["Sch Va","Governance",null,"Director Position - 17",{"$f":"'Schedule V(a)'!D28","v":0}]
["Sch Va","Governance",null,"Director Position - 18",{"$f":"'Schedule V(a)'!D29","v":0}]
["Sch Va","Governance",null,"Director Position - 19",{"$f":"'Schedule V(a)'!D30","v":0}]
["Sch Va","Governance",null,"Director Position - 20",{"$f":"'Schedule V(a)'!D31","v":0}]
["Sch Va","Governance",null,"Director Residence - 1",{"$f":"'Schedule V(a)'!E12","v":0}]
["Sch Va","Governance",null,"Director Residence - 2",{"$f":"'Schedule V(a)'!E13","v":0}]
["Sch Va","Governance",null,"Director Residence - 3",{"$f":"'Schedule V(a)'!E14","v":0}]
["Sch Va","Governance",null,"Director Residence - 4",{"$f":"'Schedule V(a)'!E15","v":0}]
["Sch Va","Governance",null,"Director Residence - 5",{"$f":"'Schedule V(a)'!E16","v":0}]
["Sch Va","Governance",null,"Director Residence - 6",{"$f":"'Schedule V(a)'!E17","v":0}]
["Sch Va","Governance",null,"Director Residence - 7",{"$f":"'Schedule V(a)'!E18","v":0}]
["Sch Va","Governance",null,"Director Residence - 8",{"$f":"'Schedule V(a)'!E19","v":0}]
["Sch Va","Governance",null,"Director Residence - 9",{"$f":"'Schedule V(a)'!E20","v":0}]
["Sch Va","Governance",null,"Director Residence - 10",{"$f":"'Schedule V(a)'!E21","v":0}]
["Sch Va","Governance",null,"Director Residence - 11",{"$f":"'Schedule V(a)'!E22","v":0}]
["Sch Va","Governance",null,"Director Residence - 12",{"$f":"'Schedule V(a)'!E23","v":0}]
["Sch Va","Governance",null,"Director Residence - 13",{"$f":"'Schedule V(a)'!E24","v":0}]
["Sch Va","Governance",null,"Director Residence - 14",{"$f":"'Schedule V(a)'!E25","v":0}]
["Sch Va","Governance",null,"Director Residence - 15",{"$f":"'Schedule V(a)'!E26","v":0}]
["Sch Va","Governance",null,"Director Residence - 16",{"$f":"'Schedule V(a)'!E27","v":0}]
["Sch Va","Governance",null,"Director Residence - 17",{"$f":"'Schedule V(a)'!E28","v":0}]
["Sch Va","Governance",null,"Director Residence - 18",{"$f":"'Schedule V(a)'!E29","v":0}]
["Sch Va","Governance",null,"Director Residence - 19",{"$f":"'Schedule V(a)'!E30","v":0}]
["Sch Va","Governance",null,"Director Residence - 20",{"$f":"'Schedule V(a)'!E31","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 1",{"$f":"'Schedule V(a)'!F12","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 2",{"$f":"'Schedule V(a)'!F13","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 3",{"$f":"'Schedule V(a)'!F14","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 4",{"$f":"'Schedule V(a)'!F15","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 5",{"$f":"'Schedule V(a)'!F16","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 6",{"$f":"'Schedule V(a)'!F17","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 7",{"$f":"'Schedule V(a)'!F18","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 8",{"$f":"'Schedule V(a)'!F19","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 9",{"$f":"'Schedule V(a)'!F20","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 10",{"$f":"'Schedule V(a)'!F21","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 11",{"$f":"'Schedule V(a)'!F22","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 12",{"$f":"'Schedule V(a)'!F23","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 13",{"$f":"'Schedule V(a)'!F24","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 14",{"$f":"'Schedule V(a)'!F25","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 15",{"$f":"'Schedule V(a)'!F26","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 16",{"$f":"'Schedule V(a)'!F27","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 17",{"$f":"'Schedule V(a)'!F28","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 18",{"$f":"'Schedule V(a)'!F29","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 19",{"$f":"'Schedule V(a)'!F30","v":0}]
["Sch Va","Governance",null,"Director Work Experience - 20",{"$f":"'Schedule V(a)'!F31","v":0}]
["Sch Va","Governance",null,"Director Status on Board - 1",{"$f":"'Schedule V(a)'!G12","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 2",{"$f":"'Schedule V(a)'!G13","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 3",{"$f":"'Schedule V(a)'!G14","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 4",{"$f":"'Schedule V(a)'!G15","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 5",{"$f":"'Schedule V(a)'!G16","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 6",{"$f":"'Schedule V(a)'!G17","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 7",{"$f":"'Schedule V(a)'!G18","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 8",{"$f":"'Schedule V(a)'!G19","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 9",{"$f":"'Schedule V(a)'!G20","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 10",{"$f":"'Schedule V(a)'!G21","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 11",{"$f":"'Schedule V(a)'!G22","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 12",{"$f":"'Schedule V(a)'!G23","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 13",{"$f":"'Schedule V(a)'!G24","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 14",{"$f":"'Schedule V(a)'!G25","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 15",{"$f":"'Schedule V(a)'!G26","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 16",{"$f":"'Schedule V(a)'!G27","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 17",{"$f":"'Schedule V(a)'!G28","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 18",{"$f":"'Schedule V(a)'!G29","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 19",{"$f":"'Schedule V(a)'!G30","v":"Select"}]
["Sch Va","Governance",null,"Director Status on Board - 20",{"$f":"'Schedule V(a)'!G31","v":"Select"}]
["Sch Va","Governance",null,"# of Executives",{"$f":"'Schedule V(a)'!D33","v":0}]
["Sch Va","Governance",null,"Executive Name - 1",{"$f":"'Schedule V(a)'!C37","v":0}]
["Sch Va","Governance",null,"Executive Name - 2",{"$f":"'Schedule V(a)'!C38","v":0}]
["Sch Va","Governance",null,"Executive Name - 3",{"$f":"'Schedule V(a)'!C39","v":0}]
["Sch Va","Governance",null,"Executive Name - 4",{"$f":"'Schedule V(a)'!C40","v":0}]
["Sch Va","Governance",null,"Executive Name - 5",{"$f":"'Schedule V(a)'!C41","v":0}]
["Sch Va","Governance",null,"Executive Name - 6",{"$f":"'Schedule V(a)'!C42","v":0}]
["Sch Va","Governance",null,"Executive Name - 7",{"$f":"'Schedule V(a)'!C43","v":0}]
["Sch Va","Governance",null,"Executive Name - 8",{"$f":"'Schedule V(a)'!C44","v":0}]
["Sch Va","Governance",null,"Executive Name - 9",{"$f":"'Schedule V(a)'!C45","v":0}]
["Sch Va","Governance",null,"Executive Name - 10",{"$f":"'Schedule V(a)'!C46","v":0}]
["Sch Va","Governance",null,"Executive Name - 11",{"$f":"'Schedule V(a)'!C47","v":0}]
["Sch Va","Governance",null,"Executive Name - 12",{"$f":"'Schedule V(a)'!C48","v":0}]
["Sch Va","Governance",null,"Executive Name - 13",{"$f":"'Schedule V(a)'!C49","v":0}]
["Sch Va","Governance",null,"Executive Name - 14",{"$f":"'Schedule V(a)'!C50","v":0}]
["Sch Va","Governance",null,"Executive Name - 15",{"$f":"'Schedule V(a)'!C51","v":0}]
["Sch Va","Governance",null,"Executive Name - 16",{"$f":"'Schedule V(a)'!C52","v":0}]
["Sch Va","Governance",null,"Executive Name - 17",{"$f":"'Schedule V(a)'!C53","v":0}]
["Sch Va","Governance",null,"Executive Name - 18",{"$f":"'Schedule V(a)'!C54","v":0}]
["Sch Va","Governance",null,"Executive Name - 19",{"$f":"'Schedule V(a)'!C55","v":0}]
["Sch Va","Governance",null,"Executive Name - 20",{"$f":"'Schedule V(a)'!C56","v":0}]
["Sch Va","Governance",null,"Executive Position - 1",{"$f":"'Schedule V(a)'!D37","v":0}]
["Sch Va","Governance",null,"Executive Position - 2",{"$f":"'Schedule V(a)'!D38","v":0}]
["Sch Va","Governance",null,"Executive Position - 3",{"$f":"'Schedule V(a)'!D39","v":0}]
["Sch Va","Governance",null,"Executive Position - 4",{"$f":"'Schedule V(a)'!D40","v":0}]
["Sch Va","Governance",null,"Executive Position - 5",{"$f":"'Schedule V(a)'!D41","v":0}]
["Sch Va","Governance",null,"Executive Position - 6",{"$f":"'Schedule V(a)'!D42","v":0}]
["Sch Va","Governance",null,"Executive Position - 7",{"$f":"'Schedule V(a)'!D43","v":0}]
["Sch Va","Governance",null,"Executive Position - 8",{"$f":"'Schedule V(a)'!D44","v":0}]
["Sch Va","Governance",null,"Executive Position - 9",{"$f":"'Schedule V(a)'!D45","v":0}]
["Sch Va","Governance",null,"Executive Position - 10",{"$f":"'Schedule V(a)'!D46","v":0}]
["Sch Va","Governance",null,"Executive Position - 11",{"$f":"'Schedule V(a)'!D47","v":0}]
["Sch Va","Governance",null,"Executive Position - 12",{"$f":"'Schedule V(a)'!D48","v":0}]
["Sch Va","Governance",null,"Executive Position - 13",{"$f":"'Schedule V(a)'!D49","v":0}]
["Sch Va","Governance",null,"Executive Position - 14",{"$f":"'Schedule V(a)'!D50","v":0}]
["Sch Va","Governance",null,"Executive Position - 15",{"$f":"'Schedule V(a)'!D51","v":0}]
["Sch Va","Governance",null,"Executive Position - 16",{"$f":"'Schedule V(a)'!D52","v":0}]
["Sch Va","Governance",null,"Executive Position - 17",{"$f":"'Schedule V(a)'!D53","v":0}]
["Sch Va","Governance",null,"Executive Position - 18",{"$f":"'Schedule V(a)'!D54","v":0}]
["Sch Va","Governance",null,"Executive Position - 19",{"$f":"'Schedule V(a)'!D55","v":0}]
["Sch Va","Governance",null,"Executive Position - 20",{"$f":"'Schedule V(a)'!D56","v":0}]
["Sch Va","Governance",null,"Executive Residence - 1",{"$f":"'Schedule V(a)'!E37","v":0}]
["Sch Va","Governance",null,"Executive Residence - 2",{"$f":"'Schedule V(a)'!E38","v":0}]
["Sch Va","Governance",null,"Executive Residence - 3",{"$f":"'Schedule V(a)'!E39","v":0}]
["Sch Va","Governance",null,"Executive Residence - 4",{"$f":"'Schedule V(a)'!E40","v":0}]
["Sch Va","Governance",null,"Executive Residence - 5",{"$f":"'Schedule V(a)'!E41","v":0}]
["Sch Va","Governance",null,"Executive Residence - 6",{"$f":"'Schedule V(a)'!E42","v":0}]
["Sch Va","Governance",null,"Executive Residence - 7",{"$f":"'Schedule V(a)'!E43","v":0}]
["Sch Va","Governance",null,"Executive Residence - 8",{"$f":"'Schedule V(a)'!E44","v":0}]
["Sch Va","Governance",null,"Executive Residence - 9",{"$f":"'Schedule V(a)'!E45","v":0}]
["Sch Va","Governance",null,"Executive Residence - 10",{"$f":"'Schedule V(a)'!E46","v":0}]
["Sch Va","Governance",null,"Executive Residence - 11",{"$f":"'Schedule V(a)'!E47","v":0}]
["Sch Va","Governance",null,"Executive Residence - 12",{"$f":"'Schedule V(a)'!E48","v":0}]
["Sch Va","Governance",null,"Executive Residence - 13",{"$f":"'Schedule V(a)'!E49","v":0}]
["Sch Va","Governance",null,"Executive Residence - 14",{"$f":"'Schedule V(a)'!E50","v":0}]
["Sch Va","Governance",null,"Executive Residence - 15",{"$f":"'Schedule V(a)'!E51","v":0}]
["Sch Va","Governance",null,"Executive Residence - 16",{"$f":"'Schedule V(a)'!E52","v":0}]
["Sch Va","Governance",null,"Executive Residence - 17",{"$f":"'Schedule V(a)'!E53","v":0}]
["Sch Va","Governance",null,"Executive Residence - 18",{"$f":"'Schedule V(a)'!E54","v":0}]
["Sch Va","Governance",null,"Executive Residence - 19",{"$f":"'Schedule V(a)'!E55","v":0}]
["Sch Va","Governance",null,"Executive Residence - 20",{"$f":"'Schedule V(a)'!E56","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 1",{"$f":"'Schedule V(a)'!F37","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 2",{"$f":"'Schedule V(a)'!F38","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 3",{"$f":"'Schedule V(a)'!F39","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 4",{"$f":"'Schedule V(a)'!F40","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 5",{"$f":"'Schedule V(a)'!F41","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 6",{"$f":"'Schedule V(a)'!F42","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 7",{"$f":"'Schedule V(a)'!F43","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 8",{"$f":"'Schedule V(a)'!F44","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 9",{"$f":"'Schedule V(a)'!F45","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 10",{"$f":"'Schedule V(a)'!F46","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 11",{"$f":"'Schedule V(a)'!F47","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 12",{"$f":"'Schedule V(a)'!F48","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 13",{"$f":"'Schedule V(a)'!F49","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 14",{"$f":"'Schedule V(a)'!F50","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 15",{"$f":"'Schedule V(a)'!F51","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 16",{"$f":"'Schedule V(a)'!F52","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 17",{"$f":"'Schedule V(a)'!F53","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 18",{"$f":"'Schedule V(a)'!F54","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 19",{"$f":"'Schedule V(a)'!F55","v":0}]
["Sch Va","Governance",null,"Executive Work Experience - 20",{"$f":"'Schedule V(a)'!F56","v":0}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 1",{"$f":"'Schedule V(a)'!G37","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 2",{"$f":"'Schedule V(a)'!G38","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 3",{"$f":"'Schedule V(a)'!G39","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 4",{"$f":"'Schedule V(a)'!G40","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 5",{"$f":"'Schedule V(a)'!G41","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 6",{"$f":"'Schedule V(a)'!G42","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 7",{"$f":"'Schedule V(a)'!G43","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 8",{"$f":"'Schedule V(a)'!G44","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 9",{"$f":"'Schedule V(a)'!G45","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 10",{"$f":"'Schedule V(a)'!G46","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 11",{"$f":"'Schedule V(a)'!G47","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 12",{"$f":"'Schedule V(a)'!G48","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 13",{"$f":"'Schedule V(a)'!G49","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 14",{"$f":"'Schedule V(a)'!G50","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 15",{"$f":"'Schedule V(a)'!G51","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 16",{"$f":"'Schedule V(a)'!G52","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 17",{"$f":"'Schedule V(a)'!G53","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 18",{"$f":"'Schedule V(a)'!G54","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 19",{"$f":"'Schedule V(a)'!G55","v":"Select"}]
["Sch Va","Governance",null,"Executive Employee Arrangement - 20",{"$f":"'Schedule V(a)'!G56","v":"Select"}]
[]
["Sch Vb","Group Structure",null,"# of Subsidiaries",{"$f":"'Schedule V(b)'!D7","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 1",{"$f":"'Schedule V(b)'!B12","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 2",{"$f":"'Schedule V(b)'!B13","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 3",{"$f":"'Schedule V(b)'!B14","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 4",{"$f":"'Schedule V(b)'!B15","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 5",{"$f":"'Schedule V(b)'!B16","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 6",{"$f":"'Schedule V(b)'!B17","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 7",{"$f":"'Schedule V(b)'!B18","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 8",{"$f":"'Schedule V(b)'!B19","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 9",{"$f":"'Schedule V(b)'!B20","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 10",{"$f":"'Schedule V(b)'!B21","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 11",{"$f":"'Schedule V(b)'!B22","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 12",{"$f":"'Schedule V(b)'!B23","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 13",{"$f":"'Schedule V(b)'!B24","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 14",{"$f":"'Schedule V(b)'!B25","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 15",{"$f":"'Schedule V(b)'!B26","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 16",{"$f":"'Schedule V(b)'!B27","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 17",{"$f":"'Schedule V(b)'!B28","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 18",{"$f":"'Schedule V(b)'!B29","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 19",{"$f":"'Schedule V(b)'!B30","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 20",{"$f":"'Schedule V(b)'!B31","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 21",{"$f":"'Schedule V(b)'!B32","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 22",{"$f":"'Schedule V(b)'!B33","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 23",{"$f":"'Schedule V(b)'!B34","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 24",{"$f":"'Schedule V(b)'!B35","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 25",{"$f":"'Schedule V(b)'!B36","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 26",{"$f":"'Schedule V(b)'!B37","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 27",{"$f":"'Schedule V(b)'!B38","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 28",{"$f":"'Schedule V(b)'!B39","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 29",{"$f":"'Schedule V(b)'!B40","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 30",{"$f":"'Schedule V(b)'!B41","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 31",{"$f":"'Schedule V(b)'!B42","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 32",{"$f":"'Schedule V(b)'!B43","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 33",{"$f":"'Schedule V(b)'!B44","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 34",{"$f":"'Schedule V(b)'!B45","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 35",{"$f":"'Schedule V(b)'!B46","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 36",{"$f":"'Schedule V(b)'!B47","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 37",{"$f":"'Schedule V(b)'!B48","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 38",{"$f":"'Schedule V(b)'!B49","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 39",{"$f":"'Schedule V(b)'!B50","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 40",{"$f":"'Schedule V(b)'!B51","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 41",{"$f":"'Schedule V(b)'!B52","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 42",{"$f":"'Schedule V(b)'!B53","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 43",{"$f":"'Schedule V(b)'!B54","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 44",{"$f":"'Schedule V(b)'!B55","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 45",{"$f":"'Schedule V(b)'!B56","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 46",{"$f":"'Schedule V(b)'!B57","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 47",{"$f":"'Schedule V(b)'!B58","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 51",{"$f":"'Schedule V(b)'!B62","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 56",{"$f":"'Schedule V(b)'!B67","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 62",{"$f":"'Schedule V(b)'!B73","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 68",{"$f":"'Schedule V(b)'!B79","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 76",{"$f":"'Schedule V(b)'!B87","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 83",{"$f":"'Schedule V(b)'!B94","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 88",{"$f":"'Schedule V(b)'!B99","v":0}]
["Sch Vb","Group Structure",null,"Name of Subsidiary - 96",{"$f":"'Schedule V(b)'!B107","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 2",{"$f":"'Schedule V(b)'!D13","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 8",{"$f":"'Schedule V(b)'!D19","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 16",{"$f":"'Schedule V(b)'!D27","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 23",{"$f":"'Schedule V(b)'!D34","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 28",{"$f":"'Schedule V(b)'!D39","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 36",{"$f":"'Schedule V(b)'!D47","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 40",{"$f":"'Schedule V(b)'!D51","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 48",{"$f":"'Schedule V(b)'!D59","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 55",{"$f":"'Schedule V(b)'!D66","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 60",{"$f":"'Schedule V(b)'!D71","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 68",{"$f":"'Schedule V(b)'!D79","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 76",{"$f":"'Schedule V(b)'!D87","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 80",{"$f":"'Schedule V(b)'!D91","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 92",{"$f":"'Schedule V(b)'!D103","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 97",{"$f":"'Schedule V(b)'!D108","v":0}]
["Sch Vb","Group Structure",null,"Jurisdiction of Subsidiary - 100",{"$f":"'Schedule V(b)'!D111","v":0}]
["Sch Vb","Group Structure",null,"Regulated Entity - 8",{"$f":"'Schedule V(b)'!F19","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 19",{"$f":"'Schedule V(b)'!F30","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 20",{"$f":"'Schedule V(b)'!F31","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 29",{"$f":"'Schedule V(b)'!F40","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 39",{"$f":"'Schedule V(b)'!F50","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 44",{"$f":"'Schedule V(b)'!F55","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 50",{"$f":"'Schedule V(b)'!F61","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 59",{"$f":"'Schedule V(b)'!F70","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 64",{"$f":"'Schedule V(b)'!F75","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 71",{"$f":"'Schedule V(b)'!F82","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 79",{"$f":"'Schedule V(b)'!F90","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 82",{"$f":"'Schedule V(b)'!F93","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 91",{"$f":"'Schedule V(b)'!F102","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Regulated Entity - 96",{"$f":"'Schedule V(b)'!F107","v":"Select Yes/No"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 3",{"$f":"'Schedule V(b)'!H14","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 11",{"$f":"'Schedule V(b)'!H22","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 16",{"$f":"'Schedule V(b)'!H27","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 24",{"$f":"'Schedule V(b)'!H35","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 28",{"$f":"'Schedule V(b)'!H39","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 36",{"$f":"'Schedule V(b)'!H47","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 45",{"$f":"'Schedule V(b)'!H56","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 48",{"$f":"'Schedule V(b)'!H59","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 56",{"$f":"'Schedule V(b)'!H67","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 63",{"$f":"'Schedule V(b)'!H74","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 68",{"$f":"'Schedule V(b)'!H79","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 77",{"$f":"'Schedule V(b)'!H88","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 80",{"$f":"'Schedule V(b)'!H91","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 88",{"$f":"'Schedule V(b)'!H99","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 98",{"$f":"'Schedule V(b)'!H109","v":"Select"}]
["Sch Vb","Group Structure",null,"Sector Classification of Subsidiary - 100",{"$f":"'Schedule V(b)'!H111","v":"Select"}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 8",{"$f":"'Schedule V(b)'!J19","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 17",{"$f":"'Schedule V(b)'!J28","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 20",{"$f":"'Schedule V(b)'!J31","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 30",{"$f":"'Schedule V(b)'!J41","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 32",{"$f":"'Schedule V(b)'!J43","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 40",{"$f":"'Schedule V(b)'!J51","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 51",{"$f":"'Schedule V(b)'!J62","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 52",{"$f":"'Schedule V(b)'!J63","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 60",{"$f":"'Schedule V(b)'!J71","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 70",{"$f":"'Schedule V(b)'!J81","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 72",{"$f":"'Schedule V(b)'!J83","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 80",{"$f":"'Schedule V(b)'!J91","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 91",{"$f":"'Schedule V(b)'!J102","v":0}]
["Sch Vb","Group Structure",null,"Strategic Purpose of Subsidiary - 92",{"$f":"'Schedule V(b)'!J103","v":0}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 4",{"$f":"'Schedule V(b)'!L15","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 11",{"$f":"'Schedule V(b)'!L22","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 12",{"$f":"'Schedule V(b)'!L23","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 23",{"$f":"'Schedule V(b)'!L34","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 31",{"$f":"'Schedule V(b)'!L42","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 32",{"$f":"'Schedule V(b)'!L43","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 44",{"$f":"'Schedule V(b)'!L55","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 51",{"$f":"'Schedule V(b)'!L62","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 56",{"$f":"'Schedule V(b)'!L67","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 59",{"$f":"'Schedule V(b)'!L70","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 71",{"$f":"'Schedule V(b)'!L82","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 76",{"$f":"'Schedule V(b)'!L87","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 83",{"$f":"'Schedule V(b)'!L94","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 91",{"$f":"'Schedule V(b)'!L102","v":"Select"}]
["Sch Vb","Group Structure",null,"Entity Type of Subsidiary - 97",{"$f":"'Schedule V(b)'!L108","v":"Select"}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 3",{"$f":"'Schedule V(b)'!N14","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 8",{"$f":"'Schedule V(b)'!N19","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 12",{"$f":"'Schedule V(b)'!N23","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 23",{"$f":"'Schedule V(b)'!N34","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 28",{"$f":"'Schedule V(b)'!N39","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 33",{"$f":"'Schedule V(b)'!N44","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 43",{"$f":"'Schedule V(b)'!N54","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 50",{"$f":"'Schedule V(b)'!N61","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 55",{"$f":"'Schedule V(b)'!N66","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 60",{"$f":"'Schedule V(b)'!N71","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 65",{"$f":"'Schedule V(b)'!N76","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 75",{"$f":"'Schedule V(b)'!N86","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 80",{"$f":"'Schedule V(b)'!N91","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 86",{"$f":"'Schedule V(b)'!N97","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 92",{"$f":"'Schedule V(b)'!N103","v":0}]
["Sch Vb","Group Structure",null,"Products & Services of Subsidiary - 100",{"$f":"'Schedule V(b)'!N111","v":0}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 7",{"$f":"'Schedule V(b)'!P18","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 12",{"$f":"'Schedule V(b)'!P23","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 18",{"$f":"'Schedule V(b)'!P29","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 27",{"$f":"'Schedule V(b)'!P38","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 32",{"$f":"'Schedule V(b)'!P43","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 39",{"$f":"'Schedule V(b)'!P50","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 44",{"$f":"'Schedule V(b)'!P55","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 52",{"$f":"'Schedule V(b)'!P63","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 60",{"$f":"'Schedule V(b)'!P71","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 64",{"$f":"'Schedule V(b)'!P75","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 72",{"$f":"'Schedule V(b)'!P83","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 79",{"$f":"'Schedule V(b)'!P90","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 84",{"$f":"'Schedule V(b)'!P95","v":"Select"}]
["Sch Vb","Group Structure",null,"Participation of Subsidiary - 92",{"$f":"'Schedule V(b)'!P103","v":"Select"}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 3",{"$f":"'Schedule V(b)'!R14","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 4",{"$f":"'Schedule V(b)'!R15","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 13",{"$f":"'Schedule V(b)'!R24","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 23",{"$f":"'Schedule V(b)'!R34","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 24",{"$f":"'Schedule V(b)'!R35","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 32",{"$f":"'Schedule V(b)'!R43","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 43",{"$f":"'Schedule V(b)'!R54","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 44",{"$f":"'Schedule V(b)'!R55","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 53",{"$f":"'Schedule V(b)'!R64","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 63",{"$f":"'Schedule V(b)'!R74","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 66",{"$f":"'Schedule V(b)'!R77","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 75",{"$f":"'Schedule V(b)'!R86","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 83",{"$f":"'Schedule V(b)'!R94","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 85",{"$f":"'Schedule V(b)'!R96","v":0}]
["Sch Vb","Group Structure",null,"% Interest of Subsidiary - 95",{"$f":"'Schedule V(b)'!R106","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 3",{"$f":"'Schedule V(b)'!T14","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 6",{"$f":"'Schedule V(b)'!T17","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 15",{"$f":"'Schedule V(b)'!T26","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 20",{"$f":"'Schedule V(b)'!T31","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 27",{"$f":"'Schedule V(b)'!T38","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 35",{"$f":"'Schedule V(b)'!T46","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 38",{"$f":"'Schedule V(b)'!T49","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 47",{"$f":"'Schedule V(b)'!T58","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 55",{"$f":"'Schedule V(b)'!T66","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 59",{"$f":"'Schedule V(b)'!T70","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 67",{"$f":"'Schedule V(b)'!T78","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 72",{"$f":"'Schedule V(b)'!T83","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 80",{"$f":"'Schedule V(b)'!T91","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 87",{"$f":"'Schedule V(b)'!T98","v":0}]
["Sch Vb","Group Structure",null,"Gross Premium Written of Subsidiary - 92",{"$f":"'Schedule V(b)'!T103","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 1",{"$f":"'Schedule V(b)'!V12","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 4",{"$f":"'Schedule V(b)'!V15","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 12",{"$f":"'Schedule V(b)'!V23","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 19",{"$f":"'Schedule V(b)'!V30","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 24",{"$f":"'Schedule V(b)'!V35","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 33",{"$f":"'Schedule V(b)'!V44","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 39",{"$f":"'Schedule V(b)'!V50","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 44",{"$f":"'Schedule V(b)'!V55","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 54",{"$f":"'Schedule V(b)'!V65","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 56",{"$f":"'Schedule V(b)'!V67","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 64",{"$f":"'Schedule V(b)'!V75","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 75",{"$f":"'Schedule V(b)'!V86","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 76",{"$f":"'Schedule V(b)'!V87","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 86",{"$f":"'Schedule V(b)'!V97","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 91",{"$f":"'Schedule V(b)'!V102","v":0}]
["Sch Vb","Group Structure",null,"Net Premium Written of Subsidiary - 96",{"$f":"'Schedule V(b)'!V107","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 7",{"$f":"'Schedule V(b)'!X18","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 15",{"$f":"'Schedule V(b)'!X26","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 16",{"$f":"'Schedule V(b)'!X27","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 28",{"$f":"'Schedule V(b)'!X39","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 35",{"$f":"'Schedule V(b)'!X46","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 36",{"$f":"'Schedule V(b)'!X47","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 47",{"$f":"'Schedule V(b)'!X58","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 55",{"$f":"'Schedule V(b)'!X66","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 60",{"$f":"'Schedule V(b)'!X71","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 67",{"$f":"'Schedule V(b)'!X78","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 75",{"$f":"'Schedule V(b)'!X86","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 81",{"$f":"'Schedule V(b)'!X92","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 87",{"$f":"'Schedule V(b)'!X98","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 95",{"$f":"'Schedule V(b)'!X106","v":0}]
["Sch Vb","Group Structure",null,"Net Assets of Subsidiary - 100",{"$f":"'Schedule V(b)'!X111","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 7",{"$f":"'Schedule V(b)'!Z18","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 15",{"$f":"'Schedule V(b)'!Z26","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 21",{"$f":"'Schedule V(b)'!Z32","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 27",{"$f":"'Schedule V(b)'!Z38","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 34",{"$f":"'Schedule V(b)'!Z45","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 39",{"$f":"'Schedule V(b)'!Z50","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 47",{"$f":"'Schedule V(b)'!Z58","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 53",{"$f":"'Schedule V(b)'!Z64","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 59",{"$f":"'Schedule V(b)'!Z70","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 67",{"$f":"'Schedule V(b)'!Z78","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 74",{"$f":"'Schedule V(b)'!Z85","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 79",{"$f":"'Schedule V(b)'!Z90","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 84",{"$f":"'Schedule V(b)'!Z95","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 89",{"$f":"'Schedule V(b)'!Z100","v":0}]
["Sch Vb","Group Structure",null,"Total Assets of Subsidiary - 99",{"$f":"'Schedule V(b)'!Z110","v":0}]
["Sch Vc","Intra-Group",null,"Issuer/Borrower Name - 4",{"$f":"'Schedule V(c)'!C17","v":0}]
["Sch Vc","Intra-Group",null,"Issuer/Borrower Name - 9",{"$f":"'Schedule V(c)'!C22","v":0}]
["Sch Vc","Intra-Group",null,"Issuer/Borrower Name - 17",{"$f":"'Schedule V(c)'!C30","v":0}]
["Sch Vc","Intra-Group",null,"Issuer/Borrower Name - 25",{"$f":"'Schedule V(c)'!C38","v":0}]
["Sch Vc","Intra-Group",null,"Issuer Jurisdiction - 4",{"$f":"'Schedule V(c)'!D17","v":0}]
["Sch Vc","Intra-Group",null,"Issuer Jurisdiction - 9",{"$f":"'Schedule V(c)'!D22","v":0}]
["Sch Vc","Intra-Group",null,"Issuer Jurisdiction - 15",{"$f":"'Schedule V(c)'!D28","v":0}]
["Sch Vc","Intra-Group",null,"Issuer Jurisdiction - 24",{"$f":"'Schedule V(c)'!D37","v":0}]
["Sch Vc","Intra-Group",null,"Investor/Lendor Name - 4",{"$f":"'Schedule V(c)'!E17","v":0}]
["Sch Vc","Intra-Group",null,"Investor/Lendor Name - 11",{"$f":"'Schedule V(c)'!E24","v":0}]
["Sch Vc","Intra-Group",null,"Investor/Lendor Name - 16",{"$f":"'Schedule V(c)'!E29","v":0}]
["Sch Vc","Intra-Group",null,"Investor Jurisdiction - 3",{"$f":"'Schedule V(c)'!F16","v":0}]
["Sch Vc","Intra-Group",null,"Investor Jurisdiction - 6",{"$f":"'Schedule V(c)'!F19","v":0}]
["Sch Vc","Intra-Group",null,"Investor Jurisdiction - 11",{"$f":"'Schedule V(c)'!F24","v":0}]
["Sch Vc","Intra-Group",null,"Investor Jurisdiction - 18",{"$f":"'Schedule V(c)'!F31","v":0}]
["Sch Vc","Intra-Group",null,"Transaction Details - 1",{"$f":"'Schedule V(c)'!G14","v":0}]
["Sch Vc","Intra-Group",null,"Transaction Details - 6",{"$f":"'Schedule V(c)'!G19","v":0}]
["Sch Vc","Intra-Group",null,"Transaction Details - 14",{"$f":"'Schedule V(c)'!G27","v":0}]
["Sch Vc","Intra-Group",null,"Transaction Details - 25",{"$f":"'Schedule V(c)'!G38","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Value - 1",{"$f":"'Schedule V(c)'!J14","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Value - 10",{"$f":"'Schedule V(c)'!J23","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Value - 20",{"$f":"'Schedule V(c)'!J33","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Value - 21",{"$f":"'Schedule V(c)'!J34","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Name - 2",{"$f":"'Schedule V(c)'!C48","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Name - 14",{"$f":"'Schedule V(c)'!C60","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Name - 16",{"$f":"'Schedule V(c)'!C62","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Jurisdiction - 1",{"$f":"'Schedule V(c)'!D47","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Jurisdiction - 9",{"$f":"'Schedule V(c)'!D55","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Jurisdiction - 12",{"$f":"'Schedule V(c)'!D58","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Jurisdiction - 21",{"$f":"'Schedule V(c)'!D67","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Rating - 4",{"$f":"'Schedule V(c)'!E50","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Rating - 6",{"$f":"'Schedule V(c)'!E52","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Rating - 16",{"$f":"'Schedule V(c)'!E62","v":0}]
["Sch Vc","Intra-Group",null,"Assuming Party Rating - 19",{"$f":"'Schedule V(c)'!E65","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Name - 3",{"$f":"'Schedule V(c)'!F49","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Name - 11",{"$f":"'Schedule V(c)'!F57","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Name - 15",{"$f":"'Schedule V(c)'!F61","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Name - 23",{"$f":"'Schedule V(c)'!F69","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Jurisdiction - 6",{"$f":"'Schedule V(c)'!G52","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Jurisdiction - 9",{"$f":"'Schedule V(c)'!G55","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Jurisdiction - 18",{"$f":"'Schedule V(c)'!G64","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Rating - 1",{"$f":"'Schedule V(c)'!H47","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Rating - 5",{"$f":"'Schedule V(c)'!H51","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Rating - 13",{"$f":"'Schedule V(c)'!H59","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Rating - 18",{"$f":"'Schedule V(c)'!H64","v":0}]
["Sch Vc","Intra-Group",null,"Ceding Party Rating - 25",{"$f":"'Schedule V(c)'!H71","v":0}]
["Sch Vc","Intra-Group",null,"Gross Exposure Limit - 8",{"$f":"'Schedule V(c)'!I54","v":0}]
["Sch Vc","Intra-Group",null,"Gross Exposure Limit - 12",{"$f":"'Schedule V(c)'!I58","v":0}]
["Sch Vc","Intra-Group",null,"Gross Exposure Limit - 20",{"$f":"'Schedule V(c)'!I66","v":0}]
["Sch Vc","Intra-Group",null,"Net Exposure Limit - 3",{"$f":"'Schedule V(c)'!J49","v":0}]
["Sch Vc","Intra-Group",null,"Net Exposure Limit - 8",{"$f":"'Schedule V(c)'!J54","v":0}]
["Sch Vc","Intra-Group",null,"Net Exposure Limit - 15",{"$f":"'Schedule V(c)'!J61","v":0}]
["Sch Vc","Intra-Group",null,"Net Exposure Limit - 20",{"$f":"'Schedule V(c)'!J66","v":0}]
["Sch Vc","Intra-Group",null,"Gross Premium Written - 4",{"$f":"'Schedule V(c)'!K50","v":0}]
["Sch Vc","Intra-Group",null,"Gross Premium Written - 10",{"$f":"'Schedule V(c)'!K56","v":0}]
["Sch Vc","Intra-Group",null,"Gross Premium Written - 15",{"$f":"'Schedule V(c)'!K61","v":0}]
["Sch Vc","Intra-Group",null,"Gross Premium Written - 22",{"$f":"'Schedule V(c)'!K68","v":0}]
["Sch Vc","Intra-Group",null,"Net Premium Written - 5",{"$f":"'Schedule V(c)'!L51","v":0}]
["Sch Vc","Intra-Group",null,"Net Premium Written - 11",{"$f":"'Schedule V(c)'!L57","v":0}]
["Sch Vc","Intra-Group",null,"Net Premium Written - 17",{"$f":"'Schedule V(c)'!L63","v":0}]
["Sch Vc","Intra-Group",null,"Net Premium Written - 22",{"$f":"'Schedule V(c)'!L68","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Name - 5",{"$f":"'Schedule V(c)'!C86","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Name - 10",{"$f":"'Schedule V(c)'!C91","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Name - 15",{"$f":"'Schedule V(c)'!C96","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Name - 26",{"$f":"'Schedule V(c)'!C107","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Name - 34",{"$f":"'Schedule V(c)'!C115","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Name - 37",{"$f":"'Schedule V(c)'!C118","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Location - 2",{"$f":"'Schedule V(c)'!G83","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Location - 14",{"$f":"'Schedule V(c)'!G95","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Location - 18",{"$f":"'Schedule V(c)'!G99","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Location - 22",{"$f":"'Schedule V(c)'!G103","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Location - 34",{"$f":"'Schedule V(c)'!G115","v":0}]
["Sch Vc","Intra-Group",null,"Counterparty Location - 39",{"$f":"'Schedule V(c)'!G120","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 6",{"$f":"'Schedule V(c)'!H87","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 14",{"$f":"'Schedule V(c)'!H95","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 20",{"$f":"'Schedule V(c)'!H101","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 26",{"$f":"'Schedule V(c)'!H107","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 31",{"$f":"'Schedule V(c)'!H112","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Face Value - 34",{"$f":"'Schedule V(c)'!H115","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 6",{"$f":"'Schedule V(c)'!I87","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 12",{"$f":"'Schedule V(c)'!I93","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 18",{"$f":"'Schedule V(c)'!I99","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 26",{"$f":"'Schedule V(c)'!I107","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 33",{"$f":"'Schedule V(c)'!I114","v":0}]
["Sch Vc","Intra-Group",null,"Exposure Market Value - 38",{"$f":"'Schedule V(c)'!I119","v":0}]
["Sch Vc","Intra-Group",null,"Transaction Type - 6",{"$f":"'Schedule V(c)'!J87","v":0}]
["Sch Vc","Intra-Group",null,"Transaction Type - 12",{"$f":"'Schedule V(c)'!J93","v":0}]
["Sch Vc","Intra-Group",null,"Transaction Type - 18",{"$f":"'Schedule V(c)'!J99","v":0}]
["Sch Vc","Intra-Group",null,"Transaction Type - 25",{"$f":"'Schedule V(c)'!J106","v":0}]
["Sch Vc","Intra-Group",null,"Transaction Type - 30",{"$f":"'Schedule V(c)'!J111","v":0}]
["Sch Vc","Intra-Group",null,"Transaction Type - 38",{"$f":"'Schedule V(c)'!J119","v":0}]
["Sch Ve","Scenario Tests",null,"R5 Scenario - Assets",{"$f":"'Schedule V(e)'!F16","v":0}]
["Sch Ve","Scenario Tests",null,"R1 Scenario - Liabilities",{"$f":"'Schedule V(e)'!G12","v":0}]
["Sch Ve","Scenario Tests",null,"R5 - Greece",{"$f":"'Schedule V(e)'!E22","v":0}]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Shock 2 Rate",{"$f":"'Schedule V(e)'!D27","v":"Select"}]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - GPW - Related - Insurance - US",{"$f":"'Schedule V(e)'!D31","v":0}]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - GPW - Unrelated - R/I - Other",{"$f":"'Schedule V(e)'!E34","v":0}]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - NPW - Unrelated - R/I - US",{"$f":"'Schedule V(e)'!G32","v":0}]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Claims - Related - Insurance - US",{"$f":"'Schedule V(e)'!H31","v":0}]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Claims - Unrelated - Insurance - Other",{"$f":"'Schedule V(e)'!I33","v":0}]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Reserves - Related - Insurance - Other",{"$f":"'Schedule V(e)'!J33","v":0}]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Insurance in Force",{"$f":"'Schedule V(e)'!D39","v":0}]
["Sch Ve","Scenario Tests",null,"Mortgage Loan - Weighted Average LTV",{"$f":"'Schedule V(e)'!M39","v":0}]
["Sch Ve","Scenario Tests",null,"UW3. Gross Loss ",{"$f":"'Schedule V(e)'!D53","v":0}]
["Sch Ve","Scenario Tests",null,"IE1. Gross Loss ",{"$f":"'Schedule V(e)'!D61","v":0}]
["Sch Ve","Scenario Tests",null,"UW1. Net Loss - After Reinsurance",{"$f":"'Schedule V(e)'!F51","v":0}]
["Sch Ve","Scenario Tests",null,"UW4. Net Loss - After Reinsurance",{"$f":"'Schedule V(e)'!F54","v":0}]
["Sch Ve","Scenario Tests",null,"IW1. Net Loss - After Reinsurance",{"$f":"'Schedule V(e)'!F59","v":0}]
["Sch Ve","Scenario Tests",null,"N2. Net Loss - After Reinsurance",{"$f":"'Schedule V(e)'!F66","v":0}]
["Sch Ve","Scenario Tests",null,"UW5. Net Loss - Cat Mitigation Tech.",{"$f":"'Schedule V(e)'!G55","v":0}]
["Sch Ve","Scenario Tests",null,"M2. Net Loss - Cat Mitigation Tech.",{"$f":"'Schedule V(e)'!G64","v":0}]
["Sch Ve","Scenario Tests",null,"N3. Net Loss - Cat Mitigation Tech.",{"$f":"'Schedule V(e)'!G67","v":0}]
["Sch Ve","Scenario Tests",null,"UE1. Return Period 1",{"$f":"'Schedule V(e)'!J56","v":0}]
["Sch Ve","Scenario Tests",null,"N2. Return Period 1",{"$f":"'Schedule V(e)'!J66","v":0}]
["Sch Ve","Scenario Tests",null,"N4. Return Period 1",{"$f":"'Schedule V(e)'!J68","v":0}]
["Sch Ve","Scenario Tests",null,"A1. Return Period 2",{"$f":"'Schedule V(e)'!K62","v":0}]
["Sch Ve","Scenario Tests",null,"M1. Return Period 2",{"$f":"'Schedule V(e)'!K63","v":0}]
["Sch Ve","Scenario Tests",null,"UW2. Catastrophe Model",{"$f":"'Schedule V(e)'!L52","v":0}]
["Sch Ve","Scenario Tests",null,"M2. Catastrophe Model",{"$f":"'Schedule V(e)'!L64","v":0}]
["Sch Ve","Scenario Tests",null,"N2. Catastrophe Model",{"$f":"'Schedule V(e)'!L66","v":0}]
["Sch Ve","Scenario Tests",null," Other - Net Loss 1 - After Reinsurance",{"$f":"'Schedule V(e)'!I79","v":0}]
["Sch Ve","Scenario Tests",null," Other - Return Period 1 -  2",{"$f":"'Schedule V(e)'!M80","v":0}]
["Sch Ve","Scenario Tests",null," Other - Return Period 1 -  3",{"$f":"'Schedule V(e)'!M81","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - NPW - Product Liab - Pro - Emerging Mkts",{"$f":"'Schedule V(e)'!D102","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - NPW - Product Liab - Non Pro - US/Canada",{"$f":"'Schedule V(e)'!E98","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - NPW - Gen Comm Liab - Pro - US/Canada",{"$f":"'Schedule V(e)'!F98","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - NPW - Empl. Liab/Workers Comp - Pro - US/Canada",{"$f":"'Schedule V(e)'!H98","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - NPW - Empl. Liab/Workers Comp - Pro - Other Developed Mkts",{"$f":"'Schedule V(e)'!H101","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Prem. Growth - Product Liab - Pro - US/Canada",{"$f":"'Schedule V(e)'!D107","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Prem. Growth - Product Liab - Non Pro - China",{"$f":"'Schedule V(e)'!E109","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Prem. Growth - Gen Comm Liab - Pro - US/Canada",{"$f":"'Schedule V(e)'!F107","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Prem. Growth - Gen Comm Liab - Non Pro - China",{"$f":"'Schedule V(e)'!G109","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Prem. Growth - Empl. Liab/Workers Comp - Pro - EEA & Switzerland",{"$f":"'Schedule V(e)'!H106","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Product Liab - Pro - EEA & Switzerland",{"$f":"'Schedule V(e)'!L106","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Product Liab - Pro - Emerging Mkts",{"$f":"'Schedule V(e)'!L111","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Product Liab - Non Pro - China",{"$f":"'Schedule V(e)'!M109","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Gen Comm Liab - Pro - Emerging Mkts",{"$f":"'Schedule V(e)'!N111","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Empl. Liab/Workers Comp - Pro - US/Canada",{"$f":"'Schedule V(e)'!P107","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 1 - Yr Growth - Empl. Liab/Workers Comp - Non Pro - EEA & Switzerland",{"$f":"'Schedule V(e)'!Q106","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 2 - US Asbestos - Cur Yr - Net Paid",{"$f":"'Schedule V(e)'!E135","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 2 - US Asbestos - PY+1 Yr - GAAP Reserves",{"$f":"'Schedule V(e)'!G134","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 2 - US Enviro - Cur Yr - Survival Ratio",{"$f":"'Schedule V(e)'!H136","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 2 - UK Asbestos - Cur Yr - GAAP Reserves",{"$f":"'Schedule V(e)'!E150","v":0}]
["Sch Ve","Scenario Tests",null,"Latent Liab - Scen 2 - UK Asbestos - Cur Yr - 1yr emergence factor",{"$f":"'Schedule V(e)'!E160","v":0}]
["Sch Ve","Scenario Tests",null," 2a. Series of Loss - Time Horizon",{"$f":"'Schedule V(e)'!D189","v":0}]
["Sch Ve","Scenario Tests",null,"2b. Specific WC Scen.- RP 2",{"$f":"'Schedule V(e)'!D202","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Vendor Model",{"$f":"'Schedule V(e)'!D225","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Loss 1 - Net Loss",{"$f":"'Schedule V(e)'!D223","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Loss 2 - Location",{"$f":"'Schedule V(e)'!E224","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Loss 3 - R/I Recoverable",{"$f":"'Schedule V(e)'!F222","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Loss 4 - R/I Recoverable",{"$f":"'Schedule V(e)'!G222","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Loss 5 - Net Loss",{"$f":"'Schedule V(e)'!H223","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Loss 6 - R/I Recoverable",{"$f":"'Schedule V(e)'!I222","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Loss 7 - TRIP",{"$f":"'Schedule V(e)'!J221","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Loss 8 - Country",{"$f":"'Schedule V(e)'!K219","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Loss 9 - Country",{"$f":"'Schedule V(e)'!L219","v":0}]
["Sch Ve","Scenario Tests",null," Terrorism Loss 1 - Gross Loss",{"$f":"'Schedule V(e)'!M220","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Gross Exp. in Force - Direct",{"$f":"'Schedule V(e)'!D242","v":0},null,{"$f":"'Schedule V(e)'!E242","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Net Reserves - Direct",{"$f":"'Schedule V(e)'!D249","v":0},null,{"$f":"'Schedule V(e)'!E249","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Net Cyber Limit - Direct",{"$f":"'Schedule V(e)'!D257","v":0},null,{"$f":"'Schedule V(e)'!E257","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Gross Reserves - R/I",{"$f":"'Schedule V(e)'!G248","v":0},null,{"$f":"'Schedule V(e)'!H248","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Avg. Claims - R/I",{"$f":"'Schedule V(e)'!G253","v":0},null,{"$f":"'Schedule V(e)'!H253","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Net Reserves - Package",{"$f":"'Schedule V(e)'!J249","v":0},null,{"$f":"'Schedule V(e)'!K249","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Avg. Claims - Package",{"$f":"'Schedule V(e)'!J253","v":0},null,{"$f":"'Schedule V(e)'!K253","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Net Cyber Limit - Package",{"$f":"'Schedule V(e)'!J257","v":0},null,{"$f":"'Schedule V(e)'!K257","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. # of Policies Direct - Other",{"$f":"'Schedule V(e)'!D287","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber GPW-Direct - Japan",{"$f":"'Schedule V(e)'!E285","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber NPW-Direct - Worldwide",{"$f":"'Schedule V(e)'!F286","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Gross Exposure-Direct - Other",{"$f":"'Schedule V(e)'!G287","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Net Exposure-Direct - Australia & New Zealand",{"$f":"'Schedule V(e)'!H284","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber GPW-R/I - Canada",{"$f":"'Schedule V(e)'!J282","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber GPW-R/I - Other",{"$f":"'Schedule V(e)'!J287","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber NPW-R/I - UK & Europe",{"$f":"'Schedule V(e)'!K283","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Net Exposure-R/I - US",{"$f":"'Schedule V(e)'!M281","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Net Exposure-R/I - Other",{"$f":"'Schedule V(e)'!M287","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. # of Policies Package - Worldwide",{"$f":"'Schedule V(e)'!N286","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber GPW-Package - Australia & New Zealand",{"$f":"'Schedule V(e)'!O284","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber NPW-Package - Other",{"$f":"'Schedule V(e)'!P287","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Gross Exposure-Package - Japan",{"$f":"'Schedule V(e)'!Q285","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 1. Cyber Net Exposure-Package - Australia & New Zealand",{"$f":"'Schedule V(e)'!R284","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Exclusion Clause - Aviation Non-Proportional",{"$f":"'Schedule V(e)'!F319","v":"Select"}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Exclusion Clause - US Casualty",{"$f":"'Schedule V(e)'!F324","v":"Select"}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Exclusion Clause - International Motor Non-Proportional",{"$f":"'Schedule V(e)'!F331","v":"Select"}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Exclusion Clause - Health",{"$f":"'Schedule V(e)'!F336","v":"Select"}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Current Yr Credit/Surety - Non-Proportional",{"$f":"'Schedule V(e)'!G321","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Current Yr US Specialty Non-Proportional",{"$f":"'Schedule V(e)'!G329","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Current Yr International Casualty Non-Motor Non-Proportional",{"$f":"'Schedule V(e)'!G333","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Prior Yr Personal Accident Non-Proportional",{"$f":"'Schedule V(e)'!H317","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Prior Yr Energy Offshore/Marine",{"$f":"'Schedule V(e)'!H322","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Prior Yr International Motor",{"$f":"'Schedule V(e)'!H330","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Claims Made or Occurrence -  Property Non-Proportional",{"$f":"'Schedule V(e)'!I315","v":"Select from Drop-down"}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Claims Made or Occurrence -  Aviation Non-Proportional",{"$f":"'Schedule V(e)'!I319","v":"Select from Drop-down"}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Claims Made or Occurrence -  US Professional Non-Proportional",{"$f":"'Schedule V(e)'!I327","v":"Select from Drop-down"}]
["Sch Ve","Scenario Tests",null,"Cyber - 2. Claims Made or Occurrence -  Health",{"$f":"'Schedule V(e)'!I336","v":"Select from Drop-down"}]
["Sch Ve","Scenario Tests",null,"Cyber - 3. Gross Loss Cover - Data Breach",{"$f":"'Schedule V(e)'!F350","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 3. Gross Net Written - Ransomware",{"$f":"'Schedule V(e)'!I349","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 1. Cloud Outage - Gross Coverage - 1. Crime",{"$f":"'Schedule V(e)'!E354","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 1. Cloud Outage - Gross Coverage - 5. GL / Failure to Supply",{"$f":"'Schedule V(e)'!E358","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 2. Ransomware - Gross Coverage - 2. E&O Policies",{"$f":"'Schedule V(e)'!G355","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 2. Ransomware - Gross Coverage - 5. GL / Failure to Supply",{"$f":"'Schedule V(e)'!G358","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 3. Data Breach - Gross Coverage - 1. Crime",{"$f":"'Schedule V(e)'!I354","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 3. 3. Data Breach - Net Coverage - 5. GL / Failure to Supply",{"$f":"'Schedule V(e)'!J358","v":0}]
["Sch Ve","Scenario Tests",null,"Cyber - 4. Worst Case Description",{"$f":"'Schedule V(e)'!D364","v":0}]
["Sch Ve","Scenario Tests",null,"A2) Number of users located in Bermuda",{"$f":"'Schedule V(e)'!L389","v":"Select Amount"}]
["Sch Ve","Scenario Tests",null,"A11) Web applications",{"$f":"'Schedule V(e)'!L400","v":"Select Yes/No"}]
["Sch Ve","Scenario Tests",null,"A13a) Designated IT Risk Manager Details",{"$f":"'Schedule V(e)'!N403","v":"Confirm role holder's name"}]
["Sch Ve","Scenario Tests",null,"A17a) Designated Data Privacy Officer details",{"$f":"'Schedule V(e)'!N407","v":"Confirm role holder's name"}]
["Sch Ve","Scenario Tests",null,"B8) 3rd Party security assessment in past year",{"$f":"'Schedule V(e)'!L419","v":"Select Yes/No"}]
["Sch Ve","Scenario Tests",null,"B10) Formal Process for software and hardware maintenance",{"$f":"'Schedule V(e)'!L422","v":"Select Yes/No"}]
["Sch Ve","Scenario Tests",null,"B19) Centrally stores & archives logs",{"$f":"'Schedule V(e)'!L432","v":"Select Yes/No"}]
["Sch Ve","Scenario Tests",null,"B22) Business Continuity Plan tested last 12 months",{"$f":"'Schedule V(e)'!L437","v":"Select Yes/No"}]
["Sch Ve","Scenario Tests",null,"C5a) External Vulnerability scanning frequency",{"$f":"'Schedule V(e)'!N446","v":"Select Frequency"}]
["Sch Vf","Coinsurance",null,"Mod Co - Ceding Insurer 6",{"$f":"+'Schedule V(f)'!C17","v":0}]
["Sch Vf","Coinsurance",null,"Mod Co - Ceding Insurer 8",{"$f":"+'Schedule V(f)'!C19","v":0}]
["Sch Vf","Coinsurance",null,"Mod Co - Coverage 1",{"$f":"+'Schedule V(f)'!F12","v":"Select from Drop-Down"}]
["Sch Vf","Coinsurance",null,"Mod Co - Coverage 12",{"$f":"+'Schedule V(f)'!F23","v":"Select from Drop-Down"}]
["Sch Vf","Coinsurance",null,"Mod Co - Coverage 13",{"$f":"+'Schedule V(f)'!F24","v":"Select from Drop-Down"}]
["Sch Vf","Coinsurance",null,"Mod Co - Reserve 10",{"$f":"'Schedule V(f)'!J21","v":0}]
["Sch Vf","Coinsurance",null,"Mod Co - Reserve 12",{"$f":"'Schedule V(f)'!J23","v":0}]
["Sch Vf","Coinsurance",null,"Affiliated Cedant - Corporate Bonds",{"$f":"'Schedule V(f)'!F40","v":0}]
["Sch Vf","Coinsurance",null,"Affiliated Cedant - Other 7",{"$f":"'Schedule V(f)'!F51","v":0}]
["Sch Vf","Coinsurance",null,"Non-Aff Cedant - Other 1",{"$f":"'Schedule V(f)'!H45","v":0}]
["Sch Vf","Coinsurance",null,"Non-Aff Cedant - Other 2",{"$f":"'Schedule V(f)'!H46","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Assets Fin. Stmts. - Other 1",{"$f":"'Schedule V(g)'!D14","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. Fin. Stmts. - Open Balance",{"$f":"'Schedule V(g)'!E10","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. Fin. Stmts. - Other 2",{"$f":"'Schedule V(g)'!E15","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. Fin. Stmts. - Other 5",{"$f":"'Schedule V(g)'!E18","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Net. Inc. Fin. Stmts. - Other 6",{"$f":"'Schedule V(g)'!F19","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Assets - Gross Premium Provision",{"$f":"'Schedule V(g)'!D32","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Assets - Goodwill",{"$f":"'Schedule V(g)'!D36","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Assets - Intangible",{"$f":"'Schedule V(g)'!D44","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. - Gross Loss Provision",{"$f":"'Schedule V(g)'!E31","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. - Deferred Tax",{"$f":"'Schedule V(g)'!E37","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. - Off Balance Sheet Ins.",{"$f":"'Schedule V(g)'!E42","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Liab. - Other 2",{"$f":"'Schedule V(g)'!E46","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Net Inc. - Contingent Liabilities",{"$f":"'Schedule V(g)'!F35","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Net Inc. - Inv. In Affiliates",{"$f":"'Schedule V(g)'!F40","v":0}]
["Sch Vg","GAAP - BSCR Rec",null,"Net Inc. - Other 1",{"$f":"'Schedule V(g)'!F45","v":0}]
[]
["Sch Vk","Deposit Details",null,"Name of Exposure - 7",{"$f":"'Schedule V(k)'!C14","v":0}]
["Sch Vk","Deposit Details",null,"Name of Exposure - 13",{"$f":"'Schedule V(k)'!C20","v":0}]
["Sch Vk","Deposit Details",null,"Name of Exposure - 19",{"$f":"'Schedule V(k)'!C26","v":0}]
["Sch Vk","Deposit Details",null,"Name of Exposure - 24",{"$f":"'Schedule V(k)'!C31","v":0}]
["Sch Vk","Deposit Details",null,"Line of Business - 6",{"$f":"'Schedule V(k)'!E13","v":0}]
["Sch Vk","Deposit Details",null,"Line of Business - 14",{"$f":"'Schedule V(k)'!E21","v":0}]
["Sch Vk","Deposit Details",null,"Line of Business - 20",{"$f":"'Schedule V(k)'!E27","v":0}]
["Sch Vk","Deposit Details",null,"Assets in Trust - 1",{"$f":"'Schedule V(k)'!F8","v":0}]
["Sch Vk","Deposit Details",null,"Assets in Trust - 9",{"$f":"'Schedule V(k)'!F16","v":0}]
["Sch Vk","Deposit Details",null,"Assets in Trust - 16",{"$f":"'Schedule V(k)'!F23","v":0}]
["Sch Vk","Deposit Details",null,"Assets in Trust - 21",{"$f":"'Schedule V(k)'!F28","v":0}]
["Sch Vk","Deposit Details",null,"Collateral - 3",{"$f":"'Schedule V(k)'!G10","v":0}]
["Sch Vk","Deposit Details",null,"Collateral - 9",{"$f":"'Schedule V(k)'!G16","v":0}]
["Sch Vk","Deposit Details",null,"Collateral - 15",{"$f":"'Schedule V(k)'!G22","v":0}]
["Sch Vk","Deposit Details",null,"Collateral - 22",{"$f":"'Schedule V(k)'!G29","v":0}]
["Sch Vk","Deposit Details",null,"GPW for the Period - 1",{"$f":"'Schedule V(k)'!H8","v":0}]
["Sch Vk","Deposit Details",null,"GPW for the Period - 9",{"$f":"'Schedule V(k)'!H16","v":0}]
["Sch Vk","Deposit Details",null,"GPW for the Period - 17",{"$f":"'Schedule V(k)'!H24","v":0}]
["Sch Vk","Deposit Details",null,"GPW for the Period - 21",{"$f":"'Schedule V(k)'!H28","v":0}]
["Sch Vk","Deposit Details",null,"NPW for the Period - 3",{"$f":"'Schedule V(k)'!I10","v":0}]
["Sch Vk","Deposit Details",null,"NPW for the Period - 10",{"$f":"'Schedule V(k)'!I17","v":0}]
["Sch Vk","Deposit Details",null,"NPW for the Period - 15",{"$f":"'Schedule V(k)'!I22","v":0}]
["Sch Vk","Deposit Details",null,"NPW for the Period - 23",{"$f":"'Schedule V(k)'!I30","v":0}]
["Sch Vk","Deposit Details",null,"Exposure - 5",{"$f":"'Schedule V(k)'!J12","v":0}]
["Sch Vk","Deposit Details",null,"Exposure - 9",{"$f":"'Schedule V(k)'!J16","v":0}]
["Sch Vk","Deposit Details",null,"Exposure - 16",{"$f":"'Schedule V(k)'!J23","v":0}]
["Sch Vk","Deposit Details",null,"Limit @ 99.0 TVAR - 2",{"$f":"'Schedule V(k)'!K9","v":0}]
["Sch Vk","Deposit Details",null,"Limit @ 99.0 TVAR - 3",{"$f":"'Schedule V(k)'!K10","v":0}]
["Sch Vk","Deposit Details",null,"Limit @ 99.0 TVAR - 11",{"$f":"'Schedule V(k)'!K18","v":0}]
["Sch Vk","Deposit Details",null,"Limit @ 99.0 TVAR - 22",{"$f":"'Schedule V(k)'!K29","v":0}]
["Sch Vk","Deposit Details",null,"Limit @ 99.0 TVAR - 23",{"$f":"'Schedule V(k)'!K30","v":0}]
["Sch Vk","Deposit Details",null,"Unlimited Exposure Details - 6",{"$f":"'Schedule V(k)'!L13","v":0}]
["Sch Vk","Deposit Details",null,"Unlimited Exposure Details - 16",{"$f":"'Schedule V(k)'!L23","v":0}]
["Sch Vk","Deposit Details",null,"Unlimited Exposure Details - 21",{"$f":"'Schedule V(k)'!L28","v":0}]
["Sch VI","Assets",null,"(A) Cash - # of Asset Types",{"$f":"'Schedule VI'!D9","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!D9","v":0}]
["Sch VI","Assets",null,"(A) Cash - Asset Type - 9",{"$f":"'Schedule VI'!B21","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B21","v":"Select"}]
["Sch VI","Assets",null,"(A) Cash - Asset Type - 11",{"$f":"'Schedule VI'!B23","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B23","v":"Select"}]
["Sch VI","Assets",null,"(A) Cash - Jurisdiction - 1",{"$f":"'Schedule VI'!C13","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C13","v":"Select"}]
["Sch VI","Assets",null,"(A) Cash - Jurisdiction - 9",{"$f":"'Schedule VI'!C21","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C21","v":"Select"}]
["Sch VI","Assets",null,"(A) Cash - Jurisdiction - 12",{"$f":"'Schedule VI'!C24","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C24","v":"Select"}]
["Sch VI","Assets",null,"(A) Cash - BSCR Rating - 1",{"$f":"'Schedule VI'!D13","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D13","v":"Select"}]
["Sch VI","Assets",null,"(A) Cash - BSCR Rating - 6",{"$f":"'Schedule VI'!D18","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D18","v":"Select"}]
["Sch VI","Assets",null,"(A) Cash - BSCR Rating - 13",{"$f":"'Schedule VI'!D25","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D25","v":"Select"}]
["Sch VI","Assets",null,"(A) Cash - Face Value - 1",{"$f":"'Schedule VI'!E13","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E13","v":0}]
["Sch VI","Assets",null,"(A) Cash - Face Value - 6",{"$f":"'Schedule VI'!E18","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E18","v":0}]
["Sch VI","Assets",null,"(A) Cash - Face Value - 14",{"$f":"'Schedule VI'!E26","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E26","v":0}]
["Sch VI","Assets",null,"(A) Cash - Face Value - 18",{"$f":"'Schedule VI'!E30","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E30","v":0}]
["Sch VI","Assets",null,"(A) Cash - Fair Value - 5",{"$f":"'Schedule VI'!F17","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F17","v":0}]
["Sch VI","Assets",null,"(A) Cash - Fair Value - 13",{"$f":"'Schedule VI'!F25","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F25","v":0}]
["Sch VI","Assets",null,"(A) Cash - Fair Value - 18",{"$f":"'Schedule VI'!F30","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F30","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Asset Type - 5",{"$f":"'Schedule VI'!B50","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B50","v":"Select"}]
["Sch VI","Assets",null,"(B) Bonds - Asset Type - 12",{"$f":"'Schedule VI'!B57","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B57","v":"Select"}]
["Sch VI","Assets",null,"(B) Bonds - Asset Type - 17",{"$f":"'Schedule VI'!B62","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B62","v":"Select"}]
["Sch VI","Assets",null,"(B) Bonds - Jurisdiction - 6",{"$f":"'Schedule VI'!C51","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C51","v":"Select"}]
["Sch VI","Assets",null,"(B) Bonds - Jurisdiction - 9",{"$f":"'Schedule VI'!C54","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C54","v":"Select"}]
["Sch VI","Assets",null,"(B) Bonds - Jurisdiction - 17",{"$f":"'Schedule VI'!C62","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C62","v":"Select"}]
["Sch VI","Assets",null,"(B) Bonds - BSCR Rating - 7",{"$f":"'Schedule VI'!D52","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D52","v":"Select"}]
["Sch VI","Assets",null,"(B) Bonds - BSCR Rating - 9",{"$f":"'Schedule VI'!D54","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D54","v":"Select"}]
["Sch VI","Assets",null,"(B) Bonds - BSCR Rating - 18",{"$f":"'Schedule VI'!D63","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D63","v":"Select"}]
["Sch VI","Assets",null,"(B) Bonds - Face Value - 1",{"$f":"'Schedule VI'!E46","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E46","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Face Value - 9",{"$f":"'Schedule VI'!E54","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E54","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Face Value - 19",{"$f":"'Schedule VI'!E64","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E64","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Fair Value - 1",{"$f":"'Schedule VI'!F46","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F46","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Fair Value - 9",{"$f":"'Schedule VI'!F54","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F54","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Fair Value - 20",{"$f":"'Schedule VI'!F65","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F65","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Average YTM - 1",{"$f":"'Schedule VI'!G46","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G46","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Average YTM - 9",{"$f":"'Schedule VI'!G54","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G54","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Average YTM - 19",{"$f":"'Schedule VI'!G64","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G64","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Effective Duration - 1",{"$f":"'Schedule VI'!H46","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H46","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Effective Duration - 12",{"$f":"'Schedule VI'!H57","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H57","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Effective Duration - 20",{"$f":"'Schedule VI'!H65","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H65","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Effective Convexity - 1",{"$f":"'Schedule VI'!I46","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I46","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Effective Convexity - 13",{"$f":"'Schedule VI'!I58","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I58","v":0}]
["Sch VI","Assets",null,"(B) Bonds - Effective Convexity - 20",{"$f":"'Schedule VI'!I65","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I65","v":0}]
["Sch VI","Assets",null,"(C) Securities - # of Asset Types",{"$f":"'Schedule VI'!D71","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!D71","v":0}]
["Sch VI","Assets",null,"(C) Securities - Asset Type - 11",{"$f":"'Schedule VI'!B85","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B85","v":"Select"}]
["Sch VI","Assets",null,"(C) Securities - Asset Type - 19",{"$f":"'Schedule VI'!B93","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B93","v":"Select"}]
["Sch VI","Assets",null,"(C) Securities - Asset Type - 20",{"$f":"'Schedule VI'!B94","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B94","v":"Select"}]
["Sch VI","Assets",null,"(C) Securities - Jurisdiction - 12",{"$f":"'Schedule VI'!C86","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C86","v":"Select"}]
["Sch VI","Assets",null,"(C) Securities - Jurisdiction - 19",{"$f":"'Schedule VI'!C93","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C93","v":"Select"}]
["Sch VI","Assets",null,"(C) Securities - BSCR Rating - 3",{"$f":"'Schedule VI'!D77","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D77","v":"Select"}]
["Sch VI","Assets",null,"(C) Securities - BSCR Rating - 11",{"$f":"'Schedule VI'!D85","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D85","v":"Select"}]
["Sch VI","Assets",null,"(C) Securities - BSCR Rating - 19",{"$f":"'Schedule VI'!D93","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D93","v":"Select"}]
["Sch VI","Assets",null,"(C) Securities - Face Value - 4",{"$f":"'Schedule VI'!E78","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E78","v":0}]
["Sch VI","Assets",null,"(C) Securities - Face Value - 11",{"$f":"'Schedule VI'!E85","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E85","v":0}]
["Sch VI","Assets",null,"(C) Securities - Face Value - 19",{"$f":"'Schedule VI'!E93","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E93","v":0}]
["Sch VI","Assets",null,"(C) Securities - Fair Value - 5",{"$f":"'Schedule VI'!F79","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F79","v":0}]
["Sch VI","Assets",null,"(C) Securities - Fair Value - 11",{"$f":"'Schedule VI'!F85","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F85","v":0}]
["Sch VI","Assets",null,"(C) Securities - Fair Value - 16",{"$f":"'Schedule VI'!F90","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F90","v":0}]
["Sch VI","Assets",null,"(C) Securities - Fair Value - 20",{"$f":"'Schedule VI'!F94","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F94","v":0}]
["Sch VI","Assets",null,"(C) Securities - Average YTM - 11",{"$f":"'Schedule VI'!G85","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G85","v":0}]
["Sch VI","Assets",null,"(C) Securities - Average YTM - 17",{"$f":"'Schedule VI'!G91","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G91","v":0}]
["Sch VI","Assets",null,"(C) Securities - Effective Duration - 3",{"$f":"'Schedule VI'!H77","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H77","v":0}]
["Sch VI","Assets",null,"(C) Securities - Effective Duration - 8",{"$f":"'Schedule VI'!H82","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H82","v":0}]
["Sch VI","Assets",null,"(C) Securities - Effective Duration - 18",{"$f":"'Schedule VI'!H92","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H92","v":0}]
["Sch VI","Assets",null,"(C) Securities - Effective Convexity - 3",{"$f":"'Schedule VI'!I77","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I77","v":0}]
["Sch VI","Assets",null,"(C) Securities - Effective Convexity - 8",{"$f":"'Schedule VI'!I82","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I82","v":0}]
["Sch VI","Assets",null,"(C) Securities - Effective Convexity - 13",{"$f":"'Schedule VI'!I87","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I87","v":0}]
["Sch VI","Assets",null,"(D) Equities - Asset Type - 2",{"$f":"'Schedule VI'!B109","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B109","v":"Select"}]
["Sch VI","Assets",null,"(D) Equities - Asset Type - 7",{"$f":"'Schedule VI'!B114","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B114","v":"Select"}]
["Sch VI","Assets",null,"(D) Equities - Asset Type - 13",{"$f":"'Schedule VI'!B120","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B120","v":"Select"}]
["Sch VI","Assets",null,"(D) Equities - Asset Type - 19",{"$f":"'Schedule VI'!B126","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B126","v":"Select"}]
["Sch VI","Assets",null,"(D) Equities - Stock Exchange - 10",{"$f":"'Schedule VI'!C117","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!C117","v":0}]
["Sch VI","Assets",null,"(D) Equities - Stock Exchange - 14",{"$f":"'Schedule VI'!C121","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!C121","v":0}]
["Sch VI","Assets",null,"(D) Equities - Stock Exchange - 19",{"$f":"'Schedule VI'!C126","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!C126","v":0}]
["Sch VI","Assets",null,"(D) Equities - BSCR Rating - 5",{"$f":"'Schedule VI'!D112","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D112","v":"Select"}]
["Sch VI","Assets",null,"(D) Equities - BSCR Rating - 14",{"$f":"'Schedule VI'!D121","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D121","v":"Select"}]
["Sch VI","Assets",null,"(D) Equities - BSCR Rating - 19",{"$f":"'Schedule VI'!D126","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D126","v":"Select"}]
["Sch VI","Assets",null,"(D) Equities - Face Value - 6",{"$f":"'Schedule VI'!E113","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E113","v":0}]
["Sch VI","Assets",null,"(D) Equities - Face Value - 11",{"$f":"'Schedule VI'!E118","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E118","v":0}]
["Sch VI","Assets",null,"(D) Equities - Face Value - 19",{"$f":"'Schedule VI'!E126","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E126","v":0}]
["Sch VI","Assets",null,"(D) Equities - Fair Value - 7",{"$f":"'Schedule VI'!F114","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F114","v":0}]
["Sch VI","Assets",null,"(D) Equities - Fair Value - 11",{"$f":"'Schedule VI'!F118","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F118","v":0}]
["Sch VI","Assets",null,"(D) Equities - Fair Value - 18",{"$f":"'Schedule VI'!F125","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F125","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Asset Type - 9",{"$f":"'Schedule VI'!B150","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B150","v":"Select"}]
["Sch VI","Assets",null,"(E) Alternative - Asset Type - 10",{"$f":"'Schedule VI'!B151","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B151","v":"Select"}]
["Sch VI","Assets",null,"(E) Alternative - Asset Type - 18",{"$f":"'Schedule VI'!B159","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B159","v":"Select"}]
["Sch VI","Assets",null,"(E) Alternative - Jurisdiction - 9",{"$f":"'Schedule VI'!C150","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C150","v":"Select"}]
["Sch VI","Assets",null,"(E) Alternative - Jurisdiction - 10",{"$f":"'Schedule VI'!C151","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C151","v":"Select"}]
["Sch VI","Assets",null,"(E) Alternative - Jurisdiction - 19",{"$f":"'Schedule VI'!C160","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C160","v":"Select"}]
["Sch VI","Assets",null,"(E) Alternative - BSCR Rating - 9",{"$f":"'Schedule VI'!D150","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D150","v":"Select"}]
["Sch VI","Assets",null,"(E) Alternative - BSCR Rating - 10",{"$f":"'Schedule VI'!D151","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D151","v":"Select"}]
["Sch VI","Assets",null,"(E) Alternative - BSCR Rating - 18",{"$f":"'Schedule VI'!D159","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D159","v":"Select"}]
["Sch VI","Assets",null,"(E) Alternative - Face Value - 9",{"$f":"'Schedule VI'!E150","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E150","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Face Value - 11",{"$f":"'Schedule VI'!E152","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E152","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Fair Value - 1",{"$f":"'Schedule VI'!F142","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F142","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Fair Value - 9",{"$f":"'Schedule VI'!F150","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F150","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Fair Value - 12",{"$f":"'Schedule VI'!F153","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F153","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Average YTM - 1",{"$f":"'Schedule VI'!G142","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G142","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Average YTM - 9",{"$f":"'Schedule VI'!G150","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G150","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Average YTM - 11",{"$f":"'Schedule VI'!G152","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G152","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Effective Duration - 1",{"$f":"'Schedule VI'!H142","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H142","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Effective Duration - 9",{"$f":"'Schedule VI'!H150","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H150","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Effective Duration - 12",{"$f":"'Schedule VI'!H153","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H153","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Effective Convexity - 1",{"$f":"'Schedule VI'!I142","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I142","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Effective Convexity - 3",{"$f":"'Schedule VI'!I144","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I144","v":0}]
["Sch VI","Assets",null,"(E) Alternative - Effective Convexity - 13",{"$f":"'Schedule VI'!I154","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I154","v":0}]
["Sch VI","Assets",null,"(F) Loans - # of Asset Types",{"$f":"'Schedule VI'!D171","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!D171","v":0}]
["Sch VI","Assets",null,"(F) Loans - Asset Type - 3",{"$f":"'Schedule VI'!B177","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B177","v":"Select"}]
["Sch VI","Assets",null,"(F) Loans - Asset Type - 12",{"$f":"'Schedule VI'!B186","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B186","v":"Select"}]
["Sch VI","Assets",null,"(F) Loans - Asset Type - 20",{"$f":"'Schedule VI'!B194","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B194","v":"Select"}]
["Sch VI","Assets",null,"(F) Loans - Jurisdiction - 4",{"$f":"'Schedule VI'!C178","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C178","v":"Select"}]
["Sch VI","Assets",null,"(F) Loans - Jurisdiction - 12",{"$f":"'Schedule VI'!C186","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C186","v":"Select"}]
["Sch VI","Assets",null,"(F) Loans - Jurisdiction - 17",{"$f":"'Schedule VI'!C191","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C191","v":"Select"}]
["Sch VI","Assets",null,"(F) Loans - BSCR Rating - 5",{"$f":"'Schedule VI'!D179","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D179","v":"Select"}]
["Sch VI","Assets",null,"(F) Loans - BSCR Rating - 12",{"$f":"'Schedule VI'!D186","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D186","v":"Select"}]
["Sch VI","Assets",null,"(F) Loans - BSCR Rating - 16",{"$f":"'Schedule VI'!D190","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D190","v":"Select"}]
["Sch VI","Assets",null,"(F) Loans - Face Value - 4",{"$f":"'Schedule VI'!E178","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E178","v":0}]
["Sch VI","Assets",null,"(F) Loans - Face Value - 9",{"$f":"'Schedule VI'!E183","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E183","v":0}]
["Sch VI","Assets",null,"(F) Loans - Face Value - 17",{"$f":"'Schedule VI'!E191","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E191","v":0}]
["Sch VI","Assets",null,"(F) Loans - Fair Value - 4",{"$f":"'Schedule VI'!F178","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F178","v":0}]
["Sch VI","Assets",null,"(F) Loans - Fair Value - 9",{"$f":"'Schedule VI'!F183","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F183","v":0}]
["Sch VI","Assets",null,"(F) Loans - Fair Value - 18",{"$f":"'Schedule VI'!F192","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F192","v":0}]
["Sch VI","Assets",null,"(F) Loans - Average YTM - 4",{"$f":"'Schedule VI'!G178","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G178","v":0}]
["Sch VI","Assets",null,"(F) Loans - Average YTM - 9",{"$f":"'Schedule VI'!G183","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G183","v":0}]
["Sch VI","Assets",null,"(F) Loans - Average YTM - 19",{"$f":"'Schedule VI'!G193","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!G193","v":0}]
["Sch VI","Assets",null,"(F) Loans - Effective Duration - 1",{"$f":"'Schedule VI'!H175","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H175","v":0}]
["Sch VI","Assets",null,"(F) Loans - Effective Duration - 10",{"$f":"'Schedule VI'!H184","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H184","v":0}]
["Sch VI","Assets",null,"(F) Loans - Effective Duration - 16",{"$f":"'Schedule VI'!H190","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H190","v":0}]
["Sch VI","Assets",null,"(F) Loans - Effective Convexity - 1",{"$f":"'Schedule VI'!I175","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I175","v":0}]
["Sch VI","Assets",null,"(F) Loans - Effective Convexity - 11",{"$f":"'Schedule VI'!I185","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I185","v":0}]
["Sch VI","Assets",null,"(F) Loans - Effective Convexity - 16",{"$f":"'Schedule VI'!I190","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I190","v":0}]
["Sch VI","Assets",null,"(G) Real Estate - # of Asset Types",{"$f":"'Schedule VI'!D204","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!D204","v":0}]
["Sch VI","Assets",null,"(G) Real Estate - Asset Type - 11",{"$f":"'Schedule VI'!B219","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B219","v":"Select"}]
["Sch VI","Assets",null,"(G) Real Estate - Asset Type - 19",{"$f":"'Schedule VI'!B227","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B227","v":"Select"}]
["Sch VI","Assets",null,"(G) Real Estate - Asset Type - 20",{"$f":"'Schedule VI'!B228","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B228","v":"Select"}]
["Sch VI","Assets",null,"(G) Real Estate - Jurisdiction - 12",{"$f":"'Schedule VI'!C220","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C220","v":"Select"}]
["Sch VI","Assets",null,"(G) Real Estate - Jurisdiction - 19",{"$f":"'Schedule VI'!C227","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C227","v":"Select"}]
["Sch VI","Assets",null,"(G) Real Estate - Purpose - 3",{"$f":"'Schedule VI'!D211","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D211","v":"Select"}]
["Sch VI","Assets",null,"(G) Real Estate - Purpose - 11",{"$f":"'Schedule VI'!D219","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D219","v":"Select"}]
["Sch VI","Assets",null,"(G) Real Estate - Purpose - 19",{"$f":"'Schedule VI'!D227","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D227","v":"Select"}]
["Sch VI","Assets",null,"(G) Real Estate - Face Value - 4",{"$f":"'Schedule VI'!E212","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E212","v":0}]
["Sch VI","Assets",null,"(G) Real Estate - Face Value - 11",{"$f":"'Schedule VI'!E219","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E219","v":0}]
["Sch VI","Assets",null,"(G) Real Estate - Face Value - 19",{"$f":"'Schedule VI'!E227","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E227","v":0}]
["Sch VI","Assets",null,"(G) Real Estate - Fair Value - 5",{"$f":"'Schedule VI'!F213","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F213","v":0}]
["Sch VI","Assets",null,"(G) Real Estate - Fair Value - 11",{"$f":"'Schedule VI'!F219","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F219","v":0}]
["Sch VI","Assets",null,"(G) Real Estate - Fair Value - 19",{"$f":"'Schedule VI'!F227","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F227","v":0}]
["Sch VI","Assets",null,"(H) Derivatives - Derivative Type - 3",{"$f":"'Schedule VI'!B243","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B243","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Derivative Type - 10",{"$f":"'Schedule VI'!B250","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B250","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Derivative Type - 16",{"$f":"'Schedule VI'!B256","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B256","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Underlying - 2",{"$f":"'Schedule VI'!C242","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C242","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Underlying - 10",{"$f":"'Schedule VI'!C250","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C250","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Underlying - 17",{"$f":"'Schedule VI'!C257","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C257","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Purpose - 2",{"$f":"'Schedule VI'!D242","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D242","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Purpose - 10",{"$f":"'Schedule VI'!D250","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D250","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Purpose - 16",{"$f":"'Schedule VI'!D256","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D256","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Position - 2",{"$f":"'Schedule VI'!E242","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!E242","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Position - 10",{"$f":"'Schedule VI'!E250","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!E250","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Position - 17",{"$f":"'Schedule VI'!E257","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!E257","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Market Value - 2",{"$f":"'Schedule VI'!F242","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F242","v":0}]
["Sch VI","Assets",null,"(H) Derivatives - Market Value - 8",{"$f":"'Schedule VI'!F248","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F248","v":0}]
["Sch VI","Assets",null,"(H) Derivatives - Market Value - 14",{"$f":"'Schedule VI'!F254","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F254","v":0}]
["Sch VI","Assets",null,"(H) Derivatives - Centrally Cleared - 2",{"$f":"'Schedule VI'!G242","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!G242","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Centrally Cleared - 9",{"$f":"'Schedule VI'!G249","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!G249","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Centrally Cleared - 14",{"$f":"'Schedule VI'!G254","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!G254","v":"Select"}]
["Sch VI","Assets",null,"(H) Derivatives - Notional Value - 2",{"$f":"'Schedule VI'!H242","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H242","v":0}]
["Sch VI","Assets",null,"(H) Derivatives - Notional Value - 10",{"$f":"'Schedule VI'!H250","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H250","v":0}]
["Sch VI","Assets",null,"(H) Derivatives - Notional Value - 14",{"$f":"'Schedule VI'!H254","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H254","v":0}]
["Sch VI","Assets",null,"(H) Derivatives - Notional Value - 19",{"$f":"'Schedule VI'!H259","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!H259","v":0}]
["Sch VI","Assets",null,"(H) Derivatives - Exposure - 5",{"$f":"'Schedule VI'!I245","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I245","v":0}]
["Sch VI","Assets",null,"(H) Derivatives - Exposure - 14",{"$f":"'Schedule VI'!I254","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!I254","v":0}]
["Sch VI","Assets",null,"(I) Other - Asset Type - 1",{"$f":"'Schedule VI'!B275","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B275","v":"Select"}]
["Sch VI","Assets",null,"(I) Other - Asset Type - 5",{"$f":"'Schedule VI'!B279","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B279","v":"Select"}]
["Sch VI","Assets",null,"(I) Other - Asset Type - 10",{"$f":"'Schedule VI'!B284","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!B284","v":"Select"}]
["Sch VI","Assets",null,"(I) Other - Jurisdiction - 2",{"$f":"'Schedule VI'!C276","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C276","v":"Select"}]
["Sch VI","Assets",null,"(I) Other - Jurisdiction - 5",{"$f":"'Schedule VI'!C279","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C279","v":"Select"}]
["Sch VI","Assets",null,"(I) Other - Jurisdiction - 10",{"$f":"'Schedule VI'!C284","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C284","v":"Select"}]
["Sch VI","Assets",null,"(I) Other - Jurisdiction - 17",{"$f":"'Schedule VI'!C291","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!C291","v":"Select"}]
["Sch VI","Assets",null,"(I) Other - BSCR Rating - 5",{"$f":"'Schedule VI'!D279","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D279","v":"Select"}]
["Sch VI","Assets",null,"(I) Other - BSCR Rating - 10",{"$f":"'Schedule VI'!D284","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D284","v":"Select"}]
["Sch VI","Assets",null,"(I) Other - BSCR Rating - 18",{"$f":"'Schedule VI'!D292","v":"Select"},null,null,null,{"$f":"'Schedule VI (EBS)'!D292","v":"Select"}]
["Sch VI","Assets",null,"(I) Other - Face Value - 9",{"$f":"'Schedule VI'!E283","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E283","v":0}]
["Sch VI","Assets",null,"(I) Other - Face Value - 15",{"$f":"'Schedule VI'!E289","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E289","v":0}]
["Sch VI","Assets",null,"(I) Other - Face Value - 17",{"$f":"'Schedule VI'!E291","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!E291","v":0}]
["Sch VI","Assets",null,"(I) Other - Fair Value - 9",{"$f":"'Schedule VI'!F283","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F283","v":0}]
["Sch VI","Assets",null,"(I) Other - Fair Value - 10",{"$f":"'Schedule VI'!F284","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F284","v":0}]
["Sch VI","Assets",null,"(I) Other - Fair Value - 17",{"$f":"'Schedule VI'!F291","v":0},null,null,null,{"$f":"'Schedule VI (EBS)'!F291","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Asset Type - 5",{"$f":"'Schedule VIA'!B17","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B17","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Asset Type - 7",{"$f":"'Schedule VIA'!B19","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B19","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Asset Type - 17",{"$f":"'Schedule VIA'!B29","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B29","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Jurisdiction - 5",{"$f":"'Schedule VIA'!C17","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C17","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Jurisdiction - 8",{"$f":"'Schedule VIA'!C20","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C20","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Jurisdiction - 17",{"$f":"'Schedule VIA'!C29","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C29","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Jurisdiction - 19",{"$f":"'Schedule VIA'!C31","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C31","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - BSCR Rating - 9",{"$f":"'Schedule VIA'!D21","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D21","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - BSCR Rating - 17",{"$f":"'Schedule VIA'!D29","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D29","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - BSCR Rating - 20",{"$f":"'Schedule VIA'!D32","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D32","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Face Value - 9",{"$f":"'Schedule VIA'!E21","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E21","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Face Value - 17",{"$f":"'Schedule VIA'!E29","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E29","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Fair Value - 1",{"$f":"'Schedule VIA'!F13","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F13","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Fair Value - 9",{"$f":"'Schedule VIA'!F21","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F21","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Fair Value - 17",{"$f":"'Schedule VIA'!F29","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F29","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(A) Cash - Fair Value - 20",{"$f":"'Schedule VIA'!F32","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F32","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Asset Type - 8",{"$f":"'Schedule VIA'!B53","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B53","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Asset Type - 12",{"$f":"'Schedule VIA'!B57","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B57","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Asset Type - 20",{"$f":"'Schedule VIA'!B65","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B65","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Jurisdiction - 8",{"$f":"'Schedule VIA'!C53","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C53","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Jurisdiction - 11",{"$f":"'Schedule VIA'!C56","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C56","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Jurisdiction - 20",{"$f":"'Schedule VIA'!C65","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C65","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - BSCR Rating - 8",{"$f":"'Schedule VIA'!D53","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D53","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - BSCR Rating - 12",{"$f":"'Schedule VIA'!D57","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D57","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - BSCR Rating - 20",{"$f":"'Schedule VIA'!D65","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D65","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Face Value - 8",{"$f":"'Schedule VIA'!E53","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E53","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Face Value - 13",{"$f":"'Schedule VIA'!E58","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E58","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Face Value - 20",{"$f":"'Schedule VIA'!E65","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E65","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Fair Value - 5",{"$f":"'Schedule VIA'!F50","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F50","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Fair Value - 14",{"$f":"'Schedule VIA'!F59","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F59","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Fair Value - 20",{"$f":"'Schedule VIA'!F65","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F65","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Average YTM - 5",{"$f":"'Schedule VIA'!G50","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G50","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Average YTM - 12",{"$f":"'Schedule VIA'!G57","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G57","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Average YTM - 20",{"$f":"'Schedule VIA'!G65","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G65","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Duration - 6",{"$f":"'Schedule VIA'!H51","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H51","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Duration - 12",{"$f":"'Schedule VIA'!H57","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H57","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Duration - 17",{"$f":"'Schedule VIA'!H62","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H62","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Convexity - 7",{"$f":"'Schedule VIA'!I52","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I52","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Convexity - 12",{"$f":"'Schedule VIA'!I57","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I57","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(B) Bonds - Effective Convexity - 17",{"$f":"'Schedule VIA'!I62","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I62","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Asset Type - 7",{"$f":"'Schedule VIA'!B81","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B81","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Asset Type - 15",{"$f":"'Schedule VIA'!B89","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B89","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Asset Type - 18",{"$f":"'Schedule VIA'!B92","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B92","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Jurisdiction - 3",{"$f":"'Schedule VIA'!C77","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C77","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Jurisdiction - 15",{"$f":"'Schedule VIA'!C89","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C89","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Jurisdiction - 19",{"$f":"'Schedule VIA'!C93","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C93","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - BSCR Rating - 3",{"$f":"'Schedule VIA'!D77","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D77","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - BSCR Rating - 15",{"$f":"'Schedule VIA'!D89","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D89","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - BSCR Rating - 20",{"$f":"'Schedule VIA'!D94","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D94","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Face Value - 7",{"$f":"'Schedule VIA'!E81","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E81","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Face Value - 15",{"$f":"'Schedule VIA'!E89","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E89","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Fair Value - 1",{"$f":"'Schedule VIA'!F75","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F75","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Fair Value - 7",{"$f":"'Schedule VIA'!F81","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F81","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Fair Value - 12",{"$f":"'Schedule VIA'!F86","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F86","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Fair Value - 15",{"$f":"'Schedule VIA'!F89","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F89","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Average YTM - 7",{"$f":"'Schedule VIA'!G81","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G81","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Average YTM - 13",{"$f":"'Schedule VIA'!G87","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G87","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Average YTM - 19",{"$f":"'Schedule VIA'!G93","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G93","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Duration - 7",{"$f":"'Schedule VIA'!H81","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H81","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Duration - 14",{"$f":"'Schedule VIA'!H88","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H88","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Duration - 19",{"$f":"'Schedule VIA'!H93","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H93","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Convexity - 7",{"$f":"'Schedule VIA'!I81","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I81","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Convexity - 13",{"$f":"'Schedule VIA'!I87","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I87","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(C) Securities - Effective Convexity - 19",{"$f":"'Schedule VIA'!I93","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I93","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Asset Type - 5",{"$f":"'Schedule VIA'!B112","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B112","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Asset Type - 10",{"$f":"'Schedule VIA'!B117","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B117","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Asset Type - 18",{"$f":"'Schedule VIA'!B125","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B125","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Stock Exchange - 6",{"$f":"'Schedule VIA'!C113","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!C113","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Stock Exchange - 10",{"$f":"'Schedule VIA'!C117","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!C117","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Stock Exchange - 18",{"$f":"'Schedule VIA'!C125","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!C125","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - BSCR Rating - 5",{"$f":"'Schedule VIA'!D112","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D112","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - BSCR Rating - 10",{"$f":"'Schedule VIA'!D117","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D117","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - BSCR Rating - 18",{"$f":"'Schedule VIA'!D125","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D125","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Face Value - 6",{"$f":"'Schedule VIA'!E113","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E113","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Face Value - 10",{"$f":"'Schedule VIA'!E117","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E117","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Face Value - 17",{"$f":"'Schedule VIA'!E124","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E124","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Fair Value - 2",{"$f":"'Schedule VIA'!F109","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F109","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Fair Value - 10",{"$f":"'Schedule VIA'!F117","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F117","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(D) Equities - Fair Value - 18",{"$f":"'Schedule VIA'!F125","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F125","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Asset Type - 1",{"$f":"'Schedule VIA'!B142","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B142","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Asset Type - 9",{"$f":"'Schedule VIA'!B150","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B150","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Asset Type - 18",{"$f":"'Schedule VIA'!B159","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B159","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Jurisdiction - 1",{"$f":"'Schedule VIA'!C142","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C142","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Jurisdiction - 6",{"$f":"'Schedule VIA'!C147","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C147","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Jurisdiction - 13",{"$f":"'Schedule VIA'!C154","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C154","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - BSCR Rating - 1",{"$f":"'Schedule VIA'!D142","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D142","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - BSCR Rating - 10",{"$f":"'Schedule VIA'!D151","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D151","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - BSCR Rating - 13",{"$f":"'Schedule VIA'!D154","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D154","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Face Value - 1",{"$f":"'Schedule VIA'!E142","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E142","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Face Value - 11",{"$f":"'Schedule VIA'!E152","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E152","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Face Value - 13",{"$f":"'Schedule VIA'!E154","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E154","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Fair Value - 5",{"$f":"'Schedule VIA'!F146","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F146","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Fair Value - 6",{"$f":"'Schedule VIA'!F147","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F147","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Fair Value - 13",{"$f":"'Schedule VIA'!F154","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F154","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Average YTM - 5",{"$f":"'Schedule VIA'!G146","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G146","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Average YTM - 7",{"$f":"'Schedule VIA'!G148","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G148","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Average YTM - 17",{"$f":"'Schedule VIA'!G158","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G158","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Duration - 4",{"$f":"'Schedule VIA'!H145","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H145","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Duration - 5",{"$f":"'Schedule VIA'!H146","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H146","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Duration - 17",{"$f":"'Schedule VIA'!H158","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H158","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Duration - 19",{"$f":"'Schedule VIA'!H160","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H160","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Convexity - 5",{"$f":"'Schedule VIA'!I146","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I146","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Convexity - 17",{"$f":"'Schedule VIA'!I158","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I158","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(E) Alternative - Effective Convexity - 20",{"$f":"'Schedule VIA'!I161","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I161","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Asset Type - 8",{"$f":"'Schedule VIA'!B182","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B182","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Asset Type - 16",{"$f":"'Schedule VIA'!B190","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B190","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Asset Type - 20",{"$f":"'Schedule VIA'!B194","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B194","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Jurisdiction - 8",{"$f":"'Schedule VIA'!C182","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C182","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Jurisdiction - 11",{"$f":"'Schedule VIA'!C185","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C185","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Jurisdiction - 20",{"$f":"'Schedule VIA'!C194","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C194","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - BSCR Rating - 8",{"$f":"'Schedule VIA'!D182","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D182","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - BSCR Rating - 12",{"$f":"'Schedule VIA'!D186","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D186","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - BSCR Rating - 20",{"$f":"'Schedule VIA'!D194","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D194","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Face Value - 8",{"$f":"'Schedule VIA'!E182","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E182","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Face Value - 13",{"$f":"'Schedule VIA'!E187","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E187","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Face Value - 20",{"$f":"'Schedule VIA'!E194","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E194","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Fair Value - 8",{"$f":"'Schedule VIA'!F182","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F182","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Fair Value - 12",{"$f":"'Schedule VIA'!F186","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F186","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Fair Value - 20",{"$f":"'Schedule VIA'!F194","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F194","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Average YTM - 5",{"$f":"'Schedule VIA'!G179","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G179","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Average YTM - 12",{"$f":"'Schedule VIA'!G186","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G186","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Average YTM - 20",{"$f":"'Schedule VIA'!G194","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!G194","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Duration - 6",{"$f":"'Schedule VIA'!H180","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H180","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Duration - 12",{"$f":"'Schedule VIA'!H186","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H186","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Duration - 20",{"$f":"'Schedule VIA'!H194","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H194","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Convexity - 5",{"$f":"'Schedule VIA'!I179","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I179","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Convexity - 12",{"$f":"'Schedule VIA'!I186","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I186","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(F) Loans - Effective Convexity - 20",{"$f":"'Schedule VIA'!I194","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I194","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Asset Type - 5",{"$f":"'Schedule VIA'!B213","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B213","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Asset Type - 11",{"$f":"'Schedule VIA'!B219","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B219","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Asset Type - 16",{"$f":"'Schedule VIA'!B224","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B224","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Jurisdiction - 3",{"$f":"'Schedule VIA'!C211","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C211","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Jurisdiction - 11",{"$f":"'Schedule VIA'!C219","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C219","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Jurisdiction - 17",{"$f":"'Schedule VIA'!C225","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C225","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Purpose - 3",{"$f":"'Schedule VIA'!D211","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D211","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Purpose - 11",{"$f":"'Schedule VIA'!D219","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D219","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Purpose - 18",{"$f":"'Schedule VIA'!D226","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D226","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Face Value - 3",{"$f":"'Schedule VIA'!E211","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E211","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Face Value - 15",{"$f":"'Schedule VIA'!E223","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E223","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Face Value - 19",{"$f":"'Schedule VIA'!E227","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E227","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Fair Value - 3",{"$f":"'Schedule VIA'!F211","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F211","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Fair Value - 10",{"$f":"'Schedule VIA'!F218","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F218","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(G) Real Estate - Fair Value - 15",{"$f":"'Schedule VIA'!F223","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F223","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Derivative Type - 2",{"$f":"'Schedule VIA'!B242","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B242","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Derivative Type - 10",{"$f":"'Schedule VIA'!B250","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B250","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Derivative Type - 14",{"$f":"'Schedule VIA'!B254","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B254","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Underlying - 6",{"$f":"'Schedule VIA'!C246","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C246","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Underlying - 11",{"$f":"'Schedule VIA'!C251","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C251","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Underlying - 14",{"$f":"'Schedule VIA'!C254","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C254","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Purpose - 6",{"$f":"'Schedule VIA'!D246","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D246","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Purpose - 12",{"$f":"'Schedule VIA'!D252","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D252","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Purpose - 18",{"$f":"'Schedule VIA'!D258","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D258","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Position - 3",{"$f":"'Schedule VIA'!E243","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!E243","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Position - 13",{"$f":"'Schedule VIA'!E253","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!E253","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Position - 18",{"$f":"'Schedule VIA'!E258","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!E258","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Market Value - 4",{"$f":"'Schedule VIA'!F244","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F244","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Market Value - 13",{"$f":"'Schedule VIA'!F253","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F253","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Market Value - 18",{"$f":"'Schedule VIA'!F258","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F258","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Centrally Cleared - 5",{"$f":"'Schedule VIA'!G245","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!G245","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Centrally Cleared - 10",{"$f":"'Schedule VIA'!G250","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!G250","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Centrally Cleared - 18",{"$f":"'Schedule VIA'!G258","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!G258","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Notional Value - 6",{"$f":"'Schedule VIA'!H246","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H246","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Notional Value - 10",{"$f":"'Schedule VIA'!H250","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H250","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Notional Value - 17",{"$f":"'Schedule VIA'!H257","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!H257","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Exposure - 2",{"$f":"'Schedule VIA'!I242","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I242","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Exposure - 10",{"$f":"'Schedule VIA'!I250","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I250","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(H) Derivatives - Exposure - 18",{"$f":"'Schedule VIA'!I258","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!I258","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Asset Type - 1",{"$f":"'Schedule VIA'!B275","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B275","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Asset Type - 9",{"$f":"'Schedule VIA'!B283","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B283","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Asset Type - 18",{"$f":"'Schedule VIA'!B292","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!B292","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Jurisdiction - 1",{"$f":"'Schedule VIA'!C275","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C275","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Jurisdiction - 9",{"$f":"'Schedule VIA'!C283","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C283","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Jurisdiction - 17",{"$f":"'Schedule VIA'!C291","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!C291","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - BSCR Rating - 1",{"$f":"'Schedule VIA'!D275","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D275","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - BSCR Rating - 10",{"$f":"'Schedule VIA'!D284","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D284","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - BSCR Rating - 13",{"$f":"'Schedule VIA'!D287","v":"Select"},null,null,null,{"$f":"'Schedule VIA (EBS)'!D287","v":"Select"}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Face Value - 1",{"$f":"'Schedule VIA'!E275","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E275","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Face Value - 11",{"$f":"'Schedule VIA'!E285","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E285","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Face Value - 13",{"$f":"'Schedule VIA'!E287","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E287","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Fair Value - 1",{"$f":"'Schedule VIA'!F275","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F275","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Fair Value - 10",{"$f":"'Schedule VIA'!F284","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F284","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"(I) Other - Fair Value - 13",{"$f":"'Schedule VIA'!F287","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!F287","v":0}]
["Sch VIA","Funds Held by Ceding Reinsurers",null,"Portfolio Duration",{"$f":"'Schedule VIA'!E308","v":0},null,null,null,{"$f":"'Schedule VIA (EBS)'!E308","v":0}]
["Sch VII","LT Reserves",null,"Form 1 27d - 3f. Longevity - Imm Pay Total",{"$f":"'Schedule VII'!D19","v":0}]
["Sch VII","LT Reserves",null,"Form 1 27d - 4b. Longevity - Def Pay 56-60",{"$f":"'Schedule VII'!D23","v":0}]
["Sch VII","LT Reserves",null,"Form 1 27d - 8. Dis. Income: Active Liv",{"$f":"'Schedule VII'!D37","v":0}]
["Sch VII","LT Reserves",null,"Form 1 27d - 11. Group Life",{"$f":"'Schedule VII'!D40","v":0}]
["Sch VII","LT Reserves",null,"DAC - 1. Mortality",{"$f":"'Schedule VII'!E10","v":0}]
["Sch VII","LT Reserves",null,"DAC - 4c. Longevity - Def Pay 61-65",{"$f":"'Schedule VII'!E24","v":0}]
["Sch VII","LT Reserves",null,"DAC - 4e. Longevity - Def Pay 71-75",{"$f":"'Schedule VII'!E26","v":0}]
["Sch VII","LT Reserves",null,"DAC - 10. Dis. Income: Claims in Pay Other",{"$f":"'Schedule VII'!E39","v":0}]
["Sch VII","LT Reserves",null,"VOBA - 3a. Longevity - Imm Pay 0-55",{"$f":"'Schedule VII'!F14","v":0}]
["Sch VII","LT Reserves",null,"VOBA - 3b. Longevity - Imm Pay 55-65",{"$f":"'Schedule VII'!F15","v":0}]
["Sch VII","LT Reserves",null,"VOBA - 5. Annuities Certain",{"$f":"'Schedule VII'!F29","v":0}]
["Sch VII","LT Reserves",null,"VOBA - 7d. Dis. Income: Active Lives Total",{"$f":"'Schedule VII'!F36","v":0}]
["Sch VII","LT Reserves",null,"VOBA - 13. Group Health",{"$f":"'Schedule VII'!F42","v":0}]
["Sch VII","LT Reserves",null,"PVFP - 3d. Longevity - Imm Pay 71-80",{"$f":"'Schedule VII'!G17","v":0}]
["Sch VII","LT Reserves",null,"PVFP - 4f. Longevity - Def Pay 76+",{"$f":"'Schedule VII'!G27","v":0}]
["Sch VII","LT Reserves",null,"PVFP - 4g. Longevity - Def Pay Total",{"$f":"'Schedule VII'!G28","v":0}]
["Sch VII","LT Reserves",null,"PVFP - 16. Sub Total",{"$f":"'Schedule VII'!G46","v":0}]
["Sch VII","LT Reserves",null,"Best Est. - 3c. Longevity - Imm Pay 66-70",{"$f":"'Schedule VII'!H16","v":0}]
["Sch VII","LT Reserves",null,"Best Est. - 4b. Longevity - Def Pay 56-60",{"$f":"'Schedule VII'!H23","v":0}]
["Sch VII","LT Reserves",null,"Best Est. - 4e. Longevity - Def Pay 71-75",{"$f":"'Schedule VII'!H26","v":0}]
["Sch VII","LT Reserves",null,"Best Est. - 14. Stop Loss",{"$f":"'Schedule VII'!H43","v":0}]
["Sch VII","LT Reserves",null,"Adj Prod. - 1. Mortality",{"$f":"'Schedule VII'!N10","v":0}]
[]
["Sch VII","LT Reserves",null,"EBS 27d - 3f. Longevity - Imm Pay Total",null,null,null,null,{"$f":"'Schedule VII (EBS)'!D19","v":0}]
["Sch VII","LT Reserves",null,"EBS 27d - 6. Deferred Acc. Annuities",null,null,null,null,{"$f":"'Schedule VII (EBS)'!D30","v":0}]
["Sch VII","LT Reserves",null,"EBS 27d - 12. Group Disability",null,null,null,null,{"$f":"'Schedule VII (EBS)'!D41","v":0}]
["Sch VII","LT Reserves",null,"EBS 27d - 17. Variable Annuities",null,null,null,null,{"$f":"'Schedule VII (EBS)'!D47","v":0}]
["Sch VII","LT Reserves",null,"Net Amount @ Risk - 1. Mortality",null,null,null,null,{"$f":"'Schedule VII (EBS)'!I10","v":0}]
["Sch VII","LT Reserves",null,"12. BBNI Prem. - 10. Dis. Income: Claims in Pay Other",null,null,null,null,{"$f":"'Schedule VII (EBS)'!L39","v":0}]
["Sch VII","LT Reserves",null,"12. BBNI Prem. - 15. Riders",null,null,null,null,{"$f":"'Schedule VII (EBS)'!L44","v":0}]
["Sch VII","LT Reserves",null,"13. BBNI Best Est. - 2. Critical Illness",null,null,null,null,{"$f":"'Schedule VII (EBS)'!M11","v":0}]
["Sch VII","LT Reserves",null,"13. BBNI Best Est. - 9. Dis. Income: Claims in Pay",null,null,null,null,{"$f":"'Schedule VII (EBS)'!M38","v":0}]
["Sch VII","LT Reserves",null,"13. BBNI Best Est. - 17. Variable Annuities",null,null,null,null,{"$f":"'Schedule VII (EBS)'!M47","v":0}]
["Sch VII","LT Reserves",null,"14. Best Est. Trans. - 5. Annuities Certain",null,null,null,null,{"$f":"'Schedule VII (EBS)'!N29","v":0}]
["Sch VII","LT Reserves",null,"14. Best Est. Trans. - 11. Group Life",null,null,null,null,{"$f":"'Schedule VII (EBS)'!N40","v":0}]
["Sch VII","LT Reserves",null,"14. Best Est. Trans. - 16. Sub Total",null,null,null,null,{"$f":"'Schedule VII (EBS)'!N46","v":0}]
["Sch VII","LT Reserves",null,"15. Best Est. W/O Trans. - 5. Annuities Certain",null,null,null,null,{"$f":"'Schedule VII (EBS)'!O29","v":0}]
["Sch VII","LT Reserves",null,"15. Best Est. W/O Trans. - 13. Group Health",null,null,null,null,{"$f":"'Schedule VII (EBS)'!O42","v":0}]
["Sch VII","LT Reserves",null,"16. Scen. - 1. Mortality",null,null,null,null,{"$f":"'Schedule VII (EBS)'!P10","v":0}]
["Sch VII","LT Reserves",null,"16. Scen. - 7d. Dis. Income: Active Lives Total",null,null,null,null,{"$f":"'Schedule VII (EBS)'!P36","v":0}]
["Sch VII","LT Reserves",null,"16. Scen. - 15. Riders",null,null,null,null,{"$f":"'Schedule VII (EBS)'!P44","v":0}]
["Sch VII","LT Reserves",null,"17. W/O  Scen. - 4g. Longevity - Def Pay",null,null,null,null,{"$f":"'Schedule VII (EBS)'!Q28","v":0}]
["Sch VII","LT Reserves",null,"17. W/O  Scen. - 9. Dis. Income: Claims in Pay",null,null,null,null,{"$f":"'Schedule VII (EBS)'!Q38","v":0}]
["Sch VII","LT Reserves",null,"17. W/O  Scen. - 17. Variable Annuities",null,null,null,null,{"$f":"'Schedule VII (EBS)'!Q47","v":0}]
["Sch VII","LT Reserves",null,"18. Base Scen. - 5. Annuities Certain",null,null,null,null,{"$f":"'Schedule VII (EBS)'!R29","v":0}]
["Sch VII","LT Reserves",null,"18. Base Scen. - 11. Group Life",null,null,null,null,{"$f":"'Schedule VII (EBS)'!R40","v":0}]
["Sch VII","LT Reserves",null,"18. Base Scen. - 18. Total",null,null,null,null,{"$f":"'Schedule VII (EBS)'!R48","v":0}]
["Sch VII","LT Reserves",null,"19. BBNI Prem. - 5. Annuities Certain",null,null,null,null,{"$f":"'Schedule VII (EBS)'!S29","v":0}]
["Sch VII","LT Reserves",null,"19. BBNI Prem. - 13. Group Health",null,null,null,null,{"$f":"'Schedule VII (EBS)'!S42","v":0}]
["Sch VII","LT Reserves",null,"20. BBNI Est . - 3f. Longevity - Imm Pay",null,null,null,null,{"$f":"'Schedule VII (EBS)'!T19","v":0}]
["Sch VII","LT Reserves",null,"20. BBNI Est . - 7d. Dis. Income: Active Lives Total",null,null,null,null,{"$f":"'Schedule VII (EBS)'!T36","v":0}]
["Sch VII","LT Reserves",null,"20. BBNI Est . - 15. Riders",null,null,null,null,{"$f":"'Schedule VII (EBS)'!T44","v":0}]
["Sch VIII","LT Annuity",null,"1. Stat. Res. In Money - 3. GMIB",{"$f":"'Schedule VIII'!F15","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!F15","v":0}]
["Sch VIII","LT Annuity",null,"1. Stat. Res. In Money - 8. GMAB - Mat. 2-3 Yrs",{"$f":"'Schedule VIII'!F21","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!F21","v":0}]
["Sch VIII","LT Annuity",null,"1. Stat. Res. Out Money - 16. GMDB - Return of Prem.",{"$f":"'Schedule VIII'!F31","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!F31","v":0}]
["Sch VIII","LT Annuity",null,"1. Stat. Res. Out Money - 24. GMAB - Mat. 3-4 Yrs",{"$f":"'Schedule VIII'!F40","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!F40","v":0}]
["Sch VIII","LT Annuity",null,"1. Stat. Res. Out Money - 28. GMAB - Mat. 7-8 Yrs",{"$f":"'Schedule VIII'!F44","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!F44","v":0}]
["Sch VIII","LT Annuity",null,"2. Vol. 0-10% In Money - 4. GMWB",{"$f":"'Schedule VIII'!H16","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!H16","v":0}]
["Sch VIII","LT Annuity",null,"2. Vol. 0-10% Out Money - 16. GMDB - Return of Prem.",{"$f":"'Schedule VIII'!H31","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!H31","v":0}]
["Sch VIII","LT Annuity",null,"2. Vol. 0-10% Out Money - 17. GMDB - Enh. Benefit",{"$f":"'Schedule VIII'!H32","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!H32","v":0}]
["Sch VIII","LT Annuity",null,"2. Vol. 0-10% Out Money - 25. GMAB - Mat. 4-5 Yrs",{"$f":"'Schedule VIII'!H41","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!H41","v":0}]
["Sch VIII","LT Annuity",null,"3. Vol. 10-15% In Money - 5. GEEB",{"$f":"'Schedule VIII'!J17","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J17","v":0}]
["Sch VIII","LT Annuity",null,"3. Vol. 10-15% In Money - 6. GMAB - Mat. 0-1 Yr",{"$f":"'Schedule VIII'!J19","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J19","v":0}]
["Sch VIII","LT Annuity",null,"3. Vol. 10-15% In Money - 15. GMAB - Mat. 9+ Yrs",{"$f":"'Schedule VIII'!J28","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J28","v":0}]
["Sch VIII","LT Annuity",null,"3. Vol. 10-15% Out Money - 25. GMAB - Mat. 4-5 Yrs",{"$f":"'Schedule VIII'!J41","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J41","v":0}]
["Sch VIII","LT Annuity",null,"3. Vol. 10-15% Out Money - 30. GMAB - Mat. 9+ Yrs",{"$f":"'Schedule VIII'!J46","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J46","v":0}]
["Sch VIII","LT Annuity",null,"4. Vol. +15% In Money - 5. GEEB",{"$f":"'Schedule VIII'!L17","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!L17","v":0}]
["Sch VIII","LT Annuity",null,"4. Vol. +15% In Money - 14. GMAB - Mat. 8-9 Yrs",{"$f":"'Schedule VIII'!L27","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!L27","v":0}]
["Sch VIII","LT Annuity",null,"4. Vol. +15% Out Money - 16. GMDB - Return of Prem.",{"$f":"'Schedule VIII'!L31","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!L31","v":0}]
["Sch VIII","LT Annuity",null,"4. Vol. +15% Out Money - 26. GMAB - Mat. 5-6 Yrs",{"$f":"'Schedule VIII'!L42","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!L42","v":0}]
["Sch VIII","LT Annuity",null,"4. Vol. +15% - Total",{"$f":"'Schedule VIII'!L48","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!L48","v":0}]
["Sch VIII","LT Annuity",null,"5. Vol. 0-10% In Money - 6. GMAB - Mat. 0-1 Yr",{"$f":"'Schedule VIII'!N19","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!N19","v":0}]
["Sch VIII","LT Annuity",null,"5. Vol. 0-10% In Money - 15. GMAB - Mat. 9+ Yrs",{"$f":"'Schedule VIII'!N28","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!N28","v":0}]
["Sch VIII","LT Annuity",null,"6. Vol. 10-15% In Money - 4. GMWB",{"$f":"'Schedule VIII'!P16","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!P16","v":0}]
["Sch VIII","LT Annuity",null,"6. Vol. 10-15% In Money - 11. GMAB - Mat. 5-6 Yrs",{"$f":"'Schedule VIII'!P24","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!P24","v":0}]
["Sch VIII","LT Annuity",null,"7. Vol. +15% In Money - 3. GMIB",{"$f":"'Schedule VIII'!R15","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!R15","v":0}]
["Sch VIII","LT Annuity",null,"7. Vol. +15% In Money - 8. GMAB - Mat. 2-3 Yrs",{"$f":"'Schedule VIII'!R21","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!R21","v":0}]
["Sch VIII","LT Annuity",null,"7. Vol. +15% - Total",{"$f":"'Schedule VIII'!R48","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!R48","v":0}]
["Sch VIIIA","LT Internal Model",null,"6. W/O Hedge - 2a. Stress Test - 20% Shock",{"$f":"'Schedule VIII(a)'!Q15","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!Q15","v":0}]
["Sch VIIIA","LT Internal Model",null,"7. Hedge - Internal Model Capital Req.",{"$f":"'Schedule VIII(a)'!S12","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!S12","v":0}]
["Sch VIIIA","LT Internal Model",null,"6-7. 3a. Description of Test - 1",{"$f":"'Schedule VIII(a)'!O20","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!O20","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 1. Stat Res. - GMDB - Ratchet",{"$f":"'Schedule VIII(a)'!D13","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!D13","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 1. Stat Res. - GMWB",{"$f":"'Schedule VIII(a)'!D21","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!D21","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 2. Policy Count - GMDB - Roll-up",{"$f":"'Schedule VIII(a)'!F14","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!F14","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 2. Policy Count - GMIB - W/ Comp Guar.",{"$f":"'Schedule VIII(a)'!F19","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!F19","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 3. Acc. Val. - GMDB - Roll-up",{"$f":"'Schedule VIII(a)'!H14","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!H14","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 3. Acc. Val. - GMIB - Ratchet",{"$f":"'Schedule VIII(a)'!H17","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!H17","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 3. Acc. Val. - Total",{"$f":"'Schedule VIII(a)'!H25","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!H25","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 4. Guar. Val. - GMWB",{"$f":"'Schedule VIII(a)'!J21","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!J21","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 4. Guar. Val. - GMAB",{"$f":"'Schedule VIII(a)'!J23","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!J23","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 5. NAR - GMIB - Roll-up",{"$f":"'Schedule VIII(a)'!L18","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!L18","v":0}]
["Sch VIIIA","LT Internal Model",null,"Policy Type - 5. NAR - GMWB",{"$f":"'Schedule VIII(a)'!L21","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!L21","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 1. Stat. Res. - 3",{"$f":"'Schedule VIII(a)'!D34","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!D34","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 1. Stat. Res. - 13",{"$f":"'Schedule VIII(a)'!D44","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!D44","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 1. Stat. Res. - 15",{"$f":"'Schedule VIII(a)'!D46","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!D46","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 2. Policy Count - 5",{"$f":"'Schedule VIII(a)'!F36","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!F36","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 2. Policy Count - 15+",{"$f":"'Schedule VIII(a)'!F47","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!F47","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 2. Policy Count - Total",{"$f":"'Schedule VIII(a)'!F48","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!F48","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 3. Acc. Val. - 7",{"$f":"'Schedule VIII(a)'!H38","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!H38","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 3. Acc. Val. - Total",{"$f":"'Schedule VIII(a)'!H48","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!H48","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 4. Guar. Val. - 1",{"$f":"'Schedule VIII(a)'!J32","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!J32","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 4. Guar. Val. - 12",{"$f":"'Schedule VIII(a)'!J43","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!J43","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 5. NAR - 2",{"$f":"'Schedule VIII(a)'!L33","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!L33","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 5. NAR - 3",{"$f":"'Schedule VIII(a)'!L34","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!L34","v":0}]
["Sch VIIIA","LT Internal Model",null,"Years Since Issue - 5. NAR - 15",{"$f":"'Schedule VIII(a)'!L46","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!L46","v":0}]
["Sch VIIIA","LT Internal Model",null,"In/Out of Money - 1. Stat. Res. - +15%",{"$f":"'Schedule VIII(a)'!D58","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!D58","v":0}]
["Sch VIIIA","LT Internal Model",null,"In/Out of Money - 1. Stat. Res. - Total",{"$f":"'Schedule VIII(a)'!D59","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!D59","v":0}]
["Sch VIIIA","LT Internal Model",null,"In/Out of Money - 3. Acc. Val. - +15%",{"$f":"'Schedule VIII(a)'!H58","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!H58","v":0}]
["Sch VIIIA","LT Internal Model",null,"In/Out of Money - 5. NAR - -15%",{"$f":"'Schedule VIII(a)'!L54","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!L54","v":0}]
["Sch VIIIA","LT Internal Model",null,"In/Out of Money - 5. NAR - -15 to -5%",{"$f":"'Schedule VIII(a)'!L55","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!L55","v":0}]
["Sch VIIIA","LT Internal Model",null,"Fund Volatility - 2. Policy Count - Total",{"$f":"'Schedule VIII(a)'!F68","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!F68","v":0}]
["Sch VIIIA","LT Internal Model",null,"Fund Volatility - 4. Guar. Val. - +20%",{"$f":"'Schedule VIII(a)'!J67","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!J67","v":0}]
["Sch VIIIA","LT Internal Model",null,"Fund Volatility - 5. NAR - +20%",{"$f":"'Schedule VIII(a)'!L67","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!L67","v":0}]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 1. Stat. Res. - 6",{"$f":"'Schedule VIII(a)'!D80","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!D80","v":0}]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 2. Policy Count - 2",{"$f":"'Schedule VIII(a)'!F76","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!F76","v":0}]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 2. Policy Count - 7",{"$f":"'Schedule VIII(a)'!F81","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!F81","v":0}]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 3. Acc. Val. - 2",{"$f":"'Schedule VIII(a)'!H76","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!H76","v":0}]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 3. Acc. Val. - 10",{"$f":"'Schedule VIII(a)'!H84","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!H84","v":0}]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 4. Guar. Val. - 4",{"$f":"'Schedule VIII(a)'!J78","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!J78","v":0}]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 4. Guar. Val. - 10",{"$f":"'Schedule VIII(a)'!J84","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!J84","v":0}]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 5. NAR - 3",{"$f":"'Schedule VIII(a)'!L77","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!L77","v":0}]
["Sch VIIIA","LT Internal Model",null,"Yr to Next Maturity - 5. NAR - 7",{"$f":"'Schedule VIII(a)'!L81","v":0},null,null,null,{"$f":"'Schedule VIIIA (EBS)'!L81","v":0}]
["Sch IX(a)","CISSA Capital Summary",null,"Other Risk",null,null,null,null,{"$f":"'Schedule IX(a)'!E17","v":0}]
["Sch IX(a)","CISSA Capital Summary",null,"1. Reason for CISSA - Rating Agency",{"$f":"IF('Schedule IX(a)'!B40=0,\"No\",'Schedule IX(a)'!B40)","v":"Select Yes/No"}]
["Sch IX(a)","CISSA Capital Summary",null,"1. Reason for CISSA - Others",{"$f":"IF('Schedule IX(a)'!B46=0,\"No\",'Schedule IX(a)'!B46)","v":"Select Yes/No"}]
["Sch IX(a)","CISSA Capital Summary",null,"2. Agg. Risk Categories - Gumbel Copulas",{"$f":"IF('Schedule IX(a)'!B53=0,\"No\",'Schedule IX(a)'!B53)","v":"Select Yes/No"}]
["Sch IX(a)","CISSA Capital Summary",null,"3. Contingency Plan - Parent Capital Injection",{"$f":"IF('Schedule IX(a)'!B65=0,\"No\",'Schedule IX(a)'!B65)","v":"Select Yes/No"}]
["Sch IX(a)","CISSA Capital Summary",null,"4. Insurer supports Others in Stressed Situation",{"$f":"IF('Schedule IX(a)'!G70=0,\"No\",'Schedule IX(a)'!G70)","v":"Select Yes/No"}]
["Sch IX(a)","CISSA Capital Summary",null,"6. Insurer Receives Downstream Debt - Descrip.",{"$f":"'Schedule IX(a)'!B81","v":0}]
[]
["Sch IX(b)","CISSA General Questions",null,"1. CISSA Used For - R/I Purchase",{"$f":"IF('Schedule IX(b)'!F19=0,\"No\",'Schedule IX(b)'!F19)","v":"Select Yes/No"}]
["Sch IX(b)","CISSA General Questions",null,"1. CISSA Used For - Product Profitability",{"$f":"IF('Schedule IX(b)'!F24=0,\"No\",'Schedule IX(b)'!F24)","v":"Select Yes/No"}]
["Sch IX(b)","CISSA General Questions",null,"4. BOD & Senior Officers Review CISSA",{"$f":"IF('Schedule IX(b)'!F33=0,\"No\",'Schedule IX(b)'!F33)","v":"Select"}]
["Sch IX(c)","CISSA Assessment of Material Risks",null,"12c. Governance - BOD review frequency",{"$f":"'Schedule IX(c)'!E69","v":"Select Yes/No"}]
["Sch IX(c)","CISSA Assessment of Material Risks",null,"12c. Gov. Comment - BOD review frequency",{"$f":"'Schedule IX(c)'!F69","v":0}]
["Sch IX(c)","CISSA Assessment of Material Risks",null,"12g. Doc. Comment - Formal Structure",{"$f":"'Schedule IX(c)'!F75","v":0}]
["Sch IX(c)","CISSA Assessment of Material Risks",null,"12l. Risk Measure - Confidence Interval",{"$f":"'Schedule IX(c)'!E82","v":0}]
["Sch X(a)","CAT Return - EP Curve Total",null,"Gross Loss - Occurrence - 1,000 Yrs",{"$f":"'Schedule X(a)'!E13","v":0}]
["Sch X(a)","CAT Return - EP Curve Total",null,"Net Loss - Occurrence - 500 Yrs",{"$f":"'Schedule X(a)'!G12","v":0}]
["Sch X(a)","CAT Return - EP Curve Total",null,"Net Loss - Aggregate - 500 Yrs",{"$f":"'Schedule X(a)'!H12","v":0}]
["Sch X(a)","CAT Return - EP Curve Total",null,"Gross - Property Cat. Limited - Not Modelled",{"$f":"'Schedule X(a)'!E24","v":0}]
["Sch X(a)","CAT Return - EP Curve Total",null,"Net - Average Annual Loss",{"$f":"'Schedule X(a)'!J16","v":0}]
["Sch X(a)","CAT Return - EP Curve Total",null,"Net - All Other Limited - Not Modelled",{"$f":"'Schedule X(a)'!J26","v":0}]
["Sch X(a)","CAT Return - EP Curve Total",null,"2. Auto Physical Damage",{"$f":"IF('Schedule X(a)'!E36=0,\"No\",'Schedule X(a)'!E36)","v":"Select"}]
["Sch X(a)","CAT Return - EP Curve Total",null,"2. Onshore Energy",{"$f":"IF('Schedule X(a)'!E40=0,\"No\",'Schedule X(a)'!E40)","v":"Select"}]
["Sch X(a)","CAT Return - EP Curve Total",null,"3. Proportional - Quota Share",{"$f":"IF('Schedule X(a)'!E49=0,\"No\",'Schedule X(a)'!E49)","v":"Select"}]
["Sch X(a)","CAT Return - EP Curve Total",null,"5. Atlantic Multi-Decadal Oscillation",{"$f":"IF('Schedule X(a)'!E65=0,\"No\",'Schedule X(a)'!E65)","v":"Select"}]
["Sch X(a)","CAT Return - EP Curve Total",null,"6. Adj. for Exposure Data Quality",{"$f":"IF('Schedule X(a)'!E68=0,\"No\",'Schedule X(a)'!E68)","v":"Select Yes/No"}]
["Sch X(a)","CAT Return - EP Curve Total",null,"6. Average Loading Factor",{"$f":"'Schedule X(a)'!G77","v":0}]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Gross Loss - Aggregate - 100 Yrs",{"$f":"'Schedule X(b)'!F12","v":0}]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Gross Loss - Aggregate - 250 Yrs",{"$f":"'Schedule X(b)'!F13","v":0}]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Net Loss - Aggregate - 100 Yrs",{"$f":"'Schedule X(b)'!H12","v":0}]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Gross - All Other Limited - Modelled",{"$f":"'Schedule X(b)'!E27","v":0}]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Gross - All Other Limited - Not Modelled",{"$f":"'Schedule X(b)'!E28","v":0}]
["Sch X(b)","CAT Return - EP Curve Insurance",null,"Net - Property Cat. Limited - Modelled",{"$f":"'Schedule X(b)'!J25","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Atl. Hurr. - Gross Occurrence - 250 Yrs",{"$f":"'Schedule X(c)'!D18","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Atl. Hurr. - Gross Occurrence - 1,000 Yrs",{"$f":"'Schedule X(c)'!D20","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Atl. Hurr. - Net Occurrence - 1,000 Yrs",{"$f":"'Schedule X(c)'!F20","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Atl. Hurr. - Gross Prop. Cat. Limits",{"$f":"'Schedule X(c)'!E26","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Atl. Hurr. - Gross All Other Limits",{"$f":"'Schedule X(c)'!E27","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"NA. EQ. - Gross Occurrence - 1,000 Yrs",{"$f":"'Schedule X(c)'!D42","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"NA. EQ. - Net Occurrence - 250 Yrs",{"$f":"'Schedule X(c)'!F40","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"NA. EQ. - Net Occurrence - 1,000 Yrs",{"$f":"'Schedule X(c)'!F42","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"NA. EQ. - Net Prop. Cat. Premium",{"$f":"'Schedule X(c)'!F46","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Eur. Wind - Gross Occurrence - 250 Yrs",{"$f":"'Schedule X(c)'!D62","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Eur. Wind - Gross Aggregate - 50 Yrs",{"$f":"'Schedule X(c)'!E60","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Eur. Wind - Net Occurrence - 1,000 Yrs",{"$f":"'Schedule X(c)'!F64","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Eur. Wind - Net Aggregate - 100 Yrs",{"$f":"'Schedule X(c)'!G61","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Eur. Wind - Net Prop. Cat. Limits",{"$f":"'Schedule X(c)'!F70","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Japan EQ. - Gross Occurrence - 1,000 Yrs",{"$f":"'Schedule X(c)'!D86","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Japan EQ. - Gross Aggregate - 250 Yrs",{"$f":"'Schedule X(c)'!E84","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Japan EQ. - Net Aggregate - 100 Yrs",{"$f":"'Schedule X(c)'!G83","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Japan EQ. - Net Prop. Cat. Premium",{"$f":"'Schedule X(c)'!F90","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Japan Typhoon - Cat. Model",{"$f":"'Schedule X(c)'!F97","v":"Select Cat Model(s)"}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Jpn. Typ. - Gross Aggregate - 100 Yrs",{"$f":"'Schedule X(c)'!E105","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Jpn. Typ. - Net Occurrence - 100 Yrs",{"$f":"'Schedule X(c)'!F105","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Jpn. Typ. - Net Aggregate - 1,000 Yrs",{"$f":"'Schedule X(c)'!G108","v":0}]
["Sch X(c)","CAT Return - EP Curve Region Perils",null,"Jpn. Typ. - Net Prop. Cat. Limits",{"$f":"'Schedule X(c)'!F114","v":0}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Zone 2",{"$f":"'Schedule X(d)'!C10","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Zone 10",{"$f":"'Schedule X(d)'!C18","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"North American Earthquake - Zone 2",{"$f":"'Schedule X(d)'!D10","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"North American Earthquake - Zone 10",{"$f":"'Schedule X(d)'!D18","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Zone 4",{"$f":"'Schedule X(d)'!E12","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Zone 9",{"$f":"'Schedule X(d)'!E17","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Earthquake - Zone 5",{"$f":"'Schedule X(d)'!F13","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Earthquake - Zone 11",{"$f":"'Schedule X(d)'!F19","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Zone 3",{"$f":"'Schedule X(d)'!G11","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Zone 13",{"$f":"'Schedule X(d)'!G21","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"All Other - Zone 2",{"$f":"'Schedule X(d)'!H10","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"All Other - Zone 11",{"$f":"'Schedule X(d)'!H19","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Line 4",{"$f":"'Schedule X(d)'!C28","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Line 9",{"$f":"'Schedule X(d)'!C33","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Line 19",{"$f":"'Schedule X(d)'!C43","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Atlantic Hurricane - Line 24",{"$f":"'Schedule X(d)'!C48","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"North American Earthquake - Line 5",{"$f":"'Schedule X(d)'!D29","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"North American Earthquake - Line 16",{"$f":"'Schedule X(d)'!D40","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"North American Earthquake - Line 24",{"$f":"'Schedule X(d)'!D48","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Line 1",{"$f":"'Schedule X(d)'!E25","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Line 13",{"$f":"'Schedule X(d)'!E37","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Line 20",{"$f":"'Schedule X(d)'!E44","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"European Windstorm - Line 24",{"$f":"'Schedule X(d)'!E48","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Earthquake - Line 8",{"$f":"'Schedule X(d)'!F32","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Earthquake - Line 16",{"$f":"'Schedule X(d)'!F40","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Earthquake - Line 21",{"$f":"'Schedule X(d)'!F45","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Line 4",{"$f":"'Schedule X(d)'!G28","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Line 12",{"$f":"'Schedule X(d)'!G36","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Line 18",{"$f":"'Schedule X(d)'!G42","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"Japan Typhoon - Line 24",{"$f":"'Schedule X(d)'!G48","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"All Other - Line 8",{"$f":"'Schedule X(d)'!H32","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"All Other - Line 13",{"$f":"'Schedule X(d)'!H37","v":"Select Yes/No"}]
["Sch X(d)","CAT Return - Region Perils Exposure to Zones and Lines of Business",null,"All Other - Line 20",{"$f":"'Schedule X(d)'!H44","v":"Select Yes/No"}]
["Sch X(e)","CAT Return - Accumulations Overview",null,"Q1. Accumulation Frequency",{"$f":"'Schedule X(e)'!C6","v":"Select"}]
["Sch X(e)","CAT Return - Accumulations Overview",null,"Q6. Multiple Models - Model Used",{"$f":"'Schedule X(e)'!C22","v":"Select"}]
["Sch X(f)","CAT Return - Data Analysis",null,"1. All - Modellable - US - Contract",{"$f":"'Schedule X(f)'!E10","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"1. All - Total - US - Gross Limit",{"$f":"'Schedule X(f)'!F12","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"1. All - Modellable - Other - Gross Limit",{"$f":"'Schedule X(f)'!I10","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"2. Modellable - Total - US - Contract",{"$f":"'Schedule X(f)'!E21","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"2. Modellable - Total - US - Net Limit",{"$f":"'Schedule X(f)'!G21","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"2. Modellable - Total - Other -Gross Limit",{"$f":"'Schedule X(f)'!I21","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"3. Modelled - Other - US - Contract",{"$f":"'Schedule X(f)'!E32","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"3. Modelled - Total - US - Gross Limit",{"$f":"'Schedule X(f)'!F33","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"3. Modelled - Other - US - Net Limit",{"$f":"'Schedule X(f)'!G32","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"3. Modelled - Other - Other - Contract",{"$f":"'Schedule X(f)'!H32","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"3. Modelled - Other - Other - Gross Limit",{"$f":"'Schedule X(f)'!I32","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"Q3 Describe Reasons for Not Modelling",{"$f":"'Schedule X(f)'!C36","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"4. Not Modelled - Other - US - Gross Limit",{"$f":"'Schedule X(f)'!F45","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"4. Not Modelled - Total - US - Net Limit",{"$f":"'Schedule X(f)'!G46","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"4. Not Modelled - Total - Other - Gross Limit",{"$f":"'Schedule X(f)'!I46","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"6. Unable Model - No Cat. Model - US - Contract",{"$f":"'Schedule X(f)'!E61","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"6. Unable Model - Data Deficient - US - Gross Limit",{"$f":"'Schedule X(f)'!F60","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"6. Unable Model - Data Deficient - US - Net Limit",{"$f":"'Schedule X(f)'!G60","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"6. Unable Model - No Cat. Model - Other - Contract",{"$f":"'Schedule X(f)'!H61","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"6. Unable Model - Data Deficient - Other - Net Limit",{"$f":"'Schedule X(f)'!J60","v":0}]
["Sch X(f)","CAT Return - Data Analysis",null,"Q9. Contract No Occurrence Limits Details",{"$f":"'Schedule X(f)'!C78","v":0}]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"US - Premium - Other Method Risk Mitigation",{"$f":"'Schedule X(g)'!D12","v":0}]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"US - Premium - Quota Share Contracts",{"$f":"'Schedule X(g)'!D17","v":0}]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"US - Occuren. - Total",{"$f":"'Schedule X(g)'!E19","v":0}]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"World - Premium - Other Method Risk Mitigation",{"$f":"'Schedule X(g)'!F12","v":0}]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"World - Premium - Quota Share Contracts",{"$f":"'Schedule X(g)'!F17","v":0}]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"World - Occuren. - Catastrophe Swaps",{"$f":"'Schedule X(g)'!G14","v":0}]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"Other - Premium - Other Method Risk Mitigation",{"$f":"'Schedule X(g)'!H12","v":0}]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"Other - Premium - Quota Share Contracts",{"$f":"'Schedule X(g)'!H17","v":0}]
["Sch X(g)","CAT Return - Reinsurance Disclosures",null,"Other - Occuren. - Property per Risk Contracts",{"$f":"'Schedule X(g)'!I15","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - State 5",{"$f":"'Schedule X(h)'!D13","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Country 1",{"$f":"'Schedule X(h)'!E9","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Country 3",{"$f":"'Schedule X(h)'!E11","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Property Exposure 5",{"$f":"'Schedule X(h)'!F13","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Property Exposure 6",{"$f":"'Schedule X(h)'!F14","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Gross Exposure 3",{"$f":"'Schedule X(h)'!G11","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - TRIP Recover. 5",{"$f":"'Schedule X(h)'!H13","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - TRIP Recover. 7",{"$f":"'Schedule X(h)'!H15","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - R/I Recover. 7",{"$f":"'Schedule X(h)'!I15","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Location 5",{"$f":"'Schedule X(h)'!K13","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - Convent. Terrorism - Location 8",{"$f":"'Schedule X(h)'!K16","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - State 7",{"$f":"'Schedule X(h)'!D30","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - State 9",{"$f":"'Schedule X(h)'!D32","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - Country 9",{"$f":"'Schedule X(h)'!E32","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - Property Exposure 7",{"$f":"'Schedule X(h)'!F30","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - Property Exposure 10",{"$f":"'Schedule X(h)'!F33","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - Gross Exposure 9",{"$f":"'Schedule X(h)'!G32","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - TRIP Recover. 7",{"$f":"'Schedule X(h)'!H30","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - R/I Recover. 1",{"$f":"'Schedule X(h)'!I24","v":0}]
["Sch X(h)","CAT Return - Insurance Terrorism Exposure",null,"Insurance - NBCR Terrorism - R/I Recover. 9",{"$f":"'Schedule X(h)'!I32","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - State 6",{"$f":"'Schedule X(i)'!E14","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - State 9",{"$f":"'Schedule X(i)'!E17","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - Country 8",{"$f":"'Schedule X(i)'!F16","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - Property Exposure 2",{"$f":"'Schedule X(i)'!G10","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - Property Exposure 10",{"$f":"'Schedule X(i)'!G18","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - Gross Exposure 8",{"$f":"'Schedule X(i)'!H16","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - TRIP Recover. 1",{"$f":"'Schedule X(i)'!I9","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - TRIP Recover. 10",{"$f":"'Schedule X(i)'!I18","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - Convent. Terrorism - R/I Recover. 8",{"$f":"'Schedule X(i)'!J16","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - State 2",{"$f":"'Schedule X(i)'!E25","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - State 10",{"$f":"'Schedule X(i)'!E33","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - Country 8",{"$f":"'Schedule X(i)'!F31","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - Property Exposure 3",{"$f":"'Schedule X(i)'!G26","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - Property Exposure 10",{"$f":"'Schedule X(i)'!G33","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - Gross Exposure 4",{"$f":"'Schedule X(i)'!H27","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - TRIP Recover. 2",{"$f":"'Schedule X(i)'!I25","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - TRIP Recover. 10",{"$f":"'Schedule X(i)'!I33","v":0}]
["Sch X(i)","CAT Return - Reinsurance Terrorism Exposure",null,"Reins. - NBCR Terrorism - R/I Recover. 5",{"$f":"'Schedule X(i)'!J28","v":0}]
["Sch X(j)","CAT Return - Assumed Exchange Rates",null,"Currency - USD:Other 1",{"$f":"'Schedule X(j)'!C13","v":"USD:"}]
["Sch X(j)","CAT Return - Assumed Exchange Rates",null,"Exchange Rate - USD:GBP",{"$f":"'Schedule X(j)'!D10","v":0}]
["Sch X(j)","CAT Return - Assumed Exchange Rates",null,"Exchange Rate - USD:Other 4",{"$f":"'Schedule X(j)'!D16","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 1",{"$f":"'Schedule XIA'!B12","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 6",{"$f":"'Schedule XIA'!B17","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 16",{"$f":"'Schedule XIA'!B27","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 21",{"$f":"'Schedule XIA'!B32","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 27",{"$f":"'Schedule XIA'!B38","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Name of Entity - 33",{"$f":"'Schedule XIA'!B44","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Regulatory Capital of Entity - 10",{"$f":"'Schedule XIA'!V21","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Regulatory Capital of Entity - 13",{"$f":"'Schedule XIA'!V24","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Regulatory Capital of Entity - 18",{"$f":"'Schedule XIA'!V29","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Regulatory Capital of Entity - 30",{"$f":"'Schedule XIA'!V41","v":0}]
["Sch XI(a)","Reg. Non-Ins. Financial",null,"Regulatory Capital of Entity - 34",{"$f":"'Schedule XIA'!V45","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 1",{"$f":"'Schedule XIB'!B12","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 13",{"$f":"'Schedule XIB'!B24","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 18",{"$f":"'Schedule XIB'!B29","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 25",{"$f":"'Schedule XIB'!B36","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 29",{"$f":"'Schedule XIB'!B40","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 33",{"$f":"'Schedule XIB'!B44","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 45",{"$f":"'Schedule XIB'!B56","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 50",{"$f":"'Schedule XIB'!B61","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 57",{"$f":"'Schedule XIB'!B68","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 65",{"$f":"'Schedule XIB'!B76","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 71",{"$f":"'Schedule XIB'!B82","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 77",{"$f":"'Schedule XIB'!B88","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 85",{"$f":"'Schedule XIB'!B96","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 92",{"$f":"'Schedule XIB'!B103","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Name of Entity - 97",{"$f":"'Schedule XIB'!B108","v":0}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 3",{"$f":"'Schedule XIB'!N14","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 9",{"$f":"'Schedule XIB'!N20","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 17",{"$f":"'Schedule XIB'!N28","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 24",{"$f":"'Schedule XIB'!N35","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 29",{"$f":"'Schedule XIB'!N40","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 37",{"$f":"'Schedule XIB'!N48","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 45",{"$f":"'Schedule XIB'!N56","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 49",{"$f":"'Schedule XIB'!N60","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 57",{"$f":"'Schedule XIB'!N68","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 64",{"$f":"'Schedule XIB'!N75","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 69",{"$f":"'Schedule XIB'!N80","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 77",{"$f":"'Schedule XIB'!N88","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 81",{"$f":"'Schedule XIB'!N92","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 89",{"$f":"'Schedule XIB'!N100","v":"Select"}]
["Sch XI(b)","Unreg. Parent Control",null,"Category of Entity - 96",{"$f":"'Schedule XIB'!N107","v":"Select"}]
[]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Name of Entity - 7",{"$f":"'Schedule XIC'!B18","v":0}]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Name of Entity - 15",{"$f":"'Schedule XIC'!B26","v":0}]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Name of Entity - 19",{"$f":"'Schedule XIC'!B30","v":0}]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Name of Entity - 27",{"$f":"'Schedule XIC'!B38","v":0}]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 1",{"$f":"'Schedule XIC'!N12","v":"Select"}]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 4",{"$f":"'Schedule XIC'!N15","v":"Select"}]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 12",{"$f":"'Schedule XIC'!N23","v":"Select"}]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 16",{"$f":"'Schedule XIC'!N27","v":"Select"}]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 24",{"$f":"'Schedule XIC'!N35","v":"Select"}]
["Sch XI(c)","Unreg. Parent Sig. Influence",null,"Category of Entity - 33",{"$f":"'Schedule XIC'!N44","v":"Select"}]
[]
["Sch XI(d)","Entities Deducted from Capital",null,"Name of Entity - 7",{"$f":"'Schedule XID'!B18","v":0}]
["Sch XI(d)","Entities Deducted from Capital",null,"Name of Entity - 17",{"$f":"'Schedule XID'!B28","v":0}]
["Sch XI(d)","Entities Deducted from Capital",null,"Name of Entity - 19",{"$f":"'Schedule XID'!B30","v":0}]
["Sch XI(d)","Entities Deducted from Capital",null,"Name of Entity - 31",{"$f":"'Schedule XID'!B42","v":0}]
["Sch XI(d)","Entities Deducted from Capital",null,"Name of Entity - 32",{"$f":"'Schedule XID'!B43","v":0}]
["Sch XI(d)","Entities Deducted from Capital",null,"Category of Entity - 4",{"$f":"'Schedule XID'!P15","v":"Select"}]
["Sch XI(d)","Entities Deducted from Capital",null,"Category of Entity - 14",{"$f":"'Schedule XID'!P25","v":"Select"}]
["Sch XI(d)","Entities Deducted from Capital",null,"Category of Entity - 16",{"$f":"'Schedule XID'!P27","v":"Select"}]
["Sch XI(d)","Entities Deducted from Capital",null,"Category of Entity - 28",{"$f":"'Schedule XID'!P39","v":"Select"}]
["Sch XI(d)","Entities Deducted from Capital",null,"Category of Entity - 35",{"$f":"'Schedule XID'!P46","v":"Select"}]
["Sch XI(d)","Entities Deducted from Capital",null,"Reason for Deficiency of Entity - 1",{"$f":"'Schedule XID'!R12","v":"Select"}]
["Sch XI(d)","Entities Deducted from Capital",null,"Reason for Deficiency of Entity - 13",{"$f":"'Schedule XID'!R24","v":"Select"}]
["Sch XI(d)","Entities Deducted from Capital",null,"Reason for Deficiency of Entity - 15",{"$f":"'Schedule XID'!R26","v":"Select"}]
["Sch XI(d)","Entities Deducted from Capital",null,"Reason for Deficiency of Entity - 21",{"$f":"'Schedule XID'!R32","v":"Select"}]
["Sch XI(d)","Entities Deducted from Capital",null,"Reason for Deficiency of Entity - 33",{"$f":"'Schedule XID'!R44","v":"Select"}]
[]
["Sch XII","Solvency Analysis",null,"Name of Entity - 8",{"$f":"'Schedule XII'!B19","v":0}]
["Sch XII","Solvency Analysis",null,"Name of Entity - 16",{"$f":"'Schedule XII'!B27","v":0}]
["Sch XII","Solvency Analysis",null,"Name of Entity - 23",{"$f":"'Schedule XII'!B34","v":0}]
["Sch XII","Solvency Analysis",null,"Name of Entity - 28",{"$f":"'Schedule XII'!B39","v":0}]
["Sch XII","Solvency Analysis",null,"Name of Entity - 31",{"$f":"'Schedule XII'!B42","v":0}]
["Sch XII","Solvency Analysis",null,"Name of Entity - 40",{"$f":"'Schedule XII'!B51","v":0}]
["Sch XII","Solvency Analysis",null,"Name of Entity - 48",{"$f":"'Schedule XII'!B59","v":0}]
["Sch XII","Solvency Analysis",null,"Name of Entity - 52",{"$f":"'Schedule XII'!B63","v":0}]
["Sch XII","Solvency Analysis",null,"Name of Entity - 60",{"$f":"'Schedule XII'!B71","v":0}]
["Sch XII","Solvency Analysis",null,"Name of Entity - 68",{"$f":"'Schedule XII'!B79","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 3",{"$f":"'Schedule XII'!P14","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 10",{"$f":"'Schedule XII'!P21","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 14",{"$f":"'Schedule XII'!P25","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 22",{"$f":"'Schedule XII'!P33","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 30",{"$f":"'Schedule XII'!P41","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 35",{"$f":"'Schedule XII'!P46","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 42",{"$f":"'Schedule XII'!P53","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 50",{"$f":"'Schedule XII'!P61","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 56",{"$f":"'Schedule XII'!P67","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 62",{"$f":"'Schedule XII'!P73","v":0}]
["Sch XII","Solvency Analysis",null,"Minimum Margin of Solvency of Entity - 70",{"$f":"'Schedule XII'!P81","v":0}]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 5",{"$f":"'Schedule XII'!R16","v":0}]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 12",{"$f":"'Schedule XII'!R23","v":0}]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 18",{"$f":"'Schedule XII'!R29","v":0}]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 24",{"$f":"'Schedule XII'!R35","v":0}]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 32",{"$f":"'Schedule XII'!R43","v":0}]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 37",{"$f":"'Schedule XII'!R48","v":0}]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 44",{"$f":"'Schedule XII'!R55","v":0}]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 52",{"$f":"'Schedule XII'!R63","v":0}]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 58",{"$f":"'Schedule XII'!R69","v":0}]
["Sch XII","Solvency Analysis",null,"Regulatory Capital of Entity - 64",{"$f":"'Schedule XII'!R75","v":0}]
["SchXIII(a)","Eligible Capital",null,"Contingent Liabilities for Encumb. Assets",null,null,null,null,{"$f":"'Schedule XIII(a)'!J8","v":0}]
["SchXIII(a)","Eligible Capital",null,"Policyholder Obl. - Pledged Asset - Equal",null,null,null,null,{"$f":"'Schedule XIII(a)'!G26","v":0}]
["SchXIII(a)","Eligible Capital",null,"Encumb. Assets - Pledged Asset - Equal",null,null,null,null,{"$f":"'Schedule XIII(a)'!H26","v":0}]
["SchXIII(a)","Eligible Capital",null,"Tier 1 - Subordinated Debt",null,null,null,null,{"$f":"'Schedule XIII(a)'!J56","v":0}]
["SchXIII(a)","Eligible Capital",null,"Tier 2 Ancillary - b. Unpaid Hybrid Capital",null,null,null,null,{"$f":"'Schedule XIII(a)'!J65","v":0}]
["SchXIII(a)","Eligible Capital",null,"Tier 3 Ancillary - b. Letters of Credit",null,null,null,null,{"$f":"'Schedule XIII(a)'!J76","v":0}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Description of Capital Instrument 2",{"$f":"'Schedule XIII(b)'!B12","v":0}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Description of Capital Instrument 7",{"$f":"'Schedule XIII(b)'!B17","v":0}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Description of Capital Instrument 15",{"$f":"'Schedule XIII(b)'!B25","v":0}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Date of Issue - Instrument 3",{"$f":"'Schedule XIII(b)'!C13","v":"00:00:00"}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Date of Issue - Instrument 7",{"$f":"'Schedule XIII(b)'!C17","v":"00:00:00"}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Date of Issue - Instrument 19",{"$f":"'Schedule XIII(b)'!C29","v":"00:00:00"}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Maturity Date - Instrument 4",{"$f":"'Schedule XIII(b)'!D14","v":"00:00:00"}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Maturity Date - Instrument 7",{"$f":"'Schedule XIII(b)'!D17","v":"00:00:00"}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Maturity Date - Instrument 15",{"$f":"'Schedule XIII(b)'!D25","v":"00:00:00"}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Authority Approval Date - Instrument 6",{"$f":"'Schedule XIII(b)'!E16","v":"00:00:00"}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Authority Approval Date - Instrument 11",{"$f":"'Schedule XIII(b)'!E21","v":"00:00:00"}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Authority Approval Date - Instrument 16",{"$f":"'Schedule XIII(b)'!E26","v":"00:00:00"}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Valuation - Instrument 6",{"$f":"+'Schedule XIII(b)'!G16","v":0}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Valuation - Instrument 11",{"$f":"+'Schedule XIII(b)'!G21","v":0}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Valuation - Instrument 17",{"$f":"+'Schedule XIII(b)'!G27","v":0}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Tier - Instrument 6",{"$f":"'Schedule XIII(b)'!H16","v":0}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Tier - Instrument 11",{"$f":"'Schedule XIII(b)'!H21","v":0}]
["SchXIII(b)","Eligible Capital - Additional Details",null,"Tier - Instrument 18",{"$f":"'Schedule XIII(b)'!H28","v":0}]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 1",{"$f":"'Schedule XVIII'!C13","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!C13","v":0}]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 7",{"$f":"'Schedule XVIII'!C19","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!C19","v":0}]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 16",{"$f":"'Schedule XVIII'!C28","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!C28","v":0}]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 21",{"$f":"'Schedule XVIII'!C33","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!C33","v":0}]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 28",{"$f":"'Schedule XVIII'!C40","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!C40","v":0}]
["Sch XVIII","Ceded Reins",null,"Name of Reinsurer - 33",{"$f":"'Schedule XVIII'!C45","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating of Reinsurer - 6",{"$f":"'Schedule XVIII'!D18","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!D18","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating of Reinsurer - 14",{"$f":"'Schedule XVIII'!D26","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!D26","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating of Reinsurer - 18",{"$f":"'Schedule XVIII'!D30","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!D30","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating of Reinsurer - 26",{"$f":"'Schedule XVIII'!D38","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!D38","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating of Reinsurer - 35",{"$f":"'Schedule XVIII'!D47","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 3",{"$f":"'Schedule XVIII'!E15","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!E15","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 11",{"$f":"'Schedule XVIII'!E23","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!E23","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 15",{"$f":"'Schedule XVIII'!E27","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!E27","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 23",{"$f":"'Schedule XVIII'!E35","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!E35","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 32",{"$f":"'Schedule XVIII'!E44","v":0}]
["Sch XVIII","Ceded Reins",null,"Rating Agency of Reinsurer - 35",{"$f":"'Schedule XVIII'!E47","v":0}]
["Sch XVIII","Ceded Reins",null,"BSCR Rating of Reinsurer - 8",{"$f":"'Schedule XVIII'!F20","v":"Select"},null,null,null,{"$f":"'Schedule XVIII (EBS)'!F20","v":"Select"}]
["Sch XVIII","Ceded Reins",null,"BSCR Rating of Reinsurer - 18",{"$f":"'Schedule XVIII'!F30","v":"Select"},null,null,null,{"$f":"'Schedule XVIII (EBS)'!F30","v":"Select"}]
["Sch XVIII","Ceded Reins",null,"BSCR Rating of Reinsurer - 20",{"$f":"'Schedule XVIII'!F32","v":"Select"},null,null,null,{"$f":"'Schedule XVIII (EBS)'!F32","v":"Select"}]
["Sch XVIII","Ceded Reins",null,"BSCR Rating of Reinsurer - 28",{"$f":"'Schedule XVIII'!F40","v":"Select"},null,null,null,{"$f":"'Schedule XVIII (EBS)'!F40","v":"Select"}]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 2",{"$f":"'Schedule XVIII'!G14","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!G14","v":0}]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 5",{"$f":"'Schedule XVIII'!G17","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!G17","v":0}]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 15",{"$f":"'Schedule XVIII'!G27","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!G27","v":0}]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 17",{"$f":"'Schedule XVIII'!G29","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!G29","v":0}]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 25",{"$f":"'Schedule XVIII'!G37","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!G37","v":0}]
["Sch XVIII","Ceded Reins",null,"Jurisdiction of Reinsurer - 34",{"$f":"'Schedule XVIII'!G46","v":0}]
["Sch XVIII","Ceded Reins",null,"Premiums Ceded of Reinsurer - 2",{"$f":"'Schedule XVIII'!H14","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!H14","v":0}]
["Sch XVIII","Ceded Reins",null,"Premiums Ceded of Reinsurer - 10",{"$f":"'Schedule XVIII'!H22","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!H22","v":0}]
["Sch XVIII","Ceded Reins",null,"Premiums Ceded of Reinsurer - 20",{"$f":"'Schedule XVIII'!H32","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!H32","v":0}]
["Sch XVIII","Ceded Reins",null,"Premiums Ceded of Reinsurer - 22",{"$f":"'Schedule XVIII'!H34","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!H34","v":0}]
["Sch XVIII","Ceded Reins",null,"Premiums Ceded of Reinsurer - 30",{"$f":"'Schedule XVIII'!H42","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!H42","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable of Reinsurer - 5",{"$f":"'Schedule XVIII'!I17","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!I17","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable of Reinsurer - 6",{"$f":"'Schedule XVIII'!I18","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!I18","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable of Reinsurer - 16",{"$f":"'Schedule XVIII'!I28","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!I28","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable of Reinsurer - 25",{"$f":"'Schedule XVIII'!I37","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!I37","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable of Reinsurer - 26",{"$f":"'Schedule XVIII'!I38","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!I38","v":0}]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 1",{"$f":"'Schedule XVIII'!J13","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!J13","v":0}]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 9",{"$f":"'Schedule XVIII'!J21","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!J21","v":0}]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 14",{"$f":"'Schedule XVIII'!J26","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!J26","v":0}]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 22",{"$f":"'Schedule XVIII'!J34","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!J34","v":0}]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 29",{"$f":"'Schedule XVIII'!J41","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!J41","v":0}]
["Sch XVIII","Ceded Reins",null,"Market Risk of Reinsurer - 34",{"$f":"'Schedule XVIII'!J46","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Payable of Reinsurer - 1",{"$f":"'Schedule XVIII'!L13","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!L13","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Payable of Reinsurer - 13",{"$f":"'Schedule XVIII'!L25","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!L25","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Payable of Reinsurer - 18",{"$f":"'Schedule XVIII'!L30","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!L30","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Payable of Reinsurer - 25",{"$f":"'Schedule XVIII'!L37","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!L37","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Payable of Reinsurer - 30",{"$f":"'Schedule XVIII'!L42","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 3",{"$f":"'Schedule XVIII'!N15","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!N15","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 9",{"$f":"'Schedule XVIII'!N21","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!N21","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 14",{"$f":"'Schedule XVIII'!N26","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!N26","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 18",{"$f":"'Schedule XVIII'!N30","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!N30","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 29",{"$f":"'Schedule XVIII'!N41","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!N41","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Due -180 Days of Reinsurer - 34",{"$f":"'Schedule XVIII'!N46","v":0}]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 3",{"$f":"'Schedule XVIII'!P15","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!P15","v":0}]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 10",{"$f":"'Schedule XVIII'!P22","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!P22","v":0}]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 20",{"$f":"'Schedule XVIII'!P32","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!P32","v":0}]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 25",{"$f":"'Schedule XVIII'!P37","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!P37","v":0}]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 30",{"$f":"'Schedule XVIII'!P42","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!P42","v":0}]
["Sch XVIII","Ceded Reins",null,"Collateral of Reinsurer - 35",{"$f":"'Schedule XVIII'!P47","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Recoverable - Exposure BSCR Rating 5",{"$f":"'Schedule XVIII'!I61","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!I61","v":0}]
["Sch XVIII","Ceded Reins",null,"Market Risk - Exposure BSCR Rating 3",{"$f":"'Schedule XVIII'!J59","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!J59","v":0}]
["Sch XVIII","Ceded Reins",null,"Market Risk - Exposure Total",{"$f":"'Schedule XVIII'!J65","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!J65","v":0}]
["Sch XVIII","Ceded Reins",null,"R/I Payable - Exposure BSCR Rating 5",{"$f":"'Schedule XVIII'!L61","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!L61","v":0}]
["Sch XVIII","Ceded Reins",null,"Collateral - Exposure BSCR Rating 3",{"$f":"'Schedule XVIII'!P59","v":0},null,null,null,{"$f":"'Schedule XVIII (EBS)'!P59","v":0}]
["Sch XIX","Cash Counterpart",null,"Number",{"$f":"'Schedule XIX'!E10","v":0}]
["Sch XIX","Cash Counterpart",null,"Name - Counterparty 5",{"$f":"'Schedule XIX'!C18","v":0}]
["Sch XIX","Cash Counterpart",null,"Name - Counterparty 11",{"$f":"'Schedule XIX'!C24","v":0}]
["Sch XIX","Cash Counterpart",null,"Name - Counterparty 17",{"$f":"'Schedule XIX'!C30","v":0}]
["Sch XIX","Cash Counterpart",null,"BSCR Rating - Counterparty 5",{"$f":"'Schedule XIX'!E18","v":"Select"}]
["Sch XIX","Cash Counterpart",null,"BSCR Rating - Counterparty 12",{"$f":"'Schedule XIX'!E25","v":"Select"}]
["Sch XIX","Cash Counterpart",null,"BSCR Rating - Counterparty 17",{"$f":"'Schedule XIX'!E30","v":"Select"}]
["Sch XIX","Cash Counterpart",null,"EBS - Counterparty Value 5",{"$f":"'Schedule XIX'!G18","v":0}]
["Sch XIX","Cash Counterpart",null,"EBS - Counterparty Value 13",{"$f":"'Schedule XIX'!G26","v":0}]
["Sch XIX","Cash Counterpart",null,"EBS - Counterparty Value 17",{"$f":"'Schedule XIX'!G30","v":0}]
["Sch XIX","Cash Counterpart",null,"EBS - Exposure BSCR Rate 3",{"$f":"'Schedule XIX'!G60","v":0}]
["Sch XX","Currency Analysis",null,"EBS Assets - Euro",{"$f":"'Schedule XX'!E10","v":0}]
["Sch XX","Currency Analysis",null,"EBS Assets - Other 2",{"$f":"'Schedule XX'!E15","v":0}]
["Sch XX","Currency Analysis",null,"EBS Assets - Other 10",{"$f":"'Schedule XX'!E23","v":0}]
["Sch XX","Currency Analysis",null,"EBS Hedge Assets - Other 5",{"$f":"'Schedule XX'!G18","v":0}]
["Sch XX","Currency Analysis",null,"EBS Hedge Assets - Other 6",{"$f":"'Schedule XX'!G19","v":0}]
["Sch XX","Currency Analysis",null,"EBS Liab. - Euro",{"$f":"'Schedule XX'!I10","v":0}]
["Sch XX","Currency Analysis",null,"EBS Liab. - Other 9",{"$f":"'Schedule XX'!I22","v":0}]
["Sch XX","Currency Analysis",null,"EBS Liab. - Other 10",{"$f":"'Schedule XX'!I23","v":0}]
["Sch XX","Currency Analysis",null,"EBS Hedge Liab. - Other 2",{"$f":"'Schedule XX'!K15","v":0}]
["Sch XX","Currency Analysis",null,"Liabilities Prior Year 2",{"$f":"'Schedule XX'!E35","v":0}]
["Sch XX","Currency Analysis",null,"Liabilities Prior Year 3",{"$f":"'Schedule XX'!E36","v":0}]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 5",{"$f":"'Schedule XXI'!C12","v":0}]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 15",{"$f":"'Schedule XXI'!C22","v":0}]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 16",{"$f":"'Schedule XXI'!C23","v":0}]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 27",{"$f":"'Schedule XXI'!C34","v":0}]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 35",{"$f":"'Schedule XXI'!C42","v":0}]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 37",{"$f":"'Schedule XXI'!C44","v":0}]
["Sch XXI","Inv Con Risk",null,"Name of Exposure - 47",{"$f":"'Schedule XXI'!C54","v":0}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 2",{"$f":"'Schedule XXI'!E9","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 8",{"$f":"'Schedule XXI'!E15","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 17",{"$f":"'Schedule XXI'!E24","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 22",{"$f":"'Schedule XXI'!E29","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 29",{"$f":"'Schedule XXI'!E36","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 37",{"$f":"'Schedule XXI'!E44","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 42",{"$f":"'Schedule XXI'!E49","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Type - 50",{"$f":"'Schedule XXI'!E57","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 4",{"$f":"'Schedule XXI'!F11","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 11",{"$f":"'Schedule XXI'!F18","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 19",{"$f":"'Schedule XXI'!F26","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 24",{"$f":"'Schedule XXI'!F31","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 32",{"$f":"'Schedule XXI'!F39","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 39",{"$f":"'Schedule XXI'!F46","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Bond Type - 44",{"$f":"'Schedule XXI'!F51","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 3",{"$f":"'Schedule XXI'!G10","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 6",{"$f":"'Schedule XXI'!G13","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 14",{"$f":"'Schedule XXI'!G21","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 24",{"$f":"'Schedule XXI'!G31","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 26",{"$f":"'Schedule XXI'!G33","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 35",{"$f":"'Schedule XXI'!G42","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 38",{"$f":"'Schedule XXI'!G45","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS BSCR Rating - 46",{"$f":"'Schedule XXI'!G53","v":"Select"}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 6",{"$f":"'Schedule XXI'!H13","v":0}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 8",{"$f":"'Schedule XXI'!H15","v":0}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 16",{"$f":"'Schedule XXI'!H23","v":0}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 27",{"$f":"'Schedule XXI'!H34","v":0}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 28",{"$f":"'Schedule XXI'!H35","v":0}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 36",{"$f":"'Schedule XXI'!H43","v":0}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 46",{"$f":"'Schedule XXI'!H53","v":0}]
["Sch XXI","Inv Con Risk",null,"EBS Asset Value - 48",{"$f":"'Schedule XXI'!H55","v":0}]
["Op Risk","Risk Mngt",null,"Risk Management Q1",{"$f":"'Risk Man'!D11","v":0}]
["Op Risk","Indentification",null,"Identification - HR ",{"$f":"Identification!F19","v":0}]
["Op Risk","Indentification",null,"Identification - Outsourcing ",{"$f":"Identification!G19","v":0}]
["Op Risk","Measurement",null,"Measurement - Bus. Processes ",{"$f":"Measurement!I19","v":0}]
["Op Risk","Response",null,"Response - Bus. Continuity ",{"$f":"Response!J19","v":0}]
["Op Risk","Response",null,"Response - Info. Systems ",{"$f":"Response!K19","v":0}]
["Entry Fields for 2019 Methodology"]
["Sch IIB","Investments",null,"Corp. Bonds - BSCR Rate 2",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D15","v":0},null,{"$f":"'Schedule IIB (EBS)'!F15","v":0}]
["Sch IIB","Investments",null,"Corp. Bonds - BSCR Rate 3",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D16","v":0},null,{"$f":"'Schedule IIB (EBS)'!F16","v":0}]
["Sch IIB","Investments",null,"Residential MBS - BSCR Rate 7",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H20","v":0},null,{"$f":"'Schedule IIB (EBS)'!J20","v":0}]
["Sch IIB","Investments",null,"Commercial MBS - BSCR Rate 6",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L19","v":0},null,{"$f":"'Schedule IIB (EBS)'!N19","v":0}]
["Sch IIB","Investments",null,"Bonds Mutual Fund - BSCR Rate 1",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P14","v":0},null,{"$f":"'Schedule IIB (EBS)'!R14","v":0}]
["Sch IIB","Investments",null,"Mortgage Loans - Insured",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T22","v":0},null,{"$f":"'Schedule IIB (EBS)'!V22","v":0}]
["Sch IIB","Investments",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D43","v":0}]
["Sch IIB","Investments",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D48","v":0}]
["Sch IIB","Investments",null,"Long Positions - Before - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D55","v":0}]
["Sch IIB","Investments",null,"Long Positions - After - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!F41","v":0}]
["Sch IIB","Investments",null,"Long Positions - After - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!F47","v":0}]
["Sch IIB","Investments",null,"Long Positions - After - Letters of Credit",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!F53","v":0}]
["Sch IIB","Investments",null,"Long Positions - After - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!F58","v":0}]
["Sch IIB","Investments",null,"Short - Before - Qualified Assets - Duration Based",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H40","v":0}]
["Sch IIB","Investments",null,"Short - Before - Qualified Assets - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H51","v":0}]
["Sch IIB","Investments",null,"Short - Before - Qualified Assets - Infrastructure",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H57","v":0}]
["Sch IIB","Investments",null,"Short - After - Qualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!J41","v":0}]
["Sch IIB","Investments",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!J46","v":0}]
["Sch IIB","Investments",null,"Short - After - Qualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!J56","v":0}]
["Sch IIB","Investments",null,"Short - Before - UnQualified Assets - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L39","v":0}]
["Sch IIB","Investments",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L44","v":0}]
["Sch IIB","Investments",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L49","v":0}]
["Sch IIB","Investments",null,"Short - Before - UnQualified Assets - Equity Real Estate 1",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L59","v":0}]
["Sch IIB","Investments",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!N42","v":0}]
["Sch IIB","Investments",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!N48","v":0}]
["Sch IIB","Investments",null,"Short - After - UnQualified Assets - Intangible assets",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!N54","v":0}]
["Sch IIB","Investments",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P43","v":0}]
["Sch IIB","Investments",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P47","v":0}]
["Sch IIB","Investments",null,"Liabilities - Before - W/O Mgmt Actions - Other Equities",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P52","v":0}]
["Sch IIB","Investments",null,"Liabilities - Before - W/O Mgmt Actions - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P58","v":0}]
["Sch IIB","Investments",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!R45","v":0}]
["Sch IIB","Investments",null,"Liabilities - After - W/O Mgmt Actions - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!R50","v":0}]
["Sch IIB","Investments",null,"Liabilities - After - W/O Mgmt Actions - Infrastructure",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!R57","v":0}]
["Sch IIB","Investments",null,"Liabilities - After - With Mgmt Actions - Duration Based",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T40","v":0}]
["Sch IIB","Investments",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T48","v":0}]
["Sch IIB","Investments",null,"Liabilities - After - With Mgmt Actions - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T56","v":0}]
["Sch IIB","Investments",null,"Liabilities - After - With Mgmt Actions - Equity Real Estate 2",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T60","v":0}]
["Sch IIB","Investments",null,"Credit Derivatives - Up - Before - Long-Rating 6",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D74","v":0}]
["Sch IIB","Investments",null,"Credit Derivatives - Up - Before - Short- Rating 0",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H68","v":0}]
["Sch IIB","Investments",null,"Credit Derivatives - Up - Before - Short- Rating 1",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H69","v":0}]
["Sch IIB","Investments",null,"Credit Derivatives - Up - After - Short- Rating 0",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!J68","v":0}]
["Sch IIB","Investments",null,"Credit Derivatives - Down - Before - Long-Rating 2",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!N70","v":0}]
["Sch IIB","Investments",null,"Credit Derivatives - Down - Before - Long-Rating 3",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!N71","v":0}]
["Sch IIB","Investments",null,"Credit Derivatives - Down - After - Long- Rating 3",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P71","v":0}]
["Sch IIB","Investments",null,"Credit Derivatives - Down - Before - Short- Rating 4",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!R72","v":0}]
["Sch IIB","Investments",null,"Credit Derivatives - Down - Before - Short- Rating 5",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!R73","v":0}]
["Sch IIB","Investments",null,"Credit Derivatives - Down - After - Short- Rating 4",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T72","v":0}]
["Sch IIB","Investments",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 6",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D90","v":0}]
["Sch IIB","Investments",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 8",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D92","v":0}]
["Sch IIB","Investments",null,"Counterparty Default Risk - MV of Collateral - Rating 0",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H84","v":0}]
["Sch IIB","Investments",null,"Counterparty Default Risk - MV of Collateral - Rating 8",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H92","v":0}]
["Sch IIB","Investments",null,"Cash and Cash Equivalents",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D95","v":0}]
["Sch IIB","Investments",null,"NAIC Resid. MBS - Rev. Class 4",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P89","v":0}]
["Sch IIB","Investments",null,"NAIC Comm. MBS - Orig. Class 5",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!R90","v":0}]
["Sch IIB","Investments",null,"NAIC Comm. MBS - Orig. Total",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!R92","v":0}]
["Sch IIB","Investments",null,"NAIC Rating Corp & Sov. Bond - Class 3",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D103","v":0}]
["Sch IIB","Investments",null,"NAIC Rating Resid. MBS - Class 4",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!F104","v":0}]
["Sch IIB","Investments",null,"NAIC Rating Resid. MBS - Total",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!F107","v":0}]
["Sch IIB","Investments",null,"NAIC Rating Bond Mutual - Class 2",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!J102","v":0}]
["Sch IIB","Investments",null,"NAIC Rating Bond Mutual - Class 4",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!J104","v":0}]
["Sch IIB","Investments",null,"NAIC Rating Mort. Loan - Total",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L107","v":0}]
["Sch IIB","Investments",null,"NAIC Rating Other Assets - Class 1",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P101","v":0}]
["Sch IIB","Investments",null,"NAIC Rating Other Assets - Class 4",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P104","v":0}]
["Sch IIC","Funds Held",null,"Corp. Bonds - BSCR Rate 4",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!D17","v":0},null,{"$f":"'Schedule IIC (EBS)'!F17","v":0}]
["Sch IIC","Funds Held",null,"Residential MBS - BSCR Rate 4",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!H17","v":0},null,{"$f":"'Schedule IIC (EBS)'!J17","v":0}]
["Sch IIC","Funds Held",null,"Residential MBS - BSCR Rate 8",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!H21","v":0},null,{"$f":"'Schedule IIC (EBS)'!J21","v":0}]
["Sch IIC","Funds Held",null,"Commercial MBS - BSCR Rate 8",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!L21","v":0},null,{"$f":"'Schedule IIC (EBS)'!N21","v":0}]
["Sch IIC","Funds Held",null,"Bonds Mutual Fund - BSCR Rate 4",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!P17","v":0},null,{"$f":"'Schedule IIC (EBS)'!R17","v":0}]
["Sch IIC","Funds Held",null,"Mortgage Loans - Not Good Stand.",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!T25","v":0},null,{"$f":"'Schedule IIC (EBS)'!V25","v":0}]
["Sch IIC","Funds Held",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!D45","v":0}]
["Sch IIC","Funds Held",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!D49","v":0}]
["Sch IIC","Funds Held",null,"Long Positions - Before - Infrastructure",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!D57","v":0}]
["Sch IIC","Funds Held",null,"Long Positions - After - Duration Based",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!F40","v":0}]
["Sch IIC","Funds Held",null,"Long Positions - After - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!F48","v":0}]
["Sch IIC","Funds Held",null,"Long Positions - After - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!F55","v":0}]
["Sch IIC","Funds Held",null,"Long Positions - After - Equity Real Estate 2",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!F60","v":0}]
["Sch IIC","Funds Held",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!H47","v":0}]
["Sch IIC","Funds Held",null,"Short - Before - Qualified Assets - Letters of Credit",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!H53","v":0}]
["Sch IIC","Funds Held",null,"Short - Before - Qualified Assets - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!H58","v":0}]
["Sch IIC","Funds Held",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!J46","v":0}]
["Sch IIC","Funds Held",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!J48","v":0}]
["Sch IIC","Funds Held",null,"Short - After - Qualified Assets - Infrastructure",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!J57","v":0}]
["Sch IIC","Funds Held",null,"Short - Before - UnQualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!L41","v":0}]
["Sch IIC","Funds Held",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!L46","v":0}]
["Sch IIC","Funds Held",null,"Short - Before - UnQualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!L56","v":0}]
["Sch IIC","Funds Held",null,"Short - After - UnQualified Assets - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!N39","v":0}]
["Sch IIC","Funds Held",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!N44","v":0}]
["Sch IIC","Funds Held",null,"Short - After - UnQualified Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!N55","v":0}]
["Sch IIC","Funds Held",null,"Liabilities - Before - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!P41","v":0}]
["Sch IIC","Funds Held",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!P42","v":0}]
["Sch IIC","Funds Held",null,"Liabilities - Before - W/O Mgmt Actions - Intangible assets",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!P54","v":0}]
["Sch IIC","Funds Held",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!R39","v":0}]
["Sch IIC","Funds Held",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!R43","v":0}]
["Sch IIC","Funds Held",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!R51","v":0}]
["Sch IIC","Funds Held",null,"Liabilities - After - W/O Mgmt Actions - Equity Real Estate 1",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!R59","v":0}]
["Sch IIC","Funds Held",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!T42","v":0}]
["Sch IIC","Funds Held",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!T49","v":0}]
["Sch IIC","Funds Held",null,"Liabilities - After - With Mgmt Actions - Infrastructure",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!T57","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - Before - Long-Rating 2",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!D70","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - Before - Long-Rating 8",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!D76","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - After - Long- Rating 7",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!F75","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - Before - Short- Rating 3",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!H71","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - After - Short- Rating 1",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!J69","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Up - After - Short- Rating 7",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!J75","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Down - Before - Long-Rating 4",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!N72","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Down - After - Long- Rating 3",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!P71","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Down - After - Long- Rating 8",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!P76","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Down - Before - Short- Rating 6",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!R74","v":0}]
["Sch IIC","Funds Held",null,"Credit Derivatives - Down - After - Short- Rating 5",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!T73","v":0}]
["Sch IIC","Funds Held",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 2",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!D86","v":0}]
["Sch IIC","Funds Held",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 8",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!D92","v":0}]
["Sch IIC","Funds Held",null,"Counterparty Default Risk - MV of Derivatives - MV Negative - Rating 7",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!F91","v":0}]
["Sch IIC","Funds Held",null,"Counterparty Default Risk - MV of Collateral - Rating 5",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!H89","v":0}]
["Sch IIC","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Class 1",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!D101","v":0}]
["Sch IIC","Funds Held",null,"NAIC Rating Corp & Sov. Bond - Total",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!D107","v":0}]
["Sch IIC","Funds Held",null,"NAIC Rating Resid. MBS - Class 6",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!F106","v":0}]
["Sch IIC","Funds Held",null,"NAIC Rating Comm. MBS - Total",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!H107","v":0}]
["Sch IIC","Funds Held",null,"NAIC Rating Bond Mutual - Total",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!J107","v":0}]
["Sch IIC","Funds Held",null,"NAIC Rating Mort. Loan - Class 5",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!L105","v":0}]
["Sch IIC","Funds Held",null,"NAIC Rating Pref. Stock - Class 6",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!N106","v":0}]
["Sch IIC","Funds Held",null,"NAIC Rating Other Assets - Total",null,null,null,null,{"$f":"'Schedule IIC (EBS)'!P107","v":0}]
["Sch IID","Segregated Acc",null,"Corp. Bonds - BSCR Rate 2",null,null,null,null,{"$f":"'Schedule IID (EBS)'!D15","v":0}]
["Sch IID","Segregated Acc",null,"Corp. Bonds - BSCR Rate 7",null,null,null,null,{"$f":"'Schedule IID (EBS)'!D20","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities Supported by Corp. Bonds - BSCR Rate 4",null,null,null,null,{"$f":"'Schedule IID (EBS)'!F17","v":0}]
["Sch IID","Segregated Acc",null,"Residential MBS - BSCR Rate 5",null,null,null,null,{"$f":"'Schedule IID (EBS)'!H18","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities Supported by Residential MBS - BSCR Rate 5",null,null,null,null,{"$f":"'Schedule IID (EBS)'!J18","v":0}]
["Sch IID","Segregated Acc",null,"Commercial MBS - BSCR Rate 1",null,null,null,null,{"$f":"'Schedule IID (EBS)'!L14","v":0}]
["Sch IID","Segregated Acc",null,"Commercial MBS - BSCR Rate 6",null,null,null,null,{"$f":"'Schedule IID (EBS)'!L19","v":0}]
["Sch IID","Segregated Acc",null,"Bonds Mutual Fund - BSCR Rate 1",null,null,null,null,{"$f":"'Schedule IID (EBS)'!P14","v":0}]
["Sch IID","Segregated Acc",null,"Bonds Mutual Fund - BSCR Rate 4",null,null,null,null,{"$f":"'Schedule IID (EBS)'!P17","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities Supported by Bonds Mutual Fund - BSCR Rate 0",null,null,null,null,{"$f":"'Schedule IID (EBS)'!R13","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities Supported by Bonds Mutual Fund - BSCR Rate 7",null,null,null,null,{"$f":"'Schedule IID (EBS)'!R20","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities Supported by Mortgage Loans - Other Residential",null,null,null,null,{"$f":"'Schedule IID (EBS)'!V24","v":0}]
["Sch IID","Segregated Acc",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Schedule IID (EBS)'!D42","v":0}]
["Sch IID","Segregated Acc",null,"Long Positions - Before - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Schedule IID (EBS)'!D50","v":0}]
["Sch IID","Segregated Acc",null,"Long Positions - After - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IID (EBS)'!F39","v":0}]
["Sch IID","Segregated Acc",null,"Long Positions - After - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Schedule IID (EBS)'!F45","v":0}]
["Sch IID","Segregated Acc",null,"Long Positions - After - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IID (EBS)'!F47","v":0}]
["Sch IID","Segregated Acc",null,"Long Positions - After - Equity Real Estate 1",null,null,null,null,{"$f":"'Schedule IID (EBS)'!F59","v":0}]
["Sch IID","Segregated Acc",null,"Long Positions - After - Equity Real Estate 2",null,null,null,null,{"$f":"'Schedule IID (EBS)'!F60","v":0}]
["Sch IID","Segregated Acc",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IID (EBS)'!H49","v":0}]
["Sch IID","Segregated Acc",null,"Short - Before - Qualified Assets - Infrastructure",null,null,null,null,{"$f":"'Schedule IID (EBS)'!H57","v":0}]
["Sch IID","Segregated Acc",null,"Short - Before - Qualified Assets - Equity Real Estate 1",null,null,null,null,{"$f":"'Schedule IID (EBS)'!H59","v":0}]
["Sch IID","Segregated Acc",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IID (EBS)'!J47","v":0}]
["Sch IID","Segregated Acc",null,"Short - After - Qualified Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IID (EBS)'!J55","v":0}]
["Sch IID","Segregated Acc",null,"Short - After - Qualified Assets - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Schedule IID (EBS)'!J58","v":0}]
["Sch IID","Segregated Acc",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Schedule IID (EBS)'!L45","v":0}]
["Sch IID","Segregated Acc",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IID (EBS)'!L47","v":0}]
["Sch IID","Segregated Acc",null,"Short - Before - UnQualified Assets - Infrastructure",null,null,null,null,{"$f":"'Schedule IID (EBS)'!L57","v":0}]
["Sch IID","Segregated Acc",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Schedule IID (EBS)'!N43","v":0}]
["Sch IID","Segregated Acc",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Schedule IID (EBS)'!N46","v":0}]
["Sch IID","Segregated Acc",null,"Short - After - UnQualified Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IID (EBS)'!N55","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities - Before - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IID (EBS)'!P41","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Schedule IID (EBS)'!P45","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities - Before - W/O Mgmt Actions - Letters of Credit",null,null,null,null,{"$f":"'Schedule IID (EBS)'!P53","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IID (EBS)'!R39","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Schedule IID (EBS)'!R42","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Schedule IID (EBS)'!R51","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities - After - W/O Mgmt Actions - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IID (EBS)'!R55","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities - After - With Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IID (EBS)'!T41","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IID (EBS)'!T49","v":0}]
["Sch IID","Segregated Acc",null,"Liabilities - After - With Mgmt Actions - Other Equities",null,null,null,null,{"$f":"'Schedule IID (EBS)'!T52","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - Before - Long-Rating 0",null,null,null,null,{"$f":"'Schedule IID (EBS)'!D68","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - Before - Long-Rating 8",null,null,null,null,{"$f":"'Schedule IID (EBS)'!D76","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - After - Long- Rating 3",null,null,null,null,{"$f":"'Schedule IID (EBS)'!F71","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - Before - Short- Rating 2",null,null,null,null,{"$f":"'Schedule IID (EBS)'!H70","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - After - Short- Rating 1",null,null,null,null,{"$f":"'Schedule IID (EBS)'!J69","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Up - After - Short- Rating 6",null,null,null,null,{"$f":"'Schedule IID (EBS)'!J74","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Down - Before - Long-Rating 4",null,null,null,null,{"$f":"'Schedule IID (EBS)'!N72","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Down - Before - Long-Rating 8",null,null,null,null,{"$f":"'Schedule IID (EBS)'!N76","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Down - After - Long- Rating 7",null,null,null,null,{"$f":"'Schedule IID (EBS)'!P75","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Down - Before - Short- Rating 6",null,null,null,null,{"$f":"'Schedule IID (EBS)'!R74","v":0}]
["Sch IID","Segregated Acc",null,"Credit Derivatives - Down - After - Short- Rating 2",null,null,null,null,{"$f":"'Schedule IID (EBS)'!T70","v":0}]
["Sch IID","Segregated Acc",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 0",null,null,null,null,{"$f":"'Schedule IID (EBS)'!D84","v":0}]
["Sch IID","Segregated Acc",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 8",null,null,null,null,{"$f":"'Schedule IID (EBS)'!D92","v":0}]
["Sch IID","Segregated Acc",null,"Counterparty Default Risk - MV of Derivatives - MV Negative - Rating 5",null,null,null,null,{"$f":"'Schedule IID (EBS)'!F89","v":0}]
["Sch IID","Segregated Acc",null,"Counterparty Default Risk - MV of Collateral - Rating 2",null,null,null,null,{"$f":"'Schedule IID (EBS)'!H86","v":0}]
["Sch IID","Segregated Acc",null,"Counterparty Default Risk - MV of Collateral - Rating 7",null,null,null,null,{"$f":"'Schedule IID (EBS)'!H91","v":0}]
["Sch IID","Segregated Acc",null,"NAIC Rating Resid. MBS - Class 1",null,null,null,null,{"$f":"'Schedule IID (EBS)'!F101","v":0}]
["Sch IID","Segregated Acc",null,"NAIC Rating Resid. MBS - Class 6",null,null,null,null,{"$f":"'Schedule IID (EBS)'!F106","v":0}]
["Sch IID","Segregated Acc",null,"NAIC Rating Comm. MBS - Class 5",null,null,null,null,{"$f":"'Schedule IID (EBS)'!H105","v":0}]
["Sch IID","Segregated Acc",null,"NAIC Rating Bond Mutual - Class 4",null,null,null,null,{"$f":"'Schedule IID (EBS)'!J104","v":0}]
["Sch IID","Segregated Acc",null,"NAIC Rating Pref. Stock - Class 2",null,null,null,null,{"$f":"'Schedule IID (EBS)'!N102","v":0}]
["Sch IID","Segregated Acc",null,"NAIC Rating Pref. Stock - Class 5",null,null,null,null,{"$f":"'Schedule IID (EBS)'!N105","v":0}]
["Sch IID","Segregated Acc",null,"NAIC Rating Other Assets - Class 3",null,null,null,null,{"$f":"'Schedule IID (EBS)'!P103","v":0}]
["Sch IIE","Deposits",null,"Corp. Bonds - BSCR Rate 6",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!D19","v":0},null,{"$f":"'Schedule IIE (EBS)'!F19","v":0}]
["Sch IIE","Deposits",null,"Residential MBS - BSCR Rate 2",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!H15","v":0},null,{"$f":"'Schedule IIE (EBS)'!J15","v":0}]
["Sch IIE","Deposits",null,"Residential MBS - BSCR Rate 6",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!H19","v":0},null,{"$f":"'Schedule IIE (EBS)'!J19","v":0}]
["Sch IIE","Deposits",null,"Bonds Mutual Fund - BSCR Rate 1",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!P14","v":0},null,{"$f":"'Schedule IIE (EBS)'!R14","v":0}]
["Sch IIE","Deposits",null,"Bonds Mutual Fund - BSCR Rate 6",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!P19","v":0},null,{"$f":"'Schedule IIE (EBS)'!R19","v":0}]
["Sch IIE","Deposits",null,"Long Positions - Before - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!D39","v":0}]
["Sch IIE","Deposits",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!D43","v":0}]
["Sch IIE","Deposits",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!D47","v":0}]
["Sch IIE","Deposits",null,"Long Positions - Before - Equity Real Estate 1",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!D59","v":0}]
["Sch IIE","Deposits",null,"Long Positions - After - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!F42","v":0}]
["Sch IIE","Deposits",null,"Long Positions - After - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!F49","v":0}]
["Sch IIE","Deposits",null,"Long Positions - After - Infrastructure",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!F57","v":0}]
["Sch IIE","Deposits",null,"Short - Before - Qualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!H41","v":0}]
["Sch IIE","Deposits",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!H47","v":0}]
["Sch IIE","Deposits",null,"Short - Before - Qualified Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!H55","v":0}]
["Sch IIE","Deposits",null,"Short - After - Qualified Assets - Duration Based",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!J40","v":0}]
["Sch IIE","Deposits",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!J45","v":0}]
["Sch IIE","Deposits",null,"Short - After - Qualified Assets - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!J51","v":0}]
["Sch IIE","Deposits",null,"Short - After - Qualified Assets - Infrastructure",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!J57","v":0}]
["Sch IIE","Deposits",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!L43","v":0}]
["Sch IIE","Deposits",null,"Short - Before - UnQualified Assets - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!L50","v":0}]
["Sch IIE","Deposits",null,"Short - Before - UnQualified Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!L55","v":0}]
["Sch IIE","Deposits",null,"Short - After - UnQualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!N41","v":0}]
["Sch IIE","Deposits",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!N49","v":0}]
["Sch IIE","Deposits",null,"Short - After - UnQualified Assets - Letters of Credit",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!N53","v":0}]
["Sch IIE","Deposits",null,"Liabilities - Before - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!P39","v":0}]
["Sch IIE","Deposits",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!P46","v":0}]
["Sch IIE","Deposits",null,"Liabilities - Before - W/O Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!P51","v":0}]
["Sch IIE","Deposits",null,"Liabilities - Before - W/O Mgmt Actions - Equity Real Estate 1",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!P59","v":0}]
["Sch IIE","Deposits",null,"Liabilities - After - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!R41","v":0}]
["Sch IIE","Deposits",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!R49","v":0}]
["Sch IIE","Deposits",null,"Liabilities - After - W/O Mgmt Actions - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!R56","v":0}]
["Sch IIE","Deposits",null,"Liabilities - After - With Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!T39","v":0}]
["Sch IIE","Deposits",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!T47","v":0}]
["Sch IIE","Deposits",null,"Liabilities - After - With Mgmt Actions - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!T55","v":0}]
["Sch IIE","Deposits",null,"Liabilities - After - With Mgmt Actions - Equity Real Estate 1",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!T59","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Up - Before - Long-Rating 6",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!D74","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Up - After - Long- Rating 6",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!F74","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Up - Before - Short- Rating 0",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!H68","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Up - Before - Short- Rating 8",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!H76","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Up - After - Short- Rating 3",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!J71","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - Before - Long-Rating 2",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!N70","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - After - Long- Rating 2",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!P70","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - After - Long- Rating 5",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!P73","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - Before - Short- Rating 4",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!R72","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - After - Short- Rating 5",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!T73","v":0}]
["Sch IIE","Deposits",null,"Credit Derivatives - Down - After - Short- Rating 7",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!T75","v":0}]
["Sch IIE","Deposits",null,"Counterparty Default Risk - MV of Derivatives - MV Negative - Rating 1",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!F85","v":0}]
["Sch IIE","Deposits",null,"Counterparty Default Risk - MV of Derivatives - MV Negative - Rating 2",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!F86","v":0}]
["Sch IIE","Deposits",null,"Counterparty Default Risk - MV of Collateral - Rating 0",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!H84","v":0}]
["Sch IIE","Deposits",null,"NAIC Rating Corp & Sov. Bond - Class 1",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!D101","v":0}]
["Sch IIE","Deposits",null,"NAIC Rating Corp & Sov. Bond - Class 3",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!D103","v":0}]
["Sch IIE","Deposits",null,"NAIC Rating Comm. MBS - Class 1",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!H101","v":0}]
["Sch IIE","Deposits",null,"NAIC Rating Bond Mutual - Class 1",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!J101","v":0}]
["Sch IIE","Deposits",null,"NAIC Rating Bond Mutual - Class 2",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!J102","v":0}]
["Sch IIE","Deposits",null,"NAIC Rating Mort. Loan - Total",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!L107","v":0}]
["Sch IIE","Deposits",null,"NAIC Rating Pref. Stock - Class 2",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!N102","v":0}]
["Sch IIE","Deposits",null,"NAIC Rating Other Assets - Class 1",null,null,null,null,{"$f":"'Schedule IIE (EBS)'!P101","v":0}]
["Sch IIF","Other Sundry",null,"Corp. Bonds - BSCR Rate 4",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!D17","v":0},null,{"$f":"'Schedule IIF (EBS)'!F17","v":0}]
["Sch IIF","Other Sundry",null,"Corp. Bonds - BSCR Rate 7",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!D20","v":0},null,{"$f":"'Schedule IIF (EBS)'!F20","v":0}]
["Sch IIF","Other Sundry",null,"Residential MBS - BSCR Rate 8",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!H21","v":0},null,{"$f":"'Schedule IIF (EBS)'!J21","v":0}]
["Sch IIF","Other Sundry",null,"Commercial MBS - BSCR Rate 8",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!L21","v":0},null,{"$f":"'Schedule IIF (EBS)'!N21","v":0}]
["Sch IIF","Other Sundry",null,"Bonds Mutual Fund - BSCR Rate 6",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!P19","v":0},null,{"$f":"'Schedule IIF (EBS)'!R19","v":0}]
["Sch IIF","Other Sundry",null,"Mortgage Loans - Other Residential",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!T24","v":0},null,{"$f":"'Schedule IIF (EBS)'!V24","v":0}]
["Sch IIF","Other Sundry",null,"Long Positions - Before - Duration Based",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!D40","v":0}]
["Sch IIF","Other Sundry",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!D49","v":0}]
["Sch IIF","Other Sundry",null,"Long Positions - Before - Infrastructure",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!D57","v":0}]
["Sch IIF","Other Sundry",null,"Long Positions - After - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!F39","v":0}]
["Sch IIF","Other Sundry",null,"Long Positions - After - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!F47","v":0}]
["Sch IIF","Other Sundry",null,"Long Positions - After - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!F55","v":0}]
["Sch IIF","Other Sundry",null,"Long Positions - After - Equity Real Estate 2",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!F60","v":0}]
["Sch IIF","Other Sundry",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!H45","v":0}]
["Sch IIF","Other Sundry",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!H49","v":0}]
["Sch IIF","Other Sundry",null,"Short - Before - Qualified Assets - Infrastructure",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!H57","v":0}]
["Sch IIF","Other Sundry",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!J43","v":0}]
["Sch IIF","Other Sundry",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!J48","v":0}]
["Sch IIF","Other Sundry",null,"Short - After - Qualified Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!J55","v":0}]
["Sch IIF","Other Sundry",null,"Short - Before - UnQualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!L41","v":0}]
["Sch IIF","Other Sundry",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!L47","v":0}]
["Sch IIF","Other Sundry",null,"Short - Before - UnQualified Assets - Letters of Credit",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!L53","v":0}]
["Sch IIF","Other Sundry",null,"Short - After - UnQualified Assets - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!N39","v":0}]
["Sch IIF","Other Sundry",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!N44","v":0}]
["Sch IIF","Other Sundry",null,"Short - After - UnQualified Assets - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!N51","v":0}]
["Sch IIF","Other Sundry",null,"Short - After - UnQualified Assets - Infrastructure",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!N57","v":0}]
["Sch IIF","Other Sundry",null,"Liabilities - Before - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!P41","v":0}]
["Sch IIF","Other Sundry",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!P49","v":0}]
["Sch IIF","Other Sundry",null,"Liabilities - Before - W/O Mgmt Actions - Intangible assets",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!P54","v":0}]
["Sch IIF","Other Sundry",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!R39","v":0}]
["Sch IIF","Other Sundry",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!R47","v":0}]
["Sch IIF","Other Sundry",null,"Liabilities - After - W/O Mgmt Actions - Letters of Credit",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!R53","v":0}]
["Sch IIF","Other Sundry",null,"Liabilities - After - W/O Mgmt Actions - Equity Real Estate 1",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!R59","v":0}]
["Sch IIF","Other Sundry",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!T45","v":0}]
["Sch IIF","Other Sundry",null,"Liabilities - After - With Mgmt Actions - Other Equities",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!T52","v":0}]
["Sch IIF","Other Sundry",null,"Liabilities - After - With Mgmt Actions - Infrastructure",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!T57","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Up - Before - Long-Rating 2",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!D70","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Up - Before - Long-Rating 8",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!D76","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Up - After - Long- Rating 7",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!F75","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Up - Before - Short- Rating 5",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!H73","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Up - After - Short- Rating 1",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!J69","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - Before - Long-Rating 4",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!N72","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - Before - Long-Rating 8",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!N76","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - After - Long- Rating 3",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!P71","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - Before - Short- Rating 6",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!R74","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - After - Short- Rating 2",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!T70","v":0}]
["Sch IIF","Other Sundry",null,"Credit Derivatives - Down - After - Short- Rating 5",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!T73","v":0}]
["Sch IIF","Other Sundry",null,"Counterparty Default Risk - MV of Derivatives - MV Positive - Rating 4",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!D88","v":0}]
["Sch IIF","Other Sundry",null,"Counterparty Default Risk - MV of Derivatives - MV Negative - Rating 6",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!F90","v":0}]
["Sch IIF","Other Sundry",null,"Counterparty Default Risk - MV of Collateral - Rating 2",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!H86","v":0}]
["Sch IIF","Other Sundry",null,"Counterparty Default Risk - MV of Collateral - Rating 7",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!H91","v":0}]
["Sch IIF","Other Sundry",null,"NAIC Rating Resid. MBS - Class 1",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!F101","v":0}]
["Sch IIF","Other Sundry",null,"NAIC Rating Resid. MBS - Class 6",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!F106","v":0}]
["Sch IIF","Other Sundry",null,"NAIC Rating Comm. MBS - Class 5",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!H105","v":0}]
["Sch IIF","Other Sundry",null,"NAIC Rating Bond Mutual - Total",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!J107","v":0}]
["Sch IIF","Other Sundry",null,"NAIC Rating Mort. Loan - Class 5",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!L105","v":0}]
["Sch IIF","Other Sundry",null,"NAIC Rating Pref. Stock - Class 5",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!N105","v":0}]
["Sch IIF","Other Sundry",null,"NAIC Rating Other Assets - Class 3",null,null,null,null,{"$f":"'Schedule IIF (EBS)'!P103","v":0}]
["Sch IVD","Exposure by Line",null,"NPE - Est. Next 12 Months - Property Catastrophe",{"$f":"'Schedule IVD (EBS)'!G9","v":0}]
["Sch IVD","Exposure by Line",null,"NPE - Est. Next 12 Month - Energy",{"$f":"'Schedule IVD (EBS)'!G18","v":0}]
["Sch IVD","Exposure by Line",null,"NPE - Est. Next 12 Month - US Professional Non-Prop.",{"$f":"'Schedule IVD (EBS)'!G23","v":0}]
["Sch IVD","Exposure by Line",null,"NPE - Est. Next 12 Month - Retro Property",{"$f":"'Schedule IVD (EBS)'!G30","v":0}]
["Sch IVD","Exposure by Line",null,"NPE FP Existing - Property",{"$f":"'Schedule IVD (EBS)'!K10","v":0}]
["Sch IVD","Exposure by Line",null,"NPE FP Existing - Energy",{"$f":"'Schedule IVD (EBS)'!K18","v":0}]
["Sch IVD","Exposure by Line",null,"NPE FP Existing - Int'l Motor",{"$f":"'Schedule IVD (EBS)'!K26","v":0}]
["Sch IVD","Exposure by Line",null,"NPE FP Existing - Retro Property",{"$f":"'Schedule IVD (EBS)'!K30","v":0}]
["Sch IVD","Exposure by Line",null,"NPE FP Future - Personal Acc. Non Prop.",{"$f":"'Schedule IVD (EBS)'!M13","v":0}]
["Sch IVD","Exposure by Line",null,"NPE FP Future - US Professional",{"$f":"'Schedule IVD (EBS)'!M22","v":0}]
["Sch IVD","Exposure by Line",null,"NPE FP Future - US Specialty Non-Prop.",{"$f":"'Schedule IVD (EBS)'!M25","v":0}]
["Sch IVD","Exposure by Line",null,"NPE FP Future - Total",{"$f":"'Schedule IVD (EBS)'!M33","v":0}]
["Sch IVD","Exposure by Line",null,"Gross Premium Exposure - Personal Accident",{"$f":"'Schedule IVD (EBS)'!Q12","v":0}]
["Sch IVD","Exposure by Line",null,"Gross Premium Exposure - US Casualty",{"$f":"'Schedule IVD (EBS)'!Q20","v":0}]
["Sch IVD","Exposure by Line",null,"Gross Premium Exposure - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVD (EBS)'!Q29","v":0}]
["Sch IVD","Exposure by Line",null,"Gross Premium Exposure - Health",{"$f":"'Schedule IVD (EBS)'!Q32","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 1 - Aviation",{"$f":"'Schedule IVE (EBS)'!E14","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 1 - US Specialty",{"$f":"'Schedule IVE (EBS)'!E24","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 1 - Int'l Motor",{"$f":"'Schedule IVE (EBS)'!E26","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 2 - Property Catastrophe",{"$f":"'Schedule IVE (EBS)'!F9","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 2 - Energy",{"$f":"'Schedule IVE (EBS)'!F18","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 2 - US Casualty Non-Prop.",{"$f":"'Schedule IVE (EBS)'!F21","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 2 - Structured / Finite R/I",{"$f":"'Schedule IVE (EBS)'!F31","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 2 - Total",{"$f":"'Schedule IVE (EBS)'!F33","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 3 - Credit Surety",{"$f":"'Schedule IVE (EBS)'!G16","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 3 - US Specialty Non-Prop.",{"$f":"'Schedule IVE (EBS)'!G25","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 3 - Int'l Casualty",{"$f":"'Schedule IVE (EBS)'!G28","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 4 - Property Non-Proportion",{"$f":"'Schedule IVE (EBS)'!H11","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 4 - US Casualty Non-Prop.",{"$f":"'Schedule IVE (EBS)'!H21","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 4 - US Professional Non-Prop.",{"$f":"'Schedule IVE (EBS)'!H23","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 4 - Structured / Finite R/I",{"$f":"'Schedule IVE (EBS)'!H31","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 5 - Credit Surety Non-Prop.",{"$f":"'Schedule IVE (EBS)'!I17","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 5 - Energy",{"$f":"'Schedule IVE (EBS)'!I18","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 5 - Int'l Casualty",{"$f":"'Schedule IVE (EBS)'!I28","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 6 - Personal Accident",{"$f":"'Schedule IVE (EBS)'!J12","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 6 - Personal Acc. Non Prop.",{"$f":"'Schedule IVE (EBS)'!J13","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 6 - US Specialty",{"$f":"'Schedule IVE (EBS)'!J24","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 6 - Health",{"$f":"'Schedule IVE (EBS)'!J32","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 7 - Personal Accident",{"$f":"'Schedule IVE (EBS)'!K12","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 7 - US Casualty",{"$f":"'Schedule IVE (EBS)'!K20","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 7 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVE (EBS)'!K27","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 7 - Health",{"$f":"'Schedule IVE (EBS)'!K32","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 8 - Property",{"$f":"'Schedule IVE (EBS)'!L10","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 8 - US Professional",{"$f":"'Schedule IVE (EBS)'!L22","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 8 - Int'l Motor Non-Prop.",{"$f":"'Schedule IVE (EBS)'!L27","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 9 - Property Catastrophe",{"$f":"'Schedule IVE (EBS)'!M9","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 9 - Aviation",{"$f":"'Schedule IVE (EBS)'!M14","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 9 - US Professional Non-Prop.",{"$f":"'Schedule IVE (EBS)'!M23","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 9 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVE (EBS)'!M29","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 10 - Property Catastrophe",{"$f":"'Schedule IVE (EBS)'!N9","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 10 - Personal Acc. Non Prop.",{"$f":"'Schedule IVE (EBS)'!N13","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 10 - US Specialty",{"$f":"'Schedule IVE (EBS)'!N24","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 10 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVE (EBS)'!N29","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 11 - Property Catastrophe",{"$f":"'Schedule IVE (EBS)'!O9","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 11 - Credit Surety",{"$f":"'Schedule IVE (EBS)'!O16","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 11 - Int'l Motor",{"$f":"'Schedule IVE (EBS)'!O26","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 11 - Structured / Finite R/I",{"$f":"'Schedule IVE (EBS)'!O31","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 12 - Property Non-Proportion",{"$f":"'Schedule IVE (EBS)'!P11","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 12 - Credit Surety",{"$f":"'Schedule IVE (EBS)'!P16","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 12 - US Professional Non-Prop.",{"$f":"'Schedule IVE (EBS)'!P23","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 12 - Structured / Finite R/I",{"$f":"'Schedule IVE (EBS)'!P31","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 13 - Personal Accident",{"$f":"'Schedule IVE (EBS)'!Q12","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 13 - Energy",{"$f":"'Schedule IVE (EBS)'!Q18","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 13 - Int'l Motor",{"$f":"'Schedule IVE (EBS)'!Q26","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 13 - Total",{"$f":"'Schedule IVE (EBS)'!Q33","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 14 - Personal Acc. Non Prop.",{"$f":"'Schedule IVE (EBS)'!R13","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 14 - Energy Non-Proportional",{"$f":"'Schedule IVE (EBS)'!R19","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 14 - US Specialty Non-Prop.",{"$f":"'Schedule IVE (EBS)'!R25","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 14 - Total",{"$f":"'Schedule IVE (EBS)'!R33","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 15 - Aviation Non-Proportional",{"$f":"'Schedule IVE (EBS)'!S15","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 15 - US Casualty",{"$f":"'Schedule IVE (EBS)'!S20","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 15 - Int'l Casualty",{"$f":"'Schedule IVE (EBS)'!S28","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 16 - Property Catastrophe",{"$f":"'Schedule IVE (EBS)'!T9","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 16 - Aviation Non-Proportional",{"$f":"'Schedule IVE (EBS)'!T15","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 16 - US Professional Non-Prop.",{"$f":"'Schedule IVE (EBS)'!T23","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 16 - Retro Property",{"$f":"'Schedule IVE (EBS)'!T30","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 17 - Property",{"$f":"'Schedule IVE (EBS)'!U10","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 17 - Energy",{"$f":"'Schedule IVE (EBS)'!U18","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 17 - Int'l Casualty Non-Prop.",{"$f":"'Schedule IVE (EBS)'!U29","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 17 - Retro Property",{"$f":"'Schedule IVE (EBS)'!U30","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 18 - Personal Accident",{"$f":"'Schedule IVE (EBS)'!V12","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 18 - US Specialty",{"$f":"'Schedule IVE (EBS)'!V24","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 18 - US Specialty Non-Prop.",{"$f":"'Schedule IVE (EBS)'!V25","v":0}]
["Sch IVE","Net Prem by Zone",null,"NPE Zn 18 - Total",{"$f":"'Schedule IVE (EBS)'!V33","v":0}]
["Sch IVF","Exposure of Risk",null,"1. # of Subsidiaries - 10.France",{"$f":"'Schedule IVF'!D22","v":0}]
["Sch IVF","Exposure of Risk",null,"1. # of Subsidiaries - 11.Germany",{"$f":"'Schedule IVF'!D23","v":0}]
["Sch IVF","Exposure of Risk",null,"1. # of Subsidiaries - 20.Netherlands",{"$f":"'Schedule IVF'!D32","v":0}]
["Sch IVF","Exposure of Risk",null,"1. # of Subsidiaries - 30.United Kingdom",{"$f":"'Schedule IVF'!D43","v":0}]
["Sch IVF","Exposure of Risk",null,"1. # of Subsidiaries - 31.Switzerland",{"$f":"'Schedule IVF'!D44","v":0}]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 3.Bulgaria",{"$f":"'Schedule IVF'!E15","v":0}]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 11.Germany",{"$f":"'Schedule IVF'!E23","v":0}]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 13.Hungary",{"$f":"'Schedule IVF'!E25","v":0}]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 23.Romania",{"$f":"'Schedule IVF'!E35","v":0}]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 28.Sub Total European Union",{"$f":"'Schedule IVF'!E40","v":0}]
["Sch IVF","Exposure of Risk",null,"2. GPW Cat - 34.China",{"$f":"'Schedule IVF'!E47","v":0}]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 4.Croatia",{"$f":"'Schedule IVF'!F16","v":0}]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 9.Finland",{"$f":"'Schedule IVF'!F21","v":0}]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 16.Latvia",{"$f":"'Schedule IVF'!F28","v":0}]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 24.Slovakia",{"$f":"'Schedule IVF'!F36","v":0}]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 27.Sweden",{"$f":"'Schedule IVF'!F39","v":0}]
["Sch IVF","Exposure of Risk",null,"3. GPW Other - 36.Hong Kong",{"$f":"'Schedule IVF'!F49","v":0}]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 2.Belgium",{"$f":"'Schedule IVF'!G14","v":0}]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 9.Finland",{"$f":"'Schedule IVF'!G21","v":0}]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 17.Lithuania",{"$f":"'Schedule IVF'!G29","v":0}]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 22.Portugal",{"$f":"'Schedule IVF'!G34","v":0}]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 30.United Kingdom",{"$f":"'Schedule IVF'!G43","v":0}]
["Sch IVF","Exposure of Risk",null,"4. Ceded Cat - 37.Australia",{"$f":"'Schedule IVF'!G50","v":0}]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 3.Bulgaria",{"$f":"'Schedule IVF'!H15","v":0}]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 12.Greece",{"$f":"'Schedule IVF'!H24","v":0}]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 15.Italy",{"$f":"'Schedule IVF'!H27","v":0}]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 23.Romania",{"$f":"'Schedule IVF'!H35","v":0}]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 30.United Kingdom",{"$f":"'Schedule IVF'!H43","v":0}]
["Sch IVF","Exposure of Risk",null,"5. Ceded Other - 35.Japan",{"$f":"'Schedule IVF'!H48","v":0}]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 5.Cyprus",{"$f":"'Schedule IVF'!J17","v":0}]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 8.Estonia",{"$f":"'Schedule IVF'!J20","v":0}]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 16.Latvia",{"$f":"'Schedule IVF'!J28","v":0}]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 26.Spain",{"$f":"'Schedule IVF'!J38","v":0}]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 28.Sub Total European Union",{"$f":"'Schedule IVF'!J40","v":0}]
["Sch IVF","Exposure of Risk",null,"6. Losses Cat - 36.Hong Kong",{"$f":"'Schedule IVF'!J49","v":0}]
["Sch IVF","Exposure of Risk",null,"7. Losses Other - 8.Estonia",{"$f":"'Schedule IVF'!K20","v":0}]
["Sch IVF","Exposure of Risk",null,"7. Losses Other - 9.Finland",{"$f":"'Schedule IVF'!K21","v":0}]
["Sch IVF","Exposure of Risk",null,"7. Losses Other - 19.Malta",{"$f":"'Schedule IVF'!K31","v":0}]
["Sch IVF","Exposure of Risk",null,"7. Losses Other - 28.Sub Total European Union",{"$f":"'Schedule IVF'!K40","v":0}]
["Sch IVF","Exposure of Risk",null,"7. Losses Other - 29.Bermuda",{"$f":"'Schedule IVF'!K42","v":0}]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 1.Austria",{"$f":"'Schedule IVF'!L13","v":0}]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 9.Finland",{"$f":"'Schedule IVF'!L21","v":0}]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 10.France",{"$f":"'Schedule IVF'!L22","v":0}]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 20.Netherlands",{"$f":"'Schedule IVF'!L32","v":0}]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 29.Bermuda",{"$f":"'Schedule IVF'!L42","v":0}]
["Sch IVF","Exposure of Risk",null,"8. GB Reserves - 30.United Kingdom",{"$f":"'Schedule IVF'!L43","v":0}]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 2.Belgium",{"$f":"'Schedule IVF'!M14","v":0}]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 10.France",{"$f":"'Schedule IVF'!M22","v":0}]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 15.Italy",{"$f":"'Schedule IVF'!M27","v":0}]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 22.Portugal",{"$f":"'Schedule IVF'!M34","v":0}]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 30.United Kingdom",{"$f":"'Schedule IVF'!M43","v":0}]
["Sch IVF","Exposure of Risk",null,"9. LT Mortality Reserve - 34.China",{"$f":"'Schedule IVF'!M47","v":0}]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 3.Bulgaria",{"$f":"'Schedule IVF'!N15","v":0}]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 11.Germany",{"$f":"'Schedule IVF'!N23","v":0}]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 16.Latvia",{"$f":"'Schedule IVF'!N28","v":0}]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 23.Romania",{"$f":"'Schedule IVF'!N35","v":0}]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 31.Switzerland",{"$f":"'Schedule IVF'!N44","v":0}]
["Sch IVF","Exposure of Risk",null,"10. LT Longevity Reserve - 37.Australia",{"$f":"'Schedule IVF'!N50","v":0}]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 4.Croatia",{"$f":"'Schedule IVF'!O16","v":0}]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 9.Finland",{"$f":"'Schedule IVF'!O21","v":0}]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 16.Latvia",{"$f":"'Schedule IVF'!O28","v":0}]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 24.Slovakia",{"$f":"'Schedule IVF'!O36","v":0}]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 30.United Kingdom",{"$f":"'Schedule IVF'!O43","v":0}]
["Sch IVF","Exposure of Risk",null,"11. LT Accumulation Reserve - 36.Hong Kong",{"$f":"'Schedule IVF'!O49","v":0}]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 2.Belgium",{"$f":"'Schedule IVF'!P14","v":0}]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 12.Greece",{"$f":"'Schedule IVF'!P24","v":0}]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 17.Lithuania",{"$f":"'Schedule IVF'!P29","v":0}]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 22.Portugal",{"$f":"'Schedule IVF'!P34","v":0}]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 27.Sweden",{"$f":"'Schedule IVF'!P39","v":0}]
["Sch IVF","Exposure of Risk",null,"12. LT Disability Reserve - 37.Australia",{"$f":"'Schedule IVF'!P50","v":0}]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 5.Cyprus",{"$f":"'Schedule IVF'!Q17","v":0}]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 10.France",{"$f":"'Schedule IVF'!Q22","v":0}]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 15.Italy",{"$f":"'Schedule IVF'!Q27","v":0}]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 26.Spain",{"$f":"'Schedule IVF'!Q38","v":0}]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 30.United Kingdom",{"$f":"'Schedule IVF'!Q43","v":0}]
["Sch IVF","Exposure of Risk",null,"13. LT Group Reserve - 35.Japan",{"$f":"'Schedule IVF'!Q48","v":0}]
["Sch IVF","Exposure of Risk",null,"14. LT Var. Annuity Reserve - 2.Belgium",{"$f":"'Schedule IVF'!R14","v":0}]
["Sch IVF","Exposure of Risk",null,"14. LT Var. Annuity Reserve - 11.Germany",{"$f":"'Schedule IVF'!R23","v":0}]
["Sch IVF","Exposure of Risk",null,"14. LT Var. Annuity Reserve - 16.Latvia",{"$f":"'Schedule IVF'!R28","v":0}]
["Sch IVF","Exposure of Risk",null,"14. LT Var. Annuity Reserve - 23.Romania",{"$f":"'Schedule IVF'!R35","v":0}]
["Sch IVF","Exposure of Risk",null,"14. LT Var. Annuity Reserve - 28.Sub Total European Union",{"$f":"'Schedule IVF'!R40","v":0}]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 1.Austria",{"$f":"'Schedule IVF'!S13","v":0}]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 4.Croatia",{"$f":"'Schedule IVF'!S16","v":0}]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 9.Finland",{"$f":"'Schedule IVF'!S21","v":0}]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 16.Latvia",{"$f":"'Schedule IVF'!S28","v":0}]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 28.Sub Total European Union",{"$f":"'Schedule IVF'!S40","v":0}]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 29.Bermuda",{"$f":"'Schedule IVF'!S42","v":0}]
["Sch IVF","Exposure of Risk",null,"15. LT Other Reserve - 37.Australia",{"$f":"'Schedule IVF'!S50","v":0}]
["Sch IVF","Exposure of Risk",null,"16. LT Claims Paid - 9.Finland",{"$f":"'Schedule IVF'!T21","v":0}]
["Sch IVF","Exposure of Risk",null,"16. LT Claims Paid - 10.France",{"$f":"'Schedule IVF'!T22","v":0}]
["Sch IVF","Exposure of Risk",null,"16. LT Claims Paid - 19.Malta",{"$f":"'Schedule IVF'!T31","v":0}]
["Sch IVF","Exposure of Risk",null,"16. LT Claims Paid - 29.Bermuda",{"$f":"'Schedule IVF'!T42","v":0}]
["Sch IVF","Exposure of Risk",null,"16. LT Claims Paid - 30.United Kingdom",{"$f":"'Schedule IVF'!T43","v":0}]
["Sch XIXA","Cash Counterpart",null,"Number",null,null,null,null,{"$f":"'Schedule XIXA'!E10","v":0}]
["Sch XIXA","Cash Counterpart",null,"Name - Counterparty 8",null,null,null,null,{"$f":"'Schedule XIXA'!C21","v":0}]
["Sch XIXA","Cash Counterpart",null,"Name - Counterparty 10",null,null,null,null,{"$f":"'Schedule XIXA'!C23","v":0}]
["Sch XIXA","Cash Counterpart",null,"Name - Counterparty 20",null,null,null,null,{"$f":"'Schedule XIXA'!C33","v":0}]
["Sch XIXA","Cash Counterpart",null,"BSCR Rating - Counterparty 8",null,null,null,null,{"$f":"'Schedule XIXA'!E21","v":"Select"}]
["Sch XIXA","Cash Counterpart",null,"BSCR Rating - Counterparty 9",null,null,null,null,{"$f":"'Schedule XIXA'!E22","v":"Select"}]
["Sch XIXA","Cash Counterpart",null,"BSCR Rating - Counterparty 20",null,null,null,null,{"$f":"'Schedule XIXA'!E33","v":"Select"}]
["Sch XIXA","Cash Counterpart",null,"EBS - Counterparty Value 8",null,null,null,null,{"$f":"'Schedule XIXA'!G21","v":0}]
["Sch XIXA","Cash Counterpart",null,"EBS - Counterparty Value 10",null,null,null,null,{"$f":"'Schedule XIXA'!G23","v":0}]
["Sch XIXA","Cash Counterpart",null,"EBS - Counterparty Value 20",null,null,null,null,{"$f":"'Schedule XIXA'!G33","v":0}]
["Sch XIXA","Cash Counterpart",null,"EBS - Exposure BSCR Rate 1",null,null,null,null,{"$f":"'Schedule XIXA'!G58","v":0}]
["Sch XXA","Currency Shock",null,"Other Currency 1",null,null,null,null,{"$f":"'Schedule XXA'!B23","v":"Other currency 1"}]
["Sch XXA","Currency Shock",null,"Other Currency 9",null,null,null,null,{"$f":"'Schedule XXA'!B31","v":"Other currency 9"}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Assets - Excluding Currency - Sensitive Derivatives \"&'Schedule XXA'!$B$10","v":"Before Shock - Assets - Excluding Currency - Sensitive Derivatives US Dollar"},null,null,null,null,{"$f":"'Schedule XXA'!D10","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Assets - Excluding Currency - Sensitive Derivatives \"&'Schedule XXA'!$B$20","v":"Before Shock - Assets - Excluding Currency - Sensitive Derivatives GBP"},null,null,null,null,{"$f":"'Schedule XXA'!D20","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Assets - Excluding Currency - Sensitive Derivatives \"&'Schedule XXA'!$B$28","v":"Before Shock - Assets - Excluding Currency - Sensitive Derivatives Other currency 6"},null,null,null,null,{"$f":"'Schedule XXA'!D28","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Assets - Excluding Currency - Sensitive Derivatives \"&'Schedule XXA'!$B$31","v":"Before Shock - Assets - Excluding Currency - Sensitive Derivatives Other currency 9"},null,null,null,null,{"$f":"'Schedule XXA'!D31","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$17","v":"Before Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes West African CFA Francs"},null,null,null,null,{"$f":"'Schedule XXA'!F17","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$25","v":"Before Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 3"},null,null,null,null,{"$f":"'Schedule XXA'!F25","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$29","v":"Before Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 7"},null,null,null,null,{"$f":"'Schedule XXA'!F29","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$14","v":"Before Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Euro"},null,null,null,null,{"$f":"'Schedule XXA'!H14","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$17","v":"Before Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes West African CFA Francs"},null,null,null,null,{"$f":"'Schedule XXA'!H17","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$26","v":"Before Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 4"},null,null,null,null,{"$f":"'Schedule XXA'!H26","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$11","v":"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Bermuda Dollars"},null,null,null,null,{"$f":"'Schedule XXA'!J11","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$15","v":"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Danish Krones"},null,null,null,null,{"$f":"'Schedule XXA'!J15","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$23","v":"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 1"},null,null,null,null,{"$f":"'Schedule XXA'!J23","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$28","v":"Before Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 6"},null,null,null,null,{"$f":"'Schedule XXA'!J28","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$13","v":"Before Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Hong Kong"},null,null,null,null,{"$f":"'Schedule XXA'!L13","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$20","v":"Before Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes GBP"},null,null,null,null,{"$f":"'Schedule XXA'!L20","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$25","v":"Before Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 3"},null,null,null,null,{"$f":"'Schedule XXA'!L25","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - B.E. Liabilities \"&'Schedule XXA'!$B$11","v":"Before Shock - B.E. Liabilities Bermuda Dollars"},null,null,null,null,{"$f":"'Schedule XXA'!N11","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - B.E. Liabilities \"&'Schedule XXA'!$B$17","v":"Before Shock - B.E. Liabilities West African CFA Francs"},null,null,null,null,{"$f":"'Schedule XXA'!N17","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - B.E. Liabilities \"&'Schedule XXA'!$B$22","v":"Before Shock - B.E. Liabilities YEN"},null,null,null,null,{"$f":"'Schedule XXA'!N22","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"Before Shock - B.E. Liabilities \"&'Schedule XXA'!$B$29","v":"Before Shock - B.E. Liabilities Other currency 7"},null,null,null,null,{"$f":"'Schedule XXA'!N29","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Assets - Excluding Currency - Sensitive Derivatives \"&'Schedule XXA'!$B$11","v":"After Shock - Assets - Excluding Currency - Sensitive Derivatives Bermuda Dollars"},null,null,null,null,{"$f":"'Schedule XXA'!V11","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Assets - Excluding Currency - Sensitive Derivatives \"&'Schedule XXA'!$B$20","v":"After Shock - Assets - Excluding Currency - Sensitive Derivatives GBP"},null,null,null,null,{"$f":"'Schedule XXA'!V20","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Assets - Excluding Currency - Sensitive Derivatives \"&'Schedule XXA'!$B$26","v":"After Shock - Assets - Excluding Currency - Sensitive Derivatives Other currency 4"},null,null,null,null,{"$f":"'Schedule XXA'!V26","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Assets - Excluding Currency - Sensitive Derivatives \"&'Schedule XXA'!$B$31","v":"After Shock - Assets - Excluding Currency - Sensitive Derivatives Other currency 9"},null,null,null,null,{"$f":"'Schedule XXA'!V31","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$18","v":"After Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Central African CFA Francs"},null,null,null,null,{"$f":"'Schedule XXA'!X18","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$27","v":"After Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 5"},null,null,null,null,{"$f":"'Schedule XXA'!X27","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$28","v":"After Shock - Long Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 6"},null,null,null,null,{"$f":"'Schedule XXA'!X28","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$16","v":"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Bulgarian Levs"},null,null,null,null,{"$f":"'Schedule XXA'!Z16","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$24","v":"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 2"},null,null,null,null,{"$f":"'Schedule XXA'!Z24","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$27","v":"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 5"},null,null,null,null,{"$f":"'Schedule XXA'!Z27","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$32","v":"After Shock - Long Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 10"},null,null,null,null,{"$f":"'Schedule XXA'!Z32","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$21","v":"After Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes CAD$"},null,null,null,null,{"$f":"'Schedule XXA'!AB21","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$25","v":"After Shock - Short Exposures - Currency Derivatives Qualifying as held for risk-mitigation purposes Other currency 3"},null,null,null,null,{"$f":"'Schedule XXA'!AB25","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$10","v":"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes US Dollar"},null,null,null,null,{"$f":"'Schedule XXA'!AD10","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$18","v":"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Central African CFA Francs"},null,null,null,null,{"$f":"'Schedule XXA'!AD18","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$23","v":"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 1"},null,null,null,null,{"$f":"'Schedule XXA'!AD23","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes \"&'Schedule XXA'!$B$30","v":"After Shock - Short Exposures - Currency Derivatives Not Qualifying as held for risk-mitigation purposes Other currency 8"},null,null,null,null,{"$f":"'Schedule XXA'!AD30","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - B.E. Liabilities \"&'Schedule XXA'!$B$15","v":"After Shock - B.E. Liabilities Danish Krones"},null,null,null,null,{"$f":"'Schedule XXA'!AF15","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - B.E. Liabilities \"&'Schedule XXA'!$B$21","v":"After Shock - B.E. Liabilities CAD$"},null,null,null,null,{"$f":"'Schedule XXA'!AF21","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - B.E. Liabilities \"&'Schedule XXA'!$B$27","v":"After Shock - B.E. Liabilities Other currency 5"},null,null,null,null,{"$f":"'Schedule XXA'!AF27","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - B.E. Liabilities \"&'Schedule XXA'!$B$32","v":"After Shock - B.E. Liabilities Other currency 10"},null,null,null,null,{"$f":"'Schedule XXA'!AF32","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Liabilities w Mgmt. Actions \"&'Schedule XXA'!$B$16","v":"After Shock - Liabilities w Mgmt. Actions Bulgarian Levs"},null,null,null,null,{"$f":"'Schedule XXA'!AH16","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Liabilities w Mgmt. Actions \"&'Schedule XXA'!$B$24","v":"After Shock - Liabilities w Mgmt. Actions Other currency 2"},null,null,null,null,{"$f":"'Schedule XXA'!AH24","v":0}]
["Sch XXA","Currency Shock",null,{"$f":"\"After Shock - Liabilities w Mgmt. Actions \"&'Schedule XXA'!$B$30","v":"After Shock - Liabilities w Mgmt. Actions Other currency 8"},null,null,null,null,{"$f":"'Schedule XXA'!AH30","v":0}]
["Sch XXA","Currency Shock",null,"ECR Prior Year 1",null,null,null,null,{"$f":"'Schedule XXA'!H43","v":0}]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 4",null,null,null,null,{"$f":"'Schedule XXIA'!C11","v":0}]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 9",null,null,null,null,{"$f":"'Schedule XXIA'!C16","v":0}]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 16",null,null,null,null,{"$f":"'Schedule XXIA'!C23","v":0}]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 24",null,null,null,null,{"$f":"'Schedule XXIA'!C31","v":0}]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 30",null,null,null,null,{"$f":"'Schedule XXIA'!C37","v":0}]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 36",null,null,null,null,{"$f":"'Schedule XXIA'!C43","v":0}]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 43",null,null,null,null,{"$f":"'Schedule XXIA'!C50","v":0}]
["Sch XXIA","Inv Con Risk",null,"Name of Exposure - 48",null,null,null,null,{"$f":"'Schedule XXIA'!C55","v":0}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 6",null,null,null,null,{"$f":"'Schedule XXIA'!E13","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 12",null,null,null,null,{"$f":"'Schedule XXIA'!E19","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 18",null,null,null,null,{"$f":"'Schedule XXIA'!E25","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 26",null,null,null,null,{"$f":"'Schedule XXIA'!E33","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 33",null,null,null,null,{"$f":"'Schedule XXIA'!E40","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 38",null,null,null,null,{"$f":"'Schedule XXIA'!E45","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Type - 46",null,null,null,null,{"$f":"'Schedule XXIA'!E53","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 4",null,null,null,null,{"$f":"'Schedule XXIA'!F11","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 8",null,null,null,null,{"$f":"'Schedule XXIA'!F15","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 15",null,null,null,null,{"$f":"'Schedule XXIA'!F22","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 20",null,null,null,null,{"$f":"'Schedule XXIA'!F27","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 28",null,null,null,null,{"$f":"'Schedule XXIA'!F35","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 36",null,null,null,null,{"$f":"'Schedule XXIA'!F43","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 40",null,null,null,null,{"$f":"'Schedule XXIA'!F47","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Bond Type - 45",null,null,null,null,{"$f":"'Schedule XXIA'!F52","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 7",null,null,null,null,{"$f":"'Schedule XXIA'!G14","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 10",null,null,null,null,{"$f":"'Schedule XXIA'!G17","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 15",null,null,null,null,{"$f":"'Schedule XXIA'!G22","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 22",null,null,null,null,{"$f":"'Schedule XXIA'!G29","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 30",null,null,null,null,{"$f":"'Schedule XXIA'!G37","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 39",null,null,null,null,{"$f":"'Schedule XXIA'!G46","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS BSCR Rating - 42",null,null,null,null,{"$f":"'Schedule XXIA'!G49","v":"Select"}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 4",null,null,null,null,{"$f":"'Schedule XXIA'!H11","v":0}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 10",null,null,null,null,{"$f":"'Schedule XXIA'!H17","v":0}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 12",null,null,null,null,{"$f":"'Schedule XXIA'!H19","v":0}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 24",null,null,null,null,{"$f":"'Schedule XXIA'!H31","v":0}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 25",null,null,null,null,{"$f":"'Schedule XXIA'!H32","v":0}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 36",null,null,null,null,{"$f":"'Schedule XXIA'!H43","v":0}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 44",null,null,null,null,{"$f":"'Schedule XXIA'!H51","v":0}]
["Sch XXIA","Inv Con Risk",null,"EBS Asset Value - 46",null,null,null,null,{"$f":"'Schedule XXIA'!H53","v":0}]
["Sch XXIII","Interest Rates",null,"Other currency 4",null,null,null,null,{"$f":"'Schedule XXIII'!C21","v":"Other currency 4"}]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Other - Qualifying Assets - United States Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!E10","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Other - Qualifying Assets - Euro",null,null,null,null,{"$f":"'Schedule XXIII'!E11","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - Before Shock - Other - Qualifying Assets - \"&'Schedule XXIII'!$C$23","v":"Int. Down - Before Shock - Other - Qualifying Assets - Other currency 6"},null,null,null,null,{"$f":"'Schedule XXIII'!E23","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - Before Shock - Other - Qualifying Assets - \"&'Schedule XXIII'!$C$25","v":"Int. Down - Before Shock - Other - Qualifying Assets - Other currency 8"},null,null,null,null,{"$f":"'Schedule XXIII'!E25","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Qualifying Assets - Australia Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!F16","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Other - Qualifying Assets - \"&'Schedule XXIII'!$C$24","v":"Int. Down - After Shock - Other - Qualifying Assets - Other currency 7"},null,null,null,null,{"$f":"'Schedule XXIII'!F24","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Other - Qualifying Assets - \"&'Schedule XXIII'!$C$27","v":"Int. Down - After Shock - Other - Qualifying Assets - Other currency 10"},null,null,null,null,{"$f":"'Schedule XXIII'!F27","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Other - Liab. w/o Mgmt Action - New Zealand Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!H17","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - Before Shock - Other - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$25","v":"Int. Down - Before Shock - Other - Liab. w/o Mgmt Action - Other currency 8"},null,null,null,null,{"$f":"'Schedule XXIII'!H25","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Liab. w/o Mgmt Action - United States Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!I10","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Other - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$18","v":"Int. Down - After Shock - Other - Liab. w/o Mgmt Action - Other currency 1"},null,null,null,null,{"$f":"'Schedule XXIII'!I18","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Other - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$21","v":"Int. Down - After Shock - Other - Liab. w/o Mgmt Action - Other currency 4"},null,null,null,null,{"$f":"'Schedule XXIII'!I21","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Other - Liab. with Mgmt Action - Euro",null,null,null,null,{"$f":"'Schedule XXIII'!K11","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Other - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$19","v":"Int. Down - After Shock - Other - Liab. with Mgmt Action - Other currency 2"},null,null,null,null,{"$f":"'Schedule XXIII'!K19","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Other - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$23","v":"Int. Down - After Shock - Other - Liab. with Mgmt Action - Other currency 6"},null,null,null,null,{"$f":"'Schedule XXIII'!K23","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Qualifying Assets - United Kingdom Pounds",null,null,null,null,{"$f":"'Schedule XXIII'!M12","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - Before Shock - Derivatives - Qualifying Assets - \"&'Schedule XXIII'!$C$20","v":"Int. Down - Before Shock - Derivatives - Qualifying Assets - Other currency 3"},null,null,null,null,{"$f":"'Schedule XXIII'!M20","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - Before Shock - Derivatives - Qualifying Assets - \"&'Schedule XXIII'!$C$23","v":"Int. Down - Before Shock - Derivatives - Qualifying Assets - Other currency 6"},null,null,null,null,{"$f":"'Schedule XXIII'!M23","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Qualifying Assets - Japan Yen",null,null,null,null,{"$f":"'Schedule XXIII'!N13","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Derivatives - Qualifying Assets - \"&'Schedule XXIII'!$C$21","v":"Int. Down - After Shock - Derivatives - Qualifying Assets - Other currency 4"},null,null,null,null,{"$f":"'Schedule XXIII'!N21","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Derivatives - Qualifying Assets - \"&'Schedule XXIII'!$C$25","v":"Int. Down - After Shock - Derivatives - Qualifying Assets - Other currency 8"},null,null,null,null,{"$f":"'Schedule XXIII'!N25","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Not Qualifying Assets - Canada Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!P14","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$19","v":"Int. Down - Before Shock - Derivatives - Not Qualifying Assets - Other currency 2"},null,null,null,null,{"$f":"'Schedule XXIII'!P19","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$26","v":"Int. Down - Before Shock - Derivatives - Not Qualifying Assets - Other currency 9"},null,null,null,null,{"$f":"'Schedule XXIII'!P26","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Not Qualifying Assets - Swiss Francs",null,null,null,null,{"$f":"'Schedule XXIII'!Q15","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$19","v":"Int. Down - After Shock - Derivatives - Not Qualifying Assets - Other currency 2"},null,null,null,null,{"$f":"'Schedule XXIII'!Q19","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$27","v":"Int. Down - After Shock - Derivatives - Not Qualifying Assets - Other currency 10"},null,null,null,null,{"$f":"'Schedule XXIII'!Q27","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Liab. w/o Mgmt Action - Australia Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!S16","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$21","v":"Int. Down - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 4"},null,null,null,null,{"$f":"'Schedule XXIII'!S21","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - Before Shock - Derivatives - Liab. w/o Mgmt Action - Total",null,null,null,null,{"$f":"'Schedule XXIII'!S28","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Liab. w/o Mgmt Action - Canada Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!T14","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$23","v":"Int. Down - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 6"},null,null,null,null,{"$f":"'Schedule XXIII'!T23","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Liab. with Mgmt Action - United States Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!V10","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Down - After Shock - Derivatives - Liab. with Mgmt Action - Swiss Francs",null,null,null,null,{"$f":"'Schedule XXIII'!V15","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Down - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$22","v":"Int. Down - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 5"},null,null,null,null,{"$f":"'Schedule XXIII'!V22","v":0}]
["Sch XXIII","Interest Rates",null,"Other currency 2",null,null,null,null,{"$f":"'Schedule XXIII'!C44","v":"Other currency 2"}]
["Sch XXIII","Interest Rates",null,"Other currency 8",null,null,null,null,{"$f":"'Schedule XXIII'!C50","v":"Other currency 8"}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Qualifying Assets - Japan Yen",null,null,null,null,{"$f":"'Schedule XXIII'!E38","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Other - Qualifying Assets - \"&'Schedule XXIII'!$C$25","v":"Int. Up - Before Shock - Other - Qualifying Assets - Other currency 8"},null,null,null,null,{"$f":"'Schedule XXIII'!E50","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Qualifying Assets - Total",null,null,null,null,{"$f":"'Schedule XXIII'!E53","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Other - Qualifying Assets - Canada Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!F39","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Other - Qualifying Assets - \"&'Schedule XXIII'!$C$26","v":"Int. Up - After Shock - Other - Qualifying Assets - Other currency 9"},null,null,null,null,{"$f":"'Schedule XXIII'!F51","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Liab. w/o Mgmt Action - Euro",null,null,null,null,{"$f":"'Schedule XXIII'!H36","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Other - Liab. w/o Mgmt Action - Swiss Francs",null,null,null,null,{"$f":"'Schedule XXIII'!H40","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Other - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$22","v":"Int. Up - Before Shock - Other - Liab. w/o Mgmt Action - Other currency 5"},null,null,null,null,{"$f":"'Schedule XXIII'!H47","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Other - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$27","v":"Int. Up - Before Shock - Other - Liab. w/o Mgmt Action - Other currency 10"},null,null,null,null,{"$f":"'Schedule XXIII'!H52","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Other - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$20","v":"Int. Up - After Shock - Other - Liab. w/o Mgmt Action - Other currency 3"},null,null,null,null,{"$f":"'Schedule XXIII'!I45","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Other - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$24","v":"Int. Up - After Shock - Other - Liab. w/o Mgmt Action - Other currency 7"},null,null,null,null,{"$f":"'Schedule XXIII'!I49","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Other - Liab. w/o Mgmt Action - Total",null,null,null,null,{"$f":"'Schedule XXIII'!I53","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Other - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$21","v":"Int. Up - After Shock - Other - Liab. with Mgmt Action - Other currency 4"},null,null,null,null,{"$f":"'Schedule XXIII'!K46","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Other - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$26","v":"Int. Up - After Shock - Other - Liab. with Mgmt Action - Other currency 9"},null,null,null,null,{"$f":"'Schedule XXIII'!K51","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Qualifying Assets - Canada Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!M39","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Qualifying Assets - \"&'Schedule XXIII'!$C$22","v":"Int. Up - Before Shock - Derivatives - Qualifying Assets - Other currency 5"},null,null,null,null,{"$f":"'Schedule XXIII'!M47","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Qualifying Assets - Total",null,null,null,null,{"$f":"'Schedule XXIII'!M53","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Qualifying Assets - Swiss Francs",null,null,null,null,{"$f":"'Schedule XXIII'!N40","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Qualifying Assets - \"&'Schedule XXIII'!$C$23","v":"Int. Up - After Shock - Derivatives - Qualifying Assets - Other currency 6"},null,null,null,null,{"$f":"'Schedule XXIII'!N48","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Qualifying Assets - \"&'Schedule XXIII'!$C$25","v":"Int. Up - After Shock - Derivatives - Qualifying Assets - Other currency 8"},null,null,null,null,{"$f":"'Schedule XXIII'!N50","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Qualifying Assets - \"&'Schedule XXIII'!$C$26","v":"Int. Up - After Shock - Derivatives - Qualifying Assets - Other currency 9"},null,null,null,null,{"$f":"'Schedule XXIII'!N51","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Qualifying Assets - \"&'Schedule XXIII'!$C$27","v":"Int. Up - After Shock - Derivatives - Qualifying Assets - Other currency 10"},null,null,null,null,{"$f":"'Schedule XXIII'!N52","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Qualifying Assets - Total",null,null,null,null,{"$f":"'Schedule XXIII'!N53","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - United States Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!P35","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Euro",null,null,null,null,{"$f":"'Schedule XXIII'!P36","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - United Kingdom Pounds",null,null,null,null,{"$f":"'Schedule XXIII'!P37","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Japan Yen",null,null,null,null,{"$f":"'Schedule XXIII'!P38","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Canada Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!P39","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Swiss Francs",null,null,null,null,{"$f":"'Schedule XXIII'!P40","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Australia Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!P41","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - New Zealand Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!P42","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$18","v":"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 1"},null,null,null,null,{"$f":"'Schedule XXIII'!P43","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$19","v":"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 2"},null,null,null,null,{"$f":"'Schedule XXIII'!P44","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$20","v":"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 3"},null,null,null,null,{"$f":"'Schedule XXIII'!P45","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$21","v":"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 4"},null,null,null,null,{"$f":"'Schedule XXIII'!P46","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$22","v":"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 5"},null,null,null,null,{"$f":"'Schedule XXIII'!P47","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$23","v":"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 6"},null,null,null,null,{"$f":"'Schedule XXIII'!P48","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$24","v":"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 7"},null,null,null,null,{"$f":"'Schedule XXIII'!P49","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$25","v":"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 8"},null,null,null,null,{"$f":"'Schedule XXIII'!P50","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$26","v":"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 9"},null,null,null,null,{"$f":"'Schedule XXIII'!P51","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$27","v":"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Other currency 10"},null,null,null,null,{"$f":"'Schedule XXIII'!P52","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Not Qualifying Assets - Total",null,null,null,null,{"$f":"'Schedule XXIII'!P53","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - United States Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!Q35","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Euro",null,null,null,null,{"$f":"'Schedule XXIII'!Q36","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - United Kingdom Pounds",null,null,null,null,{"$f":"'Schedule XXIII'!Q37","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Japan Yen",null,null,null,null,{"$f":"'Schedule XXIII'!Q38","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Canada Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!Q39","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Swiss Francs",null,null,null,null,{"$f":"'Schedule XXIII'!Q40","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Australia Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!Q41","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - New Zealand Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!Q42","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$18","v":"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 1"},null,null,null,null,{"$f":"'Schedule XXIII'!Q43","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$19","v":"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 2"},null,null,null,null,{"$f":"'Schedule XXIII'!Q44","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$20","v":"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 3"},null,null,null,null,{"$f":"'Schedule XXIII'!Q45","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$21","v":"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 4"},null,null,null,null,{"$f":"'Schedule XXIII'!Q46","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$22","v":"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 5"},null,null,null,null,{"$f":"'Schedule XXIII'!Q47","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$23","v":"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 6"},null,null,null,null,{"$f":"'Schedule XXIII'!Q48","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$24","v":"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 7"},null,null,null,null,{"$f":"'Schedule XXIII'!Q49","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$25","v":"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 8"},null,null,null,null,{"$f":"'Schedule XXIII'!Q50","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$26","v":"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 9"},null,null,null,null,{"$f":"'Schedule XXIII'!Q51","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Not Qualifying Assets - \"&'Schedule XXIII'!$C$27","v":"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Other currency 10"},null,null,null,null,{"$f":"'Schedule XXIII'!Q52","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Not Qualifying Assets - Total",null,null,null,null,{"$f":"'Schedule XXIII'!Q53","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - United States Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!S35","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Euro",null,null,null,null,{"$f":"'Schedule XXIII'!S36","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - United Kingdom Pounds",null,null,null,null,{"$f":"'Schedule XXIII'!S37","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Japan Yen",null,null,null,null,{"$f":"'Schedule XXIII'!S38","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Canada Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!S39","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Swiss Francs",null,null,null,null,{"$f":"'Schedule XXIII'!S40","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Australia Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!S41","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - New Zealand Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!S42","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$18","v":"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 1"},null,null,null,null,{"$f":"'Schedule XXIII'!S43","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$19","v":"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 2"},null,null,null,null,{"$f":"'Schedule XXIII'!S44","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$20","v":"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 3"},null,null,null,null,{"$f":"'Schedule XXIII'!S45","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$21","v":"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 4"},null,null,null,null,{"$f":"'Schedule XXIII'!S46","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$22","v":"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 5"},null,null,null,null,{"$f":"'Schedule XXIII'!S47","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$23","v":"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 6"},null,null,null,null,{"$f":"'Schedule XXIII'!S48","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$24","v":"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 7"},null,null,null,null,{"$f":"'Schedule XXIII'!S49","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$25","v":"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 8"},null,null,null,null,{"$f":"'Schedule XXIII'!S50","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$26","v":"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 9"},null,null,null,null,{"$f":"'Schedule XXIII'!S51","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$27","v":"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 10"},null,null,null,null,{"$f":"'Schedule XXIII'!S52","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - Before Shock - Derivatives - Liab. w/o Mgmt Action - Total",null,null,null,null,{"$f":"'Schedule XXIII'!S53","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - United States Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!T35","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Euro",null,null,null,null,{"$f":"'Schedule XXIII'!T36","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - United Kingdom Pounds",null,null,null,null,{"$f":"'Schedule XXIII'!T37","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Japan Yen",null,null,null,null,{"$f":"'Schedule XXIII'!T38","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Canada Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!T39","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Swiss Francs",null,null,null,null,{"$f":"'Schedule XXIII'!T40","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Australia Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!T41","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - New Zealand Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!T42","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$18","v":"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 1"},null,null,null,null,{"$f":"'Schedule XXIII'!T43","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$19","v":"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 2"},null,null,null,null,{"$f":"'Schedule XXIII'!T44","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$20","v":"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 3"},null,null,null,null,{"$f":"'Schedule XXIII'!T45","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$21","v":"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 4"},null,null,null,null,{"$f":"'Schedule XXIII'!T46","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$22","v":"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 5"},null,null,null,null,{"$f":"'Schedule XXIII'!T47","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$23","v":"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 6"},null,null,null,null,{"$f":"'Schedule XXIII'!T48","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$24","v":"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 7"},null,null,null,null,{"$f":"'Schedule XXIII'!T49","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$25","v":"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 8"},null,null,null,null,{"$f":"'Schedule XXIII'!T50","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$26","v":"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 9"},null,null,null,null,{"$f":"'Schedule XXIII'!T51","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - \"&'Schedule XXIII'!$C$27","v":"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Other currency 10"},null,null,null,null,{"$f":"'Schedule XXIII'!T52","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. w/o Mgmt Action - Total",null,null,null,null,{"$f":"'Schedule XXIII'!T53","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - United States Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!V35","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Euro",null,null,null,null,{"$f":"'Schedule XXIII'!V36","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - United Kingdom Pounds",null,null,null,null,{"$f":"'Schedule XXIII'!V37","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Japan Yen",null,null,null,null,{"$f":"'Schedule XXIII'!V38","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Canada Dollars",null,null,null,null,{"$f":"'Schedule XXIII'!V39","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Swiss Francs",null,null,null,null,{"$f":"'Schedule XXIII'!V40","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Australia Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!V41","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - New Zealand Dollar",null,null,null,null,{"$f":"'Schedule XXIII'!V42","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$18","v":"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 1"},null,null,null,null,{"$f":"'Schedule XXIII'!V43","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$19","v":"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 2"},null,null,null,null,{"$f":"'Schedule XXIII'!V44","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$20","v":"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 3"},null,null,null,null,{"$f":"'Schedule XXIII'!V45","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$21","v":"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 4"},null,null,null,null,{"$f":"'Schedule XXIII'!V46","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$22","v":"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 5"},null,null,null,null,{"$f":"'Schedule XXIII'!V47","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$23","v":"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 6"},null,null,null,null,{"$f":"'Schedule XXIII'!V48","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$24","v":"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 7"},null,null,null,null,{"$f":"'Schedule XXIII'!V49","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$25","v":"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 8"},null,null,null,null,{"$f":"'Schedule XXIII'!V50","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$26","v":"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 9"},null,null,null,null,{"$f":"'Schedule XXIII'!V51","v":0}]
["Sch XXIII","Interest Rates",null,{"$f":"\"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - \"&'Schedule XXIII'!$C$27","v":"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Other currency 10"},null,null,null,null,{"$f":"'Schedule XXIII'!V52","v":0}]
["Sch XXIII","Interest Rates",null,"Int. Up - After Shock - Derivatives - Liab. with Mgmt Action - Total",null,null,null,null,{"$f":"'Schedule XXIII'!V53","v":0}]
[]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D15","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Duration Based",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D16","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D17","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D18","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D19","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D20","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D21","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D22","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D23","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D24","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D25","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D26","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D27","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Other Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D28","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Letters of Credit",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D29","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Intangible assets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D30","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Pension Benefit Surplus",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D31","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D32","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D33","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D34","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Equity Real Estate 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D35","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - Before - Equity Real Estate 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!D36","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F15","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Duration Based",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F16","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F17","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F18","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F19","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F20","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F21","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F22","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F23","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F24","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F25","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F26","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F27","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Other Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F28","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Letters of Credit",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F29","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Intangible assets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F30","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Pension Benefit Surplus",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F31","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F32","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F33","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F34","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Equity Real Estate 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F35","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Long Positions - After - Equity Real Estate 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!F36","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H15","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Duration Based",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H16","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H17","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H18","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H19","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H20","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H21","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H22","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H23","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H24","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H25","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H26","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H27","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Other Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H28","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Letters of Credit",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H29","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Intangible assets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H30","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H31","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H32","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H33","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H34","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Equity Real Estate 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H35","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - Qualified Assets - Equity Real Estate 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!H36","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J15","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Duration Based",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J16","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J17","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J18","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J19","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J20","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J21","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J22","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J23","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J24","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J25","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J26","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J27","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Other Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J28","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Letters of Credit",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J29","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Intangible assets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J30","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J31","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J32","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J33","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J34","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Equity Real Estate 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J35","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - Qualified Assets - Equity Real Estate 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!J36","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L15","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Duration Based",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L16","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L17","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L18","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L19","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L20","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L21","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L22","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L23","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L24","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L25","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L26","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L27","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Other Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L28","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Letters of Credit",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L29","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Intangible assets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L30","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L31","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L32","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L33","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L34","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Equity Real Estate 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L35","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - Before - UnQualified Assets - Equity Real Estate 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!L36","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N15","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Duration Based",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N16","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N17","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N18","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N19","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N20","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N21","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N22","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N23","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N24","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N25","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N26","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N27","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Other Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N28","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Letters of Credit",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N29","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Intangible assets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N30","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Pension Benefit Surplus",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N31","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N32","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N33","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N34","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Equity Real Estate 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N35","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Short - After - UnQualified Assets - Equity Real Estate 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!N36","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P15","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Duration Based",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P16","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P17","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P18","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P19","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P20","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P21","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P22","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P23","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P24","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P25","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P26","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P27","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Other Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P28","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Letters of Credit",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P29","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Intangible assets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P30","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Pension Benefit Surplus",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P31","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P32","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P33","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P34","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Equity Real Estate 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P35","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - Before - W/O Mgmt Actions - Equity Real Estate 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!P36","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R15","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Duration Based",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R16","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R17","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R18","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R19","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R20","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R21","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R22","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R23","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R24","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R25","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R26","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R27","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Other Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R28","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Letters of Credit",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R29","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Intangible assets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R30","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Pension Benefit Surplus",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R31","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R32","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R33","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R34","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Equity Real Estate 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R35","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - W/O Mgmt Actions - Equity Real Estate 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!R36","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Strategic Holdings - Listed",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T15","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Duration Based",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T16","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T17","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T18","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T19","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 3",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T20","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 4",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T21","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 5",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T22","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 6",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T23","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 7",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T24","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Preferred Stocks, BSCR Rating 8",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T25","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Equity Derivatives on Type 1 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T26","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Strategic Holdings - Unlisted",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T27","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Other Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T28","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Letters of Credit",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T29","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Intangible assets",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T30","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Pension Benefit Surplus",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T31","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Equity Derivatives on Type 2 Equities",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T32","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T33","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Derivatives on Infrastructure",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T34","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Equity Real Estate 1",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T35","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Liabilities - After - With Mgmt Actions - Equity Real Estate 2",null,null,null,null,{"$f":"'Non-Grandfathered Equity Part'!T36","v":0}]
[]
["Equity Grandfather","Equity Grandfather",null,"Common Shares - Quoted",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D11","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Common Shares - Unquoted",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D12","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Equity Mutual Funds",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D13","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 1",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D20","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 2",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D21","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 3",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D22","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 4",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D23","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 5",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D24","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 6",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D25","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 7",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D26","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Preferred Shares - BSCR Rate 8",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D27","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Real Estate - Occupied by Company",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D34","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Real Estate - Other",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D35","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Other Investments",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D37","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Sundry Assets",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D38","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Inv. In Affiliates - Unregulated Ancillary",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D44","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Inv. In Affiliates - Unregulated Non-Fin. Oper.",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D45","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Inv. In Affiliates - Unregulated Fin. Operating",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D46","v":0}]
["Equity Grandfather","Equity Grandfather",null,"Inv. In Affiliates - Regulated Insurance",null,null,null,null,{"$f":"'Grandfathered Equity Part'!D47","v":0}]
[]
["Lapse Risk","Lapse Risk",null,"1) Lapse Up - MVA Before",null,null,null,null,{"$f":"Lapse!D13","v":0}]
["Lapse Risk","Lapse Risk",null,"1) Lapse Up - MVA After",null,null,null,null,{"$f":"Lapse!E13","v":0}]
["Lapse Risk","Lapse Risk",null,"1) Lapse Up - BEL Before",null,null,null,null,{"$f":"Lapse!G13","v":0}]
["Lapse Risk","Lapse Risk",null,"1) Lapse Up - BEL After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H13","v":0}]
["Lapse Risk","Lapse Risk",null,"1) Lapse Up - BEL After with Mgmt ",null,null,null,null,{"$f":"Lapse!I13","v":0}]
["Lapse Risk","Lapse Risk",null,"2) Lapse Down - MVA Before",null,null,null,null,{"$f":"Lapse!D23","v":0}]
["Lapse Risk","Lapse Risk",null,"2) Lapse Down - MVA After",null,null,null,null,{"$f":"Lapse!E23","v":0}]
["Lapse Risk","Lapse Risk",null,"2) Lapse Down - BEL Before",null,null,null,null,{"$f":"Lapse!F23","v":0}]
["Lapse Risk","Lapse Risk",null,"2) Lapse Down - BEL After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H23","v":0}]
["Lapse Risk","Lapse Risk",null,"2) Lapse Down - BEL After with Mgmt ",null,null,null,null,{"$f":"Lapse!I23","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Financial Product - MVA Before",null,null,null,null,{"$f":"Lapse!D49","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!D50","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Other Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!D51","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Financial Product - MVA After",null,null,null,null,{"$f":"Lapse!E49","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!E50","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Other Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!E51","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Financial Product - BEL Before",null,null,null,null,{"$f":"Lapse!G49","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!G50","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Other Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!G51","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Financial Product - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H49","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H50","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H51","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Financial Product - After with Mgmt ",null,null,null,null,{"$f":"Lapse!I49","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!I50","v":0}]
["Lapse Risk","Lapse Risk",null,"A.0 No Offset - Other Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!I51","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Financial Product - MVA Before",null,null,null,null,{"$f":"Lapse!D58","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!D59","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Other Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!D60","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Financial Product - MVA After",null,null,null,null,{"$f":"Lapse!E58","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!E59","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Other Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!E60","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Financial Product - BEL Before",null,null,null,null,{"$f":"Lapse!G58","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!G59","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Other Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!G60","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Financial Product - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H58","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H59","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H60","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Financial Product - After with Mgmt ",null,null,null,null,{"$f":"Lapse!I58","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!I59","v":0}]
["Lapse Risk","Lapse Risk",null,"A.1 No Offset - Other Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!I60","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Financial Product - MVA Before",null,null,null,null,{"$f":"Lapse!D65","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!D66","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Other Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!D67","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Financial Product - MVA After",null,null,null,null,{"$f":"Lapse!E65","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!E66","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Other Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!E67","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Financial Product - BEL Before",null,null,null,null,{"$f":"Lapse!G65","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!G66","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Other Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!G67","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Financial Product - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H65","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H66","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!H67","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Financial Product - After with Mgmt ",null,null,null,null,{"$f":"Lapse!I65","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!I66","v":0}]
["Lapse Risk","Lapse Risk",null,"A.2 No Offset - Other Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!I67","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Financial Product - MVA Before",null,null,null,null,{"$f":"Lapse!P49","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!P50","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Other Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!P51","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Financial Product - MVA After",null,null,null,null,{"$f":"Lapse!Q49","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!Q50","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Other Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!Q51","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Financial Product - BEL Before",null,null,null,null,{"$f":"Lapse!S49","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!S50","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Other Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!S51","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Financial Product - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!T49","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!T50","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!T51","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Financial Product - After with Mgmt ",null,null,null,null,{"$f":"Lapse!U49","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!U50","v":0}]
["Lapse Risk","Lapse Risk",null,"B.0 Offset - Other Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!U51","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Financial Product - MVA Before",null,null,null,null,{"$f":"Lapse!P58","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!P59","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Other Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!P60","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Financial Product - MVA After",null,null,null,null,{"$f":"Lapse!Q58","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!Q59","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Other Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!Q60","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Financial Product - BEL Before",null,null,null,null,{"$f":"Lapse!S58","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!S59","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Other Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!S60","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Financial Product - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!T58","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!T59","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!T60","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Financial Product - After with Mgmt ",null,null,null,null,{"$f":"Lapse!U58","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!U59","v":0}]
["Lapse Risk","Lapse Risk",null,"B.1 Offset - Other Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!U60","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Financial Product - MVA Before",null,null,null,null,{"$f":"Lapse!P65","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!P66","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Other Protection Products - MVA Before",null,null,null,null,{"$f":"Lapse!P67","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Financial Product - MVA After",null,null,null,null,{"$f":"Lapse!Q65","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!Q66","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Other Protection Products - MVA After",null,null,null,null,{"$f":"Lapse!Q67","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Financial Product - BEL Before",null,null,null,null,{"$f":"Lapse!S65","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!S66","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Other Protection Products - BEL Before",null,null,null,null,{"$f":"Lapse!S67","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Financial Product - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!T65","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!T66","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Other Protection Products - After w/o Mgmt ",null,null,null,null,{"$f":"Lapse!T67","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Financial Product - After with Mgmt ",null,null,null,null,{"$f":"Lapse!U65","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!U66","v":0}]
["Lapse Risk","Lapse Risk",null,"B.2 Offset - Other Protection Products - After with Mgmt ",null,null,null,null,{"$f":"Lapse!U67","v":0}]
[]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - PV of All Expenses ",null,null,null,null,{"$f":"Expense!C17","v":0}]
["Expense Risk","Expense Risk",null,"Other Developed Markets - PV of All Expenses ",null,null,null,null,{"$f":"Expense!C18","v":0}]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - PV of All Expenses ",null,null,null,null,{"$f":"Expense!C19","v":0}]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - MVA Before ",null,null,null,null,{"$f":"Expense!D17","v":0}]
["Expense Risk","Expense Risk",null,"Other Developed Markets - MVA Before ",null,null,null,null,{"$f":"Expense!D18","v":0}]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - MVA Before ",null,null,null,null,{"$f":"Expense!D19","v":0}]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - MVA After ",null,null,null,null,{"$f":"Expense!E17","v":0}]
["Expense Risk","Expense Risk",null,"Other Developed Markets - MVA After ",null,null,null,null,{"$f":"Expense!E18","v":0}]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - MVA After ",null,null,null,null,{"$f":"Expense!E19","v":0}]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - BEL Before ",null,null,null,null,{"$f":"Expense!G17","v":0}]
["Expense Risk","Expense Risk",null,"Other Developed Markets - BEL Before ",null,null,null,null,{"$f":"Expense!G18","v":0}]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - BEL Before ",null,null,null,null,{"$f":"Expense!G19","v":0}]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - BEL After w/o Mgmt ",null,null,null,null,{"$f":"Expense!H17","v":0}]
["Expense Risk","Expense Risk",null,"Other Developed Markets - BEL After w/o Mgmt ",null,null,null,null,{"$f":"Expense!H18","v":0}]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - BEL After w/o Mgmt ",null,null,null,null,{"$f":"Expense!H19","v":0}]
["Expense Risk","Expense Risk",null,"US, Canada, EU, Japan - BEL After with Mgmt ",null,null,null,null,{"$f":"Expense!I17","v":0}]
["Expense Risk","Expense Risk",null,"Other Developed Markets - BEL After with Mgmt ",null,null,null,null,{"$f":"Expense!I18","v":0}]
["Expense Risk","Expense Risk",null,"China, Other Emerging Markets - BEL After with Mgmt ",null,null,null,null,{"$f":"Expense!I19","v":0}]
[]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Property - 0M to 200M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C12","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Other - 0M to 200M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C13","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Property - 200M to 400M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C15","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Other - 200M to 400M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C16","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Property - 400M to 500M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C18","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Gross Loss Other - 400M to 500M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C19","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Property - 0M to 200M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D12","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Other - 0M to 200M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D13","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Property - 200M to 400M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D15","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Other - 200M to 400M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D16","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Property - 400M to 500M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D18","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"1. Terrorist Attack - Net Loss Other - 400M to 500M",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D19","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Gross Loss - Mortgage Insurance",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C27","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Gross Loss - Trade Credit",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C28","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Gross Loss - Surety",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C29","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Loss - Mortgage Insurance",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D27","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Loss - Trade Credit",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D28","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Loss - Surety",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D29","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Earned - Mortgage Insurance",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!E27","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Earned - Trade Credit",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!E28","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Earned - Surety",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!E29","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Net Earned - Other",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!E30","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"2. Credit and Surety - Description",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!B38","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"3. Marine - Gross Loss - Vessel",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C45","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"3. Marine - Gross Loss - Platform",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C46","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"3. Marine - Net Loss - Vessel",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D45","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"3. Marine - Net Loss - Platform",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D46","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"4. Aviation - Gross Loss",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!C51","v":0}]
["Man-Made Cat Risk","Man-Made Cat Risk",null,"4. Aviation - Net Loss",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D51","v":0}]
[]
["Risk Margin Info","Risk Margin Info",null,"1. Risk Margin Estimate",null,null,null,null,{"$f":"'Risk Margin Info'!B4","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 1",null,null,null,null,{"$f":"'Risk Margin Info'!C9","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 2",null,null,null,null,{"$f":"'Risk Margin Info'!C10","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 3",null,null,null,null,{"$f":"'Risk Margin Info'!C11","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 4",null,null,null,null,{"$f":"'Risk Margin Info'!C12","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 5",null,null,null,null,{"$f":"'Risk Margin Info'!C13","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 6",null,null,null,null,{"$f":"'Risk Margin Info'!C14","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 7",null,null,null,null,{"$f":"'Risk Margin Info'!C15","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 8",null,null,null,null,{"$f":"'Risk Margin Info'!C16","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 9",null,null,null,null,{"$f":"'Risk Margin Info'!C17","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 10",null,null,null,null,{"$f":"'Risk Margin Info'!C18","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 11",null,null,null,null,{"$f":"'Risk Margin Info'!C19","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 12",null,null,null,null,{"$f":"'Risk Margin Info'!C20","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 13",null,null,null,null,{"$f":"'Risk Margin Info'!C21","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 14",null,null,null,null,{"$f":"'Risk Margin Info'!C22","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Transitional Risk Margin Estimate - 15",null,null,null,null,{"$f":"'Risk Margin Info'!C23","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 1",null,null,null,null,{"$f":"'Risk Margin Info'!D9","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 2",null,null,null,null,{"$f":"'Risk Margin Info'!D10","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 3",null,null,null,null,{"$f":"'Risk Margin Info'!D11","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 4",null,null,null,null,{"$f":"'Risk Margin Info'!D12","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 5",null,null,null,null,{"$f":"'Risk Margin Info'!D13","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 6",null,null,null,null,{"$f":"'Risk Margin Info'!D14","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 7",null,null,null,null,{"$f":"'Risk Margin Info'!D15","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 8",null,null,null,null,{"$f":"'Risk Margin Info'!D16","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 9",null,null,null,null,{"$f":"'Risk Margin Info'!D17","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 10",null,null,null,null,{"$f":"'Risk Margin Info'!D18","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 11",null,null,null,null,{"$f":"'Risk Margin Info'!D19","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 12",null,null,null,null,{"$f":"'Risk Margin Info'!D20","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 13",null,null,null,null,{"$f":"'Risk Margin Info'!D21","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 14",null,null,null,null,{"$f":"'Risk Margin Info'!D22","v":0}]
["Risk Margin Info","Risk Margin Info",null,"2. Entity Name - 15",null,null,null,null,{"$f":"'Risk Margin Info'!D23","v":0}]

{"sheet":"Attachments","index":15,"n_rows":214,"n_cols":11,"rows_kept":214,"cut":false,"hidden":true,"merged":[[198,2,198,4],[134,2,134,4],[208,2,208,4],[209,2,209,4],[210,2,210,4],[211,2,211,4],[212,2,212,4],[213,2,213,4],[206,2,206,4],[207,2,207,4],[184,2,184,4],[185,2,185,4],[186,2,186,4],[187,2,187,4],[190,2,190,4],[191,2,191,4],[192,2,192,4],[202,2,202,4],[204,2,204,4],[205,2,205,4],[193,2,193,4],[196,2,196,4],[203,2,203,4],[201,2,201,4],[197,2,197,4],[103,2,103,4],[161,2,161,4],[151,2,151,4],[143,2,143,4],[118,2,118,4],[195,2,195,4],[168,2,168,4],[169,2,169,4],[170,2,170,4],[171,2,171,4],[172,2,172,4],[173,2,173,4],[174,2,174,4],[175,2,175,4],[179,2,179,4],[188,2,188,4],[189,2,189,4],[182,2,182,4],[183,2,183,4],[194,2,194,4],[159,2,159,4],[139,2,139,4],[142,2,142,4],[129,2,129,4],[24,2,24,4],[111,2,111,4],[112,2,112,4],[88,2,88,4],[30,2,30,4],[133,2,133,4],[148,2,148,4],[125,2,125,4],[117,2,117,4],[122,2,122,4],[130,2,130,4],[127,2,127,4],[132,2,132,4],[34,2,34,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[120,2,120,4],[121,2,121,4],[32,2,32,4],[91,2,91,4],[78,2,78,4],[92,2,92,4],[28,2,28,4],[109,2,109,4],[110,2,110,4],[105,2,105,4],[106,2,106,4],[25,2,25,4],[17,2,17,4],[29,2,29,4],[33,2,33,4],[18,2,18,4],[21,2,21,4],[107,2,107,4],[49,2,49,4],[58,2,58,4],[55,2,55,4],[71,2,71,4],[72,2,72,4],[26,2,26,4],[27,2,27,4],[31,2,31,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[42,2,42,4],[4,2,4,4],[20,2,20,4],[22,2,22,4],[23,2,23,4],[11,2,11,4],[19,2,19,4],[13,2,13,4],[14,2,14,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[15,2,15,4],[16,2,16,4],[12,2,12,4],[145,2,145,4],[131,2,131,4],[76,2,76,4],[59,2,59,4],[152,2,152,4],[150,2,150,4],[146,2,146,4],[147,2,147,4],[149,2,149,4],[144,2,144,4],[140,2,140,4],[90,2,90,4],[126,2,126,4],[79,2,79,4],[82,2,82,4],[114,2,114,4],[73,2,73,4],[85,2,85,4],[113,2,113,4],[83,2,83,4],[66,2,66,4],[67,2,67,4],[97,2,97,4],[100,2,100,4],[96,2,96,4],[94,2,94,4],[95,2,95,4],[64,2,64,4],[50,2,50,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[54,2,54,4],[81,2,81,4],[60,2,60,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[61,2,61,4],[56,2,56,4],[57,2,57,4],[77,2,77,4],[68,2,68,4],[75,2,75,4],[63,2,63,4],[162,2,162,4],[65,2,65,4],[69,2,69,4],[70,2,70,4],[86,2,86,4],[199,2,199,4],[62,2,62,4],[80,2,80,4],[124,2,124,4],[123,2,123,4],[128,2,128,4],[89,2,89,4],[93,2,93,4],[84,2,84,4],[87,2,87,4],[74,2,74,4],[119,2,119,4],[116,2,116,4],[98,2,98,4],[99,2,99,4],[115,2,115,4],[108,2,108,4],[102,2,102,4],[101,2,101,4],[160,2,160,4],[104,2,104,4],[200,2,200,4],[180,2,180,4],[181,2,181,4],[176,2,176,4],[177,2,177,4],[178,2,178,4],[135,2,135,4],[136,2,136,4],[138,2,138,4],[137,2,137,4],[141,2,141,4],[158,2,158,4],[164,2,164,4],[165,2,165,4],[166,2,166,4],[167,2,167,4],[153,2,153,4],[155,2,155,4],[157,2,157,4],[154,2,154,4],[156,2,156,4],[163,2,163,4]]}
[null,"File Attachments",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Input comment for each attached file here."]
[null,"1.","GAAP/IFRS Financial Statements",null,null,"<Attach file>","Attach","View","Remove",null,"Governance structure"]
[null,null,null,null,null,null,null,null,null,null,"Governance structure"]
[null,null,null,null,null,null,null,null,null,null,"Governance structure"]
[null,null,null,null,null,null,null,null,null,null,"Governance structure"]
[null,null,null,null,null,null,null,null,null,null,"Governance structure"]
[null,null,null,null,null,null,null,null,null,null,"Governance structure"]
[null,null,null,null,null,null,null,null,null,null,"Governance structure"]
[null,null,null,null,null,null,null,null,null,null,"Governance structure"]
[null,null,null,null,null,null,null,null,null,"","Governance structure"]
[null,null,null,null,null,null,null,null,null,"","Governance structure"]
[null,"2.","Financial Condition Report",null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,null,null,null,null,null,null,null,null,null,"Group Structure"]
[null,null,null,null,null,null,null,null,null,null,"Group Structure"]
[null,null,null,null,null,null,null,null,null,null,"Group Structure"]
[null,null,null,null,null,null,null,null,null,null,"Group Structure"]
[null,null,null,null,null,null,null,null,null,null,"Group Structure"]
[null,null,null,null,null,null,null,null,null,null,"Group Structure"]
[null,null,null,null,null,null,null,null,null,null,"Group Structure"]
[null,null,null,null,null,null,null,null,null,null,"Group Structure"]
[null,null,null,null,null,null,null,null,null,null,"Group Structure"]
[null,"3.","GSSA",null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Group Structure"]
[null,"4.","Form 1EBS Attachments - Collateral Balances and Sundry Assets/Liabilities",null,null,"<Attach file>","Attach","View","Remove",null,"Intra-group exposures"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Intra-group exposures"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Intra-group exposures"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Intra-group exposures"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Intra-group exposures"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Intra-group exposures"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Intra-group exposures"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Intra-group exposures"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Intra-group exposures"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Intra-group exposures"]
[null,"5.","Form 1EBS Attachments - General Business Reserves & Actuarial Memorandum",null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,"6.","Form 1EBS Attachments - Long-Term Business Reserves & Actuarial Memorandum",null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,"7.","Governance and group structure",null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,"8.","Organisational Chart",null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,"9.","Intra-group transactions and risk concentrations",null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the effective duration of assets and liabilities calculations and key assumptions"]
[null,"10.","Description of the effective duration of assets and liabilities calculations and key assumptions",null,null,"<Attach file>","Attach","View","Remove",null,"Investment policy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Investment policy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Investment policy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Investment policy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Investment policy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Investment policy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Investment policy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Investment policy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Investment policy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Investment policy"]
[null,"11.","Investments, derivatives strategies & policy",null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of underwriting strategy"]
[null,"12.","Bonds and debentures that have been reclassed in accordance with the NAIC",null,null,"<Attach file>","Attach","View","Remove",null,"Financial impact and description of stress & scenarios"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Financial impact and description of stress & scenarios"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Financial impact and description of stress & scenarios"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Financial impact and description of stress & scenarios"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Financial impact and description of stress & scenarios"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Financial impact and description of stress & scenarios"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Financial impact and description of stress & scenarios"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Financial impact and description of stress & scenarios"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Financial impact and description of stress & scenarios"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Financial impact and description of stress & scenarios"]
[null,"13.","Mutual fund disclosures",null,null,"<Attach file>","Attach","View","Remove",null,"Description of the insurance group risk management program"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the insurance group risk management program"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the insurance group risk management program"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the insurance group risk management program"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the insurance group risk management program"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the insurance group risk management program"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the insurance group risk management program"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the insurance group risk management program"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the insurance group risk management program"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Description of the insurance group risk management program"]
[null,"14.","Description of business and underwriting strategy",null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,"15.","Summary of long-term product features and risks",null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"Risk register"]
[null,"16.","Financial impact and description of stress & scenarios",null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,"17.","Description of the insurance group risk management programme",null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,"18.","Risk register",null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,"19.","Group-Specific Parameters",null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,"20.","Details of Deposit Assets and Liabilities",null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,"21.","Capital and Solvency Return Declaration and Statutory Financial Statements",null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove",null,"CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]
[null,null,null,null,null,"<Attach file>","Attach","View","Remove","","CISSA Attachments"]

{"sheet":"Declaration","index":16,"n_rows":41,"n_cols":8,"rows_kept":41,"cut":false,"hidden":true,"merged":[[0,1,0,6],[13,1,13,6],[16,2,16,6],[18,2,18,6],[33,2,33,6],[36,2,36,6],[26,2,26,6],[21,2,21,6],[24,2,24,6],[31,2,31,6],[29,2,29,6]]}
[null,"GROUP CAPITAL AND SOLVENCY RETURN DECLARATION"]
[null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"We declare that to the best of our knowledge and belief, the information in this Group Capital and Solvency Return fairly represents the financial condition of the insurance group in all material respects."]
[]
[]
[null,"Signatory:"]
[]
[null,"Print Name:"]
[null,null,"Director"]
[]
[null,"Date:"]
[]
[]
[null,"Signatory:"]
[]
[null,"Print Name:"]
[null,null,"Director"]
[]
[null,"Date:"]
[]
[null,"Signatory:"]
[]
[null,"Print Name:"]
[null,null,"Chief Risk Officer or Chief Financial Officer"]
[]
[null,"Date:"]
[]
[null,"Insurer Name:",{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
[]
[null,"Year-end:",{"$f":"'Group Information'!C3","v":"2022-12-31"}]

{"sheet":"Zones","index":17,"n_rows":143,"n_cols":12,"rows_kept":143,"cut":false,"hidden":true,"merged":[[134,3,134,9]]}
[null,"ZONE CATEGORISATION AND BSCR RATING SCHEDULE",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
[]
[null,null,"Zone 1 - Central & Western Asia"]
[null,null,null,"Armenia",null,"Azerbaijan",null,"Bahrain",null,"Georgia"]
[null,null,null,"Iraq",null,"Israel",null,"Jordan",null,"Kazakhstan"]
[null,null,null,"Kuwait",null,"Kyrgyzstan",null,"Lebanon",null,"Oman"]
[null,null,null,"Palestinian",null,"Qatar",null,"Saudi Arabia",null,"Saudi Arab Republic"]
[null,null,null,"Tajikistan",null,"Turkey",null,"Turkmenistan",null,"United Arab Emirates"]
[null,null,null,"Uzbekistan",null,"Yemen"]
[]
[]
[null,null,"Zone 2 - Eastern Asia"]
[null,null,null,"China",null,"Hong Kong",null,"Japan",null,"Macao"]
[null,null,null,"Mongolia",null,"North Korea",null,"South Korea",null,"Taiwan"]
[]
[]
[null,null,"Zone 3 - South and South-Eastern Asia"]
[null,null,null,"Afghanistan",null,"Bangladesh",null,"Bhutan",null,"Brunei Darussalam"]
[null,null,null,"Cambodia",null,"India",null,"Indonesia",null,"Iran"]
[null,null,null,"Lao PDR",null,"Malaysia",null,"Maldives",null,"Myanmar"]
[null,null,null,"Nepal",null,"Pakistan",null,"Philippines",null,"Singapore"]
[null,null,null,"Sri Lanka",null,"Thailand",null,"Timor-Leste",null,"Vietnam"]
[]
[]
[null,null,"Zone 4 - Oceania"]
[null,null,null,"American Samoa",null,"Australia",null,"Cook Islands",null,"Fiji"]
[null,null,null,"French Polynesia",null,"Guam",null,"Kiribati",null,"Marshall Islands"]
[null,null,null,"Micronesia",null,"Nauru",null,"New Caledonia",null,"New Zealand"]
[null,null,null,"Niue",null,"Norfolk Island",null,"N. Mariana Islands",null,"Palau"]
[null,null,null,"Papua New Guinea",null,"Pitcairn",null,"Samoa",null,"Solomon Islands"]
[null,null,null,"Tokelau",null,"Tonga",null,"Tuvalu",null,"Vanuatu"]
[null,null,null,"Wallis & Futuna Islands"]
[]
[]
[null,null,"Zone 5 - Northern Africa"]
[null,null,null,"Algeria",null,"Benin",null,"Burkina Faso",null,"Cameroon"]
[null,null,null,"Cape Verde",null,"Central African Republic",null,"Chad",null,"Cote d' Ivoire"]
[null,null,null,"Egypt",null,"Gambia",null,"Ghana",null,"Guinea"]
[null,null,null,"Guinea-Bissau",null,"Liberia",null,"Libya",null,"Mali"]
[null,null,null,"Mauritania",null,"Morocco",null,"Niger",null,"Nigeria"]
[null,null,null,"Saint Helena",null,"Senegal",null,"Sierra Leone",null,"Sudan"]
[null,null,null,"Togo",null,"Tunisia",null,"Western Sahara"]
[]
[]
[null,null,"Zone 6 - Southern Africa"]
[null,null,null,"Angola",null,"Botswana",null,"Burundi",null,"Democratic Republic of Congo"]
[null,null,null,"Comoros",null,"Djibouti",null,"Equatorial Guinea",null,"Eritrea"]
[null,null,null,"Ethiopia",null,"Gabon",null,"Kenya",null,"Lesotho"]
[null,null,null,"Madagascar",null,"Malawi",null,"Mauritius",null,"Mayotte"]
[null,null,null,"Mozambique",null,"Namibia",null,"Republic of Congo",null,"Reunion"]
[null,null,null,"Rwanda",null,"Sao Tome & Principe",null,"Seychelles",null,"Somalia"]
[null,null,null,"South Africa",null,"Swaziland",null,"Uganda",null,"United Republic of Tanzania"]
[null,null,null,"Zambia",null,"Zimbabwe"]
[]
[]
[null,null,"Zone 7 - Eastern Europe"]
[null,null,null,"Belarus",null,"Bulgaria",null,"Czech Republic",null,"Hungary"]
[null,null,null,"Moldova",null,"Poland",null,"Romania",null,"Russian Federation"]
[null,null,null,"Slovakia",null,"Ukraine"]
[]
[null,null,"Zone 8 - Northern Europe"]
[null,null,null,"Aland Islands",null,"Channel Islands",null,"Denmark",null,"Estonia"]
[null,null,null,"Faeroe Islands",null,"Finland",null,"Guernsey",null,"Iceland"]
[null,null,null,"Republic of Ireland",null,"Isle of Man",null,"Jersey",null,"Latvia"]
[null,null,null,"Lithuania",null,"Norway",null,"Svalbard, Jan Mayen",null,"Sweden"]
[null,null,null,"United Kingdom"]
[]
[]
[null,null,"Zone 9 - Southern Europe"]
[null,null,null,"Albania",null,"Andorra",null,"Bosnia",null,"Croatia"]
[null,null,null,"Cyprus",null,"Gibraltar",null,"Greece",null,"Italy"]
[null,null,null,"fYR of Macedonia",null,"Malta",null,"Montenegro",null,"Portugal"]
[null,null,null,"San Marino",null,"Serbia",null,"Slovenia",null,"Spain"]
[null,null,null,"Vatican City"]
[]
[]
[null,null,"Zone 10 - Western Europe"]
[null,null,null,"Austria",null,"Belgium",null,"France",null,"Germany"]
[null,null,null,"Liechtenstein",null,"Luxembourg",null,"Monaco",null,"Netherlands"]
[null,null,null,"Switzerland"]
[]
[]
[null,null,"Zone 11 - Northern America (Excluding USA)"]
[null,null,null,"Bermuda",null,"Canada",null,"Greenland",null,"St Pierre & Miquelon"]
[]
[]
[null,null,"Zone 12 - Caribbean & Central America"]
[]
[null,null,null,"Anguilla",null,"Antigua & Barbuda",null,"Aruba",null,"Bahamas"]
[null,null,null,"Barbados",null,"Belize",null,"British Virgin Islands",null,"Cayman Islands"]
[null,null,null,"Costa Rica",null,"Cuba",null,"Dominica",null,"Dominican Republic"]
[null,null,null,"El Salvador",null,"Grenada",null,"Guadeloupe",null,"Guatemala"]
[null,null,null,"Haiti",null,"Honduras",null,"Jamaica",null,"Martinique"]
[null,null,null,"Mexico",null,"Montserrat",null,"Netherlands Antilles",null,"Nicaragua"]
[null,null,null,"Panama",null,"Puerto Rico",null,"St-Barthelemy",null,"St Kitts & Nevis"]
[null,null,null,"St Lucia",null,"St Martin",null,"St Vincent",null,"Trinidad & Tobago",null,"Tobago"]
[null,null,null,"Turks & Caicos Islands",null,"US Virgin Islands"]
[]
[]
[null,null,"Zone 13 - Eastern South America"]
[null,null,null,"Brazil",null,"Falkland Islands",null,"French Guiana",null,"Guyana"]
[null,null,null,"Paraguay",null,"Suriname",null,"Uruguay"]
[]
[]
[null,null,"Zone 14 - Northern, Southern and Western South America"]
[null,null,null,"Argentina",null,"Bolivia",null,"Chile",null,"Colombia"]
[null,null,null,"Ecuador",null,"Peru",null,"Venezuela"]
[]
[null,null,"Zone 15 - North-East United States"]
[null,null,null,"Connecticut",null,"Delaware",null,"District of Columbia",null,"Maine"]
[null,null,null,"Maryland",null,"Massachusetts",null,"New Hampshire",null,"New Jersey"]
[null,null,null,"New York",null,"Pennsylvania",null,"Rhode Island",null,"Vermont"]
[]
[null,null,"Zone 16 - South-East United States"]
[null,null,null,"Alabama",null,"Arkansas",null,"Florida",null,"Georgia"]
[null,null,null,"Kentucky",null,"Louisiana",null,"Mississippi",null,"North Carolina"]
[null,null,null,"South Carolina",null,"Tennessee",null,"Virginia",null,"West Virigina"]
[]
[]
[null,null,"Zone 17 - Mid-West United States"]
[null,null,null,"Illinois",null,"Indiana",null,"Iowa",null,"Kansas"]
[null,null,null,"Michigan",null,"Minnesota",null,"Missouri",null,"Nebraska"]
[null,null,null,"North Dakota",null,"Ohio",null,"Oklahoma",null,"South Dakota"]
[null,null,null,"Wisconsin"]
[]
[null,null,"Zone 18 - Western United States"]
[null,null,null,"Alaska",null,"Arizona",null,"California",null,"Colorado"]
[null,null,null,"Hawaii",null,"Idaho",null,"Montana",null,"Nevada"]
[null,null,null,"New Mexico",null,"Oregon",null,"Texas",null,"Utah"]
[null,null,null,"Washington",null,"Wyoming"]
[]
[null,"BSCR RATING SCHEDULE"]
[null,null,null,"Standard & Poor’s",null,"Moody’s",null,"AM Best",null,"Fitch"]
[null,0,null,"Sovereign debt issued by a country in its own currency that is rated AA- or better"]
[null,1,null,"AAA",null,"Aaa",null,"A++",null,"AAA"]
[null,2,null,"AA+ to AA-",null,"Aa1 to Aa3",null,"A+",null,"AA+ to AA-"]
[null,3,null,"A+ to A-",null,"A1 to A3",null,"A",null,"A+ to A-"]
[null,4,null,"BBB+ to BBB-",null,"Baa1 to Baa3",null,"A-",null,"BBB+ to BBB-"]
[null,5,null,"BB+ to BB-",null,"Ba1 to Ba3",null,"B++ to B",null,"BB+ to BB-"]
[null,6,null,"B+ to B-",null,"B1 to B3",null,"B- to C+",null,"B+ to B-"]
[null,7,null,"CCC+ to CCC-",null,"Caa1 to Caa3",null,"C, C-",null,"CCC+ to CCC-"]
[null,8,null,"Below CCC-",null,"Below Caa3",null,"Below C-",null,"Below CCC-"]

{"sheet":"Import Differences","index":18,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["Group BSCR Model"]
["Import/Export Row Changes"]
["From the 2021 year-end model to 2022 year-end Model"]
[]
[null,"Schedule","Row(s)","Section"]
[1,"Schedule VI & VIA","Rows: 5084:7506","Schedule of Assets and Schedule of Funds Held By Ceding Reinsurers"]
[{"$f":"A6+1","v":2},"Schedule V(e) ","Rows 4300:4344","Cyber Underwriting - GPW Proportional, GPW Non-Proportional and Policy Limits Details"]
[3,"Schedule V(e) ","Rows 4450:4472","Cyber Underwriting - Exclusion Clause confirmation"]

{"sheet":"Coversheet","index":19,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":true,"merged":[[5,2,6,7],[9,2,10,7]]}
[null,"COVER SHEET",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,"(a)","Name of Insurance Group:",null,null,null,null,null,{"$f":"+'Group Information'!C7","v":"Enter Group Company Name"}]
[]
[null,"(b)","Name and address of the designated insurer and the contact person:"]
[]
[]
[]
[null,"(c)","Name and address of other competent authorities supervising other companies that are members of the insurance group:"]
[]
[]
[]
[null,"(d)","The particulars in force, if any, of any direction issued by the Authority under Sections 6C and 32A of the Act or Rule 3(4)",null,null,null,null,null,"Enter Number of Conditions"]
[]
[null,null,null,null,"Effective Start Date","Effective End Date","Condition Description"]
[null,null,null,1]
[null,null,null,2]
[null,null,null,3]
[null,null,null,4]
[null,null,null,5]
[null,null,null,6]
[null,null,null,7]
[null,null,null,8]
[null,null,null,9]
[null,null,null,10]
[]
[null,"(e)","Filing Period:"]
[null,null,"Period Start Date:",null,null,null,null,null,"Enter Start Date"]
[null,null,"Period End Date:",null,null,null,null,null,{"$f":"+'Group Information'!C3","v":"2022-12-31"}]
[null,"(f)","the nature of the insurance business carried on by the group, that is to say—"]
[null,null,"(i) whether the insurance business carried on is general business or long-term business or both; and",null,null,null,null,null,"Select From Drop-Down"]
[]
[]
[]
[]
[null,null,null,"Select From Drop-Down"]
[null,null,null,"General Business"]
[null,null,null,"Long-Term Business"]
[null,null,null,"Both General and Long-Term"]

{"sheet":"Solvency Certificate","index":20,"n_rows":56,"n_cols":4,"rows_kept":56,"cut":false,"hidden":true,"merged":[[22,1,23,2],[25,1,27,2],[29,1,30,2],[34,1,34,2],[38,1,39,2],[36,1,37,2],[7,1,8,2],[10,1,11,2],[13,1,13,2],[15,1,15,2],[20,1,21,2]]}
[null,"SOLVENCY CERTIFICATE ",null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
["(1)","We, the Directors of: "]
[null,"hereinafter referred to as \"The Insurance Group\" do hereby certify that:",null,{"$f":"+'Group Information'!C7","v":"Enter Group Company Name"}]
[]
["(a)","The insurance group has prepared statutory financial statements in respect of the accounting year",null,{"$f":"+'Group Information'!C3","v":"2022-12-31"}]
[]
["(b)","whether or not the statements are available at the designated insurer's principal office in Bermuda pursuant to Rule 28 or, as the case may be, have been filed pursuant to Rules 23(9) and 24 to 27;",null,"Select from Drop-Down"]
[]
[]
["(c)","whether or not the group has complied with every direction issued by the Authority under the Act, rules, any regulations or legislation pertaining to it;",null,"Select from Drop-Down"]
[]
[]
["(d)","whether the group has complied with the minimum margin of solvency in accordance with these Rules;",null,"Select from Drop-Down"]
[]
["(e)","whether the group has complied with the requirements of the available statutory capital and surplus in accordance with Rules 22(1) and 22(3);",null,"Select from Drop-Down"]
[]
["(f)","the aggregate value of the group’s assets as shown in the group statutory balance sheet for the relevant year:",null,{"$f":"+'Form 1'!F94","v":0}]
[]
["(g)","whether in the opinion of those signing the certificate—"]
[null,"(i) that the group statutory balance sheet assets value was determined in  accordance with the requirements of the Act and of any applicable  Rules pursuant to Rule 24(2)",null,"Select from Drop-Down"]
[]
[null,"(ii) that the value of the group’s assets at the end of the relevant year was in the aggregate at least equal to the group statutory balance sheet assets value",null,"Select from Drop-Down"]
[]
[]
["(h)","whether in the opinion of those signing the certificate the aggregate amount of the group’s liabilities at the end of the relevant year (after taking into account all prospective and contingent liabilities, but not liabilities in respect of share capital) is not more than the aggregate amount of the liabilities as shown in the group’s statutory financial statements for that year;",null,"Select from Drop-Down"]
[]
[]
[]
["(i)","the aggregate amount of the statutory capital and surplus as shown in the group statutory statement of capital and surplus for the relevant year:"]
[null,null,null,{"$f":"+'Form 1'!F185","v":0}]
[]
["(j)","whether the currency in which amounts in the group’s statutory financial statements   for the relevant year have been shown;",null,"Select from Drop-Down"]
[]
["(k)","the rate of exchange used, in compliance with Rules 23(7), 24(3) and 26(3), for the purposes of any statement called for by these Rules.",null,1]
[]
["(3)","If any question in sub-paragraph  (1)(b), (c), (d), (e), (f), (g) or (h) of this paragraph has been answered in the negative, whether or not the parent company has taken corrective action",null,"Select from Drop-Down"]
[]
[]
[]
[]
[]
[null,"Director",null,"Date"]
[]
[]
[null,"Chief Executive",null,"Date"]
[]
[]
[null,"Chief Risk Officer",null,"Date"]
[]
[]
[]
[null,"Select from Drop-Down"]
[null,"Yes"]
[null,"No"]
[null,"N/A"]

{"sheet":"Financial Condition","index":21,"n_rows":501,"n_cols":9,"rows_kept":501,"cut":false,"hidden":true,"merged":[[136,1,138,5],[142,1,144,5],[184,1,186,5],[189,1,191,5],[194,1,196,5],[201,1,203,5],[179,1,181,5],[206,1,208,5],[213,1,215,5],[217,1,218,5],[219,1,221,5],[224,1,226,5],[229,1,231,5],[236,1,238,5],[241,1,243,5],[248,1,250,5],[255,1,257,5],[262,1,264,5],[267,1,269,5],[273,1,275,5],[277,1,278,5],[281,1,283,5],[286,1,288,5],[291,1,293,5],[296,1,298,5],[301,1,303,5],[306,1,308,5],[310,1,310,5],[313,1,315,5],[317,1,318,5],[319,1,321,5],[324,1,326,5],[329,1,331,5],[334,1,336,5],[338,1,338,5],[342,1,343,5],[344,1,346,5],[353,1,354,5],[355,1,357,5],[368,1,370,5],[373,1,375,5],[378,1,380,5],[383,1,385,5],[366,1,367,5],[388,1,390,5],[392,1,392,5],[400,1,402,5],[405,1,407,5],[410,1,412,5],[417,1,419,5],[422,1,424,5],[427,1,429,5],[432,1,434,5],[437,1,439,5],[442,1,444,5],[447,1,448,5],[469,1,471,5],[451,1,451,5],[454,1,456,5],[458,1,458,5],[459,1,461,5],[463,1,463,5],[464,1,466,5],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[105,1,105,2],[106,1,106,2],[107,1,107,2],[100,1,100,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[104,1,104,2]]}
[null,"SCHEDULE OF FINANCIAL CONDITION REPORT"]
["i)","Business and Performance - particulars regarding the organisational structure, insurance business activities and financial performance "]
[]
["(a)","Name of the insurance group:"]
[null,null,null,null,null,{"$f":"+'Group Information'!C7","v":"Enter Group Company Name"}]
["(b)","Name and contact details of the group supervisor"]
[null,null,null,null,null,"Group Supervisor"]
[null,"Name:"]
[null,"Jurisdiction:"]
[null,"Email Address:"]
[null,"Phone Number:"]
[]
["(c)","Name and contact details of the Approved Group Auditor"]
[]
[null,"Organisation:"]
[null,"Name:"]
[null,"Jurisdiction:"]
[null,"Email Address:"]
[null,"Phone Number:"]
[]
["(d)","Ownership details: ",null,null,null,"Enter Number of Owners"]
[]
[null,null,null,"Owner Name",null,"Ownership Percentage"]
[null,null,1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,11]
[null,null,12]
[null,null,13]
[null,null,14]
[null,null,15]
[]
["(e)","Group structure chart detailing the group structure"]
[]
["(f)","Insurance business written by business segment and by geographical region during the reporting period:"]
[null,"Line of Business",null,"Gross Premium Written",null,"Net Premium Written"]
[1,"Property Catastrophe",null,{"$f":"'Schedule IVA'!M11","v":0},null,{"$f":"+'Schedule IVA'!Q11","v":0}]
[2,"Property",null,{"$f":"'Schedule IVA'!M12","v":0},null,{"$f":"+'Schedule IVA'!Q12","v":0}]
[3,"Property Non – Proportional",null,{"$f":"'Schedule IVA'!M13","v":0},null,{"$f":"+'Schedule IVA'!Q13","v":0}]
[4,"Personal Accident",null,{"$f":"'Schedule IVA'!M14","v":0},null,{"$f":"+'Schedule IVA'!Q14","v":0}]
[5,"Personal Accident Non- Proportional",null,{"$f":"'Schedule IVA'!M15","v":0},null,{"$f":"+'Schedule IVA'!Q15","v":0}]
[6,"Aviation",null,{"$f":"'Schedule IVA'!M16","v":0},null,{"$f":"+'Schedule IVA'!Q16","v":0}]
[7,"Aviation Non – Proportional",null,{"$f":"'Schedule IVA'!M17","v":0},null,{"$f":"+'Schedule IVA'!Q17","v":0}]
[8,"Credit / Surety ",null,{"$f":"'Schedule IVA'!M18","v":0},null,{"$f":"+'Schedule IVA'!Q18","v":0}]
[9,"Credit / Surety Non – Proportional",null,{"$f":"'Schedule IVA'!M19","v":0},null,{"$f":"+'Schedule IVA'!Q19","v":0}]
[10,"Energy Offshore / Marine",null,{"$f":"'Schedule IVA'!M20","v":0},null,{"$f":"+'Schedule IVA'!Q20","v":0}]
[11,"Energy Offshore / Marine Non - Proportional ",null,{"$f":"'Schedule IVA'!M21","v":0},null,{"$f":"+'Schedule IVA'!Q21","v":0}]
[12,"US Casualty",null,{"$f":"'Schedule IVA'!M22","v":0},null,{"$f":"+'Schedule IVA'!Q22","v":0}]
[13,"US Casualty Non - Proportional ",null,{"$f":"'Schedule IVA'!M23","v":0},null,{"$f":"+'Schedule IVA'!Q23","v":0}]
[14,"US Professional",null,{"$f":"'Schedule IVA'!M24","v":0},null,{"$f":"+'Schedule IVA'!Q24","v":0}]
[15,"US Professional Non – Proportional",null,{"$f":"'Schedule IVA'!M25","v":0},null,{"$f":"+'Schedule IVA'!Q25","v":0}]
[16,"US Specialty ",null,{"$f":"'Schedule IVA'!M26","v":0},null,{"$f":"+'Schedule IVA'!Q26","v":0}]
[17,"US Specialty Non - Proportional",null,{"$f":"'Schedule IVA'!M27","v":0},null,{"$f":"+'Schedule IVA'!Q27","v":0}]
[18,"International Motor ",null,{"$f":"'Schedule IVA'!M28","v":0},null,{"$f":"+'Schedule IVA'!Q28","v":0}]
[19,"International Motor Non – Proportional",null,{"$f":"'Schedule IVA'!M29","v":0},null,{"$f":"+'Schedule IVA'!Q29","v":0}]
[20,"International Casualty Non – Motor ",null,{"$f":"'Schedule IVA'!M30","v":0},null,{"$f":"+'Schedule IVA'!Q30","v":0}]
[21,"International Casualty Non Motor Non – Proportional ",null,{"$f":"'Schedule IVA'!M31","v":0},null,{"$f":"+'Schedule IVA'!Q31","v":0}]
[22,"Retro Property",null,{"$f":"'Schedule IVA'!M32","v":0},null,{"$f":"+'Schedule IVA'!Q32","v":0}]
[23,"Structured / Finite Reinsurance",null,{"$f":"'Schedule IVA'!M33","v":0},null,{"$f":"+'Schedule IVA'!Q33","v":0}]
[24,"Health",null,{"$f":"'Schedule IVA'!M34","v":0},null,{"$f":"+'Schedule IVA'!Q34","v":0}]
[25,"Total ",null,{"$f":"SUM(D44:D67)","v":0},null,{"$f":"SUM(F44:F67)","v":0}]
[]
[null,"Line of Business",null,"Gross Premium Written",null,"Net Premium Written"]
[1,"Mortality ",null,{"$f":"+'Schedule IVB'!M12","v":0},null,{"$f":"+'Schedule IVB'!Y12","v":0}]
[2,"Critical Illness",null,{"$f":"+'Schedule IVB'!M13","v":0},null,{"$f":"+'Schedule IVB'!Y13","v":0}]
[3,"Longevity",null,{"$f":"+'Schedule IVB'!M14","v":0},null,{"$f":"+'Schedule IVB'!Y14","v":0}]
[4,"Deferred Annuities",null,{"$f":"+'Schedule IVB'!M15","v":0},null,{"$f":"+'Schedule IVB'!Y15","v":0}]
[5,"Disability Income: Active lives with premium guarantee of —"]
[null,"(i) Less than or equal to 1 year",null,{"$f":"+'Schedule IVB'!M17","v":0},null,{"$f":"+'Schedule IVB'!Q17+'Schedule IVB'!U17","v":0}]
[null,"(ii) More than 1 year but less than 5 years",null,{"$f":"+'Schedule IVB'!M18","v":0},null,{"$f":"+'Schedule IVB'!Q18+'Schedule IVB'!U18","v":0}]
[null,"(iii) Greater than 5 years",null,{"$f":"+'Schedule IVB'!M19","v":0},null,{"$f":"+'Schedule IVB'!Q19+'Schedule IVB'!U19","v":0}]
[6,"Disability Income: Actives lives for other accident and sickness",null,{"$f":"+'Schedule IVB'!M20","v":0},null,{"$f":"+'Schedule IVB'!Y20","v":0}]
[7,"Disability Income: Claims in payment ",null,{"$f":"+'Schedule IVB'!M22","v":0},null,{"$f":"+'Schedule IVB'!Y22","v":0}]
[8,"Disability Income: Claims in payment for other accident and sickness",null,{"$f":"+'Schedule IVB'!M23","v":0},null,{"$f":"+'Schedule IVB'!Y23","v":0}]
[9,"Group Life",null,{"$f":"+'Schedule IVB'!M25","v":0},null,{"$f":"+'Schedule IVB'!Y25","v":0}]
[10,"Group Disability",null,{"$f":"+'Schedule IVB'!M26","v":0},null,{"$f":"+'Schedule IVB'!Y26","v":0}]
[11,"Group Health",null,{"$f":"+'Schedule IVB'!M27","v":0},null,{"$f":"+'Schedule IVB'!Y27","v":0}]
[12,"Stop Loss",null,{"$f":"+'Schedule IVB'!M28","v":0},null,{"$f":"+'Schedule IVB'!Y28","v":0}]
[13,"Rider",null,{"$f":"+'Schedule IVB'!M29","v":0},null,{"$f":"+'Schedule IVB'!Y29","v":0}]
[14,"Variable Annuities",null,{"$f":"+'Schedule IVB'!M30","v":0},null,{"$f":"+'Schedule IVB'!Y30","v":0}]
[15,"Total ",null,{"$f":"SUM(D71:D87)","v":0},null,{"$f":"SUM(F71:F87)","v":0}]
[]
[null,"Geographical Location",null,"Gross Premium Written"]
[1,{"$f":"HYPERLINK(\"#'Zones'!c4\",\"Central & Western Asia\")","v":"Central & Western Asia"}]
[2,{"$f":"HYPERLINK(\"#'Zones'!c13\",\"Eastern Asia\")","v":"Eastern Asia"}]
[3,{"$f":"HYPERLINK(\"#'Zones'!c18\",\"South and South-Eastern Asia\")","v":"South and South-Eastern Asia"}]
[4,{"$f":"HYPERLINK(\"#'Zones'!c26\",\"Oceania\")","v":"Oceania"}]
[5,{"$f":"HYPERLINK(\"#'Zones'!c36\",\"Nothern Africa\")","v":"Nothern Africa"}]
[6,{"$f":"HYPERLINK(\"#'Zones'!c46\",\"Southern Africa\")","v":"Southern Africa"}]
[7,{"$f":"HYPERLINK(\"#'Zones'!c57\",\"Eastern Europe\")","v":"Eastern Europe"}]
[8,{"$f":"HYPERLINK(\"#'Zones'!c68\",\"Nothern Europe\")","v":"Nothern Europe"}]
[9,{"$f":"HYPERLINK(\"#'Zones'!c76\",\"Southern Europe\")","v":"Southern Europe"}]
[10,{"$f":"HYPERLINK(\"#'Zones'!c84\",\"Western Europe\")","v":"Western Europe"}]
[11,{"$f":"HYPERLINK(\"#'Zones'!c90\",\"Nothern America (Excluding USA)\")","v":"Nothern America (Excluding USA)"}]
[12,{"$f":"HYPERLINK(\"#'Zones'!c94\",\"Caribean & Centeral America\")","v":"Caribean & Centeral America"}]
[13,{"$f":"HYPERLINK(\"#'Zones'!c107\",\"Eastern South America\")","v":"Eastern South America"}]
[14,{"$f":"HYPERLINK(\"#'Zones'!c112\",\"Nothern, Southern, and Western South America\")","v":"Nothern, Southern, and Western South America"}]
[15,{"$f":"HYPERLINK(\"#'Zones'!c116\",\"North-East United States\")","v":"North-East United States"}]
[16,{"$f":"HYPERLINK(\"#'Zones'!c121\",\"South-East United States\")","v":"South-East United States"}]
[17,{"$f":"HYPERLINK(\"#'Zones'!c127\",\"Mid-West United States\")","v":"Mid-West United States"}]
[18,{"$f":"HYPERLINK(\"#'Zones'!c133\",\"Western United States\")","v":"Western United States"}]
[null,"TOTAL",null,{"$f":"SUM(D91:D108)","v":0}]
[]
["(g)","Performance  of  investments during the reporting period:"]
[null,null,null,"Market Value",null,"Performance"]
[1,{"$f":"+'Schedule VI PY'!C8","v":"U.S. Government "}]
[null,{"$f":"+'Schedule VI PY'!C9","v":"(a) U.S. Government Federal"},null,{"$f":"'Schedule VI (EBS) PY'!E9","v":0}]
[null,{"$f":"+'Schedule VI PY'!C10","v":"(b) U.S. Government Agency - mortgage-backed securities"},null,{"$f":"'Schedule VI (EBS) PY'!E10","v":0}]
[null,{"$f":"+'Schedule VI PY'!C11","v":"(c) U.S. Government Agency - other"},null,{"$f":"'Schedule VI (EBS) PY'!E11","v":0}]
[2,{"$f":"+'Schedule VI PY'!C12","v":"Non-U.S. Government"},null,{"$f":"'Schedule VI (EBS) PY'!E12","v":0}]
[3,{"$f":"+'Schedule VI PY'!C13","v":"States, Municipalities, and Political Subdivision"},null,{"$f":"'Schedule VI (EBS) PY'!E13","v":0}]
[4,{"$f":"+'Schedule VI PY'!C14","v":"Corporate Securities"}]
[null,{"$f":"+'Schedule VI PY'!C15","v":"(a) U.S. Government-backed Corporate"},null,{"$f":"'Schedule VI (EBS) PY'!E15","v":0}]
[null,{"$f":"+'Schedule VI PY'!C16","v":"(b) Non-U.S. Government-backed Corporate"},null,{"$f":"'Schedule VI (EBS) PY'!E16","v":0}]
[null,{"$f":"+'Schedule VI PY'!C17","v":"(c) FDIC Guaranteed Corporate"},null,{"$f":"'Schedule VI (EBS) PY'!E17","v":0}]
[null,{"$f":"+'Schedule VI PY'!C18","v":"(d) Other Corporate"},null,{"$f":"'Schedule VI (EBS) PY'!E18","v":0}]
[5,{"$f":"+'Schedule VI PY'!C19","v":"Asset-backed Securities"},null,{"$f":"'Schedule VI (EBS) PY'!E19","v":0}]
[6,{"$f":"+'Schedule VI PY'!C20","v":"Mortgage-backed Securities"}]
[null,{"$f":"+'Schedule VI PY'!C21","v":"(a) Residential Subprime"},null,{"$f":"'Schedule VI (EBS) PY'!E21","v":0}]
[null,{"$f":"+'Schedule VI PY'!C22","v":"(b) Residential Non-subprime"},null,{"$f":"'Schedule VI (EBS) PY'!E22","v":0}]
[null,{"$f":"+'Schedule VI PY'!C23","v":"(c) Commercial"},null,{"$f":"'Schedule VI (EBS) PY'!E23","v":0}]
[7,{"$f":"+'Schedule VI PY'!C24","v":"Mutual Funds"},null,{"$f":"'Schedule VI (EBS) PY'!E24","v":0}]
[8,{"$f":"+'Schedule VI PY'!C25","v":"Bank Loans"},null,{"$f":"'Schedule VI (EBS) PY'!E25","v":0}]
[9,{"$f":"+'Schedule VI PY'!C26","v":"Catastrophe Bonds and Insurance-Linked Securities"},null,{"$f":"'Schedule VI (EBS) PY'!E26","v":0}]
[10,{"$f":"+'Schedule VI PY'!C27","v":"Others (Briefly describe)"},null,{"$f":"'Schedule VI (EBS) PY'!E27","v":0}]
[null,{"$f":"+'Schedule VI PY'!C28","v":"TOTAL PORTFOLIO"},null,{"$f":"SUM(D113:D132)","v":0}]
[]
[]
[null,"Details  on  material income and expenses incurred"]
[]
[]
[]
[]
["(h)","Any other material information:"]
[]
[]
[]
[]
[]
["ii)","Governance Structure - particulars of corporate governance, risk management and solvency self-assessment frameworks"]
[]
["(a)","Board and Senior Executive:"]
[]
["i.","Directors",null,null,null,{"$f":"'Schedule V(a)'!D8","v":0}]
[]
[null,"Name","Board Position","Responsibilities"]
[1,{"$f":"'Schedule V(a)'!C12","v":0},{"$f":"'Schedule V(a)'!D12","v":0}]
[2,{"$f":"'Schedule V(a)'!C13","v":0},{"$f":"'Schedule V(a)'!D13","v":0}]
[3,{"$f":"'Schedule V(a)'!C14","v":0},{"$f":"'Schedule V(a)'!D14","v":0}]
[4,{"$f":"'Schedule V(a)'!C15","v":0},{"$f":"'Schedule V(a)'!D15","v":0}]
[5,{"$f":"'Schedule V(a)'!C16","v":0},{"$f":"'Schedule V(a)'!D16","v":0}]
[6,{"$f":"'Schedule V(a)'!C17","v":0},{"$f":"'Schedule V(a)'!D17","v":0}]
[7,{"$f":"'Schedule V(a)'!C18","v":0},{"$f":"'Schedule V(a)'!D18","v":0}]
[8,{"$f":"'Schedule V(a)'!C19","v":0},{"$f":"'Schedule V(a)'!D19","v":0}]
[9,{"$f":"'Schedule V(a)'!C20","v":0},{"$f":"'Schedule V(a)'!D20","v":0}]
[10,{"$f":"'Schedule V(a)'!C21","v":0},{"$f":"'Schedule V(a)'!D21","v":0}]
[]
[null,"Officers",null,null,null,{"$f":"'Schedule V(a)'!D33","v":0}]
[]
[null,"Name","Board Position","Responsibilities"]
[1,{"$f":"'Schedule V(a)'!C37","v":0},{"$f":"'Schedule V(a)'!D37","v":0}]
[2,{"$f":"'Schedule V(a)'!C38","v":0},{"$f":"'Schedule V(a)'!D38","v":0}]
[3,{"$f":"'Schedule V(a)'!C39","v":0},{"$f":"'Schedule V(a)'!D39","v":0}]
[4,{"$f":"'Schedule V(a)'!C40","v":0},{"$f":"'Schedule V(a)'!D40","v":0}]
[5,{"$f":"'Schedule V(a)'!C41","v":0},{"$f":"'Schedule V(a)'!D41","v":0}]
[6,{"$f":"'Schedule V(a)'!C42","v":0},{"$f":"'Schedule V(a)'!D42","v":0}]
[7,{"$f":"'Schedule V(a)'!C43","v":0},{"$f":"'Schedule V(a)'!D43","v":0}]
[8,{"$f":"'Schedule V(a)'!C44","v":0},{"$f":"'Schedule V(a)'!D44","v":0}]
[9,{"$f":"'Schedule V(a)'!C45","v":0},{"$f":"'Schedule V(a)'!D45","v":0}]
[10,{"$f":"'Schedule V(a)'!C46","v":0},{"$f":"'Schedule V(a)'!D46","v":0}]
[]
[null,"Description of segregation of these responsibilities"]
[]
[]
[]
[]
["ii.","Description of remuneration policy and practices and performance- based criteria governing the board, senior executive and employees"]
[]
[]
[]
[]
["iii.","Description of the supplementary pension or early retirement schemes for members, the board and senior executive"]
[]
[]
[]
[]
["iv.","Any material transactions with shareholder controllers, persons who exercise significant influence, the board or senior executive"]
[]
[]
[]
[]
["(b)","Fitness and Propriety Requirements"]
[]
["i.","Description of the fit and proper process in assessing the board and senior executive"]
[]
[]
[]
[]
["ii.","Description of the professional qualifications, skills, and expertise of the board and senior executives to carry out their functions"]
[]
[]
[]
[]
["(c)","Risk Management and Solvency Self-Assessment"]
[]
["i.","Description of  the risk management process and procedures to effectively identify, measure, manage and report on risk exposures"]
[]
[]
[]
[]
["ii.","Description of how the risk management and solvency self- assessment systems are implemented and integrated into the insurer’s operations; including strategic planning and organisational and decision making process"]
[]
[]
[]
[]
[]
["iii.","Description of the relationship between the solvency self- assessment, solvency needs, and capital and risk management systems"]
[]
[]
[]
[]
["iv.","Description of the solvency self-assessment approval process including the level of oversight and independent verification by the board and senior executives"]
[]
[]
[]
[]
["(d)","Internal Controls"]
[]
["i.","Description of the internal control system"]
[]
[]
[]
[]
["ii.","Description of how the compliance function is executed"]
[]
[]
[]
[]
["(e)","Internal Audit"]
[]
[null,"Description of how the internal audit function is implemented and how it maintains its independence and objectivity when conducting its functions"]
[]
[]
[]
[]
["(f)","Actuarial Function"]
[]
[null,"Description of how the actuarial function is implemented"]
[]
[]
[]
[]
["(g)","Outsourcing"]
[]
["i.","Description of the outsourcing policy and information on any key or important functions that have been outsourced"]
[]
[]
[]
[]
["ii.","Description of material intra-group outsourcing"]
[]
[]
[]
[]
["(h)","Any other material information:"]
[]
[]
[]
[]
[]
["iii)","Risk Profile - particulars on exposures on underwriting risk, market risk including off balance sheet exposures, credit risk, liquidity risk, operational risk and other material risks"]
[]
[]
["(a)","Material risks that the insurer is exposed to, including how these risks are measured and any material changes that have occurred during the reporting period:"]
[]
[]
[]
[]
["(b)","How risks are mitigated including the methods used and the process to monitor the effectiveness of these methods"]
[]
[]
[]
[]
["(c)","Material risk concentrations"]
[]
[]
[]
[]
["(d)","How assets are invested by and on behalf of an insurance group in accordance with the prudent person principle as stated in paragraph 12 (1) (a) of these Rules"]
[]
[]
[]
[]
["(e)","The stress testing and sensitivity analysis to assess material risks, including the methods and assumptions used, and the outcomes"]
[]
[]
[]
[]
["(f)","Any other material information:"]
[]
[]
[]
[]
["iv)","Solvency Valuation - particulars of the valuation bases, methods and assumptions on the inputs used to determine solvency"]
[]
["(a)","The valuation bases, assumptions and methods used to derive the value of each asset class"]
[]
[]
[]
[]
["(b)","The valuation bases, assumptions and methods used to derive the value of technical provisions and the amount of the best estimate. The amount of the risk margin as well as the level of uncertainty to determine the value of the technical provisions should be included"]
[]
[]
[]
[]
[]
["(c)","Description of recoverables from reinsurance contracts, including special purpose insurers and other risk transfer mechanisms"]
[]
[]
[]
[]
["(d)","The valuation bases, assumptions and methods used to derive the value of other liabilities"]
[]
[]
[]
[]
["(e)","Any other material information:"]
[]
[]
[]
[]
["v)","Capital Management - particulars regarding an assessment of capital needs and regulatory capital requirements"]
[]
["(a)","Eligible Capital"]
[]
["i.","Description of the capital management policy and process to determine capital needs for business planning, how capital is managed and any material changes during the reporting period"]
[]
[]
[]
[]
[]
["ii.","Eligible Capital"]
[null,"Tier 1",null,null,null,{"$f":"+'Schedule XIII(a)'!J57","v":0}]
[null,"Tier 2",null,null,null,{"$f":"+'Schedule XIII(a)'!J70","v":0}]
[null,"Tier 3",null,null,null,{"$f":"+'Schedule XIII(a)'!J78","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F350:F352)","v":0}]
[null,"Description of the eligible capital categorised by tiers in accordance with the Eligible Capital Rules"]
[]
[]
[]
[]
[]
["iii.","Eligible Capital by Regulatory Limitations"]
[null,null,"Limits:                 MSM                    ECR","Minimum Margin of Solvency",null,"Enhanced Capital Requirement"]
[null,"Tier 1","min                             80%                          60%",{"$f":"+'Schedule XIII(a)'!G94","v":0},null,{"$f":"+'Schedule XIII(a)'!I94","v":0}]
[null,"Tier 2","max                            20%                          40%",{"$f":"+'Schedule XIII(a)'!G95","v":0},null,{"$f":"+'Schedule XIII(a)'!I95","v":0}]
[null,"Tier 3","max                                                              15%",null,null,{"$f":"+'Schedule XIII(a)'!I96","v":0}]
[null,"Total",null,{"$f":"SUM(D362:D364)","v":0},null,{"$f":"SUM(F362:F364)","v":0}]
[]
[null,"Description of the  eligible capital categorised by tiers, in accordance with the Eligible Capital Rules used to meet the Enhanced Capital Requirement (“ECR”) and the Minimum Margin of Solvency (“MSM”) defined in accordance with section (1) (1) of the Act"]
[]
[]
[]
[]
[]
["iv.","Confirmation that eligible capital is subject to transitional arrangements as required under the Eligible Capital Rules",null,null,null,"Select from Drop-Down"]
[]
[]
[]
[]
["v.","Identification of any factors affecting encumbrances affecting the availability and transferability of capital to meet the ECR"]
[]
[]
[]
[]
["vi."," Identification of ancillary capital instruments that have been approved by the Authority"]
[]
[]
[]
[]
["vii.","Identification of differences in shareholder’s equity as stated in the financial statements versus available statutory capital and surplus"]
[]
[]
[]
[]
["(b)","Regulatory Capital Requirements"]
[]
["i.","Amount of the ECR and MSM at the end of the reporting period:"]
[null,null,null,null,null,"Amount"]
[null,"Minimum Margin of Solvency",null,null,null,{"$f":"Summary!M96","v":0}]
[null,"Enhanced Capital Requirement",null,null,null,{"$f":"Summary!M100","v":0}]
[]
["ii.","Identification of any non-compliance with the MSM and the ECR"]
[]
[]
[]
[]
["iii.","Description of the amount and circumstances surrounding the non-compliance, the remedial measures taken and their effectiveness"]
[]
[]
[]
[]
["iv.","Where the non-compliance has not been resolved, description of the amount of the non-compliance at the end of the reporting period"]
[]
[]
[]
[]
["(c)","Approved Internal Capital Model used to derive the ECR"]
[]
["i.","Description of the purpose and scope of the business and risk areas where the internal model is used"]
[]
[]
[]
[]
["ii.","where a partial internal model is used, description of how it is integrated with the BSCR Model"]
[]
[]
[]
[]
["iii.","Description of methods used in the internal model to calculate the ECR"]
[]
[]
[]
[]
["iv.","Description of aggregation methodologies and diversification effects"]
[]
[]
[]
[]
["v.","description of the main differences in the methods and assumptions used for the risk areas in the internal model versus the BSCR Model"]
[]
[]
[]
[]
["vi.","Description of the nature and suitability of the data used in the internal model"]
[]
[]
[]
[]
["vii.","Any other material information:"]
[]
[]
[]
[]
["vi)","Significant Event - particulars and explanations of a significant event including, but not limited to the following"]
[]
["(a)","Description of the significant event"]
[]
[]
[]
[]
["(b)","Approximate date(s) or proposed timing of the significant event"]
[]
[]
[]
[]
["(c)","Confirmation of how the significant event has impacted or will impact, any information provided in the most recent financial condition report filed with the Authority"]
[]
[]
[]
[]
["(d)","Any other material information:"]
[]
[]
[]
[]
[]
[]
[null,"Select from Drop-Down"]
[null,"Yes"]
[null,"No"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,"General Questions"]
[null,"Select from Drop-Down"]
[null,"Yes"]
[null,"No"]
[]
[null,"Ra"]
[null,"Rating Agency"]
[null,"Select Rating Agency"]
[null,"Standard & Poor"]
[null,"Moody's"]
[null,"AM Best"]
[null,"Fitch"]
[null,"Standard & Poor","Moody's","AM Best","Fitch"]
[null,"AAA","Aaa","A++","AAA"]
[null,"AA+ to AA-","Aa1 to Aa3","A+","AA+ to AA-"]
[null,"A+ to A-","A1 to A3","A","A+ to A-"]
[null,"BBB+ to BBB-","Baa1 to Baa3","A-","BBB+ to BBB-"]
[null,"BB+ to BB-","Ba1 to Ba3","B++ to B","BB+ to BB-"]
[null,"B+ to B-","B1 to B3","B- to C+","B+ to B-"]
[null,"CCC+ to CCC-","Caa1 to Caa3","C, C-","CCC+ to CCC-"]
[null,"Below CCC-","Below Caa3","Below C-","Below CCC-"]

{"sheet":"Form 1","index":22,"n_rows":296,"n_cols":8,"rows_kept":296,"cut":false,"hidden":false,"merged":[[214,5,214,7],[216,5,216,7]]}
[null,"GROUP STATUTORY BALANCE SHEET"]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"As at",{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,"expressed in "," ['000s]United States Dollars",null,null,null,null,"FORM 1"]
[]
[null,"STMT."]
[null,"LINE No.",null,null,null,{"$f":"C3","v":"2022-12-31"},null,{"$f":"DATE(YEAR(C3) -1, MONTH(C3), DAY(C3))","v":"2021-12-31"}]
[null,null,null,null,null,"('000)",null,"('000)"]
[]
[null,"1.","CASH AND TIME DEPOSITS",null,null,{"$f":"Import!E6","v":0},null,{"$f":"Import!G6","v":0}]
[]
[null,"2.","QUOTED INVESTMENTS:"]
[null,"(a)","Bonds and debentures"]
[null,null,"  i.   Held to maturity",null,null,{"$f":"Import!E7","v":0},null,{"$f":"Import!G7","v":0}]
[null,null,"  ii.  Other",null,null,{"$f":"Import!E8","v":0},null,{"$f":"Import!G8","v":0}]
[null,"(b)","Total bonds and debentures",null,null,{"$f":"SUM(F14:F15)","v":0},null,{"$f":"SUM(H14:H15)","v":0}]
[null,"(c) ","Equities "]
[null,null,"  i.   Common stocks",null,null,{"$f":"Import!E10","v":0},null,{"$f":"Import!G10","v":0}]
[null,null,"  ii.  Preferred stocks",null,null,{"$f":"Import!E11","v":0},null,{"$f":"Import!G11","v":0}]
[null,null,"  iii. Mutual funds",null,null,{"$f":"Import!E12","v":0},null,{"$f":"Import!G12","v":0}]
[null,"(d) ","Total equities",null,null,{"$f":"SUM(F18:F20)","v":0},null,{"$f":"SUM(H18:H20)","v":0}]
[null,"(e)","Other quoted investments",null,null,{"$f":"Import!E13","v":0},null,{"$f":"Import!G13","v":0}]
[null,"(f)","Total quoted investments",null,null,{"$f":"F16+F21+F22","v":0},null,{"$f":"H16+H21+H22","v":0}]
[]
[null,"3.","UNQUOTED INVESTMENTS:"]
[null,"(a)","Bonds and debentures"]
[null,null,"  i.   Held to maturity",null,null,{"$f":"Import!E14","v":0},null,{"$f":"Import!G14","v":0}]
[null,null,"  ii.  Other",null,null,{"$f":"Import!E15","v":0},null,{"$f":"Import!G15","v":0}]
[null,"(b)","Total bonds and debentures",null,null,{"$f":"SUM(F27:F28)","v":0},null,{"$f":"SUM(H27:H28)","v":0}]
[null,"(c) ","Equities "]
[null,null,"  i.   Common stocks",null,null,{"$f":"Import!E17","v":0},null,{"$f":"Import!G17","v":0}]
[null,null,"  ii.  Preferred stocks",null,null,{"$f":"Import!E18","v":0},null,{"$f":"Import!G18","v":0}]
[null,null,"  iii. Mutual funds",null,null,{"$f":"Import!E19","v":0},null,{"$f":"Import!G19","v":0}]
[null,"(d) ","Total equities",null,null,{"$f":"SUM(F31:F33)","v":0},null,{"$f":"SUM(H31:H33)","v":0}]
[null,"(e) ","Other unquoted investments",null,null,{"$f":"Import!E20","v":0},null,{"$f":"Import!G20","v":0}]
[null,"(f) ","Total unquoted investments",null,null,{"$f":"F29+F34+F35","v":0},null,{"$f":"H29+H34+H35","v":0}]
[]
[null,"4.","INVESTMENTS IN AND ADVANCES TO AFFILIATES (EQUITY):"]
[null,"(a)","Unregulated entities that conduct ancillary services",null,null,{"$f":"Import!E21","v":0},null,{"$f":"Import!G21","v":0}]
[null,"(b)","Unregulated non-financial operating entities",null,null,{"$f":"Import!E22","v":0},null,{"$f":"Import!G22","v":0}]
[null,"(c)","Unregulated financial operating entities",null,null,{"$f":"Import!E23","v":0},null,{"$f":"Import!G23","v":0}]
[null,"(d)","Regulated non-insurance financial operating entities",null,null,{"$f":"Import!E24","v":0},null,{"$f":"Import!G24","v":0}]
[null,"(e)","Regulated insurance financial operating entities",null,null,{"$f":"Import!E25","v":0},null,{"$f":"Import!G25","v":0}]
[null,"(f)","Total investments in affiliates (equity)",null,null,{"$f":"SUM(F39:F43)","v":0},null,{"$f":"SUM(H39:H43)","v":0}]
[null,"(g)","Advances to affiliates",null,null,{"$f":"Import!E26","v":0},null,{"$f":"Import!G26","v":0}]
[null,"(h)","Total investments in and advances to affiliates (equity)",null,null,{"$f":"F44+F45","v":0},null,{"$f":"H44+H45","v":0}]
[]
[null,"5.","INVESTMENTS IN MORTGAGE LOANS ON REAL ESTATE:"]
[null,"(a)","First liens",null,null,{"$f":"Import!E27","v":0},null,{"$f":"Import!G27","v":0}]
[null,"(b)","Other than first liens ",null,null,{"$f":"Import!E28","v":0},null,{"$f":"Import!G28","v":0}]
[null,"(c) ","Total investments in mortgage loans on real estate",null,null,{"$f":"SUM(F49:F50)","v":0},null,{"$f":"SUM(H49:H50)","v":0}]
[]
[null,"6.","POLICY LOANS",null,null,{"$f":"Import!E29","v":0},null,{"$f":"Import!G29","v":0}]
[]
[null,"7.","REAL ESTATE:"]
[null,"(a)","Occupied by the group (less encumbrances)",null,null,{"$f":"Import!E30","v":0},null,{"$f":"Import!G30","v":0}]
[null,"(b)","Other properties (less encumbrances)",null,null,{"$f":"Import!E31","v":0},null,{"$f":"Import!G31","v":0}]
[null,"(c) ","Total real estate",null,null,{"$f":"SUM(F56:F57)","v":0},null,{"$f":"SUM(H56:H57)","v":0}]
[]
[null,"8.","COLLATERAL LOANS",null,null,{"$f":"Import!E32","v":0},null,{"$f":"Import!G32","v":0}]
[]
[null,"9.","INVESTMENT INCOME DUE AND ACCRUED",null,null,{"$f":"Import!E33","v":0},null,{"$f":"Import!G33","v":0}]
[]
[null,"10.","ACCOUNTS AND PREMIUMS RECEIVABLE:"]
[null,"(a)","In course of collection",null,null,{"$f":"Import!E34","v":0},null,{"$f":"Import!G34","v":0}]
[null,"(b)","Deferred - not yet due",null,null,{"$f":"Import!E35","v":0},null,{"$f":"Import!G35","v":0}]
[null,"(c) ","Receivables from retrocessional contracts",null,null,{"$f":"Import!E36","v":0},null,{"$f":"Import!G36","v":0}]
[null,"(d)","Total accounts and premiums receivable",null,null,{"$f":"SUM(F65:F67)","v":0},null,{"$f":"SUM(H65:H67)","v":0}]
[]
[null,"11.","REINSURANCE BALANCES RECEIVABLE:"]
[null,"(a)","Foreign affiliates ",null,null,{"$f":"Import!E37","v":0},null,{"$f":"Import!G37","v":0}]
[null,"(b)","Domestic affiliates ",null,null,{"$f":"Import!E38","v":0},null,{"$f":"Import!G38","v":0}]
[null,"(c)","Pools & associations",null,null,{"$f":"Import!E39","v":0},null,{"$f":"Import!G39","v":0}]
[null,"(d)","All other insurers",null,null,{"$f":"Import!E40","v":0},null,{"$f":"Import!G40","v":0}]
[null,"(e) ","Total reinsurance balances receivable",null,null,{"$f":"SUM(F71:F74)","v":0},null,{"$f":"SUM(H71:H74)","v":0}]
[]
[null,"12.","FUNDS HELD BY CEDING REINSURERS",null,null,{"$f":"Import!E43","v":0},null,{"$f":"Import!G43","v":0}]
[]
[null,"13.","SUNDRY ASSETS:"]
[null,"(a)","Derivative instruments",null,null,{"$f":"Import!E44","v":0},null,{"$f":"Import!G44","v":0}]
[null,"(b)","Segregated accounts companies - long-term business - variable annuities",null,null,{"$f":"Import!E45","v":0},null,{"$f":"Import!G45","v":0}]
[null,"(c)","Segregated accounts companies - long-term business - others",null,null,{"$f":"Import!E46","v":0},null,{"$f":"Import!G46","v":0}]
[null,"(d)","Segregated accounts companies - general business",null,null,{"$f":"Import!E47","v":0},null,{"$f":"Import!G47","v":0}]
[null,"(e)","Deposit assets",null,null,{"$f":"Import!E48","v":0},null,{"$f":"Import!G48","v":0}]
[null,"(f)","Other sundry assets (specify)",null,null,{"$f":"Import!E53","v":0},null,{"$f":"Import!G53","v":0}]
[null,"(g)","Total sundry assets",null,null,{"$f":"SUM(F80:F85)","v":0},null,{"$f":"SUM(H80:H85)","v":0}]
[]
[null,"14.","LETTERS OF CREDIT, GUARANTEES AND OTHER INSTRUMENTS:"]
[null,"(a)","Letters of credit ",null,null,{"$f":"Import!E54","v":0},null,{"$f":"Import!G54","v":0}]
[null,"(b)","Guarantees",null,null,{"$f":"Import!E55","v":0},null,{"$f":"Import!G55","v":0}]
[null,"(c) ","Other instruments",null,null,{"$f":"Import!E56","v":0},null,{"$f":"Import!G56","v":0}]
[null,"(d)","Total letters of credit, guarantees and other instruments",null,null,{"$f":"SUM(F89:F91)","v":0},null,{"$f":"SUM(H89:H91)","v":0}]
[]
[null,"15.","TOTAL",null,null,{"$f":"F10+F23+F36+F46+F51+F53+F58+F60+F62+F68+F75+F77+F86+F92","v":0},null,{"$f":"H10+H23+H36+H46+H51+H53+H58+H60+H62+H68+H75+H77+H86+H92","v":0}]
[]
[null,null,"TOTAL INSURANCE RESERVES, OTHER LIABILITIES AND "]
[null,null,"STATUTORY ECONOMIC CAPITAL AND SURPLUS"]
[]
[null,null,"GENERAL BUSINESS INSURANCE RESERVES"]
[]
[null,"16.","UNEARNED PREMIUMS",null,null,{"$f":"Import!E62","v":0},null,{"$f":"Import!G62","v":0}]
[]
[null,"17.","LOSS AND LOSS EXPENSE PROVISIONS:"]
[null,"(a)","Gross loss and loss expense provisions",null,null,{"$f":"Import!E63","v":0},null,{"$f":"Import!G63","v":0}]
[null,"(b)","Less : Reinsurance recoverable balance"]
[null,null,"  i.   Foreign affiliates",null,null,{"$f":"Import!E64","v":0},null,{"$f":"Import!G64","v":0}]
[null,null,"  ii.  Domestic affiliates",null,null,{"$f":"Import!E65","v":0},null,{"$f":"Import!G65","v":0}]
[null,null,"  iii. Pools & associations",null,null,{"$f":"Import!E66","v":0},null,{"$f":"Import!G66","v":0}]
[null,null,"  iv.  All other insurers",null,null,{"$f":"Import!E67","v":0},null,{"$f":"Import!G67","v":0}]
[null,"(c) ","Total reinsurance recoverable balance",null,null,{"$f":"SUM(F106:F109)","v":0},null,{"$f":"SUM(H106:H109)","v":0}]
[null,"(d) ","Net loss and loss expense provisions",null,null,{"$f":"F104-F110","v":0},null,{"$f":"H104-H110","v":0}]
[]
[null,"18.","OTHER INSURANCE RESERVES",null,null,{"$f":"Import!E68","v":0},null,{"$f":"Import!G68","v":0}]
[]
[null,"19.","TOTAL GENERAL BUSINESS - INSURANCE RESERVES",null,null,{"$f":"F101+F111+F113","v":0},null,{"$f":"H101+H111+H113","v":0}]
[]
[null,null,"LONG-TERM BUSINESS INSURANCE RESERVES"]
[]
[null,"20.","RESERVES FOR REPORTED CLAIMS",null,null,{"$f":"Import!E69","v":0},null,{"$f":"Import!G69","v":0}]
[]
[null,"21.","RESERVES FOR UNREPORTED CLAIMS",null,null,{"$f":"Import!E70","v":0},null,{"$f":"Import!G70","v":0}]
[]
[null,"22.","POLICY RESERVES - LIFE",null,null,{"$f":"Import!E71","v":0},null,{"$f":"Import!G71","v":0}]
[]
[null,"23.","POLICY RESERVES - ACCIDENT AND HEALTH",null,null,{"$f":"Import!E72","v":0},null,{"$f":"Import!G72","v":0}]
[]
[null,"24.","POLICYHOLDER'S FUNDS ON DEPOSIT",null,null,{"$f":"Import!E73","v":0},null,{"$f":"Import!G73","v":0}]
[]
[null,"25.","LIABILITY FOR FUTURE POLICYHOLDER DIVIDENDS",null,null,{"$f":"Import!E74","v":0},null,{"$f":"Import!G74","v":0}]
[]
[null,"26.","OTHER LONG-TERM BUSINESS INSURANCE RESERVES",null,null,{"$f":"Import!E75","v":0},null,{"$f":"Import!G75","v":0}]
[]
[null,"27.","TOTAL LONG-TERM BUSINESS INSURANCE RESERVES"]
[null,"(a)","Total Gross Long-Term Business Insurance Reserves",null,null,{"$f":"F140+F141","v":0},null,{"$f":"H140+H141","v":0}]
[null,"(b)","Less: Reinsurance Recoverable Balance:"]
[null,null,"(i) Foreign Affiliates",null,null,{"$f":"Import!E76","v":0},null,{"$f":"Import!G76","v":0}]
[null,null,"(ii) Domestic Affiliaties",null,null,{"$f":"Import!E77","v":0},null,{"$f":"Import!G77","v":0}]
[null,null,"(iii) Pools and Associations",null,null,{"$f":"Import!E78","v":0},null,{"$f":"Import!G78","v":0}]
[null,null,"(iv) All Other Insurers",null,null,{"$f":"Import!E79","v":0},null,{"$f":"Import!G79","v":0}]
[null,"(c)","Total Reinsurance Recoverable Balance",null,null,{"$f":"SUM(F136:F139)","v":0},null,{"$f":"SUM(H136:H139)","v":0}]
[null,"(d)","Net Long-Term Business Insurance Reserves",null,null,{"$f":"F119+F121+F123+F125+F127+F129+F131","v":0},null,{"$f":"H119+H121+H123+H125+H127+H129+H131","v":0}]
[]
[null,null,"OTHER LIABILITIES"]
[]
[null,"28.","INSURANCE AND REINSURANCE BALANCES PAYABLE",null,null,{"$f":"Import!E86","v":0},null,{"$f":"Import!G86","v":0}]
[]
[null,"29.","COMMISSIONS, EXPENSES, FEES AND TAXES PAYABLE",null,null,{"$f":"Import!E87","v":0},null,{"$f":"Import!G87","v":0}]
[]
[null,"30.","LOANS AND NOTES PAYABLE",null,null,{"$f":"Import!E88","v":0},null,{"$f":"Import!G88","v":0}]
[]
[null,"31.","(a) INCOME TAXES PAYABLE",null,null,{"$f":"Import!E89","v":0},null,{"$f":"Import!G89","v":0}]
[]
[null,null,"(b) DEFERRED INCOME TAXES",null,null,{"$f":"Import!E90","v":0},null,{"$f":"Import!G90","v":0}]
[]
[null,"32.","AMOUNTS DUE TO AFFILIATES",null,null,{"$f":"Import!E91","v":0},null,{"$f":"Import!G91","v":0}]
[]
[null,"33.","ACCOUNTS PAYABLE AND ACCRUED LIABILITIES",null,null,{"$f":"Import!E92","v":0},null,{"$f":"Import!G92","v":0}]
[]
[null,"34.","FUNDS HELD UNDER REINSURANCE CONTRACTS",null,null,{"$f":"Import!E95","v":0},null,{"$f":"Import!G95","v":0}]
[]
[null,"35.","DIVIDENDS PAYABLE",null,null,{"$f":"Import!E96","v":0},null,{"$f":"Import!G96","v":0}]
[]
[null,"36.","SUNDRY LIABILITIES:"]
[null,"(a)","Derivative instruments",null,null,{"$f":"Import!E97","v":0},null,{"$f":"Import!G97","v":0}]
[null,"(b)","Segregated accounts - LT business – variable annuities",null,null,{"$f":"Import!E99","v":0},null,{"$f":"Import!G99","v":0}]
[null,"(c)","Segregated accounts - LT business - other",null,null,{"$f":"Import!E100","v":0},null,{"$f":"Import!G100","v":0}]
[null,"(d)","Segregated accounts - General business",null,null,{"$f":"Import!E101","v":0},null,{"$f":"Import!G101","v":0}]
[null,"(e)","Deposit liabilities",null,null,{"$f":"Import!E102","v":0},null,{"$f":"Import!G102","v":0}]
[null,"(f)","Other sundry liabilities (specify)",null,null,{"$f":"Import!E105","v":0},null,{"$f":"Import!G105","v":0}]
[null,"(g)","Total sundry liabilities",null,null,{"$f":"SUM(F164:F169)","v":0},null,{"$f":"SUM(H164:H169)","v":0}]
[]
[null,"37.","LETTERS OF CREDIT, GUARANTEES AND OTHER INSTRUMENTS:"]
[null,"(a)","Letters of credit ",null,null,{"$f":"Import!E106","v":0},null,{"$f":"Import!G106","v":0}]
[null,"(b)","Guarantees",null,null,{"$f":"Import!E107","v":0},null,{"$f":"Import!G107","v":0}]
[null,"(c) ","Other instruments",null,null,{"$f":"Import!E108","v":0},null,{"$f":"Import!G108","v":0}]
[null,"(d)","Total letters of credit, guarantees and other instruments",null,null,{"$f":"SUM(F173:F175)","v":0},null,{"$f":"SUM(H173:H175)","v":0}]
[]
[]
[null,"38.","TOTAL OTHER LIABILITIES",null,null,{"$f":"F145+F147+F149+F151+F153+F155+F157+F159+F161+F170+F176","v":0},null,{"$f":"H145+H147+H149+H151+H153+H155+H157+H159+H161+H170+H176","v":0}]
[]
[null,"39.","TOTAL INSURANCE RESERVES AND OTHER LIABILITIES",null,null,{"$f":"F115+F141+F179","v":0},null,{"$f":"H115+H141+H179","v":0}]
[]
[null,null,"STATUTORY CAPITAL AND SURPLUS"]
[]
[null,"40.","STATUTORY CAPITAL AND SURPLUS",null,null,{"$f":"'Form 8'!G66","v":0},null,{"$f":"'Form 8'!I66","v":0}]
[]
[null,"41.","TOTAL",null,null,{"$f":"F181+F185","v":0},null,{"$f":"H181+H185","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(F190=\"TRUE\",HYPERLINK(\"#'Form 1'!F94\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F94\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(H190=\"TRUE\",HYPERLINK(\"#'Form 1'!H94\",\"TRUE\"),HYPERLINK(\"#'Form 1'!H94\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F94-F187),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((H94-H187),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"ROUND((F94-F187),0)","v":0},null,{"$f":"ROUND((H94-H187),0)","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(F189=\"False\",\"Line 15 does not equal Line 41\",\"\")","v":""},null,{"$f":"IF(H189=\"False\",\"Line 15 does not equal Line 41\",\"\")","v":""}]
[]
[null,"Notes to Form 1"]
[null,"Line 10 ","Collateralized balances",null,null,{"$f":"Import!E111","v":0},null,{"$f":"Import!G111","v":0}]
[]
[null,"Line 11(e)","Collateralized balances",null,null,{"$f":"Import!E112","v":0},null,{"$f":"Import!G112","v":0}]
[]
[null,"Line 17(c) &"]
[null,"Line 27(c)","Collateralized balances",null,null,{"$f":"Import!E113","v":0},null,{"$f":"Import!G113","v":0}]
[]
[null,"Line 11","Letters of credit",null,null,{"$f":"Import!E114","v":0},null,{"$f":"Import!G114","v":0}]
[]
[null,"Line 15","Encumbered assets for policyholder obligations"]
[]
[null,null,"Asset"]
[null,null,"                Cash",null,null,{"$f":"Import!E120","v":0},null,{"$f":"Import!G120","v":0}]
[null,null,"                Total quoted investments",null,null,{"$f":"Import!E121","v":0},null,{"$f":"Import!G121","v":0}]
[null,null,"                Total unquoted investments",null,null,{"$f":"Import!E122","v":0},null,{"$f":"Import!G122","v":0}]
[null,null,"                Funds held by ceding reinsurers",null,null,{"$f":"F77","v":0},null,{"$f":"H77","v":0}]
[null,null,"                Other asset types",null,null,{"$f":"Import!E124","v":0},null,{"$f":"Import!G124","v":0}]
[null,null,"                Total assets encumbered",null,null,{"$f":"SUM(F208:F212)","v":0},null,{"$f":"SUM(H208:H212)","v":0}]
[]
[null,"Line 15","Encumbered assets not securing policyholder obligations"]
[]
[null,null,"Asset","Purpose of Encumbrance"]
[null,null,"                    Cash",{"$f":"Import!E126","v":0},null,{"$f":"Import!E130","v":0},null,{"$f":"Import!G130","v":0}]
[null,null,"                    Total quoted investments",{"$f":"Import!E127","v":0},null,{"$f":"Import!E131","v":0},null,{"$f":"Import!G131","v":0}]
[null,null,"                    Total unquoted investments",{"$f":"Import!E128","v":0},null,{"$f":"Import!E132","v":0},null,{"$f":"Import!G132","v":0}]
[null,null,"                    Other asset types",{"$f":"Import!E129","v":0},null,{"$f":"Import!E133","v":0},null,{"$f":"Import!G133","v":0}]
[null,null,"                    Total assets encumbered",null,null,{"$f":"SUM(F218:F221)","v":0},null,{"$f":"SUM(H218:H221)","v":0}]
[]
[null,"Line 17","Gross loss and loss expense provisions at beginning of year",null,null,{"$f":"Import!E156","v":0},null,{"$f":"Import!G156","v":0}]
[]
[null,null,"Less: Reinsurance recoverable at beginning of year",null,null,{"$f":"Import!E157","v":0},null,{"$f":"Import!G157","v":0}]
[]
[null,null,"Net loss and loss expense provisions at beginning of year",null,null,{"$f":"F224-F226","v":0},null,{"$f":"H224-H226","v":0}]
[]
[null,null,"Acquisition / Sale of loss reserves (net):",null,null,{"$f":"Import!E159","v":0},null,{"$f":"Import!G159","v":0}]
[]
[null,null,"Net losses incurred and net loss expenses incurred related to:"]
[]
[null,null,"               Current year",null,null,{"$f":"Import!E160","v":0},null,{"$f":"Import!G160","v":0}]
[null,null,"               Prior years",null,null,{"$f":"Import!E161","v":0},null,{"$f":"Import!G161","v":0}]
[]
[null,null,"Total net incurred losses & loss expenses",null,null,{"$f":"SUM(F234:F235)","v":0},null,{"$f":"SUM(H234:H235)","v":0}]
[]
[null,null,"Net losses and loss expenses paid or payable related to:"]
[]
[null,null,"               Current year",null,null,{"$f":"Import!E163","v":0},null,{"$f":"Import!G163","v":0}]
[null,null,"               Prior years",null,null,{"$f":"Import!E164","v":0},null,{"$f":"Import!G164","v":0}]
[]
[null,null,"Total losses and loss expenses paid or payable",null,null,{"$f":"SUM(F241:F242)","v":0},null,{"$f":"SUM(H241:H242)","v":0}]
[]
[null,null,"Foreign exchange and other",null,null,{"$f":"Import!E166","v":0},null,{"$f":"Import!G166","v":0}]
[]
[null,null,"Net loss and loss expense provisions at end of year",null,null,{"$f":"F228+F230+F237+F244+F246","v":0},null,{"$f":"H228+H230+H237+H244+H246","v":0}]
[]
[null,null,"Add: Reinsurance recoverable at end of year",null,null,{"$f":"Import!E168","v":0},null,{"$f":"Import!G168","v":0}]
[]
[null,null,"Gross loss and loss expense provisions at end of year",null,null,{"$f":"F248+F250","v":0},null,{"$f":"H248+H250","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(F255=\"TRUE\",HYPERLINK(\"#'Form 1'!F104\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F104\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(H255=\"TRUE\",HYPERLINK(\"#'Form 1'!H104\",\"TRUE\"),HYPERLINK(\"#'Form 1'!H104\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F252-F104),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((H252-H104),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"ROUND(F104-F252,0)","v":0},null,{"$f":"ROUND(H104-H252,0)","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(F254=\"False\",\"Does not equal Line 17(a)\",\"\")","v":""},null,{"$f":"IF(H254=\"False\",\"Does not equal Line 17(a)\",\"\")","v":""}]
[]
[null,"Line 27","Total gross long-term business insurance reserves at beginning of year",null,null,{"$f":"Import!E170","v":0},null,{"$f":"Import!G170","v":0}]
[]
[null,null,"Less: Reinsurance recoverable on long-term business at beginning of year",null,null,{"$f":"Import!E171","v":0},null,{"$f":"Import!G171","v":0}]
[]
[null,null,"Total net long-term business insurance reserves at beginning of year",null,null,{"$f":"F260-F262","v":0},null,{"$f":"H260-H262","v":0}]
[]
[null,null,"Acquisition / Sale of loss reserves (net):",null,null,{"$f":"Import!E173","v":0},null,{"$f":"Import!G173","v":0}]
[]
[null,null,"Long-term business deductions related to:"]
[]
[null,null,"               Current year",null,null,{"$f":"Import!E174","v":0},null,{"$f":"Import!G174","v":0}]
[null,null,"               Prior years",null,null,{"$f":"Import!E175","v":0},null,{"$f":"Import!G175","v":0}]
[]
[null,null,"Total long-term business deductions",null,null,{"$f":"SUM(F270:F271)","v":0},null,{"$f":"SUM(H270:H271)","v":0}]
[]
[null,null,"Less: Long-term business deductions paid or payable related to:"]
[]
[null,null,"               Current year",null,null,{"$f":"Import!E177","v":0},null,{"$f":"Import!G177","v":0}]
[null,null,"               Prior years",null,null,{"$f":"Import!E178","v":0},null,{"$f":"Import!G178","v":0}]
[]
[null,null,"Total long-term business deductions paid or payable",null,null,{"$f":"SUM(F277:F278)","v":0},null,{"$f":"SUM(H277:H278)","v":0}]
[]
[null,null,"Total net long-term business insurance reserves at end of year",null,null,{"$f":"F264+F266+F273+F280","v":0},null,{"$f":"H264+H266+H273+H280","v":0}]
[]
[null,null,"Add: Reinsurance recoverable on long-term business at end of year",null,null,{"$f":"Import!E181","v":0},null,{"$f":"Import!G181","v":0}]
[]
[null,null,"Total gross long-term business insurance reserves at end of year",null,null,{"$f":"F282+F284","v":0},null,{"$f":"H282+H284","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(F289=\"TRUE\",HYPERLINK(\"#'Form 1'!F134\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F134\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(H289=\"TRUE\",HYPERLINK(\"#'Form 1'!H134\",\"TRUE\"),HYPERLINK(\"#'Form 1'!H134\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F286-F134),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((H286-H134),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"ROUND(F134-F286,0)","v":0},null,{"$f":"ROUND(H134-H286,0)","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(F288=\"False\",\"Does not equal Line 27(a)\",\"\")","v":""},null,{"$f":"IF(H288=\"False\",\"Does not equal Line 27(a)\",\"\")","v":""}]
[]
[null,"Line 37","Discount rate or rates used in present value calculations",null,null,{"$f":"Import!E183","v":0},null,{"$f":"Import!G183","v":0}]
[]
[null,null,"Aggregate undiscounted value of liabilities or contingent liabilities",null,null,{"$f":"Import!E184","v":0},null,{"$f":"Import!G184","v":0}]

{"sheet":"Form 2","index":23,"n_rows":152,"n_cols":8,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
[null,"GROUP STATUTORY STATEMENT OF INCOME"]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"For the year ending",{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,"expressed in ",{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,"FORM 2"]
[]
[null,"STMT."]
[null,"LINE No.",null,null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!H7","v":"2021-12-31"}]
[null,null,null,null,"('000)",null,"('000)"]
[null,null,"GENERAL BUSINESS UNDERWRITING INCOME"]
[]
[null,"1.","GROSS PREMIUMS WRITTEN:"]
[null,null,"(a) Direct gross premiums written",null,{"$f":"Import!E198","v":0},null,{"$f":"Import!G198","v":0}]
[null,null,"(b) Assumed gross premiums written",null,{"$f":"Import!E199","v":0},null,{"$f":"Import!G199","v":0}]
[null,null,"(c) Total gross premiums written",null,{"$f":"SUM(E12:E13)","v":0},null,{"$f":"SUM(G12:G13)","v":0}]
[]
[null,"2.","REINSURANCE PREMIUMS CEDED",null,{"$f":"Import!E200","v":0},null,{"$f":"Import!G200","v":0}]
[]
[null,"3.","NET PREMIUMS WRITTEN",null,{"$f":"E14-E16","v":0},null,{"$f":"G14-G16","v":0}]
[]
[null,"4.","INCREASE (DECREASE) IN UNEARNED PREMIUMS",null,{"$f":"Import!E201","v":0},null,{"$f":"Import!G201","v":0}]
[]
[null,"5.","NET PREMIUMS EARNED",null,{"$f":"E18+E20","v":0},null,{"$f":"G18+G20","v":0}]
[]
[null,"6.","OTHER INSURANCE INCOME",null,{"$f":"Import!E202","v":0},null,{"$f":"Import!G202","v":0}]
[]
[null,"7.",null,null,{"$f":"E22+E24","v":0},null,{"$f":"G22+G24","v":0}]
[]
[null,null,"GENERAL BUSINESS UNDERWRITING EXPENSES"]
[]
[null,"8.","NET LOSSES INCURRED AND NET LOSS EXPENSES INCURRED",null,{"$f":"Import!E203","v":0},null,{"$f":"Import!G203","v":0}]
[]
[null,"9.","COMMISSIONS AND BROKERAGE",null,{"$f":"Import!E204","v":0},null,{"$f":"Import!G204","v":0}]
[]
[null,"10.",null,null,{"$f":"E30+E32","v":0},null,{"$f":"G30+G32","v":0}]
[]
[null,"11.","NET UNDERWRITING PROFIT (LOSS) - GENERAL BUSINESS",null,{"$f":"E26-E34","v":0},null,{"$f":"G26-G34","v":0}]
[]
[null,null,"LONG-TERM BUSINESS UNDERWRITING INCOME"]
[]
[null,"12.","GROSS PREMIUMS AND OTHER CONSIDERATIONS:"]
[null,null,"(a) Direct gross premiums and other considerations",null,{"$f":"Import!E205","v":0},null,{"$f":"Import!G205","v":0}]
[null,null,"(b) Assumed gross premiums and other considerations",null,{"$f":"Import!E206","v":0},null,{"$f":"Import!G206","v":0}]
[null,null,"(c) Total gross premiums and other considerations",null,{"$f":"SUM(E41:E42)","v":0},null,{"$f":"SUM(G41:G42)","v":0}]
[]
[null,"13.","PREMIUMS CEDED",null,{"$f":"E43-E51","v":0},null,{"$f":"G43-G51","v":0}]
[]
[null,"14.","NET PREMIUMS AND OTHER CONSIDERATIONS:"]
[null,null,"(a) Life",null,{"$f":"Import!E208","v":0},null,{"$f":"Import!G208","v":0}]
[null,null,"(b) Annuities",null,{"$f":"Import!E209","v":0},null,{"$f":"Import!G209","v":0}]
[null,null,"(c) Accident and health",null,{"$f":"Import!E210","v":0},null,{"$f":"Import!G210","v":0}]
[null,null,"(d) Total net premiums and other considerations",null,{"$f":"SUM(E48:E50)","v":0},null,{"$f":"SUM(G48:G50)","v":0}]
[]
[null,"15.","OTHER INSURANCE INCOME",null,{"$f":"Import!E211","v":0},null,{"$f":"Import!G211","v":0}]
[]
[null,"16.",null,null,{"$f":"E51+E53","v":0},null,{"$f":"G51+G53","v":0}]
[]
[null,null,"LONG-TERM BUSINESS DEDUCTIONS AND EXPENSES"]
[]
[null,"17.","CLAIMS - LIFE",null,{"$f":"Import!E212","v":0},null,{"$f":"Import!G212","v":0}]
[]
[null,"18.","POLICYHOLDERS' DIVIDENDS",null,{"$f":"Import!E213","v":0},null,{"$f":"Import!G213","v":0}]
[]
[null,"19.","SURRENDERS",null,{"$f":"Import!E214","v":0},null,{"$f":"Import!G214","v":0}]
[]
[null,"20.","MATURITIES",null,{"$f":"Import!E215","v":0},null,{"$f":"Import!G215","v":0}]
[]
[null,"21.","ANNUITIES",null,{"$f":"Import!E216","v":0},null,{"$f":"Import!G216","v":0}]
[]
[null,"22.","ACCIDENT AND HEALTH BENEFITS",null,{"$f":"Import!E217","v":0},null,{"$f":"Import!G217","v":0}]
[]
[null,"23.","COMMISSIONS",null,{"$f":"Import!E218","v":0},null,{"$f":"Import!G218","v":0}]
[]
[null,"24.","OTHER",null,{"$f":"Import!E219","v":0},null,{"$f":"Import!G219","v":0}]
[]
[null,"25.",null,null,{"$f":"E59+E61+E63+E65+E67+E69+E71+E73","v":0},null,{"$f":"G59+G61+G63+G65+G67+G69+G71+G73","v":0}]
[]
[null,"26.","INCREASE (DECREASE) IN POLICY RESERVES:"]
[null,null,"(a) Life",null,{"$f":"Import!E220","v":0},null,{"$f":"Import!G220","v":0}]
[null,null,"(b) Annuities",null,{"$f":"Import!E221","v":0},null,{"$f":"Import!G221","v":0}]
[null,null,"(c) Accident and health",null,{"$f":"Import!E222","v":0},null,{"$f":"Import!G222","v":0}]
[null,null,"(d) Total increase (decrease) in policy reserves",null,{"$f":"SUM(E78:E80)","v":0},null,{"$f":"SUM(G78:G80)","v":0}]
[]
[null,"27.",null,null,{"$f":"E75+E81","v":0},null,{"$f":"G75+G81","v":0}]
[]
[null,"28.","NET UNDERWRITING PROFIT (LOSS) - LONG-TERM BUSINESS",null,{"$f":"E55-E83","v":0},null,{"$f":"G55-G83","v":0}]
[]
[null,"29.","COMBINED NET UNDERWRITING PROFIT (LOSS) BEFORE "]
[null,null,"THE UNDERNOTED ITEMS",null,{"$f":"E36+E85","v":0},null,{"$f":"G36+G85","v":0}]
[]
[null,null,"UNDERNOTED ITEMS"]
[]
[null,"30.","COMBINED OPERATING EXPENSES:"]
[null,null,"(a) General and administrative ",null,{"$f":"Import!E223","v":0},null,{"$f":"Import!G223","v":0}]
[null,null,"(b) Personnel Costs  ",null,{"$f":"Import!E224","v":0},null,{"$f":"Import!G224","v":0}]
[null,null,"(c) Other  ",null,{"$f":"Import!E225","v":0},null,{"$f":"Import!G225","v":0}]
[null,null,"(d) Total combined operating expenses  ",null,{"$f":"SUM(E93:E95)","v":0},null,{"$f":"SUM(G93:G95)","v":0}]
[]
[null,"31.","COMBINED INVESTMENT INCOME - NET",null,{"$f":"Import!E226","v":0},null,{"$f":"Import!G226","v":0}]
[]
[null,"32.","COMBINED OTHER INCOME (DEDUCTIONS)",null,{"$f":"Import!E227","v":0},null,{"$f":"Import!G227","v":0}]
[]
[null,"33.","COMBINED INCOME BEFORE TAXES",null,{"$f":"E88-E96+E98+E100","v":0},null,{"$f":"G88-G96+G98+G100","v":0}]
[]
[null,"34.","COMBINED INCOME TAXES (IF APPLICABLE):"]
[null,null,"(a) Current",null,{"$f":"Import!E228","v":0},null,{"$f":"Import!G228","v":0}]
[null,null,"(b) Deferred",null,{"$f":"Import!E229","v":0},null,{"$f":"Import!G229","v":0}]
[null,null,"(c) Total ",null,{"$f":"E105+E106","v":0},null,{"$f":"G105+G106","v":0}]
[]
[null,"35.","COMBINED INCOME BEFORE REALIZED GAINS (LOSSES)",null,{"$f":"E102-E107","v":0},null,{"$f":"G102-G107","v":0}]
[]
[null,"36.","COMBINED REALIZED GAINS (LOSSES)",null,{"$f":"Import!E230","v":0},null,{"$f":"Import!G230","v":0}]
[]
[null,"37.","COMBINED INTEREST CHARGES",null,{"$f":"Import!E231","v":0},null,{"$f":"Import!G231","v":0}]
[]
[null,"38.","NET INCOME",null,{"$f":"E109+E111-E113","v":0},null,{"$f":"G109+G111-G113","v":0}]
[]
[null,"Notes to Form 2"]
[]
[null,"Line 31","Nature and amount of material items"]
[null,null,{"$f":"Import!E241","v":0},null,{"$f":"Import!E232","v":0},null,{"$f":"Import!G232","v":0}]
[null,null,{"$f":"Import!E242","v":0},null,{"$f":"Import!E233","v":0},null,{"$f":"Import!G233","v":0}]
[null,null,{"$f":"Import!E243","v":0},null,{"$f":"Import!E234","v":0},null,{"$f":"Import!G234","v":0}]
[null,null,{"$f":"Import!E244","v":0},null,{"$f":"Import!E235","v":0},null,{"$f":"Import!G235","v":0}]
[null,null,{"$f":"Import!E245","v":0},null,{"$f":"Import!E236","v":0},null,{"$f":"Import!G236","v":0}]
[null,null,{"$f":"Import!E246","v":0},null,{"$f":"Import!E237","v":0},null,{"$f":"Import!G237","v":0}]
[null,null,{"$f":"Import!E247","v":0},null,{"$f":"Import!E238","v":0},null,{"$f":"Import!G238","v":0}]
[null,null,{"$f":"Import!E248","v":0},null,{"$f":"Import!E239","v":0},null,{"$f":"Import!G239","v":0}]
[null,null,"TOTAL",null,{"$f":"SUM(E120:E127)","v":0},null,{"$f":"SUM(G120:G127)","v":0}]
[]
[null,"Line 32","Nature and amount of material items"]
[null,null,{"$f":"Import!E258","v":0},null,{"$f":"Import!E249","v":0},null,{"$f":"Import!G249","v":0}]
[null,null,{"$f":"Import!E259","v":0},null,{"$f":"Import!E250","v":0},null,{"$f":"Import!G250","v":0}]
[null,null,{"$f":"Import!E260","v":0},null,{"$f":"Import!E251","v":0},null,{"$f":"Import!G251","v":0}]
[null,null,{"$f":"Import!E261","v":0},null,{"$f":"Import!E252","v":0},null,{"$f":"Import!G252","v":0}]
[null,null,{"$f":"Import!E262","v":0},null,{"$f":"Import!E253","v":0},null,{"$f":"Import!G253","v":0}]
[null,null,{"$f":"Import!E263","v":0},null,{"$f":"Import!E254","v":0},null,{"$f":"Import!G254","v":0}]
[null,null,{"$f":"Import!E264","v":0},null,{"$f":"Import!E255","v":0},null,{"$f":"Import!G255","v":0}]
[null,null,{"$f":"Import!E265","v":0},null,{"$f":"Import!E256","v":0},null,{"$f":"Import!G256","v":0}]
[null,null,"TOTAL",null,{"$f":"SUM(E131:E138)","v":0},null,{"$f":"SUM(G131:G138)","v":0}]
[]
[null,"Line 36","Nature and amount of material items"]
[null,null,{"$f":"Import!E275","v":0},null,{"$f":"Import!E266","v":0},null,{"$f":"Import!G266","v":0}]
[null,null,{"$f":"Import!E276","v":0},null,{"$f":"Import!E267","v":0},null,{"$f":"Import!G267","v":0}]
[null,null,{"$f":"Import!E277","v":0},null,{"$f":"Import!E268","v":0},null,{"$f":"Import!G268","v":0}]
[null,null,{"$f":"Import!E278","v":0},null,{"$f":"Import!E269","v":0},null,{"$f":"Import!G269","v":0}]
[null,null,{"$f":"Import!E279","v":0},null,{"$f":"Import!E270","v":0},null,{"$f":"Import!G270","v":0}]
[null,null,{"$f":"Import!E280","v":0},null,{"$f":"Import!E271","v":0},null,{"$f":"Import!G271","v":0}]
[null,null,{"$f":"Import!E281","v":0},null,{"$f":"Import!E272","v":0},null,{"$f":"Import!G272","v":0}]
[null,null,{"$f":"Import!E282","v":0},null,{"$f":"Import!E273","v":0},null,{"$f":"Import!G273","v":0}]
[null,null,"TOTAL",null,{"$f":"SUM(E142:E149)","v":0},null,{"$f":"SUM(G142:G149)","v":0}]
[]
[null,null,null,null,{"$f":"IF(((E43-E45)-E51)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(((G43-G45)-G51)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},"CHECK"]

{"sheet":"Form 8","index":24,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[2,2,2,3],[3,2,3,3]]}
[null,"GROUP STATUTORY STATEMENT OF CAPITAL AND SURPLUS",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"For the year ending",{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,"expressed in ",{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,"FORM 8"]
[]
[null,"STMT."]
[null,"LINE No.",null,null,null,null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!H7","v":"2021-12-31"}]
[null,null,null,null,null,null,"('000)",null,"('000)"]
[null,"1.","STATUTORY CAPITAL"]
[]
[null,"(a)","Capital stock"]
[null,null,"i. Common shares",null,null,null,{"$f":"Import!E285","v":0},null,{"$f":"Import!G285","v":0}]
[null,null,"authorized",null,"shares of par"]
[null,null,"value",null,"each issued and"]
[null,null,"fully paid",null,"shares"]
[]
[null,null,"ii.A. Preferred shares",null,null,null,{"$f":"Import!E286","v":0},null,{"$f":"Import!G286","v":0}]
[null,null,"authorized",null,"shares of par"]
[null,null,"value",null,"each issued and"]
[null,null,"fully paid",null,"shares"]
[null,null,"aggregate liquidation value for —"]
[null,null,{"$f":"G7","v":"2022-12-31"}]
[null,null,{"$f":"I7","v":"2021-12-31"}]
[]
[null,null,"ii.B. Preferred shares issued by a subsidary",null,null,null,{"$f":"Import!E287","v":0},null,{"$f":"Import!G287","v":0}]
[null,null,"authorized",null,"shares of par"]
[null,null,"value",null,"each issued and"]
[null,null,"fully paid",null,"shares"]
[null,null,"aggregate liquidation value for —"]
[null,null,{"$f":"+C22","v":"2022-12-31"}]
[null,null,{"$f":"+C23","v":"2021-12-31"}]
[]
[null,null,"(iii) Treasury shares",null,null,null,{"$f":"Import!E288","v":0},null,{"$f":"Import!G288","v":0}]
[null,null,"repurchased",null,"shares of par"]
[null,null,"value",null,"each issued"]
[]
[null,"(b)","Contributed surplus",null,null,null,{"$f":"Import!E289","v":0},null,{"$f":"Import!G289","v":0}]
[]
[null,"(c)","Any other fixed capital"]
[null,null,"(i) Hybrid capital instruments",null,null,null,{"$f":"Import!E290","v":0},null,{"$f":"Import!G290","v":0}]
[null,null,"(ii) Guarantees and others",null,null,null,{"$f":"Import!E291","v":0},null,{"$f":"Import!G291","v":0}]
[null,null,"(iii) Total any other fixed capital",null,null,null,{"$f":"SUM(G40:G41)","v":0},null,{"$f":"SUM(I40:I41)","v":0}]
[]
[null,"(d)","Total Statutory Capital",null,null,null,{"$f":"G12+G17+-G33+G37+G25+G42","v":0},null,{"$f":"I12+I17+-I33+I37+I25+I42","v":0}]
[]
[null,"2.","STATUTORY SURPLUS"]
[]
[null,"(a)","Statutory Surplus - Beginning of Year",null,null,null,{"$f":"Import!E292","v":0},null,{"$f":"Import!G292","v":0}]
[]
[null,"(b)","Add: Income for Year",null,null,null,{"$f":"'Form 2'!E115","v":0},null,{"$f":"'Form 2'!G115","v":0}]
[]
[null,"(c)","Less: Dividends paid and payable",null,null,null,{"$f":"Import!E293","v":0},null,{"$f":"Import!G293","v":0}]
[]
[null,"(d)","Add (Deduct): Change in unrealized appreciation (depreciation) of investments",null,null,null,{"$f":"Import!E294","v":0},null,{"$f":"Import!G294","v":0}]
[]
[null,"(e)","Add (Deduct): Change in non-admitted assets",null,null,null,{"$f":"Import!E295","v":0},null,{"$f":"Import!G295","v":0}]
[]
[null,"(f)","Add (Deduct): Change in appraisal of real estate",null,null,null,{"$f":"Import!E296","v":0},null,{"$f":"Import!G296","v":0}]
[]
[null,"(g)","Add (Deduct): Change in any other statutory capital",null,null,null,{"$f":"Import!E297","v":0},null,{"$f":"Import!G297","v":0}]
[]
[null,"(h)","Statutory Surplus - End of Year",null,null,null,{"$f":"G48+G50+G52+G54+G56+G58+G60","v":0},null,{"$f":"I48+I50+I52+I54+I56+I58+I60","v":0}]
[]
[null,"3.","MINORITY INTEREST",null,null,null,{"$f":"Import!E298","v":0},null,{"$f":"Import!G298","v":0}]
[]
[null,"4.","TOTAL STATUTORY CAPITAL AND SURPLUS",null,null,null,{"$f":"G44+G62+G64","v":0},null,{"$f":"I44+I62+I64","v":0}]

{"sheet":"Form 1EBS","index":25,"n_rows":300,"n_cols":8,"rows_kept":300,"cut":false,"hidden":false,"merged":[[242,5,242,7],[244,5,244,7],[289,2,289,3],[284,2,284,3]]}
[null,"GROUP STATUTORY BALANCE SHEET"]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"As at",{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,"expressed in "," ['000s]United States Dollars",null,null,null,null,"FORM 1EBS"]
[]
[null,"STMT."]
[null,"LINE No.",null,null,null,{"$f":"C3","v":"2022-12-31"},null,{"$f":"DATE(YEAR(C3) -1, MONTH(C3), DAY(C3))","v":"2021-12-31"}]
[null,null,null,null,null,"('000)",null,"('000)"]
[]
[null,"1.","CASH AND CASH EQUIVALENTS",null,null,{"$f":"Import!I6","v":0},null,{"$f":"Import!K6","v":0}]
[]
[null,"2.","QUOTED INVESTMENTS:"]
[null,"(a)","Bonds and debentures"]
[null,"(b)","Total bonds and debentures",null,null,{"$f":"Import!I9","v":0},null,{"$f":"Import!K9","v":0}]
[null,"(c) ","Equities "]
[null,null,"  i.   Common stocks",null,null,{"$f":"Import!I10","v":0},null,{"$f":"Import!K10","v":0}]
[null,null,"  ii.  Preferred stocks",null,null,{"$f":"Import!I11","v":0},null,{"$f":"Import!K11","v":0}]
[null,null,"  iii. Mutual funds",null,null,{"$f":"Import!I12","v":0},null,{"$f":"Import!K12","v":0}]
[null,"(d) ","Total equities",null,null,{"$f":"SUM(F16:F18)","v":0},null,{"$f":"SUM(H16:H18)","v":0}]
[null,"(e)","Other quoted investments",null,null,{"$f":"Import!I13","v":0},null,{"$f":"Import!K13","v":0}]
[null,"(f)","Total quoted investments",null,null,{"$f":"F14+F19+F20","v":0},null,{"$f":"H14+H19+H20","v":0}]
[]
[null,"3.","UNQUOTED INVESTMENTS:"]
[null,"(a)","Bonds and debentures"]
[null,"(b)","Total bonds and debentures",null,null,{"$f":"Import!I16","v":0},null,{"$f":"Import!K16","v":0}]
[null,"(c) ","Equities "]
[null,null,"  i.   Common stocks",null,null,{"$f":"Import!I17","v":0},null,{"$f":"Import!K17","v":0}]
[null,null,"  ii.  Preferred stocks",null,null,{"$f":"Import!I18","v":0},null,{"$f":"Import!K18","v":0}]
[null,null,"  iii. Mutual funds",null,null,{"$f":"Import!I19","v":0},null,{"$f":"Import!K19","v":0}]
[null,"(d) ","Total equities",null,null,{"$f":"SUM(F27:F29)","v":0},null,{"$f":"SUM(H27:H29)","v":0}]
[null,"(e) ","Other unquoted investments",null,null,{"$f":"Import!I20","v":0},null,{"$f":"Import!K20","v":0}]
[null,"(f) ","Total unquoted investments",null,null,{"$f":"F25+F30+F31","v":0},null,{"$f":"H25+H30+H31","v":0}]
[]
[null,"4.","INVESTMENTS IN AND ADVANCES TO AFFILIATES (EQUITY):"]
[null,"(a)","Unregulated entities that conduct ancillary services",null,null,{"$f":"Import!I21","v":0},null,{"$f":"Import!K21","v":0}]
[null,"(b)","Unregulated non-financial operating entities",null,null,{"$f":"Import!I22","v":0},null,{"$f":"Import!K22","v":0}]
[null,"(c)","Unregulated financial operating entities",null,null,{"$f":"Import!I23","v":0},null,{"$f":"Import!K23","v":0}]
[null,"(d)","Regulated non-insurance financial operating entities",null,null,{"$f":"Import!I24","v":0},null,{"$f":"Import!K24","v":0}]
[null,"(e)","Regulated insurance financial operating entities",null,null,{"$f":"Import!I25","v":0},null,{"$f":"Import!K25","v":0}]
[null,"(f)","Total investments in affiliates (equity)",null,null,{"$f":"SUM(F35:F39)","v":0},null,{"$f":"SUM(H35:H39)","v":0}]
[null,"(g)","Advances to affiliates",null,null,{"$f":"Import!I26","v":0},null,{"$f":"Import!K26","v":0}]
[null,"(h)","Total investments in and advances to affiliates (equity)",null,null,{"$f":"F40+F41","v":0},null,{"$f":"H40+H41","v":0}]
[]
[null,"5.","INVESTMENTS IN MORTGAGE LOANS ON REAL ESTATE:"]
[null,"(a)","First liens",null,null,{"$f":"Import!I27","v":0},null,{"$f":"Import!K27","v":0}]
[null,"(b)","Other than first liens ",null,null,{"$f":"Import!I28","v":0},null,{"$f":"Import!K28","v":0}]
[null,"(c) ","Total investments in mortgage loans on real estate",null,null,{"$f":"SUM(F45:F46)","v":0},null,{"$f":"SUM(H45:H46)","v":0}]
[]
[null,"6.","POLICY LOANS",null,null,{"$f":"Import!I29","v":0},null,{"$f":"Import!K29","v":0}]
[]
[null,"7.","REAL ESTATE:"]
[null,"(a)","Occupied by the group (less encumbrances)",null,null,{"$f":"Import!I30","v":0},null,{"$f":"Import!K30","v":0}]
[null,"(b)","Other properties (less encumbrances)",null,null,{"$f":"Import!I31","v":0},null,{"$f":"Import!K31","v":0}]
[null,"(c) ","Total real estate",null,null,{"$f":"SUM(F52:F53)","v":0},null,{"$f":"SUM(H52:H53)","v":0}]
[]
[null,"8.","COLLATERAL LOANS",null,null,{"$f":"Import!I32","v":0},null,{"$f":"Import!K32","v":0}]
[]
[null,"9.","INVESTMENT INCOME DUE AND ACCRUED",null,null,{"$f":"Import!I33","v":0},null,{"$f":"Import!K33","v":0}]
[]
[null,"10.","ACCOUNTS AND PREMIUMS RECEIVABLE:"]
[null,"(a)","In course of collection",null,null,{"$f":"Import!I34","v":0},null,{"$f":"Import!K34","v":0}]
[null,"(c) ","Receivables from retrocessional contracts",null,null,{"$f":"Import!I36","v":0},null,{"$f":"Import!K36","v":0}]
[null,"(d)","Total accounts and premiums receivable",null,null,{"$f":"SUM(F61:F62)","v":0},null,{"$f":"SUM(H61:H62)","v":0}]
[]
[null,"11.","REINSURANCE BALANCES RECEIVABLE:"]
[null,"(a)","Foreign affiliates ",null,null,{"$f":"Import!I37","v":0},null,{"$f":"Import!K37","v":0}]
[null,"(b)","Domestic affiliates ",null,null,{"$f":"Import!I38","v":0},null,{"$f":"Import!K38","v":0}]
[null,"(c)","Pools & associations",null,null,{"$f":"Import!I39","v":0},null,{"$f":"Import!K39","v":0}]
[null,"(d)","All other insurers",null,null,{"$f":"Import!I40","v":0},null,{"$f":"Import!K40","v":0}]
[null,"(e) ","Total reinsurance balances receivable",null,null,{"$f":"SUM(F66:F69)","v":0},null,{"$f":"SUM(H66:H69)","v":0}]
[]
[null,"12.","FUNDS HELD BY CEDING REINSURERS"]
[null,"(a)","Affiliated",null,null,{"$f":"Import!I41","v":0},null,{"$f":"Import!K41","v":0}]
[null,"(b)","Non-affiliated",null,null,{"$f":"Import!I42","v":0},null,{"$f":"Import!K42","v":0}]
[null,"(c) ","Total funds held by ceding reinsurers",null,null,{"$f":"SUM(F73:F74)","v":0},null,{"$f":"SUM(H73:H74)","v":0}]
[]
[null,"13.","SUNDRY ASSETS:"]
[null,"(a)","Derivative instruments",null,null,{"$f":"Import!I44","v":0},null,{"$f":"Import!K44","v":0}]
[null,"(b)","Segregated accounts companies - long-term business - variable annuities",null,null,{"$f":"Import!I45","v":0},null,{"$f":"Import!K45","v":0}]
[null,"(c)","Segregated accounts companies - long-term business - others",null,null,{"$f":"Import!I46","v":0},null,{"$f":"Import!K46","v":0}]
[null,"(d)","Segregated accounts companies - general business",null,null,{"$f":"Import!I47","v":0},null,{"$f":"Import!K47","v":0}]
[null,"(e)","Deposit assets",null,null,{"$f":"Import!I48","v":0},null,{"$f":"Import!K48","v":0}]
[null,"(f)","Balances receivable on sale of investments",null,null,{"$f":"Import!I49","v":0},null,{"$f":"Import!K49","v":0}]
[null,"(g)","Intangible assets",null,null,{"$f":"Import!I50","v":0},null,{"$f":"Import!K50","v":0}]
[null,"(h)","Deferred tax assets",null,null,{"$f":"Import!I51","v":0},null,{"$f":"Import!K51","v":0}]
[null,"(i)","Pension Benefit Surplus",null,null,{"$f":"Import!I52","v":0},null,{"$f":"Import!K52","v":0}]
[null,"(j)","Other sundry assets (specify)",null,null,{"$f":"Import!I53","v":0},null,{"$f":"Import!K53","v":0}]
[null,"(k)","Total sundry assets",null,null,{"$f":"SUM(F78:F87)","v":0},null,{"$f":"SUM(H78:H87)","v":0}]
[]
[null,"14.","LETTERS OF CREDIT, GUARANTEES AND OTHER INSTRUMENTS:"]
[null,"(a)","Letters of credit ",null,null,{"$f":"Import!I54","v":0},null,{"$f":"Import!K54","v":0}]
[null,"(b)","Guarantees",null,null,{"$f":"Import!I55","v":0},null,{"$f":"Import!K55","v":0}]
[null,"(c) ","Other instruments",null,null,{"$f":"Import!I56","v":0},null,{"$f":"Import!K56","v":0}]
[null,"(d)","Total letters of credit, guarantees and other instruments",null,null,{"$f":"SUM(F91:F93)","v":0},null,{"$f":"SUM(H91:H93)","v":0}]
[]
[null,"15.","TOTAL",null,null,{"$f":"F10+F21+F32+F42+F47+F49+F54+F56+F58+F63+F70+F75+F88+F94","v":0},null,{"$f":"H10+H21+H32+H42+H47+H49+H54+H56+H58+H63+H70+H75+H88+H94","v":0}]
[]
[null,null,"TOTAL INSURANCE TECHNICAL RESERVES, OTHER LIABILITIES AND "]
[null,null,"STATUTORY ECONOMIC CAPITAL AND SURPLUS"]
[]
[null,null,"GENERAL BUSINESS INSURANCE TECHNICAL PROVISIONS"]
[]
[null,"16.","BEST ESTIMATE PREMIUM PROVISIONS"]
[null,"(a)","Gross premium provisions",null,null,{"$f":"Import!I57","v":0},null,{"$f":"Import!K57","v":0}]
[null,"(b)","Less : Reinsurance recoverable balance"]
[null,null,"  i.   Foreign affiliates",null,null,{"$f":"Import!I58","v":0},null,{"$f":"Import!K58","v":0}]
[null,null,"  ii.  Domestic affiliates",null,null,{"$f":"Import!I59","v":0},null,{"$f":"Import!K59","v":0}]
[null,null,"  iii. Pools & associations",null,null,{"$f":"Import!I60","v":0},null,{"$f":"Import!K60","v":0}]
[null,null,"  iv.  All other insurers",null,null,{"$f":"Import!I61","v":0},null,{"$f":"Import!K61","v":0}]
[null,"(c) ","Total reinsurance recoverable balance",null,null,{"$f":"SUM(F106:F109)","v":0},null,{"$f":"SUM(H106:H109)","v":0}]
[null,"(d) ","Net premium provisions",null,null,{"$f":"F104-F110","v":0},null,{"$f":"H104-H110","v":0}]
[]
[null,"17.","BEST ESTIMATE LOSS AND LOSS EXPENSE PROVISIONS:"]
[null,"(a)","Less: Reinsurance recoverable balance",null,null,{"$f":"Import!I63","v":0},null,{"$f":"Import!K63","v":0}]
[null,"(b)","Less : Reinsurance recoverable balance"]
[null,null,"  i.   Foreign affiliates",null,null,{"$f":"Import!I64","v":0},null,{"$f":"Import!K64","v":0}]
[null,null,"  ii.  Domestic affiliates",null,null,{"$f":"Import!I65","v":0},null,{"$f":"Import!K65","v":0}]
[null,null,"  iii. Pools & associations",null,null,{"$f":"Import!I66","v":0},null,{"$f":"Import!K66","v":0}]
[null,null,"  iv.  All other insurers",null,null,{"$f":"Import!I67","v":0},null,{"$f":"Import!K67","v":0}]
[null,"(c) ","Total reinsurance recoverable balance",null,null,{"$f":"SUM(F116:F119)","v":0},null,{"$f":"SUM(H116:H119)","v":0}]
[null,"(d) ","Net loss and loss expense provisions",null,null,{"$f":"F114-F120","v":0},null,{"$f":"H114-H120","v":0}]
[]
[null,"18.","RISK MARGIN – GENERAL INSURANCE BUSINESS",null,null,{"$f":"Import!I68","v":0},null,{"$f":"Import!K68","v":0}]
[]
[null,"19.","TOTAL GENERAL BUSINESS INSURANCE TECHNICAL PROVISIONS",null,null,{"$f":"F111+F121+F123","v":0},null,{"$f":"H111+H121+H123","v":0}]
[]
[null,null,"LONG-TERM BUSINESS INSURANCE TECHNICAL PROVISIONS"]
[]
[null,"20.","BEST ESTIMATE RESERVES FOR REPORTED CLAIMS",null,null,{"$f":"Import!I69","v":0},null,{"$f":"Import!K69","v":0}]
[]
[null,"21.","BEST ESTIMATE RESERVES FOR UNREPORTED CLAIMS",null,null,{"$f":"Import!I70","v":0},null,{"$f":"Import!K70","v":0}]
[]
[null,"22.","BEST ESTIMATE POLICY RESERVES - LIFE",null,null,{"$f":"Import!I71","v":0},null,{"$f":"Import!K71","v":0}]
[]
[null,"23.","BEST ESTIMATE POLICY RESERVES - ACCIDENT AND HEALTH",null,null,{"$f":"Import!I72","v":0},null,{"$f":"Import!K72","v":0}]
[]
[null,"24.","BEST ESTIMATE POLICYHOLDER'S FUNDS ON DEPOSIT",null,null,{"$f":"Import!I73","v":0},null,{"$f":"Import!K73","v":0}]
[]
[null,"25.","BEST ESTIMATE LIABILITY FOR FUTURE POLICYHOLDER DIVIDENDS",null,null,{"$f":"Import!I74","v":0},null,{"$f":"Import!K74","v":0}]
[]
[null,"26.","BEST ESTIMATE OTHER LONG-TERM BUSINESS INSURANCE RESERVES",null,null,{"$f":"Import!I75","v":0},null,{"$f":"Import!K75","v":0}]
[]
[null,"27.","TOTAL BEST ESTIMATE LONG-TERM BUSINESS INSURANCE PROVISIONS"]
[null,"(a)","Total Gross Long-Term Business Insurance Provisions",null,null,{"$f":"F150+F151","v":0},null,{"$f":"H150+H151","v":0}]
[null,"(b)","Less: Reinsurance Recoverable Balance:"]
[null,null,"(i) Foreign Affiliates",null,null,{"$f":"Import!I76","v":0},null,{"$f":"Import!K76","v":0}]
[null,null,"(ii) Domestic Affiliaties",null,null,{"$f":"Import!I77","v":0},null,{"$f":"Import!K77","v":0}]
[null,null,"(iii) Pools and Associations",null,null,{"$f":"Import!I78","v":0},null,{"$f":"Import!K78","v":0}]
[null,null,"(iv) All Other Insurers",null,null,{"$f":"Import!I79","v":0},null,{"$f":"Import!K79","v":0}]
[null,"(c)","Total Reinsurance Recoverable Balance",null,null,{"$f":"SUM(F146:F149)","v":0},null,{"$f":"SUM(H146:H149)","v":0}]
[null,"(d)","Net Long-Term Business Insurance Provisions",null,null,{"$f":"F129+F131+F133+F135+F137+F139+F141","v":0},null,{"$f":"H129+H131+H133+H135+H137+H139+H141","v":0}]
[]
[null,"27A.","Risk Margin – Long-term insurance business",null,null,{"$f":"Import!I80","v":0},null,{"$f":"Import!K80","v":0}]
[]
[null,"27B.","LONG-TERM TECHNICAL PROVISIONS CALCULATED AS A WHOLE"]
[null,"(a)","Total Gross Long-Term Business Insurance Provisions",null,null,{"$f":"Import!I81","v":0},null,{"$f":"Import!K81","v":0}]
[null,"(b)","Less: Reinsurance Recoverable Balance:"]
[null,null,"(i) Foreign Affiliates",null,null,{"$f":"Import!I82","v":0},null,{"$f":"Import!K82","v":0}]
[null,null,"(ii) Domestic Affiliaties",null,null,{"$f":"Import!I83","v":0},null,{"$f":"Import!K83","v":0}]
[null,null,"(iii) Pools and Associations",null,null,{"$f":"Import!I84","v":0},null,{"$f":"Import!K84","v":0}]
[null,null,"(iv) All Other Insurers",null,null,{"$f":"Import!I85","v":0},null,{"$f":"Import!K85","v":0}]
[null,"(c)","Total Reinsurance Recoverable Balance",null,null,{"$f":"SUM(F158:F161)","v":0},null,{"$f":"SUM(H158:H161)","v":0}]
[null,"(d)","Net Long-Term Business Insurance Provisions",null,null,{"$f":"F156-F162","v":0},null,{"$f":"H156-H162","v":0}]
[]
[null,"27C.","TOTAL LONG-TERM INSURANCE BUSINESS TECHNICAL PROVISIONS",null,null,{"$f":"F151+F153+F163","v":0},null,{"$f":"H151+H153+H163","v":0}]
[]
[null,null,"OTHER LIABILITIES"]
[]
[null,"28.","INSURANCE AND REINSURANCE BALANCES PAYABLE",null,null,{"$f":"Import!I86","v":0},null,{"$f":"Import!K86","v":0}]
[]
[null,"29.","COMMISSIONS, EXPENSES, FEES AND TAXES PAYABLE",null,null,{"$f":"Import!I87","v":0},null,{"$f":"Import!K87","v":0}]
[]
[null,"30.","LOANS AND NOTES PAYABLE",null,null,{"$f":"Import!I88","v":0},null,{"$f":"Import!K88","v":0}]
[]
[null,"31.","TAX LIABILITIES"]
[null,"(a)","Income taxes payable",null,null,{"$f":"Import!I89","v":0},null,{"$f":"Import!K89","v":0}]
[null,"(b)","Deferred income taxes",null,null,{"$f":"Import!I90","v":0},null,{"$f":"Import!K90","v":0}]
[]
[null,"32.","AMOUNTS DUE TO AFFILIATES",null,null,{"$f":"Import!I91","v":0},null,{"$f":"Import!K91","v":0}]
[]
[null,"33.","ACCOUNTS PAYABLE AND ACCRUED LIABILITIES",null,null,{"$f":"Import!I92","v":0},null,{"$f":"Import!K92","v":0}]
[]
[null,"34.","FUNDS HELD UNDER REINSURANCE CONTRACTS"]
[null,"(a)","Affiliated",null,null,{"$f":"Import!I93","v":0},null,{"$f":"Import!K93","v":0}]
[null,"(b)","Non-affiliated",null,null,{"$f":"Import!I94","v":0},null,{"$f":"Import!K94","v":0}]
[null,"(c) ","Total funds held by ceding reinsurers",null,null,{"$f":"SUM(F184:F185)","v":0},null,{"$f":"SUM(H184:H185)","v":0}]
[]
[null,"35.","DIVIDENDS PAYABLE",null,null,{"$f":"Import!I96","v":0},null,{"$f":"Import!K96","v":0}]
[]
[null,"36.","SUNDRY LIABILITIES:"]
[null,"(a)","Derivative instruments – held for hedging purposes",null,null,{"$f":"Import!I97","v":0},null,{"$f":"Import!K97","v":0}]
[null,"(b)","Derivative instruments – not held for hedging purposes",null,null,{"$f":"Import!I98","v":0},null,{"$f":"Import!K98","v":0}]
[null,"(c)","Segregated accounts - LT business – variable annuities",null,null,{"$f":"Import!I99","v":0},null,{"$f":"Import!K99","v":0}]
[null,"(d)","Segregated accounts - LT business - other",null,null,{"$f":"Import!I100","v":0},null,{"$f":"Import!K100","v":0}]
[null,"(e)","Segregated accounts - General business",null,null,{"$f":"Import!I101","v":0},null,{"$f":"Import!K101","v":0}]
[null,"(f)","Deposit liabilities",null,null,{"$f":"Import!I102","v":0},null,{"$f":"Import!K102","v":0}]
[null,"(g)","Pension benefit obligations",null,null,{"$f":"Import!I103","v":0},null,{"$f":"Import!K103","v":0}]
[null,"(h)","Balances payable for purchase of investments",null,null,{"$f":"Import!I104","v":0},null,{"$f":"Import!K104","v":0}]
[null,"(i)","Other sundry liabilities (specify)",null,null,{"$f":"Import!I105","v":0},null,{"$f":"Import!K105","v":0}]
[null,"(j)","Total sundry liabilities",null,null,{"$f":"SUM(F191:F199)","v":0},null,{"$f":"SUM(H191:H199)","v":0}]
[]
[null,"37.","LETTERS OF CREDIT, GUARANTEES AND OTHER INSTRUMENTS:"]
[null,"(a)","Letters of credit ",null,null,{"$f":"Import!I106","v":0},null,{"$f":"Import!K106","v":0}]
[null,"(b)","Guarantees",null,null,{"$f":"Import!I107","v":0},null,{"$f":"Import!K107","v":0}]
[null,"(c) ","Other instruments",null,null,{"$f":"Import!I108","v":0},null,{"$f":"Import!K108","v":0}]
[null,"(d)","Total letters of credit, guarantees and other instruments",null,null,{"$f":"SUM(F203:F205)","v":0},null,{"$f":"SUM(H203:H205)","v":0}]
[]
[null,"38.","TOTAL OTHER LIABILITIES",null,null,{"$f":"F169+F171+F173+F176+F177+F179+F181+F186+F188+F200+F206","v":0},null,{"$f":"H169+H171+H173+H176+H177+H179+H181+H186+H188+H200+H206","v":0}]
[]
[null,"39.","TOTAL INSURANCE TECHNICAL PROVISIONS AND OTHER LIABILITIES",null,null,{"$f":"F125+F165+F208","v":0},null,{"$f":"H125+H165+H208","v":0}]
[]
[null,null,"STATUTORY ECONOMIC CAPITAL AND SURPLUS"]
[]
[null,"40.","STATUTORY ECONOMIC CAPITAL AND SURPLUS",null,null,{"$f":"Import!I109","v":0},null,{"$f":"Import!K109","v":0}]
[]
[null,"41.","TOTAL",null,null,{"$f":"F210+F214","v":0},null,{"$f":"H210+H214","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(F219=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F96\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F96\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(H219=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!H96\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!H96\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F96-F216),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((H96-H216),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"ROUND(F96-F216,0)","v":0},null,{"$f":"ROUND(H96-H216,0)","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(F218=\"False\",\"Line 15 does not equal Line 41\",\"\")","v":""},null,{"$f":"IF(H218=\"False\",\"Line 15 does not equal Line 41\",\"\")","v":""}]
[]
[null,"Notes to Form 1EBS",null,"Additional Details"]
[null,"Line 10 ","Collateralized balances",null,null,{"$f":"Import!I111","v":0}]
[null,"Line 11(e)","Collateralized balances",null,null,{"$f":"Import!I112","v":0}]
[null,"Line 17(c)-(ii)","Collateral placed in favor of the group ",{"$f":"HYPERLINK(\"#'Attachments'!G225\",\"Attach file\")","v":"Attach file"},null,{"$f":"Import!I115","v":0}]
[null,"Line 27(c)-(ii)","Collateral placed in favor of the insurer ",{"$f":"HYPERLINK(\"#'Attachments'!G225\",\"Attach file\")","v":"Attach file"},null,{"$f":"Import!I116","v":0}]
[null,"Line 27B(c)-(ii)","Collateral placed in favor of the insurer ",{"$f":"HYPERLINK(\"#'Attachments'!G225\",\"Attach file\")","v":"Attach file"},null,{"$f":"Import!I117","v":0}]
[null,"Line 13(j)","Any other assets",{"$f":"HYPERLINK(\"#'Attachments'!G225\",\"Attach file\")","v":"Attach file"},null,{"$f":"Import!I118","v":0}]
[null,"Line 36(i)","Any other liabilities",{"$f":"HYPERLINK(\"#'Attachments'!G225\",\"Attach file\")","v":"Attach file"},null,{"$f":"Import!I119","v":0}]
[]
[null,"Line 15","Encumbered assets for policyholder obligations"]
[]
[null,null,"Asset"]
[null,null,"                Cash",null,null,{"$f":"Import!I120","v":0},null,{"$f":"Import!K120","v":0}]
[null,null,"                Total quoted investments",null,null,{"$f":"Import!I121","v":0},null,{"$f":"Import!K121","v":0}]
[null,null,"                Total unquoted investments",null,null,{"$f":"Import!I122","v":0},null,{"$f":"Import!K122","v":0}]
[null,null,"                Funds held by ceding reinsurers",null,null,{"$f":"F75","v":0},null,{"$f":"H75","v":0}]
[null,null,"                Other asset types",null,null,{"$f":"Import!I124","v":0},null,{"$f":"Import!K124","v":0}]
[null,null,"                Total assets encumbered",null,null,{"$f":"SUM(F236:F240)","v":0},null,{"$f":"SUM(H236:H240)","v":0}]
[]
[null,"Line 15","Encumbered assets not securing policyholder obligations"]
[]
[null,null,"Asset","Purpose of Encumbrance"]
[null,null,"                    Cash",{"$f":"Import!I126","v":0},null,{"$f":"Import!I130","v":0},null,{"$f":"Import!K130","v":0}]
[null,null,"                    Total quoted investments",{"$f":"Import!I127","v":0},null,{"$f":"Import!I131","v":0},null,{"$f":"Import!K131","v":0}]
[null,null,"                    Total unquoted investments",{"$f":"Import!I128","v":0},null,{"$f":"Import!I132","v":0},null,{"$f":"Import!K132","v":0}]
[null,null,"                    Other asset types",{"$f":"Import!I129","v":0},null,{"$f":"Import!I133","v":0},null,{"$f":"Import!K133","v":0}]
[null,null,"                    Total assets encumbered",null,null,{"$f":"SUM(F246:F249)","v":0},null,{"$f":"SUM(H246:H249)","v":0}]
[]
[null,"Line 13(e)","Details of business treated under deposit accounting techniques as an asset",{"$f":"HYPERLINK(\"#'Attachments'!G175\",\"Attach file\")","v":"Attach file"},null,{"$f":"Import!I135","v":0}]
[null,"Line 36(f)","Details of business treated under deposit accounting techniques as an liability",{"$f":"HYPERLINK(\"#'Attachments'!G175\",\"Attach file\")","v":"Attach file"},null,{"$f":"Import!I136","v":0}]
[null,"Line 37","Details of the basis used to derive the amounts disclosed",{"$f":"HYPERLINK(\"#'Attachments'!G175\",\"Attach file\")","v":"Attach file"},null,{"$f":"Import!I137","v":0}]
[null,"Line 40","Reconciliation between Line 40 of 1EBS and Line 40 of Form 1",{"$f":"HYPERLINK(\"#'Schedule V(g)'!A1\",\"Refer to Schedule V(g)\")","v":"Refer to Schedule V(g)"},null,{"$f":"Import!I138","v":0}]
[]
[]
[null,null,"General Business Provisions Additional Disclosures","Additional Details",null,null,null,"As per Supplementary Schedule"]
[null,"Line 16(c) ","Adjustment for counterparty default ",{"$f":"HYPERLINK(\"#'Attachments'!G185\",\"Attach file with Details of Line of Business\")","v":"Attach file with Details of Line of Business"},null,{"$f":"Import!I139","v":0}]
[null,"Line 17(c)-(i)","Adjustment for counterparty default ",{"$f":"HYPERLINK(\"#'Attachments'!G185\",\"Attach file\")","v":"Attach file"},null,{"$f":"Import!I140","v":0}]
[null,"Line 16(d)-(i)","Premium included as Bound But Not Incepted","See and complete Sch III (EBS)",null,{"$f":"Import!I141","v":0},null,{"$f":"+'Schedule III (EBS)'!J34","v":0}]
[null,"Line 16(d)-(ii)","Best estimate Premium included as Bound But Not Incepted","See and complete Sch III (EBS)",null,{"$f":"Import!I142","v":0},null,{"$f":"+'Schedule III (EBS)'!K34","v":0}]
[null,"Line 17(d)-(i)","Loss and loss expense provision discount","See and complete Sch III (EBS)",null,{"$f":"Import!I143","v":0},null,{"$f":"+'Schedule III (EBS)'!L34","v":0}]
[null,"Line 17(d)-(ii)","Scenario-based approach loss and loss expense provision ",{"$f":"HYPERLINK(\"#'Attachments'!G185\",\"Attach file with Details\")","v":"Attach file with Details"},null,{"$f":"Import!I144","v":0}]
[]
[null,null,"Long-Term Business Provisions Additional Disclosures","Additional Details",null,null,null,"As per Supplementary Schedule"]
[null,"Line 27(c)-(i)","Adjustment for counterparty default",{"$f":"HYPERLINK(\"#'Attachments'!G195\",\"Attach file with Details of Line of Business\")","v":"Attach file with Details of Line of Business"},null,{"$f":"Import!I145","v":0}]
[null,"Line 27(d)-(i)","Premium included as Bound But Not Incepted ","See and complete Sch VII",null,{"$f":"Import!I146","v":0},null,{"$f":"+'Schedule VII (EBS)'!L48","v":0}]
[null,"Line 27(d)-(ii)","Best estimate Premium included as Bound But Not Incepted","See and complete Sch VII",null,{"$f":"Import!I147","v":0},null,{"$f":"+'Schedule VII (EBS)'!M48","v":0}]
[null,"Line 27(d)-(iii)","Best estimate provisions that used trans. Arrangements","See and complete Sch VII",null,{"$f":"Import!I148","v":0},null,{"$f":"+'Schedule VII (EBS)'!N48","v":0}]
[null,"Line 27(d)-(iv)","Best estimate provisions if transitional arrangements were not applied","See and complete Sch VII",null,{"$f":"Import!I149","v":0},null,{"$f":"+'Schedule VII (EBS)'!O48","v":0}]
[null,"Line 27(d)-(v)","Scenario-based best estimate provisions that were used","See and complete Sch VII",null,{"$f":"Import!I150","v":0},null,{"$f":"+'Schedule VII (EBS)'!P48","v":0}]
[null,"Line 27(d)-(vi)","Scenario-based approach that used standard approach","See and complete Sch VII",null,{"$f":"Import!I151","v":0},null,{"$f":"+'Schedule VII (EBS)'!Q48","v":0}]
[null,"Line 27(d)-(vii)","Scenario-based approach that used base approach","See and complete Sch VII",null,{"$f":"Import!I152","v":0},null,{"$f":"+'Schedule VII (EBS)'!R48","v":0}]
[null,"Line 27B(c)-(i)","Adjustment for counterparty default","See and complete Sch VII",null,{"$f":"Import!I153","v":0}]
[null,"Line 27B(d)-(i)","Premium included as Bound But Not Incepted ","See and complete Sch VII",null,{"$f":"Import!I154","v":0},null,{"$f":"+'Schedule VII (EBS)'!S48","v":0}]
[null,"Line 27B(d)-(ii)","Best estimate provisions that used trans. Arrangements","See and complete Sch VII",null,{"$f":"Import!I155","v":0},null,{"$f":"+'Schedule VII (EBS)'!T48","v":0}]
[]
[null,null,"General Business Reserves:"]
[null,"Line 17","Net best estimate loss and loss expense provisions at start of year",null,null,{"$f":"Import!I185","v":0},null,{"$f":"Import!K185","v":0}]
[]
[null,null,"Unwind of discount (start year discount curve)",null,null,{"$f":"Import!I186","v":0},null,{"$f":"Import!K186","v":0}]
[null,null,"Net losses and loss expenses paid or payable related to prior years",null,null,{"$f":"Import!I187","v":0},null,{"$f":"Import!K187","v":0}]
[null,null,"Net losses incurred and net loss expenses incurred related to prior years",null,null,{"$f":"Import!I188","v":0},null,{"$f":"Import!K188","v":0}]
[null,null,"Undiscounted net best estimate loss and loss expense provisions at end of year related to prior years.",null,null,{"$f":"SUM(F280:F284)","v":0},null,{"$f":"SUM(H280:H284)","v":0}]
[]
[null,null,"Net losses incurred and net loss expenses incurred related to current year",null,null,{"$f":"Import!I190","v":0},null,{"$f":"Import!K190","v":0}]
[null,null,"Net losses and loss expenses paid or payable related to current year",null,null,{"$f":"Import!I191","v":0},null,{"$f":"Import!K191","v":0}]
[null,null,"Foreign exchange and other adjustments",null,null,{"$f":"Import!I192","v":0},null,{"$f":"Import!K192","v":0}]
[null,null,"Undiscounted net best estimate loss and loss expense provisions at end of year related to current year.",null,null,{"$f":"SUM(F287:F289)","v":0},null,{"$f":"SUM(H287:H289)","v":0}]
[]
[null,null,"Impact of change in discount curve",null,null,{"$f":"Import!I194","v":0},null,{"$f":"Import!K194","v":0}]
[]
[null,null,"Net best estimate loss and loss expense provisions at end of year",null,null,{"$f":"F285+F290+F292","v":0},null,{"$f":"H285+H290+H292","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(F297=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F121\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F121\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(H297=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!H121\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!H121\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F294-F121),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((H294-H121),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(F294=0,0,ROUND(F121-F294,0))","v":0},null,{"$f":"IF(H294=0,0,ROUND(H121-H294,0))","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(F296=\"False\",\"Does not equal Line 17(d)\",\"\")","v":""},null,{"$f":"IF(H296=\"False\",\"Does not equal Line 17(d)\",\"\")","v":""}]

{"sheet":"Schedule II","index":26,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":true,"merged":[[2,3,2,5],[3,3,3,5],[6,3,6,5],[6,7,6,9],[6,11,6,13],[6,15,6,17],[52,11,52,13],[52,15,52,17],[54,3,54,5],[6,19,6,21],[28,3,28,5],[28,7,28,9],[28,11,28,13],[28,19,28,21],[51,3,51,5],[51,8,51,18]]}
[null,"SCHEDULE OF FIXED INCOME & EQUITY INVESTMENTS BY BSCR RATING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,"As at",{"$f":"+'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE II"]
[null,null,{"$f":"+'Form 1EBS'!B4","v":"expressed in "},{"$f":"+'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)"]
[null,null,null,"CORPORATE & SOVEREIGN BONDS",null,null,null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,null,null,"BOND MUTUAL FUNDS",null,null,null,"TOTAL\n[ Form 1 Lines 2(b) & 3(b)]"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Line no. "]
[null,"Quoted and Unquoted Bonds and Debentures"]
[null,1,"BSCR Rating 0",{"$f":"Import!E301","v":0},null,{"$f":"Import!G301","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!E326","v":0},null,{"$f":"Import!G326","v":0},null,{"$f":"D12+H12+L12+P12","v":0},null,{"$f":"F12+J12+N12+R12","v":0}]
[null,2,"BSCR Rating 1",{"$f":"Import!E302","v":0},null,{"$f":"Import!G302","v":0},null,{"$f":"Import!E310","v":0},null,{"$f":"Import!G310","v":0},null,{"$f":"Import!E318","v":0},null,{"$f":"Import!G318","v":0},null,{"$f":"Import!E327","v":0},null,{"$f":"Import!G327","v":0},null,{"$f":"D13+H13+L13+P13","v":0},null,0]
[null,3,"BSCR Rating 2",{"$f":"Import!E303","v":0},null,{"$f":"Import!G303","v":0},null,{"$f":"Import!E311","v":0},null,{"$f":"Import!G311","v":0},null,{"$f":"Import!E319","v":0},null,{"$f":"Import!G319","v":0},null,{"$f":"Import!E328","v":0},null,{"$f":"Import!G328","v":0},null,0,null,0]
[null,4,"BSCR Rating 3",{"$f":"Import!E304","v":0},null,{"$f":"Import!G304","v":0},null,{"$f":"Import!E312","v":0},null,{"$f":"Import!G312","v":0},null,{"$f":"Import!E320","v":0},null,{"$f":"Import!G320","v":0},null,{"$f":"Import!E329","v":0},null,{"$f":"Import!G329","v":0},null,0,null,0]
[null,5,"BSCR Rating 4",{"$f":"Import!E305","v":0},null,{"$f":"Import!G305","v":0},null,{"$f":"Import!E313","v":0},null,{"$f":"Import!G313","v":0},null,{"$f":"Import!E321","v":0},null,{"$f":"Import!G321","v":0},null,{"$f":"Import!E330","v":0},null,{"$f":"Import!G330","v":0},null,0,null,0]
[null,6,"BSCR Rating 5",{"$f":"Import!E306","v":0},null,{"$f":"Import!G306","v":0},null,{"$f":"Import!E314","v":0},null,{"$f":"Import!G314","v":0},null,{"$f":"Import!E322","v":0},null,{"$f":"Import!G322","v":0},null,{"$f":"Import!E331","v":0},null,{"$f":"Import!G331","v":0},null,0,null,0]
[null,7,"BSCR Rating 6",{"$f":"Import!E307","v":0},null,{"$f":"Import!G307","v":0},null,{"$f":"Import!E315","v":0},null,{"$f":"Import!G315","v":0},null,{"$f":"Import!E323","v":0},null,{"$f":"Import!G323","v":0},null,{"$f":"Import!E332","v":0},null,{"$f":"Import!G332","v":0},null,0,null,0]
[null,8,"BSCR Rating 7",{"$f":"Import!E308","v":0},null,{"$f":"Import!G308","v":0},null,{"$f":"Import!E316","v":0},null,{"$f":"Import!G316","v":0},null,{"$f":"Import!E324","v":0},null,{"$f":"Import!G324","v":0},null,{"$f":"Import!E333","v":0},null,{"$f":"Import!G333","v":0},null,0,null,0]
[null,9,"BSCR Rating 8",{"$f":"Import!E309","v":0},null,{"$f":"Import!G309","v":0},null,{"$f":"Import!E317","v":0},null,{"$f":"Import!G317","v":0},null,{"$f":"Import!E325","v":0},null,{"$f":"Import!G325","v":0},null,{"$f":"Import!E334","v":0},null,{"$f":"Import!G334","v":0},null,0,null,0]
[]
[null,10,"Total",{"$f":"SUM(D12:D20)","v":0},null,{"$f":"SUM(F12:F20)","v":0},null,{"$f":"SUM(H12:H20)","v":0},null,{"$f":"SUM(J12:J20)","v":0},null,{"$f":"SUM(L12:L20)","v":0},null,{"$f":"SUM(N12:N20)","v":0},null,{"$f":"SUM(P11:P20)","v":0},null,{"$f":"SUM(R11:R20)","v":0},null,{"$f":"SUM(T12:T20)","v":0},null,{"$f":"SUM(V12:V20)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T25=\"TRUE\",HYPERLINK(\"#'Form 1'!F14:F29\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F14:F29\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(V25=\"TRUE\",HYPERLINK(\"#'Form 1'!H14:H29\",\"TRUE\"),HYPERLINK(\"#'Form 1'!H14:H29\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND((T22-('Form 1'!F16+'Form 1'!F29)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((V22-('Form 1'!H16+'Form 1'!H29)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,{"$f":"ROUND(('Form 1'!F16+'Form 1'!F29)-T22,0)","v":0},null,{"$f":"ROUND(('Form 1'!H16+'Form 1'!H29)-V22,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T24=\"False\",\"Does not equal Form 1 Lines 2(b) & 3(b)\",\"\")","v":""},null,{"$f":"IF(V24=\"False\",\"Does not equal Form 1 Lines 2(b) & 3(b)\",\"\")","v":""}]
[null,null,null,"COMMON STOCK\n[ Form 1 Lines 2(c)(i) & 3(c)(i) ]",null,null,null,"PREFERRED STOCK\n[ Form 1 Lines 2(c)(ii) & 3(c)(ii) ]",null,null,null,"EQUITY MUTUAL FUNDS\n[ Form 1 Lines 2(c)(iii) & 3(c)(iii) ]",null,null,null,null,null,null,null,"TOTAL\n[ Form 1 Lines 2(d) & 3(d)]"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,null,null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Quoted and Unquoted Equities"]
[null,11,"BSCR Rating 1",null,null,null,null,{"$f":"Import!E337","v":0},null,{"$f":"Import!G337","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D33+H33+L33","v":0},null,0]
[null,12,"BSCR Rating 2",null,null,null,null,{"$f":"Import!E338","v":0},null,{"$f":"Import!G338","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,13,"BSCR Rating 3",null,null,null,null,{"$f":"Import!E339","v":0},null,{"$f":"Import!G339","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,14,"BSCR Rating 4",null,null,null,null,{"$f":"Import!E340","v":0},null,{"$f":"Import!G340","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,15,"BSCR Rating 5",null,null,null,null,{"$f":"Import!E341","v":0},null,{"$f":"Import!G341","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,16,"BSCR Rating 6",null,null,null,null,{"$f":"Import!E342","v":0},null,{"$f":"Import!G342","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,17,"BSCR Rating 7",null,null,null,null,{"$f":"Import!E343","v":0},null,{"$f":"Import!G343","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,18,"BSCR Rating 8",null,null,null,null,{"$f":"Import!E344","v":0},null,{"$f":"Import!G344","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,19,"Quoted Equity Funds",{"$f":"+'Form 1'!F18","v":0},null,{"$f":"+'Form 1'!H18","v":0},null,null,null,null,null,{"$f":"+'Form 1'!F20","v":0},null,{"$f":"+'Form 1'!H20","v":0},null,null,null,null,null,{"$f":"D41+H41+L41","v":0},null,{"$f":"F41+J41+N41","v":0}]
[null,20,"Unquoted Equity Funds",{"$f":"+'Form 1'!F31","v":0},null,{"$f":"+'Form 1'!H31","v":0},null,null,null,null,null,{"$f":"+'Form 1'!F33","v":0},null,{"$f":"+'Form 1'!H33","v":0},null,null,null,null,null,{"$f":"D42+H42+L42","v":0},null,0]
[]
[null,21,"Total",{"$f":"SUM(D33:D42)","v":0},null,{"$f":"SUM(F33:F42)","v":0},null,{"$f":"SUM(H33:H42)","v":0},null,{"$f":"SUM(J33:J42)","v":0},null,{"$f":"SUM(L32:L42)","v":0},null,{"$f":"SUM(N32:N42)","v":0},null,null,null,null,null,{"$f":"SUM(T33:T42)","v":0},null,{"$f":"SUM(V33:V42)","v":0}]
[]
[null,null,null,{"$f":"IF(D47=\"TRUE\",HYPERLINK(\"#'Form 1'!F18:F31\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F18:F31\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(F47=\"TRUE\",HYPERLINK(\"#'Form 1'!H18:H31\",\"TRUE\"),HYPERLINK(\"#'Form 1'!H18:H31\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(H47=\"TRUE\",HYPERLINK(\"#'Form 1'!F19:F32\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F19:F32\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(J47=\"TRUE\",HYPERLINK(\"#'Form 1'!H19:H32\",\"TRUE\"),HYPERLINK(\"#'Form 1'!H19:H32\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(L47=\"TRUE\",HYPERLINK(\"#'Form 1'!F20:F33\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F20:F33\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(N47=\"TRUE\",HYPERLINK(\"#'Form 1'!H20:H33\",\"TRUE\"),HYPERLINK(\"#'Form 1'!H20:H33\",\"FALSE\"))","v":"TRUE"},null,null,null,null,null,{"$f":"IF(T47=\"TRUE\",HYPERLINK(\"#'Form 1'!F18:F34\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F18:F34\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(V47=\"TRUE\",HYPERLINK(\"#'Form 1'!H18:H34\",\"TRUE\"),HYPERLINK(\"#'Form 1'!H18:H34\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,{"$f":"IF(ROUND(D44-('Form 1'!F18+'Form 1'!F31),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND(F44-('Form 1'!H18+'Form 1'!H31),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND(H44-('Form 1'!F19+'Form 1'!F32),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND(J44-('Form 1'!H19+'Form 1'!H32),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND(L44-('Form 1'!F20+'Form 1'!F33),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND(N44-('Form 1'!H20+'Form 1'!H33),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,null,null,null,null,{"$f":"IF(ROUND(T44-('Form 1'!F21+'Form 1'!F34),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND(V44-('Form 1'!H21+'Form 1'!H34),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,{"$f":"ROUND(('Form 1'!F18+'Form 1'!F31)-D44,0)","v":0},null,{"$f":"ROUND(('Form 1'!H18+'Form 1'!H31)-F44,0)","v":0},null,{"$f":"ROUND(('Form 1'!F19+'Form 1'!F32)-H44,0)","v":0},null,{"$f":"ROUND(('Form 1'!H19+'Form 1'!H32)-J44,0)","v":0},null,{"$f":"ROUND(('Form 1'!F20+'Form 1'!F33)-L44,0)","v":0},null,{"$f":"ROUND(('Form 1'!H20+'Form 1'!H33)-N44,0)","v":0},null,null,null,null,null,{"$f":"ROUND(('Form 1'!F21+'Form 1'!F34)-T44,0)","v":0},null,{"$f":"ROUND(('Form 1'!H21+'Form 1'!H34)-V44,0)","v":0}]
[]
[null,null,null,{"$f":"IF(D46=\"False\",\"Does not equal Form 1 Lines 2(c)(i) & 3(c)(i)\",\"\")","v":""},null,{"$f":"IF(F46=\"False\",\"Does not equal Form 1 Lines 2(c)(i) & 3(c)(i)\",\"\")","v":""},null,{"$f":"IF(H46=\"False\",\"Does not equal Form 1 Lines 2(c)(ii) & 3(c)(ii)\",\"\")","v":""},null,{"$f":"IF(J46=\"False\",\"Does not equal Form 1 Lines 2(c)(ii) & 3(c)(ii)\",\"\")","v":""},null,{"$f":"IF(L46=\"False\",\"Does not equal Form 1 Lines 2(c)(iii) & 3(c)(iii)\",\"\")","v":""},null,{"$f":"IF(N46=\"False\",\"Does not equal Form 1 Lines 2(c)(iii) & 3(c)(iii)\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(T46=\"False\",\"Does not equal Form 1 Lines 2(d) & 3(d)\",\"\")","v":""},null,{"$f":"IF(V46=\"False\",\"Does not equal Form 1 Lines 2(d) & 3(d)\",\"\")","v":""}]
[]
[null,null,null,"MORTGAGE LOANS\n[ Form 1 Lines 5(c) ]",null,null,null,null,"This Section is Only Applicable to Companies that have Mortgage Backed Securities that have been Reclassified in Accordance with the NAIC and that elect to use NAIC reclassifications to map to the BSCR classes"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,null,null,null,null,"VALUES OF RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,"VALUES OF COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,null,null,"Original Classification",null,"Revised Classification",null,"Original Classification",null,"Revised Classification"]
[null,null,null,null,null,null,null,null,null,"NAIC Class 1",null,{"$f":"Import!E351","v":0},null,{"$f":"Import!E358","v":0},null,{"$f":"Import!E365","v":0},null,{"$f":"Import!E372","v":0}]
[null,"Mortgage Loans",null,null,null,null,null,null,null,"NAIC Class 2",null,{"$f":"Import!E352","v":0},null,{"$f":"Import!E359","v":0},null,{"$f":"Import!E366","v":0},null,{"$f":"Import!E373","v":0}]
[null,22,"Insured/Guaranteed Mortgages",{"$f":"Import!E347","v":0},null,{"$f":"Import!G347","v":0},null,null,null,"NAIC Class 3",null,{"$f":"Import!E353","v":0},null,{"$f":"Import!E360","v":0},null,{"$f":"Import!E367","v":0},null,{"$f":"Import!E374","v":0}]
[null,23,"Other Commercial and Farm Mortgages",{"$f":"Import!E348","v":0},null,{"$f":"Import!G348","v":0},null,null,null,"NAIC Class 4",null,{"$f":"Import!E354","v":0},null,{"$f":"Import!E361","v":0},null,{"$f":"Import!E368","v":0},null,{"$f":"Import!E375","v":0}]
[null,24,"Other Residential Mortgages",{"$f":"Import!E349","v":0},null,{"$f":"Import!G349","v":0},null,null,null,"NAIC Class 5",null,{"$f":"Import!E355","v":0},null,{"$f":"Import!E362","v":0},null,{"$f":"Import!E369","v":0},null,{"$f":"Import!E376","v":0}]
[null,25,"Mortgages Not In Good Standing",{"$f":"Import!E350","v":0},null,{"$f":"Import!G350","v":0},null,null,null,"NAIC Class 6",null,{"$f":"Import!E356","v":0},null,{"$f":"Import!E363","v":0},null,{"$f":"Import!E370","v":0},null,{"$f":"Import!E377","v":0}]
[]
[null,26,"Total",{"$f":"SUM(D57:D60)","v":0},null,{"$f":"SUM(F57:F60)","v":0},null,null,null,null,null,{"$f":"SUM(L55:L60)","v":0},null,{"$f":"SUM(N55:N60)","v":0},null,{"$f":"SUM(P55:P60)","v":0},null,{"$f":"SUM(R55:R60)","v":0}]
[]
[null,null,null,{"$f":"IF(D65=\"TRUE\",HYPERLINK(\"#'Form 1'!F51\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F51\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(F65=\"TRUE\",HYPERLINK(\"#'Form 1'!H51\",\"TRUE\"),HYPERLINK(\"#'Form 1'!H51\",\"FALSE\"))","v":"TRUE"},null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G55\",\"Attach file\")","v":"Attach file"}]
[null,null,null,{"$f":"IF(ROUND((D62-'Form 1'!F51),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((F62-'Form 1'!H51),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,{"$f":"ROUND(('Form 1'!F51)-D62,0)","v":0},null,{"$f":"ROUND(('Form 1'!H51)-F62,0)","v":0}]
[]
[null,null,"Please include in the table below any assets, included in this Schedule, for which NAIC ratings were used to map to the BSCR rating classes"]
[null,null,"Information on the use of NAIC ratings\n(for disclosure purposes only)","CORPORATE & SOVEREIGN BONDS",null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,"BOND MUTUAL FUNDS",null,"MORTGAGE LOANS",null,"PREFERRED STOCKS",null,"OTHER ASSETS"]
[null,null,"NAIC Class 1",{"$f":"Import!E379","v":0},null,{"$f":"Import!E386","v":0},null,{"$f":"Import!E393","v":0},null,{"$f":"Import!E400","v":0},null,{"$f":"Import!E407","v":0},null,{"$f":"Import!E414","v":0},null,{"$f":"Import!E421","v":0}]
[null,null,"NAIC Class 2",{"$f":"Import!E380","v":0},null,{"$f":"Import!E387","v":0},null,{"$f":"Import!E394","v":0},null,{"$f":"Import!E401","v":0},null,{"$f":"Import!E408","v":0},null,{"$f":"Import!E415","v":0},null,{"$f":"Import!E422","v":0}]
[null,null,"NAIC Class 3",{"$f":"Import!E381","v":0},null,{"$f":"Import!E388","v":0},null,{"$f":"Import!E395","v":0},null,{"$f":"Import!E402","v":0},null,{"$f":"Import!E409","v":0},null,{"$f":"Import!E416","v":0},null,{"$f":"Import!E423","v":0}]
[null,null,"NAIC Class 4",{"$f":"Import!E382","v":0},null,{"$f":"Import!E389","v":0},null,{"$f":"Import!E396","v":0},null,{"$f":"Import!E403","v":0},null,{"$f":"Import!E410","v":0},null,{"$f":"Import!E417","v":0},null,{"$f":"Import!E424","v":0}]
[null,null,"NAIC Class 5",{"$f":"Import!E383","v":0},null,{"$f":"Import!E390","v":0},null,{"$f":"Import!E397","v":0},null,{"$f":"Import!E404","v":0},null,{"$f":"Import!E411","v":0},null,{"$f":"Import!E418","v":0},null,{"$f":"Import!E425","v":0}]
[null,null,"NAIC Class 6",{"$f":"Import!E384","v":0},null,{"$f":"Import!E391","v":0},null,{"$f":"Import!E398","v":0},null,{"$f":"Import!E405","v":0},null,{"$f":"Import!E412","v":0},null,{"$f":"Import!E419","v":0},null,{"$f":"Import!E426","v":0}]
[null,null,null,{"$f":"SUM(D70:D75)","v":0},null,{"$f":"SUM(F70:F75)","v":0},null,{"$f":"SUM(H70:H75)","v":0},null,{"$f":"SUM(J70:J75)","v":0},null,{"$f":"SUM(L70:L75)","v":0},null,{"$f":"SUM(N70:N75)","v":0},null,{"$f":"SUM(P70:P75)","v":0}]

{"sheet":"Schedule II (EBS)","index":27,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":false,"merged":[[2,3,2,5],[3,3,3,5],[6,3,6,5],[6,7,6,9],[6,11,6,13],[6,15,6,17],[52,11,52,13],[52,15,52,17],[54,3,54,5],[6,19,6,21],[28,3,28,5],[28,7,28,9],[28,11,28,13],[28,19,28,21],[51,3,51,5],[51,8,51,18]]}
[null,"SCHEDULE OF FIXED INCOME & EQUITY INVESTMENTS BY BSCR RATING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,"As at",{"$f":"+'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE II (EBS)"]
[null,null,{"$f":"+'Form 1EBS'!B4","v":"expressed in "},{"$f":"+'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)"]
[null,null,null,"CORPORATE & SOVEREIGN BONDS",null,null,null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,null,null,"BOND MUTUAL FUNDS",null,null,null,"TOTAL\n[ Form 1EBS Lines 2(b) & 3(b)]"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Line no. "]
[null,"Quoted and Unquoted Bonds and Debentures"]
[null,1,"BSCR Rating 0",{"$f":"Import!I301","v":0},null,{"$f":"Import!K301","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!I326","v":0},null,{"$f":"Import!K326","v":0},null,{"$f":"D12+H12+L12+P12","v":0},null,{"$f":"F12+J12+N12+R12","v":0}]
[null,2,"BSCR Rating 1",{"$f":"Import!I302","v":0},null,{"$f":"Import!K302","v":0},null,{"$f":"Import!I310","v":0},null,{"$f":"Import!K310","v":0},null,{"$f":"Import!I318","v":0},null,{"$f":"Import!K318","v":0},null,{"$f":"Import!I327","v":0},null,{"$f":"Import!K327","v":0},null,{"$f":"D13+H13+L13+P13","v":0},null,0]
[null,3,"BSCR Rating 2",{"$f":"Import!I303","v":0},null,{"$f":"Import!K303","v":0},null,{"$f":"Import!I311","v":0},null,{"$f":"Import!K311","v":0},null,{"$f":"Import!I319","v":0},null,{"$f":"Import!K319","v":0},null,{"$f":"Import!I328","v":0},null,{"$f":"Import!K328","v":0},null,0,null,0]
[null,4,"BSCR Rating 3",{"$f":"Import!I304","v":0},null,{"$f":"Import!K304","v":0},null,{"$f":"Import!I312","v":0},null,{"$f":"Import!K312","v":0},null,{"$f":"Import!I320","v":0},null,{"$f":"Import!K320","v":0},null,{"$f":"Import!I329","v":0},null,{"$f":"Import!K329","v":0},null,0,null,0]
[null,5,"BSCR Rating 4",{"$f":"Import!I305","v":0},null,{"$f":"Import!K305","v":0},null,{"$f":"Import!I313","v":0},null,{"$f":"Import!K313","v":0},null,{"$f":"Import!I321","v":0},null,{"$f":"Import!K321","v":0},null,{"$f":"Import!I330","v":0},null,{"$f":"Import!K330","v":0},null,0,null,0]
[null,6,"BSCR Rating 5",{"$f":"Import!I306","v":0},null,{"$f":"Import!K306","v":0},null,{"$f":"Import!I314","v":0},null,{"$f":"Import!K314","v":0},null,{"$f":"Import!I322","v":0},null,{"$f":"Import!K322","v":0},null,{"$f":"Import!I331","v":0},null,{"$f":"Import!K331","v":0},null,0,null,0]
[null,7,"BSCR Rating 6",{"$f":"Import!I307","v":0},null,{"$f":"Import!K307","v":0},null,{"$f":"Import!I315","v":0},null,{"$f":"Import!K315","v":0},null,{"$f":"Import!I323","v":0},null,{"$f":"Import!K323","v":0},null,{"$f":"Import!I332","v":0},null,{"$f":"Import!K332","v":0},null,0,null,0]
[null,8,"BSCR Rating 7",{"$f":"Import!I308","v":0},null,{"$f":"Import!K308","v":0},null,{"$f":"Import!I316","v":0},null,{"$f":"Import!K316","v":0},null,{"$f":"Import!I324","v":0},null,{"$f":"Import!K324","v":0},null,{"$f":"Import!I333","v":0},null,{"$f":"Import!K333","v":0},null,0,null,0]
[null,9,"BSCR Rating 8",{"$f":"Import!I309","v":0},null,{"$f":"Import!K309","v":0},null,{"$f":"Import!I317","v":0},null,{"$f":"Import!K317","v":0},null,{"$f":"Import!I325","v":0},null,{"$f":"Import!K325","v":0},null,{"$f":"Import!I334","v":0},null,{"$f":"Import!K334","v":0},null,0,null,0]
[]
[null,10,"Total",{"$f":"SUM(D12:D20)","v":0},null,{"$f":"SUM(F12:F20)","v":0},null,{"$f":"SUM(H12:H20)","v":0},null,{"$f":"SUM(J12:J20)","v":0},null,{"$f":"SUM(L12:L20)","v":0},null,{"$f":"SUM(N12:N20)","v":0},null,{"$f":"SUM(P11:P20)","v":0},null,{"$f":"SUM(R11:R20)","v":0},null,{"$f":"SUM(T12:T20)","v":0},null,{"$f":"SUM(V12:V20)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T25=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F14:F25\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F14:F25\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(V25=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!H14:H25\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!H14:H25\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND((T22-('Form 1EBS'!F14+'Form 1EBS'!F25)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((V22-('Form 1EBS'!H14+'Form 1EBS'!H25)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,{"$f":"ROUND(('Form 1EBS'!F14+'Form 1EBS'!F25)-T22,0)","v":0},null,{"$f":"ROUND(('Form 1EBS'!H14+'Form 1EBS'!H25)-V22,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T24=\"False\",\"Does not equal Form 1EBS Lines 2(b) & 3(b)\",\"\")","v":""},null,{"$f":"IF(V24=\"False\",\"Does not equal Form 1EBS Lines 2(b) & 3(b)\",\"\")","v":""}]
[null,null,null,"COMMON STOCK\n[ Form 1EBS Lines 2(c)(i) & 3(c)(i) ]",null,null,null,"PREFERRED STOCK\n[ Form 1EBS Lines 2(c)(ii) & 3(c)(ii) ]",null,null,null,"EQUITY MUTUAL FUNDS\n[ Form 1EBS Lines 2(c)(iii) & 3(c)(iii) ]",null,null,null,null,null,null,null,"TOTAL\n[ Form 1EBS Lines 2(d) & 3(d)]"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,null,null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Quoted and Unquoted Equities"]
[null,11,"BSCR Rating 1",null,null,null,null,{"$f":"Import!I337","v":0},null,{"$f":"Import!K337","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D33+H33+L33","v":0},null,0]
[null,12,"BSCR Rating 2",null,null,null,null,{"$f":"Import!I338","v":0},null,{"$f":"Import!K338","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,13,"BSCR Rating 3",null,null,null,null,{"$f":"Import!I339","v":0},null,{"$f":"Import!K339","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,14,"BSCR Rating 4",null,null,null,null,{"$f":"Import!I340","v":0},null,{"$f":"Import!K340","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,15,"BSCR Rating 5",null,null,null,null,{"$f":"Import!I341","v":0},null,{"$f":"Import!K341","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,16,"BSCR Rating 6",null,null,null,null,{"$f":"Import!I342","v":0},null,{"$f":"Import!K342","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,17,"BSCR Rating 7",null,null,null,null,{"$f":"Import!I343","v":0},null,{"$f":"Import!K343","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,18,"BSCR Rating 8",null,null,null,null,{"$f":"Import!I344","v":0},null,{"$f":"Import!K344","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,19,"Quoted Equity Funds",{"$f":"+'Form 1EBS'!F16","v":0},null,{"$f":"+'Form 1EBS'!H16","v":0},null,null,null,null,null,{"$f":"+'Form 1EBS'!F18","v":0},null,{"$f":"+'Form 1EBS'!H18","v":0},null,null,null,null,null,{"$f":"D41+H41+L41","v":0},null,{"$f":"F41+J41+N41","v":0}]
[null,20,"Unquoted Equity Funds",{"$f":"+'Form 1EBS'!F27","v":0},null,{"$f":"+'Form 1EBS'!H27","v":0},null,null,null,null,null,{"$f":"+'Form 1EBS'!F29","v":0},null,{"$f":"+'Form 1EBS'!H29","v":0},null,null,null,null,null,{"$f":"D42+H42+L42","v":0},null,0]
[]
[null,21,"Total",{"$f":"SUM(D33:D42)","v":0},null,{"$f":"SUM(F33:F42)","v":0},null,{"$f":"SUM(H33:H42)","v":0},null,{"$f":"SUM(J33:J42)","v":0},null,{"$f":"SUM(L32:L42)","v":0},null,{"$f":"SUM(N32:N42)","v":0},null,null,null,null,null,{"$f":"SUM(T33:T42)","v":0},null,{"$f":"SUM(V33:V42)","v":0}]
[]
[null,null,null,{"$f":"IF(D47=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F16:F27\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F16:F27\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(F47=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!H16:H27\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!H16:H27\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(H47=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F17:F28\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F17:F28\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(J47=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!H17:H28\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!H17:H28\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(L47=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F18:F29\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F18:F29\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(N47=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!H18:H29\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!H18:H29\",\"FALSE\"))","v":"TRUE"},null,null,null,null,null,{"$f":"IF(T47=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F19:F30\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F19:F30\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(V47=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!H19:H30\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!H19:H30\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,{"$f":"IF(D44-('Form 1EBS'!F16+'Form 1EBS'!F27)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(F44-('Form 1EBS'!H16+'Form 1EBS'!H27)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND(H44-('Form 1EBS'!F17+'Form 1EBS'!F28),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND(J44-('Form 1EBS'!H17+'Form 1EBS'!H28),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(L44-('Form 1EBS'!F18+'Form 1EBS'!F29)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(N44-('Form 1EBS'!H18+'Form 1EBS'!H29)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,null,null,null,null,{"$f":"IF(ROUND(T44-('Form 1EBS'!F19+'Form 1EBS'!F30),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND(V44-('Form 1EBS'!H19+'Form 1EBS'!H30),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,{"$f":"ROUND(('Form 1EBS'!F16+'Form 1EBS'!F27)-D44,0)","v":0},null,{"$f":"ROUND(('Form 1EBS'!H16+'Form 1EBS'!H27)-F44,0)","v":0},null,{"$f":"ROUND(('Form 1EBS'!F17+'Form 1EBS'!F28)-H44,0)","v":0},null,{"$f":"ROUND(('Form 1EBS'!H17+'Form 1EBS'!H28)-J44,0)","v":0},null,{"$f":"ROUND(('Form 1EBS'!F18+'Form 1EBS'!F29)-L44,0)","v":0},null,{"$f":"ROUND(('Form 1EBS'!H18+'Form 1EBS'!H29)-N44,0)","v":0},null,null,null,null,null,{"$f":"ROUND(('Form 1EBS'!F19+'Form 1EBS'!F30)-T44,0)","v":0},null,{"$f":"ROUND(('Form 1EBS'!H19+'Form 1EBS'!H30)-V44,0)","v":0}]
[]
[null,null,null,{"$f":"IF(D46=\"False\",\"Does not equal Form 1EBS Lines 2(c)(i) & 3(c)(i)\",\"\")","v":""},null,{"$f":"IF(F46=\"False\",\"Does not equal Form 1EBS Lines 2(c)(i) & 3(c)(i)\",\"\")","v":""},null,{"$f":"IF(H46=\"False\",\"Does not equal Form 1EBS Lines 2(c)(ii) & 3(c)(ii)\",\"\")","v":""},null,{"$f":"IF(J46=\"False\",\"Does not equal Form 1EBS Lines 2(c)(ii) & 3(c)(ii)\",\"\")","v":""},null,{"$f":"IF(L46=\"False\",\"Does not equal Form 1EBS Lines 2(c)(iii) & 3(c)(iii)\",\"\")","v":""},null,{"$f":"IF(N46=\"False\",\"Does not equal Form 1EBS Lines 2(c)(iii) & 3(c)(iii)\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(T46=\"False\",\"Does not equal Form 1EBS Lines 2(d) & 3(d)\",\"\")","v":""},null,{"$f":"IF(V46=\"False\",\"Does not equal Form 1EBS Lines 2(d) & 3(d)\",\"\")","v":""}]
[]
[null,null,null,"MORTGAGE LOANS\n[ Form 1EBS Lines 5(c) ]",null,null,null,null,"This Section is Only Applicable to Companies that have Mortgage Backed Securities that have been Reclassified in Accordance with the NAIC and that elect to use NAIC reclassifications to map to the BSCR classes"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,null,null,null,null,"VALUES OF RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,"VALUES OF COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,null,null,"Original Classification",null,"Revised Classification",null,"Original Classification",null,"Revised Classification"]
[null,null,null,null,null,null,null,null,null,"NAIC Class 1",null,{"$f":"Import!I351","v":0},null,{"$f":"Import!I358","v":0},null,{"$f":"Import!I365","v":0},null,{"$f":"Import!I372","v":0}]
[null,"Mortgage Loans",null,null,null,null,null,null,null,"NAIC Class 2",null,{"$f":"Import!I352","v":0},null,{"$f":"Import!I359","v":0},null,{"$f":"Import!I366","v":0},null,{"$f":"Import!I373","v":0}]
[null,22,"Insured/Guaranteed Mortgages",{"$f":"Import!I347","v":0},null,{"$f":"Import!K347","v":0},null,null,null,"NAIC Class 3",null,{"$f":"Import!I353","v":0},null,{"$f":"Import!I360","v":0},null,{"$f":"Import!I367","v":0},null,{"$f":"Import!I374","v":0}]
[null,23,"Other Commercial and Farm Mortgages",{"$f":"Import!I348","v":0},null,{"$f":"Import!K348","v":0},null,null,null,"NAIC Class 4",null,{"$f":"Import!I354","v":0},null,{"$f":"Import!I361","v":0},null,{"$f":"Import!I368","v":0},null,{"$f":"Import!I375","v":0}]
[null,24,"Other Residential Mortgages",{"$f":"Import!I349","v":0},null,{"$f":"Import!K349","v":0},null,null,null,"NAIC Class 5",null,{"$f":"Import!I355","v":0},null,{"$f":"Import!I362","v":0},null,{"$f":"Import!I369","v":0},null,{"$f":"Import!I376","v":0}]
[null,25,"Mortgages Not In Good Standing",{"$f":"Import!I350","v":0},null,{"$f":"Import!K350","v":0},null,null,null,"NAIC Class 6",null,{"$f":"Import!I356","v":0},null,{"$f":"Import!I363","v":0},null,{"$f":"Import!I370","v":0},null,{"$f":"Import!I377","v":0}]
[]
[null,26,"Total",{"$f":"SUM(D57:D60)","v":0},null,{"$f":"SUM(F57:F60)","v":0},null,null,null,null,null,{"$f":"SUM(L55:L60)","v":0},null,{"$f":"SUM(N55:N60)","v":0},null,{"$f":"SUM(P55:P60)","v":0},null,{"$f":"SUM(R55:R60)","v":0}]
[]
[null,null,null,{"$f":"IF(D65=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F47\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F47\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(F65=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!H47\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!H47\",\"FALSE\"))","v":"TRUE"},null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G55\",\"Attach file\")","v":"Attach file"}]
[null,null,null,{"$f":"IF(ROUND((D62-'Form 1EBS'!F47),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((F62-'Form 1EBS'!H47),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,{"$f":"ROUND(('Form 1EBS'!F47)-D62,0)","v":0},null,{"$f":"ROUND(('Form 1EBS'!H47)-F62,0)","v":0}]
[]
[null,null,"Please include in the table below any assets, included in this Schedule, for which NAIC ratings were used to map to the BSCR rating classes"]
[null,null,"Information on the use of NAIC ratings\n(for disclosure purposes only)","CORPORATE & SOVEREIGN BONDS",null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,"BOND MUTUAL FUNDS",null,"MORTGAGE LOANS",null,"PREFERRED STOCKS",null,"OTHER ASSETS"]
[null,null,"NAIC Class 1",{"$f":"Import!I379","v":0},null,{"$f":"Import!I386","v":0},null,{"$f":"Import!I393","v":0},null,{"$f":"Import!I400","v":0},null,{"$f":"Import!I407","v":0},null,{"$f":"Import!I414","v":0},null,{"$f":"Import!I421","v":0}]
[null,null,"NAIC Class 2",{"$f":"Import!I380","v":0},null,{"$f":"Import!I387","v":0},null,{"$f":"Import!I394","v":0},null,{"$f":"Import!I401","v":0},null,{"$f":"Import!I408","v":0},null,{"$f":"Import!I415","v":0},null,{"$f":"Import!I422","v":0}]
[null,null,"NAIC Class 3",{"$f":"Import!I381","v":0},null,{"$f":"Import!I388","v":0},null,{"$f":"Import!I395","v":0},null,{"$f":"Import!I402","v":0},null,{"$f":"Import!I409","v":0},null,{"$f":"Import!I416","v":0},null,{"$f":"Import!I423","v":0}]
[null,null,"NAIC Class 4",{"$f":"Import!I382","v":0},null,{"$f":"Import!I389","v":0},null,{"$f":"Import!I396","v":0},null,{"$f":"Import!I403","v":0},null,{"$f":"Import!I410","v":0},null,{"$f":"Import!I417","v":0},null,{"$f":"Import!I424","v":0}]
[null,null,"NAIC Class 5",{"$f":"Import!I383","v":0},null,{"$f":"Import!I390","v":0},null,{"$f":"Import!I397","v":0},null,{"$f":"Import!I404","v":0},null,{"$f":"Import!I411","v":0},null,{"$f":"Import!I418","v":0},null,{"$f":"Import!I425","v":0}]
[null,null,"NAIC Class 6",{"$f":"Import!I384","v":0},null,{"$f":"Import!I391","v":0},null,{"$f":"Import!I398","v":0},null,{"$f":"Import!I405","v":0},null,{"$f":"Import!I412","v":0},null,{"$f":"Import!I419","v":0},null,{"$f":"Import!I426","v":0}]
[null,null,null,{"$f":"SUM(D70:D75)","v":0},null,{"$f":"SUM(F70:F75)","v":0},null,{"$f":"SUM(H70:H75)","v":0},null,{"$f":"SUM(J70:J75)","v":0},null,{"$f":"SUM(L70:L75)","v":0},null,{"$f":"SUM(N70:N75)","v":0},null,{"$f":"SUM(P70:P75)","v":0}]

{"sheet":"Schedule IIA","index":28,"n_rows":84,"n_cols":22,"rows_kept":84,"cut":false,"hidden":true,"merged":[[28,19,28,21],[51,3,51,5],[50,8,51,20],[2,3,2,5],[6,3,6,5],[6,7,6,9],[6,11,6,13],[6,15,6,17],[6,19,6,21],[52,11,52,13],[52,15,52,17],[63,3,63,5],[71,2,73,2],[28,3,28,5],[28,7,28,9],[28,11,28,13],[28,15,28,17]]}
[null,"SCHEDULE OF FUNDS HELD BY CEDING REINSURERS IN SEGREGATED ACCOUNTS / TRUSTS BY BSCR RATING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,"As at",{"$f":"+'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IIA"]
[null,null,{"$f":"+'Form 1EBS'!B4","v":"expressed in "},{"$f":"+'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)"]
[null,null,null,"CORPORATE & SOVEREIGN BONDS",null,null,null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,null,null,"BOND MUTUAL FUNDS",null,null,null,"TOTAL"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Line no. "]
[null,"Quoted and Unquoted Bonds and Debentures"]
[null,1,"BSCR Rating 0",{"$f":"Import!E429","v":0},null,{"$f":"Import!G429","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!E454","v":0},null,{"$f":"Import!G454","v":0},null,{"$f":"D12+H12+L12+P12","v":0},null,{"$f":"F12+J12+N12+R12","v":0}]
[null,2,"BSCR Rating 1",{"$f":"Import!E430","v":0},null,{"$f":"Import!G430","v":0},null,{"$f":"Import!E438","v":0},null,{"$f":"Import!G438","v":0},null,{"$f":"Import!E446","v":0},null,{"$f":"Import!G446","v":0},null,{"$f":"Import!E455","v":0},null,{"$f":"Import!G455","v":0},null,{"$f":"D13+H13+L13+P13","v":0},null,0]
[null,3,"BSCR Rating 2",{"$f":"Import!E431","v":0},null,{"$f":"Import!G431","v":0},null,{"$f":"Import!E439","v":0},null,{"$f":"Import!G439","v":0},null,{"$f":"Import!E447","v":0},null,{"$f":"Import!G447","v":0},null,{"$f":"Import!E456","v":0},null,{"$f":"Import!G456","v":0},null,0,null,0]
[null,4,"BSCR Rating 3",{"$f":"Import!E432","v":0},null,{"$f":"Import!G432","v":0},null,{"$f":"Import!E440","v":0},null,{"$f":"Import!G440","v":0},null,{"$f":"Import!E448","v":0},null,{"$f":"Import!G448","v":0},null,{"$f":"Import!E457","v":0},null,{"$f":"Import!G457","v":0},null,0,null,0]
[null,5,"BSCR Rating 4",{"$f":"Import!E433","v":0},null,{"$f":"Import!G433","v":0},null,{"$f":"Import!E441","v":0},null,{"$f":"Import!G441","v":0},null,{"$f":"Import!E449","v":0},null,{"$f":"Import!G449","v":0},null,{"$f":"Import!E458","v":0},null,{"$f":"Import!G458","v":0},null,0,null,0]
[null,6,"BSCR Rating 5",{"$f":"Import!E434","v":0},null,{"$f":"Import!G434","v":0},null,{"$f":"Import!E442","v":0},null,{"$f":"Import!G442","v":0},null,{"$f":"Import!E450","v":0},null,{"$f":"Import!G450","v":0},null,{"$f":"Import!E459","v":0},null,{"$f":"Import!G459","v":0},null,0,null,0]
[null,7,"BSCR Rating 6",{"$f":"Import!E435","v":0},null,{"$f":"Import!G435","v":0},null,{"$f":"Import!E443","v":0},null,{"$f":"Import!G443","v":0},null,{"$f":"Import!E451","v":0},null,{"$f":"Import!G451","v":0},null,{"$f":"Import!E460","v":0},null,{"$f":"Import!G460","v":0},null,0,null,0]
[null,8,"BSCR Rating 7",{"$f":"Import!E436","v":0},null,{"$f":"Import!G436","v":0},null,{"$f":"Import!E444","v":0},null,{"$f":"Import!G444","v":0},null,{"$f":"Import!E452","v":0},null,{"$f":"Import!G452","v":0},null,{"$f":"Import!E461","v":0},null,{"$f":"Import!G461","v":0},null,0,null,0]
[null,9,"BSCR Rating 8",{"$f":"Import!E437","v":0},null,{"$f":"Import!G437","v":0},null,{"$f":"Import!E445","v":0},null,{"$f":"Import!G445","v":0},null,{"$f":"Import!E453","v":0},null,{"$f":"Import!G453","v":0},null,{"$f":"Import!E462","v":0},null,{"$f":"Import!G462","v":0},null,0,null,0]
[]
[null,10,"Total",{"$f":"SUM(D12:D20)","v":0},null,{"$f":"SUM(F12:F20)","v":0},null,{"$f":"SUM(H12:H20)","v":0},null,{"$f":"SUM(J12:J20)","v":0},null,{"$f":"SUM(L12:L20)","v":0},null,{"$f":"SUM(N12:N20)","v":0},null,{"$f":"SUM(P12:P20)","v":0},null,{"$f":"SUM(R12:R20)","v":0},null,{"$f":"SUM(T12:T20)","v":0},null,{"$f":"SUM(V12:V20)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,"COMMON STOCK",null,null,null,"PREFERRED STOCK",null,null,null,"EQUITY MUTUAL FUNDS",null,null,null,"OTHER INVESTMENTS",null,null,null,"TOTAL\n"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Quoted and Unquoted Equities"]
[null,11,"BSCR Rating 1",null,null,null,null,{"$f":"Import!E465","v":0},null,{"$f":"Import!G465","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D33+H33+L33","v":0},null,{"$f":"F33+J33+N33","v":0}]
[null,12,"BSCR Rating 2",null,null,null,null,{"$f":"Import!E466","v":0},null,{"$f":"Import!G466","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,13,"BSCR Rating 3",null,null,null,null,{"$f":"Import!E467","v":0},null,{"$f":"Import!G467","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,14,"BSCR Rating 4",null,null,null,null,{"$f":"Import!E468","v":0},null,{"$f":"Import!G468","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,15,"BSCR Rating 5",null,null,null,null,{"$f":"Import!E469","v":0},null,{"$f":"Import!G469","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,16,"BSCR Rating 6",null,null,null,null,{"$f":"Import!E470","v":0},null,{"$f":"Import!G470","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,17,"BSCR Rating 7",null,null,null,null,{"$f":"Import!E471","v":0},null,{"$f":"Import!G471","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,18,"BSCR Rating 8",null,null,null,null,{"$f":"Import!E472","v":0},null,{"$f":"Import!G472","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,19,"Quoted Equity Funds",{"$f":"Import!E463","v":0},null,{"$f":"Import!G463","v":0},null,null,null,null,null,{"$f":"Import!E473","v":0},null,{"$f":"Import!G473","v":0},null,{"$f":"Import!E475","v":0},null,{"$f":"Import!G475","v":0},null,{"$f":"D41+H41+L41+P41","v":0},{"$f":"E41+I41+M41+Q41","v":0},{"$f":"F41+J41+N41+R41","v":0}]
[null,20,"Unquoted Equity Funds",{"$f":"Import!E464","v":0},null,{"$f":"Import!G464","v":0},null,null,null,null,null,{"$f":"Import!E474","v":0},null,{"$f":"Import!G474","v":0},null,{"$f":"Import!E476","v":0},null,{"$f":"Import!G476","v":0},null,{"$f":"D42+H42+L42+P42","v":0},0,0]
[]
[null,21,"Total",{"$f":"SUM(D33:D42)","v":0},null,{"$f":"SUM(F33:F42)","v":0},null,{"$f":"SUM(H33:H42)","v":0},null,{"$f":"SUM(J33:J42)","v":0},null,{"$f":"SUM(L33:L42)","v":0},null,{"$f":"SUM(N33:N42)","v":0},null,{"$f":"SUM(P33:P42)","v":0},null,{"$f":"SUM(R33:R42)","v":0},null,{"$f":"SUM(T33:T42)","v":0},null,{"$f":"SUM(V33:V42)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"This Section is Only Applicable to Companies that have Mortgage Backed Securities that have been Reclassified in Accordance with the NAIC and that elect to use NAIC reclassifications to map to the BSCR classes"]
[null,null,null,"MORTGAGE LOANS"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,null,null,null,null,"VALUES OF RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,"VALUES OF COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,null,null,"Original Classification",null,"Revised Classification",null,"Original Classification",null,"Revised Classification"]
[null,null,null,null,null,null,null,null,null,"NAIC Class 1",null,{"$f":"Import!E482","v":0},null,{"$f":"Import!E489","v":0},null,{"$f":"Import!E496","v":0},null,{"$f":"Import!E503","v":0}]
[null,"Mortgage Loans",null,null,null,null,null,null,null,"NAIC Class 2",null,{"$f":"Import!E483","v":0},null,{"$f":"Import!E490","v":0},null,{"$f":"Import!E497","v":0},null,{"$f":"Import!E504","v":0}]
[null,22,"Insured/Guaranteed Mortgages",{"$f":"Import!E477","v":0},null,{"$f":"Import!G477","v":0},null,null,null,"NAIC Class 3",null,{"$f":"Import!E484","v":0},null,{"$f":"Import!E491","v":0},null,{"$f":"Import!E498","v":0},null,{"$f":"Import!E505","v":0}]
[null,23,"Other Commercial and Farm Mortgages",{"$f":"Import!E478","v":0},null,{"$f":"Import!G478","v":0},null,null,null,"NAIC Class 4",null,{"$f":"Import!E485","v":0},null,{"$f":"Import!E492","v":0},null,{"$f":"Import!E499","v":0},null,{"$f":"Import!E506","v":0}]
[null,24,"Other Residential Mortgages",{"$f":"Import!E479","v":0},null,{"$f":"Import!G479","v":0},null,null,null,"NAIC Class 5",null,{"$f":"Import!E486","v":0},null,{"$f":"Import!E493","v":0},null,{"$f":"Import!E500","v":0},null,{"$f":"Import!E507","v":0}]
[null,25,"Mortgages Not In Good Standing",{"$f":"Import!E480","v":0},null,{"$f":"Import!G480","v":0},null,null,null,"NAIC Class 6",null,{"$f":"Import!E487","v":0},null,{"$f":"Import!E494","v":0},null,{"$f":"Import!E501","v":0},null,{"$f":"Import!E508","v":0}]
[]
[null,26,"Total",{"$f":"SUM(D57:D60)","v":0},null,{"$f":"SUM(F57:F60)","v":0},null,null,null,null,null,{"$f":"SUM(L55:L60)","v":0},null,{"$f":"SUM(N55:N60)","v":0},null,{"$f":"SUM(P55:P60)","v":0},null,{"$f":"SUM(R55:R60)","v":0}]
[]
[null,null,null,"CASH AND CASH EQUIVALENTS",null,null,null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G55\",\"Attach file\")","v":"Attach file"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[]
[null,27,"Cash and Cash Equivalents",{"$f":"Import!E481","v":0},null,{"$f":"Import!G481","v":0}]
[]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,null,"Total Funds Held by Ceding Reinsurers in Segregated Accounts / Trusts (Lines 10, 21, 26 and 27)"]
[]
[null,{"$f":"B68+1","v":28},null,{"$f":"T22+T44+D62+D68","v":0},null,{"$f":"V22+V44+F62+F68","v":0}]
[]
[null,null,"Please include in the table below any assets, included in this Schedule, for which NAIC ratings were used to map to the BSCR rating classes"]
[null,null,"Information on the use of NAIC ratings\n(for disclosure purposes only)","CORPORATE & SOVEREIGN BONDS",null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,"BOND MUTUAL FUNDS",null,"MORTGAGE LOANS",null,"PREFERRED STOCKS",null,"OTHER ASSETS"]
[null,null,"NAIC Class 1",{"$f":"Import!E510","v":0},null,{"$f":"Import!E517","v":0},null,{"$f":"Import!E524","v":0},null,{"$f":"Import!E531","v":0},null,{"$f":"Import!E538","v":0},null,{"$f":"Import!E545","v":0},null,{"$f":"Import!E552","v":0}]
[null,null,"NAIC Class 2",{"$f":"Import!E511","v":0},null,{"$f":"Import!E518","v":0},null,{"$f":"Import!E525","v":0},null,{"$f":"Import!E532","v":0},null,{"$f":"Import!E539","v":0},null,{"$f":"Import!E546","v":0},null,{"$f":"Import!E553","v":0}]
[null,null,"NAIC Class 3",{"$f":"Import!E512","v":0},null,{"$f":"Import!E519","v":0},null,{"$f":"Import!E526","v":0},null,{"$f":"Import!E533","v":0},null,{"$f":"Import!E540","v":0},null,{"$f":"Import!E547","v":0},null,{"$f":"Import!E554","v":0}]
[null,null,"NAIC Class 4",{"$f":"Import!E513","v":0},null,{"$f":"Import!E520","v":0},null,{"$f":"Import!E527","v":0},null,{"$f":"Import!E534","v":0},null,{"$f":"Import!E541","v":0},null,{"$f":"Import!E548","v":0},null,{"$f":"Import!E555","v":0}]
[null,null,"NAIC Class 5",{"$f":"Import!E514","v":0},null,{"$f":"Import!E521","v":0},null,{"$f":"Import!E528","v":0},null,{"$f":"Import!E535","v":0},null,{"$f":"Import!E542","v":0},null,{"$f":"Import!E549","v":0},null,{"$f":"Import!E556","v":0}]
[null,null,"NAIC Class 6",{"$f":"Import!E515","v":0},null,{"$f":"Import!E522","v":0},null,{"$f":"Import!E529","v":0},null,{"$f":"Import!E536","v":0},null,{"$f":"Import!E543","v":0},null,{"$f":"Import!E550","v":0},null,{"$f":"Import!E557","v":0}]
[null,null,null,{"$f":"SUM(D78:D83)","v":0},null,{"$f":"SUM(F78:F83)","v":0},null,{"$f":"SUM(H78:H83)","v":0},null,{"$f":"SUM(J78:J83)","v":0},null,{"$f":"SUM(L78:L83)","v":0},null,{"$f":"SUM(N78:N83)","v":0},null,{"$f":"SUM(P78:P83)","v":0}]

{"sheet":"Schedule IIA (EBS)","index":29,"n_rows":84,"n_cols":22,"rows_kept":84,"cut":false,"hidden":false,"merged":[[2,3,2,5],[51,3,51,5],[50,8,51,20],[52,11,52,13],[52,15,52,17],[6,15,6,17],[6,19,6,21],[28,19,28,21],[28,15,28,17],[63,3,63,5],[71,2,73,2],[6,3,6,5],[6,7,6,9],[6,11,6,13],[28,3,28,5],[28,7,28,9],[28,11,28,13]]}
[null,"SCHEDULE OF FUNDS HELD BY CEDING REINSURERS IN SEGREGATED ACCOUNTS / TRUSTS BY BSCR RATING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,"As at",{"$f":"+'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IIA (EBS)"]
[null,null,{"$f":"+'Form 1EBS'!B4","v":"expressed in "},{"$f":"+'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)"]
[null,null,null,"CORPORATE & SOVEREIGN BONDS",null,null,null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,null,null,"BOND MUTUAL FUNDS",null,null,null,"TOTAL"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Line no. "]
[null,"Quoted and Unquoted Bonds and Debentures"]
[null,1,"BSCR Rating 0",{"$f":"Import!I429","v":0},null,{"$f":"Import!K429","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!I454","v":0},null,{"$f":"Import!K454","v":0},null,{"$f":"D12+H12+L12+P12","v":0},null,{"$f":"F12+J12+N12+R12","v":0}]
[null,2,"BSCR Rating 1",{"$f":"Import!I430","v":0},null,{"$f":"Import!K430","v":0},null,{"$f":"Import!I438","v":0},null,{"$f":"Import!K438","v":0},null,{"$f":"Import!I446","v":0},null,{"$f":"Import!K446","v":0},null,{"$f":"Import!I455","v":0},null,{"$f":"Import!K455","v":0},null,{"$f":"D13+H13+L13+P13","v":0},null,0]
[null,3,"BSCR Rating 2",{"$f":"Import!I431","v":0},null,{"$f":"Import!K431","v":0},null,{"$f":"Import!I439","v":0},null,{"$f":"Import!K439","v":0},null,{"$f":"Import!I447","v":0},null,{"$f":"Import!K447","v":0},null,{"$f":"Import!I456","v":0},null,{"$f":"Import!K456","v":0},null,0,null,0]
[null,4,"BSCR Rating 3",{"$f":"Import!I432","v":0},null,{"$f":"Import!K432","v":0},null,{"$f":"Import!I440","v":0},null,{"$f":"Import!K440","v":0},null,{"$f":"Import!I448","v":0},null,{"$f":"Import!K448","v":0},null,{"$f":"Import!I457","v":0},null,{"$f":"Import!K457","v":0},null,0,null,0]
[null,5,"BSCR Rating 4",{"$f":"Import!I433","v":0},null,{"$f":"Import!K433","v":0},null,{"$f":"Import!I441","v":0},null,{"$f":"Import!K441","v":0},null,{"$f":"Import!I449","v":0},null,{"$f":"Import!K449","v":0},null,{"$f":"Import!I458","v":0},null,{"$f":"Import!K458","v":0},null,0,null,0]
[null,6,"BSCR Rating 5",{"$f":"Import!I434","v":0},null,{"$f":"Import!K434","v":0},null,{"$f":"Import!I442","v":0},null,{"$f":"Import!K442","v":0},null,{"$f":"Import!I450","v":0},null,{"$f":"Import!K450","v":0},null,{"$f":"Import!I459","v":0},null,{"$f":"Import!K459","v":0},null,0,null,0]
[null,7,"BSCR Rating 6",{"$f":"Import!I435","v":0},null,{"$f":"Import!K435","v":0},null,{"$f":"Import!I443","v":0},null,{"$f":"Import!K443","v":0},null,{"$f":"Import!I451","v":0},null,{"$f":"Import!K451","v":0},null,{"$f":"Import!I460","v":0},null,{"$f":"Import!K460","v":0},null,0,null,0]
[null,8,"BSCR Rating 7",{"$f":"Import!I436","v":0},null,{"$f":"Import!K436","v":0},null,{"$f":"Import!I444","v":0},null,{"$f":"Import!K444","v":0},null,{"$f":"Import!I452","v":0},null,{"$f":"Import!K452","v":0},null,{"$f":"Import!I461","v":0},null,{"$f":"Import!K461","v":0},null,0,null,0]
[null,9,"BSCR Rating 8",{"$f":"Import!I437","v":0},null,{"$f":"Import!K437","v":0},null,{"$f":"Import!I445","v":0},null,{"$f":"Import!K445","v":0},null,{"$f":"Import!I453","v":0},null,{"$f":"Import!K453","v":0},null,{"$f":"Import!I462","v":0},null,{"$f":"Import!K462","v":0},null,0,null,0]
[]
[null,10,"Total",{"$f":"SUM(D12:D20)","v":0},null,{"$f":"SUM(F12:F20)","v":0},null,{"$f":"SUM(H12:H20)","v":0},null,{"$f":"SUM(J12:J20)","v":0},null,{"$f":"SUM(L12:L20)","v":0},null,{"$f":"SUM(N12:N20)","v":0},null,{"$f":"SUM(P12:P20)","v":0},null,{"$f":"SUM(R12:R20)","v":0},null,{"$f":"SUM(T12:T20)","v":0},null,{"$f":"SUM(V12:V20)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,"COMMON STOCK",null,null,null,"PREFERRED STOCK",null,null,null,"EQUITY MUTUAL FUNDS",null,null,null,"OTHER INVESTMENTS",null,null,null,"TOTAL\n"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Quoted and Unquoted Equities"]
[null,11,"BSCR Rating 1",null,null,null,null,{"$f":"Import!I465","v":0},null,{"$f":"Import!K465","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D33+H33+L33","v":0},null,{"$f":"F33+J33+N33","v":0}]
[null,12,"BSCR Rating 2",null,null,null,null,{"$f":"Import!I466","v":0},null,{"$f":"Import!K466","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,13,"BSCR Rating 3",null,null,null,null,{"$f":"Import!I467","v":0},null,{"$f":"Import!K467","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,14,"BSCR Rating 4",null,null,null,null,{"$f":"Import!I468","v":0},null,{"$f":"Import!K468","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,15,"BSCR Rating 5",null,null,null,null,{"$f":"Import!I469","v":0},null,{"$f":"Import!K469","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,16,"BSCR Rating 6",null,null,null,null,{"$f":"Import!I470","v":0},null,{"$f":"Import!K470","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,17,"BSCR Rating 7",null,null,null,null,{"$f":"Import!I471","v":0},null,{"$f":"Import!K471","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,18,"BSCR Rating 8",null,null,null,null,{"$f":"Import!I472","v":0},null,{"$f":"Import!K472","v":0},null,null,null,null,null,null,null,null,null,0,null,0]
[null,19,"Quoted Equity Funds",{"$f":"Import!I463","v":0},null,{"$f":"Import!K463","v":0},null,null,null,null,null,{"$f":"Import!I473","v":0},null,{"$f":"Import!K473","v":0},null,{"$f":"Import!I475","v":0},null,{"$f":"Import!K475","v":0},null,{"$f":"D41+H41+L41+P41","v":0},{"$f":"E41+I41+M41+Q41","v":0},{"$f":"F41+J41+N41+R41","v":0}]
[null,20,"Unquoted Equity Funds",{"$f":"Import!I464","v":0},null,{"$f":"Import!K464","v":0},null,null,null,null,null,{"$f":"Import!I474","v":0},null,{"$f":"Import!K474","v":0},null,{"$f":"Import!I476","v":0},null,{"$f":"Import!K476","v":0},null,{"$f":"D42+H42+L42+P42","v":0},0,0]
[]
[null,21,"Total",{"$f":"SUM(D33:D42)","v":0},null,{"$f":"SUM(F33:F42)","v":0},null,{"$f":"SUM(H33:H42)","v":0},null,{"$f":"SUM(J33:J42)","v":0},null,{"$f":"SUM(L33:L42)","v":0},null,{"$f":"SUM(N33:N42)","v":0},null,{"$f":"SUM(P33:P42)","v":0},null,{"$f":"SUM(R33:R42)","v":0},null,{"$f":"SUM(T33:T42)","v":0},null,{"$f":"SUM(V33:V42)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"This Section is Only Applicable to Companies that have Mortgage Backed Securities that have been Reclassified in Accordance with the NAIC and that elect to use NAIC reclassifications to map to the BSCR classes"]
[null,null,null,"MORTGAGE LOANS"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,null,null,null,null,"VALUES OF RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,"VALUES OF COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,null,null,"Original Classification",null,"Revised Classification",null,"Original Classification",null,"Revised Classification"]
[null,null,null,null,null,null,null,null,null,"NAIC Class 1",null,{"$f":"Import!I482","v":0},null,{"$f":"Import!I489","v":0},null,{"$f":"Import!I496","v":0},null,{"$f":"Import!I503","v":0}]
[null,"Mortgage Loans",null,null,null,null,null,null,null,"NAIC Class 2",null,{"$f":"Import!I483","v":0},null,{"$f":"Import!I490","v":0},null,{"$f":"Import!I497","v":0},null,{"$f":"Import!I504","v":0}]
[null,22,"Insured/Guaranteed Mortgages",{"$f":"Import!I477","v":0},null,{"$f":"Import!K477","v":0},null,null,null,"NAIC Class 3",null,{"$f":"Import!I484","v":0},null,{"$f":"Import!I491","v":0},null,{"$f":"Import!I498","v":0},null,{"$f":"Import!I505","v":0}]
[null,23,"Other Commercial and Farm Mortgages",{"$f":"Import!I478","v":0},null,{"$f":"Import!K478","v":0},null,null,null,"NAIC Class 4",null,{"$f":"Import!I485","v":0},null,{"$f":"Import!I492","v":0},null,{"$f":"Import!I499","v":0},null,{"$f":"Import!I506","v":0}]
[null,24,"Other Residential Mortgages",{"$f":"Import!I479","v":0},null,{"$f":"Import!K479","v":0},null,null,null,"NAIC Class 5",null,{"$f":"Import!I486","v":0},null,{"$f":"Import!I493","v":0},null,{"$f":"Import!I500","v":0},null,{"$f":"Import!I507","v":0}]
[null,25,"Mortgages Not In Good Standing",{"$f":"Import!I480","v":0},null,{"$f":"Import!K480","v":0},null,null,null,"NAIC Class 6",null,{"$f":"Import!I487","v":0},null,{"$f":"Import!I494","v":0},null,{"$f":"Import!I501","v":0},null,{"$f":"Import!I508","v":0}]
[]
[null,26,"Total",{"$f":"SUM(D57:D60)","v":0},null,{"$f":"SUM(F57:F60)","v":0},null,null,null,null,null,{"$f":"SUM(L55:L60)","v":0},null,{"$f":"SUM(N55:N60)","v":0},null,{"$f":"SUM(P55:P60)","v":0},null,{"$f":"SUM(R55:R60)","v":0}]
[]
[null,null,null,"CASH AND CASH EQUIVALENTS",null,null,null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G55\",\"Attach file\")","v":"Attach file"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[]
[null,27,"Cash and Cash Equivalents",{"$f":"Import!I481","v":0},null,{"$f":"Import!K481","v":0}]
[]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,null,"Total Funds Held by Ceding Reinsurers in Segregated Accounts / Trusts (Lines 10, 21, 26 and 27)"]
[]
[null,{"$f":"B68+1","v":28},null,{"$f":"T22+T44+D62+D68","v":0},null,{"$f":"V22+V44+F62+F68","v":0}]
[]
[null,null,"Please include in the table below any assets, included in this Schedule, for which NAIC ratings were used to map to the BSCR rating classes"]
[null,null,"Information on the use of NAIC ratings\n(for disclosure purposes only)","CORPORATE & SOVEREIGN BONDS",null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,"BOND MUTUAL FUNDS",null,"MORTGAGE LOANS",null,"PREFERRED STOCKS",null,"OTHER ASSETS"]
[null,null,"NAIC Class 1",{"$f":"Import!I510","v":0},null,{"$f":"Import!I517","v":0},null,{"$f":"Import!I524","v":0},null,{"$f":"Import!I531","v":0},null,{"$f":"Import!I538","v":0},null,{"$f":"Import!I545","v":0},null,{"$f":"Import!I552","v":0}]
[null,null,"NAIC Class 2",{"$f":"Import!I511","v":0},null,{"$f":"Import!I518","v":0},null,{"$f":"Import!I525","v":0},null,{"$f":"Import!I532","v":0},null,{"$f":"Import!I539","v":0},null,{"$f":"Import!I546","v":0},null,{"$f":"Import!I553","v":0}]
[null,null,"NAIC Class 3",{"$f":"Import!I512","v":0},null,{"$f":"Import!I519","v":0},null,{"$f":"Import!I526","v":0},null,{"$f":"Import!I533","v":0},null,{"$f":"Import!I540","v":0},null,{"$f":"Import!I547","v":0},null,{"$f":"Import!I554","v":0}]
[null,null,"NAIC Class 4",{"$f":"Import!I513","v":0},null,{"$f":"Import!I520","v":0},null,{"$f":"Import!I527","v":0},null,{"$f":"Import!I534","v":0},null,{"$f":"Import!I541","v":0},null,{"$f":"Import!I548","v":0},null,{"$f":"Import!I555","v":0}]
[null,null,"NAIC Class 5",{"$f":"Import!I514","v":0},null,{"$f":"Import!I521","v":0},null,{"$f":"Import!I528","v":0},null,{"$f":"Import!I535","v":0},null,{"$f":"Import!I542","v":0},null,{"$f":"Import!I549","v":0},null,{"$f":"Import!I556","v":0}]
[null,null,"NAIC Class 6",{"$f":"Import!I515","v":0},null,{"$f":"Import!I522","v":0},null,{"$f":"Import!I529","v":0},null,{"$f":"Import!I536","v":0},null,{"$f":"Import!I543","v":0},null,{"$f":"Import!I550","v":0},null,{"$f":"Import!I557","v":0}]
[null,null,null,{"$f":"SUM(D78:D83)","v":0},null,{"$f":"SUM(F78:F83)","v":0},null,{"$f":"SUM(H78:H83)","v":0},null,{"$f":"SUM(J78:J83)","v":0},null,{"$f":"SUM(L78:L83)","v":0},null,{"$f":"SUM(N78:N83)","v":0},null,{"$f":"SUM(P78:P83)","v":0}]

{"sheet":"Investment Reconciliation","index":30,"n_rows":61,"n_cols":18,"rows_kept":61,"cut":false,"hidden":false,"merged":[[0,2,0,8],[7,3,7,5],[7,6,7,17],[33,2,33,11]]}
[null,null,"INVESTMENT RECONCILIATION ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,"A reconciliation of investments reported on Form 1EBS to Schedules IIB, IIC, IID, IIE and IIF"]
[]
[null,null,null,"Amounts as Reported in Balance Sheet",null,null,"Amounts results from Look-Through"]
[null,null,"Adjustment Description","Form 1EBS Balance","Form 1EBS Balance - Amounts Reported under Bonds and Debentures","Form 1EBS Balance - Amounts reported under Equities","Schedule IIB - Interest rate-sensitive investments","Schedule IIB - Investments sensitive to equity prices","Schedule IIC - Interest rate-sensitive investments","Schedule IIC - Investments sensitive to equity prices","Schedule IID - Interest rate-sensitive investments","Schedule IID - Investments sensitive to equity prices","Schedule IIE - Interest rate-sensitive investments","Schedule IIE - Investments sensitive to equity prices","Schedule IIF - Interest rate-sensitive investments","Schedule IIF - Investments sensitive to equity prices","Total - Interest rate-sensitive investments","Total - Investments sensitive to equity prices"]
[null,1,"Form 1EBS Open Balance",null,null,null,{"$f":"'Form 1EBS'!F14+'Form 1EBS'!F25+'Form 1EBS'!F47","v":0},{"$f":"'Form 1EBS'!F19+'Form 1EBS'!F20+'Form 1EBS'!F30+'Form 1EBS'!F31+'Form 1EBS'!F40","v":0},{"$f":"'Schedule IIA (EBS)'!T22","v":0},{"$f":"'Schedule IIA (EBS)'!T44","v":0},null,null,null,null,null,{"$f":"'Form 1EBS'!F84+'Form 1EBS'!F86+'Form 1EBS'!F87","v":0},{"$f":"G10+I10+K10+M10+O10","v":0},{"$f":"H10+J10+L10+N10+P10","v":0}]
[null,{"$f":"B10+1","v":2},"Cash and Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G11+I11+K11+M11+O11-E11","v":0},{"$f":"H11+J11+L11+N11+P11-F11","v":0}]
[null,{"$f":"B11+1","v":3},"Bonds and Debentures",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G12+I12+K12+M12+O12-E12","v":0},0]
[null,4,"Equities ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,5,"Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[1,6,"Collective Investment Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,7,"Derivatives",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,8,"Funds withheld",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,9,"Segregated Accounts Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,10,"Deposit Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,11,"Other Sundry Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,12,"Other Adjustment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,13,"Other Adjustment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,14,"Other Adjustment ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G23+I23+K23+M23+O23-E23","v":0},{"$f":"H23+J23+L23+N23+P23-F23","v":0}]
[null,15,"Other Adjustment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,16,"Other Adjustment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,17,"Other Adjustment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,18,"Calculated Balances",null,null,null,{"$f":"G10+SUM(G11:G26)-SUM(E11:E26)","v":0},{"$f":"H10+SUM(H11:H26)-SUM(F11:F26)","v":0},{"$f":"SUM(I10:I26)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Balance after Look-Through adjustments",null,null,null,{"$f":"'Schedule IIB (EBS)'!X27","v":0},{"$f":"'Schedule IIB (EBS)'!X62","v":0},{"$f":"'Schedule IIC (EBS)'!X27","v":0},{"$f":"'Schedule IIC (EBS)'!X62","v":0},{"$f":"'Schedule IID (EBS)'!X27","v":0},{"$f":"'Schedule IID (EBS)'!X62","v":0},{"$f":"'Schedule IIE (EBS)'!X27","v":0},{"$f":"'Schedule IIE (EBS)'!X62","v":0},{"$f":"'Schedule IIF (EBS)'!X27","v":0},{"$f":"'Schedule IIF (EBS)'!X62","v":0},{"$f":"G28+I28+K28+M28+O28-E28","v":0},{"$f":"H28+J28+L28+N28+P28-F28","v":0}]
[]
[null,null,null,null,null,null,{"$f":"IF(ROUND((G28-G27),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(ROUND((H28-H27),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},"TRUE","TRUE","TRUE","TRUE","TRUE","TRUE","TRUE","TRUE","TRUE","TRUE"]
[]
[null,null,null,null,null,null,{"$f":"G27-G28","v":0},{"$f":"H27-H28","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"A reconciliation of investments reported on Schedules IIB, IIC, IID, IIE and IIF to exposures in Equity Risk and Interest Rate Risk calculations taking into account look-through"]
[]
[null,null,"Adjustment Description",null,null,null,"Interest rate-sensitive investments","Investments sensitive to equity prices","Interest rate-sensitive investments","Investments sensitive to equity prices","Interest rate-sensitive investments","Investments sensitive to equity prices","Interest rate-sensitive investments","Investments sensitive to equity prices","Interest rate-sensitive investments","Investments sensitive to equity prices","Total - Interest rate-sensitive investments","Total - Investments sensitive to equity prices"]
[null,null,"Schedule IIB, IIC, IID, IIE & IIF Balances",null,null,null,{"$f":"'Schedule IIB (EBS)'!X27","v":0},{"$f":"'Schedule IIB (EBS)'!X62","v":0},{"$f":"'Schedule IIC (EBS)'!X27","v":0},{"$f":"'Schedule IIC (EBS)'!X62","v":0},{"$f":"'Schedule IID (EBS)'!X27","v":0},{"$f":"'Schedule IID (EBS)'!X62","v":0},{"$f":"'Schedule IIE (EBS)'!X27","v":0},{"$f":"'Schedule IIE (EBS)'!X62","v":0},{"$f":"'Schedule IIF (EBS)'!X27","v":0},{"$f":"'Schedule IIF (EBS)'!X62","v":0},{"$f":"G37+I37+K37+M37+O37","v":0},{"$f":"H37+J37+L37+N37+P37","v":0}]
[null,{"$f":"B27+1","v":19},"Cash and Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G38+I38+K38+M38+O38","v":0},0]
[null,{"$f":"B38+1","v":20},"Derivatives not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"B39+1","v":21},"Other Interest/Equity sensitive items not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,22,"Other Interest/Equity sensitive items not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,23,"Other Interest/Equity sensitive items not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,24,"Other Interest/Equity sensitive items not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,25,"Other Interest/Equity sensitive items not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,26,"Other Interest/Equity sensitive items not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,27,"Other Interest/Equity sensitive items not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,28,"Other Interest/Equity sensitive items not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,29,"Other Interest/Equity sensitive items not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,30,"Other Interest/Equity sensitive items not included in Schedules IIB-IIF",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,31,"Exposures after adjustments",null,null,null,{"$f":"SUM(G37:G49)","v":0},{"$f":"SUM(H37:H49)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q37:Q49)","v":0},{"$f":"SUM(R37:R49)","v":0}]
[null,null,"Total Exposure in Risk calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Interest Rate-Liquidity (Rev.)'!C51","v":0},{"$f":"'Equity Investments (Revised)'!D48+'Equity Investments (Revised)'!F48+'Equity Investments (Revised)'!H48","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND((Q51-Q50),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(ROUND((R51-R50),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,"Interest rate-sensitive investments",null,"Total","Difference"]
[null,null,"Amount after Look-through",null,{"$f":"Q50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q50-Q51","v":0},{"$f":"R50-R51","v":0}]
[null,null,"Amount in Interest Rate & Liquidity Risk calculation",null,{"$f":"'Interest Rate-Liquidity (Rev.)'!C51","v":0},{"$f":"E56-E55","v":0},{"$f":"IF(ROUND(F56,0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[]
[null,null,"Investments sensitive to equity prices",null,"Total","Difference"]
[null,null,"Amount after Look-through",null,{"$f":"R50","v":0}]
[null,null,"Amount in Equity Risk calculations",null,{"$f":"'Equity Investments (Revised)'!D48+'Equity Investments (Revised)'!F48+'Equity Investments (Revised)'!H48","v":0},{"$f":"E61-E60","v":0},{"$f":"IF(ROUND(F61,0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]

{"sheet":"Schedule IIB (EBS)","index":31,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":false,"merged":[[34,7,34,9],[34,11,34,13],[82,16,82,19],[81,11,81,20],[33,3,34,5],[33,7,33,13],[33,17,34,17],[33,19,34,19],[63,3,63,11],[63,13,63,21],[64,3,64,5],[64,7,64,9],[3,5,3,7],[4,5,4,7],[7,3,7,5],[7,7,7,9],[32,3,32,13],[33,27,34,27],[7,23,7,25],[83,13,84,13],[83,15,84,15],[83,17,84,17],[83,19,84,19],[82,12,82,15],[7,15,7,17],[7,11,7,13],[7,19,7,21],[33,23,34,23],[32,15,32,19],[33,15,34,15],[64,13,64,15],[64,17,64,19]]}
[null,"SCHEDULE OF FIXED INCOME & EQUITY INVESTMENTS BY BSCR RATING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,null,null,{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,null,"As at",null,{"$f":"+'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IIB (EBS)"]
[null,null,null,{"$f":"+'Form 1EBS'!B4","v":"expressed in "},null,{"$f":"+'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,"(11)",null,"(12)"]
[null,null,null,"CORPORATE & SOVEREIGN BONDS",null,null,null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,null,null,"BOND MUTUAL FUNDS",null,null,null,"MORTGAGE LOANS",null,null,null,"TOTAL\n[ Form 1EBS Lines 2(b) & 3(b)]"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Line no. "]
[null,"Quoted and Unquoted Bonds and Debentures"]
[null,1,"BSCR Rating 0",{"$f":"Import!I11083","v":0},null,{"$f":"Import!K11083","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!I11108","v":0},null,{"$f":"Import!K11108","v":0},null,null,null,null,null,{"$f":"D13+H13+L13+P13","v":0},null,{"$f":"F13+J13+N13+R13","v":0}]
[null,{"$f":"B13+1","v":2},"BSCR Rating 1",{"$f":"Import!I11084","v":0},null,{"$f":"Import!K11084","v":0},null,{"$f":"Import!I11092","v":0},null,{"$f":"Import!K11092","v":0},null,{"$f":"Import!I11100","v":0},null,{"$f":"Import!K11100","v":0},null,{"$f":"Import!I11109","v":0},null,{"$f":"Import!K11109","v":0},null,null,null,null,null,{"$f":"D14+H14+L14+P14","v":0},null,0]
[null,{"$f":"B14+1","v":3},"BSCR Rating 2",{"$f":"Import!I11085","v":0},null,{"$f":"Import!K11085","v":0},null,{"$f":"Import!I11093","v":0},null,{"$f":"Import!K11093","v":0},null,{"$f":"Import!I11101","v":0},null,{"$f":"Import!K11101","v":0},null,{"$f":"Import!I11110","v":0},null,{"$f":"Import!K11110","v":0},null,null,null,null,null,0,null,0]
[null,4,"BSCR Rating 3",{"$f":"Import!I11086","v":0},null,{"$f":"Import!K11086","v":0},null,{"$f":"Import!I11094","v":0},null,{"$f":"Import!K11094","v":0},null,{"$f":"Import!I11102","v":0},null,{"$f":"Import!K11102","v":0},null,{"$f":"Import!I11111","v":0},null,{"$f":"Import!K11111","v":0},null,null,null,null,null,0,null,0]
[null,5,"BSCR Rating 4",{"$f":"Import!I11087","v":0},null,{"$f":"Import!K11087","v":0},null,{"$f":"Import!I11095","v":0},null,{"$f":"Import!K11095","v":0},null,{"$f":"Import!I11103","v":0},null,{"$f":"Import!K11103","v":0},null,{"$f":"Import!I11112","v":0},null,{"$f":"Import!K11112","v":0},null,null,null,null,null,0,null,0]
[null,6,"BSCR Rating 5",{"$f":"Import!I11088","v":0},null,{"$f":"Import!K11088","v":0},null,{"$f":"Import!I11096","v":0},null,{"$f":"Import!K11096","v":0},null,{"$f":"Import!I11104","v":0},null,{"$f":"Import!K11104","v":0},null,{"$f":"Import!I11113","v":0},null,{"$f":"Import!K11113","v":0},null,null,null,null,null,0,null,0]
[null,7,"BSCR Rating 6",{"$f":"Import!I11089","v":0},null,{"$f":"Import!K11089","v":0},null,{"$f":"Import!I11097","v":0},null,{"$f":"Import!K11097","v":0},null,{"$f":"Import!I11105","v":0},null,{"$f":"Import!K11105","v":0},null,{"$f":"Import!I11114","v":0},null,{"$f":"Import!K11114","v":0},null,null,null,null,null,0,null,0]
[null,8,"BSCR Rating 7",{"$f":"Import!I11090","v":0},null,{"$f":"Import!K11090","v":0},null,{"$f":"Import!I11098","v":0},null,{"$f":"Import!K11098","v":0},null,{"$f":"Import!I11106","v":0},null,{"$f":"Import!K11106","v":0},null,{"$f":"Import!I11115","v":0},null,{"$f":"Import!K11115","v":0},null,null,null,null,null,0,null,0]
[null,9,"BSCR Rating 8",{"$f":"Import!I11091","v":0},null,{"$f":"Import!K11091","v":0},null,{"$f":"Import!I11099","v":0},null,{"$f":"Import!K11099","v":0},null,{"$f":"Import!I11107","v":0},null,{"$f":"Import!K11107","v":0},null,{"$f":"Import!I11116","v":0},null,{"$f":"Import!K11116","v":0},null,null,null,null,null,{"$f":"D21+H21+L21+P21","v":0},null,{"$f":"F21+J21+N21+R21","v":0}]
[null,10,"Insured/Guaranteed Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11117","v":0},null,{"$f":"Import!K11117","v":0},null,{"$f":"D22+H22+L22+P22+T22","v":0},null,{"$f":"F22+J22+N22+R22+V22","v":0}]
[null,11,"Other Commercial and Farm Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11118","v":0},null,{"$f":"Import!K11118","v":0},null,{"$f":"D23+H23+L23+P23+T23","v":0},null,0]
[null,12,"Other Residential Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11119","v":0},null,{"$f":"Import!K11119","v":0},null,0,null,0]
[null,13,"Mortgages Not In Good Standing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11120","v":0},null,{"$f":"Import!K11120","v":0},null,0,null,0]
[]
[null,{"$f":"B25+1","v":14},"Total",{"$f":"SUM(D13:D21)","v":0},null,{"$f":"SUM(F13:F21)","v":0},null,{"$f":"SUM(H13:H21)","v":0},null,{"$f":"SUM(J13:J21)","v":0},null,{"$f":"SUM(L13:L21)","v":0},null,{"$f":"SUM(N13:N21)","v":0},null,{"$f":"SUM(P12:P21)","v":0},null,{"$f":"SUM(R12:R21)","v":0},null,{"$f":"SUM(T12:T26)","v":0},null,{"$f":"SUM(V12:V26)","v":0},null,{"$f":"SUM(X12:X26)","v":0},null,{"$f":"SUM(Z12:Z26)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((X27-('Form 1EBS'!F14+'Form 1EBS'!F25))=0,TRUE,FALSE)","v":true},null,{"$f":"IF((Z27-('Form 1EBS'!H14+'Form 1EBS'!H25))=0,TRUE,FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,{"$f":"('Form 1EBS'!F14+'Form 1EBS'!F25)-X27","v":0},null,{"$f":"('Form 1EBS'!H14+'Form 1EBS'!H25)-Z27","v":0}]
[]
[null,null,null,"ASSETS",null,null,null,null,null,null,null,null,null,null,null,"Liabilities"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,null,null,null,null,null,null,"Without Management Actions",null,"With Management Actions",null,null,null,"Total Assets Before Shock",null,null,null,"Shocks"]
[null,null,null,null,null,null,null,"Qualifying as Assets held for risk-mitigation purposes",null,null,null,"Not Qualifying as Assets held for risk-mitigation purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shocks"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"After Shock"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"}]
[null,"Equity Holdings "]
[null,{"$f":"B27+1","v":15},"Strategic Holdings - Listed",{"$f":"Import!I11121","v":0},null,{"$f":"IF(OR(Import!I11143=0,Import!I11143=\"\"),(1-$AB39)*D39,Import!I11143)","v":0},null,{"$f":"Import!I11165","v":0},null,{"$f":"IF(OR(Import!I11187=0,Import!I11187=\"\"),(1-$AB39)*H39,Import!I11187)","v":0},null,{"$f":"Import!I11209","v":0},null,{"$f":"IF(OR(Import!I11231=0,Import!I11231=\"\"),(1-$AB39)*L39,Import!I11231)","v":0},null,{"$f":"Import!I11253","v":0},null,{"$f":"IF(OR(Import!I11275=0,Import!I11275=\"\"),P39,Import!I11275)","v":0},null,{"$f":"IF(OR(Import!I11297=0,Import!I11297),R39,Import!I11297)","v":0},null,null,null,{"$f":"D39+H39+L39","v":0},null,null,null,0.2]
[null,{"$f":"B39+1","v":16},"Duration Based",{"$f":"Import!I11122","v":0},null,{"$f":"IF(OR(Import!I11144=0,Import!I11144=\"\"),(1-$AB40)*D40,Import!I11144)","v":0},null,{"$f":"Import!I11166","v":0},null,{"$f":"IF(OR(Import!I11188=0,Import!I11188=\"\"),(1-$AB40)*H40,Import!I11188)","v":0},null,{"$f":"Import!I11210","v":0},null,{"$f":"IF(OR(Import!I11232=0,Import!I11232=\"\"),(1-$AB40)*L40,Import!I11232)","v":0},null,{"$f":"Import!I11254","v":0},null,{"$f":"IF(OR(Import!I11276=0,Import!I11276=\"\"),P40,Import!I11276)","v":0},null,{"$f":"IF(OR(Import!I11298=0,Import!I11298),R40,Import!I11298)","v":0},null,null,null,{"$f":"D40+H40+L40","v":0},null,null,null,0.2]
[null,17,"Listed Equity Securities in Developed Markets",{"$f":"Import!I11123","v":0},null,{"$f":"IF(OR(Import!I11145=0,Import!I11145=\"\"),(1-$AB41)*D41,Import!I11145)","v":0},null,{"$f":"Import!I11167","v":0},null,{"$f":"IF(OR(Import!I11189=0,Import!I11189=\"\"),(1-$AB41)*H41,Import!I11189)","v":0},null,{"$f":"Import!I11211","v":0},null,{"$f":"IF(OR(Import!I11233=0,Import!I11233=\"\"),(1-$AB41)*L41,Import!I11233)","v":0},null,{"$f":"Import!I11255","v":0},null,{"$f":"IF(OR(Import!I11277=0,Import!I11277=\"\"),P41,Import!I11277)","v":0},null,{"$f":"IF(OR(Import!I11299=0,Import!I11299),R41,Import!I11299)","v":0},null,null,null,0,null,null,null,0.35]
[null,18,"Preferred Stocks, BSCR Rating 1",{"$f":"Import!I11124","v":0},null,{"$f":"IF(OR(Import!I11146=0,Import!I11146=\"\"),(1-$AB42)*D42,Import!I11146)","v":0},null,{"$f":"Import!I11168","v":0},null,{"$f":"IF(OR(Import!I11190=0,Import!I11190=\"\"),(1-$AB42)*H42,Import!I11190)","v":0},null,{"$f":"Import!I11212","v":0},null,{"$f":"IF(OR(Import!I11234=0,Import!I11234=\"\"),(1-$AB42)*L42,Import!I11234)","v":0},null,{"$f":"Import!I11256","v":0},null,{"$f":"IF(OR(Import!I11278=0,Import!I11278=\"\"),P42,Import!I11278)","v":0},null,{"$f":"IF(OR(Import!I11300=0,Import!I11300),R42,Import!I11300)","v":0},null,null,null,0,null,null,null,6.0000000000000001E-3]
[null,19,"Preferred Stocks, BSCR Rating 2",{"$f":"Import!I11125","v":0},null,{"$f":"IF(OR(Import!I11147=0,Import!I11147=\"\"),(1-$AB43)*D43,Import!I11147)","v":0},null,{"$f":"Import!I11169","v":0},null,{"$f":"IF(OR(Import!I11191=0,Import!I11191=\"\"),(1-$AB43)*H43,Import!I11191)","v":0},null,{"$f":"Import!I11213","v":0},null,{"$f":"IF(OR(Import!I11235=0,Import!I11235=\"\"),(1-$AB43)*L43,Import!I11235)","v":0},null,{"$f":"Import!I11257","v":0},null,{"$f":"IF(OR(Import!I11279=0,Import!I11279=\"\"),P43,Import!I11279)","v":0},null,{"$f":"IF(OR(Import!I11301=0,Import!I11301),R43,Import!I11301)","v":0},null,null,null,0,null,null,null,1.2E-2]
[null,20,"Preferred Stocks, BSCR Rating 3",{"$f":"Import!I11126","v":0},null,{"$f":"IF(OR(Import!I11148=0,Import!I11148=\"\"),(1-$AB44)*D44,Import!I11148)","v":0},null,{"$f":"Import!I11170","v":0},null,{"$f":"IF(OR(Import!I11192=0,Import!I11192=\"\"),(1-$AB44)*H44,Import!I11192)","v":0},null,{"$f":"Import!I11214","v":0},null,{"$f":"IF(OR(Import!I11236=0,Import!I11236=\"\"),(1-$AB44)*L44,Import!I11236)","v":0},null,{"$f":"Import!I11258","v":0},null,{"$f":"IF(OR(Import!I11280=0,Import!I11280=\"\"),P44,Import!I11280)","v":0},null,{"$f":"IF(OR(Import!I11302=0,Import!I11302),R44,Import!I11302)","v":0},null,null,null,0,null,null,null,0.02]
[null,21,"Preferred Stocks, BSCR Rating 4",{"$f":"Import!I11127","v":0},null,{"$f":"IF(OR(Import!I11149=0,Import!I11149=\"\"),(1-$AB45)*D45,Import!I11149)","v":0},null,{"$f":"Import!I11171","v":0},null,{"$f":"IF(OR(Import!I11193=0,Import!I11193=\"\"),(1-$AB45)*H45,Import!I11193)","v":0},null,{"$f":"Import!I11215","v":0},null,{"$f":"IF(OR(Import!I11237=0,Import!I11237=\"\"),(1-$AB45)*L45,Import!I11237)","v":0},null,{"$f":"Import!I11259","v":0},null,{"$f":"IF(OR(Import!I11281=0,Import!I11281=\"\"),P45,Import!I11281)","v":0},null,{"$f":"IF(OR(Import!I11303=0,Import!I11303),R45,Import!I11303)","v":0},null,null,null,0,null,null,null,0.04]
[null,22,"Preferred Stocks, BSCR Rating 5",{"$f":"Import!I11128","v":0},null,{"$f":"IF(OR(Import!I11150=0,Import!I11150=\"\"),(1-$AB46)*D46,Import!I11150)","v":0},null,{"$f":"Import!I11172","v":0},null,{"$f":"IF(OR(Import!I11194=0,Import!I11194=\"\"),(1-$AB46)*H46,Import!I11194)","v":0},null,{"$f":"Import!I11216","v":0},null,{"$f":"IF(OR(Import!I11238=0,Import!I11238=\"\"),(1-$AB46)*L46,Import!I11238)","v":0},null,{"$f":"Import!I11260","v":0},null,{"$f":"IF(OR(Import!I11282=0,Import!I11282=\"\"),P46,Import!I11282)","v":0},null,{"$f":"IF(OR(Import!I11304=0,Import!I11304),R46,Import!I11304)","v":0},null,null,null,0,null,null,null,0.11]
[null,23,"Preferred Stocks, BSCR Rating 6",{"$f":"Import!I11129","v":0},null,{"$f":"IF(OR(Import!I11151=0,Import!I11151=\"\"),(1-$AB47)*D47,Import!I11151)","v":0},null,{"$f":"Import!I11173","v":0},null,{"$f":"IF(OR(Import!I11195=0,Import!I11195=\"\"),(1-$AB47)*H47,Import!I11195)","v":0},null,{"$f":"Import!I11217","v":0},null,{"$f":"IF(OR(Import!I11239=0,Import!I11239=\"\"),(1-$AB47)*L47,Import!I11239)","v":0},null,{"$f":"Import!I11261","v":0},null,{"$f":"IF(OR(Import!I11283=0,Import!I11283=\"\"),P47,Import!I11283)","v":0},null,{"$f":"IF(OR(Import!I11305=0,Import!I11305),R47,Import!I11305)","v":0},null,null,null,0,null,null,null,0.25]
[null,24,"Preferred Stocks, BSCR Rating 7",{"$f":"Import!I11130","v":0},null,{"$f":"IF(OR(Import!I11152=0,Import!I11152=\"\"),(1-$AB48)*D48,Import!I11152)","v":0},null,{"$f":"Import!I11174","v":0},null,{"$f":"IF(OR(Import!I11196=0,Import!I11196=\"\"),(1-$AB48)*H48,Import!I11196)","v":0},null,{"$f":"Import!I11218","v":0},null,{"$f":"IF(OR(Import!I11240=0,Import!I11240=\"\"),(1-$AB48)*L48,Import!I11240)","v":0},null,{"$f":"Import!I11262","v":0},null,{"$f":"IF(OR(Import!I11284=0,Import!I11284=\"\"),P48,Import!I11284)","v":0},null,{"$f":"IF(OR(Import!I11306=0,Import!I11306),R48,Import!I11306)","v":0},null,null,null,0,null,null,null,0.35]
[null,25,"Preferred Stocks, BSCR Rating 8",{"$f":"Import!I11131","v":0},null,{"$f":"IF(OR(Import!I11153=0,Import!I11153=\"\"),(1-$AB49)*D49,Import!I11153)","v":0},null,{"$f":"Import!I11175","v":0},null,{"$f":"IF(OR(Import!I11197=0,Import!I11197=\"\"),(1-$AB49)*H49,Import!I11197)","v":0},null,{"$f":"Import!I11219","v":0},null,{"$f":"IF(OR(Import!I11241=0,Import!I11241=\"\"),(1-$AB49)*L49,Import!I11241)","v":0},null,{"$f":"Import!I11263","v":0},null,{"$f":"IF(OR(Import!I11285=0,Import!I11285=\"\"),P49,Import!I11285)","v":0},null,{"$f":"IF(OR(Import!I11307=0,Import!I11307),R49,Import!I11307)","v":0},null,null,null,0,null,null,null,0.35]
[null,26,"Equity Derivatives on Type 1 Equities",{"$f":"Import!I11132","v":0},null,{"$f":"Import!I11154","v":0},null,{"$f":"Import!I11176","v":0},null,{"$f":"Import!I11198","v":0},null,{"$f":"Import!I11220","v":0},null,{"$f":"Import!I11242","v":0},null,{"$f":"Import!I11264","v":0},null,{"$f":"IF(OR(Import!I11286=0,Import!I11286=\"\"),P50,Import!I11286)","v":0},null,{"$f":"IF(OR(Import!I11308=0,Import!I11308),R50,Import!I11308)","v":0},null,null,null,0,null,null,null,0.35]
[null,27,"Strategic Holdings - Unlisted",{"$f":"Import!I11133","v":0},null,{"$f":"IF(OR(Import!I11155=0,Import!I11155=\"\"),(1-$AB51)*D51,Import!I11155)","v":0},null,{"$f":"Import!I11177","v":0},null,{"$f":"IF(OR(Import!I11199=0,Import!I11199=\"\"),(1-$AB51)*H51,Import!I11199)","v":0},null,{"$f":"Import!I11221","v":0},null,{"$f":"IF(OR(Import!I11243=0,Import!I11243=\"\"),(1-$AB51)*L51,Import!I11243)","v":0},null,{"$f":"Import!I11265","v":0},null,{"$f":"IF(OR(Import!I11287=0,Import!I11287=\"\"),P51,Import!I11287)","v":0},null,{"$f":"IF(OR(Import!I11309=0,Import!I11309),R51,Import!I11309)","v":0},null,null,null,0,null,null,null,0.2]
[null,28,"Other Equities / Other Assets",{"$f":"Import!I11134","v":0},null,{"$f":"IF(OR(Import!I11156=0,Import!I11156=\"\"),(1-$AB52)*D52,Import!I11156)","v":0},null,{"$f":"Import!I11178","v":0},null,{"$f":"IF(OR(Import!I11200=0,Import!I11200=\"\"),(1-$AB52)*H52,Import!I11200)","v":0},null,{"$f":"Import!I11222","v":0},null,{"$f":"IF(OR(Import!I11244=0,Import!I11244=\"\"),(1-$AB52)*L52,Import!I11244)","v":0},null,{"$f":"Import!I11266","v":0},null,{"$f":"IF(OR(Import!I11288=0,Import!I11288=\"\"),P52,Import!I11288)","v":0},null,{"$f":"IF(OR(Import!I11310=0,Import!I11310),R52,Import!I11310)","v":0},null,null,null,0,null,null,null,0.45]
[null,29,"Letters of Credit",{"$f":"Import!I11135","v":0},null,{"$f":"IF(OR(Import!I11157=0,Import!I11157=\"\"),(1-$AB53)*D53,Import!I11157)","v":0},null,{"$f":"Import!I11179","v":0},null,{"$f":"IF(OR(Import!I11201=0,Import!I11201=\"\"),(1-$AB53)*H53,Import!I11201)","v":0},null,{"$f":"Import!I11223","v":0},null,{"$f":"IF(OR(Import!I11245=0,Import!I11245=\"\"),(1-$AB53)*L53,Import!I11245)","v":0},null,{"$f":"Import!I11267","v":0},null,{"$f":"IF(OR(Import!I11289=0,Import!I11289=\"\"),P53,Import!I11289)","v":0},null,{"$f":"IF(OR(Import!I11311=0,Import!I11311),R53,Import!I11311)","v":0},null,null,null,0,null,null,null,0.2]
[null,30,"Intangible assets",{"$f":"Import!I11136","v":0},null,{"$f":"IF(OR(Import!I11158=0,Import!I11158=\"\"),(1-$AB54)*D54,Import!I11158)","v":0},null,{"$f":"Import!I11180","v":0},null,{"$f":"IF(OR(Import!I11202=0,Import!I11202=\"\"),(1-$AB54)*H54,Import!I11202)","v":0},null,{"$f":"Import!I11224","v":0},null,{"$f":"IF(OR(Import!I11246=0,Import!I11246=\"\"),(1-$AB54)*L54,Import!I11246)","v":0},null,{"$f":"Import!I11268","v":0},null,{"$f":"IF(OR(Import!I11290=0,Import!I11290=\"\"),P54,Import!I11290)","v":0},null,{"$f":"IF(OR(Import!I11312=0,Import!I11312),R54,Import!I11312)","v":0},null,null,null,0,null,null,null,0.2]
[null,31,"Pension Benefit Surplus",{"$f":"Import!I11137","v":0},null,{"$f":"IF(OR(Import!I11159=0,Import!I11159=\"\"),(1-$AB55)*D55,Import!I11159)","v":0},null,{"$f":"Import!I11181","v":0},null,{"$f":"IF(OR(Import!I11203=0,Import!I11203=\"\"),(1-$AB55)*H55,Import!I11203)","v":0},null,{"$f":"Import!I11225","v":0},null,{"$f":"IF(OR(Import!I11247=0,Import!I11247=\"\"),(1-$AB55)*L55,Import!I11247)","v":0},null,{"$f":"Import!I11269","v":0},null,{"$f":"IF(OR(Import!I11291=0,Import!I11291=\"\"),P55,Import!I11291)","v":0},null,{"$f":"IF(OR(Import!I11313=0,Import!I11313),R55,Import!I11313)","v":0},null,null,null,0,null,null,null,0.2]
[null,32,"Equity Derivatives on Type 2 Equities",{"$f":"Import!I11138","v":0},null,{"$f":"Import!I11160","v":0},null,{"$f":"Import!I11182","v":0},null,{"$f":"Import!I11204","v":0},null,{"$f":"Import!I11226","v":0},null,{"$f":"Import!I11248","v":0},null,{"$f":"Import!I11270","v":0},null,{"$f":"IF(OR(Import!I11292=0,Import!I11292=\"\"),P56,Import!I11292)","v":0},null,{"$f":"IF(OR(Import!I11314=0,Import!I11314),R56,Import!I11314)","v":0},null,null,null,0,null,null,null,0.45]
[null,33,"Infrastructure",{"$f":"Import!I11139","v":0},null,{"$f":"IF(OR(Import!I11161=0,Import!I11161=\"\"),(1-$AB57)*D57,Import!I11161)","v":0},null,{"$f":"Import!I11183","v":0},null,{"$f":"IF(OR(Import!I11205=0,Import!I11205=\"\"),(1-$AB57)*H57,Import!I11205)","v":0},null,{"$f":"Import!I11227","v":0},null,{"$f":"IF(OR(Import!I11249=0,Import!I11249=\"\"),(1-$AB57)*L57,Import!I11249)","v":0},null,{"$f":"Import!I11271","v":0},null,{"$f":"IF(OR(Import!I11293=0,Import!I11293=\"\"),P57,Import!I11293)","v":0},null,{"$f":"IF(OR(Import!I11315=0,Import!I11315),R57,Import!I11315)","v":0},null,null,null,0,null,null,null,0.25]
[null,34,"Derivatives on Infrastructure",{"$f":"Import!I11140","v":0},null,{"$f":"Import!I11162","v":0},null,{"$f":"Import!I11184","v":0},null,{"$f":"Import!I11206","v":0},null,{"$f":"Import!I11228","v":0},null,{"$f":"Import!I11250","v":0},null,{"$f":"Import!I11272","v":0},null,{"$f":"IF(OR(Import!I11294=0,Import!I11294=\"\"),P58,Import!I11294)","v":0},null,{"$f":"IF(OR(Import!I11316=0,Import!I11316),R58,Import!I11316)","v":0},null,null,null,0,null,null,null,0.25]
[null,35,"Equity Real Estate 1",{"$f":"Import!I11141","v":0},null,{"$f":"IF(OR(Import!I11163=0,Import!I11163=\"\"),(1-$AB59)*D59,Import!I11163)","v":0},null,{"$f":"Import!I11185","v":0},null,{"$f":"IF(OR(Import!I11207=0,Import!I11207=\"\"),(1-$AB59)*H59,Import!I11207)","v":0},null,{"$f":"Import!I11229","v":0},null,{"$f":"IF(OR(Import!I11251=0,Import!I11251=\"\"),(1-$AB59)*L59,Import!I11251)","v":0},null,{"$f":"Import!I11273","v":0},null,{"$f":"IF(OR(Import!I11295=0,Import!I11295=\"\"),P59,Import!I11295)","v":0},null,{"$f":"IF(OR(Import!I11317=0,Import!I11317),R59,Import!I11317)","v":0},null,null,null,0,null,null,null,0.1]
[null,36,"Equity Real Estate 2",{"$f":"Import!I11142","v":0},null,{"$f":"IF(OR(Import!I11164=0,Import!I11164=\"\"),(1-$AB60)*D60,Import!I11164)","v":0},null,{"$f":"Import!I11186","v":0},null,{"$f":"IF(OR(Import!I11208=0,Import!I11208=\"\"),(1-$AB60)*H60,Import!I11208)","v":0},null,{"$f":"Import!I11230","v":0},null,{"$f":"IF(OR(Import!I11252=0,Import!I11252=\"\"),(1-$AB60)*L60,Import!I11252)","v":0},null,{"$f":"Import!I11274","v":0},null,{"$f":"IF(OR(Import!I11296=0,Import!I11296=\"\"),P60,Import!I11296)","v":0},null,{"$f":"IF(OR(Import!I11318=0,Import!I11318),R60,Import!I11318)","v":0},null,null,null,0,null,null,null,0.2]
[]
[null,{"$f":"B60+1","v":37},"Total Equity Holdings",{"$f":"SUM(D38:D61)","v":0},null,{"$f":"SUM(F38:F61)","v":0},null,{"$f":"SUM(H38:H61)","v":0},null,{"$f":"SUM(J38:J61)","v":0},null,{"$f":"SUM(L38:L61)","v":0},null,{"$f":"SUM(N38:N61)","v":0},null,{"$f":"SUM(P38:P61)","v":0},null,{"$f":"SUM(R38:R61)","v":0},null,{"$f":"SUM(T38:T61)","v":0},null,null,null,{"$f":"SUM(X38:X61)","v":0}]
[]
[null,null,null,"Spread Up",null,null,null,null,null,null,null,null,null,"Spread Down"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,"Shock (bps)",null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,"Shock Rates"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock"]
[null,null,"Spread Risk for Credit Derivatives"]
[null,{"$f":"B62+1","v":38},"BSCR Rating 0",{"$f":"Import!I11319","v":0},null,{"$f":"Import!I11328","v":0},null,{"$f":"Import!I11337","v":0},null,{"$f":"Import!I11346","v":0},null,0,null,{"$f":"Import!I11355","v":0},null,{"$f":"Import!I11364","v":0},null,{"$f":"Import!I11373","v":0},null,{"$f":"Import!I11382","v":0},null,0]
[null,{"$f":"B68+1","v":39},"BSCR Rating 1",{"$f":"Import!I11320","v":0},null,{"$f":"Import!I11329","v":0},null,{"$f":"Import!I11338","v":0},null,{"$f":"Import!I11347","v":0},null,130,null,{"$f":"Import!I11356","v":0},null,{"$f":"Import!I11365","v":0},null,{"$f":"Import!I11374","v":0},null,{"$f":"Import!I11383","v":0},null,-0.75]
[null,{"$f":"B69+1","v":40},"BSCR Rating 2",{"$f":"Import!I11321","v":0},null,{"$f":"Import!I11330","v":0},null,{"$f":"Import!I11339","v":0},null,{"$f":"Import!I11348","v":0},null,150,null,{"$f":"Import!I11357","v":0},null,{"$f":"Import!I11366","v":0},null,{"$f":"Import!I11375","v":0},null,{"$f":"Import!I11384","v":0},null,-0.75]
[null,41,"BSCR Rating 3",{"$f":"Import!I11322","v":0},null,{"$f":"Import!I11331","v":0},null,{"$f":"Import!I11340","v":0},null,{"$f":"Import!I11349","v":0},null,260,null,{"$f":"Import!I11358","v":0},null,{"$f":"Import!I11367","v":0},null,{"$f":"Import!I11376","v":0},null,{"$f":"Import!I11385","v":0},null,-0.75]
[null,42,"BSCR Rating 4",{"$f":"Import!I11323","v":0},null,{"$f":"Import!I11332","v":0},null,{"$f":"Import!I11341","v":0},null,{"$f":"Import!I11350","v":0},null,450,null,{"$f":"Import!I11359","v":0},null,{"$f":"Import!I11368","v":0},null,{"$f":"Import!I11377","v":0},null,{"$f":"Import!I11386","v":0},null,-0.75]
[null,43,"BSCR Rating 5",{"$f":"Import!I11324","v":0},null,{"$f":"Import!I11333","v":0},null,{"$f":"Import!I11342","v":0},null,{"$f":"Import!I11351","v":0},null,840,null,{"$f":"Import!I11360","v":0},null,{"$f":"Import!I11369","v":0},null,{"$f":"Import!I11378","v":0},null,{"$f":"Import!I11387","v":0},null,-0.75]
[null,44,"BSCR Rating 6",{"$f":"Import!I11325","v":0},null,{"$f":"Import!I11334","v":0},null,{"$f":"Import!I11343","v":0},null,{"$f":"Import!I11352","v":0},null,1620,null,{"$f":"Import!I11361","v":0},null,{"$f":"Import!I11370","v":0},null,{"$f":"Import!I11379","v":0},null,{"$f":"Import!I11388","v":0},null,-0.75]
[null,45,"BSCR Rating 7",{"$f":"Import!I11326","v":0},null,{"$f":"Import!I11335","v":0},null,{"$f":"Import!I11344","v":0},null,{"$f":"Import!I11353","v":0},null,1620,null,{"$f":"Import!I11362","v":0},null,{"$f":"Import!I11371","v":0},null,{"$f":"Import!I11380","v":0},null,{"$f":"Import!I11389","v":0},null,-0.75]
[null,46,"BSCR Rating 8",{"$f":"Import!I11327","v":0},null,{"$f":"Import!I11336","v":0},null,{"$f":"Import!I11345","v":0},null,{"$f":"Import!I11354","v":0},null,1620,null,{"$f":"Import!I11363","v":0},null,{"$f":"Import!I11372","v":0},null,{"$f":"Import!I11381","v":0},null,{"$f":"Import!I11390","v":0},null,-0.75]
[null,47,"Total Spread",{"$f":"SUM(D67:D76)","v":0},null,{"$f":"SUM(F67:F76)","v":0},null,{"$f":"SUM(H67:H76)","v":0},null,{"$f":"SUM(J67:J76)","v":0},null,null,null,{"$f":"SUM(N67:N76)","v":0},null,{"$f":"SUM(P67:P76)","v":0},null,{"$f":"SUM(R67:R76)","v":0},null,{"$f":"SUM(T67:T76)","v":0}]
[]
[null,null,"Spread Risk Check",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(D77-N77,0)=0,\"Yes\",\"No\")","v":"Yes"},null,null,null,{"$f":"IF(ROUND(H77-R77,0)=0,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Difference",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D77-N77,0)","v":0},null,null,null,{"$f":"ROUND(H77-R77,0)","v":0}]
[]
[null,null,null,"Market Value of Derivatives with Positive Market Value",null,"Market Value of Derivatives with Negative Market Value",null,"Market Value of Collateral, Excluding any over-collateralization",null,null,null,"This Section is Only Applicable to Companies that have Mortgage Backed Securities that have been Reclassified in Accordance with the NAIC and that elect to use NAIC reclassifications to map to the BSCR classes"]
[null,null,"Counterparty Default Risk for OTC Derivatives",null,null,null,null,null,null,null,null,null,"VALUES OF RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,"VALUES OF COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES"]
[null,{"$f":"B77+1","v":48},"BSCR Rating 0",{"$f":"Import!I11391","v":0},null,{"$f":"Import!I11400","v":0},null,{"$f":"Import!I11409","v":0},null,null,null,null,null,"Original Classification",null,"Revised Classification",null,"Original Classification",null,"Revised Classification"]
[null,{"$f":"B84+1","v":49},"BSCR Rating 1",{"$f":"Import!I11392","v":0},null,{"$f":"Import!I11401","v":0},null,{"$f":"Import!I11410","v":0},null,null,null,null,null,{"$f":"Import!I274","v":"00:00:00"},null,{"$f":"Import!I281","v":"00:00:00"},null,{"$f":"Import!I288","v":"00:00:00"},null,{"$f":"Import!I295","v":"00:00:00"}]
[null,{"$f":"B85+1","v":50},"BSCR Rating 2",{"$f":"Import!I11393","v":0},null,{"$f":"Import!I11402","v":0},null,{"$f":"Import!I11411","v":0},null,null,null,"NAIC Class 1",null,{"$f":"Import!I11419","v":0},null,{"$f":"Import!I11426","v":0},null,{"$f":"Import!I11433","v":0},null,{"$f":"Import!I11440","v":0}]
[null,51,"BSCR Rating 3",{"$f":"Import!I11394","v":0},null,{"$f":"Import!I11403","v":0},null,{"$f":"Import!I11412","v":0},null,null,null,"NAIC Class 2",null,{"$f":"Import!I11420","v":0},null,{"$f":"Import!I11427","v":0},null,{"$f":"Import!I11434","v":0},null,{"$f":"Import!I11441","v":0}]
[null,52,"BSCR Rating 4",{"$f":"Import!I11395","v":0},null,{"$f":"Import!I11404","v":0},null,{"$f":"Import!I11413","v":0},null,null,null,"NAIC Class 3",null,{"$f":"Import!I11421","v":0},null,{"$f":"Import!I11428","v":0},null,{"$f":"Import!I11435","v":0},null,{"$f":"Import!I11442","v":0}]
[null,53,"BSCR Rating 5",{"$f":"Import!I11396","v":0},null,{"$f":"Import!I11405","v":0},null,{"$f":"Import!I11414","v":0},null,null,null,"NAIC Class 4",null,{"$f":"Import!I11422","v":0},null,{"$f":"Import!I11429","v":0},null,{"$f":"Import!I11436","v":0},null,{"$f":"Import!I11443","v":0}]
[null,54,"BSCR Rating 6",{"$f":"Import!I11397","v":0},null,{"$f":"Import!I11406","v":0},null,{"$f":"Import!I11415","v":0},null,null,null,"NAIC Class 5",null,{"$f":"Import!I11423","v":0},null,{"$f":"Import!I11430","v":0},null,{"$f":"Import!I11437","v":0},null,{"$f":"Import!I11444","v":0}]
[null,55,"BSCR Rating 7",{"$f":"Import!I11398","v":0},null,{"$f":"Import!I11407","v":0},null,{"$f":"Import!I11416","v":0},null,null,null,"NAIC Class 6",null,{"$f":"Import!I11424","v":0},null,{"$f":"Import!I11431","v":0},null,{"$f":"Import!I11438","v":0},null,{"$f":"Import!I11445","v":0}]
[null,56,"BSCR Rating 8",{"$f":"Import!I11399","v":0},null,{"$f":"Import!I11408","v":0},null,{"$f":"Import!I11417","v":0},null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G55\",\"Attach file\")","v":"Attach file"},null,{"$f":"SUM(N86:N91)","v":0},null,{"$f":"SUM(P86:P91)","v":0},null,{"$f":"SUM(R86:R91)","v":0},null,{"$f":"SUM(T86:T91)","v":0}]
[null,57,"Total Default Risk for OTC Derivatives ",0,null,0,null,0]
[]
[null,{"$f":"B93+1","v":58},"Cash and Cash Equivalents",{"$f":"Import!I11418","v":0}]
[]
[null,{"$f":"B95+1","v":59},"Total Fixed Income & Equity Investments",{"$f":"X27+X62+D77+H77+D93+F93+H93+D95","v":0}]
[]
[null,null,"Please include in the table below any assets, included in this Schedule, for which NAIC ratings were used to map to the BSCR rating classes"]
[null,null,"Information on the use of NAIC ratings\n(for disclosure purposes only)","CORPORATE & SOVEREIGN BONDS",null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,"BOND MUTUAL FUNDS",null,"MORTGAGE LOANS",null,"PREFERRED STOCKS",null,"OTHER ASSETS"]
[null,null,"NAIC Class 1",{"$f":"Import!I11447","v":0},null,{"$f":"Import!I11454","v":0},null,{"$f":"Import!I11461","v":0},null,{"$f":"Import!I11468","v":0},null,{"$f":"Import!I11475","v":0},null,{"$f":"Import!I11482","v":0},null,{"$f":"Import!I11489","v":0}]
[null,null,"NAIC Class 2",{"$f":"Import!I11448","v":0},null,{"$f":"Import!I11455","v":0},null,{"$f":"Import!I11462","v":0},null,{"$f":"Import!I11469","v":0},null,{"$f":"Import!I11476","v":0},null,{"$f":"Import!I11483","v":0},null,{"$f":"Import!I11490","v":0}]
[null,null,"NAIC Class 3",{"$f":"Import!I11449","v":0},null,{"$f":"Import!I11456","v":0},null,{"$f":"Import!I11463","v":0},null,{"$f":"Import!I11470","v":0},null,{"$f":"Import!I11477","v":0},null,{"$f":"Import!I11484","v":0},null,{"$f":"Import!I11491","v":0}]
[null,null,"NAIC Class 4",{"$f":"Import!I11450","v":0},null,{"$f":"Import!I11457","v":0},null,{"$f":"Import!I11464","v":0},null,{"$f":"Import!I11471","v":0},null,{"$f":"Import!I11478","v":0},null,{"$f":"Import!I11485","v":0},null,{"$f":"Import!I11492","v":0}]
[null,null,"NAIC Class 5",{"$f":"Import!I11451","v":0},null,{"$f":"Import!I11458","v":0},null,{"$f":"Import!I11465","v":0},null,{"$f":"Import!I11472","v":0},null,{"$f":"Import!I11479","v":0},null,{"$f":"Import!I11486","v":0},null,{"$f":"Import!I11493","v":0}]
[null,null,"NAIC Class 6",{"$f":"Import!I11452","v":0},null,{"$f":"Import!I11459","v":0},null,{"$f":"Import!I11466","v":0},null,{"$f":"Import!I11473","v":0},null,{"$f":"Import!I11480","v":0},null,{"$f":"Import!I11487","v":0},null,{"$f":"Import!I11494","v":0}]
[null,null,null,{"$f":"SUM(D101:D106)","v":0},null,{"$f":"SUM(F101:F106)","v":0},null,{"$f":"SUM(H101:H106)","v":0},null,{"$f":"SUM(J101:J106)","v":0},null,{"$f":"SUM(L101:L106)","v":0},null,{"$f":"SUM(N101:N106)","v":0},null,{"$f":"SUM(P101:P106)","v":0}]

{"sheet":"Schedule IIC (EBS)","index":32,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":false,"merged":[[34,7,34,9],[34,11,34,13],[63,3,63,11],[63,13,63,21],[64,3,64,5],[64,7,64,9],[64,13,64,15],[64,17,64,19],[33,27,34,27],[3,3,3,5],[7,3,7,5],[7,7,7,9],[7,11,7,13],[7,15,7,17],[7,23,7,25],[7,19,7,21],[32,3,32,13],[33,3,34,5],[33,7,33,13],[33,15,34,15],[33,17,34,17],[33,19,34,19],[32,15,32,19],[33,23,34,23]]}
[null,"SCHEDULE OF FUNDS HELD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"As at",null,{"$f":"+'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IIC (EBS)"]
[null,{"$f":"+'Form 1EBS'!B4","v":"expressed in "},null,{"$f":"+'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,"(11)",null,"(12)"]
[null,null,null,"Corporate & Sovereign Bonds",null,null,null,"Residential Mortgage Backed Securities",null,null,null,"Commercial Mortgage Backed Securities / Asset- Backed Securities",null,null,null,"Bond Mutual Funds",null,null,null,"Mortgage Loans",null,null,null,"TOTAL"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"D9","v":"2022-12-31"},null,{"$f":"F9","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Line no. "]
[null,"Quoted and Unquoted Bonds and Debentures"]
[null,1,"BSCR Rating 0",{"$f":"Import!I11497","v":0},null,{"$f":"Import!K11497","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!I11522","v":0},null,{"$f":"Import!K11522","v":0},null,null,null,null,null,{"$f":"D13+H13+L13+P13","v":0},null,{"$f":"F13+J13+N13+R13","v":0}]
[null,{"$f":"B13+1","v":2},"BSCR Rating 1",{"$f":"Import!I11498","v":0},null,{"$f":"Import!K11498","v":0},null,{"$f":"Import!I11506","v":0},null,{"$f":"Import!K11506","v":0},null,{"$f":"Import!I11514","v":0},null,{"$f":"Import!K11514","v":0},null,{"$f":"Import!I11523","v":0},null,{"$f":"Import!K11523","v":0},null,null,null,null,null,{"$f":"D14+H14+L14+P14","v":0},null,0]
[null,{"$f":"B14+1","v":3},"BSCR Rating 2",{"$f":"Import!I11499","v":0},null,{"$f":"Import!K11499","v":0},null,{"$f":"Import!I11507","v":0},null,{"$f":"Import!K11507","v":0},null,{"$f":"Import!I11515","v":0},null,{"$f":"Import!K11515","v":0},null,{"$f":"Import!I11524","v":0},null,{"$f":"Import!K11524","v":0},null,null,null,null,null,0,null,0]
[null,4,"BSCR Rating 3",{"$f":"Import!I11500","v":0},null,{"$f":"Import!K11500","v":0},null,{"$f":"Import!I11508","v":0},null,{"$f":"Import!K11508","v":0},null,{"$f":"Import!I11516","v":0},null,{"$f":"Import!K11516","v":0},null,{"$f":"Import!I11525","v":0},null,{"$f":"Import!K11525","v":0},null,null,null,null,null,0,null,0]
[null,5,"BSCR Rating 4",{"$f":"Import!I11501","v":0},null,{"$f":"Import!K11501","v":0},null,{"$f":"Import!I11509","v":0},null,{"$f":"Import!K11509","v":0},null,{"$f":"Import!I11517","v":0},null,{"$f":"Import!K11517","v":0},null,{"$f":"Import!I11526","v":0},null,{"$f":"Import!K11526","v":0},null,null,null,null,null,0,null,0]
[null,6,"BSCR Rating 5",{"$f":"Import!I11502","v":0},null,{"$f":"Import!K11502","v":0},null,{"$f":"Import!I11510","v":0},null,{"$f":"Import!K11510","v":0},null,{"$f":"Import!I11518","v":0},null,{"$f":"Import!K11518","v":0},null,{"$f":"Import!I11527","v":0},null,{"$f":"Import!K11527","v":0},null,null,null,null,null,0,null,0]
[null,7,"BSCR Rating 6",{"$f":"Import!I11503","v":0},null,{"$f":"Import!K11503","v":0},null,{"$f":"Import!I11511","v":0},null,{"$f":"Import!K11511","v":0},null,{"$f":"Import!I11519","v":0},null,{"$f":"Import!K11519","v":0},null,{"$f":"Import!I11528","v":0},null,{"$f":"Import!K11528","v":0},null,null,null,null,null,0,null,0]
[null,8,"BSCR Rating 7",{"$f":"Import!I11504","v":0},null,{"$f":"Import!K11504","v":0},null,{"$f":"Import!I11512","v":0},null,{"$f":"Import!K11512","v":0},null,{"$f":"Import!I11520","v":0},null,{"$f":"Import!K11520","v":0},null,{"$f":"Import!I11529","v":0},null,{"$f":"Import!K11529","v":0},null,null,null,null,null,0,null,0]
[null,9,"BSCR Rating 8",{"$f":"Import!I11505","v":0},null,{"$f":"Import!K11505","v":0},null,{"$f":"Import!I11513","v":0},null,{"$f":"Import!K11513","v":0},null,{"$f":"Import!I11521","v":0},null,{"$f":"Import!K11521","v":0},null,{"$f":"Import!I11530","v":0},null,{"$f":"Import!K11530","v":0},null,null,null,null,null,{"$f":"D21+H21+L21+P21","v":0},null,{"$f":"F21+J21+N21+R21","v":0}]
[null,10,"Insured/Guaranteed Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11531","v":0},null,{"$f":"Import!K11531","v":0},null,{"$f":"D22+H22+L22+P22+T22","v":0},null,{"$f":"F22+J22+N22+R22+V22","v":0}]
[null,11,"Other Commercial and Farm Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11532","v":0},null,{"$f":"Import!K11532","v":0},null,{"$f":"D23+H23+L23+P23+T23","v":0},null,0]
[null,12,"Other Residential Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11533","v":0},null,{"$f":"Import!K11533","v":0},null,0,null,0]
[null,13,"Mortgages Not In Good Standing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11534","v":0},null,{"$f":"Import!K11534","v":0},null,0,null,0]
[]
[null,{"$f":"B25+1","v":14},"Total",{"$f":"SUM(D13:D21)","v":0},null,{"$f":"SUM(F13:F21)","v":0},null,{"$f":"SUM(H13:H21)","v":0},null,{"$f":"SUM(J13:J21)","v":0},null,{"$f":"SUM(L13:L21)","v":0},null,{"$f":"SUM(N13:N21)","v":0},null,{"$f":"SUM(P13:P21)","v":0},null,{"$f":"SUM(R13:R21)","v":0},null,{"$f":"SUM(T13:T26)","v":0},null,{"$f":"SUM(V13:V26)","v":0},null,{"$f":"SUM(X13:X26)","v":0},null,{"$f":"SUM(Z13:Z26)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"ASSETS",null,null,null,null,null,null,null,null,null,null,null,"Liabilities"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,null,null,null,null,null,null,"Without Management Actions",null,"With Management Actions",null,null,null,"Total Assets Before Shock",null,null,null,"Shocks"]
[null,null,null,null,null,null,null,"Qualifying as Assets held for risk-mitigation purposes",null,null,null,"Not Qualifying as Assets held for risk-mitigation purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shocks"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"After Shock"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"}]
[null,"Equity Holdings "]
[null,{"$f":"B27+1","v":15},"Strategic Holdings - Listed",{"$f":"Import!I11535","v":0},null,{"$f":"IF(OR(Import!I11557=0,Import!I11557=\"\"),(1-$AB39)*D39,Import!I11557)","v":0},null,{"$f":"Import!I11579","v":0},null,{"$f":"IF(OR(Import!I11601=0,Import!I11601=\"\"),(1-$AB39)*H39,Import!I11601)","v":0},null,{"$f":"Import!I11623","v":0},null,{"$f":"IF(OR(Import!I11645=0,Import!I11645=\"\"),(1-$AB39)*L39,Import!I11645)","v":0},null,{"$f":"Import!I11667","v":0},null,{"$f":"IF(OR(Import!I11689=0,Import!I11689=\"\"),P39,Import!I11689)","v":0},null,{"$f":"IF(OR(Import!I11711=0,Import!I11711=\"\"),R39,Import!I11711)","v":0},null,null,null,{"$f":"D39+H39+L39","v":0},null,null,null,0.2]
[null,{"$f":"B39+1","v":16},"Duration Based",{"$f":"Import!I11536","v":0},null,{"$f":"IF(OR(Import!I11558=0,Import!I11558=\"\"),(1-$AB40)*D40,Import!I11558)","v":0},null,{"$f":"Import!I11580","v":0},null,{"$f":"IF(OR(Import!I11602=0,Import!I11602=\"\"),(1-$AB40)*H40,Import!I11602)","v":0},null,{"$f":"Import!I11624","v":0},null,{"$f":"IF(OR(Import!I11646=0,Import!I11646=\"\"),(1-$AB40)*L40,Import!I11646)","v":0},null,{"$f":"Import!I11668","v":0},null,{"$f":"IF(OR(Import!I11690=0,Import!I11690=\"\"),P40,Import!I11690)","v":0},null,{"$f":"IF(OR(Import!I11712=0,Import!I11712=\"\"),R40,Import!I11712)","v":0},null,null,null,{"$f":"D40+H40+L40","v":0},null,null,null,0.2]
[null,17,"Listed Equity Securities in Developed Markets",{"$f":"Import!I11537","v":0},null,{"$f":"IF(OR(Import!I11559=0,Import!I11559=\"\"),(1-$AB41)*D41,Import!I11559)","v":0},null,{"$f":"Import!I11581","v":0},null,{"$f":"IF(OR(Import!I11603=0,Import!I11603=\"\"),(1-$AB41)*H41,Import!I11603)","v":0},null,{"$f":"Import!I11625","v":0},null,{"$f":"IF(OR(Import!I11647=0,Import!I11647=\"\"),(1-$AB41)*L41,Import!I11647)","v":0},null,{"$f":"Import!I11669","v":0},null,{"$f":"IF(OR(Import!I11691=0,Import!I11691=\"\"),P41,Import!I11691)","v":0},null,{"$f":"IF(OR(Import!I11713=0,Import!I11713=\"\"),R41,Import!I11713)","v":0},null,null,null,0,null,null,null,0.35]
[null,18,"Preferred Stocks, BSCR Rating 1",{"$f":"Import!I11538","v":0},null,{"$f":"IF(OR(Import!I11560=0,Import!I11560=\"\"),(1-$AB42)*D42,Import!I11560)","v":0},null,{"$f":"Import!I11582","v":0},null,{"$f":"IF(OR(Import!I11604=0,Import!I11604=\"\"),(1-$AB42)*H42,Import!I11604)","v":0},null,{"$f":"Import!I11626","v":0},null,{"$f":"IF(OR(Import!I11648=0,Import!I11648=\"\"),(1-$AB42)*L42,Import!I11648)","v":0},null,{"$f":"Import!I11670","v":0},null,{"$f":"IF(OR(Import!I11692=0,Import!I11692=\"\"),P42,Import!I11692)","v":0},null,{"$f":"IF(OR(Import!I11714=0,Import!I11714=\"\"),R42,Import!I11714)","v":0},null,null,null,0,null,null,null,6.0000000000000001E-3]
[null,19,"Preferred Stocks, BSCR Rating 2",{"$f":"Import!I11539","v":0},null,{"$f":"IF(OR(Import!I11561=0,Import!I11561=\"\"),(1-$AB43)*D43,Import!I11561)","v":0},null,{"$f":"Import!I11583","v":0},null,{"$f":"IF(OR(Import!I11605=0,Import!I11605=\"\"),(1-$AB43)*H43,Import!I11605)","v":0},null,{"$f":"Import!I11627","v":0},null,{"$f":"IF(OR(Import!I11649=0,Import!I11649=\"\"),(1-$AB43)*L43,Import!I11649)","v":0},null,{"$f":"Import!I11671","v":0},null,{"$f":"IF(OR(Import!I11693=0,Import!I11693=\"\"),P43,Import!I11693)","v":0},null,{"$f":"IF(OR(Import!I11715=0,Import!I11715=\"\"),R43,Import!I11715)","v":0},null,null,null,0,null,null,null,1.2E-2]
[null,20,"Preferred Stocks, BSCR Rating 3",{"$f":"Import!I11540","v":0},null,{"$f":"IF(OR(Import!I11562=0,Import!I11562=\"\"),(1-$AB44)*D44,Import!I11562)","v":0},null,{"$f":"Import!I11584","v":0},null,{"$f":"IF(OR(Import!I11606=0,Import!I11606=\"\"),(1-$AB44)*H44,Import!I11606)","v":0},null,{"$f":"Import!I11628","v":0},null,{"$f":"IF(OR(Import!I11650=0,Import!I11650=\"\"),(1-$AB44)*L44,Import!I11650)","v":0},null,{"$f":"Import!I11672","v":0},null,{"$f":"IF(OR(Import!I11694=0,Import!I11694=\"\"),P44,Import!I11694)","v":0},null,{"$f":"IF(OR(Import!I11716=0,Import!I11716=\"\"),R44,Import!I11716)","v":0},null,null,null,0,null,null,null,0.02]
[null,21,"Preferred Stocks, BSCR Rating 4",{"$f":"Import!I11541","v":0},null,{"$f":"IF(OR(Import!I11563=0,Import!I11563=\"\"),(1-$AB45)*D45,Import!I11563)","v":0},null,{"$f":"Import!I11585","v":0},null,{"$f":"IF(OR(Import!I11607=0,Import!I11607=\"\"),(1-$AB45)*H45,Import!I11607)","v":0},null,{"$f":"Import!I11629","v":0},null,{"$f":"IF(OR(Import!I11651=0,Import!I11651=\"\"),(1-$AB45)*L45,Import!I11651)","v":0},null,{"$f":"Import!I11673","v":0},null,{"$f":"IF(OR(Import!I11695=0,Import!I11695=\"\"),P45,Import!I11695)","v":0},null,{"$f":"IF(OR(Import!I11717=0,Import!I11717=\"\"),R45,Import!I11717)","v":0},null,null,null,0,null,null,null,0.04]
[null,22,"Preferred Stocks, BSCR Rating 5",{"$f":"Import!I11542","v":0},null,{"$f":"IF(OR(Import!I11564=0,Import!I11564=\"\"),(1-$AB46)*D46,Import!I11564)","v":0},null,{"$f":"Import!I11586","v":0},null,{"$f":"IF(OR(Import!I11608=0,Import!I11608=\"\"),(1-$AB46)*H46,Import!I11608)","v":0},null,{"$f":"Import!I11630","v":0},null,{"$f":"IF(OR(Import!I11652=0,Import!I11652=\"\"),(1-$AB46)*L46,Import!I11652)","v":0},null,{"$f":"Import!I11674","v":0},null,{"$f":"IF(OR(Import!I11696=0,Import!I11696=\"\"),P46,Import!I11696)","v":0},null,{"$f":"IF(OR(Import!I11718=0,Import!I11718=\"\"),R46,Import!I11718)","v":0},null,null,null,0,null,null,null,0.11]
[null,23,"Preferred Stocks, BSCR Rating 6",{"$f":"Import!I11543","v":0},null,{"$f":"IF(OR(Import!I11565=0,Import!I11565=\"\"),(1-$AB47)*D47,Import!I11565)","v":0},null,{"$f":"Import!I11587","v":0},null,{"$f":"IF(OR(Import!I11609=0,Import!I11609=\"\"),(1-$AB47)*H47,Import!I11609)","v":0},null,{"$f":"Import!I11631","v":0},null,{"$f":"IF(OR(Import!I11653=0,Import!I11653=\"\"),(1-$AB47)*L47,Import!I11653)","v":0},null,{"$f":"Import!I11675","v":0},null,{"$f":"IF(OR(Import!I11697=0,Import!I11697=\"\"),P47,Import!I11697)","v":0},null,{"$f":"IF(OR(Import!I11719=0,Import!I11719=\"\"),R47,Import!I11719)","v":0},null,null,null,0,null,null,null,0.25]
[null,24,"Preferred Stocks, BSCR Rating 7",{"$f":"Import!I11544","v":0},null,{"$f":"IF(OR(Import!I11566=0,Import!I11566=\"\"),(1-$AB48)*D48,Import!I11566)","v":0},null,{"$f":"Import!I11588","v":0},null,{"$f":"IF(OR(Import!I11610=0,Import!I11610=\"\"),(1-$AB48)*H48,Import!I11610)","v":0},null,{"$f":"Import!I11632","v":0},null,{"$f":"IF(OR(Import!I11654=0,Import!I11654=\"\"),(1-$AB48)*L48,Import!I11654)","v":0},null,{"$f":"Import!I11676","v":0},null,{"$f":"IF(OR(Import!I11698=0,Import!I11698=\"\"),P48,Import!I11698)","v":0},null,{"$f":"IF(OR(Import!I11720=0,Import!I11720=\"\"),R48,Import!I11720)","v":0},null,null,null,0,null,null,null,0.35]
[null,25,"Preferred Stocks, BSCR Rating 8",{"$f":"Import!I11545","v":0},null,{"$f":"IF(OR(Import!I11567=0,Import!I11567=\"\"),(1-$AB49)*D49,Import!I11567)","v":0},null,{"$f":"Import!I11589","v":0},null,{"$f":"IF(OR(Import!I11611=0,Import!I11611=\"\"),(1-$AB49)*H49,Import!I11611)","v":0},null,{"$f":"Import!I11633","v":0},null,{"$f":"IF(OR(Import!I11655=0,Import!I11655=\"\"),(1-$AB49)*L49,Import!I11655)","v":0},null,{"$f":"Import!I11677","v":0},null,{"$f":"IF(OR(Import!I11699=0,Import!I11699=\"\"),P49,Import!I11699)","v":0},null,{"$f":"IF(OR(Import!I11721=0,Import!I11721=\"\"),R49,Import!I11721)","v":0},null,null,null,0,null,null,null,0.35]
[null,26,"Equity Derivatives on Type 1 Equities",{"$f":"Import!I11546","v":0},null,{"$f":"Import!I11568","v":0},null,{"$f":"Import!I11590","v":0},null,{"$f":"Import!I11612","v":0},null,{"$f":"Import!I11634","v":0},null,{"$f":"Import!I11656","v":0},null,{"$f":"Import!I11678","v":0},null,{"$f":"IF(OR(Import!I11700=0,Import!I11700=\"\"),P50,Import!I11700)","v":0},null,{"$f":"IF(OR(Import!I11722=0,Import!I11722=\"\"),R50,Import!I11722)","v":0},null,null,null,0,null,null,null,0.35]
[null,27,"Strategic Holdings - Unlisted",{"$f":"Import!I11547","v":0},null,{"$f":"IF(OR(Import!I11569=0,Import!I11569=\"\"),(1-$AB51)*D51,Import!I11569)","v":0},null,{"$f":"Import!I11591","v":0},null,{"$f":"IF(OR(Import!I11613=0,Import!I11613=\"\"),(1-$AB51)*H51,Import!I11613)","v":0},null,{"$f":"Import!I11635","v":0},null,{"$f":"IF(OR(Import!I11657=0,Import!I11657=\"\"),(1-$AB51)*L51,Import!I11657)","v":0},null,{"$f":"Import!I11679","v":0},null,{"$f":"IF(OR(Import!I11701=0,Import!I11701=\"\"),P51,Import!I11701)","v":0},null,{"$f":"IF(OR(Import!I11723=0,Import!I11723=\"\"),R51,Import!I11723)","v":0},null,null,null,0,null,null,null,0.2]
[null,28,"Other Equities / Other Assets",{"$f":"Import!I11548","v":0},null,{"$f":"IF(OR(Import!I11570=0,Import!I11570=\"\"),(1-$AB52)*D52,Import!I11570)","v":0},null,{"$f":"Import!I11592","v":0},null,{"$f":"IF(OR(Import!I11614=0,Import!I11614=\"\"),(1-$AB52)*H52,Import!I11614)","v":0},null,{"$f":"Import!I11636","v":0},null,{"$f":"IF(OR(Import!I11658=0,Import!I11658=\"\"),(1-$AB52)*L52,Import!I11658)","v":0},null,{"$f":"Import!I11680","v":0},null,{"$f":"IF(OR(Import!I11702=0,Import!I11702=\"\"),P52,Import!I11702)","v":0},null,{"$f":"IF(OR(Import!I11724=0,Import!I11724=\"\"),R52,Import!I11724)","v":0},null,null,null,0,null,null,null,0.45]
[null,29,"Letters of Credit",{"$f":"Import!I11549","v":0},null,{"$f":"IF(OR(Import!I11571=0,Import!I11571=\"\"),(1-$AB53)*D53,Import!I11571)","v":0},null,{"$f":"Import!I11593","v":0},null,{"$f":"IF(OR(Import!I11615=0,Import!I11615=\"\"),(1-$AB53)*H53,Import!I11615)","v":0},null,{"$f":"Import!I11637","v":0},null,{"$f":"IF(OR(Import!I11659=0,Import!I11659=\"\"),(1-$AB53)*L53,Import!I11659)","v":0},null,{"$f":"Import!I11681","v":0},null,{"$f":"IF(OR(Import!I11703=0,Import!I11703=\"\"),P53,Import!I11703)","v":0},null,{"$f":"IF(OR(Import!I11725=0,Import!I11725=\"\"),R53,Import!I11725)","v":0},null,null,null,0,null,null,null,0.2]
[null,30,"Intangible assets",{"$f":"Import!I11550","v":0},null,{"$f":"IF(OR(Import!I11572=0,Import!I11572=\"\"),(1-$AB54)*D54,Import!I11572)","v":0},null,{"$f":"Import!I11594","v":0},null,{"$f":"IF(OR(Import!I11616=0,Import!I11616=\"\"),(1-$AB54)*H54,Import!I11616)","v":0},null,{"$f":"Import!I11638","v":0},null,{"$f":"IF(OR(Import!I11660=0,Import!I11660=\"\"),(1-$AB54)*L54,Import!I11660)","v":0},null,{"$f":"Import!I11682","v":0},null,{"$f":"IF(OR(Import!I11704=0,Import!I11704=\"\"),P54,Import!I11704)","v":0},null,{"$f":"IF(OR(Import!I11726=0,Import!I11726=\"\"),R54,Import!I11726)","v":0},null,null,null,0,null,null,null,0.2]
[null,31,"Pension Benefit Surplus",{"$f":"Import!I11551","v":0},null,{"$f":"IF(OR(Import!I11573=0,Import!I11573=\"\"),(1-$AB55)*D55,Import!I11573)","v":0},null,{"$f":"Import!I11595","v":0},null,{"$f":"IF(OR(Import!I11617=0,Import!I11617=\"\"),(1-$AB55)*H55,Import!I11617)","v":0},null,{"$f":"Import!I11639","v":0},null,{"$f":"IF(OR(Import!I11661=0,Import!I11661=\"\"),(1-$AB55)*L55,Import!I11661)","v":0},null,{"$f":"Import!I11683","v":0},null,{"$f":"IF(OR(Import!I11705=0,Import!I11705=\"\"),P55,Import!I11705)","v":0},null,{"$f":"IF(OR(Import!I11727=0,Import!I11727=\"\"),R55,Import!I11727)","v":0},null,null,null,0,null,null,null,0.2]
[null,32,"Equity Derivatives on Type 2 Equities",{"$f":"Import!I11552","v":0},null,{"$f":"Import!I11574","v":0},null,{"$f":"Import!I11596","v":0},null,{"$f":"Import!I11618","v":0},null,{"$f":"Import!I11640","v":0},null,{"$f":"Import!I11662","v":0},null,{"$f":"Import!I11684","v":0},null,{"$f":"IF(OR(Import!I11706=0,Import!I11706=\"\"),P56,Import!I11706)","v":0},null,{"$f":"IF(OR(Import!I11728=0,Import!I11728=\"\"),R56,Import!I11728)","v":0},null,null,null,0,null,null,null,0.45]
[null,33,"Infrastructure",{"$f":"Import!I11553","v":0},null,{"$f":"IF(OR(Import!I11575=0,Import!I11575=\"\"),(1-$AB57)*D57,Import!I11575)","v":0},null,{"$f":"Import!I11597","v":0},null,{"$f":"IF(OR(Import!I11619=0,Import!I11619=\"\"),(1-$AB57)*H57,Import!I11619)","v":0},null,{"$f":"Import!I11641","v":0},null,{"$f":"IF(OR(Import!I11663=0,Import!I11663=\"\"),(1-$AB57)*L57,Import!I11663)","v":0},null,{"$f":"Import!I11685","v":0},null,{"$f":"IF(OR(Import!I11707=0,Import!I11707=\"\"),P57,Import!I11707)","v":0},null,{"$f":"IF(OR(Import!I11729=0,Import!I11729=\"\"),R57,Import!I11729)","v":0},null,null,null,0,null,null,null,0.25]
[null,34,"Derivatives on Infrastructure",{"$f":"Import!I11554","v":0},null,{"$f":"Import!I11576","v":0},null,{"$f":"Import!I11598","v":0},null,{"$f":"Import!I11620","v":0},null,{"$f":"Import!I11642","v":0},null,{"$f":"Import!I11664","v":0},null,{"$f":"Import!I11686","v":0},null,{"$f":"IF(OR(Import!I11708=0,Import!I11708=\"\"),P58,Import!I11708)","v":0},null,{"$f":"IF(OR(Import!I11730=0,Import!I11730=\"\"),R58,Import!I11730)","v":0},null,null,null,0,null,null,null,0.25]
[null,35,"Equity Real Estate 1",{"$f":"Import!I11555","v":0},null,{"$f":"IF(OR(Import!I11577=0,Import!I11577=\"\"),(1-$AB59)*D59,Import!I11577)","v":0},null,{"$f":"Import!I11599","v":0},null,{"$f":"IF(OR(Import!I11621=0,Import!I11621=\"\"),(1-$AB59)*H59,Import!I11621)","v":0},null,{"$f":"Import!I11643","v":0},null,{"$f":"IF(OR(Import!I11665=0,Import!I11665=\"\"),(1-$AB59)*L59,Import!I11665)","v":0},null,{"$f":"Import!I11687","v":0},null,{"$f":"IF(OR(Import!I11709=0,Import!I11709=\"\"),P59,Import!I11709)","v":0},null,{"$f":"IF(OR(Import!I11731=0,Import!I11731=\"\"),R59,Import!I11731)","v":0},null,null,null,0,null,null,null,0.1]
[null,36,"Equity Real Estate 2",{"$f":"Import!I11556","v":0},null,{"$f":"IF(OR(Import!I11578=0,Import!I11578=\"\"),(1-$AB60)*D60,Import!I11578)","v":0},null,{"$f":"Import!I11600","v":0},null,{"$f":"IF(OR(Import!I11622=0,Import!I11622=\"\"),(1-$AB60)*H60,Import!I11622)","v":0},null,{"$f":"Import!I11644","v":0},null,{"$f":"IF(OR(Import!I11666=0,Import!I11666=\"\"),(1-$AB60)*L60,Import!I11666)","v":0},null,{"$f":"Import!I11688","v":0},null,{"$f":"IF(OR(Import!I11710=0,Import!I11710=\"\"),P60,Import!I11710)","v":0},null,{"$f":"IF(OR(Import!I11732=0,Import!I11732=\"\"),R60,Import!I11732)","v":0},null,null,null,0,null,null,null,0.2]
[]
[null,{"$f":"B60+1","v":37},"Total Equity Holdings",{"$f":"SUM(D38:D61)","v":0},null,{"$f":"SUM(F38:F61)","v":0},null,{"$f":"SUM(H38:H61)","v":0},null,{"$f":"SUM(J38:J61)","v":0},null,{"$f":"SUM(L38:L61)","v":0},null,{"$f":"SUM(N38:N61)","v":0},null,{"$f":"SUM(P38:P61)","v":0},null,{"$f":"SUM(R38:R61)","v":0},null,{"$f":"SUM(T38:T61)","v":0},null,null,null,{"$f":"SUM(X38:X61)","v":0}]
[]
[null,null,null,"Spread Up",null,null,null,null,null,null,null,null,null,"Spread Down"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,"Shock (bps)",null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,"Shock Rates"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock"]
[null,null,"Spread Risk for Credit Derivatives"]
[null,{"$f":"B62+1","v":38},"BSCR Rating 0",{"$f":"Import!I11733","v":0},null,{"$f":"Import!I11742","v":0},null,{"$f":"Import!I11751","v":0},null,{"$f":"Import!I11760","v":0},null,0,null,{"$f":"Import!I11769","v":0},null,{"$f":"Import!I11778","v":0},null,{"$f":"Import!I11787","v":0},null,{"$f":"Import!I11796","v":0},null,0]
[null,{"$f":"B68+1","v":39},"BSCR Rating 1",{"$f":"Import!I11734","v":0},null,{"$f":"Import!I11743","v":0},null,{"$f":"Import!I11752","v":0},null,{"$f":"Import!I11761","v":0},null,130,null,{"$f":"Import!I11770","v":0},null,{"$f":"Import!I11779","v":0},null,{"$f":"Import!I11788","v":0},null,{"$f":"Import!I11797","v":0},null,-0.75]
[null,{"$f":"B69+1","v":40},"BSCR Rating 2",{"$f":"Import!I11735","v":0},null,{"$f":"Import!I11744","v":0},null,{"$f":"Import!I11753","v":0},null,{"$f":"Import!I11762","v":0},null,150,null,{"$f":"Import!I11771","v":0},null,{"$f":"Import!I11780","v":0},null,{"$f":"Import!I11789","v":0},null,{"$f":"Import!I11798","v":0},null,-0.75]
[null,41,"BSCR Rating 3",{"$f":"Import!I11736","v":0},null,{"$f":"Import!I11745","v":0},null,{"$f":"Import!I11754","v":0},null,{"$f":"Import!I11763","v":0},null,260,null,{"$f":"Import!I11772","v":0},null,{"$f":"Import!I11781","v":0},null,{"$f":"Import!I11790","v":0},null,{"$f":"Import!I11799","v":0},null,-0.75]
[null,42,"BSCR Rating 4",{"$f":"Import!I11737","v":0},null,{"$f":"Import!I11746","v":0},null,{"$f":"Import!I11755","v":0},null,{"$f":"Import!I11764","v":0},null,450,null,{"$f":"Import!I11773","v":0},null,{"$f":"Import!I11782","v":0},null,{"$f":"Import!I11791","v":0},null,{"$f":"Import!I11800","v":0},null,-0.75]
[null,43,"BSCR Rating 5",{"$f":"Import!I11738","v":0},null,{"$f":"Import!I11747","v":0},null,{"$f":"Import!I11756","v":0},null,{"$f":"Import!I11765","v":0},null,840,null,{"$f":"Import!I11774","v":0},null,{"$f":"Import!I11783","v":0},null,{"$f":"Import!I11792","v":0},null,{"$f":"Import!I11801","v":0},null,-0.75]
[null,44,"BSCR Rating 6",{"$f":"Import!I11739","v":0},null,{"$f":"Import!I11748","v":0},null,{"$f":"Import!I11757","v":0},null,{"$f":"Import!I11766","v":0},null,1620,null,{"$f":"Import!I11775","v":0},null,{"$f":"Import!I11784","v":0},null,{"$f":"Import!I11793","v":0},null,{"$f":"Import!I11802","v":0},null,-0.75]
[null,45,"BSCR Rating 7",{"$f":"Import!I11740","v":0},null,{"$f":"Import!I11749","v":0},null,{"$f":"Import!I11758","v":0},null,{"$f":"Import!I11767","v":0},null,1620,null,{"$f":"Import!I11776","v":0},null,{"$f":"Import!I11785","v":0},null,{"$f":"Import!I11794","v":0},null,{"$f":"Import!I11803","v":0},null,-0.75]
[null,46,"BSCR Rating 8",{"$f":"Import!I11741","v":0},null,{"$f":"Import!I11750","v":0},null,{"$f":"Import!I11759","v":0},null,{"$f":"Import!I11768","v":0},null,1620,null,{"$f":"Import!I11777","v":0},null,{"$f":"Import!I11786","v":0},null,{"$f":"Import!I11795","v":0},null,{"$f":"Import!I11804","v":0},null,-0.75]
[null,47,"Total Spread",{"$f":"SUM(D67:D76)","v":0},null,{"$f":"SUM(F67:F76)","v":0},null,{"$f":"SUM(H67:H76)","v":0},null,{"$f":"SUM(J67:J76)","v":0},null,null,null,{"$f":"SUM(N67:N76)","v":0},null,{"$f":"SUM(P67:P76)","v":0},null,{"$f":"SUM(R67:R76)","v":0},null,{"$f":"SUM(T67:T76)","v":0}]
[]
[null,null,"Spread Risk Check",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(D77-N77,0)=0,\"Yes\",\"No\")","v":"Yes"},null,null,null,{"$f":"IF(ROUND(H77-R77,0)=0,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Difference",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D77-N77,0)","v":0},null,null,null,{"$f":"ROUND(H77-R77,0)","v":0}]
[]
[null,null,null,"Market Value of Derivatives with Positive Market Value",null,"Market Value of Derivatives with Negative Market Value",null,"Market Value of Collateral, Excluding any over-collateralization"]
[null,null,"Counterparty Default Risk for OTC Derivatives"]
[null,{"$f":"B77+1","v":48},"BSCR Rating 0",{"$f":"Import!I11805","v":0},null,{"$f":"Import!I11814","v":0},null,{"$f":"Import!I11823","v":0}]
[null,{"$f":"B84+1","v":49},"BSCR Rating 1",{"$f":"Import!I11806","v":0},null,{"$f":"Import!I11815","v":0},null,{"$f":"Import!I11824","v":0}]
[null,{"$f":"B85+1","v":50},"BSCR Rating 2",{"$f":"Import!I11807","v":0},null,{"$f":"Import!I11816","v":0},null,{"$f":"Import!I11825","v":0}]
[null,51,"BSCR Rating 3",{"$f":"Import!I11808","v":0},null,{"$f":"Import!I11817","v":0},null,{"$f":"Import!I11826","v":0}]
[null,52,"BSCR Rating 4",{"$f":"Import!I11809","v":0},null,{"$f":"Import!I11818","v":0},null,{"$f":"Import!I11827","v":0}]
[null,53,"BSCR Rating 5",{"$f":"Import!I11810","v":0},null,{"$f":"Import!I11819","v":0},null,{"$f":"Import!I11828","v":0}]
[null,54,"BSCR Rating 6",{"$f":"Import!I11811","v":0},null,{"$f":"Import!I11820","v":0},null,{"$f":"Import!I11829","v":0}]
[null,55,"BSCR Rating 7",{"$f":"Import!I11812","v":0},null,{"$f":"Import!I11821","v":0},null,{"$f":"Import!I11830","v":0}]
[null,56,"BSCR Rating 8",{"$f":"Import!I11813","v":0},null,{"$f":"Import!I11822","v":0},null,{"$f":"Import!I11831","v":0}]
[null,57,"Total Default Risk for OTC Derivatives ",0,null,0,null,0]
[]
[null,{"$f":"B93+1","v":58},"Cash and Cash Equivalents",{"$f":"Import!I11832","v":0}]
[]
[null,{"$f":"B95+1","v":59},"Total",{"$f":"X27+X62+D77+H77+D93+F93+H93+D95","v":0}]
[]
[null,null,"Please include in the table below any assets, included in this Schedule, for which NAIC ratings were used to map to the BSCR rating classes"]
[null,null,"Information on the use of NAIC ratings\n(for disclosure purposes only)","CORPORATE & SOVEREIGN BONDS",null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,"BOND MUTUAL FUNDS",null,"MORTGAGE LOANS",null,"PREFERRED STOCKS",null,"OTHER ASSETS"]
[null,null,"NAIC Class 1",{"$f":"Import!I11833","v":0},null,{"$f":"Import!I11840","v":0},null,{"$f":"Import!I11847","v":0},null,{"$f":"Import!I11854","v":0},null,{"$f":"Import!I11861","v":0},null,{"$f":"Import!I11868","v":0},null,{"$f":"Import!I11875","v":0}]
[null,null,"NAIC Class 2",{"$f":"Import!I11834","v":0},null,{"$f":"Import!I11841","v":0},null,{"$f":"Import!I11848","v":0},null,{"$f":"Import!I11855","v":0},null,{"$f":"Import!I11862","v":0},null,{"$f":"Import!I11869","v":0},null,{"$f":"Import!I11876","v":0}]
[null,null,"NAIC Class 3",{"$f":"Import!I11835","v":0},null,{"$f":"Import!I11842","v":0},null,{"$f":"Import!I11849","v":0},null,{"$f":"Import!I11856","v":0},null,{"$f":"Import!I11863","v":0},null,{"$f":"Import!I11870","v":0},null,{"$f":"Import!I11877","v":0}]
[null,null,"NAIC Class 4",{"$f":"Import!I11836","v":0},null,{"$f":"Import!I11843","v":0},null,{"$f":"Import!I11850","v":0},null,{"$f":"Import!I11857","v":0},null,{"$f":"Import!I11864","v":0},null,{"$f":"Import!I11871","v":0},null,{"$f":"Import!I11878","v":0}]
[null,null,"NAIC Class 5",{"$f":"Import!I11837","v":0},null,{"$f":"Import!I11844","v":0},null,{"$f":"Import!I11851","v":0},null,{"$f":"Import!I11858","v":0},null,{"$f":"Import!I11865","v":0},null,{"$f":"Import!I11872","v":0},null,{"$f":"Import!I11879","v":0}]
[null,null,"NAIC Class 6",{"$f":"Import!I11838","v":0},null,{"$f":"Import!I11845","v":0},null,{"$f":"Import!I11852","v":0},null,{"$f":"Import!I11859","v":0},null,{"$f":"Import!I11866","v":0},null,{"$f":"Import!I11873","v":0},null,{"$f":"Import!I11880","v":0}]
[null,null,null,{"$f":"SUM(D101:D106)","v":0},null,{"$f":"SUM(F101:F106)","v":0},null,{"$f":"SUM(H101:H106)","v":0},null,{"$f":"SUM(J101:J106)","v":0},null,{"$f":"SUM(L101:L106)","v":0},null,{"$f":"SUM(N101:N106)","v":0},null,{"$f":"SUM(P101:P106)","v":0}]

{"sheet":"Schedule IID (EBS)","index":33,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":false,"merged":[[63,3,63,11],[63,13,63,21],[64,3,64,5],[64,7,64,9],[64,13,64,15],[64,17,64,19],[3,3,3,5],[7,3,7,5],[7,7,7,9],[7,11,7,13],[7,15,7,17],[33,27,34,27],[7,23,7,25],[32,3,32,13],[33,3,34,5],[33,7,33,13],[33,23,34,23],[34,7,34,9],[7,19,7,21],[34,11,34,13],[32,15,32,19],[33,17,34,17],[33,19,34,19],[33,15,34,15]]}
[null,"SEGREGATED ACCOUNTS\n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"As at",null,{"$f":"+'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IID (EBS)"]
[null,{"$f":"+'Form 1EBS'!B4","v":"expressed in "},null,{"$f":"+'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,"(11)",null,"(12)"]
[null,null,null,"Corporate & Sovereign Bonds",null,null,null,"Residential Mortgage Backed Securities",null,null,null,"Commercial Mortgage Backed Securities / Asset- Backed Securities",null,null,null,"Bond Mutual Funds",null,null,null,"Mortgage Loans",null,null,null,"TOTAL"]
[null,null,null,"Assets",null,"Liabilities",null,"Assets",null,"Liabilities",null,"Assets",null,"Liabilities",null,"Assets",null,"Liabilities",null,"Assets",null,"Liabilities",null,{"$f":"D9","v":"Assets"},null,{"$f":"F9","v":"Liabilities"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Line no. "]
[null,"Quoted and Unquoted Bonds and Debentures"]
[null,1,"BSCR Rating 0",{"$f":"Import!I11883","v":0},null,{"$f":"Import!I11892","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!I11933","v":0},null,{"$f":"Import!I11942","v":0},null,null,null,null,null,{"$f":"D13+H13+L13+P13","v":0},null,{"$f":"F13+J13+N13+R13","v":0}]
[null,{"$f":"B13+1","v":2},"BSCR Rating 1",{"$f":"Import!I11884","v":0},null,{"$f":"Import!I11893","v":0},null,{"$f":"Import!I11901","v":0},null,{"$f":"Import!I11909","v":0},null,{"$f":"Import!I11917","v":0},null,{"$f":"Import!I11925","v":0},null,{"$f":"Import!I11934","v":0},null,{"$f":"Import!I11943","v":0},null,null,null,null,null,{"$f":"D14+H14+L14+P14","v":0},null,0]
[null,{"$f":"B14+1","v":3},"BSCR Rating 2",{"$f":"Import!I11885","v":0},null,{"$f":"Import!I11894","v":0},null,{"$f":"Import!I11902","v":0},null,{"$f":"Import!I11910","v":0},null,{"$f":"Import!I11918","v":0},null,{"$f":"Import!I11926","v":0},null,{"$f":"Import!I11935","v":0},null,{"$f":"Import!I11944","v":0},null,null,null,null,null,0,null,0]
[null,4,"BSCR Rating 3",{"$f":"Import!I11886","v":0},null,{"$f":"Import!I11895","v":0},null,{"$f":"Import!I11903","v":0},null,{"$f":"Import!I11911","v":0},null,{"$f":"Import!I11919","v":0},null,{"$f":"Import!I11927","v":0},null,{"$f":"Import!I11936","v":0},null,{"$f":"Import!I11945","v":0},null,null,null,null,null,0,null,0]
[null,5,"BSCR Rating 4",{"$f":"Import!I11887","v":0},null,{"$f":"Import!I11896","v":0},null,{"$f":"Import!I11904","v":0},null,{"$f":"Import!I11912","v":0},null,{"$f":"Import!I11920","v":0},null,{"$f":"Import!I11928","v":0},null,{"$f":"Import!I11937","v":0},null,{"$f":"Import!I11946","v":0},null,null,null,null,null,0,null,0]
[null,6,"BSCR Rating 5",{"$f":"Import!I11888","v":0},null,{"$f":"Import!I11897","v":0},null,{"$f":"Import!I11905","v":0},null,{"$f":"Import!I11913","v":0},null,{"$f":"Import!I11921","v":0},null,{"$f":"Import!I11929","v":0},null,{"$f":"Import!I11938","v":0},null,{"$f":"Import!I11947","v":0},null,null,null,null,null,0,null,0]
[null,7,"BSCR Rating 6",{"$f":"Import!I11889","v":0},null,{"$f":"Import!I11898","v":0},null,{"$f":"Import!I11906","v":0},null,{"$f":"Import!I11914","v":0},null,{"$f":"Import!I11922","v":0},null,{"$f":"Import!I11930","v":0},null,{"$f":"Import!I11939","v":0},null,{"$f":"Import!I11948","v":0},null,null,null,null,null,0,null,0]
[null,8,"BSCR Rating 7",{"$f":"Import!I11890","v":0},null,{"$f":"Import!I11899","v":0},null,{"$f":"Import!I11907","v":0},null,{"$f":"Import!I11915","v":0},null,{"$f":"Import!I11923","v":0},null,{"$f":"Import!I11931","v":0},null,{"$f":"Import!I11940","v":0},null,{"$f":"Import!I11949","v":0},null,null,null,null,null,0,null,0]
[null,9,"BSCR Rating 8",{"$f":"Import!I11891","v":0},null,{"$f":"Import!I11900","v":0},null,{"$f":"Import!I11908","v":0},null,{"$f":"Import!I11916","v":0},null,{"$f":"Import!I11924","v":0},null,{"$f":"Import!I11932","v":0},null,{"$f":"Import!I11941","v":0},null,{"$f":"Import!I11950","v":0},null,null,null,null,null,0,null,0]
[null,10,"Insured/Guaranteed Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11951","v":0},null,{"$f":"Import!I11955","v":0},null,{"$f":"D22+H22+L22+P22+T22","v":0},null,{"$f":"F22+J22+N22+R22+V22","v":0}]
[null,11,"Other Commercial and Farm Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11952","v":0},null,{"$f":"Import!I11956","v":0},null,{"$f":"D23+H23+L23+P23+T23","v":0},null,0]
[null,12,"Other Residential Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11953","v":0},null,{"$f":"Import!I11957","v":0},null,0,null,0]
[null,13,"Mortgages Not In Good Standing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I11954","v":0},null,{"$f":"Import!I11958","v":0},null,0,null,0]
[]
[null,{"$f":"B25+1","v":14},"Total",{"$f":"SUM(D13:D21)","v":0},null,{"$f":"SUM(F13:F21)","v":0},null,{"$f":"SUM(H13:H21)","v":0},null,{"$f":"SUM(J13:J21)","v":0},null,{"$f":"SUM(L13:L21)","v":0},null,{"$f":"SUM(N13:N21)","v":0},null,{"$f":"SUM(P13:P21)","v":0},null,{"$f":"SUM(R13:R21)","v":0},null,{"$f":"SUM(T13:T26)","v":0},null,{"$f":"SUM(V13:V26)","v":0},null,{"$f":"SUM(X13:X26)","v":0},null,{"$f":"SUM(Z13:Z26)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"ASSETS",null,null,null,null,null,null,null,null,null,null,null,"Liabilities"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,null,null,null,null,null,null,"Without Management Actions",null,"With Management Actions",null,null,null,"Total Assets Before Shock",null,null,null,"Shocks"]
[null,null,null,null,null,null,null,"Qualifying as Assets held for risk-mitigation purposes",null,null,null,"Not Qualifying as Assets held for risk-mitigation purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shocks"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"After Shock"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"}]
[null,"Equity Holdings "]
[null,{"$f":"B27+1","v":15},"Strategic Holdings - Listed",{"$f":"Import!I11959","v":0},null,{"$f":"IF(OR(Import!I11981=0,Import!I11981=\"\"),(1-$AB39)*D39,Import!I11981)","v":0},null,{"$f":"Import!I12003","v":0},null,{"$f":"IF(OR(Import!I12025=0,Import!I12025=\"\"),(1-$AB39)*H39,Import!I12025)","v":0},null,{"$f":"Import!I12047","v":0},null,{"$f":"IF(OR(Import!I12069=0,Import!I12069=\"\"),(1-$AB39)*L39,Import!I12069)","v":0},null,{"$f":"Import!I12091","v":0},null,{"$f":"IF(OR(Import!I12113=0,Import!I12113=\"\"),P39,Import!I12113)","v":0},null,{"$f":"IF(OR(Import!I12135=0,Import!I12135=\"\"),R39,Import!I12135)","v":0},null,null,null,{"$f":"D39+H39+L39","v":0},null,null,null,0.2]
[null,{"$f":"B39+1","v":16},"Duration Based",{"$f":"Import!I11960","v":0},null,{"$f":"IF(OR(Import!I11982=0,Import!I11982=\"\"),(1-$AB40)*D40,Import!I11982)","v":0},null,{"$f":"Import!I12004","v":0},null,{"$f":"IF(OR(Import!I12026=0,Import!I12026=\"\"),(1-$AB40)*H40,Import!I12026)","v":0},null,{"$f":"Import!I12048","v":0},null,{"$f":"IF(OR(Import!I12070=0,Import!I12070=\"\"),(1-$AB40)*L40,Import!I12070)","v":0},null,{"$f":"Import!I12092","v":0},null,{"$f":"IF(OR(Import!I12114=0,Import!I12114=\"\"),P40,Import!I12114)","v":0},null,{"$f":"IF(OR(Import!I12136=0,Import!I12136=\"\"),R40,Import!I12136)","v":0},null,null,null,{"$f":"D40+H40+L40","v":0},null,null,null,0.2]
[null,17,"Listed Equity Securities in Developed Markets",{"$f":"Import!I11961","v":0},null,{"$f":"IF(OR(Import!I11983=0,Import!I11983=\"\"),(1-$AB41)*D41,Import!I11983)","v":0},null,{"$f":"Import!I12005","v":0},null,{"$f":"IF(OR(Import!I12027=0,Import!I12027=\"\"),(1-$AB41)*H41,Import!I12027)","v":0},null,{"$f":"Import!I12049","v":0},null,{"$f":"IF(OR(Import!I12071=0,Import!I12071=\"\"),(1-$AB41)*L41,Import!I12071)","v":0},null,{"$f":"Import!I12093","v":0},null,{"$f":"IF(OR(Import!I12115=0,Import!I12115=\"\"),P41,Import!I12115)","v":0},null,{"$f":"IF(OR(Import!I12137=0,Import!I12137=\"\"),R41,Import!I12137)","v":0},null,null,null,0,null,null,null,0.35]
[null,18,"Preferred Stocks, BSCR Rating 1",{"$f":"Import!I11962","v":0},null,{"$f":"IF(OR(Import!I11984=0,Import!I11984=\"\"),(1-$AB42)*D42,Import!I11984)","v":0},null,{"$f":"Import!I12006","v":0},null,{"$f":"IF(OR(Import!I12028=0,Import!I12028=\"\"),(1-$AB42)*H42,Import!I12028)","v":0},null,{"$f":"Import!I12050","v":0},null,{"$f":"IF(OR(Import!I12072=0,Import!I12072=\"\"),(1-$AB42)*L42,Import!I12072)","v":0},null,{"$f":"Import!I12094","v":0},null,{"$f":"IF(OR(Import!I12116=0,Import!I12116=\"\"),P42,Import!I12116)","v":0},null,{"$f":"IF(OR(Import!I12138=0,Import!I12138=\"\"),R42,Import!I12138)","v":0},null,null,null,0,null,null,null,6.0000000000000001E-3]
[null,19,"Preferred Stocks, BSCR Rating 2",{"$f":"Import!I11963","v":0},null,{"$f":"IF(OR(Import!I11985=0,Import!I11985=\"\"),(1-$AB43)*D43,Import!I11985)","v":0},null,{"$f":"Import!I12007","v":0},null,{"$f":"IF(OR(Import!I12029=0,Import!I12029=\"\"),(1-$AB43)*H43,Import!I12029)","v":0},null,{"$f":"Import!I12051","v":0},null,{"$f":"IF(OR(Import!I12073=0,Import!I12073=\"\"),(1-$AB43)*L43,Import!I12073)","v":0},null,{"$f":"Import!I12095","v":0},null,{"$f":"IF(OR(Import!I12117=0,Import!I12117=\"\"),P43,Import!I12117)","v":0},null,{"$f":"IF(OR(Import!I12139=0,Import!I12139=\"\"),R43,Import!I12139)","v":0},null,null,null,0,null,null,null,1.2E-2]
[null,20,"Preferred Stocks, BSCR Rating 3",{"$f":"Import!I11964","v":0},null,{"$f":"IF(OR(Import!I11986=0,Import!I11986=\"\"),(1-$AB44)*D44,Import!I11986)","v":0},null,{"$f":"Import!I12008","v":0},null,{"$f":"IF(OR(Import!I12030=0,Import!I12030=\"\"),(1-$AB44)*H44,Import!I12030)","v":0},null,{"$f":"Import!I12052","v":0},null,{"$f":"IF(OR(Import!I12074=0,Import!I12074=\"\"),(1-$AB44)*L44,Import!I12074)","v":0},null,{"$f":"Import!I12096","v":0},null,{"$f":"IF(OR(Import!I12118=0,Import!I12118=\"\"),P44,Import!I12118)","v":0},null,{"$f":"IF(OR(Import!I12140=0,Import!I12140=\"\"),R44,Import!I12140)","v":0},null,null,null,0,null,null,null,0.02]
[null,21,"Preferred Stocks, BSCR Rating 4",{"$f":"Import!I11965","v":0},null,{"$f":"IF(OR(Import!I11987=0,Import!I11987=\"\"),(1-$AB45)*D45,Import!I11987)","v":0},null,{"$f":"Import!I12009","v":0},null,{"$f":"IF(OR(Import!I12031=0,Import!I12031=\"\"),(1-$AB45)*H45,Import!I12031)","v":0},null,{"$f":"Import!I12053","v":0},null,{"$f":"IF(OR(Import!I12075=0,Import!I12075=\"\"),(1-$AB45)*L45,Import!I12075)","v":0},null,{"$f":"Import!I12097","v":0},null,{"$f":"IF(OR(Import!I12119=0,Import!I12119=\"\"),P45,Import!I12119)","v":0},null,{"$f":"IF(OR(Import!I12141=0,Import!I12141=\"\"),R45,Import!I12141)","v":0},null,null,null,0,null,null,null,0.04]
[null,22,"Preferred Stocks, BSCR Rating 5",{"$f":"Import!I11966","v":0},null,{"$f":"IF(OR(Import!I11988=0,Import!I11988=\"\"),(1-$AB46)*D46,Import!I11988)","v":0},null,{"$f":"Import!I12010","v":0},null,{"$f":"IF(OR(Import!I12032=0,Import!I12032=\"\"),(1-$AB46)*H46,Import!I12032)","v":0},null,{"$f":"Import!I12054","v":0},null,{"$f":"IF(OR(Import!I12076=0,Import!I12076=\"\"),(1-$AB46)*L46,Import!I12076)","v":0},null,{"$f":"Import!I12098","v":0},null,{"$f":"IF(OR(Import!I12120=0,Import!I12120=\"\"),P46,Import!I12120)","v":0},null,{"$f":"IF(OR(Import!I12142=0,Import!I12142=\"\"),R46,Import!I12142)","v":0},null,null,null,0,null,null,null,0.11]
[null,23,"Preferred Stocks, BSCR Rating 6",{"$f":"Import!I11967","v":0},null,{"$f":"IF(OR(Import!I11989=0,Import!I11989=\"\"),(1-$AB47)*D47,Import!I11989)","v":0},null,{"$f":"Import!I12011","v":0},null,{"$f":"IF(OR(Import!I12033=0,Import!I12033=\"\"),(1-$AB47)*H47,Import!I12033)","v":0},null,{"$f":"Import!I12055","v":0},null,{"$f":"IF(OR(Import!I12077=0,Import!I12077=\"\"),(1-$AB47)*L47,Import!I12077)","v":0},null,{"$f":"Import!I12099","v":0},null,{"$f":"IF(OR(Import!I12121=0,Import!I12121=\"\"),P47,Import!I12121)","v":0},null,{"$f":"IF(OR(Import!I12143=0,Import!I12143=\"\"),R47,Import!I12143)","v":0},null,null,null,0,null,null,null,0.25]
[null,24,"Preferred Stocks, BSCR Rating 7",{"$f":"Import!I11968","v":0},null,{"$f":"IF(OR(Import!I11990=0,Import!I11990=\"\"),(1-$AB48)*D48,Import!I11990)","v":0},null,{"$f":"Import!I12012","v":0},null,{"$f":"IF(OR(Import!I12034=0,Import!I12034=\"\"),(1-$AB48)*H48,Import!I12034)","v":0},null,{"$f":"Import!I12056","v":0},null,{"$f":"IF(OR(Import!I12078=0,Import!I12078=\"\"),(1-$AB48)*L48,Import!I12078)","v":0},null,{"$f":"Import!I12100","v":0},null,{"$f":"IF(OR(Import!I12122=0,Import!I12122=\"\"),P48,Import!I12122)","v":0},null,{"$f":"IF(OR(Import!I12144=0,Import!I12144=\"\"),R48,Import!I12144)","v":0},null,null,null,0,null,null,null,0.35]
[null,25,"Preferred Stocks, BSCR Rating 8",{"$f":"Import!I11969","v":0},null,{"$f":"IF(OR(Import!I11991=0,Import!I11991=\"\"),(1-$AB49)*D49,Import!I11991)","v":0},null,{"$f":"Import!I12013","v":0},null,{"$f":"IF(OR(Import!I12035=0,Import!I12035=\"\"),(1-$AB49)*H49,Import!I12035)","v":0},null,{"$f":"Import!I12057","v":0},null,{"$f":"IF(OR(Import!I12079=0,Import!I12079=\"\"),(1-$AB49)*L49,Import!I12079)","v":0},null,{"$f":"Import!I12101","v":0},null,{"$f":"IF(OR(Import!I12123=0,Import!I12123=\"\"),P49,Import!I12123)","v":0},null,{"$f":"IF(OR(Import!I12145=0,Import!I12145=\"\"),R49,Import!I12145)","v":0},null,null,null,0,null,null,null,0.35]
[null,26,"Equity Derivatives on Type 1 Equities",{"$f":"Import!I11970","v":0},null,{"$f":"Import!I11992","v":0},null,{"$f":"Import!I12014","v":0},null,{"$f":"Import!I12036","v":0},null,{"$f":"Import!I12058","v":0},null,{"$f":"Import!I12080","v":0},null,{"$f":"Import!I12102","v":0},null,{"$f":"IF(OR(Import!I12124=0,Import!I12124=\"\"),P50,Import!I12124)","v":0},null,{"$f":"IF(OR(Import!I12146=0,Import!I12146=\"\"),R50,Import!I12146)","v":0},null,null,null,0,null,null,null,0.35]
[null,27,"Strategic Holdings - Unlisted",{"$f":"Import!I11971","v":0},null,{"$f":"IF(OR(Import!I11993=0,Import!I11993=\"\"),(1-$AB51)*D51,Import!I11993)","v":0},null,{"$f":"Import!I12015","v":0},null,{"$f":"IF(OR(Import!I12037=0,Import!I12037=\"\"),(1-$AB51)*H51,Import!I12037)","v":0},null,{"$f":"Import!I12059","v":0},null,{"$f":"IF(OR(Import!I12081=0,Import!I12081=\"\"),(1-$AB51)*L51,Import!I12081)","v":0},null,{"$f":"Import!I12103","v":0},null,{"$f":"IF(OR(Import!I12125=0,Import!I12125=\"\"),P51,Import!I12125)","v":0},null,{"$f":"IF(OR(Import!I12147=0,Import!I12147=\"\"),R51,Import!I12147)","v":0},null,null,null,0,null,null,null,0.2]
[null,28,"Other Equities / Other Assets",{"$f":"Import!I11972","v":0},null,{"$f":"IF(OR(Import!I11994=0,Import!I11994=\"\"),(1-$AB52)*D52,Import!I11994)","v":0},null,{"$f":"Import!I12016","v":0},null,{"$f":"IF(OR(Import!I12038=0,Import!I12038=\"\"),(1-$AB52)*H52,Import!I12038)","v":0},null,{"$f":"Import!I12060","v":0},null,{"$f":"IF(OR(Import!I12082=0,Import!I12082=\"\"),(1-$AB52)*L52,Import!I12082)","v":0},null,{"$f":"Import!I12104","v":0},null,{"$f":"IF(OR(Import!I12126=0,Import!I12126=\"\"),P52,Import!I12126)","v":0},null,{"$f":"IF(OR(Import!I12148=0,Import!I12148=\"\"),R52,Import!I12148)","v":0},null,null,null,0,null,null,null,0.45]
[null,29,"Letters of Credit",{"$f":"Import!I11973","v":0},null,{"$f":"IF(OR(Import!I11995=0,Import!I11995=\"\"),(1-$AB53)*D53,Import!I11995)","v":0},null,{"$f":"Import!I12017","v":0},null,{"$f":"IF(OR(Import!I12039=0,Import!I12039=\"\"),(1-$AB53)*H53,Import!I12039)","v":0},null,{"$f":"Import!I12061","v":0},null,{"$f":"IF(OR(Import!I12083=0,Import!I12083=\"\"),(1-$AB53)*L53,Import!I12083)","v":0},null,{"$f":"Import!I12105","v":0},null,{"$f":"IF(OR(Import!I12127=0,Import!I12127=\"\"),P53,Import!I12127)","v":0},null,{"$f":"IF(OR(Import!I12149=0,Import!I12149=\"\"),R53,Import!I12149)","v":0},null,null,null,0,null,null,null,0.2]
[null,30,"Intangible assets",{"$f":"Import!I11974","v":0},null,{"$f":"IF(OR(Import!I11996=0,Import!I11996=\"\"),(1-$AB54)*D54,Import!I11996)","v":0},null,{"$f":"Import!I12018","v":0},null,{"$f":"IF(OR(Import!I12040=0,Import!I12040=\"\"),(1-$AB54)*H54,Import!I12040)","v":0},null,{"$f":"Import!I12062","v":0},null,{"$f":"IF(OR(Import!I12084=0,Import!I12084=\"\"),(1-$AB54)*L54,Import!I12084)","v":0},null,{"$f":"Import!I12106","v":0},null,{"$f":"IF(OR(Import!I12128=0,Import!I12128=\"\"),P54,Import!I12128)","v":0},null,{"$f":"IF(OR(Import!I12150=0,Import!I12150=\"\"),R54,Import!I12150)","v":0},null,null,null,0,null,null,null,0.2]
[null,31,"Pension Benefit Surplus",{"$f":"Import!I11975","v":0},null,{"$f":"IF(OR(Import!I11997=0,Import!I11997=\"\"),(1-$AB55)*D55,Import!I11997)","v":0},null,{"$f":"Import!I12019","v":0},null,{"$f":"IF(OR(Import!I12041=0,Import!I12041=\"\"),(1-$AB55)*H55,Import!I12041)","v":0},null,{"$f":"Import!I12063","v":0},null,{"$f":"IF(OR(Import!I12085=0,Import!I12085=\"\"),(1-$AB55)*L55,Import!I12085)","v":0},null,{"$f":"Import!I12107","v":0},null,{"$f":"IF(OR(Import!I12129=0,Import!I12129=\"\"),P55,Import!I12129)","v":0},null,{"$f":"IF(OR(Import!I12151=0,Import!I12151=\"\"),R55,Import!I12151)","v":0},null,null,null,0,null,null,null,0.2]
[null,32,"Equity Derivatives on Type 2 Equities",{"$f":"Import!I11976","v":0},null,{"$f":"Import!I11998","v":0},null,{"$f":"Import!I12020","v":0},null,{"$f":"Import!I12042","v":0},null,{"$f":"Import!I12064","v":0},null,{"$f":"Import!I12086","v":0},null,{"$f":"Import!I12108","v":0},null,{"$f":"IF(OR(Import!I12130=0,Import!I12130=\"\"),P56,Import!I12130)","v":0},null,{"$f":"IF(OR(Import!I12152=0,Import!I12152=\"\"),R56,Import!I12152)","v":0},null,null,null,0,null,null,null,0.45]
[null,33,"Infrastructure",{"$f":"Import!I11977","v":0},null,{"$f":"IF(OR(Import!I11999=0,Import!I11999=\"\"),(1-$AB57)*D57,Import!I11999)","v":0},null,{"$f":"Import!I12021","v":0},null,{"$f":"IF(OR(Import!I12043=0,Import!I12043=\"\"),(1-$AB57)*H57,Import!I12043)","v":0},null,{"$f":"Import!I12065","v":0},null,{"$f":"IF(OR(Import!I12087=0,Import!I12087=\"\"),(1-$AB57)*L57,Import!I12087)","v":0},null,{"$f":"Import!I12109","v":0},null,{"$f":"IF(OR(Import!I12131=0,Import!I12131=\"\"),P57,Import!I12131)","v":0},null,{"$f":"IF(OR(Import!I12153=0,Import!I12153=\"\"),R57,Import!I12153)","v":0},null,null,null,0,null,null,null,0.25]
[null,34,"Derivatives on Infrastructure",{"$f":"Import!I11978","v":0},null,{"$f":"Import!I12000","v":0},null,{"$f":"Import!I12022","v":0},null,{"$f":"Import!I12044","v":0},null,{"$f":"Import!I12066","v":0},null,{"$f":"Import!I12088","v":0},null,{"$f":"Import!I12110","v":0},null,{"$f":"IF(OR(Import!I12132=0,Import!I12132=\"\"),P58,Import!I12132)","v":0},null,{"$f":"IF(OR(Import!I12154=0,Import!I12154=\"\"),R58,Import!I12154)","v":0},null,null,null,0,null,null,null,0.25]
[null,35,"Equity Real Estate 1",{"$f":"Import!I11979","v":0},null,{"$f":"IF(OR(Import!I12001=0,Import!I12001=\"\"),(1-$AB59)*D59,Import!I12001)","v":0},null,{"$f":"Import!I12023","v":0},null,{"$f":"IF(OR(Import!I12045=0,Import!I12045=\"\"),(1-$AB59)*H59,Import!I12045)","v":0},null,{"$f":"Import!I12067","v":0},null,{"$f":"IF(OR(Import!I12089=0,Import!I12089=\"\"),(1-$AB59)*L59,Import!I12089)","v":0},null,{"$f":"Import!I12111","v":0},null,{"$f":"IF(OR(Import!I12133=0,Import!I12133=\"\"),P59,Import!I12133)","v":0},null,{"$f":"IF(OR(Import!I12155=0,Import!I12155=\"\"),R59,Import!I12155)","v":0},null,null,null,0,null,null,null,0.1]
[null,36,"Equity Real Estate 2",{"$f":"Import!I11980","v":0},null,{"$f":"IF(OR(Import!I12002=0,Import!I12002=\"\"),(1-$AB60)*D60,Import!I12002)","v":0},null,{"$f":"Import!I12024","v":0},null,{"$f":"IF(OR(Import!I12046=0,Import!I12046=\"\"),(1-$AB60)*H60,Import!I12046)","v":0},null,{"$f":"Import!I12068","v":0},null,{"$f":"IF(OR(Import!I12090=0,Import!I12090=\"\"),(1-$AB60)*L60,Import!I12090)","v":0},null,{"$f":"Import!I12112","v":0},null,{"$f":"IF(OR(Import!I12134=0,Import!I12134=\"\"),P60,Import!I12134)","v":0},null,{"$f":"IF(OR(Import!I12156=0,Import!I12156=\"\"),R60,Import!I12156)","v":0},null,null,null,0,null,null,null,0.2]
[]
[null,{"$f":"B60+1","v":37},"Total Equity Holdings",{"$f":"SUM(D38:D61)","v":0},null,{"$f":"SUM(F38:F61)","v":0},null,{"$f":"SUM(H38:H61)","v":0},null,{"$f":"SUM(J38:J61)","v":0},null,{"$f":"SUM(L38:L61)","v":0},null,{"$f":"SUM(N38:N61)","v":0},null,{"$f":"SUM(P38:P61)","v":0},null,{"$f":"SUM(R38:R61)","v":0},null,{"$f":"SUM(T38:T61)","v":0},null,null,null,{"$f":"SUM(X38:X61)","v":0}]
[]
[null,null,null,"Spread Up",null,null,null,null,null,null,null,null,null,"Spread Down"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,"Shock (bps)",null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,"Shock Rates"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock"]
[null,null,"Spread Risk for Credit Derivatives"]
[null,{"$f":"B62+1","v":38},"BSCR Rating 0",{"$f":"Import!I12157","v":0},null,{"$f":"Import!I12166","v":0},null,{"$f":"Import!I12175","v":0},null,{"$f":"Import!I12184","v":0},null,0,null,{"$f":"Import!I12193","v":0},null,{"$f":"Import!I12202","v":0},null,{"$f":"Import!I12211","v":0},null,{"$f":"Import!I12220","v":0},null,0]
[null,{"$f":"B68+1","v":39},"BSCR Rating 1",{"$f":"Import!I12158","v":0},null,{"$f":"Import!I12167","v":0},null,{"$f":"Import!I12176","v":0},null,{"$f":"Import!I12185","v":0},null,130,null,{"$f":"Import!I12194","v":0},null,{"$f":"Import!I12203","v":0},null,{"$f":"Import!I12212","v":0},null,{"$f":"Import!I12221","v":0},null,-0.75]
[null,{"$f":"B69+1","v":40},"BSCR Rating 2",{"$f":"Import!I12159","v":0},null,{"$f":"Import!I12168","v":0},null,{"$f":"Import!I12177","v":0},null,{"$f":"Import!I12186","v":0},null,150,null,{"$f":"Import!I12195","v":0},null,{"$f":"Import!I12204","v":0},null,{"$f":"Import!I12213","v":0},null,{"$f":"Import!I12222","v":0},null,-0.75]
[null,41,"BSCR Rating 3",{"$f":"Import!I12160","v":0},null,{"$f":"Import!I12169","v":0},null,{"$f":"Import!I12178","v":0},null,{"$f":"Import!I12187","v":0},null,260,null,{"$f":"Import!I12196","v":0},null,{"$f":"Import!I12205","v":0},null,{"$f":"Import!I12214","v":0},null,{"$f":"Import!I12223","v":0},null,-0.75]
[null,42,"BSCR Rating 4",{"$f":"Import!I12161","v":0},null,{"$f":"Import!I12170","v":0},null,{"$f":"Import!I12179","v":0},null,{"$f":"Import!I12188","v":0},null,450,null,{"$f":"Import!I12197","v":0},null,{"$f":"Import!I12206","v":0},null,{"$f":"Import!I12215","v":0},null,{"$f":"Import!I12224","v":0},null,-0.75]
[null,43,"BSCR Rating 5",{"$f":"Import!I12162","v":0},null,{"$f":"Import!I12171","v":0},null,{"$f":"Import!I12180","v":0},null,{"$f":"Import!I12189","v":0},null,840,null,{"$f":"Import!I12198","v":0},null,{"$f":"Import!I12207","v":0},null,{"$f":"Import!I12216","v":0},null,{"$f":"Import!I12225","v":0},null,-0.75]
[null,44,"BSCR Rating 6",{"$f":"Import!I12163","v":0},null,{"$f":"Import!I12172","v":0},null,{"$f":"Import!I12181","v":0},null,{"$f":"Import!I12190","v":0},null,1620,null,{"$f":"Import!I12199","v":0},null,{"$f":"Import!I12208","v":0},null,{"$f":"Import!I12217","v":0},null,{"$f":"Import!I12226","v":0},null,-0.75]
[null,45,"BSCR Rating 7",{"$f":"Import!I12164","v":0},null,{"$f":"Import!I12173","v":0},null,{"$f":"Import!I12182","v":0},null,{"$f":"Import!I12191","v":0},null,1620,null,{"$f":"Import!I12200","v":0},null,{"$f":"Import!I12209","v":0},null,{"$f":"Import!I12218","v":0},null,{"$f":"Import!I12227","v":0},null,-0.75]
[null,46,"BSCR Rating 8",{"$f":"Import!I12165","v":0},null,{"$f":"Import!I12174","v":0},null,{"$f":"Import!I12183","v":0},null,{"$f":"Import!I12192","v":0},null,1620,null,{"$f":"Import!I12201","v":0},null,{"$f":"Import!I12210","v":0},null,{"$f":"Import!I12219","v":0},null,{"$f":"Import!I12228","v":0},null,-0.75]
[null,47,"Total Spread",{"$f":"SUM(D67:D76)","v":0},null,{"$f":"SUM(F67:F76)","v":0},null,{"$f":"SUM(H67:H76)","v":0},null,{"$f":"SUM(J67:J76)","v":0},null,null,null,{"$f":"SUM(N67:N76)","v":0},null,{"$f":"SUM(P67:P76)","v":0},null,{"$f":"SUM(R67:R76)","v":0},null,{"$f":"SUM(T67:T76)","v":0}]
[]
[null,null,"Spread Risk Check",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(D77-N77,0)=0,\"Yes\",\"No\")","v":"Yes"},null,null,null,{"$f":"IF(ROUND(H77-R77,0)=0,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Difference",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D77-N77,0)","v":0},null,null,null,{"$f":"ROUND(H77-R77,0)","v":0}]
[]
[null,null,null,"Market Value of Derivatives with Positive Market Value",null,"Market Value of Derivatives with Negative Market Value",null,"Market Value of Collateral, Excluding any over-collateralization"]
[null,null,"Counterparty Default Risk for OTC Derivatives"]
[null,{"$f":"B77+1","v":48},"BSCR Rating 0",{"$f":"Import!I12229","v":0},null,{"$f":"Import!I12238","v":0},null,{"$f":"Import!I12247","v":0}]
[null,{"$f":"B84+1","v":49},"BSCR Rating 1",{"$f":"Import!I12230","v":0},null,{"$f":"Import!I12239","v":0},null,{"$f":"Import!I12248","v":0}]
[null,{"$f":"B85+1","v":50},"BSCR Rating 2",{"$f":"Import!I12231","v":0},null,{"$f":"Import!I12240","v":0},null,{"$f":"Import!I12249","v":0}]
[null,51,"BSCR Rating 3",{"$f":"Import!I12232","v":0},null,{"$f":"Import!I12241","v":0},null,{"$f":"Import!I12250","v":0}]
[null,52,"BSCR Rating 4",{"$f":"Import!I12233","v":0},null,{"$f":"Import!I12242","v":0},null,{"$f":"Import!I12251","v":0}]
[null,53,"BSCR Rating 5",{"$f":"Import!I12234","v":0},null,{"$f":"Import!I12243","v":0},null,{"$f":"Import!I12252","v":0}]
[null,54,"BSCR Rating 6",{"$f":"Import!I12235","v":0},null,{"$f":"Import!I12244","v":0},null,{"$f":"Import!I12253","v":0}]
[null,55,"BSCR Rating 7",{"$f":"Import!I12236","v":0},null,{"$f":"Import!I12245","v":0},null,{"$f":"Import!I12254","v":0}]
[null,56,"BSCR Rating 8",{"$f":"Import!I12237","v":0},null,{"$f":"Import!I12246","v":0},null,{"$f":"Import!I12255","v":0}]
[null,57,"Total Default Risk for OTC Derivatives ",0,null,0,null,0]
[]
[null,{"$f":"B93+1","v":58},"Cash and Cash Equivalents",{"$f":"Import!I12256","v":0}]
[]
[null,{"$f":"B95+1","v":59},"Total Segregated Account Assets",{"$f":"X27+X62+D77+H77+D93+F93+H93+D95","v":0}]
[]
[null,null,"Please include in the table below any assets, included in this Schedule, for which NAIC ratings were used to map to the BSCR rating classes"]
[null,null,"Information on the use of NAIC ratings\n(for disclosure purposes only)","CORPORATE & SOVEREIGN BONDS",null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,"BOND MUTUAL FUNDS",null,"MORTGAGE LOANS",null,"PREFERRED STOCKS",null,"OTHER ASSETS"]
[null,null,"NAIC Class 1",{"$f":"Import!I12257","v":0},null,{"$f":"Import!I12264","v":0},null,{"$f":"Import!I12271","v":0},null,{"$f":"Import!I12278","v":0},null,{"$f":"Import!I12285","v":0},null,{"$f":"Import!I12292","v":0},null,{"$f":"Import!I12299","v":0}]
[null,null,"NAIC Class 2",{"$f":"Import!I12258","v":0},null,{"$f":"Import!I12265","v":0},null,{"$f":"Import!I12272","v":0},null,{"$f":"Import!I12279","v":0},null,{"$f":"Import!I12286","v":0},null,{"$f":"Import!I12293","v":0},null,{"$f":"Import!I12300","v":0}]
[null,null,"NAIC Class 3",{"$f":"Import!I12259","v":0},null,{"$f":"Import!I12266","v":0},null,{"$f":"Import!I12273","v":0},null,{"$f":"Import!I12280","v":0},null,{"$f":"Import!I12287","v":0},null,{"$f":"Import!I12294","v":0},null,{"$f":"Import!I12301","v":0}]
[null,null,"NAIC Class 4",{"$f":"Import!I12260","v":0},null,{"$f":"Import!I12267","v":0},null,{"$f":"Import!I12274","v":0},null,{"$f":"Import!I12281","v":0},null,{"$f":"Import!I12288","v":0},null,{"$f":"Import!I12295","v":0},null,{"$f":"Import!I12302","v":0}]
[null,null,"NAIC Class 5",{"$f":"Import!I12261","v":0},null,{"$f":"Import!I12268","v":0},null,{"$f":"Import!I12275","v":0},null,{"$f":"Import!I12282","v":0},null,{"$f":"Import!I12289","v":0},null,{"$f":"Import!I12296","v":0},null,{"$f":"Import!I12303","v":0}]
[null,null,"NAIC Class 6",{"$f":"Import!I12262","v":0},null,{"$f":"Import!I12269","v":0},null,{"$f":"Import!I12276","v":0},null,{"$f":"Import!I12283","v":0},null,{"$f":"Import!I12290","v":0},null,{"$f":"Import!I12297","v":0},null,{"$f":"Import!I12304","v":0}]
[null,null,null,{"$f":"SUM(D101:D106)","v":0},null,{"$f":"SUM(F101:F106)","v":0},null,{"$f":"SUM(H101:H106)","v":0},null,{"$f":"SUM(J101:J106)","v":0},null,{"$f":"SUM(L101:L106)","v":0},null,{"$f":"SUM(N101:N106)","v":0},null,{"$f":"SUM(P101:P106)","v":0}]

{"sheet":"Schedule IIE (EBS)","index":34,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":false,"merged":[[63,3,63,11],[63,13,63,21],[64,3,64,5],[64,7,64,9],[64,13,64,15],[64,17,64,19],[3,3,3,5],[7,3,7,5],[7,7,7,9],[7,11,7,13],[7,15,7,17],[33,27,34,27],[7,23,7,25],[32,3,32,13],[33,3,34,5],[33,7,33,13],[33,23,34,23],[34,7,34,9],[7,19,7,21],[34,11,34,13],[32,15,32,19],[33,15,34,15],[33,17,34,17],[33,19,34,19]]}
[null,"DEPOSIT ASSETS AND LIABILITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"As at",null,{"$f":"+'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IIE (EBS)"]
[null,{"$f":"+'Form 1EBS'!B4","v":"expressed in "},null,{"$f":"+'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,"(11)",null,"(12)"]
[null,null,null,"Corporate & Sovereign Bonds",null,null,null,"Residential Mortgage Backed Securities",null,null,null,"Commercial Mortgage Backed Securities / Asset- Backed Securities",null,null,null,"Bond Mutual Funds",null,null,null,"Mortgage Loans",null,null,null,"TOTAL"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Line no. "]
[null,"Quoted and Unquoted Bonds and Debentures"]
[null,1,"BSCR Rating 0",{"$f":"Import!I12307","v":0},null,{"$f":"Import!K12307","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!I12332","v":0},null,{"$f":"Import!K12332","v":0},null,null,null,null,null,{"$f":"D13+H13+L13+P13","v":0},null,{"$f":"F13+J13+N13+R13","v":0}]
[null,{"$f":"B13+1","v":2},"BSCR Rating 1",{"$f":"Import!I12308","v":0},null,{"$f":"Import!K12308","v":0},null,{"$f":"Import!I12316","v":0},null,{"$f":"Import!K12316","v":0},null,{"$f":"Import!I12324","v":0},null,{"$f":"Import!K12324","v":0},null,{"$f":"Import!I12333","v":0},null,{"$f":"Import!K12333","v":0},null,null,null,null,null,{"$f":"D14+H14+L14+P14","v":0},null,0]
[null,{"$f":"B14+1","v":3},"BSCR Rating 2",{"$f":"Import!I12309","v":0},null,{"$f":"Import!K12309","v":0},null,{"$f":"Import!I12317","v":0},null,{"$f":"Import!K12317","v":0},null,{"$f":"Import!I12325","v":0},null,{"$f":"Import!K12325","v":0},null,{"$f":"Import!I12334","v":0},null,{"$f":"Import!K12334","v":0},null,null,null,null,null,0,null,0]
[null,4,"BSCR Rating 3",{"$f":"Import!I12310","v":0},null,{"$f":"Import!K12310","v":0},null,{"$f":"Import!I12318","v":0},null,{"$f":"Import!K12318","v":0},null,{"$f":"Import!I12326","v":0},null,{"$f":"Import!K12326","v":0},null,{"$f":"Import!I12335","v":0},null,{"$f":"Import!K12335","v":0},null,null,null,null,null,0,null,0]
[null,5,"BSCR Rating 4",{"$f":"Import!I12311","v":0},null,{"$f":"Import!K12311","v":0},null,{"$f":"Import!I12319","v":0},null,{"$f":"Import!K12319","v":0},null,{"$f":"Import!I12327","v":0},null,{"$f":"Import!K12327","v":0},null,{"$f":"Import!I12336","v":0},null,{"$f":"Import!K12336","v":0},null,null,null,null,null,0,null,0]
[null,6,"BSCR Rating 5",{"$f":"Import!I12312","v":0},null,{"$f":"Import!K12312","v":0},null,{"$f":"Import!I12320","v":0},null,{"$f":"Import!K12320","v":0},null,{"$f":"Import!I12328","v":0},null,{"$f":"Import!K12328","v":0},null,{"$f":"Import!I12337","v":0},null,{"$f":"Import!K12337","v":0},null,null,null,null,null,0,null,0]
[null,7,"BSCR Rating 6",{"$f":"Import!I12313","v":0},null,{"$f":"Import!K12313","v":0},null,{"$f":"Import!I12321","v":0},null,{"$f":"Import!K12321","v":0},null,{"$f":"Import!I12329","v":0},null,{"$f":"Import!K12329","v":0},null,{"$f":"Import!I12338","v":0},null,{"$f":"Import!K12338","v":0},null,null,null,null,null,0,null,0]
[null,8,"BSCR Rating 7",{"$f":"Import!I12314","v":0},null,{"$f":"Import!K12314","v":0},null,{"$f":"Import!I12322","v":0},null,{"$f":"Import!K12322","v":0},null,{"$f":"Import!I12330","v":0},null,{"$f":"Import!K12330","v":0},null,{"$f":"Import!I12339","v":0},null,{"$f":"Import!K12339","v":0},null,null,null,null,null,0,null,0]
[null,9,"BSCR Rating 8",{"$f":"Import!I12315","v":0},null,{"$f":"Import!K12315","v":0},null,{"$f":"Import!I12323","v":0},null,{"$f":"Import!K12323","v":0},null,{"$f":"Import!I12331","v":0},null,{"$f":"Import!K12331","v":0},null,{"$f":"Import!I12340","v":0},null,{"$f":"Import!K12340","v":0},null,null,null,null,null,0,null,0]
[null,10,"Insured/Guaranteed Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I12341","v":0},null,{"$f":"Import!K12341","v":0},null,{"$f":"D22+H22+L22+P22+T22","v":0},null,{"$f":"F22+J22+N22+R22+V22","v":0}]
[null,11,"Other Commercial and Farm Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I12342","v":0},null,{"$f":"Import!K12342","v":0},null,{"$f":"D23+H23+L23+P23+T23","v":0},null,0]
[null,12,"Other Residential Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I12343","v":0},null,{"$f":"Import!K12343","v":0},null,0,null,0]
[null,13,"Mortgages Not In Good Standing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I12344","v":0},null,{"$f":"Import!K12344","v":0},null,0,null,0]
[]
[null,{"$f":"B25+1","v":14},"Total",{"$f":"SUM(D13:D21)","v":0},null,{"$f":"SUM(F13:F21)","v":0},null,{"$f":"SUM(H13:H21)","v":0},null,{"$f":"SUM(J13:J21)","v":0},null,{"$f":"SUM(L13:L21)","v":0},null,{"$f":"SUM(N13:N21)","v":0},null,{"$f":"SUM(P13:P21)","v":0},null,{"$f":"SUM(R13:R21)","v":0},null,{"$f":"SUM(T13:T26)","v":0},null,{"$f":"SUM(V13:V26)","v":0},null,{"$f":"SUM(X13:X26)","v":0},null,{"$f":"SUM(Z13:Z26)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"ASSETS",null,null,null,null,null,null,null,null,null,null,null,"Liabilities"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,null,null,null,null,null,null,"Without Management Actions",null,"With Management Actions",null,null,null,"Total Assets Before Shock",null,null,null,"Shocks"]
[null,null,null,null,null,null,null,"Qualifying as Assets held for risk-mitigation purposes",null,null,null,"Not Qualifying as Assets held for risk-mitigation purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shocks"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"After Shock"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"}]
[null,"Equity Holdings "]
[null,{"$f":"B27+1","v":15},"Strategic Holdings - Listed",{"$f":"Import!I12345","v":0},null,{"$f":"IF(OR(Import!I12367=0,Import!I12367=\"\"),(1-$AB39)*D39,Import!I12367)","v":0},null,{"$f":"Import!I12389","v":0},null,{"$f":"IF(OR(Import!I12411=0,Import!I12411=\"\"),(1-$AB39)*H39,Import!I12411)","v":0},null,{"$f":"Import!I12433","v":0},null,{"$f":"IF(OR(Import!I12455=0,Import!I12455=\"\"),(1-$AB39)*L39,Import!I12455)","v":0},null,{"$f":"Import!I12477","v":0},null,{"$f":"IF(OR(Import!I12499=0,Import!I12499=\"\"),P39,Import!I12499)","v":0},null,{"$f":"IF(OR(Import!I12521=0,Import!I12521=\"\"),R39,Import!I12521)","v":0},null,null,null,{"$f":"D39+H39+L39","v":0},null,null,null,0.2]
[null,{"$f":"B39+1","v":16},"Duration Based",{"$f":"Import!I12346","v":0},null,{"$f":"IF(OR(Import!I12368=0,Import!I12368=\"\"),(1-$AB40)*D40,Import!I12368)","v":0},null,{"$f":"Import!I12390","v":0},null,{"$f":"IF(OR(Import!I12412=0,Import!I12412=\"\"),(1-$AB40)*H40,Import!I12412)","v":0},null,{"$f":"Import!I12434","v":0},null,{"$f":"IF(OR(Import!I12456=0,Import!I12456=\"\"),(1-$AB40)*L40,Import!I12456)","v":0},null,{"$f":"Import!I12478","v":0},null,{"$f":"IF(OR(Import!I12500=0,Import!I12500=\"\"),P40,Import!I12500)","v":0},null,{"$f":"IF(OR(Import!I12522=0,Import!I12522=\"\"),R40,Import!I12522)","v":0},null,null,null,{"$f":"D40+H40+L40","v":0},null,null,null,0.2]
[null,17,"Listed Equity Securities in Developed Markets",{"$f":"Import!I12347","v":0},null,{"$f":"IF(OR(Import!I12369=0,Import!I12369=\"\"),(1-$AB41)*D41,Import!I12369)","v":0},null,{"$f":"Import!I12391","v":0},null,{"$f":"IF(OR(Import!I12413=0,Import!I12413=\"\"),(1-$AB41)*H41,Import!I12413)","v":0},null,{"$f":"Import!I12435","v":0},null,{"$f":"IF(OR(Import!I12457=0,Import!I12457=\"\"),(1-$AB41)*L41,Import!I12457)","v":0},null,{"$f":"Import!I12479","v":0},null,{"$f":"IF(OR(Import!I12501=0,Import!I12501=\"\"),P41,Import!I12501)","v":0},null,{"$f":"IF(OR(Import!I12523=0,Import!I12523=\"\"),R41,Import!I12523)","v":0},null,null,null,0,null,null,null,0.35]
[null,18,"Preferred Stocks, BSCR Rating 1",{"$f":"Import!I12348","v":0},null,{"$f":"IF(OR(Import!I12370=0,Import!I12370=\"\"),(1-$AB42)*D42,Import!I12370)","v":0},null,{"$f":"Import!I12392","v":0},null,{"$f":"IF(OR(Import!I12414=0,Import!I12414=\"\"),(1-$AB42)*H42,Import!I12414)","v":0},null,{"$f":"Import!I12436","v":0},null,{"$f":"IF(OR(Import!I12458=0,Import!I12458=\"\"),(1-$AB42)*L42,Import!I12458)","v":0},null,{"$f":"Import!I12480","v":0},null,{"$f":"IF(OR(Import!I12502=0,Import!I12502=\"\"),P42,Import!I12502)","v":0},null,{"$f":"IF(OR(Import!I12524=0,Import!I12524=\"\"),R42,Import!I12524)","v":0},null,null,null,0,null,null,null,6.0000000000000001E-3]
[null,19,"Preferred Stocks, BSCR Rating 2",{"$f":"Import!I12349","v":0},null,{"$f":"IF(OR(Import!I12371=0,Import!I12371=\"\"),(1-$AB43)*D43,Import!I12371)","v":0},null,{"$f":"Import!I12393","v":0},null,{"$f":"IF(OR(Import!I12415=0,Import!I12415=\"\"),(1-$AB43)*H43,Import!I12415)","v":0},null,{"$f":"Import!I12437","v":0},null,{"$f":"IF(OR(Import!I12459=0,Import!I12459=\"\"),(1-$AB43)*L43,Import!I12459)","v":0},null,{"$f":"Import!I12481","v":0},null,{"$f":"IF(OR(Import!I12503=0,Import!I12503=\"\"),P43,Import!I12503)","v":0},null,{"$f":"IF(OR(Import!I12525=0,Import!I12525=\"\"),R43,Import!I12525)","v":0},null,null,null,0,null,null,null,1.2E-2]
[null,20,"Preferred Stocks, BSCR Rating 3",{"$f":"Import!I12350","v":0},null,{"$f":"IF(OR(Import!I12372=0,Import!I12372=\"\"),(1-$AB44)*D44,Import!I12372)","v":0},null,{"$f":"Import!I12394","v":0},null,{"$f":"IF(OR(Import!I12416=0,Import!I12416=\"\"),(1-$AB44)*H44,Import!I12416)","v":0},null,{"$f":"Import!I12438","v":0},null,{"$f":"IF(OR(Import!I12460=0,Import!I12460=\"\"),(1-$AB44)*L44,Import!I12460)","v":0},null,{"$f":"Import!I12482","v":0},null,{"$f":"IF(OR(Import!I12504=0,Import!I12504=\"\"),P44,Import!I12504)","v":0},null,{"$f":"IF(OR(Import!I12526=0,Import!I12526=\"\"),R44,Import!I12526)","v":0},null,null,null,0,null,null,null,0.02]
[null,21,"Preferred Stocks, BSCR Rating 4",{"$f":"Import!I12351","v":0},null,{"$f":"IF(OR(Import!I12373=0,Import!I12373=\"\"),(1-$AB45)*D45,Import!I12373)","v":0},null,{"$f":"Import!I12395","v":0},null,{"$f":"IF(OR(Import!I12417=0,Import!I12417=\"\"),(1-$AB45)*H45,Import!I12417)","v":0},null,{"$f":"Import!I12439","v":0},null,{"$f":"IF(OR(Import!I12461=0,Import!I12461=\"\"),(1-$AB45)*L45,Import!I12461)","v":0},null,{"$f":"Import!I12483","v":0},null,{"$f":"IF(OR(Import!I12505=0,Import!I12505=\"\"),P45,Import!I12505)","v":0},null,{"$f":"IF(OR(Import!I12527=0,Import!I12527=\"\"),R45,Import!I12527)","v":0},null,null,null,0,null,null,null,0.04]
[null,22,"Preferred Stocks, BSCR Rating 5",{"$f":"Import!I12352","v":0},null,{"$f":"IF(OR(Import!I12374=0,Import!I12374=\"\"),(1-$AB46)*D46,Import!I12374)","v":0},null,{"$f":"Import!I12396","v":0},null,{"$f":"IF(OR(Import!I12418=0,Import!I12418=\"\"),(1-$AB46)*H46,Import!I12418)","v":0},null,{"$f":"Import!I12440","v":0},null,{"$f":"IF(OR(Import!I12462=0,Import!I12462=\"\"),(1-$AB46)*L46,Import!I12462)","v":0},null,{"$f":"Import!I12484","v":0},null,{"$f":"IF(OR(Import!I12506=0,Import!I12506=\"\"),P46,Import!I12506)","v":0},null,{"$f":"IF(OR(Import!I12528=0,Import!I12528=\"\"),R46,Import!I12528)","v":0},null,null,null,0,null,null,null,0.11]
[null,23,"Preferred Stocks, BSCR Rating 6",{"$f":"Import!I12353","v":0},null,{"$f":"IF(OR(Import!I12375=0,Import!I12375=\"\"),(1-$AB47)*D47,Import!I12375)","v":0},null,{"$f":"Import!I12397","v":0},null,{"$f":"IF(OR(Import!I12419=0,Import!I12419=\"\"),(1-$AB47)*H47,Import!I12419)","v":0},null,{"$f":"Import!I12441","v":0},null,{"$f":"IF(OR(Import!I12463=0,Import!I12463=\"\"),(1-$AB47)*L47,Import!I12463)","v":0},null,{"$f":"Import!I12485","v":0},null,{"$f":"IF(OR(Import!I12507=0,Import!I12507=\"\"),P47,Import!I12507)","v":0},null,{"$f":"IF(OR(Import!I12529=0,Import!I12529=\"\"),R47,Import!I12529)","v":0},null,null,null,0,null,null,null,0.25]
[null,24,"Preferred Stocks, BSCR Rating 7",{"$f":"Import!I12354","v":0},null,{"$f":"IF(OR(Import!I12376=0,Import!I12376=\"\"),(1-$AB48)*D48,Import!I12376)","v":0},null,{"$f":"Import!I12398","v":0},null,{"$f":"IF(OR(Import!I12420=0,Import!I12420=\"\"),(1-$AB48)*H48,Import!I12420)","v":0},null,{"$f":"Import!I12442","v":0},null,{"$f":"IF(OR(Import!I12464=0,Import!I12464=\"\"),(1-$AB48)*L48,Import!I12464)","v":0},null,{"$f":"Import!I12486","v":0},null,{"$f":"IF(OR(Import!I12508=0,Import!I12508=\"\"),P48,Import!I12508)","v":0},null,{"$f":"IF(OR(Import!I12530=0,Import!I12530=\"\"),R48,Import!I12530)","v":0},null,null,null,0,null,null,null,0.35]
[null,25,"Preferred Stocks, BSCR Rating 8",{"$f":"Import!I12355","v":0},null,{"$f":"IF(OR(Import!I12377=0,Import!I12377=\"\"),(1-$AB49)*D49,Import!I12377)","v":0},null,{"$f":"Import!I12399","v":0},null,{"$f":"IF(OR(Import!I12421=0,Import!I12421=\"\"),(1-$AB49)*H49,Import!I12421)","v":0},null,{"$f":"Import!I12443","v":0},null,{"$f":"IF(OR(Import!I12465=0,Import!I12465=\"\"),(1-$AB49)*L49,Import!I12465)","v":0},null,{"$f":"Import!I12487","v":0},null,{"$f":"IF(OR(Import!I12509=0,Import!I12509=\"\"),P49,Import!I12509)","v":0},null,{"$f":"IF(OR(Import!I12531=0,Import!I12531=\"\"),R49,Import!I12531)","v":0},null,null,null,0,null,null,null,0.35]
[null,26,"Equity Derivatives on Type 1 Equities",{"$f":"Import!I12356","v":0},null,{"$f":"Import!I12378","v":0},null,{"$f":"Import!I12400","v":0},null,{"$f":"Import!I12422","v":0},null,{"$f":"Import!I12444","v":0},null,{"$f":"Import!I12466","v":0},null,{"$f":"Import!I12488","v":0},null,{"$f":"IF(OR(Import!I12510=0,Import!I12510=\"\"),P50,Import!I12510)","v":0},null,{"$f":"IF(OR(Import!I12532=0,Import!I12532=\"\"),R50,Import!I12532)","v":0},null,null,null,0,null,null,null,0.35]
[null,27,"Strategic Holdings - Unlisted",{"$f":"Import!I12357","v":0},null,{"$f":"IF(OR(Import!I12379=0,Import!I12379=\"\"),(1-$AB51)*D51,Import!I12379)","v":0},null,{"$f":"Import!I12401","v":0},null,{"$f":"IF(OR(Import!I12423=0,Import!I12423=\"\"),(1-$AB51)*H51,Import!I12423)","v":0},null,{"$f":"Import!I12445","v":0},null,{"$f":"IF(OR(Import!I12467=0,Import!I12467=\"\"),(1-$AB51)*L51,Import!I12467)","v":0},null,{"$f":"Import!I12489","v":0},null,{"$f":"IF(OR(Import!I12511=0,Import!I12511=\"\"),P51,Import!I12511)","v":0},null,{"$f":"IF(OR(Import!I12533=0,Import!I12533=\"\"),R51,Import!I12533)","v":0},null,null,null,0,null,null,null,0.2]
[null,28,"Other Equities / Other Assets",{"$f":"Import!I12358","v":0},null,{"$f":"IF(OR(Import!I12380=0,Import!I12380=\"\"),(1-$AB52)*D52,Import!I12380)","v":0},null,{"$f":"Import!I12402","v":0},null,{"$f":"IF(OR(Import!I12424=0,Import!I12424=\"\"),(1-$AB52)*H52,Import!I12424)","v":0},null,{"$f":"Import!I12446","v":0},null,{"$f":"IF(OR(Import!I12468=0,Import!I12468=\"\"),(1-$AB52)*L52,Import!I12468)","v":0},null,{"$f":"Import!I12490","v":0},null,{"$f":"IF(OR(Import!I12512=0,Import!I12512=\"\"),P52,Import!I12512)","v":0},null,{"$f":"IF(OR(Import!I12534=0,Import!I12534=\"\"),R52,Import!I12534)","v":0},null,null,null,0,null,null,null,0.45]
[null,29,"Letters of Credit",{"$f":"Import!I12359","v":0},null,{"$f":"IF(OR(Import!I12381=0,Import!I12381=\"\"),(1-$AB53)*D53,Import!I12381)","v":0},null,{"$f":"Import!I12403","v":0},null,{"$f":"IF(OR(Import!I12425=0,Import!I12425=\"\"),(1-$AB53)*H53,Import!I12425)","v":0},null,{"$f":"Import!I12447","v":0},null,{"$f":"IF(OR(Import!I12469=0,Import!I12469=\"\"),(1-$AB53)*L53,Import!I12469)","v":0},null,{"$f":"Import!I12491","v":0},null,{"$f":"IF(OR(Import!I12513=0,Import!I12513=\"\"),P53,Import!I12513)","v":0},null,{"$f":"IF(OR(Import!I12535=0,Import!I12535=\"\"),R53,Import!I12535)","v":0},null,null,null,0,null,null,null,0.2]
[null,30,"Intangible assets",{"$f":"Import!I12360","v":0},null,{"$f":"IF(OR(Import!I12382=0,Import!I12382=\"\"),(1-$AB54)*D54,Import!I12382)","v":0},null,{"$f":"Import!I12404","v":0},null,{"$f":"IF(OR(Import!I12426=0,Import!I12426=\"\"),(1-$AB54)*H54,Import!I12426)","v":0},null,{"$f":"Import!I12448","v":0},null,{"$f":"IF(OR(Import!I12470=0,Import!I12470=\"\"),(1-$AB54)*L54,Import!I12470)","v":0},null,{"$f":"Import!I12492","v":0},null,{"$f":"IF(OR(Import!I12514=0,Import!I12514=\"\"),P54,Import!I12514)","v":0},null,{"$f":"IF(OR(Import!I12536=0,Import!I12536=\"\"),R54,Import!I12536)","v":0},null,null,null,0,null,null,null,0.2]
[null,31,"Pension Benefit Surplus",{"$f":"Import!I12361","v":0},null,{"$f":"IF(OR(Import!I12383=0,Import!I12383=\"\"),(1-$AB55)*D55,Import!I12383)","v":0},null,{"$f":"Import!I12405","v":0},null,{"$f":"IF(OR(Import!I12427=0,Import!I12427=\"\"),(1-$AB55)*H55,Import!I12427)","v":0},null,{"$f":"Import!I12449","v":0},null,{"$f":"IF(OR(Import!I12471=0,Import!I12471=\"\"),(1-$AB55)*L55,Import!I12471)","v":0},null,{"$f":"Import!I12493","v":0},null,{"$f":"IF(OR(Import!I12515=0,Import!I12515=\"\"),P55,Import!I12515)","v":0},null,{"$f":"IF(OR(Import!I12537=0,Import!I12537=\"\"),R55,Import!I12537)","v":0},null,null,null,0,null,null,null,0.2]
[null,32,"Equity Derivatives on Type 2 Equities",{"$f":"Import!I12362","v":0},null,{"$f":"Import!I12384","v":0},null,{"$f":"Import!I12406","v":0},null,{"$f":"Import!I12428","v":0},null,{"$f":"Import!I12450","v":0},null,{"$f":"Import!I12472","v":0},null,{"$f":"Import!I12494","v":0},null,{"$f":"IF(OR(Import!I12516=0,Import!I12516=\"\"),P56,Import!I12516)","v":0},null,{"$f":"IF(OR(Import!I12538=0,Import!I12538=\"\"),R56,Import!I12538)","v":0},null,null,null,0,null,null,null,0.45]
[null,33,"Infrastructure",{"$f":"Import!I12363","v":0},null,{"$f":"IF(OR(Import!I12385=0,Import!I12385=\"\"),(1-$AB57)*D57,Import!I12385)","v":0},null,{"$f":"Import!I12407","v":0},null,{"$f":"IF(OR(Import!I12429=0,Import!I12429=\"\"),(1-$AB57)*H57,Import!I12429)","v":0},null,{"$f":"Import!I12451","v":0},null,{"$f":"IF(OR(Import!I12473=0,Import!I12473=\"\"),(1-$AB57)*L57,Import!I12473)","v":0},null,{"$f":"Import!I12495","v":0},null,{"$f":"IF(OR(Import!I12517=0,Import!I12517=\"\"),P57,Import!I12517)","v":0},null,{"$f":"IF(OR(Import!I12539=0,Import!I12539=\"\"),R57,Import!I12539)","v":0},null,null,null,0,null,null,null,0.25]
[null,34,"Derivatives on Infrastructure",{"$f":"Import!I12364","v":0},null,{"$f":"Import!I12386","v":0},null,{"$f":"Import!I12408","v":0},null,{"$f":"Import!I12430","v":0},null,{"$f":"Import!I12452","v":0},null,{"$f":"Import!I12474","v":0},null,{"$f":"Import!I12496","v":0},null,{"$f":"IF(OR(Import!I12518=0,Import!I12518=\"\"),P58,Import!I12518)","v":0},null,{"$f":"IF(OR(Import!I12540=0,Import!I12540=\"\"),R58,Import!I12540)","v":0},null,null,null,0,null,null,null,0.25]
[null,35,"Equity Real Estate 1",{"$f":"Import!I12365","v":0},null,{"$f":"IF(OR(Import!I12387=0,Import!I12387=\"\"),(1-$AB59)*D59,Import!I12387)","v":0},null,{"$f":"Import!I12409","v":0},null,{"$f":"IF(OR(Import!I12431=0,Import!I12431=\"\"),(1-$AB59)*H59,Import!I12431)","v":0},null,{"$f":"Import!I12453","v":0},null,{"$f":"IF(OR(Import!I12475=0,Import!I12475=\"\"),(1-$AB59)*L59,Import!I12475)","v":0},null,{"$f":"Import!I12497","v":0},null,{"$f":"IF(OR(Import!I12519=0,Import!I12519=\"\"),P59,Import!I12519)","v":0},null,{"$f":"IF(OR(Import!I12541=0,Import!I12541=\"\"),R59,Import!I12541)","v":0},null,null,null,0,null,null,null,0.1]
[null,36,"Equity Real Estate 2",{"$f":"Import!I12366","v":0},null,{"$f":"IF(OR(Import!I12388=0,Import!I12388=\"\"),(1-$AB60)*D60,Import!I12388)","v":0},null,{"$f":"Import!I12410","v":0},null,{"$f":"IF(OR(Import!I12432=0,Import!I12432=\"\"),(1-$AB60)*H60,Import!I12432)","v":0},null,{"$f":"Import!I12454","v":0},null,{"$f":"IF(OR(Import!I12476=0,Import!I12476=\"\"),(1-$AB60)*L60,Import!I12476)","v":0},null,{"$f":"Import!I12498","v":0},null,{"$f":"IF(OR(Import!I12520=0,Import!I12520=\"\"),P60,Import!I12520)","v":0},null,{"$f":"IF(OR(Import!I12542=0,Import!I12542=\"\"),R60,Import!I12542)","v":0},null,null,null,0,null,null,null,0.2]
[]
[null,{"$f":"B60+1","v":37},"Total Equity Holdings",{"$f":"SUM(D38:D61)","v":0},null,{"$f":"SUM(F38:F61)","v":0},null,{"$f":"SUM(H38:H61)","v":0},null,{"$f":"SUM(J38:J61)","v":0},null,{"$f":"SUM(L38:L61)","v":0},null,{"$f":"SUM(N38:N61)","v":0},null,{"$f":"SUM(P38:P61)","v":0},null,{"$f":"SUM(R38:R61)","v":0},null,{"$f":"SUM(T38:T61)","v":0},null,null,null,{"$f":"SUM(X38:X61)","v":0}]
[]
[null,null,null,"Spread Up",null,null,null,null,null,null,null,null,null,"Spread Down"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,"Shock (bps)",null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,"Shock Rates"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock"]
[null,null,"Spread Risk for Credit Derivatives"]
[null,{"$f":"B62+1","v":38},"BSCR Rating 0",{"$f":"Import!I12543","v":0},null,{"$f":"Import!I12552","v":0},null,{"$f":"Import!I12561","v":0},null,{"$f":"Import!I12570","v":0},null,0,null,{"$f":"Import!I12579","v":0},null,{"$f":"Import!I12588","v":0},null,{"$f":"Import!I12597","v":0},null,{"$f":"Import!I12606","v":0},null,0]
[null,{"$f":"B68+1","v":39},"BSCR Rating 1",{"$f":"Import!I12544","v":0},null,{"$f":"Import!I12553","v":0},null,{"$f":"Import!I12562","v":0},null,{"$f":"Import!I12571","v":0},null,130,null,{"$f":"Import!I12580","v":0},null,{"$f":"Import!I12589","v":0},null,{"$f":"Import!I12598","v":0},null,{"$f":"Import!I12607","v":0},null,-0.75]
[null,{"$f":"B69+1","v":40},"BSCR Rating 2",{"$f":"Import!I12545","v":0},null,{"$f":"Import!I12554","v":0},null,{"$f":"Import!I12563","v":0},null,{"$f":"Import!I12572","v":0},null,150,null,{"$f":"Import!I12581","v":0},null,{"$f":"Import!I12590","v":0},null,{"$f":"Import!I12599","v":0},null,{"$f":"Import!I12608","v":0},null,-0.75]
[null,41,"BSCR Rating 3",{"$f":"Import!I12546","v":0},null,{"$f":"Import!I12555","v":0},null,{"$f":"Import!I12564","v":0},null,{"$f":"Import!I12573","v":0},null,260,null,{"$f":"Import!I12582","v":0},null,{"$f":"Import!I12591","v":0},null,{"$f":"Import!I12600","v":0},null,{"$f":"Import!I12609","v":0},null,-0.75]
[null,42,"BSCR Rating 4",{"$f":"Import!I12547","v":0},null,{"$f":"Import!I12556","v":0},null,{"$f":"Import!I12565","v":0},null,{"$f":"Import!I12574","v":0},null,450,null,{"$f":"Import!I12583","v":0},null,{"$f":"Import!I12592","v":0},null,{"$f":"Import!I12601","v":0},null,{"$f":"Import!I12610","v":0},null,-0.75]
[null,43,"BSCR Rating 5",{"$f":"Import!I12548","v":0},null,{"$f":"Import!I12557","v":0},null,{"$f":"Import!I12566","v":0},null,{"$f":"Import!I12575","v":0},null,840,null,{"$f":"Import!I12584","v":0},null,{"$f":"Import!I12593","v":0},null,{"$f":"Import!I12602","v":0},null,{"$f":"Import!I12611","v":0},null,-0.75]
[null,44,"BSCR Rating 6",{"$f":"Import!I12549","v":0},null,{"$f":"Import!I12558","v":0},null,{"$f":"Import!I12567","v":0},null,{"$f":"Import!I12576","v":0},null,1620,null,{"$f":"Import!I12585","v":0},null,{"$f":"Import!I12594","v":0},null,{"$f":"Import!I12603","v":0},null,{"$f":"Import!I12612","v":0},null,-0.75]
[null,45,"BSCR Rating 7",{"$f":"Import!I12550","v":0},null,{"$f":"Import!I12559","v":0},null,{"$f":"Import!I12568","v":0},null,{"$f":"Import!I12577","v":0},null,1620,null,{"$f":"Import!I12586","v":0},null,{"$f":"Import!I12595","v":0},null,{"$f":"Import!I12604","v":0},null,{"$f":"Import!I12613","v":0},null,-0.75]
[null,46,"BSCR Rating 8",{"$f":"Import!I12551","v":0},null,{"$f":"Import!I12560","v":0},null,{"$f":"Import!I12569","v":0},null,{"$f":"Import!I12578","v":0},null,1620,null,{"$f":"Import!I12587","v":0},null,{"$f":"Import!I12596","v":0},null,{"$f":"Import!I12605","v":0},null,{"$f":"Import!I12614","v":0},null,-0.75]
[null,47,"Total Spread",{"$f":"SUM(D67:D76)","v":0},null,{"$f":"SUM(F67:F76)","v":0},null,{"$f":"SUM(H67:H76)","v":0},null,{"$f":"SUM(J67:J76)","v":0},null,null,null,{"$f":"SUM(N67:N76)","v":0},null,{"$f":"SUM(P67:P76)","v":0},null,{"$f":"SUM(R67:R76)","v":0},null,{"$f":"SUM(T67:T76)","v":0}]
[]
[null,null,"Spread Risk Check",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(D77-N77,0)=0,\"Yes\",\"No\")","v":"Yes"},null,null,null,{"$f":"IF(ROUND(H77-R77,0)=0,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Difference",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D77-N77,0)","v":0},null,null,null,{"$f":"ROUND(H77-R77,0)","v":0}]
[]
[null,null,null,"Market Value of Derivatives with Positive Market Value",null,"Market Value of Derivatives with Negative Market Value",null,"Market Value of Collateral, Excluding any over-collateralization"]
[null,null,"Counterparty Default Risk for OTC Derivatives"]
[null,{"$f":"B77+1","v":48},"BSCR Rating 0",{"$f":"Import!I12615","v":0},null,{"$f":"Import!I12624","v":0},null,{"$f":"Import!I12633","v":0}]
[null,{"$f":"B84+1","v":49},"BSCR Rating 1",{"$f":"Import!I12616","v":0},null,{"$f":"Import!I12625","v":0},null,{"$f":"Import!I12634","v":0}]
[null,{"$f":"B85+1","v":50},"BSCR Rating 2",{"$f":"Import!I12617","v":0},null,{"$f":"Import!I12626","v":0},null,{"$f":"Import!I12635","v":0}]
[null,51,"BSCR Rating 3",{"$f":"Import!I12618","v":0},null,{"$f":"Import!I12627","v":0},null,{"$f":"Import!I12636","v":0}]
[null,52,"BSCR Rating 4",{"$f":"Import!I12619","v":0},null,{"$f":"Import!I12628","v":0},null,{"$f":"Import!I12637","v":0}]
[null,53,"BSCR Rating 5",{"$f":"Import!I12620","v":0},null,{"$f":"Import!I12629","v":0},null,{"$f":"Import!I12638","v":0}]
[null,54,"BSCR Rating 6",{"$f":"Import!I12621","v":0},null,{"$f":"Import!I12630","v":0},null,{"$f":"Import!I12639","v":0}]
[null,55,"BSCR Rating 7",{"$f":"Import!I12622","v":0},null,{"$f":"Import!I12631","v":0},null,{"$f":"Import!I12640","v":0}]
[null,56,"BSCR Rating 8",{"$f":"Import!I12623","v":0},null,{"$f":"Import!I12632","v":0},null,{"$f":"Import!I12641","v":0}]
[null,57,"Total Default Risk for OTC Derivatives ",0,null,0,null,0]
[]
[null,{"$f":"B93+1","v":58},"Cash and Cash Equivalents",{"$f":"Import!I12642","v":0}]
[]
[null,{"$f":"B95+1","v":59},"Total Deposit Assets",{"$f":"X27+X62+D77+H77+D93+F93+H93+D95","v":0}]
[]
[null,null,"Please include in the table below any assets, included in this Schedule, for which NAIC ratings were used to map to the BSCR rating classes"]
[null,null,"Information on the use of NAIC ratings\n(for disclosure purposes only)","CORPORATE & SOVEREIGN BONDS",null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,"BOND MUTUAL FUNDS",null,"MORTGAGE LOANS",null,"PREFERRED STOCKS",null,"OTHER ASSETS"]
[null,null,"NAIC Class 1",{"$f":"Import!I12643","v":0},null,{"$f":"Import!I12650","v":0},null,{"$f":"Import!I12657","v":0},null,{"$f":"Import!I12664","v":0},null,{"$f":"Import!I12671","v":0},null,{"$f":"Import!I12678","v":0},null,{"$f":"Import!I12685","v":0}]
[null,null,"NAIC Class 2",{"$f":"Import!I12644","v":0},null,{"$f":"Import!I12651","v":0},null,{"$f":"Import!I12658","v":0},null,{"$f":"Import!I12665","v":0},null,{"$f":"Import!I12672","v":0},null,{"$f":"Import!I12679","v":0},null,{"$f":"Import!I12686","v":0}]
[null,null,"NAIC Class 3",{"$f":"Import!I12645","v":0},null,{"$f":"Import!I12652","v":0},null,{"$f":"Import!I12659","v":0},null,{"$f":"Import!I12666","v":0},null,{"$f":"Import!I12673","v":0},null,{"$f":"Import!I12680","v":0},null,{"$f":"Import!I12687","v":0}]
[null,null,"NAIC Class 4",{"$f":"Import!I12646","v":0},null,{"$f":"Import!I12653","v":0},null,{"$f":"Import!I12660","v":0},null,{"$f":"Import!I12667","v":0},null,{"$f":"Import!I12674","v":0},null,{"$f":"Import!I12681","v":0},null,{"$f":"Import!I12688","v":0}]
[null,null,"NAIC Class 5",{"$f":"Import!I12647","v":0},null,{"$f":"Import!I12654","v":0},null,{"$f":"Import!I12661","v":0},null,{"$f":"Import!I12668","v":0},null,{"$f":"Import!I12675","v":0},null,{"$f":"Import!I12682","v":0},null,{"$f":"Import!I12689","v":0}]
[null,null,"NAIC Class 6",{"$f":"Import!I12648","v":0},null,{"$f":"Import!I12655","v":0},null,{"$f":"Import!I12662","v":0},null,{"$f":"Import!I12669","v":0},null,{"$f":"Import!I12676","v":0},null,{"$f":"Import!I12683","v":0},null,{"$f":"Import!I12690","v":0}]
[null,null,null,{"$f":"SUM(D101:D106)","v":0},null,{"$f":"SUM(F101:F106)","v":0},null,{"$f":"SUM(H101:H106)","v":0},null,{"$f":"SUM(J101:J106)","v":0},null,{"$f":"SUM(L101:L106)","v":0},null,{"$f":"SUM(N101:N106)","v":0},null,{"$f":"SUM(P101:P106)","v":0}]

{"sheet":"Schedule IIF (EBS)","index":35,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":false,"merged":[[63,3,63,11],[63,13,63,21],[64,3,64,5],[64,7,64,9],[64,13,64,15],[64,17,64,19],[3,3,3,5],[7,3,7,5],[7,7,7,9],[7,11,7,13],[7,15,7,17],[33,27,34,27],[7,23,7,25],[32,3,32,13],[33,3,34,5],[33,7,33,13],[33,23,34,23],[34,7,34,9],[7,19,7,21],[34,11,34,13],[32,15,32,19],[33,15,34,15],[33,17,34,17],[33,19,34,19]]}
[null,"OTHER SUNDRY ASSETS AND LIABILITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"As at",null,{"$f":"+'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IIF (EBS)"]
[null,{"$f":"+'Form 1EBS'!B4","v":"expressed in "},null,{"$f":"+'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,"(11)",null,"(12)"]
[null,null,null,"Corporate & Sovereign Bonds",null,null,null,"Residential Mortgage Backed Securities",null,null,null,"Commercial Mortgage Backed Securities / Asset- Backed Securities",null,null,null,"Bond Mutual Funds",null,null,null,"Mortgage Loans",null,null,null,"TOTAL"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"},null,{"$f":"+'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"+'Form 1EBS'!$H$7","v":"2021-12-31"}]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"}]
[null,"Line no. "]
[null,"Quoted and Unquoted Bonds and Debentures"]
[null,1,"BSCR Rating 0",{"$f":"Import!I12693","v":0},null,{"$f":"Import!K12693","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!I12718","v":0},null,{"$f":"Import!K12718","v":0},null,null,null,null,null,{"$f":"D13+H13+L13+P13","v":0},null,{"$f":"F13+J13+N13+R13","v":0}]
[null,{"$f":"B13+1","v":2},"BSCR Rating 1",{"$f":"Import!I12694","v":0},null,{"$f":"Import!K12694","v":0},null,{"$f":"Import!I12702","v":0},null,{"$f":"Import!K12702","v":0},null,{"$f":"Import!I12710","v":0},null,{"$f":"Import!K12710","v":0},null,{"$f":"Import!I12719","v":0},null,{"$f":"Import!K12719","v":0},null,null,null,null,null,{"$f":"D14+H14+L14+P14","v":0},null,0]
[null,{"$f":"B14+1","v":3},"BSCR Rating 2",{"$f":"Import!I12695","v":0},null,{"$f":"Import!K12695","v":0},null,{"$f":"Import!I12703","v":0},null,{"$f":"Import!K12703","v":0},null,{"$f":"Import!I12711","v":0},null,{"$f":"Import!K12711","v":0},null,{"$f":"Import!I12720","v":0},null,{"$f":"Import!K12720","v":0},null,null,null,null,null,0,null,0]
[null,4,"BSCR Rating 3",{"$f":"Import!I12696","v":0},null,{"$f":"Import!K12696","v":0},null,{"$f":"Import!I12704","v":0},null,{"$f":"Import!K12704","v":0},null,{"$f":"Import!I12712","v":0},null,{"$f":"Import!K12712","v":0},null,{"$f":"Import!I12721","v":0},null,{"$f":"Import!K12721","v":0},null,null,null,null,null,0,null,0]
[null,5,"BSCR Rating 4",{"$f":"Import!I12697","v":0},null,{"$f":"Import!K12697","v":0},null,{"$f":"Import!I12705","v":0},null,{"$f":"Import!K12705","v":0},null,{"$f":"Import!I12713","v":0},null,{"$f":"Import!K12713","v":0},null,{"$f":"Import!I12722","v":0},null,{"$f":"Import!K12722","v":0},null,null,null,null,null,0,null,0]
[null,6,"BSCR Rating 5",{"$f":"Import!I12698","v":0},null,{"$f":"Import!K12698","v":0},null,{"$f":"Import!I12706","v":0},null,{"$f":"Import!K12706","v":0},null,{"$f":"Import!I12714","v":0},null,{"$f":"Import!K12714","v":0},null,{"$f":"Import!I12723","v":0},null,{"$f":"Import!K12723","v":0},null,null,null,null,null,0,null,0]
[null,7,"BSCR Rating 6",{"$f":"Import!I12699","v":0},null,{"$f":"Import!K12699","v":0},null,{"$f":"Import!I12707","v":0},null,{"$f":"Import!K12707","v":0},null,{"$f":"Import!I12715","v":0},null,{"$f":"Import!K12715","v":0},null,{"$f":"Import!I12724","v":0},null,{"$f":"Import!K12724","v":0},null,null,null,null,null,0,null,0]
[null,8,"BSCR Rating 7",{"$f":"Import!I12700","v":0},null,{"$f":"Import!K12700","v":0},null,{"$f":"Import!I12708","v":0},null,{"$f":"Import!K12708","v":0},null,{"$f":"Import!I12716","v":0},null,{"$f":"Import!K12716","v":0},null,{"$f":"Import!I12725","v":0},null,{"$f":"Import!K12725","v":0},null,null,null,null,null,0,null,0]
[null,9,"BSCR Rating 8",{"$f":"Import!I12701","v":0},null,{"$f":"Import!K12701","v":0},null,{"$f":"Import!I12709","v":0},null,{"$f":"Import!K12709","v":0},null,{"$f":"Import!I12717","v":0},null,{"$f":"Import!K12717","v":0},null,{"$f":"Import!I12726","v":0},null,{"$f":"Import!K12726","v":0},null,null,null,null,null,0,null,0]
[null,10,"Insured/Guaranteed Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I12727","v":0},null,{"$f":"Import!K12727","v":0},null,{"$f":"D22+H22+L22+P22+T22","v":0},null,{"$f":"F22+J22+N22+R22+V22","v":0}]
[null,11,"Other Commercial and Farm Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I12728","v":0},null,{"$f":"Import!K12728","v":0},null,{"$f":"D23+H23+L23+P23+T23","v":0},null,0]
[null,12,"Other Residential Mortgages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I12729","v":0},null,{"$f":"Import!K12729","v":0},null,0,null,0]
[null,13,"Mortgages Not In Good Standing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import!I12730","v":0},null,{"$f":"Import!K12730","v":0},null,0,null,0]
[]
[null,{"$f":"B25+1","v":14},"Total",{"$f":"SUM(D13:D21)","v":0},null,{"$f":"SUM(F13:F21)","v":0},null,{"$f":"SUM(H13:H21)","v":0},null,{"$f":"SUM(J13:J21)","v":0},null,{"$f":"SUM(L13:L21)","v":0},null,{"$f":"SUM(N13:N21)","v":0},null,{"$f":"SUM(P13:P21)","v":0},null,{"$f":"SUM(R13:R21)","v":0},null,{"$f":"SUM(T13:T26)","v":0},null,{"$f":"SUM(V13:V26)","v":0},null,{"$f":"SUM(X13:X26)","v":0},null,{"$f":"SUM(Z13:Z26)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"ASSETS",null,null,null,null,null,null,null,null,null,null,null,"Liabilities"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,null,null,null,null,null,null,"Without Management Actions",null,"With Management Actions",null,null,null,"Total Assets Before Shock",null,null,null,"Shocks"]
[null,null,null,null,null,null,null,"Qualifying as Assets held for risk-mitigation purposes",null,null,null,"Not Qualifying as Assets held for risk-mitigation purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shocks"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"After Shock"]
[null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,{"$f":"+'Form 1EBS'!$H$8","v":"('000)"},null,null,null,{"$f":"+'Form 1EBS'!$F$8","v":"('000)"}]
[null,"Equity Holdings "]
[null,{"$f":"B27+1","v":15},"Strategic Holdings - Listed",{"$f":"Import!I12731","v":0},null,{"$f":"IF(OR(Import!I12753=0,Import!I12753=\"\"),(1-$AB39)*D39,Import!I12753)","v":0},null,{"$f":"Import!I12775","v":0},null,{"$f":"IF(OR(Import!I12797=0,Import!I12797=\"\"),(1-$AB39)*H39,Import!I12797)","v":0},null,{"$f":"Import!I12819","v":0},null,{"$f":"IF(OR(Import!I12841=0,Import!I12841=\"\"),(1-$AB39)*L39,Import!I12841)","v":0},null,{"$f":"Import!I12863","v":0},null,{"$f":"IF(OR(Import!I12885=0,Import!I12885=\"\"),P39,Import!I12885)","v":0},null,{"$f":"IF(OR(Import!I12907=0,Import!I12907=\"\"),R39,Import!I12907)","v":0},null,null,null,{"$f":"D39+H39+L39","v":0},null,null,null,0.2]
[null,{"$f":"B39+1","v":16},"Duration Based",{"$f":"Import!I12732","v":0},null,{"$f":"IF(OR(Import!I12754=0,Import!I12754=\"\"),(1-$AB40)*D40,Import!I12754)","v":0},null,{"$f":"Import!I12776","v":0},null,{"$f":"IF(OR(Import!I12798=0,Import!I12798=\"\"),(1-$AB40)*H40,Import!I12798)","v":0},null,{"$f":"Import!I12820","v":0},null,{"$f":"IF(OR(Import!I12842=0,Import!I12842=\"\"),(1-$AB40)*L40,Import!I12842)","v":0},null,{"$f":"Import!I12864","v":0},null,{"$f":"IF(OR(Import!I12886=0,Import!I12886=\"\"),P40,Import!I12886)","v":0},null,{"$f":"IF(OR(Import!I12908=0,Import!I12908=\"\"),R40,Import!I12908)","v":0},null,null,null,{"$f":"D40+H40+L40","v":0},null,null,null,0.2]
[null,17,"Listed Equity Securities in Developed Markets",{"$f":"Import!I12733","v":0},null,{"$f":"IF(OR(Import!I12755=0,Import!I12755=\"\"),(1-$AB41)*D41,Import!I12755)","v":0},null,{"$f":"Import!I12777","v":0},null,{"$f":"IF(OR(Import!I12799=0,Import!I12799=\"\"),(1-$AB41)*H41,Import!I12799)","v":0},null,{"$f":"Import!I12821","v":0},null,{"$f":"IF(OR(Import!I12843=0,Import!I12843=\"\"),(1-$AB41)*L41,Import!I12843)","v":0},null,{"$f":"Import!I12865","v":0},null,{"$f":"IF(OR(Import!I12887=0,Import!I12887=\"\"),P41,Import!I12887)","v":0},null,{"$f":"IF(OR(Import!I12909=0,Import!I12909=\"\"),R41,Import!I12909)","v":0},null,null,null,0,null,null,null,0.35]
[null,18,"Preferred Stocks, BSCR Rating 1",{"$f":"Import!I12734","v":0},null,{"$f":"IF(OR(Import!I12756=0,Import!I12756=\"\"),(1-$AB42)*D42,Import!I12756)","v":0},null,{"$f":"Import!I12778","v":0},null,{"$f":"IF(OR(Import!I12800=0,Import!I12800=\"\"),(1-$AB42)*H42,Import!I12800)","v":0},null,{"$f":"Import!I12822","v":0},null,{"$f":"IF(OR(Import!I12844=0,Import!I12844=\"\"),(1-$AB42)*L42,Import!I12844)","v":0},null,{"$f":"Import!I12866","v":0},null,{"$f":"IF(OR(Import!I12888=0,Import!I12888=\"\"),P42,Import!I12888)","v":0},null,{"$f":"IF(OR(Import!I12910=0,Import!I12910=\"\"),R42,Import!I12910)","v":0},null,null,null,0,null,null,null,6.0000000000000001E-3]
[null,19,"Preferred Stocks, BSCR Rating 2",{"$f":"Import!I12735","v":0},null,{"$f":"IF(OR(Import!I12757=0,Import!I12757=\"\"),(1-$AB43)*D43,Import!I12757)","v":0},null,{"$f":"Import!I12779","v":0},null,{"$f":"IF(OR(Import!I12801=0,Import!I12801=\"\"),(1-$AB43)*H43,Import!I12801)","v":0},null,{"$f":"Import!I12823","v":0},null,{"$f":"IF(OR(Import!I12845=0,Import!I12845=\"\"),(1-$AB43)*L43,Import!I12845)","v":0},null,{"$f":"Import!I12867","v":0},null,{"$f":"IF(OR(Import!I12889=0,Import!I12889=\"\"),P43,Import!I12889)","v":0},null,{"$f":"IF(OR(Import!I12911=0,Import!I12911=\"\"),R43,Import!I12911)","v":0},null,null,null,0,null,null,null,1.2E-2]
[null,20,"Preferred Stocks, BSCR Rating 3",{"$f":"Import!I12736","v":0},null,{"$f":"IF(OR(Import!I12758=0,Import!I12758=\"\"),(1-$AB44)*D44,Import!I12758)","v":0},null,{"$f":"Import!I12780","v":0},null,{"$f":"IF(OR(Import!I12802=0,Import!I12802=\"\"),(1-$AB44)*H44,Import!I12802)","v":0},null,{"$f":"Import!I12824","v":0},null,{"$f":"IF(OR(Import!I12846=0,Import!I12846=\"\"),(1-$AB44)*L44,Import!I12846)","v":0},null,{"$f":"Import!I12868","v":0},null,{"$f":"IF(OR(Import!I12890=0,Import!I12890=\"\"),P44,Import!I12890)","v":0},null,{"$f":"IF(OR(Import!I12912=0,Import!I12912=\"\"),R44,Import!I12912)","v":0},null,null,null,0,null,null,null,0.02]
[null,21,"Preferred Stocks, BSCR Rating 4",{"$f":"Import!I12737","v":0},null,{"$f":"IF(OR(Import!I12759=0,Import!I12759=\"\"),(1-$AB45)*D45,Import!I12759)","v":0},null,{"$f":"Import!I12781","v":0},null,{"$f":"IF(OR(Import!I12803=0,Import!I12803=\"\"),(1-$AB45)*H45,Import!I12803)","v":0},null,{"$f":"Import!I12825","v":0},null,{"$f":"IF(OR(Import!I12847=0,Import!I12847=\"\"),(1-$AB45)*L45,Import!I12847)","v":0},null,{"$f":"Import!I12869","v":0},null,{"$f":"IF(OR(Import!I12891=0,Import!I12891=\"\"),P45,Import!I12891)","v":0},null,{"$f":"IF(OR(Import!I12913=0,Import!I12913=\"\"),R45,Import!I12913)","v":0},null,null,null,0,null,null,null,0.04]
[null,22,"Preferred Stocks, BSCR Rating 5",{"$f":"Import!I12738","v":0},null,{"$f":"IF(OR(Import!I12760=0,Import!I12760=\"\"),(1-$AB46)*D46,Import!I12760)","v":0},null,{"$f":"Import!I12782","v":0},null,{"$f":"IF(OR(Import!I12804=0,Import!I12804=\"\"),(1-$AB46)*H46,Import!I12804)","v":0},null,{"$f":"Import!I12826","v":0},null,{"$f":"IF(OR(Import!I12848=0,Import!I12848=\"\"),(1-$AB46)*L46,Import!I12848)","v":0},null,{"$f":"Import!I12870","v":0},null,{"$f":"IF(OR(Import!I12892=0,Import!I12892=\"\"),P46,Import!I12892)","v":0},null,{"$f":"IF(OR(Import!I12914=0,Import!I12914=\"\"),R46,Import!I12914)","v":0},null,null,null,0,null,null,null,0.11]
[null,23,"Preferred Stocks, BSCR Rating 6",{"$f":"Import!I12739","v":0},null,{"$f":"IF(OR(Import!I12761=0,Import!I12761=\"\"),(1-$AB47)*D47,Import!I12761)","v":0},null,{"$f":"Import!I12783","v":0},null,{"$f":"IF(OR(Import!I12805=0,Import!I12805=\"\"),(1-$AB47)*H47,Import!I12805)","v":0},null,{"$f":"Import!I12827","v":0},null,{"$f":"IF(OR(Import!I12849=0,Import!I12849=\"\"),(1-$AB47)*L47,Import!I12849)","v":0},null,{"$f":"Import!I12871","v":0},null,{"$f":"IF(OR(Import!I12893=0,Import!I12893=\"\"),P47,Import!I12893)","v":0},null,{"$f":"IF(OR(Import!I12915=0,Import!I12915=\"\"),R47,Import!I12915)","v":0},null,null,null,0,null,null,null,0.25]
[null,24,"Preferred Stocks, BSCR Rating 7",{"$f":"Import!I12740","v":0},null,{"$f":"IF(OR(Import!I12762=0,Import!I12762=\"\"),(1-$AB48)*D48,Import!I12762)","v":0},null,{"$f":"Import!I12784","v":0},null,{"$f":"IF(OR(Import!I12806=0,Import!I12806=\"\"),(1-$AB48)*H48,Import!I12806)","v":0},null,{"$f":"Import!I12828","v":0},null,{"$f":"IF(OR(Import!I12850=0,Import!I12850=\"\"),(1-$AB48)*L48,Import!I12850)","v":0},null,{"$f":"Import!I12872","v":0},null,{"$f":"IF(OR(Import!I12894=0,Import!I12894=\"\"),P48,Import!I12894)","v":0},null,{"$f":"IF(OR(Import!I12916=0,Import!I12916=\"\"),R48,Import!I12916)","v":0},null,null,null,0,null,null,null,0.35]
[null,25,"Preferred Stocks, BSCR Rating 8",{"$f":"Import!I12741","v":0},null,{"$f":"IF(OR(Import!I12763=0,Import!I12763=\"\"),(1-$AB49)*D49,Import!I12763)","v":0},null,{"$f":"Import!I12785","v":0},null,{"$f":"IF(OR(Import!I12807=0,Import!I12807=\"\"),(1-$AB49)*H49,Import!I12807)","v":0},null,{"$f":"Import!I12829","v":0},null,{"$f":"IF(OR(Import!I12851=0,Import!I12851=\"\"),(1-$AB49)*L49,Import!I12851)","v":0},null,{"$f":"Import!I12873","v":0},null,{"$f":"IF(OR(Import!I12895=0,Import!I12895=\"\"),P49,Import!I12895)","v":0},null,{"$f":"IF(OR(Import!I12917=0,Import!I12917=\"\"),R49,Import!I12917)","v":0},null,null,null,0,null,null,null,0.35]
[null,26,"Equity Derivatives on Type 1 Equities",{"$f":"Import!I12742","v":0},null,{"$f":"Import!I12764","v":0},null,{"$f":"Import!I12786","v":0},null,{"$f":"Import!I12808","v":0},null,{"$f":"Import!I12830","v":0},null,{"$f":"Import!I12852","v":0},null,{"$f":"Import!I12874","v":0},null,{"$f":"IF(OR(Import!I12896=0,Import!I12896=\"\"),P50,Import!I12896)","v":0},null,{"$f":"IF(OR(Import!I12918=0,Import!I12918=\"\"),R50,Import!I12918)","v":0},null,null,null,0,null,null,null,0.35]
[null,27,"Strategic Holdings - Unlisted",{"$f":"Import!I12743","v":0},null,{"$f":"IF(OR(Import!I12765=0,Import!I12765=\"\"),(1-$AB51)*D51,Import!I12765)","v":0},null,{"$f":"Import!I12787","v":0},null,{"$f":"IF(OR(Import!I12809=0,Import!I12809=\"\"),(1-$AB51)*H51,Import!I12809)","v":0},null,{"$f":"Import!I12831","v":0},null,{"$f":"IF(OR(Import!I12853=0,Import!I12853=\"\"),(1-$AB51)*L51,Import!I12853)","v":0},null,{"$f":"Import!I12875","v":0},null,{"$f":"IF(OR(Import!I12897=0,Import!I12897=\"\"),P51,Import!I12897)","v":0},null,{"$f":"IF(OR(Import!I12919=0,Import!I12919=\"\"),R51,Import!I12919)","v":0},null,null,null,0,null,null,null,0.2]
[null,28,"Other Equities / Other Assets",{"$f":"IF(OR(Import!I12744=0,Import!I12744=\"\"),'Form 1EBS'!F87,Import!I12744)","v":0},null,{"$f":"IF(OR(Import!I12766=0,Import!I12766=\"\"),(1-$AB52)*D52,Import!I12766)","v":0},null,{"$f":"Import!I12788","v":0},null,{"$f":"IF(OR(Import!I12810=0,Import!I12810=\"\"),(1-$AB52)*H52,Import!I12810)","v":0},null,{"$f":"Import!I12832","v":0},null,{"$f":"IF(OR(Import!I12854=0,Import!I12854=\"\"),(1-$AB52)*L52,Import!I12854)","v":0},null,{"$f":"Import!I12876","v":0},null,{"$f":"IF(OR(Import!I12898=0,Import!I12898=\"\"),P52,Import!I12898)","v":0},null,{"$f":"IF(OR(Import!I12920=0,Import!I12920=\"\"),R52,Import!I12920)","v":0},null,null,null,0,null,null,null,0.45]
[null,29,"Letters of Credit",{"$f":"IF(OR(Import!I12745=0,Import!I12745=\"\"),'Form 1EBS'!F94,Import!I12745)","v":0},null,{"$f":"IF(OR(Import!I12767=0,Import!I12767=\"\"),(1-$AB53)*D53,Import!I12767)","v":0},null,{"$f":"Import!I12789","v":0},null,{"$f":"IF(OR(Import!I12811=0,Import!I12811=\"\"),(1-$AB53)*H53,Import!I12811)","v":0},null,{"$f":"Import!I12833","v":0},null,{"$f":"IF(OR(Import!I12855=0,Import!I12855=\"\"),(1-$AB53)*L53,Import!I12855)","v":0},null,{"$f":"Import!I12877","v":0},null,{"$f":"IF(OR(Import!I12899=0,Import!I12899=\"\"),P53,Import!I12899)","v":0},null,{"$f":"IF(OR(Import!I12921=0,Import!I12921=\"\"),R53,Import!I12921)","v":0},null,null,null,0,null,null,null,0.2]
[null,30,"Intangible assets",{"$f":"IF(OR(Import!I12746=0,Import!I12746=\"\"),'Form 1EBS'!F84,Import!I12746)","v":0},null,{"$f":"IF(OR(Import!I12768=0,Import!I12768=\"\"),(1-$AB54)*D54,Import!I12768)","v":0},null,{"$f":"Import!I12790","v":0},null,{"$f":"IF(OR(Import!I12812=0,Import!I12812=\"\"),(1-$AB54)*H54,Import!I12812)","v":0},null,{"$f":"Import!I12834","v":0},null,{"$f":"IF(OR(Import!I12856=0,Import!I12856=\"\"),(1-$AB54)*L54,Import!I12856)","v":0},null,{"$f":"Import!I12878","v":0},null,{"$f":"IF(OR(Import!I12900=0,Import!I12900=\"\"),P54,Import!I12900)","v":0},null,{"$f":"IF(OR(Import!I12922=0,Import!I12922=\"\"),R54,Import!I12922)","v":0},null,null,null,0,null,null,null,0.2]
[null,31,"Pension Benefit Surplus",{"$f":"IF(OR(Import!I12747=0,Import!I12747=\"\"),'Form 1EBS'!F86,Import!I12747)","v":0},null,{"$f":"IF(OR(Import!I12769=0,Import!I12769=\"\"),(1-$AB55)*D55,Import!I12769)","v":0},null,{"$f":"Import!I12791","v":0},null,{"$f":"IF(OR(Import!I12813=0,Import!I12813=\"\"),(1-$AB55)*H55,Import!I12813)","v":0},null,{"$f":"Import!I12835","v":0},null,{"$f":"IF(OR(Import!I12857=0,Import!I12857=\"\"),(1-$AB55)*L55,Import!I12857)","v":0},null,{"$f":"Import!I12879","v":0},null,{"$f":"IF(OR(Import!I12901=0,Import!I12901=\"\"),P55,Import!I12901)","v":0},null,{"$f":"IF(OR(Import!I12923=0,Import!I12923=\"\"),R55,Import!I12923)","v":0},null,null,null,0,null,null,null,0.2]
[null,32,"Equity Derivatives on Type 2 Equities",{"$f":"Import!I12748","v":0},null,{"$f":"Import!I12770","v":0},null,{"$f":"Import!I12792","v":0},null,{"$f":"Import!I12814","v":0},null,{"$f":"Import!I12836","v":0},null,{"$f":"Import!I12858","v":0},null,{"$f":"Import!I12880","v":0},null,{"$f":"IF(OR(Import!I12902=0,Import!I12902=\"\"),P56,Import!I12902)","v":0},null,{"$f":"IF(OR(Import!I12924=0,Import!I12924=\"\"),R56,Import!I12924)","v":0},null,null,null,0,null,null,null,0.45]
[null,33,"Infrastructure",{"$f":"Import!I12749","v":0},null,{"$f":"IF(OR(Import!I12771=0,Import!I12771=\"\"),(1-$AB57)*D57,Import!I12771)","v":0},null,{"$f":"Import!I12793","v":0},null,{"$f":"IF(OR(Import!I12815=0,Import!I12815=\"\"),(1-$AB57)*H57,Import!I12815)","v":0},null,{"$f":"Import!I12837","v":0},null,{"$f":"IF(OR(Import!I12859=0,Import!I12859=\"\"),(1-$AB57)*L57,Import!I12859)","v":0},null,{"$f":"Import!I12881","v":0},null,{"$f":"IF(OR(Import!I12903=0,Import!I12903=\"\"),P57,Import!I12903)","v":0},null,{"$f":"IF(OR(Import!I12925=0,Import!I12925=\"\"),R57,Import!I12925)","v":0},null,null,null,0,null,null,null,0.25]
[null,34,"Derivatives on Infrastructure",{"$f":"Import!I12750","v":0},null,{"$f":"Import!I12772","v":0},null,{"$f":"Import!I12794","v":0},null,{"$f":"Import!I12816","v":0},null,{"$f":"Import!I12838","v":0},null,{"$f":"Import!I12860","v":0},null,{"$f":"Import!I12882","v":0},null,{"$f":"IF(OR(Import!I12904=0,Import!I12904=\"\"),P58,Import!I12904)","v":0},null,{"$f":"IF(OR(Import!I12926=0,Import!I12926=\"\"),R58,Import!I12926)","v":0},null,null,null,0,null,null,null,0.25]
[null,35,"Equity Real Estate 1",{"$f":"Import!I12751","v":0},null,{"$f":"IF(OR(Import!I12773=0,Import!I12773=\"\"),(1-$AB59)*D59,Import!I12773)","v":0},null,{"$f":"Import!I12795","v":0},null,{"$f":"IF(OR(Import!I12817=0,Import!I12817=\"\"),(1-$AB59)*H59,Import!I12817)","v":0},null,{"$f":"Import!I12839","v":0},null,{"$f":"IF(OR(Import!I12861=0,Import!I12861=\"\"),(1-$AB59)*L59,Import!I12861)","v":0},null,{"$f":"Import!I12883","v":0},null,{"$f":"IF(OR(Import!I12905=0,Import!I12905=\"\"),P59,Import!I12905)","v":0},null,{"$f":"IF(OR(Import!I12927=0,Import!I12927=\"\"),R59,Import!I12927)","v":0},null,null,null,0,null,null,null,0.1]
[null,36,"Equity Real Estate 2",{"$f":"Import!I12752","v":0},null,{"$f":"IF(OR(Import!I12774=0,Import!I12774=\"\"),(1-$AB60)*D60,Import!I12774)","v":0},null,{"$f":"Import!I12796","v":0},null,{"$f":"IF(OR(Import!I12818=0,Import!I12818=\"\"),(1-$AB60)*H60,Import!I12818)","v":0},null,{"$f":"Import!I12840","v":0},null,{"$f":"IF(OR(Import!I12862=0,Import!I12862=\"\"),(1-$AB60)*L60,Import!I12862)","v":0},null,{"$f":"Import!I12884","v":0},null,{"$f":"IF(OR(Import!I12906=0,Import!I12906=\"\"),P60,Import!I12906)","v":0},null,{"$f":"IF(OR(Import!I12928=0,Import!I12928=\"\"),R60,Import!I12928)","v":0},null,null,null,0,null,null,null,0.2]
[]
[null,{"$f":"B60+1","v":37},"Total Equity Holdings",{"$f":"SUM(D38:D61)","v":0},null,{"$f":"SUM(F38:F61)","v":0},null,{"$f":"SUM(H38:H61)","v":0},null,{"$f":"SUM(J38:J61)","v":0},null,{"$f":"SUM(L38:L61)","v":0},null,{"$f":"SUM(N38:N61)","v":0},null,{"$f":"SUM(P38:P61)","v":0},null,{"$f":"SUM(R38:R61)","v":0},null,{"$f":"SUM(T38:T61)","v":0},null,null,null,{"$f":"SUM(X38:X61)","v":0}]
[]
[null,null,null,"Spread Up",null,null,null,null,null,null,null,null,null,"Spread Down"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,"Shock (bps)",null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,"Shock Rates"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock"]
[null,null,"Spread Risk for Credit Derivatives"]
[null,{"$f":"B62+1","v":38},"BSCR Rating 0",{"$f":"Import!I12929","v":0},null,{"$f":"Import!I12938","v":0},null,{"$f":"Import!I12947","v":0},null,{"$f":"Import!I12956","v":0},null,0,null,{"$f":"Import!I12965","v":0},null,{"$f":"Import!I12974","v":0},null,{"$f":"Import!I12983","v":0},null,{"$f":"Import!I12992","v":0},null,0]
[null,{"$f":"B68+1","v":39},"BSCR Rating 1",{"$f":"Import!I12930","v":0},null,{"$f":"Import!I12939","v":0},null,{"$f":"Import!I12948","v":0},null,{"$f":"Import!I12957","v":0},null,130,null,{"$f":"Import!I12966","v":0},null,{"$f":"Import!I12975","v":0},null,{"$f":"Import!I12984","v":0},null,{"$f":"Import!I12993","v":0},null,-0.75]
[null,{"$f":"B69+1","v":40},"BSCR Rating 2",{"$f":"Import!I12931","v":0},null,{"$f":"Import!I12940","v":0},null,{"$f":"Import!I12949","v":0},null,{"$f":"Import!I12958","v":0},null,150,null,{"$f":"Import!I12967","v":0},null,{"$f":"Import!I12976","v":0},null,{"$f":"Import!I12985","v":0},null,{"$f":"Import!I12994","v":0},null,-0.75]
[null,41,"BSCR Rating 3",{"$f":"Import!I12932","v":0},null,{"$f":"Import!I12941","v":0},null,{"$f":"Import!I12950","v":0},null,{"$f":"Import!I12959","v":0},null,260,null,{"$f":"Import!I12968","v":0},null,{"$f":"Import!I12977","v":0},null,{"$f":"Import!I12986","v":0},null,{"$f":"Import!I12995","v":0},null,-0.75]
[null,42,"BSCR Rating 4",{"$f":"Import!I12933","v":0},null,{"$f":"Import!I12942","v":0},null,{"$f":"Import!I12951","v":0},null,{"$f":"Import!I12960","v":0},null,450,null,{"$f":"Import!I12969","v":0},null,{"$f":"Import!I12978","v":0},null,{"$f":"Import!I12987","v":0},null,{"$f":"Import!I12996","v":0},null,-0.75]
[null,43,"BSCR Rating 5",{"$f":"Import!I12934","v":0},null,{"$f":"Import!I12943","v":0},null,{"$f":"Import!I12952","v":0},null,{"$f":"Import!I12961","v":0},null,840,null,{"$f":"Import!I12970","v":0},null,{"$f":"Import!I12979","v":0},null,{"$f":"Import!I12988","v":0},null,{"$f":"Import!I12997","v":0},null,-0.75]
[null,44,"BSCR Rating 6",{"$f":"Import!I12935","v":0},null,{"$f":"Import!I12944","v":0},null,{"$f":"Import!I12953","v":0},null,{"$f":"Import!I12962","v":0},null,1620,null,{"$f":"Import!I12971","v":0},null,{"$f":"Import!I12980","v":0},null,{"$f":"Import!I12989","v":0},null,{"$f":"Import!I12998","v":0},null,-0.75]
[null,45,"BSCR Rating 7",{"$f":"Import!I12936","v":0},null,{"$f":"Import!I12945","v":0},null,{"$f":"Import!I12954","v":0},null,{"$f":"Import!I12963","v":0},null,1620,null,{"$f":"Import!I12972","v":0},null,{"$f":"Import!I12981","v":0},null,{"$f":"Import!I12990","v":0},null,{"$f":"Import!I12999","v":0},null,-0.75]
[null,46,"BSCR Rating 8",{"$f":"Import!I12937","v":0},null,{"$f":"Import!I12946","v":0},null,{"$f":"Import!I12955","v":0},null,{"$f":"Import!I12964","v":0},null,1620,null,{"$f":"Import!I12973","v":0},null,{"$f":"Import!I12982","v":0},null,{"$f":"Import!I12991","v":0},null,{"$f":"Import!I13000","v":0},null,-0.75]
[null,47,"Total Spread",{"$f":"SUM(D67:D76)","v":0},null,{"$f":"SUM(F67:F76)","v":0},null,{"$f":"SUM(H67:H76)","v":0},null,{"$f":"SUM(J67:J76)","v":0},null,null,null,{"$f":"SUM(N67:N76)","v":0},null,{"$f":"SUM(P67:P76)","v":0},null,{"$f":"SUM(R67:R76)","v":0},null,{"$f":"SUM(T67:T76)","v":0}]
[]
[null,null,"Spread Risk Check",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(D77-N77,0)=0,\"Yes\",\"No\")","v":"Yes"},null,null,null,{"$f":"IF(ROUND(H77-R77,0)=0,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Difference",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D77-N77,0)","v":0},null,null,null,{"$f":"ROUND(H77-R77,0)","v":0}]
[]
[null,null,null,"Market Value of Derivatives with Positive Market Value",null,"Market Value of Derivatives with Negative Market Value",null,"Market Value of Collateral, Excluding any over-collateralization"]
[null,null,"Counterparty Default Risk for OTC Derivatives"]
[null,{"$f":"B77+1","v":48},"BSCR Rating 0",{"$f":"Import!I13001","v":0},null,{"$f":"Import!I13010","v":0},null,{"$f":"Import!I13019","v":0}]
[null,{"$f":"B84+1","v":49},"BSCR Rating 1",{"$f":"Import!I13002","v":0},null,{"$f":"Import!I13011","v":0},null,{"$f":"Import!I13020","v":0}]
[null,{"$f":"B85+1","v":50},"BSCR Rating 2",{"$f":"Import!I13003","v":0},null,{"$f":"Import!I13012","v":0},null,{"$f":"Import!I13021","v":0}]
[null,51,"BSCR Rating 3",{"$f":"Import!I13004","v":0},null,{"$f":"Import!I13013","v":0},null,{"$f":"Import!I13022","v":0}]
[null,52,"BSCR Rating 4",{"$f":"Import!I13005","v":0},null,{"$f":"Import!I13014","v":0},null,{"$f":"Import!I13023","v":0}]
[null,53,"BSCR Rating 5",{"$f":"Import!I13006","v":0},null,{"$f":"Import!I13015","v":0},null,{"$f":"Import!I13024","v":0}]
[null,54,"BSCR Rating 6",{"$f":"Import!I13007","v":0},null,{"$f":"Import!I13016","v":0},null,{"$f":"Import!I13025","v":0}]
[null,55,"BSCR Rating 7",{"$f":"Import!I13008","v":0},null,{"$f":"Import!I13017","v":0},null,{"$f":"Import!I13026","v":0}]
[null,56,"BSCR Rating 8",{"$f":"Import!I13009","v":0},null,{"$f":"Import!I13018","v":0},null,{"$f":"Import!I13027","v":0}]
[null,57,"Total Default Risk for OTC Derivatives ",0,null,0,null,0]
[]
[null,{"$f":"B93+1","v":58},"Cash and Cash Equivalents",{"$f":"Import!I13028","v":0}]
[]
[null,{"$f":"B95+1","v":59},"Total Other Sundry Assets",{"$f":"X27+X62+D77+H77+D93+F93+H93+D95","v":0}]
[]
[null,null,"Please include in the table below any assets, included in this Schedule, for which NAIC ratings were used to map to the BSCR rating classes"]
[null,null,"Information on the use of NAIC ratings\n(for disclosure purposes only)","CORPORATE & SOVEREIGN BONDS",null,"RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,"COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,"BOND MUTUAL FUNDS",null,"MORTGAGE LOANS",null,"PREFERRED STOCKS",null,"OTHER ASSETS"]
[null,null,"NAIC Class 1",{"$f":"Import!I13029","v":0},null,{"$f":"Import!I13036","v":0},null,{"$f":"Import!I13043","v":0},null,{"$f":"Import!I13050","v":0},null,{"$f":"Import!I13057","v":0},null,{"$f":"Import!I13064","v":0},null,{"$f":"Import!I13071","v":0}]
[null,null,"NAIC Class 2",{"$f":"Import!I13030","v":0},null,{"$f":"Import!I13037","v":0},null,{"$f":"Import!I13044","v":0},null,{"$f":"Import!I13051","v":0},null,{"$f":"Import!I13058","v":0},null,{"$f":"Import!I13065","v":0},null,{"$f":"Import!I13072","v":0}]
[null,null,"NAIC Class 3",{"$f":"Import!I13031","v":0},null,{"$f":"Import!I13038","v":0},null,{"$f":"Import!I13045","v":0},null,{"$f":"Import!I13052","v":0},null,{"$f":"Import!I13059","v":0},null,{"$f":"Import!I13066","v":0},null,{"$f":"Import!I13073","v":0}]
[null,null,"NAIC Class 4",{"$f":"Import!I13032","v":0},null,{"$f":"Import!I13039","v":0},null,{"$f":"Import!I13046","v":0},null,{"$f":"Import!I13053","v":0},null,{"$f":"Import!I13060","v":0},null,{"$f":"Import!I13067","v":0},null,{"$f":"Import!I13074","v":0}]
[null,null,"NAIC Class 5",{"$f":"Import!I13033","v":0},null,{"$f":"Import!I13040","v":0},null,{"$f":"Import!I13047","v":0},null,{"$f":"Import!I13054","v":0},null,{"$f":"Import!I13061","v":0},null,{"$f":"Import!I13068","v":0},null,{"$f":"Import!I13075","v":0}]
[null,null,"NAIC Class 6",{"$f":"Import!I13034","v":0},null,{"$f":"Import!I13041","v":0},null,{"$f":"Import!I13048","v":0},null,{"$f":"Import!I13055","v":0},null,{"$f":"Import!I13062","v":0},null,{"$f":"Import!I13069","v":0},null,{"$f":"Import!I13076","v":0}]
[null,null,null,{"$f":"SUM(D101:D106)","v":0},null,{"$f":"SUM(F101:F106)","v":0},null,{"$f":"SUM(H101:H106)","v":0},null,{"$f":"SUM(J101:J106)","v":0},null,{"$f":"SUM(L101:L106)","v":0},null,{"$f":"SUM(N101:N106)","v":0},null,{"$f":"SUM(P101:P106)","v":0}]

{"sheet":"Grandfathered Equity Part","index":36,"n_rows":51,"n_cols":5,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,3,0,4],[52,0,52,1]]}
["GRANDFATHERED PORTION OF EQUITY INVESTMENTS",null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
[{"$f":"\"Grandfathered Equity Investments\"& \" ($\" & IF(CONFIGURATION!$B$12>1,\"'\"&MID(CONFIGURATION!$B$12,2,LEN(CONFIGURATION!$B$12)),\"\") & \")\"","v":"Grandfathered Equity Investments ($'000)"},null,{"$f":" TEXT('Group Information'!C3,\"dd mmmm yyyy\")","v":"31 December 2022"},"(1)","(2)"]
[]
[]
[null,"TYPE OF ",null,"ASSET","CAPITAL"]
[null,"EQUITY INVESTMENTS",null,"VALUE","FACTOR"]
[]
[null,"(a)  Common Stocks"]
[]
[null,"Non-Affiliated (Quoted)",null,{"$f":"Import!I15573","v":0},0.14399999999999999]
[null,"Non-Affiliated (Unquoted)",null,{"$f":"Import!I15574","v":0},0.14399999999999999]
[null,"Equity mutual funds",null,{"$f":"Import!I15575","v":0},0.14399999999999999]
[]
[null,"(a)  SUBTOTAL - COMMON STOCKS",null,{"$f":"SUM(D11:D13)","v":0}]
[]
[null,"(b)  Preferred Stocks"]
[]
[null,"BSCR Rating"]
[null,1,null,{"$f":"Import!I15576","v":0},6.0000000000000001E-3]
[null,2,null,{"$f":"Import!I15577","v":0},1.2E-2]
[null,3,null,{"$f":"Import!I15578","v":0},0.02]
[null,4,null,{"$f":"Import!I15579","v":0},0.04]
[null,5,null,{"$f":"Import!I15580","v":0},0.11]
[null,6,null,{"$f":"Import!I15581","v":0},0.25]
[null,7,null,{"$f":"Import!I15582","v":0},0.35]
[null,8,null,{"$f":"Import!I15583","v":0},0.35]
[]
[null,"(b)  SUBTOTAL - PREFERRED STOCKS",null,{"$f":"SUM(D19:D27)","v":0}]
[]
[null,"(c)  Other Equity Investments"]
[]
[null,"Real Estate"]
[null,"Company-Occupied Less Encumbrances",null,{"$f":"Import!I15584","v":0},0.1]
[null,"Investments Less Encumbrances",null,{"$f":"Import!I15585","v":0},0.2]
[]
[null,"Other Equity Investments",null,{"$f":"Import!I15586","v":0},0.2]
[null,"Other Tangible Assets (Net of Segregated Accounts Companies)",null,{"$f":"Import!I15587","v":0},0.2]
[]
[null,"(c)  SUBTOTAL - OTHER EQUITY INVESTMENTS",null,{"$f":"SUM(D34:D35,D37:D38)","v":0}]
[]
[null,"(d)  Investments in Affiliates"]
[]
[null,"Unregulated Entities That Conduct Ancillary Services",null,{"$f":"Import!I15588","v":0},0.05]
[null,"Unregulated Non-Financial Operating Entities",null,{"$f":"Import!I15589","v":0},0.2]
[null,"Unregulated Financial Operating Entities",null,{"$f":"Import!I15590","v":0},0.55000000000000004]
[null,"Regulated Insurance Financial Operating Entities",null,{"$f":"Import!I15591","v":0},0.2]
[]
[null,"(d)  SUBTOTAL - INVESTMENTS IN AFFILIATES",null,{"$f":"SUM(D44:D47)","v":0}]
[]
[null,"(e)  TOTAL EQUITY INVESTMENTS [ (a) + (b) + (c) + (d) ]",null,{"$f":"D15+D29+D40+D49","v":0}]

{"sheet":"Non-Grandfathered Equity Part","index":37,"n_rows":38,"n_cols":28,"rows_kept":38,"cut":false,"hidden":false,"merged":[[9,23,10,23],[9,27,10,27],[10,7,10,9],[10,11,10,13],[2,3,2,5],[3,5,3,7],[4,5,4,7],[8,3,8,13],[8,15,8,19],[9,3,10,5],[9,7,9,13],[9,15,10,15],[9,17,10,17],[9,19,10,19]]}
[null,"NON-GRANDFATHERED PORTION OF EQUITY INVESTMENTS (TOTAL EQUITIES - GRANDFATHERED EQUITIES)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,null,null,{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
[null,null,null,"As at",null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,null,null,{"$f":"\"Expressed in \" & IF(CONFIGURATION!$B$12>1,\" ['\"&MID(CONFIGURATION!$B$12,2,LEN(CONFIGURATION!$B$12))&\"s]\",\"\")","v":"Expressed in  ['000s]"},null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,"(11)",null,"(12)"]
[]
[null,null,null,"ASSETS",null,null,null,null,null,null,null,null,null,null,null,"Liabilities"]
[null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,null,null,null,null,null,null,"Without Management Actions",null,"With Management Actions",null,null,null,"Total Assets Before Shock",null,null,null,"Shocks"]
[null,null,null,null,null,null,null,"Qualifying as Assets held for risk-mitigation purposes",null,null,null,"Not Qualifying as Assets held for risk-mitigation purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shocks"]
[null,null,null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"Before Shock",null,"After Shock",null,"After Shock"]
[null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,"Equity Holdings "]
[null,1,"Strategic Holdings - Listed",{"$f":"Import!I15374","v":0},null,{"$f":"IF(OR(Import!I15396=0,Import!I15396=\"\"),(1-$AB15)*D15,Import!I15396)","v":0},null,{"$f":"Import!I15418","v":0},null,{"$f":"IF(OR(Import!I15440=0,Import!I15440=\"\"),(1-$AB15)*H15,Import!I15440)","v":0},null,{"$f":"Import!I15462","v":0},null,{"$f":"IF(OR(Import!I15484=0,Import!I15484=\"\"),(1-$AB15)*L15,Import!I15484)","v":0},null,{"$f":"Import!I15506","v":0},null,{"$f":"IF(OR(Import!I15528=0,Import!I15528=\"\"),P15,Import!I15528)","v":0},null,{"$f":"IF(OR(Import!I15550=0,Import!I15550=\"\"),R15,Import!I15550)","v":0},null,null,null,{"$f":"D15+H15+L15","v":0},null,null,null,0.2]
[null,{"$f":"B15+1","v":2},"Duration Based",{"$f":"Import!I15375","v":0},null,{"$f":"IF(OR(Import!I15397=0,Import!I15397=\"\"),(1-$AB16)*D16,Import!I15397)","v":0},null,{"$f":"Import!I15419","v":0},null,{"$f":"IF(OR(Import!I15441=0,Import!I15441=\"\"),(1-$AB16)*H16,Import!I15441)","v":0},null,{"$f":"Import!I15463","v":0},null,{"$f":"IF(OR(Import!I15485=0,Import!I15485=\"\"),(1-$AB16)*L16,Import!I15485)","v":0},null,{"$f":"Import!I15507","v":0},null,{"$f":"IF(OR(Import!I15529=0,Import!I15529=\"\"),P16,Import!I15529)","v":0},null,{"$f":"IF(OR(Import!I15551=0,Import!I15551=\"\"),R16,Import!I15551)","v":0},null,null,null,{"$f":"D16+H16+L16","v":0},null,null,null,0.2]
[null,3,"Listed Equity Securities in Developed Markets",{"$f":"Import!I15376","v":0},null,{"$f":"IF(OR(Import!I15398=0,Import!I15398=\"\"),(1-$AB17)*D17,Import!I15398)","v":0},null,{"$f":"Import!I15420","v":0},null,{"$f":"IF(OR(Import!I15442=0,Import!I15442=\"\"),(1-$AB17)*H17,Import!I15442)","v":0},null,{"$f":"Import!I15464","v":0},null,{"$f":"IF(OR(Import!I15486=0,Import!I15486=\"\"),(1-$AB17)*L17,Import!I15486)","v":0},null,{"$f":"Import!I15508","v":0},null,{"$f":"IF(OR(Import!I15530=0,Import!I15530=\"\"),P17,Import!I15530)","v":0},null,{"$f":"IF(OR(Import!I15552=0,Import!I15552=\"\"),R17,Import!I15552)","v":0},null,null,null,{"$f":"D17+H17+L17","v":0},null,null,null,0.35]
[null,4,"Preferred Stocks, BSCR Rating 1",{"$f":"Import!I15377","v":0},null,{"$f":"IF(OR(Import!I15399=0,Import!I15399=\"\"),(1-$AB18)*D18,Import!I15399)","v":0},null,{"$f":"Import!I15421","v":0},null,{"$f":"IF(OR(Import!I15443=0,Import!I15443=\"\"),(1-$AB18)*H18,Import!I15443)","v":0},null,{"$f":"Import!I15465","v":0},null,{"$f":"IF(OR(Import!I15487=0,Import!I15487=\"\"),(1-$AB18)*L18,Import!I15487)","v":0},null,{"$f":"Import!I15509","v":0},null,{"$f":"IF(OR(Import!I15531=0,Import!I15531=\"\"),P18,Import!I15531)","v":0},null,{"$f":"IF(OR(Import!I15553=0,Import!I15553=\"\"),R18,Import!I15553)","v":0},null,null,null,0,null,null,null,6.0000000000000001E-3]
[null,5,"Preferred Stocks, BSCR Rating 2",{"$f":"Import!I15378","v":0},null,{"$f":"IF(OR(Import!I15400=0,Import!I15400=\"\"),(1-$AB19)*D19,Import!I15400)","v":0},null,{"$f":"Import!I15422","v":0},null,{"$f":"IF(OR(Import!I15444=0,Import!I15444=\"\"),(1-$AB19)*H19,Import!I15444)","v":0},null,{"$f":"Import!I15466","v":0},null,{"$f":"IF(OR(Import!I15488=0,Import!I15488=\"\"),(1-$AB19)*L19,Import!I15488)","v":0},null,{"$f":"Import!I15510","v":0},null,{"$f":"IF(OR(Import!I15532=0,Import!I15532=\"\"),P19,Import!I15532)","v":0},null,{"$f":"IF(OR(Import!I15554=0,Import!I15554=\"\"),R19,Import!I15554)","v":0},null,null,null,0,null,null,null,1.2E-2]
[null,6,"Preferred Stocks, BSCR Rating 3",{"$f":"Import!I15379","v":0},null,{"$f":"IF(OR(Import!I15401=0,Import!I15401=\"\"),(1-$AB20)*D20,Import!I15401)","v":0},null,{"$f":"Import!I15423","v":0},null,{"$f":"IF(OR(Import!I15445=0,Import!I15445=\"\"),(1-$AB20)*H20,Import!I15445)","v":0},null,{"$f":"Import!I15467","v":0},null,{"$f":"IF(OR(Import!I15489=0,Import!I15489=\"\"),(1-$AB20)*L20,Import!I15489)","v":0},null,{"$f":"Import!I15511","v":0},null,{"$f":"IF(OR(Import!I15533=0,Import!I15533=\"\"),P20,Import!I15533)","v":0},null,{"$f":"IF(OR(Import!I15555=0,Import!I15555=\"\"),R20,Import!I15555)","v":0},null,null,null,0,null,null,null,0.02]
[null,7,"Preferred Stocks, BSCR Rating 4",{"$f":"Import!I15380","v":0},null,{"$f":"IF(OR(Import!I15402=0,Import!I15402=\"\"),(1-$AB21)*D21,Import!I15402)","v":0},null,{"$f":"Import!I15424","v":0},null,{"$f":"IF(OR(Import!I15446=0,Import!I15446=\"\"),(1-$AB21)*H21,Import!I15446)","v":0},null,{"$f":"Import!I15468","v":0},null,{"$f":"IF(OR(Import!I15490=0,Import!I15490=\"\"),(1-$AB21)*L21,Import!I15490)","v":0},null,{"$f":"Import!I15512","v":0},null,{"$f":"IF(OR(Import!I15534=0,Import!I15534=\"\"),P21,Import!I15534)","v":0},null,{"$f":"IF(OR(Import!I15556=0,Import!I15556=\"\"),R21,Import!I15556)","v":0},null,null,null,0,null,null,null,0.04]
[null,8,"Preferred Stocks, BSCR Rating 5",{"$f":"Import!I15381","v":0},null,{"$f":"IF(OR(Import!I15403=0,Import!I15403=\"\"),(1-$AB22)*D22,Import!I15403)","v":0},null,{"$f":"Import!I15425","v":0},null,{"$f":"IF(OR(Import!I15447=0,Import!I15447=\"\"),(1-$AB22)*H22,Import!I15447)","v":0},null,{"$f":"Import!I15469","v":0},null,{"$f":"IF(OR(Import!I15491=0,Import!I15491=\"\"),(1-$AB22)*L22,Import!I15491)","v":0},null,{"$f":"Import!I15513","v":0},null,{"$f":"IF(OR(Import!I15535=0,Import!I15535=\"\"),P22,Import!I15535)","v":0},null,{"$f":"IF(OR(Import!I15557=0,Import!I15557=\"\"),R22,Import!I15557)","v":0},null,null,null,0,null,null,null,0.11]
[null,9,"Preferred Stocks, BSCR Rating 6",{"$f":"Import!I15382","v":0},null,{"$f":"IF(OR(Import!I15404=0,Import!I15404=\"\"),(1-$AB23)*D23,Import!I15404)","v":0},null,{"$f":"Import!I15426","v":0},null,{"$f":"IF(OR(Import!I15448=0,Import!I15448=\"\"),(1-$AB23)*H23,Import!I15448)","v":0},null,{"$f":"Import!I15470","v":0},null,{"$f":"IF(OR(Import!I15492=0,Import!I15492=\"\"),(1-$AB23)*L23,Import!I15492)","v":0},null,{"$f":"Import!I15514","v":0},null,{"$f":"IF(OR(Import!I15536=0,Import!I15536=\"\"),P23,Import!I15536)","v":0},null,{"$f":"IF(OR(Import!I15558=0,Import!I15558=\"\"),R23,Import!I15558)","v":0},null,null,null,0,null,null,null,0.25]
[null,10,"Preferred Stocks, BSCR Rating 7",{"$f":"Import!I15383","v":0},null,{"$f":"IF(OR(Import!I15405=0,Import!I15405=\"\"),(1-$AB24)*D24,Import!I15405)","v":0},null,{"$f":"Import!I15427","v":0},null,{"$f":"IF(OR(Import!I15449=0,Import!I15449=\"\"),(1-$AB24)*H24,Import!I15449)","v":0},null,{"$f":"Import!I15471","v":0},null,{"$f":"IF(OR(Import!I15493=0,Import!I15493=\"\"),(1-$AB24)*L24,Import!I15493)","v":0},null,{"$f":"Import!I15515","v":0},null,{"$f":"IF(OR(Import!I15537=0,Import!I15537=\"\"),P24,Import!I15537)","v":0},null,{"$f":"IF(OR(Import!I15559=0,Import!I15559=\"\"),R24,Import!I15559)","v":0},null,null,null,0,null,null,null,0.35]
[null,11,"Preferred Stocks, BSCR Rating 8",{"$f":"Import!I15384","v":0},null,{"$f":"IF(OR(Import!I15406=0,Import!I15406=\"\"),(1-$AB25)*D25,Import!I15406)","v":0},null,{"$f":"Import!I15428","v":0},null,{"$f":"IF(OR(Import!I15450=0,Import!I15450=\"\"),(1-$AB25)*H25,Import!I15450)","v":0},null,{"$f":"Import!I15472","v":0},null,{"$f":"IF(OR(Import!I15494=0,Import!I15494=\"\"),(1-$AB25)*L25,Import!I15494)","v":0},null,{"$f":"Import!I15516","v":0},null,{"$f":"IF(OR(Import!I15538=0,Import!I15538=\"\"),P25,Import!I15538)","v":0},null,{"$f":"IF(OR(Import!I15560=0,Import!I15560=\"\"),R25,Import!I15560)","v":0},null,null,null,0,null,null,null,0.35]
[null,12,"Equity Derivatives on Type 1 Equities",{"$f":"Import!I15385","v":0},null,{"$f":"Import!I15407","v":0},null,{"$f":"Import!I15429","v":0},null,{"$f":"Import!I15451","v":0},null,{"$f":"Import!I15473","v":0},null,{"$f":"Import!I15495","v":0},null,{"$f":"Import!I15517","v":0},null,{"$f":"IF(OR(Import!I15539=0,Import!I15539=\"\"),P26,Import!I15539)","v":0},null,{"$f":"IF(OR(Import!I15561=0,Import!I15561=\"\"),R26,Import!I15561)","v":0},null,null,null,0,null,null,null,0.35]
[null,13,"Strategic Holdings - Unlisted",{"$f":"Import!I15386","v":0},null,{"$f":"IF(OR(Import!I15408=0,Import!I15408=\"\"),(1-$AB27)*D27,Import!I15408)","v":0},null,{"$f":"Import!I15430","v":0},null,{"$f":"IF(OR(Import!I15452=0,Import!I15452=\"\"),(1-$AB27)*H27,Import!I15452)","v":0},null,{"$f":"Import!I15474","v":0},null,{"$f":"IF(OR(Import!I15496=0,Import!I15496=\"\"),(1-$AB27)*L27,Import!I15496)","v":0},null,{"$f":"Import!I15518","v":0},null,{"$f":"IF(OR(Import!I15540=0,Import!I15540=\"\"),P27,Import!I15540)","v":0},null,{"$f":"IF(OR(Import!I15562=0,Import!I15562=\"\"),R27,Import!I15562)","v":0},null,null,null,0,null,null,null,0.2]
[null,14,"Other Equities / Other Assets",{"$f":"Import!I15387","v":0},null,{"$f":"IF(OR(Import!I15409=0,Import!I15409=\"\"),(1-$AB28)*D28,Import!I15409)","v":0},null,{"$f":"Import!I15431","v":0},null,{"$f":"IF(OR(Import!I15453=0,Import!I15453=\"\"),(1-$AB28)*H28,Import!I15453)","v":0},null,{"$f":"Import!I15475","v":0},null,{"$f":"IF(OR(Import!I15497=0,Import!I15497=\"\"),(1-$AB28)*L28,Import!I15497)","v":0},null,{"$f":"Import!I15519","v":0},null,{"$f":"IF(OR(Import!I15541=0,Import!I15541=\"\"),P28,Import!I15541)","v":0},null,{"$f":"IF(OR(Import!I15563=0,Import!I15563=\"\"),R28,Import!I15563)","v":0},null,null,null,0,null,null,null,0.45]
[null,15,"Letters of Credit",{"$f":"Import!I15388","v":0},null,{"$f":"IF(OR(Import!I15410=0,Import!I15410=\"\"),(1-$AB29)*D29,Import!I15410)","v":0},null,{"$f":"Import!I15432","v":0},null,{"$f":"IF(OR(Import!I15454=0,Import!I15454=\"\"),(1-$AB29)*H29,Import!I15454)","v":0},null,{"$f":"Import!I15476","v":0},null,{"$f":"IF(OR(Import!I15498=0,Import!I15498=\"\"),(1-$AB29)*L29,Import!I15498)","v":0},null,{"$f":"Import!I15520","v":0},null,{"$f":"IF(OR(Import!I15542=0,Import!I15542=\"\"),P29,Import!I15542)","v":0},null,{"$f":"IF(OR(Import!I15564=0,Import!I15564=\"\"),R29,Import!I15564)","v":0},null,null,null,0,null,null,null,0.2]
[null,16,"Intangible assets",{"$f":"Import!I15389","v":0},null,{"$f":"IF(OR(Import!I15411=0,Import!I15411=\"\"),(1-$AB30)*D30,Import!I15411)","v":0},null,{"$f":"Import!I15433","v":0},null,{"$f":"IF(OR(Import!I15455=0,Import!I15455=\"\"),(1-$AB30)*H30,Import!I15455)","v":0},null,{"$f":"Import!I15477","v":0},null,{"$f":"IF(OR(Import!I15499=0,Import!I15499=\"\"),(1-$AB30)*L30,Import!I15499)","v":0},null,{"$f":"Import!I15521","v":0},null,{"$f":"IF(OR(Import!I15543=0,Import!I15543=\"\"),P30,Import!I15543)","v":0},null,{"$f":"IF(OR(Import!I15565=0,Import!I15565=\"\"),R30,Import!I15565)","v":0},null,null,null,0,null,null,null,0.2]
[null,17,"Pension Benefit Surplus",{"$f":"Import!I15390","v":0},null,{"$f":"IF(OR(Import!I15412=0,Import!I15412=\"\"),(1-$AB31)*D31,Import!I15412)","v":0},null,{"$f":"Import!I15434","v":0},null,{"$f":"IF(OR(Import!I15456=0,Import!I15456=\"\"),(1-$AB31)*H31,Import!I15456)","v":0},null,{"$f":"Import!I15478","v":0},null,{"$f":"IF(OR(Import!I15500=0,Import!I15500=\"\"),(1-$AB31)*L31,Import!I15500)","v":0},null,{"$f":"Import!I15522","v":0},null,{"$f":"IF(OR(Import!I15544=0,Import!I15544=\"\"),P31,Import!I15544)","v":0},null,{"$f":"IF(OR(Import!I15566=0,Import!I15566=\"\"),R31,Import!I15566)","v":0},null,null,null,0,null,null,null,0.2]
[null,18,"Equity Derivatives on Type 2 Equities",{"$f":"Import!I15391","v":0},null,{"$f":"Import!I15413","v":0},null,{"$f":"Import!I15435","v":0},null,{"$f":"Import!I15457","v":0},null,{"$f":"Import!I15479","v":0},null,{"$f":"Import!I15501","v":0},null,{"$f":"Import!I15523","v":0},null,{"$f":"IF(OR(Import!I15545=0,Import!I15545=\"\"),P32,Import!I15545)","v":0},null,{"$f":"IF(OR(Import!I15567=0,Import!I15567=\"\"),R32,Import!I15567)","v":0},null,null,null,0,null,null,null,0.45]
[null,19,"Infrastructure",{"$f":"Import!I15392","v":0},null,{"$f":"IF(OR(Import!I15414=0,Import!I15414=\"\"),(1-$AB33)*D33,Import!I15414)","v":0},null,{"$f":"Import!I15436","v":0},null,{"$f":"IF(OR(Import!I15458=0,Import!I15458=\"\"),(1-$AB33)*H33,Import!I15458)","v":0},null,{"$f":"Import!I15480","v":0},null,{"$f":"IF(OR(Import!I15502=0,Import!I15502=\"\"),(1-$AB33)*L33,Import!I15502)","v":0},null,{"$f":"Import!I15524","v":0},null,{"$f":"IF(OR(Import!I15546=0,Import!I15546=\"\"),P33,Import!I15546)","v":0},null,{"$f":"IF(OR(Import!I15568=0,Import!I15568=\"\"),R33,Import!I15568)","v":0},null,null,null,0,null,null,null,0.25]
[null,20,"Derivatives on Infrastructure",{"$f":"Import!I15393","v":0},null,{"$f":"Import!I15415","v":0},null,{"$f":"Import!I15437","v":0},null,{"$f":"Import!I15459","v":0},null,{"$f":"Import!I15481","v":0},null,{"$f":"Import!I15503","v":0},null,{"$f":"Import!I15525","v":0},null,{"$f":"IF(OR(Import!I15547=0,Import!I15547=\"\"),P34,Import!I15547)","v":0},null,{"$f":"IF(OR(Import!I15569=0,Import!I15569=\"\"),R34,Import!I15569)","v":0},null,null,null,0,null,null,null,0.25]
[null,21,"Equity Real Estate 1",{"$f":"Import!I15394","v":0},null,{"$f":"IF(OR(Import!I15416=0,Import!I15416=\"\"),(1-$AB35)*D35,Import!I15416)","v":0},null,{"$f":"Import!I15438","v":0},null,{"$f":"IF(OR(Import!I15460=0,Import!I15460=\"\"),(1-$AB35)*H35,Import!I15460)","v":0},null,{"$f":"Import!I15482","v":0},null,{"$f":"IF(OR(Import!I15504=0,Import!I15504=\"\"),(1-$AB35)*L35,Import!I15504)","v":0},null,{"$f":"Import!I15526","v":0},null,{"$f":"IF(OR(Import!I15548=0,Import!I15548=\"\"),P35,Import!I15548)","v":0},null,{"$f":"IF(OR(Import!I15570=0,Import!I15570=\"\"),R35,Import!I15570)","v":0},null,null,null,0,null,null,null,0.1]
[null,22,"Equity Real Estate 2",{"$f":"Import!I15395","v":0},null,{"$f":"IF(OR(Import!I15417=0,Import!I15417=\"\"),(1-$AB36)*D36,Import!I15417)","v":0},null,{"$f":"Import!I15439","v":0},null,{"$f":"IF(OR(Import!I15461=0,Import!I15461=\"\"),(1-$AB36)*H36,Import!I15461)","v":0},null,{"$f":"Import!I15483","v":0},null,{"$f":"IF(OR(Import!I15505=0,Import!I15505=\"\"),(1-$AB36)*L36,Import!I15505)","v":0},null,{"$f":"Import!I15527","v":0},null,{"$f":"IF(OR(Import!I15549=0,Import!I15549=\"\"),P36,Import!I15549)","v":0},null,{"$f":"IF(OR(Import!I15571=0,Import!I15571=\"\"),R36,Import!I15571)","v":0},null,null,null,0,null,null,null,0.2]
[]
[null,{"$f":"B36+1","v":23},"Total Equity Holdings",{"$f":"SUM(D14:D37)","v":0},null,{"$f":"SUM(F14:F37)","v":0},null,{"$f":"SUM(H14:H37)","v":0},null,{"$f":"SUM(J14:J37)","v":0},null,{"$f":"SUM(L14:L37)","v":0},null,{"$f":"SUM(N14:N37)","v":0},null,{"$f":"SUM(P14:P37)","v":0},null,{"$f":"SUM(R14:R37)","v":0},null,{"$f":"SUM(T14:T37)","v":0},null,null,null,{"$f":"SUM(X14:X37)","v":0}]

{"sheet":"Schedule III","index":38,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":true,"merged":[[0,1,0,4],[44,1,44,6],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3]]}
[null,"SCHEDULE OF NET LOSS AND LOSS EXPENSE PROVISIONS BY LINE OF GENERAL BUSINESS",null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"As at",null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,"expressed in ",null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,"SCHEDULE III"]
[]
[null,"Schedule ",null,null,{"$f":"+'Schedule II'!D8","v":"2022-12-31"},null,{"$f":"+'Schedule II'!F8","v":"2021-12-31"}]
[null,"Line no. ",null,null,"('000)",null,"('000)"]
[]
[null,1,"Property Catastrophe",null,{"$f":"Import!E560","v":0},null,{"$f":"Import!G560","v":0}]
[null,2,"Property",null,{"$f":"Import!E561","v":0},null,{"$f":"Import!G561","v":0}]
[null,3,"Property Non – Proportional",null,{"$f":"Import!E562","v":0},null,{"$f":"Import!G562","v":0}]
[null,4,"Personal Accident",null,{"$f":"Import!E563","v":0},null,{"$f":"Import!G563","v":0}]
[null,5,"Personal Accident Non- Proportional",null,{"$f":"Import!E564","v":0},null,{"$f":"Import!G564","v":0}]
[null,6,"Aviation",null,{"$f":"Import!E565","v":0},null,{"$f":"Import!G565","v":0}]
[null,7,"Aviation Non – Proportional",null,{"$f":"Import!E566","v":0},null,{"$f":"Import!G566","v":0}]
[null,8,"Credit / Surety",null,{"$f":"Import!E567","v":0},null,{"$f":"Import!G567","v":0}]
[null,9,"Credit / Surety Non – Proportional",null,{"$f":"Import!E568","v":0},null,{"$f":"Import!G568","v":0}]
[null,10,"Energy Offshore / Marine",null,{"$f":"Import!E569","v":0},null,{"$f":"Import!G569","v":0}]
[null,11,"Energy Offshore / Marine Non - Proportional ",null,{"$f":"Import!E570","v":0},null,{"$f":"Import!G570","v":0}]
[null,12,"US Casualty",null,{"$f":"Import!E571","v":0},null,{"$f":"Import!G571","v":0}]
[null,13,"US Casualty Non - Proportional ",null,{"$f":"Import!E572","v":0},null,{"$f":"Import!G572","v":0}]
[null,14,"US Professional",null,{"$f":"Import!E573","v":0},null,{"$f":"Import!G573","v":0}]
[null,15,"US Professional Non – Proportional",null,{"$f":"Import!E574","v":0},null,{"$f":"Import!G574","v":0}]
[null,16,"US Specialty",null,{"$f":"Import!E575","v":0},null,{"$f":"Import!G575","v":0}]
[null,17,"US Specialty Non - Proportional",null,{"$f":"Import!E576","v":0},null,{"$f":"Import!G576","v":0}]
[null,18,"International Motor",null,{"$f":"Import!E577","v":0},null,{"$f":"Import!G577","v":0}]
[null,19,"International Motor Non – Proportional",null,{"$f":"Import!E578","v":0},null,{"$f":"Import!G578","v":0}]
[null,20,"International Casualty Non Motor",null,{"$f":"Import!E579","v":0},null,{"$f":"Import!G579","v":0}]
[null,21,"International Casualty Non Motor Non – Proportional ",null,{"$f":"Import!E580","v":0},null,{"$f":"Import!G580","v":0}]
[null,22,"Retro Property",null,{"$f":"Import!E581","v":0},null,{"$f":"Import!G581","v":0}]
[null,23,"Structured / Finite Reinsurance",null,{"$f":"Import!E582","v":0},null,{"$f":"Import!G582","v":0}]
[null,24,"Health",null,{"$f":"Import!E583","v":0},null,{"$f":"Import!G583","v":0}]
[null,25,"Total ",null,{"$f":"SUM(E9:E32)","v":0},null,{"$f":"SUM(G9:G32)","v":0}]
[]
[null,null,null,null,{"$f":"IF(E36=\"TRUE\",HYPERLINK(\"#'Form 1'!F111\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F111\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(G36=\"TRUE\",HYPERLINK(\"#'Form 1'!H111\",\"TRUE\"),HYPERLINK(\"#'Form 1'!H111\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,{"$f":"IF(ROUND((E33-'Form 1'!F111),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((G33-'Form 1'!H111),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,{"$f":"ROUND('Form 1'!F111-E33,0)","v":0},null,{"$f":"ROUND('Form 1'!H111-G33,0)","v":0}]
[]
[null,null,null,null,{"$f":"IF(E35=\"False\",\"Does not equal Form 1 Line 17(d)\",\"\")","v":""},null,{"$f":"IF(G35=\"False\",\"Does not equal Form 1 Line 17(d)\",\"\")","v":""}]

{"sheet":"Schedule III (EBS)","index":39,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,1,0,10],[47,1,47,11],[5,3,5,7],[5,9,5,11]]}
[null,"SCHEDULE OF NET LOSS AND LOSS EXPENSE PROVISIONS BY LINE OF GENERAL BUSINESS",null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"As at",{"$f":"'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,"SCHEDULE III (EBS)"]
[null,"expressed in ",{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},"(A)",null,"(B)",null,"(C)",null,"(D)","(E)","(F)"]
[]
[null,null,null,{"$f":"'Form 1EBS'!$F$7","v":"2022-12-31"},null,null,null,null,null,"Supplemental Notes to General Business Provisions"]
[null,"Schedule ",null,"Gross Loss Reserves",null,"Net Loss Reserves",null,"Geo Loss Reserves",null,"Bound But Not Incepted (BBNI) Premium","Best Estimate Premium Provision In Respect of BBNI","Discount included in Best Estimate Loss and Loss Expense Provisions"]
[null,"Line no. ",null,"[Form 1EBS, Line 17(a)]",null,"[Form 1EBS, Line 17(d)]",null,"[ Schedule III(a) ]",null,"[ Form 1EBS, note Line 16(d)-(i) ]","[ Form 1EBS,note Line 16(d)-(ii) ]","[ Form 1EBS,note Line 17(d) ]"]
[]
[null,1,"Property Catastrophe",{"$f":"Import!I585","v":0},null,{"$f":"Import!I609","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X10","v":0},null,{"$f":"Import!I633","v":0},{"$f":"Import!I657","v":0},{"$f":"Import!I681","v":0}]
[null,2,"Property",{"$f":"Import!I586","v":0},null,{"$f":"Import!I610","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X11","v":0},null,{"$f":"Import!I634","v":0},{"$f":"Import!I658","v":0},{"$f":"Import!I682","v":0}]
[null,3,"Property Non – Proportional",{"$f":"Import!I587","v":0},null,{"$f":"Import!I611","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X12","v":0},null,{"$f":"Import!I635","v":0},{"$f":"Import!I659","v":0},{"$f":"Import!I683","v":0}]
[null,4,"Personal Accident",{"$f":"Import!I588","v":0},null,{"$f":"Import!I612","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X13","v":0},null,{"$f":"Import!I636","v":0},{"$f":"Import!I660","v":0},{"$f":"Import!I684","v":0}]
[null,5,"Personal Accident Non- Proportional",{"$f":"Import!I589","v":0},null,{"$f":"Import!I613","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X14","v":0},null,{"$f":"Import!I637","v":0},{"$f":"Import!I661","v":0},{"$f":"Import!I685","v":0}]
[null,6,"Aviation",{"$f":"Import!I590","v":0},null,{"$f":"Import!I614","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X15","v":0},null,{"$f":"Import!I638","v":0},{"$f":"Import!I662","v":0},{"$f":"Import!I686","v":0}]
[null,7,"Aviation Non – Proportional",{"$f":"Import!I591","v":0},null,{"$f":"Import!I615","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X16","v":0},null,{"$f":"Import!I639","v":0},{"$f":"Import!I663","v":0},{"$f":"Import!I687","v":0}]
[null,8,"Credit / Surety ",{"$f":"Import!I592","v":0},null,{"$f":"Import!I616","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X17","v":0},null,{"$f":"Import!I640","v":0},{"$f":"Import!I664","v":0},{"$f":"Import!I688","v":0}]
[null,9,"Credit / Surety Non – Proportional",{"$f":"Import!I593","v":0},null,{"$f":"Import!I617","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X18","v":0},null,{"$f":"Import!I641","v":0},{"$f":"Import!I665","v":0},{"$f":"Import!I689","v":0}]
[null,10,"Energy Offshore / Marine",{"$f":"Import!I594","v":0},null,{"$f":"Import!I618","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X19","v":0},null,{"$f":"Import!I642","v":0},{"$f":"Import!I666","v":0},{"$f":"Import!I690","v":0}]
[null,11,"Energy Offshore / Marine Non - Proportional ",{"$f":"Import!I595","v":0},null,{"$f":"Import!I619","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X20","v":0},null,{"$f":"Import!I643","v":0},{"$f":"Import!I667","v":0},{"$f":"Import!I691","v":0}]
[null,12,"US Casualty",{"$f":"Import!I596","v":0},null,{"$f":"Import!I620","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X21","v":0},null,{"$f":"Import!I644","v":0},{"$f":"Import!I668","v":0},{"$f":"Import!I692","v":0}]
[null,13,"US Casualty Non - Proportional ",{"$f":"Import!I597","v":0},null,{"$f":"Import!I621","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X22","v":0},null,{"$f":"Import!I645","v":0},{"$f":"Import!I669","v":0},{"$f":"Import!I693","v":0}]
[null,14,"US Professional",{"$f":"Import!I598","v":0},null,{"$f":"Import!I622","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X23","v":0},null,{"$f":"Import!I646","v":0},{"$f":"Import!I670","v":0},{"$f":"Import!I694","v":0}]
[null,15,"US Professional Non – Proportional",{"$f":"Import!I599","v":0},null,{"$f":"Import!I623","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X24","v":0},null,{"$f":"Import!I647","v":0},{"$f":"Import!I671","v":0},{"$f":"Import!I695","v":0}]
[null,16,"US Specialty ",{"$f":"Import!I600","v":0},null,{"$f":"Import!I624","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X25","v":0},null,{"$f":"Import!I648","v":0},{"$f":"Import!I672","v":0},{"$f":"Import!I696","v":0}]
[null,17,"US Specialty Non - Proportional",{"$f":"Import!I601","v":0},null,{"$f":"Import!I625","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X26","v":0},null,{"$f":"Import!I649","v":0},{"$f":"Import!I673","v":0},{"$f":"Import!I697","v":0}]
[null,18,"International Motor ",{"$f":"Import!I602","v":0},null,{"$f":"Import!I626","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X27","v":0},null,{"$f":"Import!I650","v":0},{"$f":"Import!I674","v":0},{"$f":"Import!I698","v":0}]
[null,19,"International Motor Non – Proportional",{"$f":"Import!I603","v":0},null,{"$f":"Import!I627","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X28","v":0},null,{"$f":"Import!I651","v":0},{"$f":"Import!I675","v":0},{"$f":"Import!I699","v":0}]
[null,20,"International Casualty Non – Motor ",{"$f":"Import!I604","v":0},null,{"$f":"Import!I628","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X29","v":0},null,{"$f":"Import!I652","v":0},{"$f":"Import!I676","v":0},{"$f":"Import!I700","v":0}]
[null,21,"International Casualty Non Motor Non – Proportional ",{"$f":"Import!I605","v":0},null,{"$f":"Import!I629","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X30","v":0},null,{"$f":"Import!I653","v":0},{"$f":"Import!I677","v":0},{"$f":"Import!I701","v":0}]
[null,22,"Retro Property",{"$f":"Import!I606","v":0},null,{"$f":"Import!I630","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X31","v":0},null,{"$f":"Import!I654","v":0},{"$f":"Import!I678","v":0},{"$f":"Import!I702","v":0}]
[null,23,"Structured / Finite Reinsurance",{"$f":"Import!I607","v":0},null,{"$f":"Import!I631","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X32","v":0},null,{"$f":"Import!I655","v":0},{"$f":"Import!I679","v":0},{"$f":"Import!I703","v":0}]
[null,24,"Health",{"$f":"Import!I608","v":0},null,{"$f":"Import!I632","v":0},null,{"$f":"+'Schedule IIIA (EBS)'!X33","v":0},null,{"$f":"Import!I656","v":0},{"$f":"Import!I680","v":0},{"$f":"Import!I704","v":0}]
[null,25,"Total  ",{"$f":"SUM(D10:D33)","v":0},null,{"$f":"SUM(F10:F33)","v":0},null,{"$f":"SUM(H10:H33)","v":0},null,{"$f":"SUM(J10:J33)","v":0},{"$f":"SUM(K10:K33)","v":0},{"$f":"SUM(L10:L33)","v":0}]
[]
[null,null,"Form 1EBS Check",{"$f":"'Form 1EBS'!F114","v":0},null,{"$f":"'Form 1EBS'!F121","v":0},null,null,null,{"$f":"+'Form 1EBS'!F261","v":0},{"$f":"+'Form 1EBS'!F262","v":0},{"$f":"+'Form 1EBS'!F263","v":0}]
[]
[null,null,null,{"$f":"IF(D39=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F114\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F114\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(F39=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F121\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F121\",\"FALSE\"))","v":"TRUE"},null,null,null,{"$f":"IF(J39=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F261\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F261\",\"FALSE\"))","v":"TRUE"},{"$f":"IF(K39=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F262\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F262\",\"FALSE\"))","v":"TRUE"},{"$f":"IF(L39=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F263\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F263\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,{"$f":"IF(ROUND((D34-'Form 1EBS'!F114),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((F34-'Form 1EBS'!F121),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,null,null,{"$f":"IF(ROUND((J34-'Form 1EBS'!F261),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(ROUND((K34-'Form 1EBS'!F262),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(ROUND((L34-'Form 1EBS'!F263),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,{"$f":"ROUND('Form 1EBS'!F114-D34,0)","v":0},null,{"$f":"ROUND('Form 1EBS'!F121-F34,0)","v":0},null,null,null,{"$f":"ROUND('Form 1EBS'!F261-J34,0)","v":0},{"$f":"ROUND('Form 1EBS'!F262-K34,0)","v":0},{"$f":"ROUND('Form 1EBS'!F263-L34,0)","v":0}]
[]
[null,null,null,{"$f":"IF(D38=\"False\",\"Does not equal Form 1EBS Line 17(a)\",\"\")","v":""},null,{"$f":"IF(F38=\"False\",\"Does not equal Form 1EBS Line 17(d)\",\"\")","v":""},null,null,null,{"$f":"IF(J38=\"False\",\"Does not equal Form 1EBS Note Line 16(d)(i)\",\"\")","v":""},{"$f":"IF(K38=\"False\",\"Does not equal Form 1EBS Note Line 16(d)(ii)\",\"\")","v":""},{"$f":"IF(L38=\"False\",\"Does not equal Form 1EBS Note Line 17(d)(i)\",\"\")","v":""}]

{"sheet":"Schedule IIIA (EBS)","index":40,"n_rows":34,"n_cols":28,"rows_kept":34,"cut":false,"hidden":false,"merged":[[42,1,42,25]]}
[null,"SCHEDULE OF GEOGRAPHICAL DIVERSIFICATION OF NET LOSS AND LOSS EXPENSE PROVISIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"As at",{"$f":"'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE III(a) (EBS)"]
[null,"expressed in ",{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Confirmation that \"&B2& \" Is Taking Advantage of Geographical Diversification of Reserves\"","v":"Confirmation that Enter Parent Company Name Is Taking Advantage of Geographical Diversification of Reserves"},null,"Yes"]
[]
[null,"Schedule ",null,null,{"$f":"HYPERLINK(\"#'Zones'!c4\",\"Zone 1\")","v":"Zone 1"},{"$f":"HYPERLINK(\"#'Zones'!c13\",\"Zone 2\")","v":"Zone 2"},{"$f":"HYPERLINK(\"#'Zones'!c18\",\"Zone 3\")","v":"Zone 3"},{"$f":"HYPERLINK(\"#'Zones'!c26\",\"Zone 4\")","v":"Zone 4"},{"$f":"HYPERLINK(\"#'Zones'!c36\",\"Zone 5\")","v":"Zone 5"},{"$f":"HYPERLINK(\"#'Zones'!c46\",\"Zone 6\")","v":"Zone 6"},{"$f":"HYPERLINK(\"#'Zones'!c57\",\"Zone 7\")","v":"Zone 7"},{"$f":"HYPERLINK(\"#'Zones'!c68\",\"Zone 8\")","v":"Zone 8"},{"$f":"HYPERLINK(\"#'Zones'!c76\",\"Zone 9\")","v":"Zone 9"},{"$f":"HYPERLINK(\"#'Zones'!c84\",\"Zone 10\")","v":"Zone 10"},{"$f":"HYPERLINK(\"#'Zones'!c90\",\"Zone 11\")","v":"Zone 11"},{"$f":"HYPERLINK(\"#'Zones'!c94\",\"Zone 12\")","v":"Zone 12"},{"$f":"HYPERLINK(\"#'Zones'!c107\",\"Zone 13\")","v":"Zone 13"},{"$f":"HYPERLINK(\"#'Zones'!c112\",\"Zone 14\")","v":"Zone 14"},{"$f":"HYPERLINK(\"#'Zones'!c116\",\"Zone 15\")","v":"Zone 15"},{"$f":"HYPERLINK(\"#'Zones'!c121\",\"Zone 16\")","v":"Zone 16"},{"$f":"HYPERLINK(\"#'Zones'!c127\",\"Zone 17\")","v":"Zone 17"},{"$f":"HYPERLINK(\"#'Zones'!c133\",\"Zone 18\")","v":"Zone 18"},null,"Geo Net Provision",null,"Net Loss Provision"]
[null,"Line no. ",null,null,"('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)",null,"('000)",null,"('000)"]
[]
[null,1,"Property Catastrophe",null,{"$f":"Import!I705","v":0},{"$f":"Import!I730","v":0},{"$f":"Import!I755","v":0},{"$f":"Import!I780","v":0},{"$f":"Import!I805","v":0},{"$f":"Import!I830","v":0},{"$f":"Import!I855","v":0},{"$f":"Import!I880","v":0},{"$f":"Import!I905","v":0},{"$f":"Import!I930","v":0},{"$f":"Import!I955","v":0},{"$f":"Import!I980","v":0},{"$f":"Import!I1005","v":0},{"$f":"Import!I1030","v":0},{"$f":"Import!I1055","v":0},{"$f":"Import!I1080","v":0},{"$f":"Import!I1105","v":0},{"$f":"Import!I1130","v":0},null,{"$f":"ROUND(SUM(E10:V10),0)","v":0},null,{"$f":"ROUND('Schedule III (EBS)'!F10,0)","v":0},null,{"$f":"IF($Z$5=\"Yes\",IF(X10=0,\" - \",IF(ROUND(SUM(X10-Z10),0)=0,\"TRUE\",\"FALSE\")),\"N/A\")","v":" - "}]
[null,2,"Property",null,{"$f":"Import!I706","v":0},{"$f":"Import!I731","v":0},{"$f":"Import!I756","v":0},{"$f":"Import!I781","v":0},{"$f":"Import!I806","v":0},{"$f":"Import!I831","v":0},{"$f":"Import!I856","v":0},{"$f":"Import!I881","v":0},{"$f":"Import!I906","v":0},{"$f":"Import!I931","v":0},{"$f":"Import!I956","v":0},{"$f":"Import!I981","v":0},{"$f":"Import!I1006","v":0},{"$f":"Import!I1031","v":0},{"$f":"Import!I1056","v":0},{"$f":"Import!I1081","v":0},{"$f":"Import!I1106","v":0},{"$f":"Import!I1131","v":0},null,{"$f":"ROUND(SUM(E11:V11),0)","v":0},null,{"$f":"ROUND('Schedule III (EBS)'!F11,0)","v":0},null,{"$f":"IF($Z$5=\"Yes\",IF(X11=0,\" - \",IF(ROUND(SUM(X11-Z11),0)=0,\"TRUE\",\"FALSE\")),\"N/A\")","v":" - "}]
[null,3,"Property Non – Proportional",null,{"$f":"Import!I707","v":0},{"$f":"Import!I732","v":0},{"$f":"Import!I757","v":0},{"$f":"Import!I782","v":0},{"$f":"Import!I807","v":0},{"$f":"Import!I832","v":0},{"$f":"Import!I857","v":0},{"$f":"Import!I882","v":0},{"$f":"Import!I907","v":0},{"$f":"Import!I932","v":0},{"$f":"Import!I957","v":0},{"$f":"Import!I982","v":0},{"$f":"Import!I1007","v":0},{"$f":"Import!I1032","v":0},{"$f":"Import!I1057","v":0},{"$f":"Import!I1082","v":0},{"$f":"Import!I1107","v":0},{"$f":"Import!I1132","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F12,0)","v":0},null," - "]
[null,4,"Personal Accident",null,{"$f":"Import!I708","v":0},{"$f":"Import!I733","v":0},{"$f":"Import!I758","v":0},{"$f":"Import!I783","v":0},{"$f":"Import!I808","v":0},{"$f":"Import!I833","v":0},{"$f":"Import!I858","v":0},{"$f":"Import!I883","v":0},{"$f":"Import!I908","v":0},{"$f":"Import!I933","v":0},{"$f":"Import!I958","v":0},{"$f":"Import!I983","v":0},{"$f":"Import!I1008","v":0},{"$f":"Import!I1033","v":0},{"$f":"Import!I1058","v":0},{"$f":"Import!I1083","v":0},{"$f":"Import!I1108","v":0},{"$f":"Import!I1133","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F13,0)","v":0},null," - "]
[null,5,"Personal Accident Non- Proportional",null,{"$f":"Import!I709","v":0},{"$f":"Import!I734","v":0},{"$f":"Import!I759","v":0},{"$f":"Import!I784","v":0},{"$f":"Import!I809","v":0},{"$f":"Import!I834","v":0},{"$f":"Import!I859","v":0},{"$f":"Import!I884","v":0},{"$f":"Import!I909","v":0},{"$f":"Import!I934","v":0},{"$f":"Import!I959","v":0},{"$f":"Import!I984","v":0},{"$f":"Import!I1009","v":0},{"$f":"Import!I1034","v":0},{"$f":"Import!I1059","v":0},{"$f":"Import!I1084","v":0},{"$f":"Import!I1109","v":0},{"$f":"Import!I1134","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F14,0)","v":0},null," - "]
[null,6,"Aviation",null,{"$f":"Import!I710","v":0},{"$f":"Import!I735","v":0},{"$f":"Import!I760","v":0},{"$f":"Import!I785","v":0},{"$f":"Import!I810","v":0},{"$f":"Import!I835","v":0},{"$f":"Import!I860","v":0},{"$f":"Import!I885","v":0},{"$f":"Import!I910","v":0},{"$f":"Import!I935","v":0},{"$f":"Import!I960","v":0},{"$f":"Import!I985","v":0},{"$f":"Import!I1010","v":0},{"$f":"Import!I1035","v":0},{"$f":"Import!I1060","v":0},{"$f":"Import!I1085","v":0},{"$f":"Import!I1110","v":0},{"$f":"Import!I1135","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F15,0)","v":0},null," - "]
[null,7,"Aviation Non – Proportional",null,{"$f":"Import!I711","v":0},{"$f":"Import!I736","v":0},{"$f":"Import!I761","v":0},{"$f":"Import!I786","v":0},{"$f":"Import!I811","v":0},{"$f":"Import!I836","v":0},{"$f":"Import!I861","v":0},{"$f":"Import!I886","v":0},{"$f":"Import!I911","v":0},{"$f":"Import!I936","v":0},{"$f":"Import!I961","v":0},{"$f":"Import!I986","v":0},{"$f":"Import!I1011","v":0},{"$f":"Import!I1036","v":0},{"$f":"Import!I1061","v":0},{"$f":"Import!I1086","v":0},{"$f":"Import!I1111","v":0},{"$f":"Import!I1136","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F16,0)","v":0},null," - "]
[null,8,"Credit / Surety ",null,{"$f":"Import!I712","v":0},{"$f":"Import!I737","v":0},{"$f":"Import!I762","v":0},{"$f":"Import!I787","v":0},{"$f":"Import!I812","v":0},{"$f":"Import!I837","v":0},{"$f":"Import!I862","v":0},{"$f":"Import!I887","v":0},{"$f":"Import!I912","v":0},{"$f":"Import!I937","v":0},{"$f":"Import!I962","v":0},{"$f":"Import!I987","v":0},{"$f":"Import!I1012","v":0},{"$f":"Import!I1037","v":0},{"$f":"Import!I1062","v":0},{"$f":"Import!I1087","v":0},{"$f":"Import!I1112","v":0},{"$f":"Import!I1137","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F17,0)","v":0},null," - "]
[null,9,"Credit / Surety Non – Proportional",null,{"$f":"Import!I713","v":0},{"$f":"Import!I738","v":0},{"$f":"Import!I763","v":0},{"$f":"Import!I788","v":0},{"$f":"Import!I813","v":0},{"$f":"Import!I838","v":0},{"$f":"Import!I863","v":0},{"$f":"Import!I888","v":0},{"$f":"Import!I913","v":0},{"$f":"Import!I938","v":0},{"$f":"Import!I963","v":0},{"$f":"Import!I988","v":0},{"$f":"Import!I1013","v":0},{"$f":"Import!I1038","v":0},{"$f":"Import!I1063","v":0},{"$f":"Import!I1088","v":0},{"$f":"Import!I1113","v":0},{"$f":"Import!I1138","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F18,0)","v":0},null," - "]
[null,10,"Energy Offshore / Marine",null,{"$f":"Import!I714","v":0},{"$f":"Import!I739","v":0},{"$f":"Import!I764","v":0},{"$f":"Import!I789","v":0},{"$f":"Import!I814","v":0},{"$f":"Import!I839","v":0},{"$f":"Import!I864","v":0},{"$f":"Import!I889","v":0},{"$f":"Import!I914","v":0},{"$f":"Import!I939","v":0},{"$f":"Import!I964","v":0},{"$f":"Import!I989","v":0},{"$f":"Import!I1014","v":0},{"$f":"Import!I1039","v":0},{"$f":"Import!I1064","v":0},{"$f":"Import!I1089","v":0},{"$f":"Import!I1114","v":0},{"$f":"Import!I1139","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F19,0)","v":0},null," - "]
[null,11,"Energy Offshore / Marine Non - Proportional ",null,{"$f":"Import!I715","v":0},{"$f":"Import!I740","v":0},{"$f":"Import!I765","v":0},{"$f":"Import!I790","v":0},{"$f":"Import!I815","v":0},{"$f":"Import!I840","v":0},{"$f":"Import!I865","v":0},{"$f":"Import!I890","v":0},{"$f":"Import!I915","v":0},{"$f":"Import!I940","v":0},{"$f":"Import!I965","v":0},{"$f":"Import!I990","v":0},{"$f":"Import!I1015","v":0},{"$f":"Import!I1040","v":0},{"$f":"Import!I1065","v":0},{"$f":"Import!I1090","v":0},{"$f":"Import!I1115","v":0},{"$f":"Import!I1140","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F20,0)","v":0},null," - "]
[null,12,"US Casualty",null,{"$f":"Import!I716","v":0},{"$f":"Import!I741","v":0},{"$f":"Import!I766","v":0},{"$f":"Import!I791","v":0},{"$f":"Import!I816","v":0},{"$f":"Import!I841","v":0},{"$f":"Import!I866","v":0},{"$f":"Import!I891","v":0},{"$f":"Import!I916","v":0},{"$f":"Import!I941","v":0},{"$f":"Import!I966","v":0},{"$f":"Import!I991","v":0},{"$f":"Import!I1016","v":0},{"$f":"Import!I1041","v":0},{"$f":"Import!I1066","v":0},{"$f":"Import!I1091","v":0},{"$f":"Import!I1116","v":0},{"$f":"Import!I1141","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F21,0)","v":0},null," - "]
[null,13,"US Casualty Non - Proportional ",null,{"$f":"Import!I717","v":0},{"$f":"Import!I742","v":0},{"$f":"Import!I767","v":0},{"$f":"Import!I792","v":0},{"$f":"Import!I817","v":0},{"$f":"Import!I842","v":0},{"$f":"Import!I867","v":0},{"$f":"Import!I892","v":0},{"$f":"Import!I917","v":0},{"$f":"Import!I942","v":0},{"$f":"Import!I967","v":0},{"$f":"Import!I992","v":0},{"$f":"Import!I1017","v":0},{"$f":"Import!I1042","v":0},{"$f":"Import!I1067","v":0},{"$f":"Import!I1092","v":0},{"$f":"Import!I1117","v":0},{"$f":"Import!I1142","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F22,0)","v":0},null," - "]
[null,14,"US Professional",null,{"$f":"Import!I718","v":0},{"$f":"Import!I743","v":0},{"$f":"Import!I768","v":0},{"$f":"Import!I793","v":0},{"$f":"Import!I818","v":0},{"$f":"Import!I843","v":0},{"$f":"Import!I868","v":0},{"$f":"Import!I893","v":0},{"$f":"Import!I918","v":0},{"$f":"Import!I943","v":0},{"$f":"Import!I968","v":0},{"$f":"Import!I993","v":0},{"$f":"Import!I1018","v":0},{"$f":"Import!I1043","v":0},{"$f":"Import!I1068","v":0},{"$f":"Import!I1093","v":0},{"$f":"Import!I1118","v":0},{"$f":"Import!I1143","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F23,0)","v":0},null," - "]
[null,15,"US Professional Non – Proportional",null,{"$f":"Import!I719","v":0},{"$f":"Import!I744","v":0},{"$f":"Import!I769","v":0},{"$f":"Import!I794","v":0},{"$f":"Import!I819","v":0},{"$f":"Import!I844","v":0},{"$f":"Import!I869","v":0},{"$f":"Import!I894","v":0},{"$f":"Import!I919","v":0},{"$f":"Import!I944","v":0},{"$f":"Import!I969","v":0},{"$f":"Import!I994","v":0},{"$f":"Import!I1019","v":0},{"$f":"Import!I1044","v":0},{"$f":"Import!I1069","v":0},{"$f":"Import!I1094","v":0},{"$f":"Import!I1119","v":0},{"$f":"Import!I1144","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F24,0)","v":0},null," - "]
[null,16,"US Specialty ",null,{"$f":"Import!I720","v":0},{"$f":"Import!I745","v":0},{"$f":"Import!I770","v":0},{"$f":"Import!I795","v":0},{"$f":"Import!I820","v":0},{"$f":"Import!I845","v":0},{"$f":"Import!I870","v":0},{"$f":"Import!I895","v":0},{"$f":"Import!I920","v":0},{"$f":"Import!I945","v":0},{"$f":"Import!I970","v":0},{"$f":"Import!I995","v":0},{"$f":"Import!I1020","v":0},{"$f":"Import!I1045","v":0},{"$f":"Import!I1070","v":0},{"$f":"Import!I1095","v":0},{"$f":"Import!I1120","v":0},{"$f":"Import!I1145","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F25,0)","v":0},null," - "]
[null,17,"US Specialty Non - Proportional",null,{"$f":"Import!I721","v":0},{"$f":"Import!I746","v":0},{"$f":"Import!I771","v":0},{"$f":"Import!I796","v":0},{"$f":"Import!I821","v":0},{"$f":"Import!I846","v":0},{"$f":"Import!I871","v":0},{"$f":"Import!I896","v":0},{"$f":"Import!I921","v":0},{"$f":"Import!I946","v":0},{"$f":"Import!I971","v":0},{"$f":"Import!I996","v":0},{"$f":"Import!I1021","v":0},{"$f":"Import!I1046","v":0},{"$f":"Import!I1071","v":0},{"$f":"Import!I1096","v":0},{"$f":"Import!I1121","v":0},{"$f":"Import!I1146","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F26,0)","v":0},null," - "]
[null,18,"International Motor ",null,{"$f":"Import!I722","v":0},{"$f":"Import!I747","v":0},{"$f":"Import!I772","v":0},{"$f":"Import!I797","v":0},{"$f":"Import!I822","v":0},{"$f":"Import!I847","v":0},{"$f":"Import!I872","v":0},{"$f":"Import!I897","v":0},{"$f":"Import!I922","v":0},{"$f":"Import!I947","v":0},{"$f":"Import!I972","v":0},{"$f":"Import!I997","v":0},{"$f":"Import!I1022","v":0},{"$f":"Import!I1047","v":0},{"$f":"Import!I1072","v":0},{"$f":"Import!I1097","v":0},{"$f":"Import!I1122","v":0},{"$f":"Import!I1147","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F27,0)","v":0},null," - "]
[null,19,"International Motor Non – Proportional",null,{"$f":"Import!I723","v":0},{"$f":"Import!I748","v":0},{"$f":"Import!I773","v":0},{"$f":"Import!I798","v":0},{"$f":"Import!I823","v":0},{"$f":"Import!I848","v":0},{"$f":"Import!I873","v":0},{"$f":"Import!I898","v":0},{"$f":"Import!I923","v":0},{"$f":"Import!I948","v":0},{"$f":"Import!I973","v":0},{"$f":"Import!I998","v":0},{"$f":"Import!I1023","v":0},{"$f":"Import!I1048","v":0},{"$f":"Import!I1073","v":0},{"$f":"Import!I1098","v":0},{"$f":"Import!I1123","v":0},{"$f":"Import!I1148","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F28,0)","v":0},null," - "]
[null,20,"International Casualty Non – Motor ",null,{"$f":"Import!I724","v":0},{"$f":"Import!I749","v":0},{"$f":"Import!I774","v":0},{"$f":"Import!I799","v":0},{"$f":"Import!I824","v":0},{"$f":"Import!I849","v":0},{"$f":"Import!I874","v":0},{"$f":"Import!I899","v":0},{"$f":"Import!I924","v":0},{"$f":"Import!I949","v":0},{"$f":"Import!I974","v":0},{"$f":"Import!I999","v":0},{"$f":"Import!I1024","v":0},{"$f":"Import!I1049","v":0},{"$f":"Import!I1074","v":0},{"$f":"Import!I1099","v":0},{"$f":"Import!I1124","v":0},{"$f":"Import!I1149","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F29,0)","v":0},null," - "]
[null,21,"International Casualty Non Motor Non – Proportional ",null,{"$f":"Import!I725","v":0},{"$f":"Import!I750","v":0},{"$f":"Import!I775","v":0},{"$f":"Import!I800","v":0},{"$f":"Import!I825","v":0},{"$f":"Import!I850","v":0},{"$f":"Import!I875","v":0},{"$f":"Import!I900","v":0},{"$f":"Import!I925","v":0},{"$f":"Import!I950","v":0},{"$f":"Import!I975","v":0},{"$f":"Import!I1000","v":0},{"$f":"Import!I1025","v":0},{"$f":"Import!I1050","v":0},{"$f":"Import!I1075","v":0},{"$f":"Import!I1100","v":0},{"$f":"Import!I1125","v":0},{"$f":"Import!I1150","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F30,0)","v":0},null," - "]
[null,22,"Retro Property",null,{"$f":"Import!I726","v":0},{"$f":"Import!I751","v":0},{"$f":"Import!I776","v":0},{"$f":"Import!I801","v":0},{"$f":"Import!I826","v":0},{"$f":"Import!I851","v":0},{"$f":"Import!I876","v":0},{"$f":"Import!I901","v":0},{"$f":"Import!I926","v":0},{"$f":"Import!I951","v":0},{"$f":"Import!I976","v":0},{"$f":"Import!I1001","v":0},{"$f":"Import!I1026","v":0},{"$f":"Import!I1051","v":0},{"$f":"Import!I1076","v":0},{"$f":"Import!I1101","v":0},{"$f":"Import!I1126","v":0},{"$f":"Import!I1151","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F31,0)","v":0},null," - "]
[null,23,"Structured / Finite Reinsurance",null,{"$f":"Import!I727","v":0},{"$f":"Import!I752","v":0},{"$f":"Import!I777","v":0},{"$f":"Import!I802","v":0},{"$f":"Import!I827","v":0},{"$f":"Import!I852","v":0},{"$f":"Import!I877","v":0},{"$f":"Import!I902","v":0},{"$f":"Import!I927","v":0},{"$f":"Import!I952","v":0},{"$f":"Import!I977","v":0},{"$f":"Import!I1002","v":0},{"$f":"Import!I1027","v":0},{"$f":"Import!I1052","v":0},{"$f":"Import!I1077","v":0},{"$f":"Import!I1102","v":0},{"$f":"Import!I1127","v":0},{"$f":"Import!I1152","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F32,0)","v":0},null," - "]
[null,24,"Health",null,{"$f":"Import!I728","v":0},{"$f":"Import!I753","v":0},{"$f":"Import!I778","v":0},{"$f":"Import!I803","v":0},{"$f":"Import!I828","v":0},{"$f":"Import!I853","v":0},{"$f":"Import!I878","v":0},{"$f":"Import!I903","v":0},{"$f":"Import!I928","v":0},{"$f":"Import!I953","v":0},{"$f":"Import!I978","v":0},{"$f":"Import!I1003","v":0},{"$f":"Import!I1028","v":0},{"$f":"Import!I1053","v":0},{"$f":"Import!I1078","v":0},{"$f":"Import!I1103","v":0},{"$f":"Import!I1128","v":0},{"$f":"Import!I1153","v":0},null,0,null,{"$f":"ROUND('Schedule III (EBS)'!F33,0)","v":0},null," - "]
[null,25,"Total  ",null,{"$f":"SUM(E10:E33)","v":0},{"$f":"SUM(F10:F33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U10:U33)","v":0},{"$f":"SUM(V10:V33)","v":0},null,{"$f":"SUM(X10:X33)","v":0},null,{"$f":"SUM(Z10:Z33)","v":0}]

{"sheet":"Schedule IVA","index":41,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[[6,16,6,18],[6,4,6,6],[6,8,6,10],[4,16,4,18],[5,16,5,18],[5,4,5,6],[5,8,5,10],[4,4,4,14],[5,12,5,14],[6,12,6,14]]}
[null,"SCHEDULE OF PREMIUMS WRITTEN BY LINE OF GENERAL BUSINESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"\"For the year ending \"&TEXT('Group Information'!C3,\"DD MMMM YYYY\")","v":"For the year ending 31 December 2022"}]
[null,{"$f":"\"expressed in \"&'Form 1EBS'!C4","v":"expressed in  ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IV(A) (EBS)"]
[null,null,null,null,"Gross  Premiums Written",null,null,null,null,null,null,null,null,null,null,null,"Net Premiums Written",null,null,null,"Geo NPW"]
[null,null,null,null,"Unrelated",null,null,null,"Related",null,null,null,"Total",null,null,null,"Total"]
[null,"Schedule ",null,null,null,null,null,null,null,null,null,null,"[Form 2EBS, Line 1(c)]",null,null,null,"[Form 2EBS, Line 3]",null,null,null,"[ Schedule IV(C) ]"]
[null,"Line no. ",null,null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!H7","v":"2021-12-31"},null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!H7","v":"2021-12-31"},null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!H7","v":"2021-12-31"},null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!H7","v":"2021-12-31"},null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"}]
[null,null,null,null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)"]
[]
[null,1,"Property Catastrophe",null,{"$f":"Import!E1156","v":0},null,{"$f":"Import!G1156","v":0},null,{"$f":"Import!E1180","v":0},null,{"$f":"Import!G1180","v":0},null,{"$f":"E11+I11","v":0},null,{"$f":"G11+K11","v":0},null,{"$f":"Import!E1204","v":0},null,{"$f":"Import!G1204","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X9","v":0}]
[null,2,"Property",null,{"$f":"Import!E1157","v":0},null,{"$f":"Import!G1157","v":0},null,{"$f":"Import!E1181","v":0},null,{"$f":"Import!G1181","v":0},null,{"$f":"E12+I12","v":0},null,{"$f":"G12+K12","v":0},null,{"$f":"Import!E1205","v":0},null,{"$f":"Import!G1205","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X10","v":0}]
[null,3,"Property Non – Proportional",null,{"$f":"Import!E1158","v":0},null,{"$f":"Import!G1158","v":0},null,{"$f":"Import!E1182","v":0},null,{"$f":"Import!G1182","v":0},null,0,null,0,null,{"$f":"Import!E1206","v":0},null,{"$f":"Import!G1206","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X11","v":0}]
[null,4,"Personal Accident",null,{"$f":"Import!E1159","v":0},null,{"$f":"Import!G1159","v":0},null,{"$f":"Import!E1183","v":0},null,{"$f":"Import!G1183","v":0},null,0,null,0,null,{"$f":"Import!E1207","v":0},null,{"$f":"Import!G1207","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X12","v":0}]
[null,5,"Personal Accident Non- Proportional",null,{"$f":"Import!E1160","v":0},null,{"$f":"Import!G1160","v":0},null,{"$f":"Import!E1184","v":0},null,{"$f":"Import!G1184","v":0},null,0,null,0,null,{"$f":"Import!E1208","v":0},null,{"$f":"Import!G1208","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X13","v":0}]
[null,6,"Aviation",null,{"$f":"Import!E1161","v":0},null,{"$f":"Import!G1161","v":0},null,{"$f":"Import!E1185","v":0},null,{"$f":"Import!G1185","v":0},null,0,null,0,null,{"$f":"Import!E1209","v":0},null,{"$f":"Import!G1209","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X14","v":0}]
[null,7,"Aviation Non – Proportional",null,{"$f":"Import!E1162","v":0},null,{"$f":"Import!G1162","v":0},null,{"$f":"Import!E1186","v":0},null,{"$f":"Import!G1186","v":0},null,0,null,0,null,{"$f":"Import!E1210","v":0},null,{"$f":"Import!G1210","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X15","v":0}]
[null,8,"Credit / Surety ",null,{"$f":"Import!E1163","v":0},null,{"$f":"Import!G1163","v":0},null,{"$f":"Import!E1187","v":0},null,{"$f":"Import!G1187","v":0},null,0,null,0,null,{"$f":"Import!E1211","v":0},null,{"$f":"Import!G1211","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X16","v":0}]
[null,9,"Credit / Surety Non – Proportional",null,{"$f":"Import!E1164","v":0},null,{"$f":"Import!G1164","v":0},null,{"$f":"Import!E1188","v":0},null,{"$f":"Import!G1188","v":0},null,0,null,0,null,{"$f":"Import!E1212","v":0},null,{"$f":"Import!G1212","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X17","v":0}]
[null,10,"Energy Offshore / Marine",null,{"$f":"Import!E1165","v":0},null,{"$f":"Import!G1165","v":0},null,{"$f":"Import!E1189","v":0},null,{"$f":"Import!G1189","v":0},null,0,null,0,null,{"$f":"Import!E1213","v":0},null,{"$f":"Import!G1213","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X18","v":0}]
[null,11,"Energy Offshore / Marine Non - Proportional ","  ",{"$f":"Import!E1166","v":0},null,{"$f":"Import!G1166","v":0},null,{"$f":"Import!E1190","v":0},null,{"$f":"Import!G1190","v":0},null,0,null,0,null,{"$f":"Import!E1214","v":0},null,{"$f":"Import!G1214","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X19","v":0}]
[null,12,"US Casualty",null,{"$f":"Import!E1167","v":0},null,{"$f":"Import!G1167","v":0},null,{"$f":"Import!E1191","v":0},null,{"$f":"Import!G1191","v":0},null,0,null,0,null,{"$f":"Import!E1215","v":0},null,{"$f":"Import!G1215","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X20","v":0}]
[null,13,"US Casualty Non - Proportional ",null,{"$f":"Import!E1168","v":0},null,{"$f":"Import!G1168","v":0},null,{"$f":"Import!E1192","v":0},null,{"$f":"Import!G1192","v":0},null,0,null,0,null,{"$f":"Import!E1216","v":0},null,{"$f":"Import!G1216","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X21","v":0}]
[null,14,"US Professional",null,{"$f":"Import!E1169","v":0},null,{"$f":"Import!G1169","v":0},null,{"$f":"Import!E1193","v":0},null,{"$f":"Import!G1193","v":0},null,0,null,0,null,{"$f":"Import!E1217","v":0},null,{"$f":"Import!G1217","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X22","v":0}]
[null,15,"US Professional Non – Proportional",null,{"$f":"Import!E1170","v":0},null,{"$f":"Import!G1170","v":0},null,{"$f":"Import!E1194","v":0},null,{"$f":"Import!G1194","v":0},null,0,null,0,null,{"$f":"Import!E1218","v":0},null,{"$f":"Import!G1218","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X23","v":0}]
[null,16,"US Specialty ",null,{"$f":"Import!E1171","v":0},null,{"$f":"Import!G1171","v":0},null,{"$f":"Import!E1195","v":0},null,{"$f":"Import!G1195","v":0},null,0,null,0,null,{"$f":"Import!E1219","v":0},null,{"$f":"Import!G1219","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X24","v":0}]
[null,17,"US Specialty Non - Proportional",null,{"$f":"Import!E1172","v":0},null,{"$f":"Import!G1172","v":0},null,{"$f":"Import!E1196","v":0},null,{"$f":"Import!G1196","v":0},null,0,null,0,null,{"$f":"Import!E1220","v":0},null,{"$f":"Import!G1220","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X25","v":0}]
[null,18,"International Motor ",null,{"$f":"Import!E1173","v":0},null,{"$f":"Import!G1173","v":0},null,{"$f":"Import!E1197","v":0},null,{"$f":"Import!G1197","v":0},null,0,null,0,null,{"$f":"Import!E1221","v":0},null,{"$f":"Import!G1221","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X26","v":0}]
[null,19,"International Motor Non – Proportional",null,{"$f":"Import!E1174","v":0},null,{"$f":"Import!G1174","v":0},null,{"$f":"Import!E1198","v":0},null,{"$f":"Import!G1198","v":0},null,0,null,0,null,{"$f":"Import!E1222","v":0},null,{"$f":"Import!G1222","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X27","v":0}]
[null,20,"International Casualty Non – Motor ",null,{"$f":"Import!E1175","v":0},null,{"$f":"Import!G1175","v":0},null,{"$f":"Import!E1199","v":0},null,{"$f":"Import!G1199","v":0},null,0,null,0,null,{"$f":"Import!E1223","v":0},null,{"$f":"Import!G1223","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X28","v":0}]
[null,21,"International Casualty Non Motor Non – Proportional ",null,{"$f":"Import!E1176","v":0},null,{"$f":"Import!G1176","v":0},null,{"$f":"Import!E1200","v":0},null,{"$f":"Import!G1200","v":0},null,0,null,0,null,{"$f":"Import!E1224","v":0},null,{"$f":"Import!G1224","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X29","v":0}]
[null,22,"Retro Property",null,{"$f":"Import!E1177","v":0},null,{"$f":"Import!G1177","v":0},null,{"$f":"Import!E1201","v":0},null,{"$f":"Import!G1201","v":0},null,0,null,0,null,{"$f":"Import!E1225","v":0},null,{"$f":"Import!G1225","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X30","v":0}]
[null,23,"Structured / Finite Reinsurance",null,{"$f":"Import!E1178","v":0},null,{"$f":"Import!G1178","v":0},null,{"$f":"Import!E1202","v":0},null,{"$f":"Import!G1202","v":0},null,0,null,0,null,{"$f":"Import!E1226","v":0},null,{"$f":"Import!G1226","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X31","v":0}]
[null,24,"Health",null,{"$f":"Import!E1179","v":0},null,{"$f":"Import!G1179","v":0},null,{"$f":"Import!E1203","v":0},null,{"$f":"Import!G1203","v":0},null,0,null,0,null,{"$f":"Import!E1227","v":0},null,{"$f":"Import!G1227","v":0},null,{"$f":"+'Schedule IVC (EBS)'!X32","v":0}]
[null,25,"Total ",null,{"$f":"SUM(E11:E34)","v":0},null,{"$f":"SUM(G11:G34)","v":0},null,{"$f":"SUM(I11:I34)","v":0},null,{"$f":"SUM(K11:K34)","v":0},null,{"$f":"SUM(M11:M34)","v":0},null,{"$f":"SUM(O11:O34)","v":0},null,{"$f":"SUM(Q11:Q34)","v":0},null,{"$f":"SUM(S11:S34)","v":0},null,{"$f":"SUM(U11:U34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M38=\"TRUE\",HYPERLINK(\"#'Form 2'!E14\",\"TRUE\"),HYPERLINK(\"#'Form 2'!E14\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(O38=\"TRUE\",HYPERLINK(\"#'Form 2'!G14\",\"TRUE\"),HYPERLINK(\"#'Form 2'!G14\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(Q38=\"TRUE\",HYPERLINK(\"#'Form 2'!E18\",\"TRUE\"),HYPERLINK(\"#'Form 2'!E18\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(S38=\"TRUE\",HYPERLINK(\"#'Form 2'!G18\",\"TRUE\"),HYPERLINK(\"#'Form 2'!G18\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND((M35-'Form 2'!E14),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((O35-'Form 2'!G14),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((Q35-'Form 2'!E18),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((S35-'Form 2'!G18),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(M35-'Form 2'!E14,0)","v":0},null,{"$f":"ROUND(O35-'Form 2'!G14,0)","v":0},null,{"$f":"ROUND(Q35-'Form 2'!E18,0)","v":0},null,{"$f":"ROUND(S35-'Form 2'!G18,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M37=\"False\",\"Does not equal Form 2 Line 1(c)\",\"\")","v":""},null,{"$f":"IF(O37=\"False\",\"Does not equal Form 2 Line 1(c)\",\"\")","v":""},null,{"$f":"IF(Q37=\"False\",\"Does not equal Form 2 Line 3\",\"\")","v":""},null,{"$f":"IF(S37=\"False\",\"Does not equal Form 2 Line 3\",\"\")","v":""}]

{"sheet":"Schedule IVB","index":42,"n_rows":37,"n_cols":27,"rows_kept":37,"cut":false,"hidden":false,"merged":[[6,24,7,26],[2,4,2,6],[4,4,4,14],[4,16,4,26],[5,12,5,14],[5,24,5,26],[6,4,7,6],[6,8,7,10],[6,12,7,14],[6,16,7,18],[6,20,7,22]]}
[null,"SCHEDULE OF LONG-TERM BUSINESS PREMIUMS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"For the year ending",null,null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IV(B) (EBS)"]
[null,"expressed in ",null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[null,null,null,null,"Gross Premiums",null,null,null,null,null,null,null,null,null,null,null,"Net Premiums "]
[null,null,null,null,null,null,null,null,null,null,null,null,"[Form 2, Line 12(c)]",null,null,null,null,null,null,null,null,null,null,null,"[Form 2, Line 14(d)]"]
[null,null,null,null,"Unrelated",null,null,null,"Related",null,null,null,"Total",null,null,null,"Adjustable / Benefit Period \n<= 2 Years",null,null,null,"Non-Adjustable / Benefit Period \n> 2 Years",null,null,null,"Total"]
[null,"Schedule "]
[null,"Line no. ",null,null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!H7","v":"2021-12-31"},null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!H7","v":"2021-12-31"},null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!H7","v":"2021-12-31"},null,{"$f":"M9","v":"2022-12-31"},null,{"$f":"O9","v":"2021-12-31"},null,{"$f":"Q9","v":"2022-12-31"},null,{"$f":"S9","v":"2021-12-31"},null,{"$f":"'Form 1EBS'!F7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!H7","v":"2021-12-31"}]
[null,null,null,null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)"]
[]
[null,1,"Mortality ",null,{"$f":"Import!E1679","v":0},null,{"$f":"Import!G1679","v":0},null,{"$f":"Import!E1695","v":0},null,{"$f":"Import!G1695","v":0},null,{"$f":"E12+I12","v":0},null,{"$f":"G12+K12","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!E1717","v":0},null,{"$f":"Import!G1717","v":0}]
[null,2,"Critical Illness",null,{"$f":"Import!E1680","v":0},null,{"$f":"Import!G1680","v":0},null,{"$f":"Import!E1696","v":0},null,{"$f":"Import!G1696","v":0},null,{"$f":"E13+I13","v":0},null,{"$f":"G13+K13","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!E1718","v":0},null,{"$f":"Import!G1718","v":0}]
[null,3,"Longevity",null,{"$f":"Import!E1681","v":0},null,{"$f":"Import!G1681","v":0},null,{"$f":"Import!E1697","v":0},null,{"$f":"Import!G1697","v":0},null,{"$f":"E14+I14","v":0},null,{"$f":"G14+K14","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!E1719","v":0},null,{"$f":"Import!G1719","v":0}]
[null,4,"Deferred Annuities",null,{"$f":"Import!E1682","v":0},null,{"$f":"Import!G1682","v":0},null,{"$f":"Import!E1698","v":0},null,{"$f":"Import!G1698","v":0},null,{"$f":"E15+I15","v":0},null,{"$f":"G15+K15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Import!E1720","v":0},null,{"$f":"Import!G1720","v":0}]
[null,5,"Disability Income: Active lives with premium guarantee of —"]
[null,null,"(i) Less than or equal to 1 year",null,{"$f":"Import!E1683","v":0},null,{"$f":"Import!G1683","v":0},null,{"$f":"Import!E1699","v":0},null,{"$f":"Import!G1699","v":0},null,{"$f":"E17+I17","v":0},null,{"$f":"G17+K17","v":0},null,{"$f":"Import!E1711","v":0},null,{"$f":"Import!G1711","v":0},null,{"$f":"Import!E1714","v":0},null,{"$f":"Import!G1714","v":0}]
[null,null,"(ii) More than 1 year but less than 5 years",null,{"$f":"Import!E1684","v":0},null,{"$f":"Import!G1684","v":0},null,{"$f":"Import!E1700","v":0},null,{"$f":"Import!G1700","v":0},null,{"$f":"E18+I18","v":0},null,0,null,{"$f":"Import!E1712","v":0},null,{"$f":"Import!G1712","v":0},null,{"$f":"Import!E1715","v":0},null,{"$f":"Import!G1715","v":0}]
[null,null,"(iii) Greater than 5 years",null,{"$f":"Import!E1685","v":0},null,{"$f":"Import!G1685","v":0},null,{"$f":"Import!E1701","v":0},null,{"$f":"Import!G1701","v":0},null,{"$f":"E19+I19","v":0},null,0,null,{"$f":"Import!E1713","v":0},null,{"$f":"Import!G1713","v":0},null,{"$f":"Import!E1716","v":0},null,{"$f":"Import!G1716","v":0}]
[null,6,"Disability Income: Actives lives for other ",null,{"$f":"Import!E1686","v":0},null,{"$f":"Import!G1686","v":0},null,{"$f":"Import!E1702","v":0},null,{"$f":"Import!G1702","v":0},null,{"$f":"E20+I20","v":0},null,0,null,null,null,null,null,null,null,null,null,{"$f":"Import!E1721","v":0},null,{"$f":"Import!G1721","v":0}]
[null,null,"accident and sickness"]
[null,7,"Disability Income: Claims in payment ",null,{"$f":"Import!E1687","v":0},null,{"$f":"Import!G1687","v":0},null,{"$f":"Import!E1703","v":0},null,{"$f":"Import!G1703","v":0},null,{"$f":"E22+I22","v":0},null,0,null,null,null,null,null,null,null,null,null,{"$f":"Import!E1722","v":0},null,{"$f":"Import!G1722","v":0}]
[null,8,"Disability Income: Claims in payment for other",null,{"$f":"Import!E1688","v":0},null,{"$f":"Import!G1688","v":0},null,{"$f":"Import!E1704","v":0},null,{"$f":"Import!G1704","v":0},null,{"$f":"E23+I23","v":0},null,0,null,null,null,null,null,null,null,null,null,{"$f":"Import!E1723","v":0},null,{"$f":"Import!G1723","v":0}]
[null,null,"accident and sickness"]
[null,9,"Group Life",null,{"$f":"Import!E1689","v":0},null,{"$f":"Import!G1689","v":0},null,{"$f":"Import!E1705","v":0},null,{"$f":"Import!G1705","v":0},null,{"$f":"E25+I25","v":0},null,0,null,null,null,null,null,null,null,null,null,{"$f":"Import!E1724","v":0},null,{"$f":"Import!G1724","v":0}]
[null,10,"Group Disability",null,{"$f":"Import!E1690","v":0},null,{"$f":"Import!G1690","v":0},null,{"$f":"Import!E1706","v":0},null,{"$f":"Import!G1706","v":0},null,0,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Import!E1725","v":0},null,{"$f":"Import!G1725","v":0}]
[null,11,"Group Health",null,{"$f":"Import!E1691","v":0},null,{"$f":"Import!G1691","v":0},null,{"$f":"Import!E1707","v":0},null,{"$f":"Import!G1707","v":0},null,0,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Import!E1726","v":0},null,{"$f":"Import!G1726","v":0}]
[null,12,"Stop Loss",null,{"$f":"Import!E1692","v":0},null,{"$f":"Import!G1692","v":0},null,{"$f":"Import!E1708","v":0},null,{"$f":"Import!G1708","v":0},null,0,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Import!E1727","v":0},null,{"$f":"Import!G1727","v":0}]
[null,13,"Rider",null,{"$f":"Import!E1693","v":0},null,{"$f":"Import!G1693","v":0},null,{"$f":"Import!E1709","v":0},null,{"$f":"Import!G1709","v":0},null,0,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Import!E1728","v":0},null,{"$f":"Import!G1728","v":0}]
[null,14,"Variable Annuities",null,{"$f":"Import!E1694","v":0},null,{"$f":"Import!G1694","v":0},null,{"$f":"Import!E1710","v":0},null,{"$f":"Import!G1710","v":0},null,0,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Import!E1729","v":0},null,{"$f":"Import!G1729","v":0}]
[null,15,"Total ",null,{"$f":"SUM(E12:E30)","v":0},null,{"$f":"SUM(G12:G30)","v":0},null,{"$f":"SUM(I12:I30)","v":0},null,{"$f":"SUM(K12:K30)","v":0},null,{"$f":"SUM(M12:M30)","v":0},null,{"$f":"SUM(O12:O30)","v":0},null,{"$f":"SUM(Q12:Q30)","v":0},null,{"$f":"SUM(S12:S30)","v":0},null,{"$f":"SUM(U12:U30)","v":0},null,{"$f":"SUM(W12:W30)","v":0},null,{"$f":"SUM(Y12:Y30)","v":0},null,{"$f":"SUM(AA12:AA30)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M34=\"TRUE\",HYPERLINK(\"#'Form 2'!E43\",\"TRUE\"),HYPERLINK(\"#'Form 2'!E43\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(O34=\"TRUE\",HYPERLINK(\"#'Form 2'!G43\",\"TRUE\"),HYPERLINK(\"#'Form 2'!G43\",\"FALSE\"))","v":"TRUE"},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y34=\"TRUE\",HYPERLINK(\"#'Form 2'!E51\",\"TRUE\"),HYPERLINK(\"#'Form 2'!E51\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(AA34=\"TRUE\",HYPERLINK(\"#'Form 2'!G51\",\"TRUE\"),HYPERLINK(\"#'Form 2'!G51\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND((M31-'Form 2'!E43),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((O31-'Form 2'!G43),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND((Y31+Q31+U31-'Form 2'!E51),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((AA31+S31+W31-'Form 2'!G51),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Form 2'!E43-M31,0)","v":0},null,{"$f":"ROUND('Form 2'!G43-O31,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Form 2'!E51-(Y31+Q31+U31),0)","v":0},null,{"$f":"ROUND('Form 2'!G51-(AA31+S31+W31),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M33=\"False\",\"Does not equal Form 2 Line 12(c)\",\"\")","v":""},null,{"$f":"IF(O33=\"False\",\"Does not equal Form 2 Line 12(c)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y33=\"False\",\"Does not equal Form 2 Line 14(d)\",\"\")","v":""},null,{"$f":"IF(AA33=\"False\",\"Does not equal Form 2 Line 14(d)\",\"\")","v":""}]

{"sheet":"Schedule IVC (EBS)","index":43,"n_rows":79,"n_cols":28,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,"SCHEDULE OF GEOGRAPHIC DIVERSIFICATION OF PREMIUMS WRITTEN ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"\"For the year ending \"&TEXT('Group Information'!C3,\"DD MMMM YYYY\")","v":"For the year ending 31 December 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IV(C) (EBS)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Confirmation that \"&B2& \" Is Taking Advantage of Geographic Diversification of Premiums\"","v":"Confirmation that Enter Parent Company Name Is Taking Advantage of Geographic Diversification of Premiums"},null,"Yes"]
[null,{"$f":"\"expressed in \"&'Form 1EBS'!C4","v":"expressed in  ['000s]United States Dollars"}]
[null,"Schedule ",null,null,{"$f":"HYPERLINK(\"#'Zones'!c4\",\"Zone 1\")","v":"Zone 1"},{"$f":"HYPERLINK(\"#'Zones'!c13\",\"Zone 2\")","v":"Zone 2"},{"$f":"HYPERLINK(\"#'Zones'!c18\",\"Zone 3\")","v":"Zone 3"},{"$f":"HYPERLINK(\"#'Zones'!c26\",\"Zone 4\")","v":"Zone 4"},{"$f":"HYPERLINK(\"#'Zones'!c36\",\"Zone 5\")","v":"Zone 5"},{"$f":"HYPERLINK(\"#'Zones'!c46\",\"Zone 6\")","v":"Zone 6"},{"$f":"HYPERLINK(\"#'Zones'!c57\",\"Zone 7\")","v":"Zone 7"},{"$f":"HYPERLINK(\"#'Zones'!c68\",\"Zone 8\")","v":"Zone 8"},{"$f":"HYPERLINK(\"#'Zones'!c76\",\"Zone 9\")","v":"Zone 9"},{"$f":"HYPERLINK(\"#'Zones'!c84\",\"Zone 10\")","v":"Zone 10"},{"$f":"HYPERLINK(\"#'Zones'!c90\",\"Zone 11\")","v":"Zone 11"},{"$f":"HYPERLINK(\"#'Zones'!c94\",\"Zone 12\")","v":"Zone 12"},{"$f":"HYPERLINK(\"#'Zones'!c107\",\"Zone 13\")","v":"Zone 13"},{"$f":"HYPERLINK(\"#'Zones'!c112\",\"Zone 14\")","v":"Zone 14"},{"$f":"HYPERLINK(\"#'Zones'!c116\",\"Zone 15\")","v":"Zone 15"},{"$f":"HYPERLINK(\"#'Zones'!c121\",\"Zone 16\")","v":"Zone 16"},{"$f":"HYPERLINK(\"#'Zones'!c127\",\"Zone 17\")","v":"Zone 17"},{"$f":"HYPERLINK(\"#'Zones'!c133\",\"Zone 18\")","v":"Zone 18"},null,"Total Geo NPW",null,"Total NPW"]
[null,"Line no. ",null,null,"('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)",null,"('000)",null,"('000)"]
[]
[null,1,"Property Catastrophe",null,{"$f":"Import!E1228","v":0},{"$f":"Import!E1253","v":0},{"$f":"Import!E1278","v":0},{"$f":"Import!E1303","v":0},{"$f":"Import!E1328","v":0},{"$f":"Import!E1353","v":0},{"$f":"Import!E1378","v":0},{"$f":"Import!E1403","v":0},{"$f":"Import!E1428","v":0},{"$f":"Import!E1453","v":0},{"$f":"Import!E1478","v":0},{"$f":"Import!E1503","v":0},{"$f":"Import!E1528","v":0},{"$f":"Import!E1553","v":0},{"$f":"Import!E1578","v":0},{"$f":"Import!E1603","v":0},{"$f":"Import!E1628","v":0},{"$f":"Import!E1653","v":0},null,{"$f":"SUM(E9:V9)","v":0},null,{"$f":"+'Schedule IVA'!Q11","v":0},null,{"$f":"IF($Z$4=\"Yes\",IF(X9=0,\" - \",IF(ROUND(SUM(X9-Z9),0)=0,\"TRUE\",\"FALSE\")),\"N/A\")","v":" - "}]
[null,2,"Property",null,{"$f":"Import!E1229","v":0},{"$f":"Import!E1254","v":0},{"$f":"Import!E1279","v":0},{"$f":"Import!E1304","v":0},{"$f":"Import!E1329","v":0},{"$f":"Import!E1354","v":0},{"$f":"Import!E1379","v":0},{"$f":"Import!E1404","v":0},{"$f":"Import!E1429","v":0},{"$f":"Import!E1454","v":0},{"$f":"Import!E1479","v":0},{"$f":"Import!E1504","v":0},{"$f":"Import!E1529","v":0},{"$f":"Import!E1554","v":0},{"$f":"Import!E1579","v":0},{"$f":"Import!E1604","v":0},{"$f":"Import!E1629","v":0},{"$f":"Import!E1654","v":0},null,{"$f":"SUM(E10:V10)","v":0},null,{"$f":"+'Schedule IVA'!Q12","v":0},null,{"$f":"IF($Z$4=\"Yes\",IF(X10=0,\" - \",IF(ROUND(SUM(X10-Z10),0)=0,\"TRUE\",\"FALSE\")),\"N/A\")","v":" - "}]
[null,3,"Property Non – Proportional",null,{"$f":"Import!E1230","v":0},{"$f":"Import!E1255","v":0},{"$f":"Import!E1280","v":0},{"$f":"Import!E1305","v":0},{"$f":"Import!E1330","v":0},{"$f":"Import!E1355","v":0},{"$f":"Import!E1380","v":0},{"$f":"Import!E1405","v":0},{"$f":"Import!E1430","v":0},{"$f":"Import!E1455","v":0},{"$f":"Import!E1480","v":0},{"$f":"Import!E1505","v":0},{"$f":"Import!E1530","v":0},{"$f":"Import!E1555","v":0},{"$f":"Import!E1580","v":0},{"$f":"Import!E1605","v":0},{"$f":"Import!E1630","v":0},{"$f":"Import!E1655","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q13","v":0},null," - "]
[null,4,"Personal Accident",null,{"$f":"Import!E1231","v":0},{"$f":"Import!E1256","v":0},{"$f":"Import!E1281","v":0},{"$f":"Import!E1306","v":0},{"$f":"Import!E1331","v":0},{"$f":"Import!E1356","v":0},{"$f":"Import!E1381","v":0},{"$f":"Import!E1406","v":0},{"$f":"Import!E1431","v":0},{"$f":"Import!E1456","v":0},{"$f":"Import!E1481","v":0},{"$f":"Import!E1506","v":0},{"$f":"Import!E1531","v":0},{"$f":"Import!E1556","v":0},{"$f":"Import!E1581","v":0},{"$f":"Import!E1606","v":0},{"$f":"Import!E1631","v":0},{"$f":"Import!E1656","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q14","v":0},null," - "]
[null,5,"Personal Accident Non- Proportional",null,{"$f":"Import!E1232","v":0},{"$f":"Import!E1257","v":0},{"$f":"Import!E1282","v":0},{"$f":"Import!E1307","v":0},{"$f":"Import!E1332","v":0},{"$f":"Import!E1357","v":0},{"$f":"Import!E1382","v":0},{"$f":"Import!E1407","v":0},{"$f":"Import!E1432","v":0},{"$f":"Import!E1457","v":0},{"$f":"Import!E1482","v":0},{"$f":"Import!E1507","v":0},{"$f":"Import!E1532","v":0},{"$f":"Import!E1557","v":0},{"$f":"Import!E1582","v":0},{"$f":"Import!E1607","v":0},{"$f":"Import!E1632","v":0},{"$f":"Import!E1657","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q15","v":0},null," - "]
[null,6,"Aviation",null,{"$f":"Import!E1233","v":0},{"$f":"Import!E1258","v":0},{"$f":"Import!E1283","v":0},{"$f":"Import!E1308","v":0},{"$f":"Import!E1333","v":0},{"$f":"Import!E1358","v":0},{"$f":"Import!E1383","v":0},{"$f":"Import!E1408","v":0},{"$f":"Import!E1433","v":0},{"$f":"Import!E1458","v":0},{"$f":"Import!E1483","v":0},{"$f":"Import!E1508","v":0},{"$f":"Import!E1533","v":0},{"$f":"Import!E1558","v":0},{"$f":"Import!E1583","v":0},{"$f":"Import!E1608","v":0},{"$f":"Import!E1633","v":0},{"$f":"Import!E1658","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q16","v":0},null," - "]
[null,7,"Aviation Non – Proportional",null,{"$f":"Import!E1234","v":0},{"$f":"Import!E1259","v":0},{"$f":"Import!E1284","v":0},{"$f":"Import!E1309","v":0},{"$f":"Import!E1334","v":0},{"$f":"Import!E1359","v":0},{"$f":"Import!E1384","v":0},{"$f":"Import!E1409","v":0},{"$f":"Import!E1434","v":0},{"$f":"Import!E1459","v":0},{"$f":"Import!E1484","v":0},{"$f":"Import!E1509","v":0},{"$f":"Import!E1534","v":0},{"$f":"Import!E1559","v":0},{"$f":"Import!E1584","v":0},{"$f":"Import!E1609","v":0},{"$f":"Import!E1634","v":0},{"$f":"Import!E1659","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q17","v":0},null," - "]
[null,8,"Credit / Surety ",null,{"$f":"Import!E1235","v":0},{"$f":"Import!E1260","v":0},{"$f":"Import!E1285","v":0},{"$f":"Import!E1310","v":0},{"$f":"Import!E1335","v":0},{"$f":"Import!E1360","v":0},{"$f":"Import!E1385","v":0},{"$f":"Import!E1410","v":0},{"$f":"Import!E1435","v":0},{"$f":"Import!E1460","v":0},{"$f":"Import!E1485","v":0},{"$f":"Import!E1510","v":0},{"$f":"Import!E1535","v":0},{"$f":"Import!E1560","v":0},{"$f":"Import!E1585","v":0},{"$f":"Import!E1610","v":0},{"$f":"Import!E1635","v":0},{"$f":"Import!E1660","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q18","v":0},null," - "]
[null,9,"Credit / Surety Non – Proportional",null,{"$f":"Import!E1236","v":0},{"$f":"Import!E1261","v":0},{"$f":"Import!E1286","v":0},{"$f":"Import!E1311","v":0},{"$f":"Import!E1336","v":0},{"$f":"Import!E1361","v":0},{"$f":"Import!E1386","v":0},{"$f":"Import!E1411","v":0},{"$f":"Import!E1436","v":0},{"$f":"Import!E1461","v":0},{"$f":"Import!E1486","v":0},{"$f":"Import!E1511","v":0},{"$f":"Import!E1536","v":0},{"$f":"Import!E1561","v":0},{"$f":"Import!E1586","v":0},{"$f":"Import!E1611","v":0},{"$f":"Import!E1636","v":0},{"$f":"Import!E1661","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q19","v":0},null," - "]
[null,10,"Energy Offshore / Marine",null,{"$f":"Import!E1237","v":0},{"$f":"Import!E1262","v":0},{"$f":"Import!E1287","v":0},{"$f":"Import!E1312","v":0},{"$f":"Import!E1337","v":0},{"$f":"Import!E1362","v":0},{"$f":"Import!E1387","v":0},{"$f":"Import!E1412","v":0},{"$f":"Import!E1437","v":0},{"$f":"Import!E1462","v":0},{"$f":"Import!E1487","v":0},{"$f":"Import!E1512","v":0},{"$f":"Import!E1537","v":0},{"$f":"Import!E1562","v":0},{"$f":"Import!E1587","v":0},{"$f":"Import!E1612","v":0},{"$f":"Import!E1637","v":0},{"$f":"Import!E1662","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q20","v":0},null," - "]
[null,11,"Energy Offshore / Marine Non - Proportional ","  ",{"$f":"Import!E1238","v":0},{"$f":"Import!E1263","v":0},{"$f":"Import!E1288","v":0},{"$f":"Import!E1313","v":0},{"$f":"Import!E1338","v":0},{"$f":"Import!E1363","v":0},{"$f":"Import!E1388","v":0},{"$f":"Import!E1413","v":0},{"$f":"Import!E1438","v":0},{"$f":"Import!E1463","v":0},{"$f":"Import!E1488","v":0},{"$f":"Import!E1513","v":0},{"$f":"Import!E1538","v":0},{"$f":"Import!E1563","v":0},{"$f":"Import!E1588","v":0},{"$f":"Import!E1613","v":0},{"$f":"Import!E1638","v":0},{"$f":"Import!E1663","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q21","v":0},null," - "]
[null,12,"US Casualty",null,{"$f":"Import!E1239","v":0},{"$f":"Import!E1264","v":0},{"$f":"Import!E1289","v":0},{"$f":"Import!E1314","v":0},{"$f":"Import!E1339","v":0},{"$f":"Import!E1364","v":0},{"$f":"Import!E1389","v":0},{"$f":"Import!E1414","v":0},{"$f":"Import!E1439","v":0},{"$f":"Import!E1464","v":0},{"$f":"Import!E1489","v":0},{"$f":"Import!E1514","v":0},{"$f":"Import!E1539","v":0},{"$f":"Import!E1564","v":0},{"$f":"Import!E1589","v":0},{"$f":"Import!E1614","v":0},{"$f":"Import!E1639","v":0},{"$f":"Import!E1664","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q22","v":0},null," - "]
[null,13,"US Casualty Non - Proportional ",null,{"$f":"Import!E1240","v":0},{"$f":"Import!E1265","v":0},{"$f":"Import!E1290","v":0},{"$f":"Import!E1315","v":0},{"$f":"Import!E1340","v":0},{"$f":"Import!E1365","v":0},{"$f":"Import!E1390","v":0},{"$f":"Import!E1415","v":0},{"$f":"Import!E1440","v":0},{"$f":"Import!E1465","v":0},{"$f":"Import!E1490","v":0},{"$f":"Import!E1515","v":0},{"$f":"Import!E1540","v":0},{"$f":"Import!E1565","v":0},{"$f":"Import!E1590","v":0},{"$f":"Import!E1615","v":0},{"$f":"Import!E1640","v":0},{"$f":"Import!E1665","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q23","v":0},null," - "]
[null,14,"US Professional",null,{"$f":"Import!E1241","v":0},{"$f":"Import!E1266","v":0},{"$f":"Import!E1291","v":0},{"$f":"Import!E1316","v":0},{"$f":"Import!E1341","v":0},{"$f":"Import!E1366","v":0},{"$f":"Import!E1391","v":0},{"$f":"Import!E1416","v":0},{"$f":"Import!E1441","v":0},{"$f":"Import!E1466","v":0},{"$f":"Import!E1491","v":0},{"$f":"Import!E1516","v":0},{"$f":"Import!E1541","v":0},{"$f":"Import!E1566","v":0},{"$f":"Import!E1591","v":0},{"$f":"Import!E1616","v":0},{"$f":"Import!E1641","v":0},{"$f":"Import!E1666","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q24","v":0},null," - "]
[null,15,"US Professional Non – Proportional",null,{"$f":"Import!E1242","v":0},{"$f":"Import!E1267","v":0},{"$f":"Import!E1292","v":0},{"$f":"Import!E1317","v":0},{"$f":"Import!E1342","v":0},{"$f":"Import!E1367","v":0},{"$f":"Import!E1392","v":0},{"$f":"Import!E1417","v":0},{"$f":"Import!E1442","v":0},{"$f":"Import!E1467","v":0},{"$f":"Import!E1492","v":0},{"$f":"Import!E1517","v":0},{"$f":"Import!E1542","v":0},{"$f":"Import!E1567","v":0},{"$f":"Import!E1592","v":0},{"$f":"Import!E1617","v":0},{"$f":"Import!E1642","v":0},{"$f":"Import!E1667","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q25","v":0},null," - "]
[null,16,"US Specialty ",null,{"$f":"Import!E1243","v":0},{"$f":"Import!E1268","v":0},{"$f":"Import!E1293","v":0},{"$f":"Import!E1318","v":0},{"$f":"Import!E1343","v":0},{"$f":"Import!E1368","v":0},{"$f":"Import!E1393","v":0},{"$f":"Import!E1418","v":0},{"$f":"Import!E1443","v":0},{"$f":"Import!E1468","v":0},{"$f":"Import!E1493","v":0},{"$f":"Import!E1518","v":0},{"$f":"Import!E1543","v":0},{"$f":"Import!E1568","v":0},{"$f":"Import!E1593","v":0},{"$f":"Import!E1618","v":0},{"$f":"Import!E1643","v":0},{"$f":"Import!E1668","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q26","v":0},null," - "]
[null,17,"US Specialty Non - Proportional",null,{"$f":"Import!E1244","v":0},{"$f":"Import!E1269","v":0},{"$f":"Import!E1294","v":0},{"$f":"Import!E1319","v":0},{"$f":"Import!E1344","v":0},{"$f":"Import!E1369","v":0},{"$f":"Import!E1394","v":0},{"$f":"Import!E1419","v":0},{"$f":"Import!E1444","v":0},{"$f":"Import!E1469","v":0},{"$f":"Import!E1494","v":0},{"$f":"Import!E1519","v":0},{"$f":"Import!E1544","v":0},{"$f":"Import!E1569","v":0},{"$f":"Import!E1594","v":0},{"$f":"Import!E1619","v":0},{"$f":"Import!E1644","v":0},{"$f":"Import!E1669","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q27","v":0},null," - "]
[null,18,"International Motor ",null,{"$f":"Import!E1245","v":0},{"$f":"Import!E1270","v":0},{"$f":"Import!E1295","v":0},{"$f":"Import!E1320","v":0},{"$f":"Import!E1345","v":0},{"$f":"Import!E1370","v":0},{"$f":"Import!E1395","v":0},{"$f":"Import!E1420","v":0},{"$f":"Import!E1445","v":0},{"$f":"Import!E1470","v":0},{"$f":"Import!E1495","v":0},{"$f":"Import!E1520","v":0},{"$f":"Import!E1545","v":0},{"$f":"Import!E1570","v":0},{"$f":"Import!E1595","v":0},{"$f":"Import!E1620","v":0},{"$f":"Import!E1645","v":0},{"$f":"Import!E1670","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q28","v":0},null," - "]
[null,19,"International Motor Non – Proportional",null,{"$f":"Import!E1246","v":0},{"$f":"Import!E1271","v":0},{"$f":"Import!E1296","v":0},{"$f":"Import!E1321","v":0},{"$f":"Import!E1346","v":0},{"$f":"Import!E1371","v":0},{"$f":"Import!E1396","v":0},{"$f":"Import!E1421","v":0},{"$f":"Import!E1446","v":0},{"$f":"Import!E1471","v":0},{"$f":"Import!E1496","v":0},{"$f":"Import!E1521","v":0},{"$f":"Import!E1546","v":0},{"$f":"Import!E1571","v":0},{"$f":"Import!E1596","v":0},{"$f":"Import!E1621","v":0},{"$f":"Import!E1646","v":0},{"$f":"Import!E1671","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q29","v":0},null," - "]
[null,20,"International Casualty Non – Motor ",null,{"$f":"Import!E1247","v":0},{"$f":"Import!E1272","v":0},{"$f":"Import!E1297","v":0},{"$f":"Import!E1322","v":0},{"$f":"Import!E1347","v":0},{"$f":"Import!E1372","v":0},{"$f":"Import!E1397","v":0},{"$f":"Import!E1422","v":0},{"$f":"Import!E1447","v":0},{"$f":"Import!E1472","v":0},{"$f":"Import!E1497","v":0},{"$f":"Import!E1522","v":0},{"$f":"Import!E1547","v":0},{"$f":"Import!E1572","v":0},{"$f":"Import!E1597","v":0},{"$f":"Import!E1622","v":0},{"$f":"Import!E1647","v":0},{"$f":"Import!E1672","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q30","v":0},null," - "]
[null,21,"International Casualty Non Motor Non – Proportional ",null,{"$f":"Import!E1248","v":0},{"$f":"Import!E1273","v":0},{"$f":"Import!E1298","v":0},{"$f":"Import!E1323","v":0},{"$f":"Import!E1348","v":0},{"$f":"Import!E1373","v":0},{"$f":"Import!E1398","v":0},{"$f":"Import!E1423","v":0},{"$f":"Import!E1448","v":0},{"$f":"Import!E1473","v":0},{"$f":"Import!E1498","v":0},{"$f":"Import!E1523","v":0},{"$f":"Import!E1548","v":0},{"$f":"Import!E1573","v":0},{"$f":"Import!E1598","v":0},{"$f":"Import!E1623","v":0},{"$f":"Import!E1648","v":0},{"$f":"Import!E1673","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q31","v":0},null," - "]
[null,22,"Retro Property",null,{"$f":"Import!E1249","v":0},{"$f":"Import!E1274","v":0},{"$f":"Import!E1299","v":0},{"$f":"Import!E1324","v":0},{"$f":"Import!E1349","v":0},{"$f":"Import!E1374","v":0},{"$f":"Import!E1399","v":0},{"$f":"Import!E1424","v":0},{"$f":"Import!E1449","v":0},{"$f":"Import!E1474","v":0},{"$f":"Import!E1499","v":0},{"$f":"Import!E1524","v":0},{"$f":"Import!E1549","v":0},{"$f":"Import!E1574","v":0},{"$f":"Import!E1599","v":0},{"$f":"Import!E1624","v":0},{"$f":"Import!E1649","v":0},{"$f":"Import!E1674","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q32","v":0},null," - "]
[null,23,"Structured / Finite Reinsurance",null,{"$f":"Import!E1250","v":0},{"$f":"Import!E1275","v":0},{"$f":"Import!E1300","v":0},{"$f":"Import!E1325","v":0},{"$f":"Import!E1350","v":0},{"$f":"Import!E1375","v":0},{"$f":"Import!E1400","v":0},{"$f":"Import!E1425","v":0},{"$f":"Import!E1450","v":0},{"$f":"Import!E1475","v":0},{"$f":"Import!E1500","v":0},{"$f":"Import!E1525","v":0},{"$f":"Import!E1550","v":0},{"$f":"Import!E1575","v":0},{"$f":"Import!E1600","v":0},{"$f":"Import!E1625","v":0},{"$f":"Import!E1650","v":0},{"$f":"Import!E1675","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q33","v":0},null," - "]
[null,24,"Health",null,{"$f":"Import!E1251","v":0},{"$f":"Import!E1276","v":0},{"$f":"Import!E1301","v":0},{"$f":"Import!E1326","v":0},{"$f":"Import!E1351","v":0},{"$f":"Import!E1376","v":0},{"$f":"Import!E1401","v":0},{"$f":"Import!E1426","v":0},{"$f":"Import!E1451","v":0},{"$f":"Import!E1476","v":0},{"$f":"Import!E1501","v":0},{"$f":"Import!E1526","v":0},{"$f":"Import!E1551","v":0},{"$f":"Import!E1576","v":0},{"$f":"Import!E1601","v":0},{"$f":"Import!E1626","v":0},{"$f":"Import!E1651","v":0},{"$f":"Import!E1676","v":0},null,0,null,{"$f":"+'Schedule IVA'!Q34","v":0},null," - "]
[null,25,"Total ",null,{"$f":"SUM(E9:E32)","v":0},{"$f":"SUM(F9:F32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(X9:X32)","v":0},null,{"$f":"SUM(Z9:Z32)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]

{"sheet":"Schedule IVD (EBS)","index":44,"n_rows":46,"n_cols":19,"rows_kept":46,"cut":false,"hidden":false,"merged":[[4,16,5,16],[4,8,5,8],[4,4,5,4],[4,14,5,14],[4,6,5,6],[4,10,5,10],[4,12,5,12]]}
[null,"SCHEDULE OF EXPOSURE MEASURE BY LINE OF BUSINESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"\"For the year ending \"&TEXT('Group Information'!C3,\"DD MMMM YYYY\")","v":"For the year ending 31 December 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IV(D) (EBS)"]
[null,{"$f":"\"expressed in \"&'Form 1EBS'!C4","v":"expressed in  ['000s]United States Dollars"},null,null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)"]
[null,null,null,null,"Net Premiums Written",null,"Est. of Net Earned Premiums for Next 12 Months",null,"Net Base Exposure",null,"Net FP (Exisiting) ",null,"Net FP (Future) ",null,"Net Premium Exposure Measure",null,"Gross Premium Exposure Measure",null,"Geo Net Exp Mea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[ Schedule IV(C) ]"]
[null,"Line no. ",null,null,{"$f":"'Form 1EBS'!$F$7","v":"2022-12-31"},null,{"$f":"'Form 1EBS'!$F$7+1","v":"2023-01-01"},null,{"$f":"'Form 1EBS'!$F$7+1","v":"2023-01-01"},null,{"$f":"'Form 1EBS'!$F$7+1","v":"2023-01-01"},null,{"$f":"'Form 1EBS'!$F$7+1","v":"2023-01-01"},null,{"$f":"'Form 1EBS'!$F$7+1","v":"2023-01-01"},null,{"$f":"'Form 1EBS'!$F$7+1","v":"2023-01-01"},null,{"$f":"'Form 1EBS'!$F$7+1","v":"2023-01-01"}]
[null,null,null,null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)",null,"('000)"]
[null,1,"Property Catastrophe",null,{"$f":"'Schedule IVA'!Q11","v":0},null,{"$f":"Import!E13079","v":0},null,{"$f":"IF($E$33>$G$33,E9,G9)","v":0},null,{"$f":"Import!E13104","v":0},null,{"$f":"Import!E13129","v":0},null,{"$f":"SUM(I9:M9)","v":0},null,{"$f":"Import!E13154","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X9","v":0}]
[null,2,"Property",null,{"$f":"'Schedule IVA'!Q12","v":0},null,{"$f":"Import!E13080","v":0},null,{"$f":"IF($E$33>$G$33,E10,G10)","v":0},null,{"$f":"Import!E13105","v":0},null,{"$f":"Import!E13130","v":0},null,{"$f":"SUM(I10:M10)","v":0},null,{"$f":"Import!E13155","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X10","v":0}]
[null,3,"Property Non – Proportional",null,{"$f":"'Schedule IVA'!Q13","v":0},null,{"$f":"Import!E13081","v":0},null,0,null,{"$f":"Import!E13106","v":0},null,{"$f":"Import!E13131","v":0},null,0,null,{"$f":"Import!E13156","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X11","v":0}]
[null,4,"Personal Accident",null,{"$f":"'Schedule IVA'!Q14","v":0},null,{"$f":"Import!E13082","v":0},null,0,null,{"$f":"Import!E13107","v":0},null,{"$f":"Import!E13132","v":0},null,0,null,{"$f":"Import!E13157","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X12","v":0}]
[null,5,"Personal Accident Non- Proportional",null,{"$f":"'Schedule IVA'!Q15","v":0},null,{"$f":"Import!E13083","v":0},null,0,null,{"$f":"Import!E13108","v":0},null,{"$f":"Import!E13133","v":0},null,0,null,{"$f":"Import!E13158","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X13","v":0}]
[null,6,"Aviation",null,{"$f":"'Schedule IVA'!Q16","v":0},null,{"$f":"Import!E13084","v":0},null,0,null,{"$f":"Import!E13109","v":0},null,{"$f":"Import!E13134","v":0},null,0,null,{"$f":"Import!E13159","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X14","v":0}]
[null,7,"Aviation Non – Proportional",null,{"$f":"'Schedule IVA'!Q17","v":0},null,{"$f":"Import!E13085","v":0},null,0,null,{"$f":"Import!E13110","v":0},null,{"$f":"Import!E13135","v":0},null,0,null,{"$f":"Import!E13160","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X15","v":0}]
[null,8,"Credit / Surety ",null,{"$f":"'Schedule IVA'!Q18","v":0},null,{"$f":"Import!E13086","v":0},null,0,null,{"$f":"Import!E13111","v":0},null,{"$f":"Import!E13136","v":0},null,0,null,{"$f":"Import!E13161","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X16","v":0}]
[null,9,"Credit / Surety Non – Proportional",null,{"$f":"'Schedule IVA'!Q19","v":0},null,{"$f":"Import!E13087","v":0},null,0,null,{"$f":"Import!E13112","v":0},null,{"$f":"Import!E13137","v":0},null,0,null,{"$f":"Import!E13162","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X17","v":0}]
[null,10,"Energy Offshore / Marine",null,{"$f":"'Schedule IVA'!Q20","v":0},null,{"$f":"Import!E13088","v":0},null,0,null,{"$f":"Import!E13113","v":0},null,{"$f":"Import!E13138","v":0},null,0,null,{"$f":"Import!E13163","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X18","v":0}]
[null,11,"Energy Offshore / Marine Non - Proportional ","  ",{"$f":"'Schedule IVA'!Q21","v":0},null,{"$f":"Import!E13089","v":0},null,0,null,{"$f":"Import!E13114","v":0},null,{"$f":"Import!E13139","v":0},null,0,null,{"$f":"Import!E13164","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X19","v":0}]
[null,12,"US Casualty",null,{"$f":"'Schedule IVA'!Q22","v":0},null,{"$f":"Import!E13090","v":0},null,0,null,{"$f":"Import!E13115","v":0},null,{"$f":"Import!E13140","v":0},null,0,null,{"$f":"Import!E13165","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X20","v":0}]
[null,13,"US Casualty Non - Proportional ",null,{"$f":"'Schedule IVA'!Q23","v":0},null,{"$f":"Import!E13091","v":0},null,0,null,{"$f":"Import!E13116","v":0},null,{"$f":"Import!E13141","v":0},null,0,null,{"$f":"Import!E13166","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X21","v":0}]
[null,14,"US Professional",null,{"$f":"'Schedule IVA'!Q24","v":0},null,{"$f":"Import!E13092","v":0},null,0,null,{"$f":"Import!E13117","v":0},null,{"$f":"Import!E13142","v":0},null,0,null,{"$f":"Import!E13167","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X22","v":0}]
[null,15,"US Professional Non – Proportional",null,{"$f":"'Schedule IVA'!Q25","v":0},null,{"$f":"Import!E13093","v":0},null,0,null,{"$f":"Import!E13118","v":0},null,{"$f":"Import!E13143","v":0},null,0,null,{"$f":"Import!E13168","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X23","v":0}]
[null,16,"US Specialty ",null,{"$f":"'Schedule IVA'!Q26","v":0},null,{"$f":"Import!E13094","v":0},null,0,null,{"$f":"Import!E13119","v":0},null,{"$f":"Import!E13144","v":0},null,0,null,{"$f":"Import!E13169","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X24","v":0}]
[null,17,"US Specialty Non - Proportional",null,{"$f":"'Schedule IVA'!Q27","v":0},null,{"$f":"Import!E13095","v":0},null,0,null,{"$f":"Import!E13120","v":0},null,{"$f":"Import!E13145","v":0},null,0,null,{"$f":"Import!E13170","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X25","v":0}]
[null,18,"International Motor ",null,{"$f":"'Schedule IVA'!Q28","v":0},null,{"$f":"Import!E13096","v":0},null,0,null,{"$f":"Import!E13121","v":0},null,{"$f":"Import!E13146","v":0},null,0,null,{"$f":"Import!E13171","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X26","v":0}]
[null,19,"International Motor Non – Proportional",null,{"$f":"'Schedule IVA'!Q29","v":0},null,{"$f":"Import!E13097","v":0},null,0,null,{"$f":"Import!E13122","v":0},null,{"$f":"Import!E13147","v":0},null,0,null,{"$f":"Import!E13172","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X27","v":0}]
[null,20,"International Casualty Non – Motor ",null,{"$f":"'Schedule IVA'!Q30","v":0},null,{"$f":"Import!E13098","v":0},null,0,null,{"$f":"Import!E13123","v":0},null,{"$f":"Import!E13148","v":0},null,0,null,{"$f":"Import!E13173","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X28","v":0}]
[null,21,"International Casualty Non Motor Non – Proportional ",null,{"$f":"'Schedule IVA'!Q31","v":0},null,{"$f":"Import!E13099","v":0},null,0,null,{"$f":"Import!E13124","v":0},null,{"$f":"Import!E13149","v":0},null,0,null,{"$f":"Import!E13174","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X29","v":0}]
[null,22,"Retro Property",null,{"$f":"'Schedule IVA'!Q32","v":0},null,{"$f":"Import!E13100","v":0},null,0,null,{"$f":"Import!E13125","v":0},null,{"$f":"Import!E13150","v":0},null,0,null,{"$f":"Import!E13175","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X30","v":0}]
[null,23,"Structured / Finite Reinsurance",null,{"$f":"'Schedule IVA'!Q33","v":0},null,{"$f":"Import!E13101","v":0},null,0,null,{"$f":"Import!E13126","v":0},null,{"$f":"Import!E13151","v":0},null,0,null,{"$f":"Import!E13176","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X31","v":0}]
[null,24,"Health",null,{"$f":"'Schedule IVA'!Q34","v":0},null,{"$f":"Import!E13102","v":0},null,0,null,{"$f":"Import!E13127","v":0},null,{"$f":"Import!E13152","v":0},null,0,null,{"$f":"Import!E13177","v":0},null,{"$f":"+'Schedule IVE (EBS)'!X32","v":0}]
[null,25,"Total ",null,{"$f":"SUM(E9:E32)","v":0},null,{"$f":"SUM(G9:G32)","v":0},null,{"$f":"SUM(I9:I32)","v":0},null,{"$f":"SUM(K9:K32)","v":0},null,{"$f":"SUM(M9:M32)","v":0},null,{"$f":"SUM(O9:O32)","v":0},null,{"$f":"SUM(Q9:Q32)","v":0},null,{"$f":"SUM(S9:S32)","v":0}]
[]
[null,null,"Details of Premiums Ceded"]
[null,null,"Gross Exposure Measure",null,{"$f":"Q33","v":0}]
[null,null,"Net Exposure Measure",null,{"$f":"O33","v":0}]
[null,null,"Ceded Exposure Measure",null,{"$f":"E36-E37","v":0}]
[]
[null,"*Exposure Measure is to include:"]
[null,"1. Base Exposure shall be the greater of:"]
[null,"(a) Estimate of the net premiums to be earned by the insurer during the next 12 months accounting period;"]
[null,"(b) Net Premiums Written for the reporting period."]
[null,"2. Include Multi-year exposure for:"]
[null,"(a) FP (Exisiting) - shall include the expected present value of premiums to be earned by the insurer after the next 12 months accounting period for existing contracts"]
[null,"(b) FP (future) - The expected present value of net premiums to be earned by the insurer after the next 12 month accounting period for contracts where the initial recognition date falls in the following 12 months."]

{"sheet":"Schedule IVE (EBS)","index":45,"n_rows":83,"n_cols":28,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[null,"SCHEDULE OF GEOGRAPHIC DIVERSIFICATION OF NET EXPOSURE MEASURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"\"For the year ending \"&TEXT('Group Information'!C3,\"DD MMMM YYYY\")","v":"For the year ending 31 December 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE IV(E) (EBS)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Confirmation that \"&B2& \" Is Taking Advantage of Geographic Diversification of Premiums\"","v":"Confirmation that Enter Parent Company Name Is Taking Advantage of Geographic Diversification of Premiums"},null,"Yes"]
[null,{"$f":"\"expressed in \"&'Form 1EBS'!C4","v":"expressed in  ['000s]United States Dollars"}]
[null,"Schedule ",null,null,{"$f":"HYPERLINK(\"#'Zones'!c4\",\"Zone 1\")","v":"Zone 1"},{"$f":"HYPERLINK(\"#'Zones'!c13\",\"Zone 2\")","v":"Zone 2"},{"$f":"HYPERLINK(\"#'Zones'!c18\",\"Zone 3\")","v":"Zone 3"},{"$f":"HYPERLINK(\"#'Zones'!c26\",\"Zone 4\")","v":"Zone 4"},{"$f":"HYPERLINK(\"#'Zones'!c36\",\"Zone 5\")","v":"Zone 5"},{"$f":"HYPERLINK(\"#'Zones'!c46\",\"Zone 6\")","v":"Zone 6"},{"$f":"HYPERLINK(\"#'Zones'!c57\",\"Zone 7\")","v":"Zone 7"},{"$f":"HYPERLINK(\"#'Zones'!c68\",\"Zone 8\")","v":"Zone 8"},{"$f":"HYPERLINK(\"#'Zones'!c76\",\"Zone 9\")","v":"Zone 9"},{"$f":"HYPERLINK(\"#'Zones'!c84\",\"Zone 10\")","v":"Zone 10"},{"$f":"HYPERLINK(\"#'Zones'!c90\",\"Zone 11\")","v":"Zone 11"},{"$f":"HYPERLINK(\"#'Zones'!c94\",\"Zone 12\")","v":"Zone 12"},{"$f":"HYPERLINK(\"#'Zones'!c107\",\"Zone 13\")","v":"Zone 13"},{"$f":"HYPERLINK(\"#'Zones'!c112\",\"Zone 14\")","v":"Zone 14"},{"$f":"HYPERLINK(\"#'Zones'!c116\",\"Zone 15\")","v":"Zone 15"},{"$f":"HYPERLINK(\"#'Zones'!c121\",\"Zone 16\")","v":"Zone 16"},{"$f":"HYPERLINK(\"#'Zones'!c127\",\"Zone 17\")","v":"Zone 17"},{"$f":"HYPERLINK(\"#'Zones'!c133\",\"Zone 18\")","v":"Zone 18"},null,"Geo Net Exp Mea",null,"Total Net Exp"]
[null,"Line no. ",null,null,"('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)","('000)",null,"('000)",null,"('000)"]
[]
[null,1,"Property Catastrophe",null,{"$f":"Import!E13180","v":0},{"$f":"Import!E13205","v":0},{"$f":"Import!E13230","v":0},{"$f":"Import!E13255","v":0},{"$f":"Import!E13280","v":0},{"$f":"Import!E13305","v":0},{"$f":"Import!E13330","v":0},{"$f":"Import!E13355","v":0},{"$f":"Import!E13380","v":0},{"$f":"Import!E13405","v":0},{"$f":"Import!E13430","v":0},{"$f":"Import!E13455","v":0},{"$f":"Import!E13480","v":0},{"$f":"Import!E13505","v":0},{"$f":"Import!E13530","v":0},{"$f":"Import!E13555","v":0},{"$f":"Import!E13580","v":0},{"$f":"Import!E13605","v":0},null,{"$f":"SUM(E9:V9)","v":0},null,{"$f":"+'Schedule IVD (EBS)'!O9","v":0},null,{"$f":"IF($Z$4=\"Yes\",IF(X9=0,\" - \",IF(ROUND(SUM(X9-Z9),0)=0,\"TRUE\",\"FALSE\")),\"N/A\")","v":" - "}]
[null,2,"Property",null,{"$f":"Import!E13181","v":0},{"$f":"Import!E13206","v":0},{"$f":"Import!E13231","v":0},{"$f":"Import!E13256","v":0},{"$f":"Import!E13281","v":0},{"$f":"Import!E13306","v":0},{"$f":"Import!E13331","v":0},{"$f":"Import!E13356","v":0},{"$f":"Import!E13381","v":0},{"$f":"Import!E13406","v":0},{"$f":"Import!E13431","v":0},{"$f":"Import!E13456","v":0},{"$f":"Import!E13481","v":0},{"$f":"Import!E13506","v":0},{"$f":"Import!E13531","v":0},{"$f":"Import!E13556","v":0},{"$f":"Import!E13581","v":0},{"$f":"Import!E13606","v":0},null,{"$f":"SUM(E10:V10)","v":0},null,{"$f":"+'Schedule IVD (EBS)'!O10","v":0},null,{"$f":"IF($Z$4=\"Yes\",IF(X10=0,\" - \",IF(ROUND(SUM(X10-Z10),0)=0,\"TRUE\",\"FALSE\")),\"N/A\")","v":" - "}]
[null,3,"Property Non – Proportional",null,{"$f":"Import!E13182","v":0},{"$f":"Import!E13207","v":0},{"$f":"Import!E13232","v":0},{"$f":"Import!E13257","v":0},{"$f":"Import!E13282","v":0},{"$f":"Import!E13307","v":0},{"$f":"Import!E13332","v":0},{"$f":"Import!E13357","v":0},{"$f":"Import!E13382","v":0},{"$f":"Import!E13407","v":0},{"$f":"Import!E13432","v":0},{"$f":"Import!E13457","v":0},{"$f":"Import!E13482","v":0},{"$f":"Import!E13507","v":0},{"$f":"Import!E13532","v":0},{"$f":"Import!E13557","v":0},{"$f":"Import!E13582","v":0},{"$f":"Import!E13607","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O11","v":0},null," - "]
[null,4,"Personal Accident",null,{"$f":"Import!E13183","v":0},{"$f":"Import!E13208","v":0},{"$f":"Import!E13233","v":0},{"$f":"Import!E13258","v":0},{"$f":"Import!E13283","v":0},{"$f":"Import!E13308","v":0},{"$f":"Import!E13333","v":0},{"$f":"Import!E13358","v":0},{"$f":"Import!E13383","v":0},{"$f":"Import!E13408","v":0},{"$f":"Import!E13433","v":0},{"$f":"Import!E13458","v":0},{"$f":"Import!E13483","v":0},{"$f":"Import!E13508","v":0},{"$f":"Import!E13533","v":0},{"$f":"Import!E13558","v":0},{"$f":"Import!E13583","v":0},{"$f":"Import!E13608","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O12","v":0},null," - "]
[null,5,"Personal Accident Non- Proportional",null,{"$f":"Import!E13184","v":0},{"$f":"Import!E13209","v":0},{"$f":"Import!E13234","v":0},{"$f":"Import!E13259","v":0},{"$f":"Import!E13284","v":0},{"$f":"Import!E13309","v":0},{"$f":"Import!E13334","v":0},{"$f":"Import!E13359","v":0},{"$f":"Import!E13384","v":0},{"$f":"Import!E13409","v":0},{"$f":"Import!E13434","v":0},{"$f":"Import!E13459","v":0},{"$f":"Import!E13484","v":0},{"$f":"Import!E13509","v":0},{"$f":"Import!E13534","v":0},{"$f":"Import!E13559","v":0},{"$f":"Import!E13584","v":0},{"$f":"Import!E13609","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O13","v":0},null," - "]
[null,6,"Aviation",null,{"$f":"Import!E13185","v":0},{"$f":"Import!E13210","v":0},{"$f":"Import!E13235","v":0},{"$f":"Import!E13260","v":0},{"$f":"Import!E13285","v":0},{"$f":"Import!E13310","v":0},{"$f":"Import!E13335","v":0},{"$f":"Import!E13360","v":0},{"$f":"Import!E13385","v":0},{"$f":"Import!E13410","v":0},{"$f":"Import!E13435","v":0},{"$f":"Import!E13460","v":0},{"$f":"Import!E13485","v":0},{"$f":"Import!E13510","v":0},{"$f":"Import!E13535","v":0},{"$f":"Import!E13560","v":0},{"$f":"Import!E13585","v":0},{"$f":"Import!E13610","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O14","v":0},null," - "]
[null,7,"Aviation Non – Proportional",null,{"$f":"Import!E13186","v":0},{"$f":"Import!E13211","v":0},{"$f":"Import!E13236","v":0},{"$f":"Import!E13261","v":0},{"$f":"Import!E13286","v":0},{"$f":"Import!E13311","v":0},{"$f":"Import!E13336","v":0},{"$f":"Import!E13361","v":0},{"$f":"Import!E13386","v":0},{"$f":"Import!E13411","v":0},{"$f":"Import!E13436","v":0},{"$f":"Import!E13461","v":0},{"$f":"Import!E13486","v":0},{"$f":"Import!E13511","v":0},{"$f":"Import!E13536","v":0},{"$f":"Import!E13561","v":0},{"$f":"Import!E13586","v":0},{"$f":"Import!E13611","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O15","v":0},null," - "]
[null,8,"Credit / Surety ",null,{"$f":"Import!E13187","v":0},{"$f":"Import!E13212","v":0},{"$f":"Import!E13237","v":0},{"$f":"Import!E13262","v":0},{"$f":"Import!E13287","v":0},{"$f":"Import!E13312","v":0},{"$f":"Import!E13337","v":0},{"$f":"Import!E13362","v":0},{"$f":"Import!E13387","v":0},{"$f":"Import!E13412","v":0},{"$f":"Import!E13437","v":0},{"$f":"Import!E13462","v":0},{"$f":"Import!E13487","v":0},{"$f":"Import!E13512","v":0},{"$f":"Import!E13537","v":0},{"$f":"Import!E13562","v":0},{"$f":"Import!E13587","v":0},{"$f":"Import!E13612","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O16","v":0},null," - "]
[null,9,"Credit / Surety Non – Proportional",null,{"$f":"Import!E13188","v":0},{"$f":"Import!E13213","v":0},{"$f":"Import!E13238","v":0},{"$f":"Import!E13263","v":0},{"$f":"Import!E13288","v":0},{"$f":"Import!E13313","v":0},{"$f":"Import!E13338","v":0},{"$f":"Import!E13363","v":0},{"$f":"Import!E13388","v":0},{"$f":"Import!E13413","v":0},{"$f":"Import!E13438","v":0},{"$f":"Import!E13463","v":0},{"$f":"Import!E13488","v":0},{"$f":"Import!E13513","v":0},{"$f":"Import!E13538","v":0},{"$f":"Import!E13563","v":0},{"$f":"Import!E13588","v":0},{"$f":"Import!E13613","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O17","v":0},null," - "]
[null,10,"Energy Offshore / Marine",null,{"$f":"Import!E13189","v":0},{"$f":"Import!E13214","v":0},{"$f":"Import!E13239","v":0},{"$f":"Import!E13264","v":0},{"$f":"Import!E13289","v":0},{"$f":"Import!E13314","v":0},{"$f":"Import!E13339","v":0},{"$f":"Import!E13364","v":0},{"$f":"Import!E13389","v":0},{"$f":"Import!E13414","v":0},{"$f":"Import!E13439","v":0},{"$f":"Import!E13464","v":0},{"$f":"Import!E13489","v":0},{"$f":"Import!E13514","v":0},{"$f":"Import!E13539","v":0},{"$f":"Import!E13564","v":0},{"$f":"Import!E13589","v":0},{"$f":"Import!E13614","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O18","v":0},null," - "]
[null,11,"Energy Offshore / Marine Non - Proportional ","  ",{"$f":"Import!E13190","v":0},{"$f":"Import!E13215","v":0},{"$f":"Import!E13240","v":0},{"$f":"Import!E13265","v":0},{"$f":"Import!E13290","v":0},{"$f":"Import!E13315","v":0},{"$f":"Import!E13340","v":0},{"$f":"Import!E13365","v":0},{"$f":"Import!E13390","v":0},{"$f":"Import!E13415","v":0},{"$f":"Import!E13440","v":0},{"$f":"Import!E13465","v":0},{"$f":"Import!E13490","v":0},{"$f":"Import!E13515","v":0},{"$f":"Import!E13540","v":0},{"$f":"Import!E13565","v":0},{"$f":"Import!E13590","v":0},{"$f":"Import!E13615","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O19","v":0},null," - "]
[null,12,"US Casualty",null,{"$f":"Import!E13191","v":0},{"$f":"Import!E13216","v":0},{"$f":"Import!E13241","v":0},{"$f":"Import!E13266","v":0},{"$f":"Import!E13291","v":0},{"$f":"Import!E13316","v":0},{"$f":"Import!E13341","v":0},{"$f":"Import!E13366","v":0},{"$f":"Import!E13391","v":0},{"$f":"Import!E13416","v":0},{"$f":"Import!E13441","v":0},{"$f":"Import!E13466","v":0},{"$f":"Import!E13491","v":0},{"$f":"Import!E13516","v":0},{"$f":"Import!E13541","v":0},{"$f":"Import!E13566","v":0},{"$f":"Import!E13591","v":0},{"$f":"Import!E13616","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O20","v":0},null," - "]
[null,13,"US Casualty Non - Proportional ",null,{"$f":"Import!E13192","v":0},{"$f":"Import!E13217","v":0},{"$f":"Import!E13242","v":0},{"$f":"Import!E13267","v":0},{"$f":"Import!E13292","v":0},{"$f":"Import!E13317","v":0},{"$f":"Import!E13342","v":0},{"$f":"Import!E13367","v":0},{"$f":"Import!E13392","v":0},{"$f":"Import!E13417","v":0},{"$f":"Import!E13442","v":0},{"$f":"Import!E13467","v":0},{"$f":"Import!E13492","v":0},{"$f":"Import!E13517","v":0},{"$f":"Import!E13542","v":0},{"$f":"Import!E13567","v":0},{"$f":"Import!E13592","v":0},{"$f":"Import!E13617","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O21","v":0},null," - "]
[null,14,"US Professional",null,{"$f":"Import!E13193","v":0},{"$f":"Import!E13218","v":0},{"$f":"Import!E13243","v":0},{"$f":"Import!E13268","v":0},{"$f":"Import!E13293","v":0},{"$f":"Import!E13318","v":0},{"$f":"Import!E13343","v":0},{"$f":"Import!E13368","v":0},{"$f":"Import!E13393","v":0},{"$f":"Import!E13418","v":0},{"$f":"Import!E13443","v":0},{"$f":"Import!E13468","v":0},{"$f":"Import!E13493","v":0},{"$f":"Import!E13518","v":0},{"$f":"Import!E13543","v":0},{"$f":"Import!E13568","v":0},{"$f":"Import!E13593","v":0},{"$f":"Import!E13618","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O22","v":0},null," - "]
[null,15,"US Professional Non – Proportional",null,{"$f":"Import!E13194","v":0},{"$f":"Import!E13219","v":0},{"$f":"Import!E13244","v":0},{"$f":"Import!E13269","v":0},{"$f":"Import!E13294","v":0},{"$f":"Import!E13319","v":0},{"$f":"Import!E13344","v":0},{"$f":"Import!E13369","v":0},{"$f":"Import!E13394","v":0},{"$f":"Import!E13419","v":0},{"$f":"Import!E13444","v":0},{"$f":"Import!E13469","v":0},{"$f":"Import!E13494","v":0},{"$f":"Import!E13519","v":0},{"$f":"Import!E13544","v":0},{"$f":"Import!E13569","v":0},{"$f":"Import!E13594","v":0},{"$f":"Import!E13619","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O23","v":0},null," - "]
[null,16,"US Specialty ",null,{"$f":"Import!E13195","v":0},{"$f":"Import!E13220","v":0},{"$f":"Import!E13245","v":0},{"$f":"Import!E13270","v":0},{"$f":"Import!E13295","v":0},{"$f":"Import!E13320","v":0},{"$f":"Import!E13345","v":0},{"$f":"Import!E13370","v":0},{"$f":"Import!E13395","v":0},{"$f":"Import!E13420","v":0},{"$f":"Import!E13445","v":0},{"$f":"Import!E13470","v":0},{"$f":"Import!E13495","v":0},{"$f":"Import!E13520","v":0},{"$f":"Import!E13545","v":0},{"$f":"Import!E13570","v":0},{"$f":"Import!E13595","v":0},{"$f":"Import!E13620","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O24","v":0},null," - "]
[null,17,"US Specialty Non - Proportional",null,{"$f":"Import!E13196","v":0},{"$f":"Import!E13221","v":0},{"$f":"Import!E13246","v":0},{"$f":"Import!E13271","v":0},{"$f":"Import!E13296","v":0},{"$f":"Import!E13321","v":0},{"$f":"Import!E13346","v":0},{"$f":"Import!E13371","v":0},{"$f":"Import!E13396","v":0},{"$f":"Import!E13421","v":0},{"$f":"Import!E13446","v":0},{"$f":"Import!E13471","v":0},{"$f":"Import!E13496","v":0},{"$f":"Import!E13521","v":0},{"$f":"Import!E13546","v":0},{"$f":"Import!E13571","v":0},{"$f":"Import!E13596","v":0},{"$f":"Import!E13621","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O25","v":0},null," - "]
[null,18,"International Motor ",null,{"$f":"Import!E13197","v":0},{"$f":"Import!E13222","v":0},{"$f":"Import!E13247","v":0},{"$f":"Import!E13272","v":0},{"$f":"Import!E13297","v":0},{"$f":"Import!E13322","v":0},{"$f":"Import!E13347","v":0},{"$f":"Import!E13372","v":0},{"$f":"Import!E13397","v":0},{"$f":"Import!E13422","v":0},{"$f":"Import!E13447","v":0},{"$f":"Import!E13472","v":0},{"$f":"Import!E13497","v":0},{"$f":"Import!E13522","v":0},{"$f":"Import!E13547","v":0},{"$f":"Import!E13572","v":0},{"$f":"Import!E13597","v":0},{"$f":"Import!E13622","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O26","v":0},null," - "]
[null,19,"International Motor Non – Proportional",null,{"$f":"Import!E13198","v":0},{"$f":"Import!E13223","v":0},{"$f":"Import!E13248","v":0},{"$f":"Import!E13273","v":0},{"$f":"Import!E13298","v":0},{"$f":"Import!E13323","v":0},{"$f":"Import!E13348","v":0},{"$f":"Import!E13373","v":0},{"$f":"Import!E13398","v":0},{"$f":"Import!E13423","v":0},{"$f":"Import!E13448","v":0},{"$f":"Import!E13473","v":0},{"$f":"Import!E13498","v":0},{"$f":"Import!E13523","v":0},{"$f":"Import!E13548","v":0},{"$f":"Import!E13573","v":0},{"$f":"Import!E13598","v":0},{"$f":"Import!E13623","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O27","v":0},null," - "]
[null,20,"International Casualty Non – Motor ",null,{"$f":"Import!E13199","v":0},{"$f":"Import!E13224","v":0},{"$f":"Import!E13249","v":0},{"$f":"Import!E13274","v":0},{"$f":"Import!E13299","v":0},{"$f":"Import!E13324","v":0},{"$f":"Import!E13349","v":0},{"$f":"Import!E13374","v":0},{"$f":"Import!E13399","v":0},{"$f":"Import!E13424","v":0},{"$f":"Import!E13449","v":0},{"$f":"Import!E13474","v":0},{"$f":"Import!E13499","v":0},{"$f":"Import!E13524","v":0},{"$f":"Import!E13549","v":0},{"$f":"Import!E13574","v":0},{"$f":"Import!E13599","v":0},{"$f":"Import!E13624","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O28","v":0},null," - "]
[null,21,"International Casualty Non Motor Non – Proportional ",null,{"$f":"Import!E13200","v":0},{"$f":"Import!E13225","v":0},{"$f":"Import!E13250","v":0},{"$f":"Import!E13275","v":0},{"$f":"Import!E13300","v":0},{"$f":"Import!E13325","v":0},{"$f":"Import!E13350","v":0},{"$f":"Import!E13375","v":0},{"$f":"Import!E13400","v":0},{"$f":"Import!E13425","v":0},{"$f":"Import!E13450","v":0},{"$f":"Import!E13475","v":0},{"$f":"Import!E13500","v":0},{"$f":"Import!E13525","v":0},{"$f":"Import!E13550","v":0},{"$f":"Import!E13575","v":0},{"$f":"Import!E13600","v":0},{"$f":"Import!E13625","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O29","v":0},null," - "]
[null,22,"Retro Property",null,{"$f":"Import!E13201","v":0},{"$f":"Import!E13226","v":0},{"$f":"Import!E13251","v":0},{"$f":"Import!E13276","v":0},{"$f":"Import!E13301","v":0},{"$f":"Import!E13326","v":0},{"$f":"Import!E13351","v":0},{"$f":"Import!E13376","v":0},{"$f":"Import!E13401","v":0},{"$f":"Import!E13426","v":0},{"$f":"Import!E13451","v":0},{"$f":"Import!E13476","v":0},{"$f":"Import!E13501","v":0},{"$f":"Import!E13526","v":0},{"$f":"Import!E13551","v":0},{"$f":"Import!E13576","v":0},{"$f":"Import!E13601","v":0},{"$f":"Import!E13626","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O30","v":0},null," - "]
[null,23,"Structured / Finite Reinsurance",null,{"$f":"Import!E13202","v":0},{"$f":"Import!E13227","v":0},{"$f":"Import!E13252","v":0},{"$f":"Import!E13277","v":0},{"$f":"Import!E13302","v":0},{"$f":"Import!E13327","v":0},{"$f":"Import!E13352","v":0},{"$f":"Import!E13377","v":0},{"$f":"Import!E13402","v":0},{"$f":"Import!E13427","v":0},{"$f":"Import!E13452","v":0},{"$f":"Import!E13477","v":0},{"$f":"Import!E13502","v":0},{"$f":"Import!E13527","v":0},{"$f":"Import!E13552","v":0},{"$f":"Import!E13577","v":0},{"$f":"Import!E13602","v":0},{"$f":"Import!E13627","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O31","v":0},null," - "]
[null,24,"Health",null,{"$f":"Import!E13203","v":0},{"$f":"Import!E13228","v":0},{"$f":"Import!E13253","v":0},{"$f":"Import!E13278","v":0},{"$f":"Import!E13303","v":0},{"$f":"Import!E13328","v":0},{"$f":"Import!E13353","v":0},{"$f":"Import!E13378","v":0},{"$f":"Import!E13403","v":0},{"$f":"Import!E13428","v":0},{"$f":"Import!E13453","v":0},{"$f":"Import!E13478","v":0},{"$f":"Import!E13503","v":0},{"$f":"Import!E13528","v":0},{"$f":"Import!E13553","v":0},{"$f":"Import!E13578","v":0},{"$f":"Import!E13603","v":0},{"$f":"Import!E13628","v":0},null,0,null,{"$f":"+'Schedule IVD (EBS)'!O32","v":0},null," - "]
[null,25,"Total ",null,{"$f":"SUM(E9:E32)","v":0},{"$f":"SUM(F9:F32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(X9:X32)","v":0},null,{"$f":"SUM(Z9:Z32)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]

{"sheet":"Schedule IVF","index":46,"n_rows":90,"n_cols":21,"rows_kept":90,"cut":false,"hidden":true,"merged":[[1,1,1,2],[5,3,5,4],[7,1,7,19],[9,4,9,11],[9,12,9,19]]}
["c","SCHEDULE OF EXPOSURE OF RISK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"\"For the year ending \"&TEXT('Group Information'!C3,\"DD MMMM YYYY\")","v":"For the year ending 31 December 2022"}]
[null,{"$f":"\"expressed in\"& IF(CONFIGURATION!$B$12>1,\" ['\"&MID(CONFIGURATION!$B$12,2,LEN(CONFIGURATION!$B$12))&\"s]\",\"\")&\" \"&'Form 1EBS'!C4","v":"expressed in ['000s]  ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule IVF"]
[]
[null,"1. Jurisdiction of Ultimate Parent"]
[]
[null,"1. Financial Activity for the reporting period. Note location is to be based on the location of the risk being underwritten. In the instance that the location of risk being underwriting is not available, insurers can provide the location based on the location of the cedant."]
[]
[null,null,null,"ALL","General Business",null,null,null,null,null,null,null,"Long-Term Business"]
[null,null,null,"Number of Subsidiaries","GPW - Property Catastrophe","GPW - Other Lines other than Property Cat","Reinsurance - Retroceded to Bermuda Cedants","Reinsurance - Retroceded to Other Cedants","Net Premium Written","Gross Incurred Losses - Property Catastrophe","Gross Incurred Losses - Other Lines Other than Property","Gross Reserves at Year-End","Gross Reserve - Mortality Risk","Gross Reserve - Longevity Risk","Gross Reserve - Deferred Accumulation Annuities Business Risk","Gross Reserve - Disability","Gross Reserve - Group","Gross Reserve - Variable Annuities","Gross Reserve - Other Products","Claims and Benefits Paid"]
[null,null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,1,"Austria",{"$f":"Import!E13631","v":0},{"$f":"Import!E13670","v":0},{"$f":"Import!E13709","v":0},{"$f":"Import!E13748","v":0},{"$f":"Import!E13787","v":0},{"$f":"E13+F13-G13-H13","v":0},{"$f":"Import!E13826","v":0},{"$f":"Import!E13865","v":0},{"$f":"Import!E13904","v":0},{"$f":"Import!E13943","v":0},{"$f":"Import!E13982","v":0},{"$f":"Import!E14021","v":0},{"$f":"Import!E14060","v":0},{"$f":"Import!E14099","v":0},{"$f":"Import!E14138","v":0},{"$f":"Import!E14177","v":0},{"$f":"Import!E14216","v":0}]
[null,2,"Belgium",{"$f":"Import!E13632","v":0},{"$f":"Import!E13671","v":0},{"$f":"Import!E13710","v":0},{"$f":"Import!E13749","v":0},{"$f":"Import!E13788","v":0},{"$f":"E14+F14-G14-H14","v":0},{"$f":"Import!E13827","v":0},{"$f":"Import!E13866","v":0},{"$f":"Import!E13905","v":0},{"$f":"Import!E13944","v":0},{"$f":"Import!E13983","v":0},{"$f":"Import!E14022","v":0},{"$f":"Import!E14061","v":0},{"$f":"Import!E14100","v":0},{"$f":"Import!E14139","v":0},{"$f":"Import!E14178","v":0},{"$f":"Import!E14217","v":0}]
[null,3,"Bulgaria",{"$f":"Import!E13633","v":0},{"$f":"Import!E13672","v":0},{"$f":"Import!E13711","v":0},{"$f":"Import!E13750","v":0},{"$f":"Import!E13789","v":0},0,{"$f":"Import!E13828","v":0},{"$f":"Import!E13867","v":0},{"$f":"Import!E13906","v":0},{"$f":"Import!E13945","v":0},{"$f":"Import!E13984","v":0},{"$f":"Import!E14023","v":0},{"$f":"Import!E14062","v":0},{"$f":"Import!E14101","v":0},{"$f":"Import!E14140","v":0},{"$f":"Import!E14179","v":0},{"$f":"Import!E14218","v":0}]
[null,4,"Croatia",{"$f":"Import!E13634","v":0},{"$f":"Import!E13673","v":0},{"$f":"Import!E13712","v":0},{"$f":"Import!E13751","v":0},{"$f":"Import!E13790","v":0},0,{"$f":"Import!E13829","v":0},{"$f":"Import!E13868","v":0},{"$f":"Import!E13907","v":0},{"$f":"Import!E13946","v":0},{"$f":"Import!E13985","v":0},{"$f":"Import!E14024","v":0},{"$f":"Import!E14063","v":0},{"$f":"Import!E14102","v":0},{"$f":"Import!E14141","v":0},{"$f":"Import!E14180","v":0},{"$f":"Import!E14219","v":0}]
[null,5,"Cyprus",{"$f":"Import!E13635","v":0},{"$f":"Import!E13674","v":0},{"$f":"Import!E13713","v":0},{"$f":"Import!E13752","v":0},{"$f":"Import!E13791","v":0},0,{"$f":"Import!E13830","v":0},{"$f":"Import!E13869","v":0},{"$f":"Import!E13908","v":0},{"$f":"Import!E13947","v":0},{"$f":"Import!E13986","v":0},{"$f":"Import!E14025","v":0},{"$f":"Import!E14064","v":0},{"$f":"Import!E14103","v":0},{"$f":"Import!E14142","v":0},{"$f":"Import!E14181","v":0},{"$f":"Import!E14220","v":0}]
[null,6,"Czechia",{"$f":"Import!E13636","v":0},{"$f":"Import!E13675","v":0},{"$f":"Import!E13714","v":0},{"$f":"Import!E13753","v":0},{"$f":"Import!E13792","v":0},0,{"$f":"Import!E13831","v":0},{"$f":"Import!E13870","v":0},{"$f":"Import!E13909","v":0},{"$f":"Import!E13948","v":0},{"$f":"Import!E13987","v":0},{"$f":"Import!E14026","v":0},{"$f":"Import!E14065","v":0},{"$f":"Import!E14104","v":0},{"$f":"Import!E14143","v":0},{"$f":"Import!E14182","v":0},{"$f":"Import!E14221","v":0}]
[null,7,"Denmark",{"$f":"Import!E13637","v":0},{"$f":"Import!E13676","v":0},{"$f":"Import!E13715","v":0},{"$f":"Import!E13754","v":0},{"$f":"Import!E13793","v":0},0,{"$f":"Import!E13832","v":0},{"$f":"Import!E13871","v":0},{"$f":"Import!E13910","v":0},{"$f":"Import!E13949","v":0},{"$f":"Import!E13988","v":0},{"$f":"Import!E14027","v":0},{"$f":"Import!E14066","v":0},{"$f":"Import!E14105","v":0},{"$f":"Import!E14144","v":0},{"$f":"Import!E14183","v":0},{"$f":"Import!E14222","v":0}]
[null,8,"Estonia",{"$f":"Import!E13638","v":0},{"$f":"Import!E13677","v":0},{"$f":"Import!E13716","v":0},{"$f":"Import!E13755","v":0},{"$f":"Import!E13794","v":0},0,{"$f":"Import!E13833","v":0},{"$f":"Import!E13872","v":0},{"$f":"Import!E13911","v":0},{"$f":"Import!E13950","v":0},{"$f":"Import!E13989","v":0},{"$f":"Import!E14028","v":0},{"$f":"Import!E14067","v":0},{"$f":"Import!E14106","v":0},{"$f":"Import!E14145","v":0},{"$f":"Import!E14184","v":0},{"$f":"Import!E14223","v":0}]
[null,9,"Finland",{"$f":"Import!E13639","v":0},{"$f":"Import!E13678","v":0},{"$f":"Import!E13717","v":0},{"$f":"Import!E13756","v":0},{"$f":"Import!E13795","v":0},0,{"$f":"Import!E13834","v":0},{"$f":"Import!E13873","v":0},{"$f":"Import!E13912","v":0},{"$f":"Import!E13951","v":0},{"$f":"Import!E13990","v":0},{"$f":"Import!E14029","v":0},{"$f":"Import!E14068","v":0},{"$f":"Import!E14107","v":0},{"$f":"Import!E14146","v":0},{"$f":"Import!E14185","v":0},{"$f":"Import!E14224","v":0}]
[null,10,"France",{"$f":"Import!E13640","v":0},{"$f":"Import!E13679","v":0},{"$f":"Import!E13718","v":0},{"$f":"Import!E13757","v":0},{"$f":"Import!E13796","v":0},0,{"$f":"Import!E13835","v":0},{"$f":"Import!E13874","v":0},{"$f":"Import!E13913","v":0},{"$f":"Import!E13952","v":0},{"$f":"Import!E13991","v":0},{"$f":"Import!E14030","v":0},{"$f":"Import!E14069","v":0},{"$f":"Import!E14108","v":0},{"$f":"Import!E14147","v":0},{"$f":"Import!E14186","v":0},{"$f":"Import!E14225","v":0}]
[null,11,"Germany",{"$f":"Import!E13641","v":0},{"$f":"Import!E13680","v":0},{"$f":"Import!E13719","v":0},{"$f":"Import!E13758","v":0},{"$f":"Import!E13797","v":0},0,{"$f":"Import!E13836","v":0},{"$f":"Import!E13875","v":0},{"$f":"Import!E13914","v":0},{"$f":"Import!E13953","v":0},{"$f":"Import!E13992","v":0},{"$f":"Import!E14031","v":0},{"$f":"Import!E14070","v":0},{"$f":"Import!E14109","v":0},{"$f":"Import!E14148","v":0},{"$f":"Import!E14187","v":0},{"$f":"Import!E14226","v":0}]
[null,12,"Greece",{"$f":"Import!E13642","v":0},{"$f":"Import!E13681","v":0},{"$f":"Import!E13720","v":0},{"$f":"Import!E13759","v":0},{"$f":"Import!E13798","v":0},0,{"$f":"Import!E13837","v":0},{"$f":"Import!E13876","v":0},{"$f":"Import!E13915","v":0},{"$f":"Import!E13954","v":0},{"$f":"Import!E13993","v":0},{"$f":"Import!E14032","v":0},{"$f":"Import!E14071","v":0},{"$f":"Import!E14110","v":0},{"$f":"Import!E14149","v":0},{"$f":"Import!E14188","v":0},{"$f":"Import!E14227","v":0}]
[null,13,"Hungary",{"$f":"Import!E13643","v":0},{"$f":"Import!E13682","v":0},{"$f":"Import!E13721","v":0},{"$f":"Import!E13760","v":0},{"$f":"Import!E13799","v":0},0,{"$f":"Import!E13838","v":0},{"$f":"Import!E13877","v":0},{"$f":"Import!E13916","v":0},{"$f":"Import!E13955","v":0},{"$f":"Import!E13994","v":0},{"$f":"Import!E14033","v":0},{"$f":"Import!E14072","v":0},{"$f":"Import!E14111","v":0},{"$f":"Import!E14150","v":0},{"$f":"Import!E14189","v":0},{"$f":"Import!E14228","v":0}]
[null,14,"Ireland",{"$f":"Import!E13644","v":0},{"$f":"Import!E13683","v":0},{"$f":"Import!E13722","v":0},{"$f":"Import!E13761","v":0},{"$f":"Import!E13800","v":0},0,{"$f":"Import!E13839","v":0},{"$f":"Import!E13878","v":0},{"$f":"Import!E13917","v":0},{"$f":"Import!E13956","v":0},{"$f":"Import!E13995","v":0},{"$f":"Import!E14034","v":0},{"$f":"Import!E14073","v":0},{"$f":"Import!E14112","v":0},{"$f":"Import!E14151","v":0},{"$f":"Import!E14190","v":0},{"$f":"Import!E14229","v":0}]
[null,15,"Italy",{"$f":"Import!E13645","v":0},{"$f":"Import!E13684","v":0},{"$f":"Import!E13723","v":0},{"$f":"Import!E13762","v":0},{"$f":"Import!E13801","v":0},0,{"$f":"Import!E13840","v":0},{"$f":"Import!E13879","v":0},{"$f":"Import!E13918","v":0},{"$f":"Import!E13957","v":0},{"$f":"Import!E13996","v":0},{"$f":"Import!E14035","v":0},{"$f":"Import!E14074","v":0},{"$f":"Import!E14113","v":0},{"$f":"Import!E14152","v":0},{"$f":"Import!E14191","v":0},{"$f":"Import!E14230","v":0}]
[null,16,"Latvia",{"$f":"Import!E13646","v":0},{"$f":"Import!E13685","v":0},{"$f":"Import!E13724","v":0},{"$f":"Import!E13763","v":0},{"$f":"Import!E13802","v":0},0,{"$f":"Import!E13841","v":0},{"$f":"Import!E13880","v":0},{"$f":"Import!E13919","v":0},{"$f":"Import!E13958","v":0},{"$f":"Import!E13997","v":0},{"$f":"Import!E14036","v":0},{"$f":"Import!E14075","v":0},{"$f":"Import!E14114","v":0},{"$f":"Import!E14153","v":0},{"$f":"Import!E14192","v":0},{"$f":"Import!E14231","v":0}]
[null,17,"Lithuania",{"$f":"Import!E13647","v":0},{"$f":"Import!E13686","v":0},{"$f":"Import!E13725","v":0},{"$f":"Import!E13764","v":0},{"$f":"Import!E13803","v":0},0,{"$f":"Import!E13842","v":0},{"$f":"Import!E13881","v":0},{"$f":"Import!E13920","v":0},{"$f":"Import!E13959","v":0},{"$f":"Import!E13998","v":0},{"$f":"Import!E14037","v":0},{"$f":"Import!E14076","v":0},{"$f":"Import!E14115","v":0},{"$f":"Import!E14154","v":0},{"$f":"Import!E14193","v":0},{"$f":"Import!E14232","v":0}]
[null,18,"Luxembourg",{"$f":"Import!E13648","v":0},{"$f":"Import!E13687","v":0},{"$f":"Import!E13726","v":0},{"$f":"Import!E13765","v":0},{"$f":"Import!E13804","v":0},0,{"$f":"Import!E13843","v":0},{"$f":"Import!E13882","v":0},{"$f":"Import!E13921","v":0},{"$f":"Import!E13960","v":0},{"$f":"Import!E13999","v":0},{"$f":"Import!E14038","v":0},{"$f":"Import!E14077","v":0},{"$f":"Import!E14116","v":0},{"$f":"Import!E14155","v":0},{"$f":"Import!E14194","v":0},{"$f":"Import!E14233","v":0}]
[null,19,"Malta",{"$f":"Import!E13649","v":0},{"$f":"Import!E13688","v":0},{"$f":"Import!E13727","v":0},{"$f":"Import!E13766","v":0},{"$f":"Import!E13805","v":0},0,{"$f":"Import!E13844","v":0},{"$f":"Import!E13883","v":0},{"$f":"Import!E13922","v":0},{"$f":"Import!E13961","v":0},{"$f":"Import!E14000","v":0},{"$f":"Import!E14039","v":0},{"$f":"Import!E14078","v":0},{"$f":"Import!E14117","v":0},{"$f":"Import!E14156","v":0},{"$f":"Import!E14195","v":0},{"$f":"Import!E14234","v":0}]
[null,20,"Netherlands",{"$f":"Import!E13650","v":0},{"$f":"Import!E13689","v":0},{"$f":"Import!E13728","v":0},{"$f":"Import!E13767","v":0},{"$f":"Import!E13806","v":0},0,{"$f":"Import!E13845","v":0},{"$f":"Import!E13884","v":0},{"$f":"Import!E13923","v":0},{"$f":"Import!E13962","v":0},{"$f":"Import!E14001","v":0},{"$f":"Import!E14040","v":0},{"$f":"Import!E14079","v":0},{"$f":"Import!E14118","v":0},{"$f":"Import!E14157","v":0},{"$f":"Import!E14196","v":0},{"$f":"Import!E14235","v":0}]
[null,21,"Poland",{"$f":"Import!E13651","v":0},{"$f":"Import!E13690","v":0},{"$f":"Import!E13729","v":0},{"$f":"Import!E13768","v":0},{"$f":"Import!E13807","v":0},0,{"$f":"Import!E13846","v":0},{"$f":"Import!E13885","v":0},{"$f":"Import!E13924","v":0},{"$f":"Import!E13963","v":0},{"$f":"Import!E14002","v":0},{"$f":"Import!E14041","v":0},{"$f":"Import!E14080","v":0},{"$f":"Import!E14119","v":0},{"$f":"Import!E14158","v":0},{"$f":"Import!E14197","v":0},{"$f":"Import!E14236","v":0}]
[null,22,"Portugal",{"$f":"Import!E13652","v":0},{"$f":"Import!E13691","v":0},{"$f":"Import!E13730","v":0},{"$f":"Import!E13769","v":0},{"$f":"Import!E13808","v":0},0,{"$f":"Import!E13847","v":0},{"$f":"Import!E13886","v":0},{"$f":"Import!E13925","v":0},{"$f":"Import!E13964","v":0},{"$f":"Import!E14003","v":0},{"$f":"Import!E14042","v":0},{"$f":"Import!E14081","v":0},{"$f":"Import!E14120","v":0},{"$f":"Import!E14159","v":0},{"$f":"Import!E14198","v":0},{"$f":"Import!E14237","v":0}]
[null,23,"Romania",{"$f":"Import!E13653","v":0},{"$f":"Import!E13692","v":0},{"$f":"Import!E13731","v":0},{"$f":"Import!E13770","v":0},{"$f":"Import!E13809","v":0},0,{"$f":"Import!E13848","v":0},{"$f":"Import!E13887","v":0},{"$f":"Import!E13926","v":0},{"$f":"Import!E13965","v":0},{"$f":"Import!E14004","v":0},{"$f":"Import!E14043","v":0},{"$f":"Import!E14082","v":0},{"$f":"Import!E14121","v":0},{"$f":"Import!E14160","v":0},{"$f":"Import!E14199","v":0},{"$f":"Import!E14238","v":0}]
[null,24,"Slovakia",{"$f":"Import!E13654","v":0},{"$f":"Import!E13693","v":0},{"$f":"Import!E13732","v":0},{"$f":"Import!E13771","v":0},{"$f":"Import!E13810","v":0},0,{"$f":"Import!E13849","v":0},{"$f":"Import!E13888","v":0},{"$f":"Import!E13927","v":0},{"$f":"Import!E13966","v":0},{"$f":"Import!E14005","v":0},{"$f":"Import!E14044","v":0},{"$f":"Import!E14083","v":0},{"$f":"Import!E14122","v":0},{"$f":"Import!E14161","v":0},{"$f":"Import!E14200","v":0},{"$f":"Import!E14239","v":0}]
[null,25,"Slovenia",{"$f":"Import!E13655","v":0},{"$f":"Import!E13694","v":0},{"$f":"Import!E13733","v":0},{"$f":"Import!E13772","v":0},{"$f":"Import!E13811","v":0},0,{"$f":"Import!E13850","v":0},{"$f":"Import!E13889","v":0},{"$f":"Import!E13928","v":0},{"$f":"Import!E13967","v":0},{"$f":"Import!E14006","v":0},{"$f":"Import!E14045","v":0},{"$f":"Import!E14084","v":0},{"$f":"Import!E14123","v":0},{"$f":"Import!E14162","v":0},{"$f":"Import!E14201","v":0},{"$f":"Import!E14240","v":0}]
[null,26,"Spain",{"$f":"Import!E13656","v":0},{"$f":"Import!E13695","v":0},{"$f":"Import!E13734","v":0},{"$f":"Import!E13773","v":0},{"$f":"Import!E13812","v":0},0,{"$f":"Import!E13851","v":0},{"$f":"Import!E13890","v":0},{"$f":"Import!E13929","v":0},{"$f":"Import!E13968","v":0},{"$f":"Import!E14007","v":0},{"$f":"Import!E14046","v":0},{"$f":"Import!E14085","v":0},{"$f":"Import!E14124","v":0},{"$f":"Import!E14163","v":0},{"$f":"Import!E14202","v":0},{"$f":"Import!E14241","v":0}]
[null,27,"Sweden",{"$f":"Import!E13657","v":0},{"$f":"Import!E13696","v":0},{"$f":"Import!E13735","v":0},{"$f":"Import!E13774","v":0},{"$f":"Import!E13813","v":0},0,{"$f":"Import!E13852","v":0},{"$f":"Import!E13891","v":0},{"$f":"Import!E13930","v":0},{"$f":"Import!E13969","v":0},{"$f":"Import!E14008","v":0},{"$f":"Import!E14047","v":0},{"$f":"Import!E14086","v":0},{"$f":"Import!E14125","v":0},{"$f":"Import!E14164","v":0},{"$f":"Import!E14203","v":0},{"$f":"Import!E14242","v":0}]
[null,28,"Sub Total European Union",{"$f":"SUM(D13:D39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B40+1","v":29},"Bermuda",{"$f":"Import!E13659","v":0},{"$f":"Import!E13698","v":0},{"$f":"Import!E13737","v":0},{"$f":"Import!E13776","v":0},{"$f":"Import!E13815","v":0},{"$f":"E42+F42-G42-H42","v":0},{"$f":"Import!E13854","v":0},{"$f":"Import!E13893","v":0},{"$f":"Import!E13932","v":0},{"$f":"Import!E13971","v":0},{"$f":"Import!E14010","v":0},{"$f":"Import!E14049","v":0},{"$f":"Import!E14088","v":0},{"$f":"Import!E14127","v":0},{"$f":"Import!E14166","v":0},{"$f":"Import!E14205","v":0},{"$f":"Import!E14244","v":0}]
[null,30,"United Kingdom",{"$f":"Import!E13660","v":0},{"$f":"Import!E13699","v":0},{"$f":"Import!E13738","v":0},{"$f":"Import!E13777","v":0},{"$f":"Import!E13816","v":0},0,{"$f":"Import!E13855","v":0},{"$f":"Import!E13894","v":0},{"$f":"Import!E13933","v":0},{"$f":"Import!E13972","v":0},{"$f":"Import!E14011","v":0},{"$f":"Import!E14050","v":0},{"$f":"Import!E14089","v":0},{"$f":"Import!E14128","v":0},{"$f":"Import!E14167","v":0},{"$f":"Import!E14206","v":0},{"$f":"Import!E14245","v":0}]
[null,31,"Switzerland",{"$f":"Import!E13661","v":0},{"$f":"Import!E13700","v":0},{"$f":"Import!E13739","v":0},{"$f":"Import!E13778","v":0},{"$f":"Import!E13817","v":0},0,{"$f":"Import!E13856","v":0},{"$f":"Import!E13895","v":0},{"$f":"Import!E13934","v":0},{"$f":"Import!E13973","v":0},{"$f":"Import!E14012","v":0},{"$f":"Import!E14051","v":0},{"$f":"Import!E14090","v":0},{"$f":"Import!E14129","v":0},{"$f":"Import!E14168","v":0},{"$f":"Import!E14207","v":0},{"$f":"Import!E14246","v":0}]
[null,32,"United States of America",{"$f":"Import!E13662","v":0},{"$f":"Import!E13701","v":0},{"$f":"Import!E13740","v":0},{"$f":"Import!E13779","v":0},{"$f":"Import!E13818","v":0},0,{"$f":"Import!E13857","v":0},{"$f":"Import!E13896","v":0},{"$f":"Import!E13935","v":0},{"$f":"Import!E13974","v":0},{"$f":"Import!E14013","v":0},{"$f":"Import!E14052","v":0},{"$f":"Import!E14091","v":0},{"$f":"Import!E14130","v":0},{"$f":"Import!E14169","v":0},{"$f":"Import!E14208","v":0},{"$f":"Import!E14247","v":0}]
[null,33,"Canada",{"$f":"Import!E13663","v":0},{"$f":"Import!E13702","v":0},{"$f":"Import!E13741","v":0},{"$f":"Import!E13780","v":0},{"$f":"Import!E13819","v":0},0,{"$f":"Import!E13858","v":0},{"$f":"Import!E13897","v":0},{"$f":"Import!E13936","v":0},{"$f":"Import!E13975","v":0},{"$f":"Import!E14014","v":0},{"$f":"Import!E14053","v":0},{"$f":"Import!E14092","v":0},{"$f":"Import!E14131","v":0},{"$f":"Import!E14170","v":0},{"$f":"Import!E14209","v":0},{"$f":"Import!E14248","v":0}]
[null,34,"China",{"$f":"Import!E13664","v":0},{"$f":"Import!E13703","v":0},{"$f":"Import!E13742","v":0},{"$f":"Import!E13781","v":0},{"$f":"Import!E13820","v":0},0,{"$f":"Import!E13859","v":0},{"$f":"Import!E13898","v":0},{"$f":"Import!E13937","v":0},{"$f":"Import!E13976","v":0},{"$f":"Import!E14015","v":0},{"$f":"Import!E14054","v":0},{"$f":"Import!E14093","v":0},{"$f":"Import!E14132","v":0},{"$f":"Import!E14171","v":0},{"$f":"Import!E14210","v":0},{"$f":"Import!E14249","v":0}]
[null,35,"Japan",{"$f":"Import!E13665","v":0},{"$f":"Import!E13704","v":0},{"$f":"Import!E13743","v":0},{"$f":"Import!E13782","v":0},{"$f":"Import!E13821","v":0},0,{"$f":"Import!E13860","v":0},{"$f":"Import!E13899","v":0},{"$f":"Import!E13938","v":0},{"$f":"Import!E13977","v":0},{"$f":"Import!E14016","v":0},{"$f":"Import!E14055","v":0},{"$f":"Import!E14094","v":0},{"$f":"Import!E14133","v":0},{"$f":"Import!E14172","v":0},{"$f":"Import!E14211","v":0},{"$f":"Import!E14250","v":0}]
[null,36,"Hong Kong",{"$f":"Import!E13666","v":0},{"$f":"Import!E13705","v":0},{"$f":"Import!E13744","v":0},{"$f":"Import!E13783","v":0},{"$f":"Import!E13822","v":0},0,{"$f":"Import!E13861","v":0},{"$f":"Import!E13900","v":0},{"$f":"Import!E13939","v":0},{"$f":"Import!E13978","v":0},{"$f":"Import!E14017","v":0},{"$f":"Import!E14056","v":0},{"$f":"Import!E14095","v":0},{"$f":"Import!E14134","v":0},{"$f":"Import!E14173","v":0},{"$f":"Import!E14212","v":0},{"$f":"Import!E14251","v":0}]
[null,37,"Australia",{"$f":"Import!E13667","v":0},{"$f":"Import!E13706","v":0},{"$f":"Import!E13745","v":0},{"$f":"Import!E13784","v":0},{"$f":"Import!E13823","v":0},0,{"$f":"Import!E13862","v":0},{"$f":"Import!E13901","v":0},{"$f":"Import!E13940","v":0},{"$f":"Import!E13979","v":0},{"$f":"Import!E14018","v":0},{"$f":"Import!E14057","v":0},{"$f":"Import!E14096","v":0},{"$f":"Import!E14135","v":0},{"$f":"Import!E14174","v":0},{"$f":"Import!E14213","v":0},{"$f":"Import!E14252","v":0}]
[null,38,"All Other Locations",{"$f":"Import!E13668","v":0},{"$f":"Import!E13707","v":0},{"$f":"Import!E13746","v":0},{"$f":"Import!E13785","v":0},{"$f":"Import!E13824","v":0},0,{"$f":"Import!E13863","v":0},{"$f":"Import!E13902","v":0},{"$f":"Import!E13941","v":0},{"$f":"Import!E13980","v":0},{"$f":"Import!E14019","v":0},{"$f":"Import!E14058","v":0},{"$f":"Import!E14097","v":0},{"$f":"Import!E14136","v":0},{"$f":"Import!E14175","v":0},{"$f":"Import!E14214","v":0},{"$f":"Import!E14253","v":0}]
[null,39,"Total",{"$f":"D40+SUM(D42:D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F54=\"TRUE\",HYPERLINK(\"#'Form 2'!E14\",\"TRUE\"),HYPERLINK(\"#'Form 2'!E14\",\"FALSE\"))","v":"TRUE"},null,null,{"$f":"IF(I54=\"TRUE\",HYPERLINK(\"#'Form 2'!E18\",\"TRUE\"),HYPERLINK(\"#'Form 2'!E18\",\"FALSE\"))","v":"TRUE"},null,null,{"$f":"IF(L54=\"TRUE\",HYPERLINK(\"#'Form 1'!F104\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F104\",\"FALSE\"))","v":"TRUE"},null,null,null,null,null,null,{"$f":"IF(S54=\"TRUE\",HYPERLINK(\"#'Form 1'!F134\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F134\",\"FALSE\"))","v":"TRUE"},{"$f":"IF(T54=\"TRUE\",HYPERLINK(\"#'Form 2'!E75\",\"TRUE\"),HYPERLINK(\"#'Form 2'!E75\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((E52+F52-'Form 2'!E14),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,null,{"$f":"IF(ROUND((I52-'Form 2'!E18),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,null,{"$f":"IF(ROUND((L52-'Form 1'!F104),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,null,null,null,null,null,{"$f":"IF(ROUND(((SUM(M52:S52))-'Form 1'!F134),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(ROUND((T52-'Form 2'!E75),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"ROUND('Form 2'!E14-E52-F52,0)","v":0},null,null,{"$f":"ROUND('Form 2'!E18-I52,0)","v":0},null,null,{"$f":"ROUND('Form 1'!F104-L52,0)","v":0},null,null,null,null,null,null,{"$f":"ROUND('Form 1'!F134-(SUM(M52:S52)),0)","v":0},{"$f":"ROUND('Form 2'!E75-T52,0)","v":0}]
[]
[]
[null,null,"Select"]
[null,null,"Bermuda"]
[null,null,"United Kingdom"]
[null,null,"Switzerland"]
[null,null,"United States of America"]
[null,null,"Austria"]
[null,null,"Belgium"]
[null,null,"Bulgaria"]
[null,null,"Croatia"]
[null,null,"Cyprus"]
[null,null,"Czechia"]
[null,null,"Denmark"]
[null,null,"Estonia"]
[null,null,"Finland"]
[null,null,"France"]
[null,null,"Germany"]
[null,null,"Greece"]
[null,null,"Hungary"]
[null,null,"Ireland"]
[null,null,"Italy"]
[null,null,"Latvia"]
[null,null,"Lithuania"]
[null,null,"Luxembourg"]
[null,null,"Malta"]
[null,null,"Netherlands"]
[null,null,"Poland"]
[null,null,"Portugal"]
[null,null,"Romania"]
[null,null,"Slovakia"]
[null,null,"Slovenia"]
[null,null,"Spain"]
[null,null,"Sweden"]
[null,null,"All Other Locations"]

{"sheet":"Schedule V","index":47,"n_rows":66,"n_cols":6,"rows_kept":66,"cut":false,"hidden":false,"merged":[[38,2,39,2]]}
[null,"SCHEDULE OF RISK MANAGEMENT",null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"For the year ending",{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,"expressed in ",{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,"SCHEDULE V"]
[]
[null,"(a)","Governance structure",null,null,{"$f":"HYPERLINK(\"#'Schedule V(a)'!b1\",\"See and complete Schedule V(a)\")","v":"See and complete Schedule V(a)"}]
[]
[null,"(b)","Group structure",null,null,{"$f":"HYPERLINK(\"#'Schedule V(b)'!b1\",\"See and complete Schedule V(b)\")","v":"See and complete Schedule V(b)"}]
[]
[null,"(c)","Intra-group transactions and the insurance group's risk concentrations",null,null,{"$f":"HYPERLINK(\"#'Schedule V(c)'!b1\",\"See and complete Schedule V(c)\")","v":"See and complete Schedule V(c)"}]
[]
[null,"(e)","Effective duration of assets",null,null,{"$f":"Import!I1731","v":0}]
[]
[null,"(f)","Effective duration of liabilities",null,null,{"$f":"Import!I1732","v":0}]
[null,null,null,null,null,"Document Name & Page Number"]
[null,"(g)","Description of the effective duration of assets and liabilities calculations and key assumptions",{"$f":"HYPERLINK(\"#'Attachments'!G95\",\"Attach file\")","v":"Attach file"}]
[]
[null,"(h)","Gross probable maximum loss",null,null,{"$f":"Import!I1733","v":0}]
[]
[null,"(i)","Net probable maximum loss",null,null,{"$f":"Import!I1734","v":0}]
[]
[null,"(j)","Average annual loss for general insurance business excluding property catastrophe",null,null,{"$f":"Import!I1735","v":0}]
[]
[null,"(k)","Actual attritional losses and large claims losses in the relevant year",null,null,{"$f":"Import!I1736","v":0}]
[]
[null,"(l)","Arrangements with respect to property catastrophe recoverables"]
[null,null,"(i) Collateral",null,null,{"$f":"Import!I1737","v":0}]
[null,null,"(ii) Catastrophe bonds",null,null,{"$f":"Import!I1738","v":0}]
[null,null,"(iii) Special purpose insurer (indemnity basis)",null,null,{"$f":"Import!I1739","v":0}]
[null,null,"(iv) Special purpose insurer (other basis)",null,null,{"$f":"Import!I1740","v":0}]
[null,null,"(v) Total",null,null,{"$f":"SUM(F27:F30)","v":0}]
[null,null,null,null,null,"Document Name & Page Number"]
[null,"(m)","Mutual fund disclosures",{"$f":"HYPERLINK(\"#'Attachments'!G125\",\"Attach file\")","v":"Attach file"}]
[]
[null,"(n)","Summary of projected performance - "]
[null,null,"(i) The insurance group's latest estimate of annual net premiums written",null,null,{"$f":"Import!I1742","v":0}]
[null,null,"(ii) The estimated underwriting profit or loss",null,null,{"$f":"Import!I1743","v":0}]
[null,null,"(iii) The estimated net income or loss",null,null,{"$f":"Import!I1744","v":0}]
[null,null,"(iv) A qualitative description of the insurance group's business and underwriting strategy to be used in an attempt to achieve the projections in i) to iii) above",null,null,"Document Name & Page Number"]
[null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G135\",\"Attach file\")","v":"Attach file"}]
[null,null,null,null,null,"Document Name & Page Number"]
[null,"(o)","Summary of long-term product features and risks",{"$f":"HYPERLINK(\"#'Attachments'!G145\",\"Attach file\")","v":"Attach file"}]
[]
[null,"(p)","Financial impact and description of stress & scenario tests ",null,null,{"$f":"HYPERLINK(\"#'Schedule V(e)'!b1\",\"See and complete Schedule V(e)\")","v":"See and complete Schedule V(e)"}]
[null,null,null,null,null,"Document Name & Page Number"]
[null,"(q)","Investments and derivatives strategies and policy",{"$f":"HYPERLINK(\"#'Attachments'!G105\",\"Attach file\")","v":"Attach file"}]
[]
[null,"(r)","Modified co-insurance arrangements",null,null,{"$f":"HYPERLINK(\"#'Schedule V(f)'!b1\",\"See and complete Schedule V(f)\")","v":"See and complete Schedule V(f)"}]
[]
[null,"(s)","Deferred accumulation annuities disclosure"]
[null,null,"(a) Total reserves for deferred accumulation annuities",null,null,{"$f":"Import!I1745","v":0}]
[null,null,"(b) Total reserves for deferred accumulation annuities with contractual guaranteed annuitisation rates",null,null,{"$f":"Import!I1746","v":0}]
[null,null,"(c) Total reserves for deferred accumulation annuities annuitised in the past year at contractual guaranteed rates (prior to annuitisation)",null,null,{"$f":"Import!I1747","v":0}]
[null,null,"(d) Total reserves for deferred accumulation annuities annuitised in the past year at contractual guaranteed rates (post to annuitisation)",null,null,{"$f":"Import!I1748","v":0}]
[]
[null,"(t)","Reconciliation from Form 1 to group Form 1EBS",null,null,{"$f":"HYPERLINK(\"#'Schedule V(g)'!b1\",\"See and complete Schedule V(g)\")","v":"See and complete Schedule V(g)"}]
[null,null,null,null,null,"Document Name & Page Number"]
[null,"(u)","Description of the insurance group risk management programme",{"$f":"HYPERLINK(\"#'Attachments'!G10\\65\",\"Attach file\")","v":"Attach file"}]
[null,null,null,null,null,"Document Name & Page Number"]
[null,"(v)","Risk register",{"$f":"HYPERLINK(\"#'Attachments'!G175\",\"Attach file\")","v":"Attach file"}]
[]
[null,"(w)","List of statutory general business lines and statutory territories that have catastrophe exposures",null,null,{"$f":"HYPERLINK(\"#'Schedule X(d)'!b1\",\"See and complete Schedule X(d)\")","v":"See and complete Schedule X(d)"}]
[]
[null,"(aa)","Details of deposit assets and liabilities",null,null,{"$f":"HYPERLINK(\"#'Schedule V(k)'!b1\",\"See and complete Schedule V(k)\")","v":"See and complete Schedule V(k)"}]
[]
[null,"(ab)","Details of segregated accounts",null,null,{"$f":"HYPERLINK(\"#'Schedule V(l)'!b1\",\"See and complete Schedule V(l)\")","v":"See and complete Schedule V(l)"}]

{"sheet":"Schedule V(a)","index":48,"n_rows":90,"n_cols":7,"rows_kept":90,"cut":false,"hidden":true,"merged":[]}
[null,null,"SCHEDULE OF RISK MANAGEMENT - GOVERNANCE STRUCTURE",null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,null,null,"SCHEDULE V(a)"]
[]
[]
[null,1,"Structure of the board of directors, including names, role, residence and work experience - "]
[]
[null,null," Enter Number of Directors",{"$f":"Import!E1750","v":0}]
[null,null," Enter information for each Director"]
[]
[null,null,"Name","Board Position","Country of Residence","Work Experience","Status on Board\n(Select from Drop Down)"]
[null,1,{"$f":"Import!E1751","v":0},{"$f":"Import!E1771","v":0},{"$f":"Import!E1791","v":0},{"$f":"Import!E1811","v":0},{"$f":"Import!E1831","v":"Select"}]
[null,2,{"$f":"Import!E1752","v":0},{"$f":"Import!E1772","v":0},{"$f":"Import!E1792","v":0},{"$f":"Import!E1812","v":0},{"$f":"Import!E1832","v":"Select"}]
[null,3,{"$f":"Import!E1753","v":0},{"$f":"Import!E1773","v":0},{"$f":"Import!E1793","v":0},{"$f":"Import!E1813","v":0},{"$f":"Import!E1833","v":"Select"}]
[null,4,{"$f":"Import!E1754","v":0},{"$f":"Import!E1774","v":0},{"$f":"Import!E1794","v":0},{"$f":"Import!E1814","v":0},{"$f":"Import!E1834","v":"Select"}]
[null,5,{"$f":"Import!E1755","v":0},{"$f":"Import!E1775","v":0},{"$f":"Import!E1795","v":0},{"$f":"Import!E1815","v":0},{"$f":"Import!E1835","v":"Select"}]
[null,6,{"$f":"Import!E1756","v":0},{"$f":"Import!E1776","v":0},{"$f":"Import!E1796","v":0},{"$f":"Import!E1816","v":0},{"$f":"Import!E1836","v":"Select"}]
[null,7,{"$f":"Import!E1757","v":0},{"$f":"Import!E1777","v":0},{"$f":"Import!E1797","v":0},{"$f":"Import!E1817","v":0},{"$f":"Import!E1837","v":"Select"}]
[null,8,{"$f":"Import!E1758","v":0},{"$f":"Import!E1778","v":0},{"$f":"Import!E1798","v":0},{"$f":"Import!E1818","v":0},{"$f":"Import!E1838","v":"Select"}]
[null,9,{"$f":"Import!E1759","v":0},{"$f":"Import!E1779","v":0},{"$f":"Import!E1799","v":0},{"$f":"Import!E1819","v":0},{"$f":"Import!E1839","v":"Select"}]
[null,10,{"$f":"Import!E1760","v":0},{"$f":"Import!E1780","v":0},{"$f":"Import!E1800","v":0},{"$f":"Import!E1820","v":0},{"$f":"Import!E1840","v":"Select"}]
[null,11,{"$f":"Import!E1761","v":0},{"$f":"Import!E1781","v":0},{"$f":"Import!E1801","v":0},{"$f":"Import!E1821","v":0},{"$f":"Import!E1841","v":"Select"}]
[null,12,{"$f":"Import!E1762","v":0},{"$f":"Import!E1782","v":0},{"$f":"Import!E1802","v":0},{"$f":"Import!E1822","v":0},{"$f":"Import!E1842","v":"Select"}]
[null,13,{"$f":"Import!E1763","v":0},{"$f":"Import!E1783","v":0},{"$f":"Import!E1803","v":0},{"$f":"Import!E1823","v":0},{"$f":"Import!E1843","v":"Select"}]
[null,14,{"$f":"Import!E1764","v":0},{"$f":"Import!E1784","v":0},{"$f":"Import!E1804","v":0},{"$f":"Import!E1824","v":0},{"$f":"Import!E1844","v":"Select"}]
[null,15,{"$f":"Import!E1765","v":0},{"$f":"Import!E1785","v":0},{"$f":"Import!E1805","v":0},{"$f":"Import!E1825","v":0},{"$f":"Import!E1845","v":"Select"}]
[null,16,{"$f":"Import!E1766","v":0},{"$f":"Import!E1786","v":0},{"$f":"Import!E1806","v":0},{"$f":"Import!E1826","v":0},{"$f":"Import!E1846","v":"Select"}]
[null,17,{"$f":"Import!E1767","v":0},{"$f":"Import!E1787","v":0},{"$f":"Import!E1807","v":0},{"$f":"Import!E1827","v":0},{"$f":"Import!E1847","v":"Select"}]
[null,18,{"$f":"Import!E1768","v":0},{"$f":"Import!E1788","v":0},{"$f":"Import!E1808","v":0},{"$f":"Import!E1828","v":0},{"$f":"Import!E1848","v":"Select"}]
[null,19,{"$f":"Import!E1769","v":0},{"$f":"Import!E1789","v":0},{"$f":"Import!E1809","v":0},{"$f":"Import!E1829","v":0},{"$f":"Import!E1849","v":"Select"}]
[null,20,{"$f":"Import!E1770","v":0},{"$f":"Import!E1790","v":0},{"$f":"Import!E1810","v":0},{"$f":"Import!E1830","v":0},{"$f":"Import!E1850","v":"Select"}]
[null,null,"Structure of the chief and senior executive management, including names, roles, work experience, employee arrangement and description of responsibilities"]
[null,2," Enter Number of Officers",{"$f":"Import!E1851","v":0}]
[]
[]
[null,null,"Name","Chief and Senior Executive Position","Country of Residence","Work Experience","Employee Arrangement (Select from Drop Down)"]
[null,1,{"$f":"Import!E1852","v":0},{"$f":"Import!E1872","v":0},{"$f":"Import!E1892","v":0},{"$f":"Import!E1912","v":0},{"$f":"Import!E1932","v":"Select"}]
[null,2,{"$f":"Import!E1853","v":0},{"$f":"Import!E1873","v":0},{"$f":"Import!E1893","v":0},{"$f":"Import!E1913","v":0},{"$f":"Import!E1933","v":"Select"}]
[null,3,{"$f":"Import!E1854","v":0},{"$f":"Import!E1874","v":0},{"$f":"Import!E1894","v":0},{"$f":"Import!E1914","v":0},{"$f":"Import!E1934","v":"Select"}]
[null,4,{"$f":"Import!E1855","v":0},{"$f":"Import!E1875","v":0},{"$f":"Import!E1895","v":0},{"$f":"Import!E1915","v":0},{"$f":"Import!E1935","v":"Select"}]
[null,5,{"$f":"Import!E1856","v":0},{"$f":"Import!E1876","v":0},{"$f":"Import!E1896","v":0},{"$f":"Import!E1916","v":0},{"$f":"Import!E1936","v":"Select"}]
[null,6,{"$f":"Import!E1857","v":0},{"$f":"Import!E1877","v":0},{"$f":"Import!E1897","v":0},{"$f":"Import!E1917","v":0},{"$f":"Import!E1937","v":"Select"}]
[null,7,{"$f":"Import!E1858","v":0},{"$f":"Import!E1878","v":0},{"$f":"Import!E1898","v":0},{"$f":"Import!E1918","v":0},{"$f":"Import!E1938","v":"Select"}]
[null,8,{"$f":"Import!E1859","v":0},{"$f":"Import!E1879","v":0},{"$f":"Import!E1899","v":0},{"$f":"Import!E1919","v":0},{"$f":"Import!E1939","v":"Select"}]
[null,9,{"$f":"Import!E1860","v":0},{"$f":"Import!E1880","v":0},{"$f":"Import!E1900","v":0},{"$f":"Import!E1920","v":0},{"$f":"Import!E1940","v":"Select"}]
[null,10,{"$f":"Import!E1861","v":0},{"$f":"Import!E1881","v":0},{"$f":"Import!E1901","v":0},{"$f":"Import!E1921","v":0},{"$f":"Import!E1941","v":"Select"}]
[null,11,{"$f":"Import!E1862","v":0},{"$f":"Import!E1882","v":0},{"$f":"Import!E1902","v":0},{"$f":"Import!E1922","v":0},{"$f":"Import!E1942","v":"Select"}]
[null,12,{"$f":"Import!E1863","v":0},{"$f":"Import!E1883","v":0},{"$f":"Import!E1903","v":0},{"$f":"Import!E1923","v":0},{"$f":"Import!E1943","v":"Select"}]
[null,13,{"$f":"Import!E1864","v":0},{"$f":"Import!E1884","v":0},{"$f":"Import!E1904","v":0},{"$f":"Import!E1924","v":0},{"$f":"Import!E1944","v":"Select"}]
[null,14,{"$f":"Import!E1865","v":0},{"$f":"Import!E1885","v":0},{"$f":"Import!E1905","v":0},{"$f":"Import!E1925","v":0},{"$f":"Import!E1945","v":"Select"}]
[null,15,{"$f":"Import!E1866","v":0},{"$f":"Import!E1886","v":0},{"$f":"Import!E1906","v":0},{"$f":"Import!E1926","v":0},{"$f":"Import!E1946","v":"Select"}]
[null,16,{"$f":"Import!E1867","v":0},{"$f":"Import!E1887","v":0},{"$f":"Import!E1907","v":0},{"$f":"Import!E1927","v":0},{"$f":"Import!E1947","v":"Select"}]
[null,17,{"$f":"Import!E1868","v":0},{"$f":"Import!E1888","v":0},{"$f":"Import!E1908","v":0},{"$f":"Import!E1928","v":0},{"$f":"Import!E1948","v":"Select"}]
[null,18,{"$f":"Import!E1869","v":0},{"$f":"Import!E1889","v":0},{"$f":"Import!E1909","v":0},{"$f":"Import!E1929","v":0},{"$f":"Import!E1949","v":"Select"}]
[null,19,{"$f":"Import!E1870","v":0},{"$f":"Import!E1890","v":0},{"$f":"Import!E1910","v":0},{"$f":"Import!E1930","v":0},{"$f":"Import!E1950","v":"Select"}]
[null,20,{"$f":"Import!E1871","v":0},{"$f":"Import!E1891","v":0},{"$f":"Import!E1911","v":0},{"$f":"Import!E1931","v":0},{"$f":"Import!E1951","v":"Select"}]
[null,null,null,null,null,"Document Name Page Number"]
[null,3,"Terms of reference of the board of directors and its sub-committees —",null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G75\",\"Attach file\")","v":"Attach file"}]
[]
[null,4,"List of major shareholder controllers —",null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G75\",\"Attach file\")","v":"Attach file"}]
[]
[null,5,"Group organisational chart —",null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G85\",\"Attach file\")","v":"Attach file"}]
[]
[null,null,null,null,null,null,"Select"]
[null,null,null,null,null,"Insurer","Insurance Group"]
[null,null,null,null,null,"Outsourced","External service provider "]
[null,null,null,null,null,"Group Affiliate"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Select"]
[null,null,null,null,null,"Non-executive (Independent)"]
[null,null,null,null,null,"Non-executive (Service Provider)"]
[null,null,null,null,null,"Non-executive (Other)"]
[null,null,null,null,null,"Executive"]
[]
[]
[null,null,null,null,null,"A - Has authority to make key strategic, underwriting or investment decisions, etc."]
[null,null,null,null,null,"B - Has authority to make key strategic, underwriting or investments decision, etc., within the risk appetite explicitly set by the Board of Directors of the Parent."]
[null,null,null,null,null,"C - Must get key strategic, underwriting, or investment decisions signed-off by Board of Directors of the Parent before executing."]

{"sheet":"Schedule V(b)","index":49,"n_rows":313,"n_cols":31,"rows_kept":313,"cut":false,"hidden":false,"merged":[]}
[null,"SCHEDULE OF RISK MANAGEMENT - GROUP STRUCTURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select","Select",null,"Select Yes/No"]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Significant Influence",null,"Yes"]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials","Control",null,"No"]
[null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE V(b)",null,"Industrial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumer Discretionary",null,null,"Select"]
[null,"Enter Number of Affiliates",null,{"$f":"Import!E1953","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumer Staples",null,null,"Holding Entity"]
[null,"Enter information for each Affiliate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare",null,null,"Operating Entity"]
[null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(11)",null,"(12)",null,"(13)",null,"(14)",null,"Financial",null,null,"Branch"]
[null,"Group Member Name",null,"Jurisdiction",null,"Regulated Entity (Companies and Branches)\n(Select 'Yes' or 'No')",null,"Sector Classification \n(Select from drop-down list)",null,"Strategic Purpose",null,"Entity Type\n(Select from drop - down list)",null,"Products & Services Offered to External Parties",null,"Participation (Select from drop-down list)",null,"Percent of Participating Interest",null,"Gross Premium Written \n(if applicable)",null,"Net Premium Written \n(if applicable)",null,"Investment Amount (equity method) / \nNet Assets",null,"Total Assets",null,"Information Technology",null,null,"Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunication Services"]
[1,{"$f":"Import!E1954","v":0},null,{"$f":"Import!E2054","v":0},null,{"$f":"Import!E2154","v":"Select Yes/No"},null,{"$f":"Import!E2254","v":"Select"},null,{"$f":"Import!E2354","v":0},null,{"$f":"Import!E2454","v":"Select"},null,{"$f":"Import!E2554","v":0},null,{"$f":"Import!E2654","v":"Select"},null,{"$f":"Import!E2754","v":0},null,{"$f":"Import!E2854","v":0},null,{"$f":"Import!E2954","v":0},null,{"$f":"Import!E3054","v":0},null,{"$f":"Import!E3154","v":0},null,"Utilities"]
[2,{"$f":"Import!E1955","v":0},null,{"$f":"Import!E2055","v":0},null,{"$f":"Import!E2155","v":"Select Yes/No"},null,{"$f":"Import!E2255","v":"Select"},null,{"$f":"Import!E2355","v":0},null,{"$f":"Import!E2455","v":"Select"},null,{"$f":"Import!E2555","v":0},null,{"$f":"Import!E2655","v":"Select"},null,{"$f":"Import!E2755","v":0},null,{"$f":"Import!E2855","v":0},null,{"$f":"Import!E2955","v":0},null,{"$f":"Import!E3055","v":0},null,{"$f":"Import!E3155","v":0},null,"Other"]
[3,{"$f":"Import!E1956","v":0},null,{"$f":"Import!E2056","v":0},null,{"$f":"Import!E2156","v":"Select Yes/No"},null,{"$f":"Import!E2256","v":"Select"},null,{"$f":"Import!E2356","v":0},null,{"$f":"Import!E2456","v":"Select"},null,{"$f":"Import!E2556","v":0},null,{"$f":"Import!E2656","v":"Select"},null,{"$f":"Import!E2756","v":0},null,{"$f":"Import!E2856","v":0},null,{"$f":"Import!E2956","v":0},null,{"$f":"Import!E3056","v":0},null,{"$f":"Import!E3156","v":0}]
[4,{"$f":"Import!E1957","v":0},null,{"$f":"Import!E2057","v":0},null,{"$f":"Import!E2157","v":"Select Yes/No"},null,{"$f":"Import!E2257","v":"Select"},null,{"$f":"Import!E2357","v":0},null,{"$f":"Import!E2457","v":"Select"},null,{"$f":"Import!E2557","v":0},null,{"$f":"Import!E2657","v":"Select"},null,{"$f":"Import!E2757","v":0},null,{"$f":"Import!E2857","v":0},null,{"$f":"Import!E2957","v":0},null,{"$f":"Import!E3057","v":0},null,{"$f":"Import!E3157","v":0}]
[5,{"$f":"Import!E1958","v":0},null,{"$f":"Import!E2058","v":0},null,{"$f":"Import!E2158","v":"Select Yes/No"},null,{"$f":"Import!E2258","v":"Select"},null,{"$f":"Import!E2358","v":0},null,{"$f":"Import!E2458","v":"Select"},null,{"$f":"Import!E2558","v":0},null,{"$f":"Import!E2658","v":"Select"},null,{"$f":"Import!E2758","v":0},null,{"$f":"Import!E2858","v":0},null,{"$f":"Import!E2958","v":0},null,{"$f":"Import!E3058","v":0},null,{"$f":"Import!E3158","v":0}]
[6,{"$f":"Import!E1959","v":0},null,{"$f":"Import!E2059","v":0},null,{"$f":"Import!E2159","v":"Select Yes/No"},null,{"$f":"Import!E2259","v":"Select"},null,{"$f":"Import!E2359","v":0},null,{"$f":"Import!E2459","v":"Select"},null,{"$f":"Import!E2559","v":0},null,{"$f":"Import!E2659","v":"Select"},null,{"$f":"Import!E2759","v":0},null,{"$f":"Import!E2859","v":0},null,{"$f":"Import!E2959","v":0},null,{"$f":"Import!E3059","v":0},null,{"$f":"Import!E3159","v":0}]
[7,{"$f":"Import!E1960","v":0},null,{"$f":"Import!E2060","v":0},null,{"$f":"Import!E2160","v":"Select Yes/No"},null,{"$f":"Import!E2260","v":"Select"},null,{"$f":"Import!E2360","v":0},null,{"$f":"Import!E2460","v":"Select"},null,{"$f":"Import!E2560","v":0},null,{"$f":"Import!E2660","v":"Select"},null,{"$f":"Import!E2760","v":0},null,{"$f":"Import!E2860","v":0},null,{"$f":"Import!E2960","v":0},null,{"$f":"Import!E3060","v":0},null,{"$f":"Import!E3160","v":0}]
[8,{"$f":"Import!E1961","v":0},null,{"$f":"Import!E2061","v":0},null,{"$f":"Import!E2161","v":"Select Yes/No"},null,{"$f":"Import!E2261","v":"Select"},null,{"$f":"Import!E2361","v":0},null,{"$f":"Import!E2461","v":"Select"},null,{"$f":"Import!E2561","v":0},null,{"$f":"Import!E2661","v":"Select"},null,{"$f":"Import!E2761","v":0},null,{"$f":"Import!E2861","v":0},null,{"$f":"Import!E2961","v":0},null,{"$f":"Import!E3061","v":0},null,{"$f":"Import!E3161","v":0}]
[9,{"$f":"Import!E1962","v":0},null,{"$f":"Import!E2062","v":0},null,{"$f":"Import!E2162","v":"Select Yes/No"},null,{"$f":"Import!E2262","v":"Select"},null,{"$f":"Import!E2362","v":0},null,{"$f":"Import!E2462","v":"Select"},null,{"$f":"Import!E2562","v":0},null,{"$f":"Import!E2662","v":"Select"},null,{"$f":"Import!E2762","v":0},null,{"$f":"Import!E2862","v":0},null,{"$f":"Import!E2962","v":0},null,{"$f":"Import!E3062","v":0},null,{"$f":"Import!E3162","v":0}]
[10,{"$f":"Import!E1963","v":0},null,{"$f":"Import!E2063","v":0},null,{"$f":"Import!E2163","v":"Select Yes/No"},null,{"$f":"Import!E2263","v":"Select"},null,{"$f":"Import!E2363","v":0},null,{"$f":"Import!E2463","v":"Select"},null,{"$f":"Import!E2563","v":0},null,{"$f":"Import!E2663","v":"Select"},null,{"$f":"Import!E2763","v":0},null,{"$f":"Import!E2863","v":0},null,{"$f":"Import!E2963","v":0},null,{"$f":"Import!E3063","v":0},null,{"$f":"Import!E3163","v":0}]
[11,{"$f":"Import!E1964","v":0},null,{"$f":"Import!E2064","v":0},null,{"$f":"Import!E2164","v":"Select Yes/No"},null,{"$f":"Import!E2264","v":"Select"},null,{"$f":"Import!E2364","v":0},null,{"$f":"Import!E2464","v":"Select"},null,{"$f":"Import!E2564","v":0},null,{"$f":"Import!E2664","v":"Select"},null,{"$f":"Import!E2764","v":0},null,{"$f":"Import!E2864","v":0},null,{"$f":"Import!E2964","v":0},null,{"$f":"Import!E3064","v":0},null,{"$f":"Import!E3164","v":0}]
[12,{"$f":"Import!E1965","v":0},null,{"$f":"Import!E2065","v":0},null,{"$f":"Import!E2165","v":"Select Yes/No"},null,{"$f":"Import!E2265","v":"Select"},null,{"$f":"Import!E2365","v":0},null,{"$f":"Import!E2465","v":"Select"},null,{"$f":"Import!E2565","v":0},null,{"$f":"Import!E2665","v":"Select"},null,{"$f":"Import!E2765","v":0},null,{"$f":"Import!E2865","v":0},null,{"$f":"Import!E2965","v":0},null,{"$f":"Import!E3065","v":0},null,{"$f":"Import!E3165","v":0}]
[13,{"$f":"Import!E1966","v":0},null,{"$f":"Import!E2066","v":0},null,{"$f":"Import!E2166","v":"Select Yes/No"},null,{"$f":"Import!E2266","v":"Select"},null,{"$f":"Import!E2366","v":0},null,{"$f":"Import!E2466","v":"Select"},null,{"$f":"Import!E2566","v":0},null,{"$f":"Import!E2666","v":"Select"},null,{"$f":"Import!E2766","v":0},null,{"$f":"Import!E2866","v":0},null,{"$f":"Import!E2966","v":0},null,{"$f":"Import!E3066","v":0},null,{"$f":"Import!E3166","v":0}]
[14,{"$f":"Import!E1967","v":0},null,{"$f":"Import!E2067","v":0},null,{"$f":"Import!E2167","v":"Select Yes/No"},null,{"$f":"Import!E2267","v":"Select"},null,{"$f":"Import!E2367","v":0},null,{"$f":"Import!E2467","v":"Select"},null,{"$f":"Import!E2567","v":0},null,{"$f":"Import!E2667","v":"Select"},null,{"$f":"Import!E2767","v":0},null,{"$f":"Import!E2867","v":0},null,{"$f":"Import!E2967","v":0},null,{"$f":"Import!E3067","v":0},null,{"$f":"Import!E3167","v":0}]
[15,{"$f":"Import!E1968","v":0},null,{"$f":"Import!E2068","v":0},null,{"$f":"Import!E2168","v":"Select Yes/No"},null,{"$f":"Import!E2268","v":"Select"},null,{"$f":"Import!E2368","v":0},null,{"$f":"Import!E2468","v":"Select"},null,{"$f":"Import!E2568","v":0},null,{"$f":"Import!E2668","v":"Select"},null,{"$f":"Import!E2768","v":0},null,{"$f":"Import!E2868","v":0},null,{"$f":"Import!E2968","v":0},null,{"$f":"Import!E3068","v":0},null,{"$f":"Import!E3168","v":0}]
[16,{"$f":"Import!E1969","v":0},null,{"$f":"Import!E2069","v":0},null,{"$f":"Import!E2169","v":"Select Yes/No"},null,{"$f":"Import!E2269","v":"Select"},null,{"$f":"Import!E2369","v":0},null,{"$f":"Import!E2469","v":"Select"},null,{"$f":"Import!E2569","v":0},null,{"$f":"Import!E2669","v":"Select"},null,{"$f":"Import!E2769","v":0},null,{"$f":"Import!E2869","v":0},null,{"$f":"Import!E2969","v":0},null,{"$f":"Import!E3069","v":0},null,{"$f":"Import!E3169","v":0}]
[17,{"$f":"Import!E1970","v":0},null,{"$f":"Import!E2070","v":0},null,{"$f":"Import!E2170","v":"Select Yes/No"},null,{"$f":"Import!E2270","v":"Select"},null,{"$f":"Import!E2370","v":0},null,{"$f":"Import!E2470","v":"Select"},null,{"$f":"Import!E2570","v":0},null,{"$f":"Import!E2670","v":"Select"},null,{"$f":"Import!E2770","v":0},null,{"$f":"Import!E2870","v":0},null,{"$f":"Import!E2970","v":0},null,{"$f":"Import!E3070","v":0},null,{"$f":"Import!E3170","v":0}]
[18,{"$f":"Import!E1971","v":0},null,{"$f":"Import!E2071","v":0},null,{"$f":"Import!E2171","v":"Select Yes/No"},null,{"$f":"Import!E2271","v":"Select"},null,{"$f":"Import!E2371","v":0},null,{"$f":"Import!E2471","v":"Select"},null,{"$f":"Import!E2571","v":0},null,{"$f":"Import!E2671","v":"Select"},null,{"$f":"Import!E2771","v":0},null,{"$f":"Import!E2871","v":0},null,{"$f":"Import!E2971","v":0},null,{"$f":"Import!E3071","v":0},null,{"$f":"Import!E3171","v":0}]
[19,{"$f":"Import!E1972","v":0},null,{"$f":"Import!E2072","v":0},null,{"$f":"Import!E2172","v":"Select Yes/No"},null,{"$f":"Import!E2272","v":"Select"},null,{"$f":"Import!E2372","v":0},null,{"$f":"Import!E2472","v":"Select"},null,{"$f":"Import!E2572","v":0},null,{"$f":"Import!E2672","v":"Select"},null,{"$f":"Import!E2772","v":0},null,{"$f":"Import!E2872","v":0},null,{"$f":"Import!E2972","v":0},null,{"$f":"Import!E3072","v":0},null,{"$f":"Import!E3172","v":0}]
[20,{"$f":"Import!E1973","v":0},null,{"$f":"Import!E2073","v":0},null,{"$f":"Import!E2173","v":"Select Yes/No"},null,{"$f":"Import!E2273","v":"Select"},null,{"$f":"Import!E2373","v":0},null,{"$f":"Import!E2473","v":"Select"},null,{"$f":"Import!E2573","v":0},null,{"$f":"Import!E2673","v":"Select"},null,{"$f":"Import!E2773","v":0},null,{"$f":"Import!E2873","v":0},null,{"$f":"Import!E2973","v":0},null,{"$f":"Import!E3073","v":0},null,{"$f":"Import!E3173","v":0}]
[21,{"$f":"Import!E1974","v":0},null,{"$f":"Import!E2074","v":0},null,{"$f":"Import!E2174","v":"Select Yes/No"},null,{"$f":"Import!E2274","v":"Select"},null,{"$f":"Import!E2374","v":0},null,{"$f":"Import!E2474","v":"Select"},null,{"$f":"Import!E2574","v":0},null,{"$f":"Import!E2674","v":"Select"},null,{"$f":"Import!E2774","v":0},null,{"$f":"Import!E2874","v":0},null,{"$f":"Import!E2974","v":0},null,{"$f":"Import!E3074","v":0},null,{"$f":"Import!E3174","v":0}]
[22,{"$f":"Import!E1975","v":0},null,{"$f":"Import!E2075","v":0},null,{"$f":"Import!E2175","v":"Select Yes/No"},null,{"$f":"Import!E2275","v":"Select"},null,{"$f":"Import!E2375","v":0},null,{"$f":"Import!E2475","v":"Select"},null,{"$f":"Import!E2575","v":0},null,{"$f":"Import!E2675","v":"Select"},null,{"$f":"Import!E2775","v":0},null,{"$f":"Import!E2875","v":0},null,{"$f":"Import!E2975","v":0},null,{"$f":"Import!E3075","v":0},null,{"$f":"Import!E3175","v":0}]
[23,{"$f":"Import!E1976","v":0},null,{"$f":"Import!E2076","v":0},null,{"$f":"Import!E2176","v":"Select Yes/No"},null,{"$f":"Import!E2276","v":"Select"},null,{"$f":"Import!E2376","v":0},null,{"$f":"Import!E2476","v":"Select"},null,{"$f":"Import!E2576","v":0},null,{"$f":"Import!E2676","v":"Select"},null,{"$f":"Import!E2776","v":0},null,{"$f":"Import!E2876","v":0},null,{"$f":"Import!E2976","v":0},null,{"$f":"Import!E3076","v":0},null,{"$f":"Import!E3176","v":0}]
[24,{"$f":"Import!E1977","v":0},null,{"$f":"Import!E2077","v":0},null,{"$f":"Import!E2177","v":"Select Yes/No"},null,{"$f":"Import!E2277","v":"Select"},null,{"$f":"Import!E2377","v":0},null,{"$f":"Import!E2477","v":"Select"},null,{"$f":"Import!E2577","v":0},null,{"$f":"Import!E2677","v":"Select"},null,{"$f":"Import!E2777","v":0},null,{"$f":"Import!E2877","v":0},null,{"$f":"Import!E2977","v":0},null,{"$f":"Import!E3077","v":0},null,{"$f":"Import!E3177","v":0}]
[25,{"$f":"Import!E1978","v":0},null,{"$f":"Import!E2078","v":0},null,{"$f":"Import!E2178","v":"Select Yes/No"},null,{"$f":"Import!E2278","v":"Select"},null,{"$f":"Import!E2378","v":0},null,{"$f":"Import!E2478","v":"Select"},null,{"$f":"Import!E2578","v":0},null,{"$f":"Import!E2678","v":"Select"},null,{"$f":"Import!E2778","v":0},null,{"$f":"Import!E2878","v":0},null,{"$f":"Import!E2978","v":0},null,{"$f":"Import!E3078","v":0},null,{"$f":"Import!E3178","v":0}]
[26,{"$f":"Import!E1979","v":0},null,{"$f":"Import!E2079","v":0},null,{"$f":"Import!E2179","v":"Select Yes/No"},null,{"$f":"Import!E2279","v":"Select"},null,{"$f":"Import!E2379","v":0},null,{"$f":"Import!E2479","v":"Select"},null,{"$f":"Import!E2579","v":0},null,{"$f":"Import!E2679","v":"Select"},null,{"$f":"Import!E2779","v":0},null,{"$f":"Import!E2879","v":0},null,{"$f":"Import!E2979","v":0},null,{"$f":"Import!E3079","v":0},null,{"$f":"Import!E3179","v":0}]
[27,{"$f":"Import!E1980","v":0},null,{"$f":"Import!E2080","v":0},null,{"$f":"Import!E2180","v":"Select Yes/No"},null,{"$f":"Import!E2280","v":"Select"},null,{"$f":"Import!E2380","v":0},null,{"$f":"Import!E2480","v":"Select"},null,{"$f":"Import!E2580","v":0},null,{"$f":"Import!E2680","v":"Select"},null,{"$f":"Import!E2780","v":0},null,{"$f":"Import!E2880","v":0},null,{"$f":"Import!E2980","v":0},null,{"$f":"Import!E3080","v":0},null,{"$f":"Import!E3180","v":0}]
[28,{"$f":"Import!E1981","v":0},null,{"$f":"Import!E2081","v":0},null,{"$f":"Import!E2181","v":"Select Yes/No"},null,{"$f":"Import!E2281","v":"Select"},null,{"$f":"Import!E2381","v":0},null,{"$f":"Import!E2481","v":"Select"},null,{"$f":"Import!E2581","v":0},null,{"$f":"Import!E2681","v":"Select"},null,{"$f":"Import!E2781","v":0},null,{"$f":"Import!E2881","v":0},null,{"$f":"Import!E2981","v":0},null,{"$f":"Import!E3081","v":0},null,{"$f":"Import!E3181","v":0}]
[29,{"$f":"Import!E1982","v":0},null,{"$f":"Import!E2082","v":0},null,{"$f":"Import!E2182","v":"Select Yes/No"},null,{"$f":"Import!E2282","v":"Select"},null,{"$f":"Import!E2382","v":0},null,{"$f":"Import!E2482","v":"Select"},null,{"$f":"Import!E2582","v":0},null,{"$f":"Import!E2682","v":"Select"},null,{"$f":"Import!E2782","v":0},null,{"$f":"Import!E2882","v":0},null,{"$f":"Import!E2982","v":0},null,{"$f":"Import!E3082","v":0},null,{"$f":"Import!E3182","v":0}]
[30,{"$f":"Import!E1983","v":0},null,{"$f":"Import!E2083","v":0},null,{"$f":"Import!E2183","v":"Select Yes/No"},null,{"$f":"Import!E2283","v":"Select"},null,{"$f":"Import!E2383","v":0},null,{"$f":"Import!E2483","v":"Select"},null,{"$f":"Import!E2583","v":0},null,{"$f":"Import!E2683","v":"Select"},null,{"$f":"Import!E2783","v":0},null,{"$f":"Import!E2883","v":0},null,{"$f":"Import!E2983","v":0},null,{"$f":"Import!E3083","v":0},null,{"$f":"Import!E3183","v":0}]
[31,{"$f":"Import!E1984","v":0},null,{"$f":"Import!E2084","v":0},null,{"$f":"Import!E2184","v":"Select Yes/No"},null,{"$f":"Import!E2284","v":"Select"},null,{"$f":"Import!E2384","v":0},null,{"$f":"Import!E2484","v":"Select"},null,{"$f":"Import!E2584","v":0},null,{"$f":"Import!E2684","v":"Select"},null,{"$f":"Import!E2784","v":0},null,{"$f":"Import!E2884","v":0},null,{"$f":"Import!E2984","v":0},null,{"$f":"Import!E3084","v":0},null,{"$f":"Import!E3184","v":0}]
[32,{"$f":"Import!E1985","v":0},null,{"$f":"Import!E2085","v":0},null,{"$f":"Import!E2185","v":"Select Yes/No"},null,{"$f":"Import!E2285","v":"Select"},null,{"$f":"Import!E2385","v":0},null,{"$f":"Import!E2485","v":"Select"},null,{"$f":"Import!E2585","v":0},null,{"$f":"Import!E2685","v":"Select"},null,{"$f":"Import!E2785","v":0},null,{"$f":"Import!E2885","v":0},null,{"$f":"Import!E2985","v":0},null,{"$f":"Import!E3085","v":0},null,{"$f":"Import!E3185","v":0}]
[33,{"$f":"Import!E1986","v":0},null,{"$f":"Import!E2086","v":0},null,{"$f":"Import!E2186","v":"Select Yes/No"},null,{"$f":"Import!E2286","v":"Select"},null,{"$f":"Import!E2386","v":0},null,{"$f":"Import!E2486","v":"Select"},null,{"$f":"Import!E2586","v":0},null,{"$f":"Import!E2686","v":"Select"},null,{"$f":"Import!E2786","v":0},null,{"$f":"Import!E2886","v":0},null,{"$f":"Import!E2986","v":0},null,{"$f":"Import!E3086","v":0},null,{"$f":"Import!E3186","v":0}]
[34,{"$f":"Import!E1987","v":0},null,{"$f":"Import!E2087","v":0},null,{"$f":"Import!E2187","v":"Select Yes/No"},null,{"$f":"Import!E2287","v":"Select"},null,{"$f":"Import!E2387","v":0},null,{"$f":"Import!E2487","v":"Select"},null,{"$f":"Import!E2587","v":0},null,{"$f":"Import!E2687","v":"Select"},null,{"$f":"Import!E2787","v":0},null,{"$f":"Import!E2887","v":0},null,{"$f":"Import!E2987","v":0},null,{"$f":"Import!E3087","v":0},null,{"$f":"Import!E3187","v":0}]
[35,{"$f":"Import!E1988","v":0},null,{"$f":"Import!E2088","v":0},null,{"$f":"Import!E2188","v":"Select Yes/No"},null,{"$f":"Import!E2288","v":"Select"},null,{"$f":"Import!E2388","v":0},null,{"$f":"Import!E2488","v":"Select"},null,{"$f":"Import!E2588","v":0},null,{"$f":"Import!E2688","v":"Select"},null,{"$f":"Import!E2788","v":0},null,{"$f":"Import!E2888","v":0},null,{"$f":"Import!E2988","v":0},null,{"$f":"Import!E3088","v":0},null,{"$f":"Import!E3188","v":0}]
[36,{"$f":"Import!E1989","v":0},null,{"$f":"Import!E2089","v":0},null,{"$f":"Import!E2189","v":"Select Yes/No"},null,{"$f":"Import!E2289","v":"Select"},null,{"$f":"Import!E2389","v":0},null,{"$f":"Import!E2489","v":"Select"},null,{"$f":"Import!E2589","v":0},null,{"$f":"Import!E2689","v":"Select"},null,{"$f":"Import!E2789","v":0},null,{"$f":"Import!E2889","v":0},null,{"$f":"Import!E2989","v":0},null,{"$f":"Import!E3089","v":0},null,{"$f":"Import!E3189","v":0}]
[37,{"$f":"Import!E1990","v":0},null,{"$f":"Import!E2090","v":0},null,{"$f":"Import!E2190","v":"Select Yes/No"},null,{"$f":"Import!E2290","v":"Select"},null,{"$f":"Import!E2390","v":0},null,{"$f":"Import!E2490","v":"Select"},null,{"$f":"Import!E2590","v":0},null,{"$f":"Import!E2690","v":"Select"},null,{"$f":"Import!E2790","v":0},null,{"$f":"Import!E2890","v":0},null,{"$f":"Import!E2990","v":0},null,{"$f":"Import!E3090","v":0},null,{"$f":"Import!E3190","v":0}]
[38,{"$f":"Import!E1991","v":0},null,{"$f":"Import!E2091","v":0},null,{"$f":"Import!E2191","v":"Select Yes/No"},null,{"$f":"Import!E2291","v":"Select"},null,{"$f":"Import!E2391","v":0},null,{"$f":"Import!E2491","v":"Select"},null,{"$f":"Import!E2591","v":0},null,{"$f":"Import!E2691","v":"Select"},null,{"$f":"Import!E2791","v":0},null,{"$f":"Import!E2891","v":0},null,{"$f":"Import!E2991","v":0},null,{"$f":"Import!E3091","v":0},null,{"$f":"Import!E3191","v":0}]
[39,{"$f":"Import!E1992","v":0},null,{"$f":"Import!E2092","v":0},null,{"$f":"Import!E2192","v":"Select Yes/No"},null,{"$f":"Import!E2292","v":"Select"},null,{"$f":"Import!E2392","v":0},null,{"$f":"Import!E2492","v":"Select"},null,{"$f":"Import!E2592","v":0},null,{"$f":"Import!E2692","v":"Select"},null,{"$f":"Import!E2792","v":0},null,{"$f":"Import!E2892","v":0},null,{"$f":"Import!E2992","v":0},null,{"$f":"Import!E3092","v":0},null,{"$f":"Import!E3192","v":0}]
[40,{"$f":"Import!E1993","v":0},null,{"$f":"Import!E2093","v":0},null,{"$f":"Import!E2193","v":"Select Yes/No"},null,{"$f":"Import!E2293","v":"Select"},null,{"$f":"Import!E2393","v":0},null,{"$f":"Import!E2493","v":"Select"},null,{"$f":"Import!E2593","v":0},null,{"$f":"Import!E2693","v":"Select"},null,{"$f":"Import!E2793","v":0},null,{"$f":"Import!E2893","v":0},null,{"$f":"Import!E2993","v":0},null,{"$f":"Import!E3093","v":0},null,{"$f":"Import!E3193","v":0}]
[41,{"$f":"Import!E1994","v":0},null,{"$f":"Import!E2094","v":0},null,{"$f":"Import!E2194","v":"Select Yes/No"},null,{"$f":"Import!E2294","v":"Select"},null,{"$f":"Import!E2394","v":0},null,{"$f":"Import!E2494","v":"Select"},null,{"$f":"Import!E2594","v":0},null,{"$f":"Import!E2694","v":"Select"},null,{"$f":"Import!E2794","v":0},null,{"$f":"Import!E2894","v":0},null,{"$f":"Import!E2994","v":0},null,{"$f":"Import!E3094","v":0},null,{"$f":"Import!E3194","v":0}]
[42,{"$f":"Import!E1995","v":0},null,{"$f":"Import!E2095","v":0},null,{"$f":"Import!E2195","v":"Select Yes/No"},null,{"$f":"Import!E2295","v":"Select"},null,{"$f":"Import!E2395","v":0},null,{"$f":"Import!E2495","v":"Select"},null,{"$f":"Import!E2595","v":0},null,{"$f":"Import!E2695","v":"Select"},null,{"$f":"Import!E2795","v":0},null,{"$f":"Import!E2895","v":0},null,{"$f":"Import!E2995","v":0},null,{"$f":"Import!E3095","v":0},null,{"$f":"Import!E3195","v":0}]
[43,{"$f":"Import!E1996","v":0},null,{"$f":"Import!E2096","v":0},null,{"$f":"Import!E2196","v":"Select Yes/No"},null,{"$f":"Import!E2296","v":"Select"},null,{"$f":"Import!E2396","v":0},null,{"$f":"Import!E2496","v":"Select"},null,{"$f":"Import!E2596","v":0},null,{"$f":"Import!E2696","v":"Select"},null,{"$f":"Import!E2796","v":0},null,{"$f":"Import!E2896","v":0},null,{"$f":"Import!E2996","v":0},null,{"$f":"Import!E3096","v":0},null,{"$f":"Import!E3196","v":0}]
[44,{"$f":"Import!E1997","v":0},null,{"$f":"Import!E2097","v":0},null,{"$f":"Import!E2197","v":"Select Yes/No"},null,{"$f":"Import!E2297","v":"Select"},null,{"$f":"Import!E2397","v":0},null,{"$f":"Import!E2497","v":"Select"},null,{"$f":"Import!E2597","v":0},null,{"$f":"Import!E2697","v":"Select"},null,{"$f":"Import!E2797","v":0},null,{"$f":"Import!E2897","v":0},null,{"$f":"Import!E2997","v":0},null,{"$f":"Import!E3097","v":0},null,{"$f":"Import!E3197","v":0}]
[45,{"$f":"Import!E1998","v":0},null,{"$f":"Import!E2098","v":0},null,{"$f":"Import!E2198","v":"Select Yes/No"},null,{"$f":"Import!E2298","v":"Select"},null,{"$f":"Import!E2398","v":0},null,{"$f":"Import!E2498","v":"Select"},null,{"$f":"Import!E2598","v":0},null,{"$f":"Import!E2698","v":"Select"},null,{"$f":"Import!E2798","v":0},null,{"$f":"Import!E2898","v":0},null,{"$f":"Import!E2998","v":0},null,{"$f":"Import!E3098","v":0},null,{"$f":"Import!E3198","v":0}]
[46,{"$f":"Import!E1999","v":0},null,{"$f":"Import!E2099","v":0},null,{"$f":"Import!E2199","v":"Select Yes/No"},null,{"$f":"Import!E2299","v":"Select"},null,{"$f":"Import!E2399","v":0},null,{"$f":"Import!E2499","v":"Select"},null,{"$f":"Import!E2599","v":0},null,{"$f":"Import!E2699","v":"Select"},null,{"$f":"Import!E2799","v":0},null,{"$f":"Import!E2899","v":0},null,{"$f":"Import!E2999","v":0},null,{"$f":"Import!E3099","v":0},null,{"$f":"Import!E3199","v":0}]
[47,{"$f":"Import!E2000","v":0},null,{"$f":"Import!E2100","v":0},null,{"$f":"Import!E2200","v":"Select Yes/No"},null,{"$f":"Import!E2300","v":"Select"},null,{"$f":"Import!E2400","v":0},null,{"$f":"Import!E2500","v":"Select"},null,{"$f":"Import!E2600","v":0},null,{"$f":"Import!E2700","v":"Select"},null,{"$f":"Import!E2800","v":0},null,{"$f":"Import!E2900","v":0},null,{"$f":"Import!E3000","v":0},null,{"$f":"Import!E3100","v":0},null,{"$f":"Import!E3200","v":0}]
[48,{"$f":"Import!E2001","v":0},null,{"$f":"Import!E2101","v":0},null,{"$f":"Import!E2201","v":"Select Yes/No"},null,{"$f":"Import!E2301","v":"Select"},null,{"$f":"Import!E2401","v":0},null,{"$f":"Import!E2501","v":"Select"},null,{"$f":"Import!E2601","v":0},null,{"$f":"Import!E2701","v":"Select"},null,{"$f":"Import!E2801","v":0},null,{"$f":"Import!E2901","v":0},null,{"$f":"Import!E3001","v":0},null,{"$f":"Import!E3101","v":0},null,{"$f":"Import!E3201","v":0}]
[49,{"$f":"Import!E2002","v":0},null,{"$f":"Import!E2102","v":0},null,{"$f":"Import!E2202","v":"Select Yes/No"},null,{"$f":"Import!E2302","v":"Select"},null,{"$f":"Import!E2402","v":0},null,{"$f":"Import!E2502","v":"Select"},null,{"$f":"Import!E2602","v":0},null,{"$f":"Import!E2702","v":"Select"},null,{"$f":"Import!E2802","v":0},null,{"$f":"Import!E2902","v":0},null,{"$f":"Import!E3002","v":0},null,{"$f":"Import!E3102","v":0},null,{"$f":"Import!E3202","v":0}]
[50,{"$f":"Import!E2003","v":0},null,{"$f":"Import!E2103","v":0},null,{"$f":"Import!E2203","v":"Select Yes/No"},null,{"$f":"Import!E2303","v":"Select"},null,{"$f":"Import!E2403","v":0},null,{"$f":"Import!E2503","v":"Select"},null,{"$f":"Import!E2603","v":0},null,{"$f":"Import!E2703","v":"Select"},null,{"$f":"Import!E2803","v":0},null,{"$f":"Import!E2903","v":0},null,{"$f":"Import!E3003","v":0},null,{"$f":"Import!E3103","v":0},null,{"$f":"Import!E3203","v":0}]
[51,{"$f":"Import!E2004","v":0},null,{"$f":"Import!E2104","v":0},null,{"$f":"Import!E2204","v":"Select Yes/No"},null,{"$f":"Import!E2304","v":"Select"},null,{"$f":"Import!E2404","v":0},null,{"$f":"Import!E2504","v":"Select"},null,{"$f":"Import!E2604","v":0},null,{"$f":"Import!E2704","v":"Select"},null,{"$f":"Import!E2804","v":0},null,{"$f":"Import!E2904","v":0},null,{"$f":"Import!E3004","v":0},null,{"$f":"Import!E3104","v":0},null,{"$f":"Import!E3204","v":0}]
[52,{"$f":"Import!E2005","v":0},null,{"$f":"Import!E2105","v":0},null,{"$f":"Import!E2205","v":"Select Yes/No"},null,{"$f":"Import!E2305","v":"Select"},null,{"$f":"Import!E2405","v":0},null,{"$f":"Import!E2505","v":"Select"},null,{"$f":"Import!E2605","v":0},null,{"$f":"Import!E2705","v":"Select"},null,{"$f":"Import!E2805","v":0},null,{"$f":"Import!E2905","v":0},null,{"$f":"Import!E3005","v":0},null,{"$f":"Import!E3105","v":0},null,{"$f":"Import!E3205","v":0}]
[53,{"$f":"Import!E2006","v":0},null,{"$f":"Import!E2106","v":0},null,{"$f":"Import!E2206","v":"Select Yes/No"},null,{"$f":"Import!E2306","v":"Select"},null,{"$f":"Import!E2406","v":0},null,{"$f":"Import!E2506","v":"Select"},null,{"$f":"Import!E2606","v":0},null,{"$f":"Import!E2706","v":"Select"},null,{"$f":"Import!E2806","v":0},null,{"$f":"Import!E2906","v":0},null,{"$f":"Import!E3006","v":0},null,{"$f":"Import!E3106","v":0},null,{"$f":"Import!E3206","v":0}]
[54,{"$f":"Import!E2007","v":0},null,{"$f":"Import!E2107","v":0},null,{"$f":"Import!E2207","v":"Select Yes/No"},null,{"$f":"Import!E2307","v":"Select"},null,{"$f":"Import!E2407","v":0},null,{"$f":"Import!E2507","v":"Select"},null,{"$f":"Import!E2607","v":0},null,{"$f":"Import!E2707","v":"Select"},null,{"$f":"Import!E2807","v":0},null,{"$f":"Import!E2907","v":0},null,{"$f":"Import!E3007","v":0},null,{"$f":"Import!E3107","v":0},null,{"$f":"Import!E3207","v":0}]
[55,{"$f":"Import!E2008","v":0},null,{"$f":"Import!E2108","v":0},null,{"$f":"Import!E2208","v":"Select Yes/No"},null,{"$f":"Import!E2308","v":"Select"},null,{"$f":"Import!E2408","v":0},null,{"$f":"Import!E2508","v":"Select"},null,{"$f":"Import!E2608","v":0},null,{"$f":"Import!E2708","v":"Select"},null,{"$f":"Import!E2808","v":0},null,{"$f":"Import!E2908","v":0},null,{"$f":"Import!E3008","v":0},null,{"$f":"Import!E3108","v":0},null,{"$f":"Import!E3208","v":0}]
[56,{"$f":"Import!E2009","v":0},null,{"$f":"Import!E2109","v":0},null,{"$f":"Import!E2209","v":"Select Yes/No"},null,{"$f":"Import!E2309","v":"Select"},null,{"$f":"Import!E2409","v":0},null,{"$f":"Import!E2509","v":"Select"},null,{"$f":"Import!E2609","v":0},null,{"$f":"Import!E2709","v":"Select"},null,{"$f":"Import!E2809","v":0},null,{"$f":"Import!E2909","v":0},null,{"$f":"Import!E3009","v":0},null,{"$f":"Import!E3109","v":0},null,{"$f":"Import!E3209","v":0}]
[57,{"$f":"Import!E2010","v":0},null,{"$f":"Import!E2110","v":0},null,{"$f":"Import!E2210","v":"Select Yes/No"},null,{"$f":"Import!E2310","v":"Select"},null,{"$f":"Import!E2410","v":0},null,{"$f":"Import!E2510","v":"Select"},null,{"$f":"Import!E2610","v":0},null,{"$f":"Import!E2710","v":"Select"},null,{"$f":"Import!E2810","v":0},null,{"$f":"Import!E2910","v":0},null,{"$f":"Import!E3010","v":0},null,{"$f":"Import!E3110","v":0},null,{"$f":"Import!E3210","v":0}]
[58,{"$f":"Import!E2011","v":0},null,{"$f":"Import!E2111","v":0},null,{"$f":"Import!E2211","v":"Select Yes/No"},null,{"$f":"Import!E2311","v":"Select"},null,{"$f":"Import!E2411","v":0},null,{"$f":"Import!E2511","v":"Select"},null,{"$f":"Import!E2611","v":0},null,{"$f":"Import!E2711","v":"Select"},null,{"$f":"Import!E2811","v":0},null,{"$f":"Import!E2911","v":0},null,{"$f":"Import!E3011","v":0},null,{"$f":"Import!E3111","v":0},null,{"$f":"Import!E3211","v":0}]
[59,{"$f":"Import!E2012","v":0},null,{"$f":"Import!E2112","v":0},null,{"$f":"Import!E2212","v":"Select Yes/No"},null,{"$f":"Import!E2312","v":"Select"},null,{"$f":"Import!E2412","v":0},null,{"$f":"Import!E2512","v":"Select"},null,{"$f":"Import!E2612","v":0},null,{"$f":"Import!E2712","v":"Select"},null,{"$f":"Import!E2812","v":0},null,{"$f":"Import!E2912","v":0},null,{"$f":"Import!E3012","v":0},null,{"$f":"Import!E3112","v":0},null,{"$f":"Import!E3212","v":0}]
[60,{"$f":"Import!E2013","v":0},null,{"$f":"Import!E2113","v":0},null,{"$f":"Import!E2213","v":"Select Yes/No"},null,{"$f":"Import!E2313","v":"Select"},null,{"$f":"Import!E2413","v":0},null,{"$f":"Import!E2513","v":"Select"},null,{"$f":"Import!E2613","v":0},null,{"$f":"Import!E2713","v":"Select"},null,{"$f":"Import!E2813","v":0},null,{"$f":"Import!E2913","v":0},null,{"$f":"Import!E3013","v":0},null,{"$f":"Import!E3113","v":0},null,{"$f":"Import!E3213","v":0}]
[61,{"$f":"Import!E2014","v":0},null,{"$f":"Import!E2114","v":0},null,{"$f":"Import!E2214","v":"Select Yes/No"},null,{"$f":"Import!E2314","v":"Select"},null,{"$f":"Import!E2414","v":0},null,{"$f":"Import!E2514","v":"Select"},null,{"$f":"Import!E2614","v":0},null,{"$f":"Import!E2714","v":"Select"},null,{"$f":"Import!E2814","v":0},null,{"$f":"Import!E2914","v":0},null,{"$f":"Import!E3014","v":0},null,{"$f":"Import!E3114","v":0},null,{"$f":"Import!E3214","v":0}]
[62,{"$f":"Import!E2015","v":0},null,{"$f":"Import!E2115","v":0},null,{"$f":"Import!E2215","v":"Select Yes/No"},null,{"$f":"Import!E2315","v":"Select"},null,{"$f":"Import!E2415","v":0},null,{"$f":"Import!E2515","v":"Select"},null,{"$f":"Import!E2615","v":0},null,{"$f":"Import!E2715","v":"Select"},null,{"$f":"Import!E2815","v":0},null,{"$f":"Import!E2915","v":0},null,{"$f":"Import!E3015","v":0},null,{"$f":"Import!E3115","v":0},null,{"$f":"Import!E3215","v":0}]
[63,{"$f":"Import!E2016","v":0},null,{"$f":"Import!E2116","v":0},null,{"$f":"Import!E2216","v":"Select Yes/No"},null,{"$f":"Import!E2316","v":"Select"},null,{"$f":"Import!E2416","v":0},null,{"$f":"Import!E2516","v":"Select"},null,{"$f":"Import!E2616","v":0},null,{"$f":"Import!E2716","v":"Select"},null,{"$f":"Import!E2816","v":0},null,{"$f":"Import!E2916","v":0},null,{"$f":"Import!E3016","v":0},null,{"$f":"Import!E3116","v":0},null,{"$f":"Import!E3216","v":0}]
[64,{"$f":"Import!E2017","v":0},null,{"$f":"Import!E2117","v":0},null,{"$f":"Import!E2217","v":"Select Yes/No"},null,{"$f":"Import!E2317","v":"Select"},null,{"$f":"Import!E2417","v":0},null,{"$f":"Import!E2517","v":"Select"},null,{"$f":"Import!E2617","v":0},null,{"$f":"Import!E2717","v":"Select"},null,{"$f":"Import!E2817","v":0},null,{"$f":"Import!E2917","v":0},null,{"$f":"Import!E3017","v":0},null,{"$f":"Import!E3117","v":0},null,{"$f":"Import!E3217","v":0}]
[65,{"$f":"Import!E2018","v":0},null,{"$f":"Import!E2118","v":0},null,{"$f":"Import!E2218","v":"Select Yes/No"},null,{"$f":"Import!E2318","v":"Select"},null,{"$f":"Import!E2418","v":0},null,{"$f":"Import!E2518","v":"Select"},null,{"$f":"Import!E2618","v":0},null,{"$f":"Import!E2718","v":"Select"},null,{"$f":"Import!E2818","v":0},null,{"$f":"Import!E2918","v":0},null,{"$f":"Import!E3018","v":0},null,{"$f":"Import!E3118","v":0},null,{"$f":"Import!E3218","v":0}]
[66,{"$f":"Import!E2019","v":0},null,{"$f":"Import!E2119","v":0},null,{"$f":"Import!E2219","v":"Select Yes/No"},null,{"$f":"Import!E2319","v":"Select"},null,{"$f":"Import!E2419","v":0},null,{"$f":"Import!E2519","v":"Select"},null,{"$f":"Import!E2619","v":0},null,{"$f":"Import!E2719","v":"Select"},null,{"$f":"Import!E2819","v":0},null,{"$f":"Import!E2919","v":0},null,{"$f":"Import!E3019","v":0},null,{"$f":"Import!E3119","v":0},null,{"$f":"Import!E3219","v":0}]
[67,{"$f":"Import!E2020","v":0},null,{"$f":"Import!E2120","v":0},null,{"$f":"Import!E2220","v":"Select Yes/No"},null,{"$f":"Import!E2320","v":"Select"},null,{"$f":"Import!E2420","v":0},null,{"$f":"Import!E2520","v":"Select"},null,{"$f":"Import!E2620","v":0},null,{"$f":"Import!E2720","v":"Select"},null,{"$f":"Import!E2820","v":0},null,{"$f":"Import!E2920","v":0},null,{"$f":"Import!E3020","v":0},null,{"$f":"Import!E3120","v":0},null,{"$f":"Import!E3220","v":0}]
[68,{"$f":"Import!E2021","v":0},null,{"$f":"Import!E2121","v":0},null,{"$f":"Import!E2221","v":"Select Yes/No"},null,{"$f":"Import!E2321","v":"Select"},null,{"$f":"Import!E2421","v":0},null,{"$f":"Import!E2521","v":"Select"},null,{"$f":"Import!E2621","v":0},null,{"$f":"Import!E2721","v":"Select"},null,{"$f":"Import!E2821","v":0},null,{"$f":"Import!E2921","v":0},null,{"$f":"Import!E3021","v":0},null,{"$f":"Import!E3121","v":0},null,{"$f":"Import!E3221","v":0}]
[69,{"$f":"Import!E2022","v":0},null,{"$f":"Import!E2122","v":0},null,{"$f":"Import!E2222","v":"Select Yes/No"},null,{"$f":"Import!E2322","v":"Select"},null,{"$f":"Import!E2422","v":0},null,{"$f":"Import!E2522","v":"Select"},null,{"$f":"Import!E2622","v":0},null,{"$f":"Import!E2722","v":"Select"},null,{"$f":"Import!E2822","v":0},null,{"$f":"Import!E2922","v":0},null,{"$f":"Import!E3022","v":0},null,{"$f":"Import!E3122","v":0},null,{"$f":"Import!E3222","v":0}]
[70,{"$f":"Import!E2023","v":0},null,{"$f":"Import!E2123","v":0},null,{"$f":"Import!E2223","v":"Select Yes/No"},null,{"$f":"Import!E2323","v":"Select"},null,{"$f":"Import!E2423","v":0},null,{"$f":"Import!E2523","v":"Select"},null,{"$f":"Import!E2623","v":0},null,{"$f":"Import!E2723","v":"Select"},null,{"$f":"Import!E2823","v":0},null,{"$f":"Import!E2923","v":0},null,{"$f":"Import!E3023","v":0},null,{"$f":"Import!E3123","v":0},null,{"$f":"Import!E3223","v":0}]
[71,{"$f":"Import!E2024","v":0},null,{"$f":"Import!E2124","v":0},null,{"$f":"Import!E2224","v":"Select Yes/No"},null,{"$f":"Import!E2324","v":"Select"},null,{"$f":"Import!E2424","v":0},null,{"$f":"Import!E2524","v":"Select"},null,{"$f":"Import!E2624","v":0},null,{"$f":"Import!E2724","v":"Select"},null,{"$f":"Import!E2824","v":0},null,{"$f":"Import!E2924","v":0},null,{"$f":"Import!E3024","v":0},null,{"$f":"Import!E3124","v":0},null,{"$f":"Import!E3224","v":0}]
[72,{"$f":"Import!E2025","v":0},null,{"$f":"Import!E2125","v":0},null,{"$f":"Import!E2225","v":"Select Yes/No"},null,{"$f":"Import!E2325","v":"Select"},null,{"$f":"Import!E2425","v":0},null,{"$f":"Import!E2525","v":"Select"},null,{"$f":"Import!E2625","v":0},null,{"$f":"Import!E2725","v":"Select"},null,{"$f":"Import!E2825","v":0},null,{"$f":"Import!E2925","v":0},null,{"$f":"Import!E3025","v":0},null,{"$f":"Import!E3125","v":0},null,{"$f":"Import!E3225","v":0}]
[73,{"$f":"Import!E2026","v":0},null,{"$f":"Import!E2126","v":0},null,{"$f":"Import!E2226","v":"Select Yes/No"},null,{"$f":"Import!E2326","v":"Select"},null,{"$f":"Import!E2426","v":0},null,{"$f":"Import!E2526","v":"Select"},null,{"$f":"Import!E2626","v":0},null,{"$f":"Import!E2726","v":"Select"},null,{"$f":"Import!E2826","v":0},null,{"$f":"Import!E2926","v":0},null,{"$f":"Import!E3026","v":0},null,{"$f":"Import!E3126","v":0},null,{"$f":"Import!E3226","v":0}]
[74,{"$f":"Import!E2027","v":0},null,{"$f":"Import!E2127","v":0},null,{"$f":"Import!E2227","v":"Select Yes/No"},null,{"$f":"Import!E2327","v":"Select"},null,{"$f":"Import!E2427","v":0},null,{"$f":"Import!E2527","v":"Select"},null,{"$f":"Import!E2627","v":0},null,{"$f":"Import!E2727","v":"Select"},null,{"$f":"Import!E2827","v":0},null,{"$f":"Import!E2927","v":0},null,{"$f":"Import!E3027","v":0},null,{"$f":"Import!E3127","v":0},null,{"$f":"Import!E3227","v":0}]
[75,{"$f":"Import!E2028","v":0},null,{"$f":"Import!E2128","v":0},null,{"$f":"Import!E2228","v":"Select Yes/No"},null,{"$f":"Import!E2328","v":"Select"},null,{"$f":"Import!E2428","v":0},null,{"$f":"Import!E2528","v":"Select"},null,{"$f":"Import!E2628","v":0},null,{"$f":"Import!E2728","v":"Select"},null,{"$f":"Import!E2828","v":0},null,{"$f":"Import!E2928","v":0},null,{"$f":"Import!E3028","v":0},null,{"$f":"Import!E3128","v":0},null,{"$f":"Import!E3228","v":0}]
[76,{"$f":"Import!E2029","v":0},null,{"$f":"Import!E2129","v":0},null,{"$f":"Import!E2229","v":"Select Yes/No"},null,{"$f":"Import!E2329","v":"Select"},null,{"$f":"Import!E2429","v":0},null,{"$f":"Import!E2529","v":"Select"},null,{"$f":"Import!E2629","v":0},null,{"$f":"Import!E2729","v":"Select"},null,{"$f":"Import!E2829","v":0},null,{"$f":"Import!E2929","v":0},null,{"$f":"Import!E3029","v":0},null,{"$f":"Import!E3129","v":0},null,{"$f":"Import!E3229","v":0}]
[77,{"$f":"Import!E2030","v":0},null,{"$f":"Import!E2130","v":0},null,{"$f":"Import!E2230","v":"Select Yes/No"},null,{"$f":"Import!E2330","v":"Select"},null,{"$f":"Import!E2430","v":0},null,{"$f":"Import!E2530","v":"Select"},null,{"$f":"Import!E2630","v":0},null,{"$f":"Import!E2730","v":"Select"},null,{"$f":"Import!E2830","v":0},null,{"$f":"Import!E2930","v":0},null,{"$f":"Import!E3030","v":0},null,{"$f":"Import!E3130","v":0},null,{"$f":"Import!E3230","v":0}]
[78,{"$f":"Import!E2031","v":0},null,{"$f":"Import!E2131","v":0},null,{"$f":"Import!E2231","v":"Select Yes/No"},null,{"$f":"Import!E2331","v":"Select"},null,{"$f":"Import!E2431","v":0},null,{"$f":"Import!E2531","v":"Select"},null,{"$f":"Import!E2631","v":0},null,{"$f":"Import!E2731","v":"Select"},null,{"$f":"Import!E2831","v":0},null,{"$f":"Import!E2931","v":0},null,{"$f":"Import!E3031","v":0},null,{"$f":"Import!E3131","v":0},null,{"$f":"Import!E3231","v":0}]
[79,{"$f":"Import!E2032","v":0},null,{"$f":"Import!E2132","v":0},null,{"$f":"Import!E2232","v":"Select Yes/No"},null,{"$f":"Import!E2332","v":"Select"},null,{"$f":"Import!E2432","v":0},null,{"$f":"Import!E2532","v":"Select"},null,{"$f":"Import!E2632","v":0},null,{"$f":"Import!E2732","v":"Select"},null,{"$f":"Import!E2832","v":0},null,{"$f":"Import!E2932","v":0},null,{"$f":"Import!E3032","v":0},null,{"$f":"Import!E3132","v":0},null,{"$f":"Import!E3232","v":0}]
[80,{"$f":"Import!E2033","v":0},null,{"$f":"Import!E2133","v":0},null,{"$f":"Import!E2233","v":"Select Yes/No"},null,{"$f":"Import!E2333","v":"Select"},null,{"$f":"Import!E2433","v":0},null,{"$f":"Import!E2533","v":"Select"},null,{"$f":"Import!E2633","v":0},null,{"$f":"Import!E2733","v":"Select"},null,{"$f":"Import!E2833","v":0},null,{"$f":"Import!E2933","v":0},null,{"$f":"Import!E3033","v":0},null,{"$f":"Import!E3133","v":0},null,{"$f":"Import!E3233","v":0}]
[81,{"$f":"Import!E2034","v":0},null,{"$f":"Import!E2134","v":0},null,{"$f":"Import!E2234","v":"Select Yes/No"},null,{"$f":"Import!E2334","v":"Select"},null,{"$f":"Import!E2434","v":0},null,{"$f":"Import!E2534","v":"Select"},null,{"$f":"Import!E2634","v":0},null,{"$f":"Import!E2734","v":"Select"},null,{"$f":"Import!E2834","v":0},null,{"$f":"Import!E2934","v":0},null,{"$f":"Import!E3034","v":0},null,{"$f":"Import!E3134","v":0},null,{"$f":"Import!E3234","v":0}]
[82,{"$f":"Import!E2035","v":0},null,{"$f":"Import!E2135","v":0},null,{"$f":"Import!E2235","v":"Select Yes/No"},null,{"$f":"Import!E2335","v":"Select"},null,{"$f":"Import!E2435","v":0},null,{"$f":"Import!E2535","v":"Select"},null,{"$f":"Import!E2635","v":0},null,{"$f":"Import!E2735","v":"Select"},null,{"$f":"Import!E2835","v":0},null,{"$f":"Import!E2935","v":0},null,{"$f":"Import!E3035","v":0},null,{"$f":"Import!E3135","v":0},null,{"$f":"Import!E3235","v":0}]
[83,{"$f":"Import!E2036","v":0},null,{"$f":"Import!E2136","v":0},null,{"$f":"Import!E2236","v":"Select Yes/No"},null,{"$f":"Import!E2336","v":"Select"},null,{"$f":"Import!E2436","v":0},null,{"$f":"Import!E2536","v":"Select"},null,{"$f":"Import!E2636","v":0},null,{"$f":"Import!E2736","v":"Select"},null,{"$f":"Import!E2836","v":0},null,{"$f":"Import!E2936","v":0},null,{"$f":"Import!E3036","v":0},null,{"$f":"Import!E3136","v":0},null,{"$f":"Import!E3236","v":0}]
[84,{"$f":"Import!E2037","v":0},null,{"$f":"Import!E2137","v":0},null,{"$f":"Import!E2237","v":"Select Yes/No"},null,{"$f":"Import!E2337","v":"Select"},null,{"$f":"Import!E2437","v":0},null,{"$f":"Import!E2537","v":"Select"},null,{"$f":"Import!E2637","v":0},null,{"$f":"Import!E2737","v":"Select"},null,{"$f":"Import!E2837","v":0},null,{"$f":"Import!E2937","v":0},null,{"$f":"Import!E3037","v":0},null,{"$f":"Import!E3137","v":0},null,{"$f":"Import!E3237","v":0}]
[85,{"$f":"Import!E2038","v":0},null,{"$f":"Import!E2138","v":0},null,{"$f":"Import!E2238","v":"Select Yes/No"},null,{"$f":"Import!E2338","v":"Select"},null,{"$f":"Import!E2438","v":0},null,{"$f":"Import!E2538","v":"Select"},null,{"$f":"Import!E2638","v":0},null,{"$f":"Import!E2738","v":"Select"},null,{"$f":"Import!E2838","v":0},null,{"$f":"Import!E2938","v":0},null,{"$f":"Import!E3038","v":0},null,{"$f":"Import!E3138","v":0},null,{"$f":"Import!E3238","v":0}]
[86,{"$f":"Import!E2039","v":0},null,{"$f":"Import!E2139","v":0},null,{"$f":"Import!E2239","v":"Select Yes/No"},null,{"$f":"Import!E2339","v":"Select"},null,{"$f":"Import!E2439","v":0},null,{"$f":"Import!E2539","v":"Select"},null,{"$f":"Import!E2639","v":0},null,{"$f":"Import!E2739","v":"Select"},null,{"$f":"Import!E2839","v":0},null,{"$f":"Import!E2939","v":0},null,{"$f":"Import!E3039","v":0},null,{"$f":"Import!E3139","v":0},null,{"$f":"Import!E3239","v":0}]
[87,{"$f":"Import!E2040","v":0},null,{"$f":"Import!E2140","v":0},null,{"$f":"Import!E2240","v":"Select Yes/No"},null,{"$f":"Import!E2340","v":"Select"},null,{"$f":"Import!E2440","v":0},null,{"$f":"Import!E2540","v":"Select"},null,{"$f":"Import!E2640","v":0},null,{"$f":"Import!E2740","v":"Select"},null,{"$f":"Import!E2840","v":0},null,{"$f":"Import!E2940","v":0},null,{"$f":"Import!E3040","v":0},null,{"$f":"Import!E3140","v":0},null,{"$f":"Import!E3240","v":0}]
[88,{"$f":"Import!E2041","v":0},null,{"$f":"Import!E2141","v":0},null,{"$f":"Import!E2241","v":"Select Yes/No"},null,{"$f":"Import!E2341","v":"Select"},null,{"$f":"Import!E2441","v":0},null,{"$f":"Import!E2541","v":"Select"},null,{"$f":"Import!E2641","v":0},null,{"$f":"Import!E2741","v":"Select"},null,{"$f":"Import!E2841","v":0},null,{"$f":"Import!E2941","v":0},null,{"$f":"Import!E3041","v":0},null,{"$f":"Import!E3141","v":0},null,{"$f":"Import!E3241","v":0}]
[89,{"$f":"Import!E2042","v":0},null,{"$f":"Import!E2142","v":0},null,{"$f":"Import!E2242","v":"Select Yes/No"},null,{"$f":"Import!E2342","v":"Select"},null,{"$f":"Import!E2442","v":0},null,{"$f":"Import!E2542","v":"Select"},null,{"$f":"Import!E2642","v":0},null,{"$f":"Import!E2742","v":"Select"},null,{"$f":"Import!E2842","v":0},null,{"$f":"Import!E2942","v":0},null,{"$f":"Import!E3042","v":0},null,{"$f":"Import!E3142","v":0},null,{"$f":"Import!E3242","v":0}]
[90,{"$f":"Import!E2043","v":0},null,{"$f":"Import!E2143","v":0},null,{"$f":"Import!E2243","v":"Select Yes/No"},null,{"$f":"Import!E2343","v":"Select"},null,{"$f":"Import!E2443","v":0},null,{"$f":"Import!E2543","v":"Select"},null,{"$f":"Import!E2643","v":0},null,{"$f":"Import!E2743","v":"Select"},null,{"$f":"Import!E2843","v":0},null,{"$f":"Import!E2943","v":0},null,{"$f":"Import!E3043","v":0},null,{"$f":"Import!E3143","v":0},null,{"$f":"Import!E3243","v":0}]
[91,{"$f":"Import!E2044","v":0},null,{"$f":"Import!E2144","v":0},null,{"$f":"Import!E2244","v":"Select Yes/No"},null,{"$f":"Import!E2344","v":"Select"},null,{"$f":"Import!E2444","v":0},null,{"$f":"Import!E2544","v":"Select"},null,{"$f":"Import!E2644","v":0},null,{"$f":"Import!E2744","v":"Select"},null,{"$f":"Import!E2844","v":0},null,{"$f":"Import!E2944","v":0},null,{"$f":"Import!E3044","v":0},null,{"$f":"Import!E3144","v":0},null,{"$f":"Import!E3244","v":0}]
[92,{"$f":"Import!E2045","v":0},null,{"$f":"Import!E2145","v":0},null,{"$f":"Import!E2245","v":"Select Yes/No"},null,{"$f":"Import!E2345","v":"Select"},null,{"$f":"Import!E2445","v":0},null,{"$f":"Import!E2545","v":"Select"},null,{"$f":"Import!E2645","v":0},null,{"$f":"Import!E2745","v":"Select"},null,{"$f":"Import!E2845","v":0},null,{"$f":"Import!E2945","v":0},null,{"$f":"Import!E3045","v":0},null,{"$f":"Import!E3145","v":0},null,{"$f":"Import!E3245","v":0}]
[93,{"$f":"Import!E2046","v":0},null,{"$f":"Import!E2146","v":0},null,{"$f":"Import!E2246","v":"Select Yes/No"},null,{"$f":"Import!E2346","v":"Select"},null,{"$f":"Import!E2446","v":0},null,{"$f":"Import!E2546","v":"Select"},null,{"$f":"Import!E2646","v":0},null,{"$f":"Import!E2746","v":"Select"},null,{"$f":"Import!E2846","v":0},null,{"$f":"Import!E2946","v":0},null,{"$f":"Import!E3046","v":0},null,{"$f":"Import!E3146","v":0},null,{"$f":"Import!E3246","v":0}]
[94,{"$f":"Import!E2047","v":0},null,{"$f":"Import!E2147","v":0},null,{"$f":"Import!E2247","v":"Select Yes/No"},null,{"$f":"Import!E2347","v":"Select"},null,{"$f":"Import!E2447","v":0},null,{"$f":"Import!E2547","v":"Select"},null,{"$f":"Import!E2647","v":0},null,{"$f":"Import!E2747","v":"Select"},null,{"$f":"Import!E2847","v":0},null,{"$f":"Import!E2947","v":0},null,{"$f":"Import!E3047","v":0},null,{"$f":"Import!E3147","v":0},null,{"$f":"Import!E3247","v":0}]
[95,{"$f":"Import!E2048","v":0},null,{"$f":"Import!E2148","v":0},null,{"$f":"Import!E2248","v":"Select Yes/No"},null,{"$f":"Import!E2348","v":"Select"},null,{"$f":"Import!E2448","v":0},null,{"$f":"Import!E2548","v":"Select"},null,{"$f":"Import!E2648","v":0},null,{"$f":"Import!E2748","v":"Select"},null,{"$f":"Import!E2848","v":0},null,{"$f":"Import!E2948","v":0},null,{"$f":"Import!E3048","v":0},null,{"$f":"Import!E3148","v":0},null,{"$f":"Import!E3248","v":0}]
[96,{"$f":"Import!E2049","v":0},null,{"$f":"Import!E2149","v":0},null,{"$f":"Import!E2249","v":"Select Yes/No"},null,{"$f":"Import!E2349","v":"Select"},null,{"$f":"Import!E2449","v":0},null,{"$f":"Import!E2549","v":"Select"},null,{"$f":"Import!E2649","v":0},null,{"$f":"Import!E2749","v":"Select"},null,{"$f":"Import!E2849","v":0},null,{"$f":"Import!E2949","v":0},null,{"$f":"Import!E3049","v":0},null,{"$f":"Import!E3149","v":0},null,{"$f":"Import!E3249","v":0}]
[97,{"$f":"Import!E2050","v":0},null,{"$f":"Import!E2150","v":0},null,{"$f":"Import!E2250","v":"Select Yes/No"},null,{"$f":"Import!E2350","v":"Select"},null,{"$f":"Import!E2450","v":0},null,{"$f":"Import!E2550","v":"Select"},null,{"$f":"Import!E2650","v":0},null,{"$f":"Import!E2750","v":"Select"},null,{"$f":"Import!E2850","v":0},null,{"$f":"Import!E2950","v":0},null,{"$f":"Import!E3050","v":0},null,{"$f":"Import!E3150","v":0},null,{"$f":"Import!E3250","v":0}]
[98,{"$f":"Import!E2051","v":0},null,{"$f":"Import!E2151","v":0},null,{"$f":"Import!E2251","v":"Select Yes/No"},null,{"$f":"Import!E2351","v":"Select"},null,{"$f":"Import!E2451","v":0},null,{"$f":"Import!E2551","v":"Select"},null,{"$f":"Import!E2651","v":0},null,{"$f":"Import!E2751","v":"Select"},null,{"$f":"Import!E2851","v":0},null,{"$f":"Import!E2951","v":0},null,{"$f":"Import!E3051","v":0},null,{"$f":"Import!E3151","v":0},null,{"$f":"Import!E3251","v":0}]
[99,{"$f":"Import!E2052","v":0},null,{"$f":"Import!E2152","v":0},null,{"$f":"Import!E2252","v":"Select Yes/No"},null,{"$f":"Import!E2352","v":"Select"},null,{"$f":"Import!E2452","v":0},null,{"$f":"Import!E2552","v":"Select"},null,{"$f":"Import!E2652","v":0},null,{"$f":"Import!E2752","v":"Select"},null,{"$f":"Import!E2852","v":0},null,{"$f":"Import!E2952","v":0},null,{"$f":"Import!E3052","v":0},null,{"$f":"Import!E3152","v":0},null,{"$f":"Import!E3252","v":0}]
[100,{"$f":"Import!E2053","v":0},null,{"$f":"Import!E2153","v":0},null,{"$f":"Import!E2253","v":"Select Yes/No"},null,{"$f":"Import!E2353","v":"Select"},null,{"$f":"Import!E2453","v":0},null,{"$f":"Import!E2553","v":"Select"},null,{"$f":"Import!E2653","v":0},null,{"$f":"Import!E2753","v":"Select"},null,{"$f":"Import!E2853","v":0},null,{"$f":"Import!E2953","v":0},null,{"$f":"Import!E3053","v":0},null,{"$f":"Import!E3153","v":0},null,{"$f":"Import!E3253","v":0}]
[101]
[102]
[103]
[104]
[105]
[106]
[107]
[108]
[109]
[110]
[111]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120]
[121]
[122]
[123]
[124]
[125]
[126]
[127]
[128]
[129]
[130]
[131]
[132]
[133]
[134]
[135]
[136]
[137]
[138]
[139]
[140]
[141]
[142]
[143]
[144]
[145]
[146]
[147]
[148]
[149]
[150]
[151]
[152]
[153]
[154]
[155]
[156]
[157]
[158]
[159]
[160]
[161]
[162]
[163]
[164]
[165]
[166]
[167]
[168]
[169]
[170]
[171]
[172]
[173]
[174]
[175]
[176]
[177]
[178]
[179]
[180]
[181]
[182]
[183]
[184]
[185]
[186]
[187]
[188]
[189]
[190]
[191]
[192]
[193]
[194]
[195]
[196]
[197]
[198]
[199]
[200]
[201]
[202]
[203]
[204]
[205]
[206]
[207]
[208]
[209]
[210]
[211]
[212]
[213]
[214]
[215]
[216]
[217]
[218]
[219]
[220]
[221]
[222]
[223]
[224]
[225]
[226]
[227]
[228]
[229]
[230]
[231]
[232]
[233]
[234]
[235]
[236]
[237]
[238]
[239]
[240]
[241]
[242]
[243]
[244]
[245]
[246]
[247]
[248]
[249]
[250]
[251]
[252]
[253]
[254]
[255]
[256]
[257]
[258]
[259]
[260]
[261]
[262]
[263]
[264]
[265]
[266]
[267]
[268]
[269]
[270]
[271]
[272]
[273]
[274]
[275]
[276]
[277]
[278]
[279]
[280]
[281]
[282]
[283]
[284]
[285]
[286]
[287]
[288]
[289]
[290]
[291]
[292]
[293]
[294]
[295]
[296]
[297]
[298]
[299]
[300]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z12:Z311)","v":0}]

{"sheet":"Schedule V(c)","index":50,"n_rows":121,"n_cols":12,"rows_kept":121,"cut":false,"hidden":true,"merged":[[117,2,117,5],[118,2,118,5],[119,2,119,5],[120,2,120,5],[111,2,111,5],[112,2,112,5],[113,2,113,5],[114,2,114,5],[115,2,115,5],[116,2,116,5],[105,2,105,5],[106,2,106,5],[107,2,107,5],[108,2,108,5],[109,2,109,5],[110,2,110,5],[99,2,99,5],[100,2,100,5],[101,2,101,5],[102,2,102,5],[103,2,103,5],[104,2,104,5],[93,2,93,5],[94,2,94,5],[95,2,95,5],[96,2,96,5],[97,2,97,5],[98,2,98,5],[87,2,87,5],[88,2,88,5],[89,2,89,5],[90,2,90,5],[91,2,91,5],[92,2,92,5],[81,2,81,5],[82,2,82,5],[83,2,83,5],[84,2,84,5],[85,2,85,5],[86,2,86,5],[117,9,117,10],[118,9,118,10],[119,9,119,10],[96,9,96,10],[97,9,97,10],[98,9,98,10],[87,9,87,10],[88,9,88,10],[89,9,89,10],[90,9,90,10],[91,9,91,10],[92,9,92,10],[81,9,81,10],[82,9,82,10],[83,9,83,10],[84,9,84,10],[85,9,85,10],[86,9,86,10],[120,9,120,10],[79,7,79,8],[80,7,80,8],[111,9,111,10],[112,9,112,10],[113,9,113,10],[114,9,114,10],[115,9,115,10],[116,9,116,10],[105,9,105,10],[106,9,106,10],[107,9,107,10],[108,9,108,10],[109,9,109,10],[110,9,110,10],[99,9,99,10],[100,9,100,10],[101,9,101,10],[102,9,102,10],[103,9,103,10],[104,9,104,10],[93,9,93,10],[94,9,94,10],[95,9,95,10],[37,6,37,8],[72,2,72,9],[79,2,80,5],[79,6,80,6],[79,9,80,10],[43,10,44,11],[43,8,44,9],[31,6,31,8],[32,6,32,8],[33,6,33,8],[34,6,34,8],[35,6,35,8],[36,6,36,8],[43,2,44,7],[40,6,41,11],[25,6,25,8],[26,6,26,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[30,6,30,8],[19,6,19,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[24,6,24,8],[13,6,13,8],[14,6,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[18,6,18,8],[9,9,12,9],[11,2,12,2],[11,4,12,4],[11,3,12,3],[11,5,12,5],[9,6,12,8],[9,2,10,5]]}
[null,null,"SCHEDULE OF RISK MANAGEMENT - INTRA-GROUP EXPOSURES AND RISK CONCENTRATIONS",null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,"SCHEDULE V(c)"]
[]
[null,1,"Details of material intra-group transactions between and among the members of the group, including (where applicable): "]
[null,null,"Enter Number of Material Intra-Group Transactions"]
[null,null,"Enter information for each transaction",null,{"$f":"Import!E3255","v":0}]
[]
[null,null,"Counterparties Involved Including Where They Are Located",null,null,null,"Summary Details of the Transactions \n(Purpose, terms, transaction cost, duration and performance trigger)",null,null,"Exposure Value \n(face value or market value, if the latter is available)"]
[]
[null,null,"Issuer/Borrower/Debtor","Jurisdiction","Investor/Lender/Creditor","Jurisdiction"]
[]
[null,1,{"$f":"Import!E3256","v":0},{"$f":"Import!E3281","v":0},{"$f":"Import!E3306","v":0},{"$f":"Import!E3331","v":0},{"$f":"Import!E3356","v":0},null,null,{"$f":"Import!E3381","v":0}]
[null,2,{"$f":"Import!E3257","v":0},{"$f":"Import!E3282","v":0},{"$f":"Import!E3307","v":0},{"$f":"Import!E3332","v":0},{"$f":"Import!E3357","v":0},null,null,{"$f":"Import!E3382","v":0}]
[null,3,{"$f":"Import!E3258","v":0},{"$f":"Import!E3283","v":0},{"$f":"Import!E3308","v":0},{"$f":"Import!E3333","v":0},{"$f":"Import!E3358","v":0},null,null,{"$f":"Import!E3383","v":0}]
[null,4,{"$f":"Import!E3259","v":0},{"$f":"Import!E3284","v":0},{"$f":"Import!E3309","v":0},{"$f":"Import!E3334","v":0},{"$f":"Import!E3359","v":0},null,null,{"$f":"Import!E3384","v":0}]
[null,5,{"$f":"Import!E3260","v":0},{"$f":"Import!E3285","v":0},{"$f":"Import!E3310","v":0},{"$f":"Import!E3335","v":0},{"$f":"Import!E3360","v":0},null,null,{"$f":"Import!E3385","v":0}]
[null,6,{"$f":"Import!E3261","v":0},{"$f":"Import!E3286","v":0},{"$f":"Import!E3311","v":0},{"$f":"Import!E3336","v":0},{"$f":"Import!E3361","v":0},null,null,{"$f":"Import!E3386","v":0}]
[null,7,{"$f":"Import!E3262","v":0},{"$f":"Import!E3287","v":0},{"$f":"Import!E3312","v":0},{"$f":"Import!E3337","v":0},{"$f":"Import!E3362","v":0},null,null,{"$f":"Import!E3387","v":0}]
[null,8,{"$f":"Import!E3263","v":0},{"$f":"Import!E3288","v":0},{"$f":"Import!E3313","v":0},{"$f":"Import!E3338","v":0},{"$f":"Import!E3363","v":0},null,null,{"$f":"Import!E3388","v":0}]
[null,9,{"$f":"Import!E3264","v":0},{"$f":"Import!E3289","v":0},{"$f":"Import!E3314","v":0},{"$f":"Import!E3339","v":0},{"$f":"Import!E3364","v":0},null,null,{"$f":"Import!E3389","v":0}]
[null,10,{"$f":"Import!E3265","v":0},{"$f":"Import!E3290","v":0},{"$f":"Import!E3315","v":0},{"$f":"Import!E3340","v":0},{"$f":"Import!E3365","v":0},null,null,{"$f":"Import!E3390","v":0}]
[null,11,{"$f":"Import!E3266","v":0},{"$f":"Import!E3291","v":0},{"$f":"Import!E3316","v":0},{"$f":"Import!E3341","v":0},{"$f":"Import!E3366","v":0},null,null,{"$f":"Import!E3391","v":0}]
[null,12,{"$f":"Import!E3267","v":0},{"$f":"Import!E3292","v":0},{"$f":"Import!E3317","v":0},{"$f":"Import!E3342","v":0},{"$f":"Import!E3367","v":0},null,null,{"$f":"Import!E3392","v":0}]
[null,13,{"$f":"Import!E3268","v":0},{"$f":"Import!E3293","v":0},{"$f":"Import!E3318","v":0},{"$f":"Import!E3343","v":0},{"$f":"Import!E3368","v":0},null,null,{"$f":"Import!E3393","v":0}]
[null,14,{"$f":"Import!E3269","v":0},{"$f":"Import!E3294","v":0},{"$f":"Import!E3319","v":0},{"$f":"Import!E3344","v":0},{"$f":"Import!E3369","v":0},null,null,{"$f":"Import!E3394","v":0}]
[null,15,{"$f":"Import!E3270","v":0},{"$f":"Import!E3295","v":0},{"$f":"Import!E3320","v":0},{"$f":"Import!E3345","v":0},{"$f":"Import!E3370","v":0},null,null,{"$f":"Import!E3395","v":0}]
[null,16,{"$f":"Import!E3271","v":0},{"$f":"Import!E3296","v":0},{"$f":"Import!E3321","v":0},{"$f":"Import!E3346","v":0},{"$f":"Import!E3371","v":0},null,null,{"$f":"Import!E3396","v":0}]
[null,17,{"$f":"Import!E3272","v":0},{"$f":"Import!E3297","v":0},{"$f":"Import!E3322","v":0},{"$f":"Import!E3347","v":0},{"$f":"Import!E3372","v":0},null,null,{"$f":"Import!E3397","v":0}]
[null,18,{"$f":"Import!E3273","v":0},{"$f":"Import!E3298","v":0},{"$f":"Import!E3323","v":0},{"$f":"Import!E3348","v":0},{"$f":"Import!E3373","v":0},null,null,{"$f":"Import!E3398","v":0}]
[null,19,{"$f":"Import!E3274","v":0},{"$f":"Import!E3299","v":0},{"$f":"Import!E3324","v":0},{"$f":"Import!E3349","v":0},{"$f":"Import!E3374","v":0},null,null,{"$f":"Import!E3399","v":0}]
[null,20,{"$f":"Import!E3275","v":0},{"$f":"Import!E3300","v":0},{"$f":"Import!E3325","v":0},{"$f":"Import!E3350","v":0},{"$f":"Import!E3375","v":0},null,null,{"$f":"Import!E3400","v":0}]
[null,21,{"$f":"Import!E3276","v":0},{"$f":"Import!E3301","v":0},{"$f":"Import!E3326","v":0},{"$f":"Import!E3351","v":0},{"$f":"Import!E3376","v":0},null,null,{"$f":"Import!E3401","v":0}]
[null,22,{"$f":"Import!E3277","v":0},{"$f":"Import!E3302","v":0},{"$f":"Import!E3327","v":0},{"$f":"Import!E3352","v":0},{"$f":"Import!E3377","v":0},null,null,{"$f":"Import!E3402","v":0}]
[null,23,{"$f":"Import!E3278","v":0},{"$f":"Import!E3303","v":0},{"$f":"Import!E3328","v":0},{"$f":"Import!E3353","v":0},{"$f":"Import!E3378","v":0},null,null,{"$f":"Import!E3403","v":0}]
[null,24,{"$f":"Import!E3279","v":0},{"$f":"Import!E3304","v":0},{"$f":"Import!E3329","v":0},{"$f":"Import!E3354","v":0},{"$f":"Import!E3379","v":0},null,null,{"$f":"Import!E3404","v":0}]
[null,25,{"$f":"Import!E3280","v":0},{"$f":"Import!E3305","v":0},{"$f":"Import!E3330","v":0},{"$f":"Import!E3355","v":0},{"$f":"Import!E3380","v":0},null,null,{"$f":"Import!E3405","v":0}]
[]
[null,2,"Details of all intra-group reinsurance and retrocession arrangements and other intra-group risk transfer insurance business arrangements including:"]
[null,null,"Enter Number of Intra-Group (Re)insurance Arrangements",null,null,null,{"$f":"IF(E42>25,\"Group arrangements with the same cedent and assuming parties together. Only 25 arrangements can be populated below. Additional arrangements must be provided as an attachment.\",\"\")","v":""}]
[null,null,"Enter information for each arrangement",null,{"$f":"Import!E3406","v":0}]
[]
[null,null,"Counterparties Involved ",null,null,null,null,null,"Aggregated values of the exposure limits by counterparties broken down by counterparty rating;",null,"Aggregated premium flows between counterparties "]
[]
[null,null,"Assuming party ","Jurisdiction","Rating","Ceding party ","Jurisdiction","Rating","Gross","Net","Gross","Net"]
[null,1,{"$f":"Import!E3407","v":0},{"$f":"Import!E3432","v":0},{"$f":"Import!E3457","v":0},{"$f":"Import!E3482","v":0},{"$f":"Import!E3507","v":0},{"$f":"Import!E3532","v":0},{"$f":"Import!E3557","v":0},{"$f":"Import!E3582","v":0},{"$f":"Import!E3607","v":0},{"$f":"Import!E3632","v":0}]
[null,2,{"$f":"Import!E3408","v":0},{"$f":"Import!E3433","v":0},{"$f":"Import!E3458","v":0},{"$f":"Import!E3483","v":0},{"$f":"Import!E3508","v":0},{"$f":"Import!E3533","v":0},{"$f":"Import!E3558","v":0},{"$f":"Import!E3583","v":0},{"$f":"Import!E3608","v":0},{"$f":"Import!E3633","v":0}]
[null,3,{"$f":"Import!E3409","v":0},{"$f":"Import!E3434","v":0},{"$f":"Import!E3459","v":0},{"$f":"Import!E3484","v":0},{"$f":"Import!E3509","v":0},{"$f":"Import!E3534","v":0},{"$f":"Import!E3559","v":0},{"$f":"Import!E3584","v":0},{"$f":"Import!E3609","v":0},{"$f":"Import!E3634","v":0}]
[null,4,{"$f":"Import!E3410","v":0},{"$f":"Import!E3435","v":0},{"$f":"Import!E3460","v":0},{"$f":"Import!E3485","v":0},{"$f":"Import!E3510","v":0},{"$f":"Import!E3535","v":0},{"$f":"Import!E3560","v":0},{"$f":"Import!E3585","v":0},{"$f":"Import!E3610","v":0},{"$f":"Import!E3635","v":0}]
[null,5,{"$f":"Import!E3411","v":0},{"$f":"Import!E3436","v":0},{"$f":"Import!E3461","v":0},{"$f":"Import!E3486","v":0},{"$f":"Import!E3511","v":0},{"$f":"Import!E3536","v":0},{"$f":"Import!E3561","v":0},{"$f":"Import!E3586","v":0},{"$f":"Import!E3611","v":0},{"$f":"Import!E3636","v":0}]
[null,6,{"$f":"Import!E3412","v":0},{"$f":"Import!E3437","v":0},{"$f":"Import!E3462","v":0},{"$f":"Import!E3487","v":0},{"$f":"Import!E3512","v":0},{"$f":"Import!E3537","v":0},{"$f":"Import!E3562","v":0},{"$f":"Import!E3587","v":0},{"$f":"Import!E3612","v":0},{"$f":"Import!E3637","v":0}]
[null,7,{"$f":"Import!E3413","v":0},{"$f":"Import!E3438","v":0},{"$f":"Import!E3463","v":0},{"$f":"Import!E3488","v":0},{"$f":"Import!E3513","v":0},{"$f":"Import!E3538","v":0},{"$f":"Import!E3563","v":0},{"$f":"Import!E3588","v":0},{"$f":"Import!E3613","v":0},{"$f":"Import!E3638","v":0}]
[null,8,{"$f":"Import!E3414","v":0},{"$f":"Import!E3439","v":0},{"$f":"Import!E3464","v":0},{"$f":"Import!E3489","v":0},{"$f":"Import!E3514","v":0},{"$f":"Import!E3539","v":0},{"$f":"Import!E3564","v":0},{"$f":"Import!E3589","v":0},{"$f":"Import!E3614","v":0},{"$f":"Import!E3639","v":0}]
[null,9,{"$f":"Import!E3415","v":0},{"$f":"Import!E3440","v":0},{"$f":"Import!E3465","v":0},{"$f":"Import!E3490","v":0},{"$f":"Import!E3515","v":0},{"$f":"Import!E3540","v":0},{"$f":"Import!E3565","v":0},{"$f":"Import!E3590","v":0},{"$f":"Import!E3615","v":0},{"$f":"Import!E3640","v":0}]
[null,10,{"$f":"Import!E3416","v":0},{"$f":"Import!E3441","v":0},{"$f":"Import!E3466","v":0},{"$f":"Import!E3491","v":0},{"$f":"Import!E3516","v":0},{"$f":"Import!E3541","v":0},{"$f":"Import!E3566","v":0},{"$f":"Import!E3591","v":0},{"$f":"Import!E3616","v":0},{"$f":"Import!E3641","v":0}]
[null,11,{"$f":"Import!E3417","v":0},{"$f":"Import!E3442","v":0},{"$f":"Import!E3467","v":0},{"$f":"Import!E3492","v":0},{"$f":"Import!E3517","v":0},{"$f":"Import!E3542","v":0},{"$f":"Import!E3567","v":0},{"$f":"Import!E3592","v":0},{"$f":"Import!E3617","v":0},{"$f":"Import!E3642","v":0}]
[null,12,{"$f":"Import!E3418","v":0},{"$f":"Import!E3443","v":0},{"$f":"Import!E3468","v":0},{"$f":"Import!E3493","v":0},{"$f":"Import!E3518","v":0},{"$f":"Import!E3543","v":0},{"$f":"Import!E3568","v":0},{"$f":"Import!E3593","v":0},{"$f":"Import!E3618","v":0},{"$f":"Import!E3643","v":0}]
[null,13,{"$f":"Import!E3419","v":0},{"$f":"Import!E3444","v":0},{"$f":"Import!E3469","v":0},{"$f":"Import!E3494","v":0},{"$f":"Import!E3519","v":0},{"$f":"Import!E3544","v":0},{"$f":"Import!E3569","v":0},{"$f":"Import!E3594","v":0},{"$f":"Import!E3619","v":0},{"$f":"Import!E3644","v":0}]
[null,14,{"$f":"Import!E3420","v":0},{"$f":"Import!E3445","v":0},{"$f":"Import!E3470","v":0},{"$f":"Import!E3495","v":0},{"$f":"Import!E3520","v":0},{"$f":"Import!E3545","v":0},{"$f":"Import!E3570","v":0},{"$f":"Import!E3595","v":0},{"$f":"Import!E3620","v":0},{"$f":"Import!E3645","v":0}]
[null,15,{"$f":"Import!E3421","v":0},{"$f":"Import!E3446","v":0},{"$f":"Import!E3471","v":0},{"$f":"Import!E3496","v":0},{"$f":"Import!E3521","v":0},{"$f":"Import!E3546","v":0},{"$f":"Import!E3571","v":0},{"$f":"Import!E3596","v":0},{"$f":"Import!E3621","v":0},{"$f":"Import!E3646","v":0}]
[null,16,{"$f":"Import!E3422","v":0},{"$f":"Import!E3447","v":0},{"$f":"Import!E3472","v":0},{"$f":"Import!E3497","v":0},{"$f":"Import!E3522","v":0},{"$f":"Import!E3547","v":0},{"$f":"Import!E3572","v":0},{"$f":"Import!E3597","v":0},{"$f":"Import!E3622","v":0},{"$f":"Import!E3647","v":0}]
[null,17,{"$f":"Import!E3423","v":0},{"$f":"Import!E3448","v":0},{"$f":"Import!E3473","v":0},{"$f":"Import!E3498","v":0},{"$f":"Import!E3523","v":0},{"$f":"Import!E3548","v":0},{"$f":"Import!E3573","v":0},{"$f":"Import!E3598","v":0},{"$f":"Import!E3623","v":0},{"$f":"Import!E3648","v":0}]
[null,18,{"$f":"Import!E3424","v":0},{"$f":"Import!E3449","v":0},{"$f":"Import!E3474","v":0},{"$f":"Import!E3499","v":0},{"$f":"Import!E3524","v":0},{"$f":"Import!E3549","v":0},{"$f":"Import!E3574","v":0},{"$f":"Import!E3599","v":0},{"$f":"Import!E3624","v":0},{"$f":"Import!E3649","v":0}]
[null,19,{"$f":"Import!E3425","v":0},{"$f":"Import!E3450","v":0},{"$f":"Import!E3475","v":0},{"$f":"Import!E3500","v":0},{"$f":"Import!E3525","v":0},{"$f":"Import!E3550","v":0},{"$f":"Import!E3575","v":0},{"$f":"Import!E3600","v":0},{"$f":"Import!E3625","v":0},{"$f":"Import!E3650","v":0}]
[null,20,{"$f":"Import!E3426","v":0},{"$f":"Import!E3451","v":0},{"$f":"Import!E3476","v":0},{"$f":"Import!E3501","v":0},{"$f":"Import!E3526","v":0},{"$f":"Import!E3551","v":0},{"$f":"Import!E3576","v":0},{"$f":"Import!E3601","v":0},{"$f":"Import!E3626","v":0},{"$f":"Import!E3651","v":0}]
[null,21,{"$f":"Import!E3427","v":0},{"$f":"Import!E3452","v":0},{"$f":"Import!E3477","v":0},{"$f":"Import!E3502","v":0},{"$f":"Import!E3527","v":0},{"$f":"Import!E3552","v":0},{"$f":"Import!E3577","v":0},{"$f":"Import!E3602","v":0},{"$f":"Import!E3627","v":0},{"$f":"Import!E3652","v":0}]
[null,22,{"$f":"Import!E3428","v":0},{"$f":"Import!E3453","v":0},{"$f":"Import!E3478","v":0},{"$f":"Import!E3503","v":0},{"$f":"Import!E3528","v":0},{"$f":"Import!E3553","v":0},{"$f":"Import!E3578","v":0},{"$f":"Import!E3603","v":0},{"$f":"Import!E3628","v":0},{"$f":"Import!E3653","v":0}]
[null,23,{"$f":"Import!E3429","v":0},{"$f":"Import!E3454","v":0},{"$f":"Import!E3479","v":0},{"$f":"Import!E3504","v":0},{"$f":"Import!E3529","v":0},{"$f":"Import!E3554","v":0},{"$f":"Import!E3579","v":0},{"$f":"Import!E3604","v":0},{"$f":"Import!E3629","v":0},{"$f":"Import!E3654","v":0}]
[null,24,{"$f":"Import!E3430","v":0},{"$f":"Import!E3455","v":0},{"$f":"Import!E3480","v":0},{"$f":"Import!E3505","v":0},{"$f":"Import!E3530","v":0},{"$f":"Import!E3555","v":0},{"$f":"Import!E3580","v":0},{"$f":"Import!E3605","v":0},{"$f":"Import!E3630","v":0},{"$f":"Import!E3655","v":0}]
[null,25,{"$f":"Import!E3431","v":0},{"$f":"Import!E3456","v":0},{"$f":"Import!E3481","v":0},{"$f":"Import!E3506","v":0},{"$f":"Import!E3531","v":0},{"$f":"Import!E3556","v":0},{"$f":"Import!E3581","v":0},{"$f":"Import!E3606","v":0},{"$f":"Import!E3631","v":0},{"$f":"Import!E3656","v":0}]
[]
[null,3,"The proportion of the group's insurance business exposure covered by internal reinsurance, retrocession and other risk transfer insurance business arrangements — (in percentage)",null,null,null,null,null,null,null,null,{"$f":"Import!E3657","v":0}]
[]
[null,4,"Details of the ten largest exposures to unaffiliated counterparties and any other unaffiliated counterparty exposures or series of linked unaffiliated counterparty "]
[null,null,"exposures exceeding 10% of the group’s statutory capital and surplus, including:"]
[null,null,"Enter Number of Material Counterparty Exposures"]
[null,null,"Enter information for each exposure",null,null,{"$f":"Import!E3658","v":0}]
[]
[null,null,"Name of Unaffiliated Counterparty",null,null,null,"Jurisdiction)","Exposure Values \n",null,"Transaction Type"]
[null,null,null,null,null,null,null,"(Face Value or Market Value)"]
[null,1,{"$f":"Import!E3659","v":0},null,null,null,{"$f":"Import!E3699","v":0},{"$f":"Import!E3739","v":0},{"$f":"Import!E3779","v":0},{"$f":"Import!E3819","v":0}]
[null,2,{"$f":"Import!E3660","v":0},null,null,null,{"$f":"Import!E3700","v":0},{"$f":"Import!E3740","v":0},{"$f":"Import!E3780","v":0},{"$f":"Import!E3820","v":0}]
[null,3,{"$f":"Import!E3661","v":0},null,null,null,{"$f":"Import!E3701","v":0},{"$f":"Import!E3741","v":0},{"$f":"Import!E3781","v":0},{"$f":"Import!E3821","v":0}]
[null,4,{"$f":"Import!E3662","v":0},null,null,null,{"$f":"Import!E3702","v":0},{"$f":"Import!E3742","v":0},{"$f":"Import!E3782","v":0},{"$f":"Import!E3822","v":0}]
[null,5,{"$f":"Import!E3663","v":0},null,null,null,{"$f":"Import!E3703","v":0},{"$f":"Import!E3743","v":0},{"$f":"Import!E3783","v":0},{"$f":"Import!E3823","v":0}]
[null,6,{"$f":"Import!E3664","v":0},null,null,null,{"$f":"Import!E3704","v":0},{"$f":"Import!E3744","v":0},{"$f":"Import!E3784","v":0},{"$f":"Import!E3824","v":0}]
[null,7,{"$f":"Import!E3665","v":0},null,null,null,{"$f":"Import!E3705","v":0},{"$f":"Import!E3745","v":0},{"$f":"Import!E3785","v":0},{"$f":"Import!E3825","v":0}]
[null,8,{"$f":"Import!E3666","v":0},null,null,null,{"$f":"Import!E3706","v":0},{"$f":"Import!E3746","v":0},{"$f":"Import!E3786","v":0},{"$f":"Import!E3826","v":0}]
[null,9,{"$f":"Import!E3667","v":0},null,null,null,{"$f":"Import!E3707","v":0},{"$f":"Import!E3747","v":0},{"$f":"Import!E3787","v":0},{"$f":"Import!E3827","v":0}]
[null,10,{"$f":"Import!E3668","v":0},null,null,null,{"$f":"Import!E3708","v":0},{"$f":"Import!E3748","v":0},{"$f":"Import!E3788","v":0},{"$f":"Import!E3828","v":0}]
[null,11,{"$f":"Import!E3669","v":0},null,null,null,{"$f":"Import!E3709","v":0},{"$f":"Import!E3749","v":0},{"$f":"Import!E3789","v":0},{"$f":"Import!E3829","v":0}]
[null,12,{"$f":"Import!E3670","v":0},null,null,null,{"$f":"Import!E3710","v":0},{"$f":"Import!E3750","v":0},{"$f":"Import!E3790","v":0},{"$f":"Import!E3830","v":0}]
[null,13,{"$f":"Import!E3671","v":0},null,null,null,{"$f":"Import!E3711","v":0},{"$f":"Import!E3751","v":0},{"$f":"Import!E3791","v":0},{"$f":"Import!E3831","v":0}]
[null,14,{"$f":"Import!E3672","v":0},null,null,null,{"$f":"Import!E3712","v":0},{"$f":"Import!E3752","v":0},{"$f":"Import!E3792","v":0},{"$f":"Import!E3832","v":0}]
[null,15,{"$f":"Import!E3673","v":0},null,null,null,{"$f":"Import!E3713","v":0},{"$f":"Import!E3753","v":0},{"$f":"Import!E3793","v":0},{"$f":"Import!E3833","v":0}]
[null,16,{"$f":"Import!E3674","v":0},null,null,null,{"$f":"Import!E3714","v":0},{"$f":"Import!E3754","v":0},{"$f":"Import!E3794","v":0},{"$f":"Import!E3834","v":0}]
[null,17,{"$f":"Import!E3675","v":0},null,null,null,{"$f":"Import!E3715","v":0},{"$f":"Import!E3755","v":0},{"$f":"Import!E3795","v":0},{"$f":"Import!E3835","v":0}]
[null,18,{"$f":"Import!E3676","v":0},null,null,null,{"$f":"Import!E3716","v":0},{"$f":"Import!E3756","v":0},{"$f":"Import!E3796","v":0},{"$f":"Import!E3836","v":0}]
[null,19,{"$f":"Import!E3677","v":0},null,null,null,{"$f":"Import!E3717","v":0},{"$f":"Import!E3757","v":0},{"$f":"Import!E3797","v":0},{"$f":"Import!E3837","v":0}]
[null,20,{"$f":"Import!E3678","v":0},null,null,null,{"$f":"Import!E3718","v":0},{"$f":"Import!E3758","v":0},{"$f":"Import!E3798","v":0},{"$f":"Import!E3838","v":0}]
[null,21,{"$f":"Import!E3679","v":0},null,null,null,{"$f":"Import!E3719","v":0},{"$f":"Import!E3759","v":0},{"$f":"Import!E3799","v":0},{"$f":"Import!E3839","v":0}]
[null,22,{"$f":"Import!E3680","v":0},null,null,null,{"$f":"Import!E3720","v":0},{"$f":"Import!E3760","v":0},{"$f":"Import!E3800","v":0},{"$f":"Import!E3840","v":0}]
[null,23,{"$f":"Import!E3681","v":0},null,null,null,{"$f":"Import!E3721","v":0},{"$f":"Import!E3761","v":0},{"$f":"Import!E3801","v":0},{"$f":"Import!E3841","v":0}]
[null,24,{"$f":"Import!E3682","v":0},null,null,null,{"$f":"Import!E3722","v":0},{"$f":"Import!E3762","v":0},{"$f":"Import!E3802","v":0},{"$f":"Import!E3842","v":0}]
[null,25,{"$f":"Import!E3683","v":0},null,null,null,{"$f":"Import!E3723","v":0},{"$f":"Import!E3763","v":0},{"$f":"Import!E3803","v":0},{"$f":"Import!E3843","v":0}]
[null,26,{"$f":"Import!E3684","v":0},null,null,null,{"$f":"Import!E3724","v":0},{"$f":"Import!E3764","v":0},{"$f":"Import!E3804","v":0},{"$f":"Import!E3844","v":0}]
[null,27,{"$f":"Import!E3685","v":0},null,null,null,{"$f":"Import!E3725","v":0},{"$f":"Import!E3765","v":0},{"$f":"Import!E3805","v":0},{"$f":"Import!E3845","v":0}]
[null,28,{"$f":"Import!E3686","v":0},null,null,null,{"$f":"Import!E3726","v":0},{"$f":"Import!E3766","v":0},{"$f":"Import!E3806","v":0},{"$f":"Import!E3846","v":0}]
[null,29,{"$f":"Import!E3687","v":0},null,null,null,{"$f":"Import!E3727","v":0},{"$f":"Import!E3767","v":0},{"$f":"Import!E3807","v":0},{"$f":"Import!E3847","v":0}]
[null,30,{"$f":"Import!E3688","v":0},null,null,null,{"$f":"Import!E3728","v":0},{"$f":"Import!E3768","v":0},{"$f":"Import!E3808","v":0},{"$f":"Import!E3848","v":0}]
[null,31,{"$f":"Import!E3689","v":0},null,null,null,{"$f":"Import!E3729","v":0},{"$f":"Import!E3769","v":0},{"$f":"Import!E3809","v":0},{"$f":"Import!E3849","v":0}]
[null,32,{"$f":"Import!E3690","v":0},null,null,null,{"$f":"Import!E3730","v":0},{"$f":"Import!E3770","v":0},{"$f":"Import!E3810","v":0},{"$f":"Import!E3850","v":0}]
[null,33,{"$f":"Import!E3691","v":0},null,null,null,{"$f":"Import!E3731","v":0},{"$f":"Import!E3771","v":0},{"$f":"Import!E3811","v":0},{"$f":"Import!E3851","v":0}]
[null,34,{"$f":"Import!E3692","v":0},null,null,null,{"$f":"Import!E3732","v":0},{"$f":"Import!E3772","v":0},{"$f":"Import!E3812","v":0},{"$f":"Import!E3852","v":0}]
[null,35,{"$f":"Import!E3693","v":0},null,null,null,{"$f":"Import!E3733","v":0},{"$f":"Import!E3773","v":0},{"$f":"Import!E3813","v":0},{"$f":"Import!E3853","v":0}]
[null,36,{"$f":"Import!E3694","v":0},null,null,null,{"$f":"Import!E3734","v":0},{"$f":"Import!E3774","v":0},{"$f":"Import!E3814","v":0},{"$f":"Import!E3854","v":0}]
[null,37,{"$f":"Import!E3695","v":0},null,null,null,{"$f":"Import!E3735","v":0},{"$f":"Import!E3775","v":0},{"$f":"Import!E3815","v":0},{"$f":"Import!E3855","v":0}]
[null,38,{"$f":"Import!E3696","v":0},null,null,null,{"$f":"Import!E3736","v":0},{"$f":"Import!E3776","v":0},{"$f":"Import!E3816","v":0},{"$f":"Import!E3856","v":0}]
[null,39,{"$f":"Import!E3697","v":0},null,null,null,{"$f":"Import!E3737","v":0},{"$f":"Import!E3777","v":0},{"$f":"Import!E3817","v":0},{"$f":"Import!E3857","v":0}]
[null,40,{"$f":"Import!E3698","v":0},null,null,null,{"$f":"Import!E3738","v":0},{"$f":"Import!E3778","v":0},{"$f":"Import!E3818","v":0},{"$f":"Import!E3858","v":0}]

{"sheet":"Schedule V(e)","index":51,"n_rows":472,"n_cols":38,"rows_kept":472,"cut":false,"hidden":true,"merged":[[340,1,340,13],[341,1,344,13],[280,1,280,2],[281,1,281,2],[282,1,282,2],[283,1,283,2],[284,1,284,2],[285,1,285,2],[286,1,286,2],[287,1,287,2],[288,1,288,2],[319,8,319,9],[323,8,323,9],[320,8,320,9],[321,8,321,9],[322,8,322,9],[318,8,318,9],[307,6,310,7],[315,8,315,9],[316,8,316,9],[317,8,317,9],[307,5,312,5],[247,8,248,8],[307,8,312,9],[313,8,313,9],[314,8,314,9],[277,1,277,2],[277,3,277,7],[277,8,277,12],[277,13,277,17],[278,3,279,3],[278,4,278,5],[278,6,278,7],[278,8,279,8],[278,9,278,10],[278,11,278,12],[278,13,279,13],[278,14,278,15],[278,16,278,17],[279,1,279,2],[367,1,367,2],[367,3,367,4],[368,1,368,2],[368,3,368,4],[369,1,369,2],[369,3,369,4],[325,8,325,9],[333,8,333,9],[334,8,334,9],[363,1,364,2],[330,8,330,9],[331,8,331,9],[332,8,332,9],[328,8,328,9],[329,8,329,9],[326,8,326,9],[327,8,327,9],[353,1,353,3],[354,1,354,3],[355,1,355,3],[356,1,356,3],[357,1,357,3],[359,1,359,3],[339,1,339,13],[370,1,370,2],[370,3,370,4],[423,13,423,15],[380,1,381,16],[371,1,371,2],[371,3,371,4],[376,1,378,16],[406,13,406,15],[407,13,407,15],[422,13,422,15],[413,13,413,15],[394,2,394,8],[192,1,192,2],[204,1,204,4],[200,1,200,2],[200,3,200,4],[199,3,199,4],[217,1,217,2],[224,3,224,4],[221,1,221,2],[198,1,198,2],[220,1,220,2],[210,3,210,4],[211,3,211,4],[218,1,218,2],[210,1,210,2],[211,1,211,2],[194,1,194,4],[219,1,219,2],[208,1,208,2],[208,3,208,4],[227,1,227,2],[196,1,197,2],[196,3,197,13],[225,1,225,2],[225,3,225,4],[254,3,254,4],[254,6,254,7],[254,9,254,10],[238,1,239,2],[241,1,241,2],[242,1,242,2],[248,1,248,2],[238,3,238,4],[238,6,238,7],[238,9,238,10],[241,5,242,5],[245,5,246,5],[247,5,248,5],[240,1,240,2],[241,11,242,11],[245,11,246,11],[247,11,248,11],[241,8,242,8],[245,8,246,8],[183,1,183,2],[41,8,41,9],[42,8,42,9],[43,8,43,9],[179,1,179,2],[186,1,186,2],[185,3,185,4],[40,8,40,9],[175,3,175,4],[175,1,175,2],[186,3,186,4],[185,1,185,2],[105,9,105,10],[106,9,106,10],[107,9,107,10],[46,1,46,2],[78,1,78,2],[77,1,77,2],[133,2,133,3],[162,1,162,2],[170,1,170,4],[144,2,144,3],[79,1,79,2],[108,9,108,10],[189,3,189,4],[191,3,191,4],[190,3,190,4],[135,2,135,3],[178,1,178,2],[80,1,80,2],[181,37,181,38],[175,37,175,38],[176,37,176,38],[178,37,178,38],[179,37,179,38],[180,37,180,38],[177,37,177,38],[164,1,168,13],[178,3,178,4],[177,1,177,2],[177,3,177,4],[176,3,176,4],[179,3,179,4],[145,2,145,3],[174,3,174,4],[173,3,173,4],[121,2,122,2],[131,4,131,6],[109,9,109,10],[110,9,110,10],[134,2,134,3],[2,1,2,2],[18,2,18,3],[43,2,43,7],[11,2,11,3],[12,2,12,3],[32,1,32,2],[28,7,28,8],[36,8,37,8],[131,7,131,9],[36,9,37,9],[30,1,30,2],[31,1,31,2],[42,2,42,7],[25,1,25,2],[26,1,26,2],[15,2,15,3],[16,2,16,3],[17,2,17,3],[82,1,82,4],[36,10,37,10],[13,2,13,3],[14,2,14,3],[40,2,40,7],[41,2,41,7],[209,1,209,2],[209,3,209,4],[198,3,198,4],[201,1,201,2],[192,3,192,4],[174,1,174,2],[187,1,187,2],[188,3,188,4],[184,1,184,13],[201,3,201,4],[206,3,207,13],[202,3,202,4],[202,1,202,2],[36,11,37,11],[36,12,37,12],[36,13,37,13],[33,1,33,2],[34,1,34,2],[36,3,37,3],[141,2,141,3],[36,4,37,4],[36,5,36,6],[36,7,37,7],[28,9,28,10],[20,2,21,3],[28,3,28,4],[85,1,85,2],[86,1,86,2],[87,1,87,2],[28,5,28,6],[91,1,91,2],[94,2,95,2],[103,9,104,10],[46,3,46,4],[223,1,223,2],[224,1,224,2],[222,1,222,2],[136,2,136,3],[137,2,137,3],[140,2,140,3],[103,2,104,2],[112,2,113,2],[142,2,142,3],[199,1,199,2],[212,1,212,2],[214,1,214,2],[206,1,207,2],[176,1,176,2],[212,3,212,4],[191,1,191,2],[187,3,187,4],[190,1,190,2],[188,1,188,2],[189,1,189,2],[346,12,346,13],[347,12,347,13],[348,12,348,13],[349,12,349,13],[351,1,351,3],[351,4,351,5],[351,6,351,7],[351,8,351,9],[352,1,352,3],[89,3,89,4],[89,5,89,6],[138,5,138,6],[139,5,139,6],[133,1,137,1],[138,1,139,1],[140,1,142,1],[143,1,145,1],[445,13,445,15],[426,13,426,15],[433,13,433,15],[402,13,402,15],[403,13,403,15],[404,13,404,15],[405,13,405,15],[444,13,444,15],[335,8,335,9],[336,1,336,4],[365,3,365,4],[366,3,366,4],[365,1,365,2],[366,1,366,2],[363,3,364,8],[324,8,324,9],[158,1,160,1],[158,2,158,3],[159,2,159,3],[160,2,160,3],[147,4,147,6],[149,1,151,1],[149,2,149,3],[150,5,150,6],[151,5,151,6],[153,1,154,1],[153,5,153,6],[154,5,154,6],[155,1,157,1],[155,2,155,3],[156,2,156,3],[157,2,157,3]]}
[null,"SCHEDULE OF RISK MANAGEMENT - STRESS/SCENARIO TESTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Form 1EBS'!B2","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE V(e)"]
[null,{"$f":"'Form 1EBS'!C3+1","v":"2023-01-01"}]
[null,"expressed in ",{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[null,null,null,null,null,"Statutory Assets","Statutory Liabilities","Statutory Capital & Surplus"]
[null,null,null,null,"Pre-stress/scenario position",{"$f":"+'Form 1'!F94","v":0},{"$f":"+'Form 1'!F181","v":0},{"$f":"+'Form 1'!F185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Insurance Group Confirms that Loss Scenarios left blank/omitted, result in no loss exposure"]
[null,null,null,null,null,null,null,null,"Confirm with \"X\""]
[null,"A. FINANCIAL MARKET SCENARIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,"Loss","Statutory Assets","Statutory Liabilities","Statutory Capital & Surplus"]
[null,"R1.","40% decline in equity prices",null,{"$f":"IF(SUM(F12:G12)=0,0,($F$6-F12)+(G12-$G$6))","v":0},{"$f":"Import!E3860","v":0},{"$f":"Import!E3868","v":0},{"$f":"$H$6-E12","v":0}]
[null,"R2.","Alternative Investments and Real Estate",null,0,{"$f":"Import!E3861","v":0},{"$f":"Import!E3869","v":0},0]
[null,"R3.","Extreme US Yield Curve Widening",null,0,{"$f":"Import!E3862","v":0},{"$f":"Import!E3870","v":0},0]
[null,"R4.","Widening of credit spreads ",null,0,{"$f":"Import!E3863","v":0},{"$f":"Import!E3871","v":0},{"$f":"$H$6-E15","v":0}]
[null,"R5.","Combined R1, R2, R3 and R4.",null,0,{"$f":"Import!E3864","v":0},{"$f":"Import!E3872","v":0},0]
[null,"R6.","Foreign currency shocks",null,0,{"$f":"Import!E3865","v":0},{"$f":"Import!E3873","v":0},0]
[null,"R7.","Escalation of sovereign risk ",null,0,{"$f":"Import!E3866","v":0},{"$f":"Import!E3874","v":0},0]
[null,"R8.","Inflation and Monetary Policy risk",null,{"$f":"IF(SUM(F19:G19)=0,0,($F$6-F19)+(G19-$G$6))","v":0},{"$f":"Import!E3867","v":0},{"$f":"Import!E3875","v":0},{"$f":"$H$6-E19","v":0}]
[]
[null,null,"Valuation losses on debt securities and loans issued by creditors in each European state —",null,"Greece","Italy","Portugal","Ukraine","Argentina","Turkey"]
[null,null,null,null,{"$f":"Import!E3876","v":0},{"$f":"Import!E3877","v":0},{"$f":"Import!E3878","v":0},{"$f":"Import!E3879","v":0},{"$f":"Import!E3880","v":0},{"$f":"Import!E3881","v":0}]
[]
[null,"B. MORTGAGE INSURANCE"]
[]
[null,"Mortgage Loan Shock 1",null,{"$f":"Import!E3882","v":"Select"},{"$f":"IF(SUM(F26:G26)=0,0,($F$6-F26)+(G26-$G$6))","v":0},{"$f":"Import!E3884","v":0},{"$f":"Import!E3886","v":0},{"$f":"$H$6-E26","v":0}]
[null,"Mortgage Loan Shock 2",null,{"$f":"Import!E3883","v":"Select"},{"$f":"IF(SUM(F27:G27)=0,0,($F$6-F27)+(G27-$G$6))","v":0},{"$f":"Import!E3885","v":0},{"$f":"Import!E3887","v":0},0]
[]
[null,null,null,"Gross Premium",null,"Net Premium",null,"Claims Paid",null,"Loss Reserves"]
[null,null,null,"Related","Unrelated","Related","Unrelated","Related","Unrelated","Gross ","Net "]
[null,"Mortgage Insurance - US",null,{"$f":"Import!E3888","v":0},{"$f":"Import!E3893","v":0},{"$f":"Import!E3898","v":0},{"$f":"Import!E3903","v":0},{"$f":"Import!E3908","v":0},{"$f":"Import!E3913","v":0},{"$f":"Import!E3918","v":0},{"$f":"Import!E3923","v":0}]
[null,"Mortgage Reinsurance - US",null,{"$f":"Import!E3889","v":0},{"$f":"Import!E3894","v":0},{"$f":"Import!E3899","v":0},{"$f":"Import!E3904","v":0},{"$f":"Import!E3909","v":0},{"$f":"Import!E3914","v":0},{"$f":"Import!E3919","v":0},{"$f":"Import!E3924","v":0}]
[null,"Mortgage Insurance - Non-US",null,{"$f":"Import!E3890","v":0},{"$f":"Import!E3895","v":0},{"$f":"Import!E3900","v":0},{"$f":"Import!E3905","v":0},{"$f":"Import!E3910","v":0},{"$f":"Import!E3915","v":0},{"$f":"Import!E3920","v":0},{"$f":"Import!E3925","v":0}]
[null,"Mortgage Reinsurance - Non-US",null,{"$f":"Import!E3891","v":0},{"$f":"Import!E3896","v":0},{"$f":"Import!E3901","v":0},{"$f":"Import!E3906","v":0},{"$f":"Import!E3911","v":0},{"$f":"Import!E3916","v":0},{"$f":"Import!E3921","v":0},{"$f":"Import!E3926","v":0}]
[null,"Total",null,{"$f":"SUM(D31:D34)","v":0},{"$f":"SUM(E31:E34)","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Insurance in Force (IIF)","Risk in Force (RIF)","Capital Held",null,"Risk to MI Capital Ratio","Collateral Posted","# of Policies in Force","Loss Ratio (UW)","Combined Ratio (UW)","Weighted Ave. LTV","Weighted Ave. FICO Score"]
[null,null,null,null,null,"Internal ","Regulatory "]
[null,"Supplemental Disclosures",null,{"$f":"Import!E3928","v":0},{"$f":"Import!E3929","v":0},{"$f":"Import!E3930","v":0},{"$f":"((F35+G35)*0.454)+(K35*0.435)","v":0},{"$f":"IF(G39=0,0,E39/G39)","v":0},{"$f":"Import!E3932","v":0},{"$f":"Import!E3933","v":0},{"$f":"Import!E3934","v":0},{"$f":"Import!E3935","v":0},{"$f":"Import!E3936","v":0},{"$f":"Import!E3937","v":0}]
[]
[null,"R8.","1. How do you define your risk appetite for this type of business, in terms metrics, tolerance levels and limits?",null,null,null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[null,"R8.","2. What key drivers do you monitor in the risk management and business performance assessment of this LoB?",null,null,null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[null,"R8.","3. How do you allocate capital to this LoB in terms of methodology and metrics used?",null,null,null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[null,"R8.","4. How do you calculate the CISSA standalone capital requirement, what methodology and risk factors do you model?",null,null,null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[]
[null,"C. UNDERWRITING LOSS SCENARIOS",null,null,null,"Doc Name","Page Number"]
[null,"Internal model key assumptions and parameters",null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[]
[]
[null,null,null,"Gross Loss Impact","Statutory Capital & Surplus After Gross Loss","Net Loss After Reinsurance","Catastrophe Mitigation Techniques","Net Loss Impact","Statutory Capital & Surplus","Occurrence Return Period ","Relative Return Period 2","Proprietary/ Vendor Model & Version",null,null,null,null,null,null," Gross Loss Check "," Net Loss Check "," Gross Loss and Net Loss Check "]
[null,"UW1. ","Northeast Hurricane",{"$f":"Import!E3938","v":0},{"$f":"$H$6-D51","v":0},{"$f":"Import!E3957","v":0},{"$f":"Import!E3976","v":0},{"$f":"F51-G51","v":0},{"$f":"$H$6-H51","v":0},{"$f":"Import!E3995","v":0},{"$f":"Import!E4013","v":0},{"$f":"Import!E4031","v":0},null,null,null,null,null,null,{"$f":"IF(E51<0,\"Gross Impact - C&S Negative\",\"Gross Impact - Check Ok\")","v":"Gross Impact - Check Ok"},{"$f":"IF(I51<0,\"Net Impact - C&S Negative\",\"Net Impact - Check Ok\")","v":"Net Impact - Check Ok"},{"$f":"IF(H51>D51,\"Net Impact Greater than Gross Impact\",\"Gross to Net Impact - Check Ok\")","v":"Gross to Net Impact - Check Ok"}]
[null,"UW2.","Carolinas Hurricane",{"$f":"Import!E3939","v":0},{"$f":"$H$6-D52","v":0},{"$f":"Import!E3958","v":0},{"$f":"Import!E3977","v":0},{"$f":"F52-G52","v":0},{"$f":"$H$6-H52","v":0},{"$f":"Import!E3996","v":0},{"$f":"Import!E4014","v":0},{"$f":"Import!E4032","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"UW3.","Miami-Dade Hurricane",{"$f":"Import!E3940","v":0},0,{"$f":"Import!E3959","v":0},{"$f":"Import!E3978","v":0},0,0,{"$f":"Import!E3997","v":0},{"$f":"Import!E4015","v":0},{"$f":"Import!E4033","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"UW4.","Pinellas Hurricane",{"$f":"Import!E3941","v":0},0,{"$f":"Import!E3960","v":0},{"$f":"Import!E3979","v":0},0,0,{"$f":"Import!E3998","v":0},{"$f":"Import!E4016","v":0},{"$f":"Import!E4034","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"UW5.","Gulf Windstorm (onshore)",{"$f":"Import!E3942","v":0},0,{"$f":"Import!E3961","v":0},{"$f":"Import!E3980","v":0},0,0,{"$f":"Import!E3999","v":0},{"$f":"Import!E4017","v":0},{"$f":"Import!E4035","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"UE1.","Los Angeles Earthquake",{"$f":"Import!E3943","v":0},0,{"$f":"Import!E3962","v":0},{"$f":"Import!E3981","v":0},0,0,{"$f":"Import!E4000","v":0},{"$f":"Import!E4018","v":0},{"$f":"Import!E4036","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"UE2.","San Francisco Earthquake",{"$f":"Import!E3944","v":0},0,{"$f":"Import!E3963","v":0},{"$f":"Import!E3982","v":0},0,0,{"$f":"Import!E4001","v":0},{"$f":"Import!E4019","v":0},{"$f":"Import!E4037","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"UE3.","New Madrid (NM) RDS",{"$f":"Import!E3945","v":0},0,{"$f":"Import!E3964","v":0},{"$f":"Import!E3983","v":0},0,0,{"$f":"Import!E4002","v":0},{"$f":"Import!E4020","v":0},{"$f":"Import!E4038","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"IW1. ","European Windstorm",{"$f":"Import!E3946","v":0},0,{"$f":"Import!E3965","v":0},{"$f":"Import!E3984","v":0},0,0,{"$f":"Import!E4003","v":0},{"$f":"Import!E4021","v":0},{"$f":"Import!E4039","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"IW2.","Japanese Typhoon",{"$f":"Import!E3947","v":0},0,{"$f":"Import!E3966","v":0},{"$f":"Import!E3985","v":0},0,0,{"$f":"Import!E4004","v":0},{"$f":"Import!E4022","v":0},{"$f":"Import!E4040","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"IE1.","Japanese Earthquake",{"$f":"Import!E3948","v":0},0,{"$f":"Import!E3967","v":0},{"$f":"Import!E3986","v":0},0,0,{"$f":"Import!E4005","v":0},{"$f":"Import!E4023","v":0},{"$f":"Import!E4041","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"A1.","Aviation Collision",{"$f":"Import!E3949","v":0},0,{"$f":"Import!E3968","v":0},{"$f":"Import!E3987","v":0},0,0,{"$f":"Import!E4006","v":0},{"$f":"Import!E4024","v":0},{"$f":"Import!E4042","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"M1.","Marine Collision in Prince William",{"$f":"Import!E3950","v":0},0,{"$f":"Import!E3969","v":0},{"$f":"Import!E3988","v":0},0,0,{"$f":"Import!E4007","v":0},{"$f":"Import!E4025","v":0},{"$f":"Import!E4043","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"M2.","Major Cruise Vessel Incident",{"$f":"Import!E3951","v":0},0,{"$f":"Import!E3970","v":0},{"$f":"Import!E3989","v":0},0,0,{"$f":"Import!E4008","v":0},{"$f":"Import!E4026","v":0},{"$f":"Import!E4044","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"N1.","US Oil Spill",{"$f":"Import!E3952","v":0},0,{"$f":"Import!E3971","v":0},{"$f":"Import!E3990","v":0},0,0,{"$f":"Import!E4009","v":0},{"$f":"Import!E4027","v":0},{"$f":"Import!E4045","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"N2.","US Tornadoes",{"$f":"Import!E3953","v":0},0,{"$f":"Import!E3972","v":0},{"$f":"Import!E3991","v":0},0,0,{"$f":"Import!E4010","v":0},{"$f":"Import!E4028","v":0},{"$f":"Import!E4046","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"N3.","Australian Flooding",{"$f":"Import!E3954","v":0},0,{"$f":"Import!E3973","v":0},{"$f":"Import!E3992","v":0},0,0,{"$f":"Import!E4011","v":0},{"$f":"Import!E4029","v":0},{"$f":"Import!E4047","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"N4.","Australian Wildfires",{"$f":"Import!E3955","v":0},0,{"$f":"Import!E3974","v":0},{"$f":"Import!E3993","v":0},0,0,{"$f":"Import!E4012","v":0},{"$f":"Import!E4030","v":0},{"$f":"Import!E4048","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,"P1.","Contamination Food Exposure (Domestic Health Writers Only)",{"$f":"Import!E3956","v":0},0,{"$f":"Import!E3975","v":0},{"$f":"Import!E3994","v":0},0,0,null,null,{"$f":"Import!E4049","v":0},null,null,null,null,null,null,"Gross Impact - Check Ok","Net Impact - Check Ok","Gross to Net Impact - Check Ok"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(S51:S69,\"Gross Impact - Check Ok\")=19,\"True\",\"False\")","v":"True"},{"$f":"IF(COUNTIF(T51:T69,\"Net Impact - Check Ok\")=19,\"True\",\"False\")","v":"True"},{"$f":"IF(COUNTIF(U51:U69,\"Gross to Net Impact - Check Ok\")=19,\"True\",\"False\")","v":"True"}]
[null,1,"Post-stress/scenario net loss is Post-stress/scenario gross loss, net of reinsurance and/or other loss mitigation instruments"]
[null,2,"The relative return period should be calculated using the underlying loss distribution for its aggregate Net Probable Maximum Loss, as submitted in the BSCR"]
[]
[null,"D. OTHER UNDERWRITING SCENARIOS"]
[null,"Where \"B. Underwriting loss scenarios\" above is either not applicable or only partially applicable, the group is to submit the description of three of its own underwriting scenarios "]
[null,"and related key assumptions with the impact on the statutory balance sheet."]
[]
[null,"Description",null,"Assumptions","Doc Name","Page Number","Gross Loss Impact","Statutory Capital & Surplus","Net Loss After Reinsurance","Catastrophe Mitigation Techniques","Net Loss Impact","Statutory Capital & Surplus","Occurrence Return Period ","Relative Return Period 2","Proprietary/ Vendor Model & Version"]
[null,{"$f":"Import!E4050","v":0},null,{"$f":"HYPERLINK(\"#'Attachments'!G95\",\"Attach file\")","v":"Attach file"},null,null,{"$f":"Import!E4053","v":0},{"$f":"$H$6-G79","v":0},{"$f":"Import!E4056","v":0},{"$f":"Import!E4059","v":0},{"$f":"I79-J79","v":0},{"$f":"$H$6-K79","v":0},{"$f":"Import!E4062","v":0},{"$f":"Import!E4065","v":0},{"$f":"Import!E4068","v":0}]
[null,{"$f":"Import!E4051","v":0},null,{"$f":"HYPERLINK(\"#'Attachments'!G95\",\"Attach file\")","v":"Attach file"},null,null,{"$f":"Import!E4054","v":0},{"$f":"$H$6-G80","v":0},{"$f":"Import!E4057","v":0},{"$f":"Import!E4060","v":0},{"$f":"I80-J80","v":0},0,{"$f":"Import!E4063","v":0},{"$f":"Import!E4066","v":0},{"$f":"Import!E4069","v":0}]
[null,{"$f":"Import!E4052","v":0},null,{"$f":"HYPERLINK(\"#'Attachments'!G95\",\"Attach file\")","v":"Attach file"},null,null,{"$f":"Import!E4055","v":0},{"$f":"$H$6-G81","v":0},{"$f":"Import!E4058","v":0},{"$f":"Import!E4061","v":0},0,0,{"$f":"Import!E4064","v":0},{"$f":"Import!E4067","v":0},{"$f":"Import!E4070","v":0}]
[]
[null,"E. LIABILITY LOSS ACCUMULATION SCENARIOS"]
[]
[null,"0. Results"]
[]
[null,"Description",null,"Net Loss Impact","Statutory Capital & Surplus"]
[null,"1. New latent liability",null,{"$f":"SUM(D124:I129)","v":0},{"$f":"$H$6-D88","v":0}]
[]
[null,null,null,"One Year View",null,"Ultimate View"]
[null,null,null,"Net Loss Impact","Statutory Capital & Surplus","Net Loss Impact","Statutory Capital & Surplus"]
[null,"2. Deterioration in existing US A&E reserves",null,{"$f":"+E146-E134+H146-H134","v":0},{"$f":"$H$6-D92","v":0},{"$f":"+E144-E134+H144-H134+E159-E150","v":0},{"$f":"$H$6-F92","v":0}]
[]
[null,"a) Scenario 1 - New latent liability"]
[null,null,{"$f":"\"NWP for the most recent year\"&\" (\"&TEXT('Group Information'!$C$3,\"YYYY\")&\")\"","v":"NWP for the most recent year (2022)"},"product liability","product liability","gen comm liability","gen comm liability","empl liab/ workers comp","empl liab/ workers comp"]
[null,null,null,"P","NP","P","NP","P","NP"]
[null,null,"EEA and Switzerland",{"$f":"Import!E4071","v":0},{"$f":"Import!E4077","v":0},{"$f":"Import!E4083","v":0},{"$f":"Import!E4089","v":0},{"$f":"Import!E4095","v":0},{"$f":"Import!E4101","v":0}]
[null,null,"US/Canada",{"$f":"Import!E4072","v":0},{"$f":"Import!E4078","v":0},{"$f":"Import!E4084","v":0},{"$f":"Import!E4090","v":0},{"$f":"Import!E4096","v":0},{"$f":"Import!E4102","v":0}]
[null,null,"Japan",{"$f":"Import!E4073","v":0},{"$f":"Import!E4079","v":0},{"$f":"Import!E4085","v":0},{"$f":"Import!E4091","v":0},{"$f":"Import!E4097","v":0},{"$f":"Import!E4103","v":0}]
[null,null,"China",{"$f":"Import!E4074","v":0},{"$f":"Import!E4080","v":0},{"$f":"Import!E4086","v":0},{"$f":"Import!E4092","v":0},{"$f":"Import!E4098","v":0},{"$f":"Import!E4104","v":0}]
[null,null,"Other developed markets",{"$f":"Import!E4075","v":0},{"$f":"Import!E4081","v":0},{"$f":"Import!E4087","v":0},{"$f":"Import!E4093","v":0},{"$f":"Import!E4099","v":0},{"$f":"Import!E4105","v":0}]
[null,null,"Emerging markets",{"$f":"Import!E4076","v":0},{"$f":"Import!E4082","v":0},{"$f":"Import!E4088","v":0},{"$f":"Import!E4094","v":0},{"$f":"Import!E4100","v":0},{"$f":"Import!E4106","v":0}]
[]
[null,null,"Average Annual Premium Growth over the last 8 years (3 years for US Workers Comp)","product liability","product liability","gen comm liability","gen comm liability","empl liab/ workers comp","empl liab/ workers comp","Number of Years over which the annual growth is calculated (subject to the max of 8 or 3 years for US/CA WC) ",null,"product liability","product liability","gen comm liability","gen comm liability","empl liab/ workers comp","empl liab/ workers comp"]
[null,null,null,"P","NP","P","NP","P","NP",null,null,"P","NP","P","NP","P","NP"]
[null,null,"EEA and Switzerland",{"$f":"Import!E4107","v":0},{"$f":"Import!E4113","v":0},{"$f":"Import!E4119","v":0},{"$f":"Import!E4125","v":0},{"$f":"Import!E4131","v":0},{"$f":"Import!E4137","v":0},"EEA and Switzerland",null,{"$f":"Import!E4143","v":0},{"$f":"Import!E4149","v":0},{"$f":"Import!E4155","v":0},{"$f":"Import!E4161","v":0},{"$f":"Import!E4167","v":0},{"$f":"Import!E4173","v":0}]
[null,null,"US/Canada",{"$f":"Import!E4108","v":0},{"$f":"Import!E4114","v":0},{"$f":"Import!E4120","v":0},{"$f":"Import!E4126","v":0},{"$f":"Import!E4132","v":0},{"$f":"Import!E4138","v":0},"US/Canada",null,{"$f":"Import!E4144","v":0},{"$f":"Import!E4150","v":0},{"$f":"Import!E4156","v":0},{"$f":"Import!E4162","v":0},{"$f":"Import!E4168","v":0},{"$f":"Import!E4174","v":0}]
[null,null,"Japan",{"$f":"Import!E4109","v":0},{"$f":"Import!E4115","v":0},{"$f":"Import!E4121","v":0},{"$f":"Import!E4127","v":0},{"$f":"Import!E4133","v":0},{"$f":"Import!E4139","v":0},"Japan",null,{"$f":"Import!E4145","v":0},{"$f":"Import!E4151","v":0},{"$f":"Import!E4157","v":0},{"$f":"Import!E4163","v":0},{"$f":"Import!E4169","v":0},{"$f":"Import!E4175","v":0}]
[null,null,"China",{"$f":"Import!E4110","v":0},{"$f":"Import!E4116","v":0},{"$f":"Import!E4122","v":0},{"$f":"Import!E4128","v":0},{"$f":"Import!E4134","v":0},{"$f":"Import!E4140","v":0},"China",null,{"$f":"Import!E4146","v":0},{"$f":"Import!E4152","v":0},{"$f":"Import!E4158","v":0},{"$f":"Import!E4164","v":0},{"$f":"Import!E4170","v":0},{"$f":"Import!E4176","v":0}]
[null,null,"Other developed markets",{"$f":"Import!E4111","v":0},{"$f":"Import!E4117","v":0},{"$f":"Import!E4123","v":0},{"$f":"Import!E4129","v":0},{"$f":"Import!E4135","v":0},{"$f":"Import!E4141","v":0},"Other developed markets",null,{"$f":"Import!E4147","v":0},{"$f":"Import!E4153","v":0},{"$f":"Import!E4159","v":0},{"$f":"Import!E4165","v":0},{"$f":"Import!E4171","v":0},{"$f":"Import!E4177","v":0}]
[null,null,"Emerging markets",{"$f":"Import!E4112","v":0},{"$f":"Import!E4118","v":0},{"$f":"Import!E4124","v":0},{"$f":"Import!E4130","v":0},{"$f":"Import!E4136","v":0},{"$f":"Import!E4142","v":0},"Emerging markets",null,{"$f":"Import!E4148","v":0},{"$f":"Import!E4154","v":0},{"$f":"Import!E4160","v":0},{"$f":"Import!E4166","v":0},{"$f":"Import!E4172","v":0},{"$f":"Import!E4178","v":0}]
[]
[null,null,"Risk factors by segment","product liability","product liability","gen comm liability","gen comm liability","empl liab/ workers comp","empl liab/ workers comp"]
[null,null,null,"P","NP","P","NP","P","NP"]
[null,null,"EEA and Switzerland",0.45,0.9,0.25,0.5,0.25,0.5]
[null,null,"US/Canada",0.65,1.3,0.35,0.75,0.15,0.3]
[null,null,"Japan",0.35,0.65,0.2,0.35,0.2,0.35]
[null,null,"China",0.25,0.5,0.15,0.3,0.15,0.3]
[null,null,"Other developed markets",0.3,0.6,0.15,0.35,0.15,0.35]
[null,null,"Emerging markets",0.25,0.5,0.15,0.3,0.15,0.3]
[]
[null,null,"Estimated Reserve Deterioration","product liability","product liability","gen comm liability","gen comm liability","empl liab/ workers comp","empl liab/ workers comp"]
[null,null,null,"P","NP","P","NP","P","NP"]
[null,null,"EEA and Switzerland",{"$f":"MAX(MAX(IFERROR((((1-(1+D106)^(L106))/(1-(1+D106)))/L106)/((1+D106)^(L106-1)),1),0)*D115*D97*MIN(IF(L106>=1,L106/8,1),1),0)","v":0},{"$f":"MAX(MAX(IFERROR((((1-(1+E106)^(M106))/(1-(1+E106)))/M106)/((1+E106)^(M106-1)),1),0)*E115*E97*MIN(IF(M106>=1,M106/8,1),1),0)","v":0},{"$f":"MAX(MAX(IFERROR((((1-(1+F106)^(N106))/(1-(1+F106)))/N106)/((1+F106)^(N106-1)),1),0)*F115*F97*MIN(IF(N106>=1,N106/8,1),1),0)","v":0},0,0,0]
[null,null,"US/Canada",{"$f":"MAX(MAX(IFERROR((((1-(1+D107)^(L107))/(1-(1+D107)))/L107)/((1+D107)^(L107-1)),1),0)*D116*D98*MIN(IF(L107>=1,L107/8,1),1),0)","v":0},0,0,0,{"$f":"MAX(MAX(IFERROR((((1-(1+H107)^(P107))/(1-(1+H107)))/P107)/((1+H107)^(P107-1)),1),0)*H116*H98*MIN(IF(P107>=1,P107/3,1),1),0)","v":0},{"$f":"MAX(MAX(IFERROR((((1-(1+I107)^(Q107))/(1-(1+I107)))/Q107)/((1+I107)^(Q107-1)),1),0)*I116*I98*MIN(IF(Q107>=1,Q107/3,1),1),0)","v":0}]
[null,null,"Japan",0,0,0,0,0,0]
[null,null,"China",0,0,0,0,0,0]
[null,null,"Other developed markets",0,0,0,0,0,0]
[null,null,"Emerging markets",0,0,0,0,0,0]
[]
[null,"b) Scenario 2 - Deterioration in existing US A&E reserves"]
[null,null,null,null,"US Asbestos",null,null,"US Environmental"]
[null,null,null,null,{"$f":"+TEXT('Group Information'!$C$3,\"YYYY\")","v":"2022"},{"$f":"+E133-1","v":2021},{"$f":"+F133-1","v":2020},{"$f":"+TEXT('Group Information'!$C$3,\"YYYY\")","v":"2022"},{"$f":"+H133-1","v":2021},{"$f":"+I133-1","v":2020}]
[null,"1. Survival Ratio stress","Year-end Net GAAP Reserves ",null,{"$f":"Import!E4179","v":0},{"$f":"Import!E4186","v":0},{"$f":"Import!E4188","v":0},{"$f":"Import!E4190","v":0},{"$f":"Import!E4196","v":0},{"$f":"Import!E4198","v":0}]
[null,null,"Net Paid on Yearend GAAP Reserves",null,{"$f":"Import!E4180","v":0},{"$f":"Import!E4187","v":0},{"$f":"Import!E4189","v":0},{"$f":"Import!E4191","v":0},{"$f":"Import!E4197","v":0},{"$f":"Import!E4199","v":0}]
[null,null,"Survival Ratio of US Reserves",null,{"$f":"Import!E4181","v":0},"Est Surv Ratio",{"$f":"IFERROR(E134/AVERAGE(IF(E135:G135>0,E135:G135,\"\")),0)","v":0},{"$f":"Import!E4192","v":0},"Est Surv Ratio",{"$f":"IFERROR(H134/AVERAGE(IF(H135:J135>0,H135:J135,\"\")),0)","v":0}]
[null,null,"Target Survival Ratio",null,15,null,null,12]
[null,null,"GAAP Reserves at target Survival Ratio",null,{"$f":"IF(E136=0,0,MAX((E137/E136)*E134,E134))","v":0},null,null,{"$f":"IF(H136=0,0,MAX((H137/H136)*H134,H134))","v":0}]
[null,"2. Med Adv Stress","Group's loading for future medical advances",null,{"$f":"Import!E4182","v":0},"Uplift for medical developments"]
[null,null,"Stress loading for future medical developments",null,{"$f":"IFERROR(MIN(MAX((1+F140)/(1+E139)-1,0),F140),0)","v":0.1},0.1,null,"N/A"]
[null,"3. Claims Inflation Stress","Effective Duration of Liabilities",null,{"$f":"Import!E4183","v":0},null,null,{"$f":"Import!E4193","v":0}]
[null,null,"Increase in Claims Inflation",null,0.04,"Approximated",null,0.04,"Approximated"]
[null,null,"GAAP Reserves after 4% Inflation stress",null,{"$f":"Import!E4184","v":0},{"$f":"E134*(1+E142)^E141","v":0},null,{"$f":"Import!E4194","v":0},{"$f":"H134*(1+H142)^H141","v":0}]
[null,"Stress Results","GAAP Reserves Ultimate Stress",null,{"$f":"IF(E134=0,0,E138*MAX((E143/E134),1)*(1+E140))","v":0},"Uplift",{"$f":"IF(E134=0,0,E144/E134-1)","v":0},{"$f":"IF(H134=0,0,H138*MAX((H143/H134),1))","v":0},"Uplift",{"$f":"IF(H134=0,0,H144/H134-1)","v":0}]
[null,null,"1 year emergence factor",null,{"$f":"Import!E4185","v":0},null,null,{"$f":"Import!E4195","v":0}]
[null,null,"GAAP Reserves 1-year Stress",null,{"$f":"IF(E134=0,0,E138*(1+E140)*(1+MAX(E143/E134-1,0)*E145))","v":0},"Uplift",{"$f":"IF(E134=0,0,E146/E134-1)","v":0},{"$f":"IF(H134=0,0,H138*(1+MAX(H143/H134-1,0)*H145))","v":0},"Uplift",{"$f":"IF(H134=0,0,H146/H134-1)","v":0}]
[]
[null,null,null,null,"UK Asbestos"]
[null,null,null,null,{"$f":"+TEXT('Group Information'!$C$3,\"YYYY\")","v":"2022"}]
[null,"1. New claims beyond 2050 stress","Year-end Net GAAP Reserves ",null,{"$f":"Import!E4200","v":0}]
[null,null,"Insurer's reserve proportion for post 2050 claims",null,{"$f":"Import!E4201","v":0},"Uplift for new claims past 2050"]
[null,null,"Stress for new claims arising beyond 2050",null,{"$f":"IFERROR(MIN(MAX((1+F152)/(1+E151/(1-E151))-1,0),F152),0)","v":0.14999999999999991},0.15]
[null,"2. Claim count stress","Stress on projected claims count up to 2050",null,0.15]
[null,"3. Med Adv Stress","Insurer's loading for future medical advances",null,{"$f":"Import!E4202","v":0},"Uplift for medical developments"]
[null,null,"Stress for future medical developments",null,{"$f":"IFERROR(MIN(MAX((1+F155)/(1+E154)-1,0),F155),0)","v":0.1},0.1]
[null,"4. Claims Inflation Stress","Effective Duration of Liabilities",null,{"$f":"Import!E4203","v":0}]
[null,null,"Increase in Claims Inflation",null,0.03,"Approximated"]
[null,null,"GAAP Reserves after 3% Inflation stress",null,{"$f":"Import!E4204","v":0},{"$f":"E150*(1+E157)^E156","v":0}]
[null,"Stress Results","GAAP Reserves Ultimate Stress",null,{"$f":"IF(E150=0,0,E150*(1+E152)*(1+E155)*(1+E153)*E158/E150)","v":0},"Uplift",{"$f":"IF(E150=0,0,E159/E150-1)","v":0}]
[null,null,"1 year emergence factor",null,{"$f":"Import!E4205","v":0}]
[null,null,"GAAP Reserves 1-year Stress",null,{"$f":"IF(E150=0,0,E150*(1+E152)*(1+E155)*(1+E153*E160)*((E158/E150-1)*E160+1))","v":0},"Uplift",{"$f":"IF(E150=0,0,E161/E150-1)","v":0}]
[]
[null,"F. RATING DOWNGRADE"]
[null,"The group is to submit a detailed disclosure on the impact of a ratings downgrade of any of its major operating entities or the group by TWO NOTCHES OR BELOW A-, WHICHEVER IS LOWER."]
[null,{"$f":"Import!E4206","v":0}]
[]
[]
[]
[]
[]
[null,"G. WORST-CASE ANNUAL AGGREGATE LOSS SCENARIO"]
[null,"The group is to submit the following: (1) and either (2a) or (2b) below"]
[null,"(1) R4 above and the three largest underwriting scenarios"]
[null,null,null,"Worst-case "]
[null,"R5.",null,{"$f":"E16","v":0}]
[null,"Aggregate of 3 largest net underwriting losses",null,{"$f":"IF(SUM(K79:K81,H51:H69)=0,0,IF(COUNT(K79:K81,H51:H69)=1,LARGE((H51:H69,K79:K81),1),IF(COUNT(K79:K81,H51:H69)=2,LARGE((H51:H69,K79:K81),1)+LARGE((H51:H69,K79:K81),2),LARGE((H51:H69,K79:K81),1)+LARGE((H51:H69,K79:K81),2)+LARGE((H51:H69,K79:K81),3))))","v":0}]
[null,"Total loss",null,{"$f":"SUM(D175:E176)","v":0}]
[null,"Occurrence Return period",null,{"$f":"Import!E4207","v":0}]
[null,"Relative Return period",null,{"$f":"Import!E4208","v":0},null,"Doc Name","Page Number"]
[null,"Assumptions ",null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[]
[null,"(2) Either (2a) or (2b):"]
[]
[null,"(2a) Series of loss simulations "]
[null,{"$f":"\"The group is to run a series of loss simulations or other analysis performed related to extreme tail events that include all in-force policies for \"&TEXT(B3,\"d mmmm yyyy\")","v":"The group is to run a series of loss simulations or other analysis performed related to extreme tail events that include all in-force policies for 1 January 2023"}]
[null,"Gross loss",null,{"$f":"Import!E4209","v":0}]
[null,"Net loss",null,{"$f":"Import!E4210","v":0}]
[null,"Risk measure",null,{"$f":"Import!E4211","v":0}]
[null,"Time horizon",null,{"$f":"Import!E4212","v":0}]
[null,"Occurrence Return period",null,{"$f":"Import!E4213","v":0}]
[null,"Relative Return period",null,{"$f":"Import!E4214","v":0}]
[null,"Proprietary / vendor model and version",null,{"$f":"Import!E4215","v":0},null,"Doc Name","Page Number"]
[null,"Assumptions ",null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[]
[null,"(2b) (Re)insurer-specific worst-case scenario"]
[null,"The group is to submit a description of its own worst-case annual aggregate loss scenario and the underlying assumptions. "]
[null,"Worst-case annual aggregate loss \nscenario description",null,{"$f":"Import!E4216","v":0}]
[]
[null,"Gross loss",null,{"$f":"Import!E4217","v":0}]
[null,"Net loss",null,{"$f":"Import!E4218","v":0}]
[null,"Occurrence Return period",null,{"$f":"Import!E4219","v":0}]
[null,"Relative Return period",null,{"$f":"Import!E4220","v":0},null,"Doc Name","Page Number"]
[null,"Underlying assumptions",null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[]
[null,"H. REVERSE STRESS TEST SCENARIO"]
[null,"The insurance group is to submit key assumptions and scenarios that would cause business failure as determined by a reverse stress test scenario."]
[null,"Reverse stress test scenario description",null,{"$f":"Import!E4221","v":0}]
[]
[null,"Gross loss",null,{"$f":"Import!E4222","v":0}]
[null,"Net loss",null,{"$f":"Import!E4223","v":0}]
[null,"Occurrence Return period",null,{"$f":"Import!E4224","v":0}]
[null,"Relative Return period",null,{"$f":"Import!E4225","v":0},null,"Doc Name","Page Number"]
[null,"Underlying assumptions",null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[]
[null,"I. TERRORISM"]
[null,{"$f":"\"The group is to submit the estimated top ten LARGEST losses (in DESCENDING order) arising from EXPLOSION OF A TWO-TONNE BOMB based upon policies in force at \"&TEXT(B3,\"d mmmm yyyy\")","v":"The group is to submit the estimated top ten LARGEST losses (in DESCENDING order) arising from EXPLOSION OF A TWO-TONNE BOMB based upon policies in force at 1 January 2023"}]
[null,null,null,"Loss 1","Loss 2","Loss 3","Loss 4","Loss 5","Loss 6","Loss 7","Loss 8","Loss 9","Loss 10"]
[null,"State / province",null,{"$f":"Import!E4227","v":0},{"$f":"Import!E4234","v":0},{"$f":"Import!E4241","v":0},{"$f":"Import!E4248","v":0},{"$f":"Import!E4255","v":0},{"$f":"Import!E4262","v":0},{"$f":"Import!E4269","v":0},{"$f":"Import!E4276","v":0},{"$f":"Import!E4283","v":0},{"$f":"Import!E4290","v":0}]
[null,"Country",null,{"$f":"Import!E4228","v":0},{"$f":"Import!E4235","v":0},{"$f":"Import!E4242","v":0},{"$f":"Import!E4249","v":0},{"$f":"Import!E4256","v":0},{"$f":"Import!E4263","v":0},{"$f":"Import!E4270","v":0},{"$f":"Import!E4277","v":0},{"$f":"Import!E4284","v":0},{"$f":"Import!E4291","v":0}]
[null,"Total gross loss estimate",null,{"$f":"Import!E4229","v":0},{"$f":"Import!E4236","v":0},{"$f":"Import!E4243","v":0},{"$f":"Import!E4250","v":0},{"$f":"Import!E4257","v":0},{"$f":"Import!E4264","v":0},{"$f":"Import!E4271","v":0},{"$f":"Import!E4278","v":0},{"$f":"Import!E4285","v":0},{"$f":"Import!E4292","v":0}]
[null,"TRIP or other recoverable, if any",null,{"$f":"Import!E4230","v":0},{"$f":"Import!E4237","v":0},{"$f":"Import!E4244","v":0},{"$f":"Import!E4251","v":0},{"$f":"Import!E4258","v":0},{"$f":"Import!E4265","v":0},{"$f":"Import!E4272","v":0},{"$f":"Import!E4279","v":0},{"$f":"Import!E4286","v":0},{"$f":"Import!E4293","v":0}]
[null,"Reinsurance recoveries, if any",null,{"$f":"Import!E4231","v":0},{"$f":"Import!E4238","v":0},{"$f":"Import!E4245","v":0},{"$f":"Import!E4252","v":0},{"$f":"Import!E4259","v":0},{"$f":"Import!E4266","v":0},{"$f":"Import!E4273","v":0},{"$f":"Import!E4280","v":0},{"$f":"Import!E4287","v":0},{"$f":"Import!E4294","v":0}]
[null,"Total net loss estimate",null,{"$f":"Import!E4232","v":0},{"$f":"Import!E4239","v":0},{"$f":"Import!E4246","v":0},{"$f":"Import!E4253","v":0},{"$f":"Import!E4260","v":0},{"$f":"Import!E4267","v":0},{"$f":"Import!E4274","v":0},{"$f":"Import!E4281","v":0},{"$f":"Import!E4288","v":0},{"$f":"Import!E4295","v":0}]
[null,"Target location if known",null,{"$f":"Import!E4233","v":0},{"$f":"Import!E4240","v":0},{"$f":"Import!E4247","v":0},{"$f":"Import!E4254","v":0},{"$f":"Import!E4261","v":0},{"$f":"Import!E4268","v":0},{"$f":"Import!E4275","v":0},{"$f":"Import!E4282","v":0},{"$f":"Import!E4289","v":0},{"$f":"Import!E4296","v":0}]
[null,"Proprietary / vendor model and version",null,{"$f":"Import!E4226","v":0},null,"Doc Name","Page Number"]
[null,"All assumptions and calculations",null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[]
[null,"J. TECHNOLOGY RISK"]
[null,"a) CYBER RISK - UNDERWRITING "]
[]
[null,"a) If the Group writes affirmative cyber risk policies, provide details for the policies written during the reporting period"]
[null,"b) If the (Re)Insurer does not write any affirmative cyber policies, skip item 1 and proceed to item 2 to provide details of non-affirmative cyber exposures for all other policies written. This section must be completed by affirmative cyber writers as well in addition to a)."]
[]
[]
[]
[]
[]
[null,"CONSOLIDATED RESULTS (Bermuda + Subsidiaries)"]
[null,"Policy Type",null,"Direct & Facultative",null,null,"Reinsurance",null,null,"Package "]
[null,null,null,{"$f":"YEAR($B$3-1)","v":2022},{"$f":"D240-1","v":2021},null,{"$f":"YEAR($B$3-1)","v":2022},{"$f":"G240-1","v":2021},null,{"$f":"YEAR($B$3-1)","v":2022},{"$f":"J240-1","v":2021}]
["(i)","Total number of cyber policies in force (units) ",null,{"$f":"Import!E4297","v":0},{"$f":"Import!G4297","v":0},null,{"$f":"Import!E4313","v":0},{"$f":"Import!G4313","v":0},null,{"$f":"Import!E4329","v":0},{"$f":"Import!G4329","v":0}]
["(ii)","Gross Exposure for Policies in force ('$000)",null,{"$f":"Import!E4298","v":0},{"$f":"Import!G4298","v":0},{"$f":"IF(D242>=D243,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"Import!E4314","v":0},{"$f":"Import!G4314","v":0},{"$f":"IF(G242>=G243,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"Import!E4330","v":0},{"$f":"Import!G4330","v":0},{"$f":"IF(J242>=J243,\"TRUE\",\"FALSE\")","v":"TRUE"}]
["(iii)","Net Exposure for Policies in force ($'000)",null,{"$f":"Import!E4299","v":0},{"$f":"Import!G4299","v":0},null,{"$f":"Import!E4315","v":0},{"$f":"Import!G4315","v":0},null,{"$f":"Import!E4331","v":0},{"$f":"Import!G4331","v":0}]
["(iv).1","GPW - Proportional ('$000)",null,{"$f":"Import!E4300","v":0},{"$f":"Import!G4300","v":0},null,{"$f":"Import!E4316","v":0},{"$f":"Import!G4316","v":0},null,{"$f":"Import!E4332","v":0},{"$f":"Import!G4332","v":0}]
["(iv).2","GPW - Non-Proportional ('$000)",null,{"$f":"Import!E4301","v":0},{"$f":"Import!G4301","v":0},null,{"$f":"Import!E4317","v":0},{"$f":"Import!G4317","v":0},null,{"$f":"Import!E4333","v":0},{"$f":"Import!G4333","v":0}]
["(iv)","Gross Premium Written ('$000)",null,{"$f":"SUM(D244:D245)","v":0},{"$f":"SUM(E244:E245)","v":0},{"$f":"IF(D246>=D247,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"SUM(G244:G245)","v":0},{"$f":"SUM(H244:H245)","v":0},{"$f":"IF(G246>=G247,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"SUM(J244:J245)","v":0},{"$f":"SUM(K244:K245)","v":0},{"$f":"IF(J246>=J247,\"TRUE\",\"FALSE\")","v":"TRUE"}]
["(v)","Net Premium Written ($'000)",null,{"$f":"Import!E4302","v":0},{"$f":"Import!G4302","v":0},null,{"$f":"Import!E4318","v":0},{"$f":"Import!G4318","v":0},null,{"$f":"Import!E4334","v":0},{"$f":"Import!G4334","v":0}]
["(vi)","Gross Loss Reserves ('$000)",null,{"$f":"Import!E4303","v":0},{"$f":"Import!G4303","v":0},{"$f":"IF(D248>=D249,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"Import!E4319","v":0},{"$f":"Import!G4319","v":0},{"$f":"IF(G248>=G249,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"Import!E4335","v":0},{"$f":"Import!G4335","v":0},{"$f":"IF(J248>=J249,\"TRUE\",\"FALSE\")","v":"TRUE"}]
["(vii)","Net Loss Reserves ($'000)",null,{"$f":"Import!E4304","v":0},{"$f":"Import!G4304","v":0},null,{"$f":"Import!E4320","v":0},{"$f":"Import!G4320","v":0},null,{"$f":"Import!E4336","v":0},{"$f":"Import!G4336","v":0}]
["(viii)","Number of reported claims (units) ",null,{"$f":"Import!E4305","v":0},{"$f":"Import!G4305","v":0},null,{"$f":"Import!E4321","v":0},{"$f":"Import!G4321","v":0},null,{"$f":"Import!E4337","v":0},{"$f":"Import!G4337","v":0}]
["(ix)","Paid claims ($'000)",null,{"$f":"Import!E4306","v":0},{"$f":"Import!G4306","v":0},null,{"$f":"Import!E4322","v":0},{"$f":"Import!G4322","v":0},null,{"$f":"Import!E4338","v":0},{"$f":"Import!G4338","v":0}]
["(x)","Incurred losses ($'000)",null,{"$f":"Import!E4307","v":0},{"$f":"Import!G4307","v":0},null,{"$f":"Import!E4323","v":0},{"$f":"Import!G4323","v":0},null,{"$f":"Import!E4339","v":0},{"$f":"Import!G4339","v":0}]
["(xi)","Approximate average size of claims ($'000)",null,{"$f":"Import!E4308","v":0},{"$f":"Import!G4308","v":0},null,{"$f":"Import!E4324","v":0},{"$f":"Import!G4324","v":0},null,{"$f":"Import!E4340","v":0},{"$f":"Import!G4340","v":0}]
["(xii)","Largest Cyber Claim ($'000)",null,{"$f":"Import!E4309","v":0},{"$f":"Import!G4309","v":0},null,{"$f":"Import!E4325","v":0},{"$f":"Import!G4325","v":0},null,{"$f":"Import!E4341","v":0},{"$f":"Import!G4341","v":0}]
["(xiii)","Brief Description of largest claim (text)",null,{"$f":"Import!E4310","v":0},null,null,{"$f":"Import!E4326","v":0},null,null,{"$f":"Import!E4342","v":0}]
["xiv)","Policy Limits - Gross of Deductible",null,{"$f":"Import!E4311","v":0},{"$f":"Import!G4311","v":0},null,{"$f":"Import!E4327","v":0},{"$f":"Import!G4327","v":0},null,{"$f":"Import!E4343","v":0},{"$f":"Import!G4343","v":0}]
["xv)","Policy Limits -  Net of Deductible",null,{"$f":"Import!E4312","v":0},{"$f":"Import!G4312","v":0},null,{"$f":"Import!E4328","v":0},{"$f":"Import!G4328","v":0},null,{"$f":"Import!E4344","v":0},{"$f":"Import!G4344","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"GEOGRAPHIC SPECIFIC INFORMATION"]
[null,"CONSOLIDATED RESULTS (Bermuda + Subsidiaries)"]
[null,"Policy Type",null,"Direct & Facultative ",null,null,null,null,"Reinsurance ",null,null,null,null,"Package "]
[null,null,null,"# of Policies",{"$f":"YEAR($B$3-1)&\" Cyber Premiums Written\"","v":"2022 Cyber Premiums Written"},null,{"$f":"YEAR($B$3-1)&\"  Exposure\"","v":"2022  Exposure"},null,"# of Policies",{"$f":"YEAR($B$3-1)&\" Cyber Premiums Written\"","v":"2022 Cyber Premiums Written"},null,{"$f":"YEAR($B$3-1)&\"  Exposure\"","v":"2022  Exposure"},null,"# of Policies",{"$f":"YEAR($B$3-1)&\" Cyber Premiums Written\"","v":"2022 Cyber Premiums Written"},null,{"$f":"YEAR($B$3-1)&\"  Exposure\"","v":"2022  Exposure"}]
[null,"Location",null,null,"Gross ('$000)","Net ('$000)","Gross ('$000)","Net ('$000)",null,"Gross ('$000)","Net ('$000)","Gross ('$000)","Net ('$000)",null,"Gross ('$000)","Net ('$000)","Gross ('$000)","Net ('$000)"]
[null,"United States (all states)",null,{"$f":"Import!E4345","v":0},{"$f":"Import!E4352","v":0},{"$f":"Import!E4359","v":0},{"$f":"Import!E4366","v":0},{"$f":"Import!E4373","v":0},{"$f":"Import!E4380","v":0},{"$f":"Import!E4387","v":0},{"$f":"Import!E4394","v":0},{"$f":"Import!E4401","v":0},{"$f":"Import!E4408","v":0},{"$f":"Import!E4415","v":0},{"$f":"Import!E4422","v":0},{"$f":"Import!E4429","v":0},{"$f":"Import!E4436","v":0},{"$f":"Import!E4443","v":0}]
[null,"Canada",null,{"$f":"Import!E4346","v":0},{"$f":"Import!E4353","v":0},{"$f":"Import!E4360","v":0},{"$f":"Import!E4367","v":0},{"$f":"Import!E4374","v":0},{"$f":"Import!E4381","v":0},{"$f":"Import!E4388","v":0},{"$f":"Import!E4395","v":0},{"$f":"Import!E4402","v":0},{"$f":"Import!E4409","v":0},{"$f":"Import!E4416","v":0},{"$f":"Import!E4423","v":0},{"$f":"Import!E4430","v":0},{"$f":"Import!E4437","v":0},{"$f":"Import!E4444","v":0}]
[null,"UK, Continental Europe",null,{"$f":"Import!E4347","v":0},{"$f":"Import!E4354","v":0},{"$f":"Import!E4361","v":0},{"$f":"Import!E4368","v":0},{"$f":"Import!E4375","v":0},{"$f":"Import!E4382","v":0},{"$f":"Import!E4389","v":0},{"$f":"Import!E4396","v":0},{"$f":"Import!E4403","v":0},{"$f":"Import!E4410","v":0},{"$f":"Import!E4417","v":0},{"$f":"Import!E4424","v":0},{"$f":"Import!E4431","v":0},{"$f":"Import!E4438","v":0},{"$f":"Import!E4445","v":0}]
[null,"Australia, New Zealand",null,{"$f":"Import!E4348","v":0},{"$f":"Import!E4355","v":0},{"$f":"Import!E4362","v":0},{"$f":"Import!E4369","v":0},{"$f":"Import!E4376","v":0},{"$f":"Import!E4383","v":0},{"$f":"Import!E4390","v":0},{"$f":"Import!E4397","v":0},{"$f":"Import!E4404","v":0},{"$f":"Import!E4411","v":0},{"$f":"Import!E4418","v":0},{"$f":"Import!E4425","v":0},{"$f":"Import!E4432","v":0},{"$f":"Import!E4439","v":0},{"$f":"Import!E4446","v":0}]
[null,"Japan",null,{"$f":"Import!E4349","v":0},{"$f":"Import!E4356","v":0},{"$f":"Import!E4363","v":0},{"$f":"Import!E4370","v":0},{"$f":"Import!E4377","v":0},{"$f":"Import!E4384","v":0},{"$f":"Import!E4391","v":0},{"$f":"Import!E4398","v":0},{"$f":"Import!E4405","v":0},{"$f":"Import!E4412","v":0},{"$f":"Import!E4419","v":0},{"$f":"Import!E4426","v":0},{"$f":"Import!E4433","v":0},{"$f":"Import!E4440","v":0},{"$f":"Import!E4447","v":0}]
[null,"Worldwide covers",null,{"$f":"Import!E4350","v":0},{"$f":"Import!E4357","v":0},{"$f":"Import!E4364","v":0},{"$f":"Import!E4371","v":0},{"$f":"Import!E4378","v":0},{"$f":"Import!E4385","v":0},{"$f":"Import!E4392","v":0},{"$f":"Import!E4399","v":0},{"$f":"Import!E4406","v":0},{"$f":"Import!E4413","v":0},{"$f":"Import!E4420","v":0},{"$f":"Import!E4427","v":0},{"$f":"Import!E4434","v":0},{"$f":"Import!E4441","v":0},{"$f":"Import!E4448","v":0}]
[null,"Other",null,{"$f":"Import!E4351","v":0},{"$f":"Import!E4358","v":0},{"$f":"Import!E4365","v":0},{"$f":"Import!E4372","v":0},{"$f":"Import!E4379","v":0},{"$f":"Import!E4386","v":0},{"$f":"Import!E4393","v":0},{"$f":"Import!E4400","v":0},{"$f":"Import!E4407","v":0},{"$f":"Import!E4414","v":0},{"$f":"Import!E4421","v":0},{"$f":"Import!E4428","v":0},{"$f":"Import!E4435","v":0},{"$f":"Import!E4442","v":0},{"$f":"Import!E4449","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D281:D287)=D241","v":true},{"$f":"SUM(E281:E287)=D246","v":true},{"$f":"SUM(F281:F287)=D247","v":true},{"$f":"SUM(G281:G287)=D242","v":true},{"$f":"SUM(H281:H287)=D243","v":true},{"$f":"SUM(I281:I287)=G241","v":true},{"$f":"SUM(J281:J287)=G246","v":true},{"$f":"SUM(K281:K287)=G247","v":true},{"$f":"SUM(L281:L287)=G242","v":true},{"$f":"SUM(M281:M287)=G243","v":true},{"$f":"SUM(N281:N287)=J241","v":true},{"$f":"SUM(O281:O287)=J246","v":true},{"$f":"SUM(P281:P287)=J247","v":true},{"$f":"SUM(Q281:Q287)=J242","v":true},{"$f":"SUM(R281:R287)=J243","v":true}]
[null,"Cyber Underwriting risk appetite and limits",null,{"$f":"HYPERLINK(\"#'Attachments'!G85\",\"Attach file\")","v":"Attach file"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,"For all other non-cyber-specific (re)insurance policies issued, provide the following on a consolidated basis (applicable to all insurers whether or not they write affirmative cyber policies):"]
[null,"Answering YES or NO, in which of the following lines of business has a cyber exclusion clause been included based on the policies enforced during the reporting period"]
[]
[null,null,null,null,null,"Does the company have exclusion clause in place for this LOB in its portfolio?","If NO, provide ESTIMATED Potential Gross Exposure for portfolio where no cyber exclusion clause has been included in the policy:",null,"Indicate if portfolio has predominantly claims-made (CM) or occurrence (OCC) claims trigger"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"YEAR($B$3-1)","v":2022},{"$f":"G312-1","v":2021}]
[null,"Line of Business",null,null,null,null,"('$000)","('$000)"]
[null,"Property",null,null,null,{"$f":"Import!E4450","v":"Select"},{"$f":"Import!E4473","v":0},{"$f":"Import!E4496","v":0},{"$f":"Import!E4519","v":"Select from Drop-down"},0]
[null,"Property Non-Proportional",null,null,null,{"$f":"Import!E4451","v":"Select"},{"$f":"Import!E4474","v":0},{"$f":"Import!E4497","v":0},{"$f":"Import!E4520","v":"Select from Drop-down"},0]
[null,"Personal Accident",null,null,null,{"$f":"Import!E4452","v":"Select"},{"$f":"Import!E4475","v":0},{"$f":"Import!E4498","v":0},{"$f":"Import!E4521","v":"Select from Drop-down"},0]
[null,"Personal Accident Non-Proportional",null,null,null,{"$f":"Import!E4453","v":"Select"},{"$f":"Import!E4476","v":0},{"$f":"Import!E4499","v":0},{"$f":"Import!E4522","v":"Select from Drop-down"},0]
[null,"Aviation",null,null,null,{"$f":"Import!E4454","v":"Select"},{"$f":"Import!E4477","v":0},{"$f":"Import!E4500","v":0},{"$f":"Import!E4523","v":"Select from Drop-down"},0]
[null,"Aviation Non-Proportional",null,null,null,{"$f":"Import!E4455","v":"Select"},{"$f":"Import!E4478","v":0},{"$f":"Import!E4501","v":0},{"$f":"Import!E4524","v":"Select from Drop-down"},0]
[null,"Credit/Surety",null,null,null,{"$f":"Import!E4456","v":"Select"},{"$f":"Import!E4479","v":0},{"$f":"Import!E4502","v":0},{"$f":"Import!E4525","v":"Select from Drop-down"},0]
[null,"Credit/Surety - Non-Proportional",null,null,null,{"$f":"Import!E4457","v":"Select"},{"$f":"Import!E4480","v":0},{"$f":"Import!E4503","v":0},{"$f":"Import!E4526","v":"Select from Drop-down"},0]
[null,"Energy Offshore/Marine",null,null,null,{"$f":"Import!E4458","v":"Select"},{"$f":"Import!E4481","v":0},{"$f":"Import!E4504","v":0},{"$f":"Import!E4527","v":"Select from Drop-down"},0]
[null,"Energy offshore/Marine Non-Proportional",null,null,null,{"$f":"Import!E4459","v":"Select"},{"$f":"Import!E4482","v":0},{"$f":"Import!E4505","v":0},{"$f":"Import!E4528","v":"Select from Drop-down"},0]
[null,"US Casualty",null,null,null,{"$f":"Import!E4460","v":"Select"},{"$f":"Import!E4483","v":0},{"$f":"Import!E4506","v":0},{"$f":"Import!E4529","v":"Select from Drop-down"},0]
[null,"US Casualty Non-Proportional",null,null,null,{"$f":"Import!E4461","v":"Select"},{"$f":"Import!E4484","v":0},{"$f":"Import!E4507","v":0},{"$f":"Import!E4530","v":"Select from Drop-down"},0]
[null,"US Professional",null,null,null,{"$f":"Import!E4462","v":"Select"},{"$f":"Import!E4485","v":0},{"$f":"Import!E4508","v":0},{"$f":"Import!E4531","v":"Select from Drop-down"},0]
[null,"US Professional Non-Proportional",null,null,null,{"$f":"Import!E4463","v":"Select"},{"$f":"Import!E4486","v":0},{"$f":"Import!E4509","v":0},{"$f":"Import!E4532","v":"Select from Drop-down"},0]
[null,"US Specialty",null,null,null,{"$f":"Import!E4464","v":"Select"},{"$f":"Import!E4487","v":0},{"$f":"Import!E4510","v":0},{"$f":"Import!E4533","v":"Select from Drop-down"},0]
[null,"US Specialty Non-Proportional",null,null,null,{"$f":"Import!E4465","v":"Select"},{"$f":"Import!E4488","v":0},{"$f":"Import!E4511","v":0},{"$f":"Import!E4534","v":"Select from Drop-down"},0]
[null,"International Motor",null,null,null,{"$f":"Import!E4466","v":"Select"},{"$f":"Import!E4489","v":0},{"$f":"Import!E4512","v":0},{"$f":"Import!E4535","v":"Select from Drop-down"},0]
[null,"International Motor Non-Proportional",null,null,null,{"$f":"Import!E4467","v":"Select"},{"$f":"Import!E4490","v":0},{"$f":"Import!E4513","v":0},{"$f":"Import!E4536","v":"Select from Drop-down"},0]
[null,"International Casualty Non-Motor",null,null,null,{"$f":"Import!E4468","v":"Select"},{"$f":"Import!E4491","v":0},{"$f":"Import!E4514","v":0},{"$f":"Import!E4537","v":"Select from Drop-down"},0]
[null,"International Casualty Non-Motor Non-Proportional",null,null,null,{"$f":"Import!E4469","v":"Select"},{"$f":"Import!E4492","v":0},{"$f":"Import!E4515","v":0},{"$f":"Import!E4538","v":"Select from Drop-down"},0]
[null,"Retro Property",null,null,null,{"$f":"Import!E4470","v":"Select"},{"$f":"Import!E4493","v":0},{"$f":"Import!E4516","v":0},{"$f":"Import!E4539","v":"Select from Drop-down"},0]
[null,"Structured/Finite reinsurance",null,null,null,{"$f":"Import!E4471","v":"Select"},{"$f":"Import!E4494","v":0},{"$f":"Import!E4517","v":0},{"$f":"Import!E4540","v":"Select from Drop-down"},0]
[null,"Health",null,null,null,{"$f":"Import!E4472","v":"Select"},{"$f":"Import!E4495","v":0},{"$f":"Import!E4518","v":0},{"$f":"Import!E4541","v":"Select from Drop-down"},0]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G314:G336)","v":0},{"$f":"SUM(H314:H336)","v":0}]
[]
[3,"BMA-Prescribed Cyber Stress Scenarios for insurers writing affirmative cyber covers or those that have material non-affirmative cyber exposures"]
[null,"Assume cyber underwriting scenarios are generated by a perpetrator that is not a nation state and that these scenarios do not trigger any cyber war or other similar exclusions"]
[null,"For reinsurers, please calculate separately on the basis that these attacks are deemed both as one event and as ten separate events, returning whichever causes the largest net loss."]
[null,"For the purpose of these scenarios, we define Materiality to be any one the following metrics:\n1. Affirmative Cyber GWP represents 15% or more of the total GWP for the current year\n2. Gross estimated affirmative cyber loss accounts for 10% of the current capital and surplus (C&S)\n3. Gross estimated non-affirmative cyber loss accounts for 5% of the current C&S \n4. Cyber-related loss events (either arising from affirmative cyber policy or non-affirmative policy responding to a cyber loss event) constitute 15% of the total losses incurred for the most recent year end\n"]
[]
[]
[]
[]
[null,null,null,"Total Estimated Gross Loss (000's)","Total Estimated Net Loss (000's)","Gross loss - affirmative cyber cover (000's)"," Net loss - affirmative cyber cover (000's)","Cyber Gross Premium Written (000's)","Cyber Net Premium Written (000's)","Occurrence Return Period ","Proprietary/ Vendor Model Used & Version (if applicable)","Assumptions Used+ Other supporting documents","Potential Management Action/mitigation plans to be taken post-stress scenario"]
[null,1,"Cloud outage",{"$f":"F348+E360","v":0},{"$f":"G348+F360","v":0},{"$f":"Import!E4542","v":0},{"$f":"Import!E4545","v":0},{"$f":"Import!E4548","v":0},{"$f":"Import!E4551","v":0},{"$f":"Import!E4554","v":0},{"$f":"Import!E4557","v":0},{"$f":"HYPERLINK(\"#'Attachments'!G95\",\"Attach file\")","v":"Attach file"},"Attach file"]
[null,2,"Ransomware",{"$f":"F349+G360","v":0},{"$f":"G349+H360","v":0},{"$f":"Import!E4543","v":0},{"$f":"Import!E4546","v":0},{"$f":"Import!E4549","v":0},{"$f":"Import!E4552","v":0},{"$f":"Import!E4555","v":0},{"$f":"Import!E4558","v":0},"Attach file","Attach file"]
[null,3,"Data Breach",{"$f":"F350+I360","v":0},{"$f":"G350+J360","v":0},{"$f":"Import!E4544","v":0},{"$f":"Import!E4547","v":0},{"$f":"Import!E4550","v":0},{"$f":"Import!E4553","v":0},{"$f":"Import!E4556","v":0},{"$f":"Import!E4559","v":0},"Attach file","Attach file"]
[]
[null,"Summary of Non-affirmative cyber exposure per stress scenario",null,null,"1. Cloud Outage",null,"2. Ransomware",null,"3. Data Breach"]
[null,"Line of Business",null,null,"Gross loss - non-affirmative (000's)","Net loss - non-affirmative (000's)","Gross loss - non-affirmative (000's)","Net loss - non-affirmative (000's)","Gross loss - non-affirmative (000's)","Net loss - non-affirmative (000's)"]
[null,"1. Crime ",null,null,{"$f":"Import!E4560","v":0},{"$f":"Import!E4566","v":0},{"$f":"Import!E4572","v":0},{"$f":"Import!E4578","v":0},{"$f":"Import!E4584","v":0},{"$f":"Import!E4590","v":0}]
[null,"2. E&O policies",null,null,{"$f":"Import!E4561","v":0},{"$f":"Import!E4567","v":0},{"$f":"Import!E4573","v":0},{"$f":"Import!E4579","v":0},{"$f":"Import!E4585","v":0},{"$f":"Import!E4591","v":0}]
[null,"3. Technology E&O ",null,null,{"$f":"Import!E4562","v":0},{"$f":"Import!E4568","v":0},{"$f":"Import!E4574","v":0},{"$f":"Import!E4580","v":0},{"$f":"Import!E4586","v":0},{"$f":"Import!E4592","v":0}]
[null,"4. D&O ",null,null,{"$f":"Import!E4563","v":0},{"$f":"Import!E4569","v":0},{"$f":"Import!E4575","v":0},{"$f":"Import!E4581","v":0},{"$f":"Import!E4587","v":0},{"$f":"Import!E4593","v":0}]
[null,"5. GL / failure to supply ",null,null,{"$f":"Import!E4564","v":0},{"$f":"Import!E4570","v":0},{"$f":"Import!E4576","v":0},{"$f":"Import!E4582","v":0},{"$f":"Import!E4588","v":0},{"$f":"Import!E4594","v":0}]
[null,"6. Other policies that may respond to the stress scenario",null,null,{"$f":"Import!E4565","v":0},{"$f":"Import!E4571","v":0},{"$f":"Import!E4577","v":0},{"$f":"Import!E4583","v":0},{"$f":"Import!E4589","v":0},{"$f":"Import!E4595","v":0}]
[null,"Total",null,null,{"$f":"SUM(E354:E359)","v":0},{"$f":"SUM(F354:F359)","v":0},0,0,0,0]
[]
[4,"Group-specific/own cyber stress scenario (for those that write affirmative cyber coverage) on a consolidated basis: "]
[null,"The group is to submit a description of its own cyber risk worst-case annual aggregate loss scenario and the underlying assumptions. "]
[null,"Worst-case annual aggregate loss \nscenario description",null,{"$f":"Import!E4596","v":0}]
[]
[null,"Gross policy limits",null,{"$f":"Import!E4597","v":0}]
[null,"Net Policy limits",null,{"$f":"Import!E4598","v":0}]
[null,"Gross loss ('$000)",null,{"$f":"Import!E4599","v":0}]
[null,"Net loss ('$000)",null,{"$f":"Import!E4600","v":0}]
[null,"Occurrence Return period",null,{"$f":"Import!E4601","v":0}]
[null,"Relative Return period",null,{"$f":"Import!E4602","v":0},null,"Doc Name","Page Number"]
[null,"Underlying assumptions:",null,{"$f":"HYPERLINK(\"#'Attachments'!G155\",\"Attach file\")","v":"Attach file"}]
[]
[null,"b) TECHNOLOGY RISK - GROUP OWN/OPERATIONAL CYBERSECURITY AND RESILIENCE CAPABILITIES  "]
[null,"Technology Risk Guidance"]
[]
[null,"Technology Risk is a key enterprise risk that entities in the financial sectors regulated by the Authority must manage. The questionnaire below is designed to assess Technology Risk, including Information Security, Data Protection and IT or Cybersecurity. The Authority expects that the board of directors of all licensed entities will have evaluated the aforementioned risks. These risks should be managed as part of an overall Enterprise Risk Management Process. This assessment is designed to assess Technology Risk controls. The IT or Cybersecurity controls are grounded in the \"National Institute of Standards and Technology Cybersecurity Framework\" (NIST). The assessment focuses on several areas, to include: governance, policies and procedures, ongoing training, critical/sensitive asset identification, protective measures, detection of anomalous activity, documented incident response plans, and effective business recovery processes. "]
[]
[]
[]
[null,"The Authority recognises that there is no “one size fits all” approach to addressing these risks, as specific business circumstances may vary greatly from entity to entity. Each entity must assess their risks, create prudent policies and procedures to mitigate known risks, and ensure that the organisation is properly trained and equipped.\n"]
[]
[]
[null,"Select one response from the drop-down list. Where required/applicable, attach the relevant document indicating the document name and identifying the applicable page numbers"]
[]
[null,"SECTION A - BUSINESS SUMMARY QUESTIONS"]
[null,"Geographical details",null,null,null,null,null,null,null,null,null,"Responses",null,"Complete where prompted"]
[null,1,"Is the company headquartered in Bermuda",null,null,null,null,null,null,null,null,{"$f":"Import!E4603","v":"Select Yes/No"}]
[null,{"$f":"B388+1","v":2},"Number of users located in Bermuda",null,null,null,null,null,null,null,null,{"$f":"Import!E4604","v":"Select Amount"}]
[null,{"$f":"B389+1","v":3},"Number of users Globally ",null,null,null,null,null,null,null,null,{"$f":"Import!E4605","v":"Select Amount"}]
[null,4,"Do you have a data centre in Bermuda to host your servers",null,null,null,null,null,null,null,null,{"$f":"Import!E4606","v":"Select Yes/No"}]
[null,5,"Do you utilise a cloud hosting company to host your servers",null,null,null,null,null,null,null,null,{"$f":"Import!E4607","v":"Select Yes/No"}]
[null,6,"Does the organisation have cybersecurity insurance coverage (i.e. to cover internal risk from security incidents)",null,null,null,null,null,null,null,null,{"$f":"Import!E4608","v":"Select Yes/No"}]
[null,"Is the following data type stored/processed"]
[null,{"$f":"B393+1","v":7},"Do you collect/store/process personally identifiable information (PII) of your customers? examples include but are not limited to: customer name, email address, social security number",null,null,null,null,null,null,null,null,{"$f":"Import!E4609","v":"Select Yes/No"}]
[null,{"$f":"B395+1","v":8},"Payment card data (i.e. credit/debit card)",null,null,null,null,null,null,null,null,{"$f":"Import!E4610","v":"Select Yes/No"}]
[null,{"$f":"B396+1","v":9},"Is customer PII collected/stored/processed by this entity on behalf of other entities ",null,null,null,null,null,null,null,null,{"$f":"Import!E4611","v":"Select Yes/No"}]
[null,"Are the following internet facing services in place "]
[null,{"$f":"B397+1","v":10},"Brochureware (static content only)",null,null,null,null,null,null,null,null,{"$f":"Import!E4612","v":"Select Yes/No"}]
[null,{"$f":"B399+1","v":11},"Web applications",null,null,null,null,null,null,null,null,{"$f":"Import!E4613","v":"Select Yes/No"}]
[null,12,"Web applications that process (query, reference, capture, store, transmit) personal data or payment card data ",null,null,null,null,null,null,null,null,{"$f":"Import!E4614","v":"Select Yes/No"}]
[null,"Roles & Responsibilities"]
[null,{"$f":"B401+1","v":13},"Is there a designated IT Risk Manager, if not which job title holds this responsibility",null,null,null,null,null,null,null,null,{"$f":"Import!E4615","v":"Select Yes/No"},null,{"$f":"Import!E4616","v":"Confirm role holder's name"}]
[null,{"$f":"B403+1","v":14},"Is there a designated IT Security Manager, if not which job title holds this responsibility",null,null,null,null,null,null,null,null,{"$f":"Import!E4617","v":"Select Yes/No"},null,{"$f":"Import!E4618","v":"Confirm role holder's name"}]
[null,{"$f":"B404+1","v":15},"Is there a designated IT Disaster Recovery Manager, if not which job title holds this responsibility",null,null,null,null,null,null,null,null,{"$f":"Import!E4619","v":"Select Yes/No"},null,{"$f":"Import!E4620","v":"Confirm role holder's name"}]
[null,{"$f":"B405+1","v":16},"Is there a designated Business Continuity Manager (BCP) in place, if not which job title holds this responsibility",null,null,null,null,null,null,null,null,{"$f":"Import!E4621","v":"Select Yes/No"},null,{"$f":"Import!E4622","v":"Confirm role holder's name"}]
[null,{"$f":"B406+1","v":17},"Does the organisation have a designated Data Privacy Officer",null,null,null,null,null,null,null,null,{"$f":"Import!E4623","v":"Select Yes/No"},null,{"$f":"Import!E4624","v":"Confirm role holder's name"}]
[null,{"$f":"B407+1","v":18},"Is there an annual IT audit plan in place i.e. detailing any IT audit activity for the year ",null,null,null,null,null,null,null,null,{"$f":"Import!E4625","v":"Select Yes/No"},null,{"$f":"Import!E4626","v":"Date of last internal/external IT audit"}]
[]
[null,"SECTION B - NIST CONTROL SUMMARY - Answer YES/NO"]
[null,"Identify",null,null,null,null,null,null,null,null,null,"Responses"]
[null,1,"Is there a Cyber Risk Management Programme in place (i.e. assessing all IT risk to include IT Security Risk)",null,null,null,null,null,null,null,null,{"$f":"Import!E4627","v":"Select Yes/No"}]
[null,{"$f":"B412+1","v":2},"Is the status of the Cyber Risk Management Programme communicated to the Senior Mgt. team & the Board of Directors on a regular basis",null,null,null,null,null,null,null,null,{"$f":"Import!E4628","v":"Select Yes/No"}]
[null,3,"Has a Cyber Risk Policy (or Cybersecurity Policy) been approved by the Board and is annually updated",null,null,null,null,null,null,null,null,{"$f":"Import!E4629","v":"Select Yes/No"},null,"Specify name of relevant document"]
[null,4,"Are the roles and responsibilities of each of the three lines of defence clearly defined",null,null,null,null,null,null,null,null,{"$f":"Import!E4630","v":"Select Yes/No"}]
[null,5,"Has the organisation performed an assessment of compliance against Data Protection regulatory requirements ",null,null,null,null,null,null,null,null,{"$f":"Import!E4631","v":"Select Yes/No"}]
[null,6,"Asset Management - are physical devices, information systems, and data within the organisation inventoried",null,null,null,null,null,null,null,null,{"$f":"Import!E4632","v":"Select Yes/No"}]
[null,7,"Has the organisation classified all data ",null,null,null,null,null,null,null,null,{"$f":"Import!E4633","v":"Select Yes/No"}]
[null,8,"Has a third-party security risk assessment been completed during the past year? i.e. to assess IT risks arising from third parties",null,null,null,null,null,null,null,null,{"$f":"Import!E4634","v":"Select Yes/No"}]
[null,"Protect"]
[null,9,"Is data that is classified as critical, encrypted in transit and at rest  ",null,null,null,null,null,null,null,null,{"$f":"Import!E4635","v":"Select Yes/No"}]
[null,{"$f":"B421+1","v":10},"Is there a formal process to ensure maintenance of software and hardware (i.e., patching & managing end-of-life technologies) ",null,null,null,null,null,null,null,null,{"$f":"Import!E4636","v":"Select Yes/No"}]
[null,11,"Is there a Logical Access Management Standard defining how systems access is verified, managed, revoked, and audited ",null,null,null,null,null,null,null,null,{"$f":"Import!E4637","v":"Select Yes/No"},null,"Specify name of relevant document"]
[null,12,"Do all staff complete cybersecurity training annually",null,null,null,null,null,null,null,null,{"$f":"Import!E4638","v":"Select Yes/No"},null,"Specify name of relevant document"]
[null,13,"Has a penetration test been completed in the last year",null,null,null,null,null,null,null,null,{"$f":"Import!E4639","v":"Select Yes/No"}]
[null,14,"Has the company segregated the enterprise network into multiple, separate trust zones",null,null,null,null,null,null,null,null,{"$f":"Import!E4640","v":"Select Yes/No"}]
[null,15,"Is there a process detailing IT service management controls i.e. change, release & configuration management",null,null,null,null,null,null,null,null,{"$f":"Import!E4641","v":"Select Yes/No"},null,"Specify name of relevant document"]
[null,16,"Does the company document and enforce security configuration standards of all network devices",null,null,null,null,null,null,null,null,{"$f":"Import!E4642","v":"Select Yes/No"}]
[null,"Detect"]
[null,{"$f":"B428+1","v":17},"Is there a process enabling the review of threat intelligence & vulnerability alerting data",null,null,null,null,null,null,null,null,{"$f":"Import!E4643","v":"Select Yes/No"}]
[null,{"$f":"B430+1","v":18},"Is there a process in place to monitor information systems and assets to identify cybersecurity events ",null,null,null,null,null,null,null,null,{"$f":"Import!E4644","v":"Select Yes/No"}]
[null,19,"The company centrally stores & archives security event logs",null,null,null,null,null,null,null,null,{"$f":"Import!E4645","v":"Select Yes/No"}]
[null,"Respond"]
[null,{"$f":"B432+1","v":20},"Is there a documented security incident response plan in place, including internal & external communications & crisis management ",null,null,null,null,null,null,null,null,{"$f":"Import!E4646","v":"Select Yes/No"},null,"Specify name of relevant document"]
[null,{"$f":"B434+1","v":21},"In the event of a major incident, is the company contracted to a \"4th line\" IT security expert service (for example a Managed Security Services Provider - MSSP)  ",null,null,null,null,null,null,null,null,{"$f":"Import!E4647","v":"Select Yes/No"}]
[null,"Recover"]
[null,{"$f":"B435+1","v":22},"Has a test of the Business Continuity and IT Disaster Recovery plans been performed during the past 12 months ",null,null,null,null,null,null,null,null,{"$f":"Import!E4648","v":"Select Yes/No"}]
[null,{"$f":"B437+1","v":23},"Has the organisation been subject to a significant cyber incident during the past 12 months",null,null,null,null,null,null,null,null,{"$f":"Import!E4649","v":"Select Yes/No"}]
[]
[null,"SECTION C - Technical Security Controls - Answer YES/NO"]
[null,"Technical controls summary",null,null,null,null,null,null,null,null,null,{"$f":"Import!E4649","v":"Select Yes/No"}]
[null,1,"Antivirus software is installed on all Microsoft Operating System endpoints",null,null,null,null,null,null,null,null,{"$f":"Import!E4650","v":"Select Yes/No"}]
[null,{"$f":"B442+1","v":2},"Is there an endpoint Advanced Persistent Threat (APT) control in place ",null,null,null,null,null,null,null,null,{"$f":"Import!E4651","v":"Select Yes/No"}]
[null,3,"Are Data Loss Prevention (DLP) controls in place i.e.: to prevent unauthorized data leaving the enterprise\n\n",null,null,null,null,null,null,null,null,{"$f":"Import!E4652","v":"Select Yes/No"}]
[null,4,"Is INTERNAL vulnerability scanning conducted (& what is the frequency)",null,null,null,null,null,null,null,null,{"$f":"Import!E4653","v":"Select Yes/No"},null,{"$f":"Import!E4654","v":"Select Frequency"}]
[null,{"$f":"B445+1","v":5},"Is EXTERNAL vulnerability scanning conducted (& what is the frequency)",null,null,null,null,null,null,null,null,{"$f":"Import!E4655","v":"Select Yes/No"},null,{"$f":"Import!E4656","v":"Select Frequency"}]
[null,{"$f":"B446+1","v":6},"Are there regular (6 monthly minimum) firewall ruleset reviews",null,null,null,null,null,null,null,null,{"$f":"Import!E4657","v":"Select Yes/No"}]
[null,7,"Is there a network perimeter Intrusion Detection or Prevention (IDS/IPS) control",null,null,null,null,null,null,null,null,{"$f":"Import!E4658","v":"Select Yes/No"}]
[null,8,"Is there DDOS defence in place for internet gateways",null,null,null,null,null,null,null,null,{"$f":"Import!E4659","v":"Select Yes/No"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Yes",null,null,null,null,"Select all from drop down list"]
[null,"Industry Sector",null,null,null,null,null,null,null,null,null,"No",null,null,null,null,"PCI - payment Card Industry Standard"]
[null,"Select from Drop-Down",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDPR - General Data Protection Regulation "]
[null,"Administrative and Support Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU U.S. - Privacy Shield Framework "]
[null,"Agriculture, Mining, Forestry and Fishing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PIPA - Personal Information Privacy Act"]
[null,"Automotive, Manufacturing and Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIPAA - Health Insurance Portability and Accountability Act"]
[null,"Charities & Non-profit Organisations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PIPEDA - Federal Personal Information Protection and Electronic Documents Act"]
[null,"Chemical and Pharmaceutical",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOLVENCY II"]
[null,"Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEC - U.S. Securities and Exchange Commission"]
[null,"Education",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOX - Sarbanes Oxley Act"]
[null,"Energy, Power and Utilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(FISMA) Federal Information Security Management Act of 2002 "]
[null,"Financial Institution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(GLBA) Gramm Leach Bliley Act"]
[null,"Government or Public Sector",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other"]
[null,"Healthcare"]
[null,"Hospitality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select all from drop down list"]
[null,"Leisure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COBIT - Control Objectives for Information and Related Technologies"]
[null,"Media and Gaming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NIST - National Institute of Standards and Technology"]
[null,"Professional Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISO27001 - Information Security Management System "]
[null,"Science and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISO27002 - Information Security Standard  "]
[null,"Shipping, Transport & Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITIL - Information Technology Infrastructure Library"]
[null,"Technology and Telecoms"]
[null,"Wholesale and Retail"]

{"sheet":"Schedule V(f)","index":52,"n_rows":72,"n_cols":10,"rows_kept":72,"cut":false,"hidden":true,"merged":[[29,2,29,3],[29,5,29,7],[30,2,30,3],[30,5,30,7],[35,2,35,9],[26,2,26,3],[26,5,26,7],[27,2,27,3],[27,5,27,7],[28,2,28,3],[28,5,28,7],[23,2,23,3],[23,5,23,7],[24,2,24,3],[24,5,24,7],[25,2,25,3],[25,5,25,7],[20,2,20,3],[20,5,20,7],[21,2,21,3],[21,5,21,7],[22,2,22,3],[22,5,22,7],[17,2,17,3],[17,5,17,7],[18,2,18,3],[18,5,18,7],[19,2,19,3],[19,5,19,7],[14,2,14,3],[14,5,14,7],[15,2,15,3],[15,5,15,7],[16,2,16,3],[16,5,16,7],[11,2,11,3],[11,5,11,7],[12,2,12,3],[12,5,12,7],[13,2,13,3],[13,5,13,7],[10,5,10,7],[0,2,0,8],[1,2,1,9],[8,2,8,9],[9,2,9,3],[9,5,9,7]]}
[null,null,"SCHEDULE OF LONG-TERM INSURANCE - MODIFIED COINSURANCE ARRANGEMENTS (ON A CONSOLIDATED BASIS)",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,"FOR DISCLOSURE PURPOSES ONLY"]
[]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,null,null,null,null,null,"SCHEDULE V(f)"]
[null,null,{"$f":"+'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[]
[null,null,"Details of Modified Coinsurance Arrangements "]
[null,null,"Name of Ceding Insurer",null,null,"Coverage Type",null,null,null,"Reserve Amount"]
[null,null,null,null,null,"Pick from Drop Down"]
[null,1,{"$f":"Import!E4661","v":0},null,null,{"$f":"Import!E4676","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4691","v":0}]
[null,2,{"$f":"Import!E4662","v":0},null,null,{"$f":"Import!E4677","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4692","v":0}]
[null,3,{"$f":"Import!E4663","v":0},null,null,{"$f":"Import!E4678","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4693","v":0}]
[null,4,{"$f":"Import!E4664","v":0},null,null,{"$f":"Import!E4679","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4694","v":0}]
[null,5,{"$f":"Import!E4665","v":0},null,null,{"$f":"Import!E4680","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4695","v":0}]
[null,6,{"$f":"Import!E4666","v":0},null,null,{"$f":"Import!E4681","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4696","v":0}]
[null,7,{"$f":"Import!E4667","v":0},null,null,{"$f":"Import!E4682","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4697","v":0}]
[null,8,{"$f":"Import!E4668","v":0},null,null,{"$f":"Import!E4683","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4698","v":0}]
[null,9,{"$f":"Import!E4669","v":0},null,null,{"$f":"Import!E4684","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4699","v":0}]
[null,10,{"$f":"Import!E4670","v":0},null,null,{"$f":"Import!E4685","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4700","v":0}]
[null,11,{"$f":"Import!E4671","v":0},null,null,{"$f":"Import!E4686","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4701","v":0}]
[null,12,{"$f":"Import!E4672","v":0},null,null,{"$f":"Import!E4687","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4702","v":0}]
[null,13,{"$f":"Import!E4673","v":0},null,null,{"$f":"Import!E4688","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4703","v":0}]
[null,14,{"$f":"Import!E4674","v":0},null,null,{"$f":"Import!E4689","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4704","v":0}]
[null,15,{"$f":"Import!E4675","v":0},null,null,{"$f":"Import!E4690","v":"Select from Drop-Down"},null,null,null,{"$f":"Import!E4705","v":0}]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J12:J31)","v":0}]
[]
[]
[]
[null,null,"Aggregate Asset Allocation (Book Value)"]
[null,null,null,"Investment Type",null,"Affiliated Cedant",null,"Non-affiliate Cedant"]
[]
[null,null,1,"Cash",null,{"$f":"Import!E4707","v":0},null,{"$f":"Import!E4721","v":0}]
[null,null,2,"Corporate bonds",null,{"$f":"Import!E4708","v":0},null,{"$f":"Import!E4722","v":0}]
[null,null,3,"Sovereign bonds",null,{"$f":"Import!E4709","v":0},null,{"$f":"Import!E4723","v":0}]
[null,null,4,"Mortgage-backed securities",null,{"$f":"Import!E4710","v":0},null,{"$f":"Import!E4724","v":0}]
[null,null,5,"Mortgage loans",null,{"$f":"Import!E4711","v":0},null,{"$f":"Import!E4725","v":0}]
[null,null,6,"Equities",null,{"$f":"Import!E4712","v":0},null,{"$f":"Import!E4726","v":0}]
[null,null,7,"Other (provide description)",null,{"$f":"Import!E4713","v":0},null,{"$f":"Import!E4727","v":0}]
[null,null,8,"Other (provide description)",null,{"$f":"Import!E4714","v":0},null,{"$f":"Import!E4728","v":0}]
[null,null,9,"Other (provide description)",null,{"$f":"Import!E4715","v":0},null,{"$f":"Import!E4729","v":0}]
[null,null,10,"Other (provide description)",null,{"$f":"Import!E4716","v":0},null,{"$f":"Import!E4730","v":0}]
[null,null,11,"Other (provide description)",null,{"$f":"Import!E4717","v":0},null,{"$f":"Import!E4731","v":0}]
[null,null,12,"Other (provide description)",null,{"$f":"Import!E4718","v":0},null,{"$f":"Import!E4732","v":0}]
[null,null,13,"Other (provide description)",null,{"$f":"Import!E4719","v":0},null,{"$f":"Import!E4733","v":0}]
[null,null,14,"Total",null,{"$f":"SUM(F39:F51)","v":0},null,{"$f":"SUM(H39:H51)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Select from Drop-Down"]
[null,null,null,null,null,"Mortality "]
[null,null,null,null,null,"Critical Illness"]
[null,null,null,null,null,"Longevity (Immediate pay-out annutities)"]
[null,null,null,null,null,"Longevity (Deferred pay-out annutities)"]
[null,null,null,null,null,"Annuities certain only"]
[null,null,null,null,null,"Deferred accumulation annuities"]
[null,null,null,null,null,"Disability Income: Active lives with premium guarantee"]
[null,null,null,null,null,"Disability Income: Actives lives for other accident and sickness"]
[null,null,null,null,null,"Disability Income: Claims in payment "]
[null,null,null,null,null,"Disability Income: Claims in payment for other accident and sickness"]
[null,null,null,null,null,"Group Life"]
[null,null,null,null,null,"Group Disability"]
[null,null,null,null,null,"Group Health"]
[null,null,null,null,null,"Stop Loss"]
[null,null,null,null,null,"Rider"]
[null,null,null,null,null,"Variable Annuities"]

{"sheet":"Schedule V(g)","index":53,"n_rows":57,"n_cols":7,"rows_kept":57,"cut":false,"hidden":true,"merged":[[0,2,0,5]]}
[null,null,"SCHEDULE OF RISK MANAGEMENT - FINANCIAL STATEMENT RECONCILIATION",null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,"SCHEDULE V(g)"]
[]
[null,null,"A reconciliation of amounts reported in total assets, total liabilities, net income, and total statutory economic capital and surplus"]
[null,null,"comprised of any adjustments applied to the Form 1 to arrive at the amounts disclosed in Form 1EBS"]
[]
[null,null,"Adjustment Description","Assets","Liabilities","Net Income","Capital and Surplus"]
[null,null,"GAAP/IFRS Financial Statements ",{"$f":"Import!E4736","v":0},{"$f":"Import!E4747","v":0},{"$f":"Import!E4758","v":0},{"$f":"Import!E4769","v":0}]
[1,{"$f":"B10+1","v":1},"Prepaid Expenses",{"$f":"Import!E4737","v":0},{"$f":"Import!E4748","v":0},{"$f":"Import!E4759","v":0},{"$f":"D11-E11","v":0}]
[null,{"$f":"B11+1","v":2},"Goodwill",{"$f":"Import!E4738","v":0},{"$f":"Import!E4749","v":0},{"$f":"Import!E4760","v":0},0]
[null,{"$f":"B12+1","v":3},"Intangible Assets",{"$f":"Import!E4739","v":0},{"$f":"Import!E4750","v":0},{"$f":"Import!E4761","v":0},0]
[null,4,"(Enter other adjustments from Financials Statements to Form 1SFS)",{"$f":"Import!E4740","v":0},{"$f":"Import!E4751","v":0},{"$f":"Import!E4762","v":0},0]
[null,5,"(Enter other adjustments from Financials Statements to Form 1SFS)",{"$f":"Import!E4741","v":0},{"$f":"Import!E4752","v":0},{"$f":"Import!E4763","v":0},0]
[null,6,"(Enter other adjustments from Financials Statements to Form 1SFS)",{"$f":"Import!E4742","v":0},{"$f":"Import!E4753","v":0},{"$f":"Import!E4764","v":0},0]
[null,7,"(Enter other adjustments from Financials Statements to Form 1SFS)",{"$f":"Import!E4743","v":0},{"$f":"Import!E4754","v":0},{"$f":"Import!E4765","v":0},0]
[null,8,"(Enter other adjustments from Financials Statements to Form 1SFS)",{"$f":"Import!E4744","v":0},{"$f":"Import!E4755","v":0},{"$f":"Import!E4766","v":0},0]
[null,9,"(Enter other adjustments from Financials Statements to Form 1SFS)",{"$f":"Import!E4745","v":0},{"$f":"Import!E4756","v":0},{"$f":"Import!E4767","v":0},0]
[null,10,"(Enter other adjustments from Financials Statements to Form 1SFS)",{"$f":"Import!E4746","v":0},{"$f":"Import!E4757","v":0},{"$f":"Import!E4768","v":0},0]
[null,null,"Form 1",{"$f":"SUM(D10:D20)","v":0},{"$f":"SUM(E10:E20)","v":0},{"$f":"SUM(F10:F20)","v":0},{"$f":"SUM(G10:G20)","v":0}]
[]
[null,null,"Check",{"$f":"IF(D24=\"TRUE\",HYPERLINK(\"#'Form 1'!F94\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F94\",\"FALSE\"))","v":"TRUE"},{"$f":"IF(E24=\"TRUE\",HYPERLINK(\"#'Form 1'!F181\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F181\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(G24=\"TRUE\",HYPERLINK(\"#'Form 1'!F185\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F185\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,{"$f":"IF(ROUND((D21-'Form 1'!F94),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(ROUND((E21-'Form 1'!F181),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((G21-'Form 1'!F185),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,{"$f":"ROUND(D21-'Form 1'!F94,0)","v":0},{"$f":"ROUND(E21-'Form 1'!F181,0)","v":0},null,{"$f":"ROUND(G21-'Form 1'!F185,0)","v":0}]
[]
[null,null,null,{"$f":"IF(D23=\"False\",\"Does not equal Form 1 Line 15\",\"\")","v":""},{"$f":"IF(E23=\"False\",\"Does not equal Form 1 Line 39\",\"\")","v":""},null,{"$f":"IF(G23=\"False\",\"Does not equal Form 1 Line 40\",\"\")","v":""}]
[]
[null,null,"Adjustment Description","Assets","Liabilities","Net Income","Capital and Surplus"]
[null,null,"Form 1",{"$f":"+'Form 1'!F94","v":0},{"$f":"'Form 1'!F181","v":0},{"$f":"+'Form 2'!E115","v":0},{"$f":"'Form 1'!F185","v":0}]
[1,{"$f":"B30+1","v":1},"Gross Loss and Loss Expense Provision",{"$f":"Import!E4771","v":0},{"$f":"Import!E4793","v":0},{"$f":"Import!E4815","v":0},{"$f":"D31-E31","v":0}]
[null,{"$f":"B31+1","v":2},"Gross Premium Provisions",{"$f":"Import!E4772","v":0},{"$f":"Import!E4794","v":0},{"$f":"Import!E4816","v":0},0]
[null,{"$f":"B32+1","v":3},"Reinsurance Recoverables",{"$f":"Import!E4773","v":0},{"$f":"Import!E4795","v":0},{"$f":"Import!E4817","v":0},0]
[null,4,"Risk Margin",{"$f":"Import!E4774","v":0},{"$f":"Import!E4796","v":0},{"$f":"Import!E4818","v":0},0]
[null,5,"Contingent Liabilities",{"$f":"Import!E4775","v":0},{"$f":"Import!E4797","v":0},{"$f":"Import!E4819","v":0},0]
[null,6,"Goodwill",{"$f":"Import!E4776","v":0},{"$f":"Import!E4798","v":0},{"$f":"Import!E4820","v":0},0]
[null,7,"Deferred Taxes Valuation",{"$f":"Import!E4777","v":0},{"$f":"Import!E4799","v":0},{"$f":"Import!E4821","v":0},0]
[null,8,"Quoted Investments",{"$f":"Import!E4778","v":0},{"$f":"Import!E4800","v":0},{"$f":"Import!E4822","v":0},0]
[null,9,"Unquoted Investments",{"$f":"Import!E4779","v":0},{"$f":"Import!E4801","v":0},{"$f":"Import!E4823","v":0},0]
[null,10,"Investments in affiliates",{"$f":"Import!E4780","v":0},{"$f":"Import!E4802","v":0},{"$f":"Import!E4824","v":0},0]
[null,11,"Real Estate ",{"$f":"Import!E4781","v":0},{"$f":"Import!E4803","v":0},{"$f":"Import!E4825","v":0},0]
[null,12,"Off Balance Sheet Instruments approved as statutory capital",{"$f":"Import!E4782","v":0},{"$f":"Import!E4804","v":0},{"$f":"Import!E4826","v":0},0]
[null,13,"Debt Instruments approved as statutory Capital ",{"$f":"Import!E4783","v":0},{"$f":"Import!E4805","v":0},{"$f":"Import!E4827","v":0},0]
[null,14,"Other Intangible Assets (Specify)",{"$f":"Import!E4784","v":0},{"$f":"Import!E4806","v":0},{"$f":"Import!E4828","v":0},0]
[null,15,"(enter other adjustments from Form 1 to Form 1EBS)",{"$f":"Import!E4785","v":0},{"$f":"Import!E4807","v":0},{"$f":"Import!E4829","v":0},0]
[null,16,"(enter other adjustments from Form 1 to Form 1EBS)",{"$f":"Import!E4786","v":0},{"$f":"Import!E4808","v":0},{"$f":"Import!E4830","v":0},0]
[null,17,"(enter other adjustments from Form 1 to Form 1EBS)",{"$f":"Import!E4787","v":0},{"$f":"Import!E4809","v":0},{"$f":"Import!E4831","v":0},0]
[null,18,"(enter other adjustments from Form 1 to Form 1EBS)",{"$f":"Import!E4788","v":0},{"$f":"Import!E4810","v":0},{"$f":"Import!E4832","v":0},0]
[null,19,"(enter other adjustments from Form 1 to Form 1EBS)",{"$f":"Import!E4789","v":0},{"$f":"Import!E4811","v":0},{"$f":"Import!E4833","v":0},0]
[null,20,"(enter other adjustments from Form 1 to Form 1EBS)",{"$f":"Import!E4790","v":0},{"$f":"Import!E4812","v":0},{"$f":"Import!E4834","v":0},0]
[null,null,"Group Form 1EBS",{"$f":"SUM(D30:D50)","v":0},{"$f":"SUM(E30:E50)","v":0},{"$f":"SUM(F30:F50)","v":0},{"$f":"SUM(G30:G50)","v":0}]
[]
[null,null,"Check",{"$f":"IF(D54=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F100\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F100\",\"FALSE\"))","v":"TRUE"},{"$f":"IF(E54=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F214\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F214\",\"FALSE\"))","v":"TRUE"},null,{"$f":"IF(G54=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F218\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F218\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,{"$f":"IF(ROUND((D51-'Form 1EBS'!F96),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(ROUND((E51-'Form 1EBS'!F210),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"IF(ROUND((G51-'Form 1EBS'!F214),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,{"$f":"ROUND(D51-'Form 1EBS'!F96,0)","v":0},{"$f":"ROUND(E51-'Form 1EBS'!F210,0)","v":0},null,{"$f":"ROUND(G51-'Form 1EBS'!F214,0)","v":0}]
[]
[null,null,null,{"$f":"IF(D53=\"False\",\"Does not equal Form 1EBS Line 15\",\"\")","v":""},{"$f":"IF(E53=\"False\",\"Does not equal Form 1EBS Line 39\",\"\")","v":""},null,{"$f":"IF(G53=\"False\",\"Does not equal Form 1EBS Line 40\",\"\")","v":""}]

{"sheet":"Schedule V(k)","index":54,"n_rows":59,"n_cols":44,"rows_kept":59,"cut":false,"hidden":true,"merged":[[2,1,2,2]]}
[null,null,"Details of Deposit Asset and Liabilities",null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,{"$f":"Import!E4837","v":0},null,"Enter Number of Rows Required","Enter Number of Rows Required",null,null,null,"Schedule V(k)"]
[null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,"Description of Business",null,"Lines of Business Written","Assets in Trust","Other Collateral","GPW for the Period","NPW for the Period","Limits/Maximum Exposure","Limits at \n99.0 TvaR","Unlimited Exposure Details"]
[]
[null,1,{"$f":"Import!E4838","v":0},null,{"$f":"Import!E4863","v":0},{"$f":"Import!E4888","v":0},{"$f":"Import!E4914","v":0},{"$f":"Import!E4940","v":0},{"$f":"Import!E4966","v":0},{"$f":"Import!E4992","v":0},{"$f":"Import!E5018","v":0},{"$f":"Import!E5044","v":0}]
[null,{"$f":"B8+1","v":2},{"$f":"Import!E4839","v":0},null,{"$f":"Import!E4864","v":0},{"$f":"Import!E4889","v":0},{"$f":"Import!E4915","v":0},{"$f":"Import!E4941","v":0},{"$f":"Import!E4967","v":0},{"$f":"Import!E4993","v":0},{"$f":"Import!E5019","v":0},{"$f":"Import!E5045","v":0}]
[null,{"$f":"B9+1","v":3},{"$f":"Import!E4840","v":0},null,{"$f":"Import!E4865","v":0},{"$f":"Import!E4890","v":0},{"$f":"Import!E4916","v":0},{"$f":"Import!E4942","v":0},{"$f":"Import!E4968","v":0},{"$f":"Import!E4994","v":0},{"$f":"Import!E5020","v":0},{"$f":"Import!E5046","v":0}]
[null,4,{"$f":"Import!E4841","v":0},null,{"$f":"Import!E4866","v":0},{"$f":"Import!E4891","v":0},{"$f":"Import!E4917","v":0},{"$f":"Import!E4943","v":0},{"$f":"Import!E4969","v":0},{"$f":"Import!E4995","v":0},{"$f":"Import!E5021","v":0},{"$f":"Import!E5047","v":0}]
[null,5,{"$f":"Import!E4842","v":0},null,{"$f":"Import!E4867","v":0},{"$f":"Import!E4892","v":0},{"$f":"Import!E4918","v":0},{"$f":"Import!E4944","v":0},{"$f":"Import!E4970","v":0},{"$f":"Import!E4996","v":0},{"$f":"Import!E5022","v":0},{"$f":"Import!E5048","v":0}]
[null,6,{"$f":"Import!E4843","v":0},null,{"$f":"Import!E4868","v":0},{"$f":"Import!E4893","v":0},{"$f":"Import!E4919","v":0},{"$f":"Import!E4945","v":0},{"$f":"Import!E4971","v":0},{"$f":"Import!E4997","v":0},{"$f":"Import!E5023","v":0},{"$f":"Import!E5049","v":0}]
[null,7,{"$f":"Import!E4844","v":0},null,{"$f":"Import!E4869","v":0},{"$f":"Import!E4894","v":0},{"$f":"Import!E4920","v":0},{"$f":"Import!E4946","v":0},{"$f":"Import!E4972","v":0},{"$f":"Import!E4998","v":0},{"$f":"Import!E5024","v":0},{"$f":"Import!E5050","v":0}]
[null,8,{"$f":"Import!E4845","v":0},null,{"$f":"Import!E4870","v":0},{"$f":"Import!E4895","v":0},{"$f":"Import!E4921","v":0},{"$f":"Import!E4947","v":0},{"$f":"Import!E4973","v":0},{"$f":"Import!E4999","v":0},{"$f":"Import!E5025","v":0},{"$f":"Import!E5051","v":0}]
[null,9,{"$f":"Import!E4846","v":0},null,{"$f":"Import!E4871","v":0},{"$f":"Import!E4896","v":0},{"$f":"Import!E4922","v":0},{"$f":"Import!E4948","v":0},{"$f":"Import!E4974","v":0},{"$f":"Import!E5000","v":0},{"$f":"Import!E5026","v":0},{"$f":"Import!E5052","v":0}]
[null,10,{"$f":"Import!E4847","v":0},null,{"$f":"Import!E4872","v":0},{"$f":"Import!E4897","v":0},{"$f":"Import!E4923","v":0},{"$f":"Import!E4949","v":0},{"$f":"Import!E4975","v":0},{"$f":"Import!E5001","v":0},{"$f":"Import!E5027","v":0},{"$f":"Import!E5053","v":0}]
[null,11,{"$f":"Import!E4848","v":0},null,{"$f":"Import!E4873","v":0},{"$f":"Import!E4898","v":0},{"$f":"Import!E4924","v":0},{"$f":"Import!E4950","v":0},{"$f":"Import!E4976","v":0},{"$f":"Import!E5002","v":0},{"$f":"Import!E5028","v":0},{"$f":"Import!E5054","v":0}]
[null,12,{"$f":"Import!E4849","v":0},null,{"$f":"Import!E4874","v":0},{"$f":"Import!E4899","v":0},{"$f":"Import!E4925","v":0},{"$f":"Import!E4951","v":0},{"$f":"Import!E4977","v":0},{"$f":"Import!E5003","v":0},{"$f":"Import!E5029","v":0},{"$f":"Import!E5055","v":0}]
[null,13,{"$f":"Import!E4850","v":0},null,{"$f":"Import!E4875","v":0},{"$f":"Import!E4900","v":0},{"$f":"Import!E4926","v":0},{"$f":"Import!E4952","v":0},{"$f":"Import!E4978","v":0},{"$f":"Import!E5004","v":0},{"$f":"Import!E5030","v":0},{"$f":"Import!E5056","v":0}]
[null,14,{"$f":"Import!E4851","v":0},null,{"$f":"Import!E4876","v":0},{"$f":"Import!E4901","v":0},{"$f":"Import!E4927","v":0},{"$f":"Import!E4953","v":0},{"$f":"Import!E4979","v":0},{"$f":"Import!E5005","v":0},{"$f":"Import!E5031","v":0},{"$f":"Import!E5057","v":0}]
[null,15,{"$f":"Import!E4852","v":0},null,{"$f":"Import!E4877","v":0},{"$f":"Import!E4902","v":0},{"$f":"Import!E4928","v":0},{"$f":"Import!E4954","v":0},{"$f":"Import!E4980","v":0},{"$f":"Import!E5006","v":0},{"$f":"Import!E5032","v":0},{"$f":"Import!E5058","v":0}]
[null,16,{"$f":"Import!E4853","v":0},null,{"$f":"Import!E4878","v":0},{"$f":"Import!E4903","v":0},{"$f":"Import!E4929","v":0},{"$f":"Import!E4955","v":0},{"$f":"Import!E4981","v":0},{"$f":"Import!E5007","v":0},{"$f":"Import!E5033","v":0},{"$f":"Import!E5059","v":0}]
[null,17,{"$f":"Import!E4854","v":0},null,{"$f":"Import!E4879","v":0},{"$f":"Import!E4904","v":0},{"$f":"Import!E4930","v":0},{"$f":"Import!E4956","v":0},{"$f":"Import!E4982","v":0},{"$f":"Import!E5008","v":0},{"$f":"Import!E5034","v":0},{"$f":"Import!E5060","v":0}]
[null,18,{"$f":"Import!E4855","v":0},null,{"$f":"Import!E4880","v":0},{"$f":"Import!E4905","v":0},{"$f":"Import!E4931","v":0},{"$f":"Import!E4957","v":0},{"$f":"Import!E4983","v":0},{"$f":"Import!E5009","v":0},{"$f":"Import!E5035","v":0},{"$f":"Import!E5061","v":0}]
[null,19,{"$f":"Import!E4856","v":0},null,{"$f":"Import!E4881","v":0},{"$f":"Import!E4906","v":0},{"$f":"Import!E4932","v":0},{"$f":"Import!E4958","v":0},{"$f":"Import!E4984","v":0},{"$f":"Import!E5010","v":0},{"$f":"Import!E5036","v":0},{"$f":"Import!E5062","v":0}]
[null,20,{"$f":"Import!E4857","v":0},null,{"$f":"Import!E4882","v":0},{"$f":"Import!E4907","v":0},{"$f":"Import!E4933","v":0},{"$f":"Import!E4959","v":0},{"$f":"Import!E4985","v":0},{"$f":"Import!E5011","v":0},{"$f":"Import!E5037","v":0},{"$f":"Import!E5063","v":0}]
[null,21,{"$f":"Import!E4858","v":0},null,{"$f":"Import!E4883","v":0},{"$f":"Import!E4908","v":0},{"$f":"Import!E4934","v":0},{"$f":"Import!E4960","v":0},{"$f":"Import!E4986","v":0},{"$f":"Import!E5012","v":0},{"$f":"Import!E5038","v":0},{"$f":"Import!E5064","v":0}]
[null,22,{"$f":"Import!E4859","v":0},null,{"$f":"Import!E4884","v":0},{"$f":"Import!E4909","v":0},{"$f":"Import!E4935","v":0},{"$f":"Import!E4961","v":0},{"$f":"Import!E4987","v":0},{"$f":"Import!E5013","v":0},{"$f":"Import!E5039","v":0},{"$f":"Import!E5065","v":0}]
[null,23,{"$f":"Import!E4860","v":0},null,{"$f":"Import!E4885","v":0},{"$f":"Import!E4910","v":0},{"$f":"Import!E4936","v":0},{"$f":"Import!E4962","v":0},{"$f":"Import!E4988","v":0},{"$f":"Import!E5014","v":0},{"$f":"Import!E5040","v":0},{"$f":"Import!E5066","v":0}]
[null,24,{"$f":"Import!E4861","v":0},null,{"$f":"Import!E4886","v":0},{"$f":"Import!E4911","v":0},{"$f":"Import!E4937","v":0},{"$f":"Import!E4963","v":0},{"$f":"Import!E4989","v":0},{"$f":"Import!E5015","v":0},{"$f":"Import!E5041","v":0},{"$f":"Import!E5067","v":0}]
[null,25,{"$f":"Import!E4862","v":0},null,{"$f":"Import!E4887","v":0},{"$f":"Import!E4912","v":0},{"$f":"Import!E4938","v":0},{"$f":"Import!E4964","v":0},{"$f":"Import!E4990","v":0},{"$f":"Import!E5016","v":0},{"$f":"Import!E5042","v":0},{"$f":"Import!E5068","v":0}]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,null,"Total",null,null,{"$f":"SUM(F8:F57)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,""]

{"sheet":"Schedule VI","index":55,"n_rows":555,"n_cols":13,"rows_kept":555,"cut":false,"hidden":true,"merged":[[105,1,105,2],[6,1,6,2],[39,1,39,2],[43,1,43,2],[68,1,68,2],[101,1,101,2],[235,1,235,2],[267,1,267,2],[271,1,271,2],[134,1,134,2],[138,1,138,2],[168,1,168,2],[172,1,172,2],[201,1,201,2],[205,1,205,2]]}
[null,"SCHEDULE OF ASSETS",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!$C$7","v":"Enter Group Company Name"}]
[null,"As at",{"$f":" TEXT('Group Information'!$C$3,\"d mmmm yyyy\")","v":"31 December 2022"}]
[null,"expressed in ['000s]",{"$f":"'Form 1'!$C$4","v":" ['000s]United States Dollars"}]
[]
[]
[null,"(A) CASH AND CASH EQUIVALENTS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E5070","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!E5071","v":"Select"},{"$f":"Import!E5091","v":"Select"},{"$f":"Import!E5111","v":"Select"},{"$f":"Import!E5131","v":0},{"$f":"Import!E5151","v":0}]
[2,{"$f":"Import!E5072","v":"Select"},{"$f":"Import!E5092","v":"Select"},{"$f":"Import!E5112","v":"Select"},{"$f":"Import!E5132","v":0},{"$f":"Import!E5152","v":0}]
[3,{"$f":"Import!E5073","v":"Select"},{"$f":"Import!E5093","v":"Select"},{"$f":"Import!E5113","v":"Select"},{"$f":"Import!E5133","v":0},{"$f":"Import!E5153","v":0}]
[4,{"$f":"Import!E5074","v":"Select"},{"$f":"Import!E5094","v":"Select"},{"$f":"Import!E5114","v":"Select"},{"$f":"Import!E5134","v":0},{"$f":"Import!E5154","v":0}]
[5,{"$f":"Import!E5075","v":"Select"},{"$f":"Import!E5095","v":"Select"},{"$f":"Import!E5115","v":"Select"},{"$f":"Import!E5135","v":0},{"$f":"Import!E5155","v":0}]
[6,{"$f":"Import!E5076","v":"Select"},{"$f":"Import!E5096","v":"Select"},{"$f":"Import!E5116","v":"Select"},{"$f":"Import!E5136","v":0},{"$f":"Import!E5156","v":0}]
[7,{"$f":"Import!E5077","v":"Select"},{"$f":"Import!E5097","v":"Select"},{"$f":"Import!E5117","v":"Select"},{"$f":"Import!E5137","v":0},{"$f":"Import!E5157","v":0}]
[8,{"$f":"Import!E5078","v":"Select"},{"$f":"Import!E5098","v":"Select"},{"$f":"Import!E5118","v":"Select"},{"$f":"Import!E5138","v":0},{"$f":"Import!E5158","v":0}]
[9,{"$f":"Import!E5079","v":"Select"},{"$f":"Import!E5099","v":"Select"},{"$f":"Import!E5119","v":"Select"},{"$f":"Import!E5139","v":0},{"$f":"Import!E5159","v":0}]
[10,{"$f":"Import!E5080","v":"Select"},{"$f":"Import!E5100","v":"Select"},{"$f":"Import!E5120","v":"Select"},{"$f":"Import!E5140","v":0},{"$f":"Import!E5160","v":0}]
[11,{"$f":"Import!E5081","v":"Select"},{"$f":"Import!E5101","v":"Select"},{"$f":"Import!E5121","v":"Select"},{"$f":"Import!E5141","v":0},{"$f":"Import!E5161","v":0}]
[12,{"$f":"Import!E5082","v":"Select"},{"$f":"Import!E5102","v":"Select"},{"$f":"Import!E5122","v":"Select"},{"$f":"Import!E5142","v":0},{"$f":"Import!E5162","v":0}]
[13,{"$f":"Import!E5083","v":"Select"},{"$f":"Import!E5103","v":"Select"},{"$f":"Import!E5123","v":"Select"},{"$f":"Import!E5143","v":0},{"$f":"Import!E5163","v":0}]
[14,{"$f":"Import!E5084","v":"Select"},{"$f":"Import!E5104","v":"Select"},{"$f":"Import!E5124","v":"Select"},{"$f":"Import!E5144","v":0},{"$f":"Import!E5164","v":0}]
[15,{"$f":"Import!E5085","v":"Select"},{"$f":"Import!E5105","v":"Select"},{"$f":"Import!E5125","v":"Select"},{"$f":"Import!E5145","v":0},{"$f":"Import!E5165","v":0}]
[16,{"$f":"Import!E5086","v":"Select"},{"$f":"Import!E5106","v":"Select"},{"$f":"Import!E5126","v":"Select"},{"$f":"Import!E5146","v":0},{"$f":"Import!E5166","v":0}]
[17,{"$f":"Import!E5087","v":"Select"},{"$f":"Import!E5107","v":"Select"},{"$f":"Import!E5127","v":"Select"},{"$f":"Import!E5147","v":0},{"$f":"Import!E5167","v":0}]
[18,{"$f":"Import!E5088","v":"Select"},{"$f":"Import!E5108","v":"Select"},{"$f":"Import!E5128","v":"Select"},{"$f":"Import!E5148","v":0},{"$f":"Import!E5168","v":0}]
[19,{"$f":"Import!E5089","v":"Select"},{"$f":"Import!E5109","v":"Select"},{"$f":"Import!E5129","v":"Select"},{"$f":"Import!E5149","v":0},{"$f":"Import!E5169","v":0}]
[20,{"$f":"Import!E5090","v":"Select"},{"$f":"Import!E5110","v":"Select"},{"$f":"Import!E5130","v":"Select"},{"$f":"Import!E5150","v":0},{"$f":"Import!E5170","v":0}]
[]
[null,"Total Cash & Cash Equivalents",null,null,{"$f":"SUM(E13:E32)","v":0},{"$f":"SUM(F13:F32)","v":0}]
[]
[]
[]
[]
[]
[null,"(B) BONDS AND DEBENTURES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E5171","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!E5172","v":"Select"},{"$f":"Import!E5192","v":"Select"},{"$f":"Import!E5212","v":"Select"},{"$f":"Import!E5232","v":0},{"$f":"Import!E5252","v":0},{"$f":"Import!E5272","v":0},{"$f":"Import!E5292","v":0},{"$f":"Import!E5312","v":0}]
[2,{"$f":"Import!E5173","v":"Select"},{"$f":"Import!E5193","v":"Select"},{"$f":"Import!E5213","v":"Select"},{"$f":"Import!E5233","v":0},{"$f":"Import!E5253","v":0},{"$f":"Import!E5273","v":0},{"$f":"Import!E5293","v":0},{"$f":"Import!E5313","v":0}]
[3,{"$f":"Import!E5174","v":"Select"},{"$f":"Import!E5194","v":"Select"},{"$f":"Import!E5214","v":"Select"},{"$f":"Import!E5234","v":0},{"$f":"Import!E5254","v":0},{"$f":"Import!E5274","v":0},{"$f":"Import!E5294","v":0},{"$f":"Import!E5314","v":0}]
[4,{"$f":"Import!E5175","v":"Select"},{"$f":"Import!E5195","v":"Select"},{"$f":"Import!E5215","v":"Select"},{"$f":"Import!E5235","v":0},{"$f":"Import!E5255","v":0},{"$f":"Import!E5275","v":0},{"$f":"Import!E5295","v":0},{"$f":"Import!E5315","v":0}]
[5,{"$f":"Import!E5176","v":"Select"},{"$f":"Import!E5196","v":"Select"},{"$f":"Import!E5216","v":"Select"},{"$f":"Import!E5236","v":0},{"$f":"Import!E5256","v":0},{"$f":"Import!E5276","v":0},{"$f":"Import!E5296","v":0},{"$f":"Import!E5316","v":0}]
[6,{"$f":"Import!E5177","v":"Select"},{"$f":"Import!E5197","v":"Select"},{"$f":"Import!E5217","v":"Select"},{"$f":"Import!E5237","v":0},{"$f":"Import!E5257","v":0},{"$f":"Import!E5277","v":0},{"$f":"Import!E5297","v":0},{"$f":"Import!E5317","v":0}]
[7,{"$f":"Import!E5178","v":"Select"},{"$f":"Import!E5198","v":"Select"},{"$f":"Import!E5218","v":"Select"},{"$f":"Import!E5238","v":0},{"$f":"Import!E5258","v":0},{"$f":"Import!E5278","v":0},{"$f":"Import!E5298","v":0},{"$f":"Import!E5318","v":0}]
[8,{"$f":"Import!E5179","v":"Select"},{"$f":"Import!E5199","v":"Select"},{"$f":"Import!E5219","v":"Select"},{"$f":"Import!E5239","v":0},{"$f":"Import!E5259","v":0},{"$f":"Import!E5279","v":0},{"$f":"Import!E5299","v":0},{"$f":"Import!E5319","v":0}]
[9,{"$f":"Import!E5180","v":"Select"},{"$f":"Import!E5200","v":"Select"},{"$f":"Import!E5220","v":"Select"},{"$f":"Import!E5240","v":0},{"$f":"Import!E5260","v":0},{"$f":"Import!E5280","v":0},{"$f":"Import!E5300","v":0},{"$f":"Import!E5320","v":0}]
[10,{"$f":"Import!E5181","v":"Select"},{"$f":"Import!E5201","v":"Select"},{"$f":"Import!E5221","v":"Select"},{"$f":"Import!E5241","v":0},{"$f":"Import!E5261","v":0},{"$f":"Import!E5281","v":0},{"$f":"Import!E5301","v":0},{"$f":"Import!E5321","v":0}]
[11,{"$f":"Import!E5182","v":"Select"},{"$f":"Import!E5202","v":"Select"},{"$f":"Import!E5222","v":"Select"},{"$f":"Import!E5242","v":0},{"$f":"Import!E5262","v":0},{"$f":"Import!E5282","v":0},{"$f":"Import!E5302","v":0},{"$f":"Import!E5322","v":0}]
[12,{"$f":"Import!E5183","v":"Select"},{"$f":"Import!E5203","v":"Select"},{"$f":"Import!E5223","v":"Select"},{"$f":"Import!E5243","v":0},{"$f":"Import!E5263","v":0},{"$f":"Import!E5283","v":0},{"$f":"Import!E5303","v":0},{"$f":"Import!E5323","v":0}]
[13,{"$f":"Import!E5184","v":"Select"},{"$f":"Import!E5204","v":"Select"},{"$f":"Import!E5224","v":"Select"},{"$f":"Import!E5244","v":0},{"$f":"Import!E5264","v":0},{"$f":"Import!E5284","v":0},{"$f":"Import!E5304","v":0},{"$f":"Import!E5324","v":0}]
[14,{"$f":"Import!E5185","v":"Select"},{"$f":"Import!E5205","v":"Select"},{"$f":"Import!E5225","v":"Select"},{"$f":"Import!E5245","v":0},{"$f":"Import!E5265","v":0},{"$f":"Import!E5285","v":0},{"$f":"Import!E5305","v":0},{"$f":"Import!E5325","v":0}]
[15,{"$f":"Import!E5186","v":"Select"},{"$f":"Import!E5206","v":"Select"},{"$f":"Import!E5226","v":"Select"},{"$f":"Import!E5246","v":0},{"$f":"Import!E5266","v":0},{"$f":"Import!E5286","v":0},{"$f":"Import!E5306","v":0},{"$f":"Import!E5326","v":0}]
[16,{"$f":"Import!E5187","v":"Select"},{"$f":"Import!E5207","v":"Select"},{"$f":"Import!E5227","v":"Select"},{"$f":"Import!E5247","v":0},{"$f":"Import!E5267","v":0},{"$f":"Import!E5287","v":0},{"$f":"Import!E5307","v":0},{"$f":"Import!E5327","v":0}]
[17,{"$f":"Import!E5188","v":"Select"},{"$f":"Import!E5208","v":"Select"},{"$f":"Import!E5228","v":"Select"},{"$f":"Import!E5248","v":0},{"$f":"Import!E5268","v":0},{"$f":"Import!E5288","v":0},{"$f":"Import!E5308","v":0},{"$f":"Import!E5328","v":0}]
[18,{"$f":"Import!E5189","v":"Select"},{"$f":"Import!E5209","v":"Select"},{"$f":"Import!E5229","v":"Select"},{"$f":"Import!E5249","v":0},{"$f":"Import!E5269","v":0},{"$f":"Import!E5289","v":0},{"$f":"Import!E5309","v":0},{"$f":"Import!E5329","v":0}]
[19,{"$f":"Import!E5190","v":"Select"},{"$f":"Import!E5210","v":"Select"},{"$f":"Import!E5230","v":"Select"},{"$f":"Import!E5250","v":0},{"$f":"Import!E5270","v":0},{"$f":"Import!E5290","v":0},{"$f":"Import!E5310","v":0},{"$f":"Import!E5330","v":0}]
[20,{"$f":"Import!E5191","v":"Select"},{"$f":"Import!E5211","v":"Select"},{"$f":"Import!E5231","v":"Select"},{"$f":"Import!E5251","v":0},{"$f":"Import!E5271","v":0},{"$f":"Import!E5291","v":0},{"$f":"Import!E5311","v":0},{"$f":"Import!E5331","v":0}]
[]
[null,"Total Bonds & Debentures",null,null,{"$f":"SUM(E46:E65)","v":0},{"$f":"SUM(F46:F65)","v":0},0,0,0]
[]
[null,"(C) SECURITIES/ASSET-BASED SECURITIES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E5332","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!E5333","v":"Select"},{"$f":"Import!E5353","v":"Select"},{"$f":"Import!E5373","v":"Select"},{"$f":"Import!E5393","v":0},{"$f":"Import!E5413","v":0},{"$f":"Import!E5433","v":0},{"$f":"Import!E5453","v":0},{"$f":"Import!E5473","v":0}]
[2,{"$f":"Import!E5334","v":"Select"},{"$f":"Import!E5354","v":"Select"},{"$f":"Import!E5374","v":"Select"},{"$f":"Import!E5394","v":0},{"$f":"Import!E5414","v":0},{"$f":"Import!E5434","v":0},{"$f":"Import!E5454","v":0},{"$f":"Import!E5474","v":0}]
[3,{"$f":"Import!E5335","v":"Select"},{"$f":"Import!E5355","v":"Select"},{"$f":"Import!E5375","v":"Select"},{"$f":"Import!E5395","v":0},{"$f":"Import!E5415","v":0},{"$f":"Import!E5435","v":0},{"$f":"Import!E5455","v":0},{"$f":"Import!E5475","v":0}]
[4,{"$f":"Import!E5336","v":"Select"},{"$f":"Import!E5356","v":"Select"},{"$f":"Import!E5376","v":"Select"},{"$f":"Import!E5396","v":0},{"$f":"Import!E5416","v":0},{"$f":"Import!E5436","v":0},{"$f":"Import!E5456","v":0},{"$f":"Import!E5476","v":0}]
[5,{"$f":"Import!E5337","v":"Select"},{"$f":"Import!E5357","v":"Select"},{"$f":"Import!E5377","v":"Select"},{"$f":"Import!E5397","v":0},{"$f":"Import!E5417","v":0},{"$f":"Import!E5437","v":0},{"$f":"Import!E5457","v":0},{"$f":"Import!E5477","v":0}]
[6,{"$f":"Import!E5338","v":"Select"},{"$f":"Import!E5358","v":"Select"},{"$f":"Import!E5378","v":"Select"},{"$f":"Import!E5398","v":0},{"$f":"Import!E5418","v":0},{"$f":"Import!E5438","v":0},{"$f":"Import!E5458","v":0},{"$f":"Import!E5478","v":0}]
[7,{"$f":"Import!E5339","v":"Select"},{"$f":"Import!E5359","v":"Select"},{"$f":"Import!E5379","v":"Select"},{"$f":"Import!E5399","v":0},{"$f":"Import!E5419","v":0},{"$f":"Import!E5439","v":0},{"$f":"Import!E5459","v":0},{"$f":"Import!E5479","v":0}]
[8,{"$f":"Import!E5340","v":"Select"},{"$f":"Import!E5360","v":"Select"},{"$f":"Import!E5380","v":"Select"},{"$f":"Import!E5400","v":0},{"$f":"Import!E5420","v":0},{"$f":"Import!E5440","v":0},{"$f":"Import!E5460","v":0},{"$f":"Import!E5480","v":0}]
[9,{"$f":"Import!E5341","v":"Select"},{"$f":"Import!E5361","v":"Select"},{"$f":"Import!E5381","v":"Select"},{"$f":"Import!E5401","v":0},{"$f":"Import!E5421","v":0},{"$f":"Import!E5441","v":0},{"$f":"Import!E5461","v":0},{"$f":"Import!E5481","v":0}]
[10,{"$f":"Import!E5342","v":"Select"},{"$f":"Import!E5362","v":"Select"},{"$f":"Import!E5382","v":"Select"},{"$f":"Import!E5402","v":0},{"$f":"Import!E5422","v":0},{"$f":"Import!E5442","v":0},{"$f":"Import!E5462","v":0},{"$f":"Import!E5482","v":0}]
[11,{"$f":"Import!E5343","v":"Select"},{"$f":"Import!E5363","v":"Select"},{"$f":"Import!E5383","v":"Select"},{"$f":"Import!E5403","v":0},{"$f":"Import!E5423","v":0},{"$f":"Import!E5443","v":0},{"$f":"Import!E5463","v":0},{"$f":"Import!E5483","v":0}]
[12,{"$f":"Import!E5344","v":"Select"},{"$f":"Import!E5364","v":"Select"},{"$f":"Import!E5384","v":"Select"},{"$f":"Import!E5404","v":0},{"$f":"Import!E5424","v":0},{"$f":"Import!E5444","v":0},{"$f":"Import!E5464","v":0},{"$f":"Import!E5484","v":0}]
[13,{"$f":"Import!E5345","v":"Select"},{"$f":"Import!E5365","v":"Select"},{"$f":"Import!E5385","v":"Select"},{"$f":"Import!E5405","v":0},{"$f":"Import!E5425","v":0},{"$f":"Import!E5445","v":0},{"$f":"Import!E5465","v":0},{"$f":"Import!E5485","v":0}]
[14,{"$f":"Import!E5346","v":"Select"},{"$f":"Import!E5366","v":"Select"},{"$f":"Import!E5386","v":"Select"},{"$f":"Import!E5406","v":0},{"$f":"Import!E5426","v":0},{"$f":"Import!E5446","v":0},{"$f":"Import!E5466","v":0},{"$f":"Import!E5486","v":0}]
[15,{"$f":"Import!E5347","v":"Select"},{"$f":"Import!E5367","v":"Select"},{"$f":"Import!E5387","v":"Select"},{"$f":"Import!E5407","v":0},{"$f":"Import!E5427","v":0},{"$f":"Import!E5447","v":0},{"$f":"Import!E5467","v":0},{"$f":"Import!E5487","v":0}]
[16,{"$f":"Import!E5348","v":"Select"},{"$f":"Import!E5368","v":"Select"},{"$f":"Import!E5388","v":"Select"},{"$f":"Import!E5408","v":0},{"$f":"Import!E5428","v":0},{"$f":"Import!E5448","v":0},{"$f":"Import!E5468","v":0},{"$f":"Import!E5488","v":0}]
[17,{"$f":"Import!E5349","v":"Select"},{"$f":"Import!E5369","v":"Select"},{"$f":"Import!E5389","v":"Select"},{"$f":"Import!E5409","v":0},{"$f":"Import!E5429","v":0},{"$f":"Import!E5449","v":0},{"$f":"Import!E5469","v":0},{"$f":"Import!E5489","v":0}]
[18,{"$f":"Import!E5350","v":"Select"},{"$f":"Import!E5370","v":"Select"},{"$f":"Import!E5390","v":"Select"},{"$f":"Import!E5410","v":0},{"$f":"Import!E5430","v":0},{"$f":"Import!E5450","v":0},{"$f":"Import!E5470","v":0},{"$f":"Import!E5490","v":0}]
[19,{"$f":"Import!E5351","v":"Select"},{"$f":"Import!E5371","v":"Select"},{"$f":"Import!E5391","v":"Select"},{"$f":"Import!E5411","v":0},{"$f":"Import!E5431","v":0},{"$f":"Import!E5451","v":0},{"$f":"Import!E5471","v":0},{"$f":"Import!E5491","v":0}]
[20,{"$f":"Import!E5352","v":"Select"},{"$f":"Import!E5372","v":"Select"},{"$f":"Import!E5392","v":"Select"},{"$f":"Import!E5412","v":0},{"$f":"Import!E5432","v":0},{"$f":"Import!E5452","v":0},{"$f":"Import!E5472","v":0},{"$f":"Import!E5492","v":0}]
[]
[null,"Total Securities/Asset-Backed Securities",null,null,{"$f":"SUM(E75:E94)","v":0},{"$f":"SUM(F75:F94)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(D) LISTED EQUITIES AND PREFERENCE SHARES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E5493","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Stock Exchange","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!E5494","v":"Select"},{"$f":"Import!E5514","v":0},{"$f":"Import!E5534","v":"Select"},{"$f":"Import!E5554","v":0},{"$f":"Import!E5574","v":0}]
[2,{"$f":"Import!E5495","v":"Select"},{"$f":"Import!E5515","v":0},{"$f":"Import!E5535","v":"Select"},{"$f":"Import!E5555","v":0},{"$f":"Import!E5575","v":0}]
[3,{"$f":"Import!E5496","v":"Select"},{"$f":"Import!E5516","v":0},{"$f":"Import!E5536","v":"Select"},{"$f":"Import!E5556","v":0},{"$f":"Import!E5576","v":0}]
[4,{"$f":"Import!E5497","v":"Select"},{"$f":"Import!E5517","v":0},{"$f":"Import!E5537","v":"Select"},{"$f":"Import!E5557","v":0},{"$f":"Import!E5577","v":0}]
[5,{"$f":"Import!E5498","v":"Select"},{"$f":"Import!E5518","v":0},{"$f":"Import!E5538","v":"Select"},{"$f":"Import!E5558","v":0},{"$f":"Import!E5578","v":0}]
[6,{"$f":"Import!E5499","v":"Select"},{"$f":"Import!E5519","v":0},{"$f":"Import!E5539","v":"Select"},{"$f":"Import!E5559","v":0},{"$f":"Import!E5579","v":0}]
[7,{"$f":"Import!E5500","v":"Select"},{"$f":"Import!E5520","v":0},{"$f":"Import!E5540","v":"Select"},{"$f":"Import!E5560","v":0},{"$f":"Import!E5580","v":0}]
[8,{"$f":"Import!E5501","v":"Select"},{"$f":"Import!E5521","v":0},{"$f":"Import!E5541","v":"Select"},{"$f":"Import!E5561","v":0},{"$f":"Import!E5581","v":0}]
[9,{"$f":"Import!E5502","v":"Select"},{"$f":"Import!E5522","v":0},{"$f":"Import!E5542","v":"Select"},{"$f":"Import!E5562","v":0},{"$f":"Import!E5582","v":0}]
[10,{"$f":"Import!E5503","v":"Select"},{"$f":"Import!E5523","v":0},{"$f":"Import!E5543","v":"Select"},{"$f":"Import!E5563","v":0},{"$f":"Import!E5583","v":0}]
[11,{"$f":"Import!E5504","v":"Select"},{"$f":"Import!E5524","v":0},{"$f":"Import!E5544","v":"Select"},{"$f":"Import!E5564","v":0},{"$f":"Import!E5584","v":0}]
[12,{"$f":"Import!E5505","v":"Select"},{"$f":"Import!E5525","v":0},{"$f":"Import!E5545","v":"Select"},{"$f":"Import!E5565","v":0},{"$f":"Import!E5585","v":0}]
[13,{"$f":"Import!E5506","v":"Select"},{"$f":"Import!E5526","v":0},{"$f":"Import!E5546","v":"Select"},{"$f":"Import!E5566","v":0},{"$f":"Import!E5586","v":0}]
[14,{"$f":"Import!E5507","v":"Select"},{"$f":"Import!E5527","v":0},{"$f":"Import!E5547","v":"Select"},{"$f":"Import!E5567","v":0},{"$f":"Import!E5587","v":0}]
[15,{"$f":"Import!E5508","v":"Select"},{"$f":"Import!E5528","v":0},{"$f":"Import!E5548","v":"Select"},{"$f":"Import!E5568","v":0},{"$f":"Import!E5588","v":0}]
[16,{"$f":"Import!E5509","v":"Select"},{"$f":"Import!E5529","v":0},{"$f":"Import!E5549","v":"Select"},{"$f":"Import!E5569","v":0},{"$f":"Import!E5589","v":0}]
[17,{"$f":"Import!E5510","v":"Select"},{"$f":"Import!E5530","v":0},{"$f":"Import!E5550","v":"Select"},{"$f":"Import!E5570","v":0},{"$f":"Import!E5590","v":0}]
[18,{"$f":"Import!E5511","v":"Select"},{"$f":"Import!E5531","v":0},{"$f":"Import!E5551","v":"Select"},{"$f":"Import!E5571","v":0},{"$f":"Import!E5591","v":0}]
[19,{"$f":"Import!E5512","v":"Select"},{"$f":"Import!E5532","v":0},{"$f":"Import!E5552","v":"Select"},{"$f":"Import!E5572","v":0},{"$f":"Import!E5592","v":0}]
[20,{"$f":"Import!E5513","v":"Select"},{"$f":"Import!E5533","v":0},{"$f":"Import!E5553","v":"Select"},{"$f":"Import!E5573","v":0},{"$f":"Import!E5593","v":0}]
[]
[null,"Total Listed Equities & Preference Shares",null,null,{"$f":"SUM(E108:E127)","v":0},{"$f":"SUM(F108:F127)","v":0}]
[]
[]
[]
[]
[]
[null,"(E) ALTERNATIVE INVESTMENTS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E5594","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!E5595","v":"Select"},{"$f":"Import!E5615","v":"Select"},{"$f":"Import!E5635","v":"Select"},{"$f":"Import!E5655","v":0},{"$f":"Import!E5675","v":0},{"$f":"Import!E5695","v":0},{"$f":"Import!E5715","v":0},{"$f":"Import!E5735","v":0}]
[2,{"$f":"Import!E5596","v":"Select"},{"$f":"Import!E5616","v":"Select"},{"$f":"Import!E5636","v":"Select"},{"$f":"Import!E5656","v":0},{"$f":"Import!E5676","v":0},{"$f":"Import!E5696","v":0},{"$f":"Import!E5716","v":0},{"$f":"Import!E5736","v":0}]
[3,{"$f":"Import!E5597","v":"Select"},{"$f":"Import!E5617","v":"Select"},{"$f":"Import!E5637","v":"Select"},{"$f":"Import!E5657","v":0},{"$f":"Import!E5677","v":0},{"$f":"Import!E5697","v":0},{"$f":"Import!E5717","v":0},{"$f":"Import!E5737","v":0}]
[4,{"$f":"Import!E5598","v":"Select"},{"$f":"Import!E5618","v":"Select"},{"$f":"Import!E5638","v":"Select"},{"$f":"Import!E5658","v":0},{"$f":"Import!E5678","v":0},{"$f":"Import!E5698","v":0},{"$f":"Import!E5718","v":0},{"$f":"Import!E5738","v":0}]
[5,{"$f":"Import!E5599","v":"Select"},{"$f":"Import!E5619","v":"Select"},{"$f":"Import!E5639","v":"Select"},{"$f":"Import!E5659","v":0},{"$f":"Import!E5679","v":0},{"$f":"Import!E5699","v":0},{"$f":"Import!E5719","v":0},{"$f":"Import!E5739","v":0}]
[6,{"$f":"Import!E5600","v":"Select"},{"$f":"Import!E5620","v":"Select"},{"$f":"Import!E5640","v":"Select"},{"$f":"Import!E5660","v":0},{"$f":"Import!E5680","v":0},{"$f":"Import!E5700","v":0},{"$f":"Import!E5720","v":0},{"$f":"Import!E5740","v":0}]
[7,{"$f":"Import!E5601","v":"Select"},{"$f":"Import!E5621","v":"Select"},{"$f":"Import!E5641","v":"Select"},{"$f":"Import!E5661","v":0},{"$f":"Import!E5681","v":0},{"$f":"Import!E5701","v":0},{"$f":"Import!E5721","v":0},{"$f":"Import!E5741","v":0}]
[8,{"$f":"Import!E5602","v":"Select"},{"$f":"Import!E5622","v":"Select"},{"$f":"Import!E5642","v":"Select"},{"$f":"Import!E5662","v":0},{"$f":"Import!E5682","v":0},{"$f":"Import!E5702","v":0},{"$f":"Import!E5722","v":0},{"$f":"Import!E5742","v":0}]
[9,{"$f":"Import!E5603","v":"Select"},{"$f":"Import!E5623","v":"Select"},{"$f":"Import!E5643","v":"Select"},{"$f":"Import!E5663","v":0},{"$f":"Import!E5683","v":0},{"$f":"Import!E5703","v":0},{"$f":"Import!E5723","v":0},{"$f":"Import!E5743","v":0}]
[10,{"$f":"Import!E5604","v":"Select"},{"$f":"Import!E5624","v":"Select"},{"$f":"Import!E5644","v":"Select"},{"$f":"Import!E5664","v":0},{"$f":"Import!E5684","v":0},{"$f":"Import!E5704","v":0},{"$f":"Import!E5724","v":0},{"$f":"Import!E5744","v":0}]
[11,{"$f":"Import!E5605","v":"Select"},{"$f":"Import!E5625","v":"Select"},{"$f":"Import!E5645","v":"Select"},{"$f":"Import!E5665","v":0},{"$f":"Import!E5685","v":0},{"$f":"Import!E5705","v":0},{"$f":"Import!E5725","v":0},{"$f":"Import!E5745","v":0}]
[12,{"$f":"Import!E5606","v":"Select"},{"$f":"Import!E5626","v":"Select"},{"$f":"Import!E5646","v":"Select"},{"$f":"Import!E5666","v":0},{"$f":"Import!E5686","v":0},{"$f":"Import!E5706","v":0},{"$f":"Import!E5726","v":0},{"$f":"Import!E5746","v":0}]
[13,{"$f":"Import!E5607","v":"Select"},{"$f":"Import!E5627","v":"Select"},{"$f":"Import!E5647","v":"Select"},{"$f":"Import!E5667","v":0},{"$f":"Import!E5687","v":0},{"$f":"Import!E5707","v":0},{"$f":"Import!E5727","v":0},{"$f":"Import!E5747","v":0}]
[14,{"$f":"Import!E5608","v":"Select"},{"$f":"Import!E5628","v":"Select"},{"$f":"Import!E5648","v":"Select"},{"$f":"Import!E5668","v":0},{"$f":"Import!E5688","v":0},{"$f":"Import!E5708","v":0},{"$f":"Import!E5728","v":0},{"$f":"Import!E5748","v":0}]
[15,{"$f":"Import!E5609","v":"Select"},{"$f":"Import!E5629","v":"Select"},{"$f":"Import!E5649","v":"Select"},{"$f":"Import!E5669","v":0},{"$f":"Import!E5689","v":0},{"$f":"Import!E5709","v":0},{"$f":"Import!E5729","v":0},{"$f":"Import!E5749","v":0}]
[16,{"$f":"Import!E5610","v":"Select"},{"$f":"Import!E5630","v":"Select"},{"$f":"Import!E5650","v":"Select"},{"$f":"Import!E5670","v":0},{"$f":"Import!E5690","v":0},{"$f":"Import!E5710","v":0},{"$f":"Import!E5730","v":0},{"$f":"Import!E5750","v":0}]
[17,{"$f":"Import!E5611","v":"Select"},{"$f":"Import!E5631","v":"Select"},{"$f":"Import!E5651","v":"Select"},{"$f":"Import!E5671","v":0},{"$f":"Import!E5691","v":0},{"$f":"Import!E5711","v":0},{"$f":"Import!E5731","v":0},{"$f":"Import!E5751","v":0}]
[18,{"$f":"Import!E5612","v":"Select"},{"$f":"Import!E5632","v":"Select"},{"$f":"Import!E5652","v":"Select"},{"$f":"Import!E5672","v":0},{"$f":"Import!E5692","v":0},{"$f":"Import!E5712","v":0},{"$f":"Import!E5732","v":0},{"$f":"Import!E5752","v":0}]
[19,{"$f":"Import!E5613","v":"Select"},{"$f":"Import!E5633","v":"Select"},{"$f":"Import!E5653","v":"Select"},{"$f":"Import!E5673","v":0},{"$f":"Import!E5693","v":0},{"$f":"Import!E5713","v":0},{"$f":"Import!E5733","v":0},{"$f":"Import!E5753","v":0}]
[20,{"$f":"Import!E5614","v":"Select"},{"$f":"Import!E5634","v":"Select"},{"$f":"Import!E5654","v":"Select"},{"$f":"Import!E5674","v":0},{"$f":"Import!E5694","v":0},{"$f":"Import!E5714","v":0},{"$f":"Import!E5734","v":0},{"$f":"Import!E5754","v":0}]
[]
[null,"Total Alternative Investments",null,null,{"$f":"SUM(E142:E161)","v":0},{"$f":"SUM(F142:F161)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(F) LOANS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E5755","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!E5756","v":"Select"},{"$f":"Import!E5776","v":"Select"},{"$f":"Import!E5796","v":"Select"},{"$f":"Import!E5816","v":0},{"$f":"Import!E5836","v":0},{"$f":"Import!E5856","v":0},{"$f":"Import!E5876","v":0},{"$f":"Import!E5896","v":0}]
[{"$f":"A175+1","v":2},{"$f":"Import!E5757","v":"Select"},{"$f":"Import!E5777","v":"Select"},{"$f":"Import!E5797","v":"Select"},{"$f":"Import!E5817","v":0},{"$f":"Import!E5837","v":0},{"$f":"Import!E5857","v":0},{"$f":"Import!E5877","v":0},{"$f":"Import!E5897","v":0}]
[{"$f":"A176+1","v":3},{"$f":"Import!E5758","v":"Select"},{"$f":"Import!E5778","v":"Select"},{"$f":"Import!E5798","v":"Select"},{"$f":"Import!E5818","v":0},{"$f":"Import!E5838","v":0},{"$f":"Import!E5858","v":0},{"$f":"Import!E5878","v":0},{"$f":"Import!E5898","v":0}]
[4,{"$f":"Import!E5759","v":"Select"},{"$f":"Import!E5779","v":"Select"},{"$f":"Import!E5799","v":"Select"},{"$f":"Import!E5819","v":0},{"$f":"Import!E5839","v":0},{"$f":"Import!E5859","v":0},{"$f":"Import!E5879","v":0},{"$f":"Import!E5899","v":0}]
[5,{"$f":"Import!E5760","v":"Select"},{"$f":"Import!E5780","v":"Select"},{"$f":"Import!E5800","v":"Select"},{"$f":"Import!E5820","v":0},{"$f":"Import!E5840","v":0},{"$f":"Import!E5860","v":0},{"$f":"Import!E5880","v":0},{"$f":"Import!E5900","v":0}]
[6,{"$f":"Import!E5761","v":"Select"},{"$f":"Import!E5781","v":"Select"},{"$f":"Import!E5801","v":"Select"},{"$f":"Import!E5821","v":0},{"$f":"Import!E5841","v":0},{"$f":"Import!E5861","v":0},{"$f":"Import!E5881","v":0},{"$f":"Import!E5901","v":0}]
[7,{"$f":"Import!E5762","v":"Select"},{"$f":"Import!E5782","v":"Select"},{"$f":"Import!E5802","v":"Select"},{"$f":"Import!E5822","v":0},{"$f":"Import!E5842","v":0},{"$f":"Import!E5862","v":0},{"$f":"Import!E5882","v":0},{"$f":"Import!E5902","v":0}]
[8,{"$f":"Import!E5763","v":"Select"},{"$f":"Import!E5783","v":"Select"},{"$f":"Import!E5803","v":"Select"},{"$f":"Import!E5823","v":0},{"$f":"Import!E5843","v":0},{"$f":"Import!E5863","v":0},{"$f":"Import!E5883","v":0},{"$f":"Import!E5903","v":0}]
[9,{"$f":"Import!E5764","v":"Select"},{"$f":"Import!E5784","v":"Select"},{"$f":"Import!E5804","v":"Select"},{"$f":"Import!E5824","v":0},{"$f":"Import!E5844","v":0},{"$f":"Import!E5864","v":0},{"$f":"Import!E5884","v":0},{"$f":"Import!E5904","v":0}]
[10,{"$f":"Import!E5765","v":"Select"},{"$f":"Import!E5785","v":"Select"},{"$f":"Import!E5805","v":"Select"},{"$f":"Import!E5825","v":0},{"$f":"Import!E5845","v":0},{"$f":"Import!E5865","v":0},{"$f":"Import!E5885","v":0},{"$f":"Import!E5905","v":0}]
[11,{"$f":"Import!E5766","v":"Select"},{"$f":"Import!E5786","v":"Select"},{"$f":"Import!E5806","v":"Select"},{"$f":"Import!E5826","v":0},{"$f":"Import!E5846","v":0},{"$f":"Import!E5866","v":0},{"$f":"Import!E5886","v":0},{"$f":"Import!E5906","v":0}]
[12,{"$f":"Import!E5767","v":"Select"},{"$f":"Import!E5787","v":"Select"},{"$f":"Import!E5807","v":"Select"},{"$f":"Import!E5827","v":0},{"$f":"Import!E5847","v":0},{"$f":"Import!E5867","v":0},{"$f":"Import!E5887","v":0},{"$f":"Import!E5907","v":0}]
[13,{"$f":"Import!E5768","v":"Select"},{"$f":"Import!E5788","v":"Select"},{"$f":"Import!E5808","v":"Select"},{"$f":"Import!E5828","v":0},{"$f":"Import!E5848","v":0},{"$f":"Import!E5868","v":0},{"$f":"Import!E5888","v":0},{"$f":"Import!E5908","v":0}]
[14,{"$f":"Import!E5769","v":"Select"},{"$f":"Import!E5789","v":"Select"},{"$f":"Import!E5809","v":"Select"},{"$f":"Import!E5829","v":0},{"$f":"Import!E5849","v":0},{"$f":"Import!E5869","v":0},{"$f":"Import!E5889","v":0},{"$f":"Import!E5909","v":0}]
[15,{"$f":"Import!E5770","v":"Select"},{"$f":"Import!E5790","v":"Select"},{"$f":"Import!E5810","v":"Select"},{"$f":"Import!E5830","v":0},{"$f":"Import!E5850","v":0},{"$f":"Import!E5870","v":0},{"$f":"Import!E5890","v":0},{"$f":"Import!E5910","v":0}]
[16,{"$f":"Import!E5771","v":"Select"},{"$f":"Import!E5791","v":"Select"},{"$f":"Import!E5811","v":"Select"},{"$f":"Import!E5831","v":0},{"$f":"Import!E5851","v":0},{"$f":"Import!E5871","v":0},{"$f":"Import!E5891","v":0},{"$f":"Import!E5911","v":0}]
[17,{"$f":"Import!E5772","v":"Select"},{"$f":"Import!E5792","v":"Select"},{"$f":"Import!E5812","v":"Select"},{"$f":"Import!E5832","v":0},{"$f":"Import!E5852","v":0},{"$f":"Import!E5872","v":0},{"$f":"Import!E5892","v":0},{"$f":"Import!E5912","v":0}]
[18,{"$f":"Import!E5773","v":"Select"},{"$f":"Import!E5793","v":"Select"},{"$f":"Import!E5813","v":"Select"},{"$f":"Import!E5833","v":0},{"$f":"Import!E5853","v":0},{"$f":"Import!E5873","v":0},{"$f":"Import!E5893","v":0},{"$f":"Import!E5913","v":0}]
[19,{"$f":"Import!E5774","v":"Select"},{"$f":"Import!E5794","v":"Select"},{"$f":"Import!E5814","v":"Select"},{"$f":"Import!E5834","v":0},{"$f":"Import!E5854","v":0},{"$f":"Import!E5874","v":0},{"$f":"Import!E5894","v":0},{"$f":"Import!E5914","v":0}]
[20,{"$f":"Import!E5775","v":"Select"},{"$f":"Import!E5795","v":"Select"},{"$f":"Import!E5815","v":"Select"},{"$f":"Import!E5835","v":0},{"$f":"Import!E5855","v":0},{"$f":"Import!E5875","v":0},{"$f":"Import!E5895","v":0},{"$f":"Import!E5915","v":0}]
[]
[null,"Total Loans",null,null,{"$f":"SUM(E175:E194)","v":0},{"$f":"SUM(F175:F194)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(G) REAL ESTATE"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E5916","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[]
[null,"Asset Type","Jurisdiction","Purpose","Face Value","Fair Value"]
[1,{"$f":"Import!E5917","v":"Select"},{"$f":"Import!E5937","v":"Select"},{"$f":"Import!E5957","v":"Select"},{"$f":"Import!E5977","v":0},{"$f":"Import!E5997","v":0}]
[{"$f":"A209+1","v":2},{"$f":"Import!E5918","v":"Select"},{"$f":"Import!E5938","v":"Select"},{"$f":"Import!E5958","v":"Select"},{"$f":"Import!E5978","v":0},{"$f":"Import!E5998","v":0}]
[{"$f":"A210+1","v":3},{"$f":"Import!E5919","v":"Select"},{"$f":"Import!E5939","v":"Select"},{"$f":"Import!E5959","v":"Select"},{"$f":"Import!E5979","v":0},{"$f":"Import!E5999","v":0}]
[4,{"$f":"Import!E5920","v":"Select"},{"$f":"Import!E5940","v":"Select"},{"$f":"Import!E5960","v":"Select"},{"$f":"Import!E5980","v":0},{"$f":"Import!E6000","v":0}]
[5,{"$f":"Import!E5921","v":"Select"},{"$f":"Import!E5941","v":"Select"},{"$f":"Import!E5961","v":"Select"},{"$f":"Import!E5981","v":0},{"$f":"Import!E6001","v":0}]
[6,{"$f":"Import!E5922","v":"Select"},{"$f":"Import!E5942","v":"Select"},{"$f":"Import!E5962","v":"Select"},{"$f":"Import!E5982","v":0},{"$f":"Import!E6002","v":0}]
[7,{"$f":"Import!E5923","v":"Select"},{"$f":"Import!E5943","v":"Select"},{"$f":"Import!E5963","v":"Select"},{"$f":"Import!E5983","v":0},{"$f":"Import!E6003","v":0}]
[8,{"$f":"Import!E5924","v":"Select"},{"$f":"Import!E5944","v":"Select"},{"$f":"Import!E5964","v":"Select"},{"$f":"Import!E5984","v":0},{"$f":"Import!E6004","v":0}]
[9,{"$f":"Import!E5925","v":"Select"},{"$f":"Import!E5945","v":"Select"},{"$f":"Import!E5965","v":"Select"},{"$f":"Import!E5985","v":0},{"$f":"Import!E6005","v":0}]
[10,{"$f":"Import!E5926","v":"Select"},{"$f":"Import!E5946","v":"Select"},{"$f":"Import!E5966","v":"Select"},{"$f":"Import!E5986","v":0},{"$f":"Import!E6006","v":0}]
[11,{"$f":"Import!E5927","v":"Select"},{"$f":"Import!E5947","v":"Select"},{"$f":"Import!E5967","v":"Select"},{"$f":"Import!E5987","v":0},{"$f":"Import!E6007","v":0}]
[12,{"$f":"Import!E5928","v":"Select"},{"$f":"Import!E5948","v":"Select"},{"$f":"Import!E5968","v":"Select"},{"$f":"Import!E5988","v":0},{"$f":"Import!E6008","v":0}]
[13,{"$f":"Import!E5929","v":"Select"},{"$f":"Import!E5949","v":"Select"},{"$f":"Import!E5969","v":"Select"},{"$f":"Import!E5989","v":0},{"$f":"Import!E6009","v":0}]
[14,{"$f":"Import!E5930","v":"Select"},{"$f":"Import!E5950","v":"Select"},{"$f":"Import!E5970","v":"Select"},{"$f":"Import!E5990","v":0},{"$f":"Import!E6010","v":0}]
[15,{"$f":"Import!E5931","v":"Select"},{"$f":"Import!E5951","v":"Select"},{"$f":"Import!E5971","v":"Select"},{"$f":"Import!E5991","v":0},{"$f":"Import!E6011","v":0}]
[16,{"$f":"Import!E5932","v":"Select"},{"$f":"Import!E5952","v":"Select"},{"$f":"Import!E5972","v":"Select"},{"$f":"Import!E5992","v":0},{"$f":"Import!E6012","v":0}]
[17,{"$f":"Import!E5933","v":"Select"},{"$f":"Import!E5953","v":"Select"},{"$f":"Import!E5973","v":"Select"},{"$f":"Import!E5993","v":0},{"$f":"Import!E6013","v":0}]
[18,{"$f":"Import!E5934","v":"Select"},{"$f":"Import!E5954","v":"Select"},{"$f":"Import!E5974","v":"Select"},{"$f":"Import!E5994","v":0},{"$f":"Import!E6014","v":0}]
[19,{"$f":"Import!E5935","v":"Select"},{"$f":"Import!E5955","v":"Select"},{"$f":"Import!E5975","v":"Select"},{"$f":"Import!E5995","v":0},{"$f":"Import!E6015","v":0}]
[20,{"$f":"Import!E5936","v":"Select"},{"$f":"Import!E5956","v":"Select"},{"$f":"Import!E5976","v":"Select"},{"$f":"Import!E5996","v":0},{"$f":"Import!E6016","v":0}]
[]
[null,"Total Real Estate",null,null,{"$f":"SUM(E209:E228)","v":0},{"$f":"SUM(F209:F228)","v":0}]
[]
[]
[]
[]
[]
[null,"(H) DERIVATIVES"]
[]
[null,null,"Enter # of Derivative Types",{"$f":"Import!E6017","v":0}]
[]
[null,"Derivative Type","Underlying","Purpose","Position",{"$f":"YEAR($C$3)&\"       Market Value\"","v":"2022       Market Value"},"Centrally Cleared","Notional Value","Exposure (Dollar Delta, DV01, CS01"]
[1,{"$f":"Import!E6018","v":"Select"},{"$f":"Import!E6038","v":"Select"},{"$f":"Import!E6058","v":"Select"},{"$f":"Import!E6078","v":"Select"},{"$f":"Import!E6098","v":0},{"$f":"Import!E6118","v":"Select"},{"$f":"Import!E6138","v":0},{"$f":"Import!E6158","v":0}]
[{"$f":"A241+1","v":2},{"$f":"Import!E6019","v":"Select"},{"$f":"Import!E6039","v":"Select"},{"$f":"Import!E6059","v":"Select"},{"$f":"Import!E6079","v":"Select"},{"$f":"Import!E6099","v":0},{"$f":"Import!E6119","v":"Select"},{"$f":"Import!E6139","v":0},{"$f":"Import!E6159","v":0}]
[{"$f":"A242+1","v":3},{"$f":"Import!E6020","v":"Select"},{"$f":"Import!E6040","v":"Select"},{"$f":"Import!E6060","v":"Select"},{"$f":"Import!E6080","v":"Select"},{"$f":"Import!E6100","v":0},{"$f":"Import!E6120","v":"Select"},{"$f":"Import!E6140","v":0},{"$f":"Import!E6160","v":0}]
[4,{"$f":"Import!E6021","v":"Select"},{"$f":"Import!E6041","v":"Select"},{"$f":"Import!E6061","v":"Select"},{"$f":"Import!E6081","v":"Select"},{"$f":"Import!E6101","v":0},{"$f":"Import!E6121","v":"Select"},{"$f":"Import!E6141","v":0},{"$f":"Import!E6161","v":0}]
[5,{"$f":"Import!E6022","v":"Select"},{"$f":"Import!E6042","v":"Select"},{"$f":"Import!E6062","v":"Select"},{"$f":"Import!E6082","v":"Select"},{"$f":"Import!E6102","v":0},{"$f":"Import!E6122","v":"Select"},{"$f":"Import!E6142","v":0},{"$f":"Import!E6162","v":0}]
[6,{"$f":"Import!E6023","v":"Select"},{"$f":"Import!E6043","v":"Select"},{"$f":"Import!E6063","v":"Select"},{"$f":"Import!E6083","v":"Select"},{"$f":"Import!E6103","v":0},{"$f":"Import!E6123","v":"Select"},{"$f":"Import!E6143","v":0},{"$f":"Import!E6163","v":0}]
[7,{"$f":"Import!E6024","v":"Select"},{"$f":"Import!E6044","v":"Select"},{"$f":"Import!E6064","v":"Select"},{"$f":"Import!E6084","v":"Select"},{"$f":"Import!E6104","v":0},{"$f":"Import!E6124","v":"Select"},{"$f":"Import!E6144","v":0},{"$f":"Import!E6164","v":0}]
[8,{"$f":"Import!E6025","v":"Select"},{"$f":"Import!E6045","v":"Select"},{"$f":"Import!E6065","v":"Select"},{"$f":"Import!E6085","v":"Select"},{"$f":"Import!E6105","v":0},{"$f":"Import!E6125","v":"Select"},{"$f":"Import!E6145","v":0},{"$f":"Import!E6165","v":0}]
[9,{"$f":"Import!E6026","v":"Select"},{"$f":"Import!E6046","v":"Select"},{"$f":"Import!E6066","v":"Select"},{"$f":"Import!E6086","v":"Select"},{"$f":"Import!E6106","v":0},{"$f":"Import!E6126","v":"Select"},{"$f":"Import!E6146","v":0},{"$f":"Import!E6166","v":0}]
[10,{"$f":"Import!E6027","v":"Select"},{"$f":"Import!E6047","v":"Select"},{"$f":"Import!E6067","v":"Select"},{"$f":"Import!E6087","v":"Select"},{"$f":"Import!E6107","v":0},{"$f":"Import!E6127","v":"Select"},{"$f":"Import!E6147","v":0},{"$f":"Import!E6167","v":0}]
[11,{"$f":"Import!E6028","v":"Select"},{"$f":"Import!E6048","v":"Select"},{"$f":"Import!E6068","v":"Select"},{"$f":"Import!E6088","v":"Select"},{"$f":"Import!E6108","v":0},{"$f":"Import!E6128","v":"Select"},{"$f":"Import!E6148","v":0},{"$f":"Import!E6168","v":0}]
[12,{"$f":"Import!E6029","v":"Select"},{"$f":"Import!E6049","v":"Select"},{"$f":"Import!E6069","v":"Select"},{"$f":"Import!E6089","v":"Select"},{"$f":"Import!E6109","v":0},{"$f":"Import!E6129","v":"Select"},{"$f":"Import!E6149","v":0},{"$f":"Import!E6169","v":0}]
[13,{"$f":"Import!E6030","v":"Select"},{"$f":"Import!E6050","v":"Select"},{"$f":"Import!E6070","v":"Select"},{"$f":"Import!E6090","v":"Select"},{"$f":"Import!E6110","v":0},{"$f":"Import!E6130","v":"Select"},{"$f":"Import!E6150","v":0},{"$f":"Import!E6170","v":0}]
[14,{"$f":"Import!E6031","v":"Select"},{"$f":"Import!E6051","v":"Select"},{"$f":"Import!E6071","v":"Select"},{"$f":"Import!E6091","v":"Select"},{"$f":"Import!E6111","v":0},{"$f":"Import!E6131","v":"Select"},{"$f":"Import!E6151","v":0},{"$f":"Import!E6171","v":0}]
[15,{"$f":"Import!E6032","v":"Select"},{"$f":"Import!E6052","v":"Select"},{"$f":"Import!E6072","v":"Select"},{"$f":"Import!E6092","v":"Select"},{"$f":"Import!E6112","v":0},{"$f":"Import!E6132","v":"Select"},{"$f":"Import!E6152","v":0},{"$f":"Import!E6172","v":0}]
[16,{"$f":"Import!E6033","v":"Select"},{"$f":"Import!E6053","v":"Select"},{"$f":"Import!E6073","v":"Select"},{"$f":"Import!E6093","v":"Select"},{"$f":"Import!E6113","v":0},{"$f":"Import!E6133","v":"Select"},{"$f":"Import!E6153","v":0},{"$f":"Import!E6173","v":0}]
[17,{"$f":"Import!E6034","v":"Select"},{"$f":"Import!E6054","v":"Select"},{"$f":"Import!E6074","v":"Select"},{"$f":"Import!E6094","v":"Select"},{"$f":"Import!E6114","v":0},{"$f":"Import!E6134","v":"Select"},{"$f":"Import!E6154","v":0},{"$f":"Import!E6174","v":0}]
[18,{"$f":"Import!E6035","v":"Select"},{"$f":"Import!E6055","v":"Select"},{"$f":"Import!E6075","v":"Select"},{"$f":"Import!E6095","v":"Select"},{"$f":"Import!E6115","v":0},{"$f":"Import!E6135","v":"Select"},{"$f":"Import!E6155","v":0},{"$f":"Import!E6175","v":0}]
[19,{"$f":"Import!E6036","v":"Select"},{"$f":"Import!E6056","v":"Select"},{"$f":"Import!E6076","v":"Select"},{"$f":"Import!E6096","v":"Select"},{"$f":"Import!E6116","v":0},{"$f":"Import!E6136","v":"Select"},{"$f":"Import!E6156","v":0},{"$f":"Import!E6176","v":0}]
[20,{"$f":"Import!E6037","v":"Select"},{"$f":"Import!E6057","v":"Select"},{"$f":"Import!E6077","v":"Select"},{"$f":"Import!E6097","v":"Select"},{"$f":"Import!E6117","v":0},{"$f":"Import!E6137","v":"Select"},{"$f":"Import!E6157","v":0},{"$f":"Import!E6177","v":0}]
[]
[null,"Total Derivatives",null,null,null,{"$f":"SUM(F241:F260)","v":0},null,0,0]
[]
[]
[]
[]
[]
[null,"(I) OTHER ASSETS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E6178","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!E6179","v":"Select"},{"$f":"Import!E6199","v":"Select"},{"$f":"Import!E6219","v":"Select"},{"$f":"Import!E6239","v":0},{"$f":"Import!E6259","v":0}]
[2,{"$f":"Import!E6180","v":"Select"},{"$f":"Import!E6200","v":"Select"},{"$f":"Import!E6220","v":"Select"},{"$f":"Import!E6240","v":0},{"$f":"Import!E6260","v":0}]
[3,{"$f":"Import!E6181","v":"Select"},{"$f":"Import!E6201","v":"Select"},{"$f":"Import!E6221","v":"Select"},{"$f":"Import!E6241","v":0},{"$f":"Import!E6261","v":0}]
[4,{"$f":"Import!E6182","v":"Select"},{"$f":"Import!E6202","v":"Select"},{"$f":"Import!E6222","v":"Select"},{"$f":"Import!E6242","v":0},{"$f":"Import!E6262","v":0}]
[5,{"$f":"Import!E6183","v":"Select"},{"$f":"Import!E6203","v":"Select"},{"$f":"Import!E6223","v":"Select"},{"$f":"Import!E6243","v":0},{"$f":"Import!E6263","v":0}]
[6,{"$f":"Import!E6184","v":"Select"},{"$f":"Import!E6204","v":"Select"},{"$f":"Import!E6224","v":"Select"},{"$f":"Import!E6244","v":0},{"$f":"Import!E6264","v":0}]
[7,{"$f":"Import!E6185","v":"Select"},{"$f":"Import!E6205","v":"Select"},{"$f":"Import!E6225","v":"Select"},{"$f":"Import!E6245","v":0},{"$f":"Import!E6265","v":0}]
[8,{"$f":"Import!E6186","v":"Select"},{"$f":"Import!E6206","v":"Select"},{"$f":"Import!E6226","v":"Select"},{"$f":"Import!E6246","v":0},{"$f":"Import!E6266","v":0}]
[9,{"$f":"Import!E6187","v":"Select"},{"$f":"Import!E6207","v":"Select"},{"$f":"Import!E6227","v":"Select"},{"$f":"Import!E6247","v":0},{"$f":"Import!E6267","v":0}]
[10,{"$f":"Import!E6188","v":"Select"},{"$f":"Import!E6208","v":"Select"},{"$f":"Import!E6228","v":"Select"},{"$f":"Import!E6248","v":0},{"$f":"Import!E6268","v":0}]
[11,{"$f":"Import!E6189","v":"Select"},{"$f":"Import!E6209","v":"Select"},{"$f":"Import!E6229","v":"Select"},{"$f":"Import!E6249","v":0},{"$f":"Import!E6269","v":0}]
[12,{"$f":"Import!E6190","v":"Select"},{"$f":"Import!E6210","v":"Select"},{"$f":"Import!E6230","v":"Select"},{"$f":"Import!E6250","v":0},{"$f":"Import!E6270","v":0}]
[13,{"$f":"Import!E6191","v":"Select"},{"$f":"Import!E6211","v":"Select"},{"$f":"Import!E6231","v":"Select"},{"$f":"Import!E6251","v":0},{"$f":"Import!E6271","v":0}]
[14,{"$f":"Import!E6192","v":"Select"},{"$f":"Import!E6212","v":"Select"},{"$f":"Import!E6232","v":"Select"},{"$f":"Import!E6252","v":0},{"$f":"Import!E6272","v":0}]
[15,{"$f":"Import!E6193","v":"Select"},{"$f":"Import!E6213","v":"Select"},{"$f":"Import!E6233","v":"Select"},{"$f":"Import!E6253","v":0},{"$f":"Import!E6273","v":0}]
[16,{"$f":"Import!E6194","v":"Select"},{"$f":"Import!E6214","v":"Select"},{"$f":"Import!E6234","v":"Select"},{"$f":"Import!E6254","v":0},{"$f":"Import!E6274","v":0}]
[17,{"$f":"Import!E6195","v":"Select"},{"$f":"Import!E6215","v":"Select"},{"$f":"Import!E6235","v":"Select"},{"$f":"Import!E6255","v":0},{"$f":"Import!E6275","v":0}]
[18,{"$f":"Import!E6196","v":"Select"},{"$f":"Import!E6216","v":"Select"},{"$f":"Import!E6236","v":"Select"},{"$f":"Import!E6256","v":0},{"$f":"Import!E6276","v":0}]
[19,{"$f":"Import!E6197","v":"Select"},{"$f":"Import!E6217","v":"Select"},{"$f":"Import!E6237","v":"Select"},{"$f":"Import!E6257","v":0},{"$f":"Import!E6277","v":0}]
[20,{"$f":"Import!E6198","v":"Select"},{"$f":"Import!E6218","v":"Select"},{"$f":"Import!E6238","v":"Select"},{"$f":"Import!E6258","v":0},{"$f":"Import!E6278","v":0}]
[]
[null,"Total Other Assets",null,null,null,{"$f":"SUM(F275:F294)","v":0}]
[]
[]
[null,"TOTAL ASSETS (Schedules VI and VIA)",null,null,null,{"$f":"F34+F67+F96+F129+F163+F196+F230+F262+F296+'Schedule VIA'!F299","v":0}]
[]
[null,"TOTAL ASSETS (Form 1 Line 15)",null,null,null,{"$f":"'Form 1'!F94","v":0}]
[]
[null,"Check Form 1",null,null,null,{"$f":"IF(F305=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F299-(0)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,"Difference",null,null,null,{"$f":"ROUND(F301-F299,0)","v":0}]
[]
[]
[null,"EFFECTIVE DURATION",null,null,{"$f":"Import!E6279","v":0}]
[]
[null,"EFFECTIVE CONVEXITY",null,null,{"$f":"Import!E6280","v":0}]
[]
[]
[]
["Cash","Sovereign Bonds","RMBS - Agency","Public Equities","Private Equities","Investment Income Due and Accrued","Energy","Holding Entity","Significant Influence",null,"Insured/Guaranteed Mortgages",null,"Afghanistan"]
["Certificates of Deposit","Municipals","RMBS - Non-agency","Public Preferred Stock","Investment Funds","Accounts and Premiums Receivable","Materials","Operating Entity","Control",null,"Other Commercial and Farm Mortgages",null,"Aland Islands"]
["Money Market Funds","Supranationals (multilateral development banks and international organizations)","CMBS","Exchange Traded Funds","Hedge Funds","Reinsurance Balance Receivable","Industrial","Branch","Select",null,"Other Residential Mortgages",null,"Albania"]
["Other","Corporate bonds","CLOs","Other","Private Credit Funds","Funds Held by Ceding Reinsurers","Consumer Discretionary","Select",null,null,"Mortgages Not In Good Standing",null,"Algeria"]
["Select","Private Placements","CDOs","Select","Catastrophe Bonds","SAC - long-term business - variable annuities","Consumer Staples",null,null,null,"Collateral Loans",null,"American Samoa"]
[null,"Mutual Funds","Auto Loan ABS",null,"Other Insurance-Linked Securities","SAC - long-term business - others","Healthcare",null,null,null,"Middle Market Loans",null,"Andorra"]
[null,"Other - Secured Bonds","Student Loan ABS",null,"Infrastructure Debt","SAC - general business","Financial",null,null,null,"Other Direct Private Lending",null,"Angola"]
[null,"Other - Unsecured Bonds","Credit Card Receivable ABS",null,"Equity Investments in Infrastructure","Deposit assets","Select",null,null,null,"Policy Loans",null,"Anguilla"]
[null,"Other","Other ABS",null,"Investment in Affiliates","Other Sundry Assets",null,null,null,null,"Other",null,"Antigua and Barbuda"]
[null,"Select","Select",null,"Advances to Affiliates","Letter of Credit, Guarantees and Other Instruments",null,null,null,null,"Select",null,"Argentina"]
[null,null,null,null,"Equity Release / Reverse Mortgages","Other",null,null,null,null,null,null,"Armenia"]
[null,null,null,null,"Other","Select",null,null,null,null,null,null,"Aruba"]
[null,null,null,null,"Select",null,null,null,null,null,null,null,"Australia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Austria"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Bahamas"]
["Listed options","Equity","Hedging","Long / Receive Fixed / Sell Protection","Private Equities","Investment Income Due and Accrued","Real Estate - Owner Occupied",null,null,null,null,null,"Bahrain"]
["Futures","Debt","Speculative","Short / Receive Floating / Buy Protection","Investment Funds","Accounts and Premiums Receivable","Real Estate - Investment",null,null,null,null,null,"Bangladesh"]
["Forwards","Interest Rate","Select","Select","Hedge Funds","Reinsurance Balance Receivable","Select",null,null,null,"Insured/Guaranteed Mortgages",null,"Barbados"]
["Swaps","Inflation",null,null,"Private Credit Funds","SAC - long-term business - variable annuities",null,null,null,null,"Other Commercial and Farm Mortgages",null,"Belarus"]
["Swaptions","Credit",null,null,"Catastrophe Bonds","SAC - long-term business - others",null,null,null,null,"Other Residential Mortgages",null,"Belgium"]
["OTC options","Currencies","Yes",null,"Other Insurance-Linked Securities","SAC - general business","Owner-occupied",null,null,null,"Mortgages Not In Good Standing",null,"Belize"]
["Other","Commodities","No",null,"Infrastructure Debt","Deposit assets","Investment",null,null,null,"Collateral Loans",null,"Benin"]
["Select","Other","Select",null,"Equity Investments in Infrastructure","Other Sundry Assets","Select",null,null,null,"Middle Market Loans",null,"Bermuda"]
[null,"Select",null,null,"Equity Release / Reverse Mortgages","Letter of Credit, Guarantees and Other Instruments",null,null,null,null,"Other Direct Private Lending",null,"Bhutan"]
[null,null,null,null,"Other","Other",null,null,null,null,"Policy Loans",null,"Bolivia (Plurinational State of)"]
[null,null,null,null,"Select","Select",null,null,null,null,"Other",null,"Bonaire, Sint Eustatius and Saba"]
[null,null,null,null,null,null,null,null,null,null,"Select",null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
["BSCR Rating",null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
["Select",null,null,null,null,null,null,null,null,null,null,null,"British Virgin Islands"]
["BSCR Rating 0",null,null,null,null,null,null,null,null,null,null,null,"Brunei Darussalam"]
["BSCR Rating 1",null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
["BSCR Rating 2",null,null,null,null,null,null,null,null,null,null,null,"Burkina Faso"]
["BSCR Rating 3",null,null,null,null,null,null,null,null,null,null,null,"Burundi"]
["BSCR Rating 4",null,null,null,null,null,null,null,null,null,null,null,"Cabo Verde (Cape Verde)"]
["BSCR Rating 5",null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
["BSCR Rating 6",null,null,null,null,null,null,null,null,null,null,null,"Cameroon"]
["BSCR Rating 7",null,null,null,null,null,null,null,null,null,null,null,"Canada"]
["BSCR Rating 8",null,null,null,null,null,null,null,null,null,null,null,"Cayman Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Central African Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Chad"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China, Hong Kong SAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China, Macao SAR "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Colombia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Comoros"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Congo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cook Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cote d' Ivoire"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Croatia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cuba"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Curacao"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Democratic People's Republic of Korea (North Korea)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Democratic Republic of the Congo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Djibouti"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Equatorial Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eswatini (Kingdom of Swaziland)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Falkland Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Faroe Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fiji"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,null,null,null,null,null,null,null,null,null,null,null,"French Guiana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"French Polynesia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gambia (Republic of The)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Georgia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Germany"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ghana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Greenland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guadeloupe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guam"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guernsey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Holy See"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Honduras"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Hungary"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iceland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"India"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iran (Islamic Republic of)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Isle of Man"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Israel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Italy"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Japan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jersey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jordan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lao People's Democratic Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Latvia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liberia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liechtenstein"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Madagascar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Marshall Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Martinique"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mayotte"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Micronesia (Federated States of)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monaco"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Montenegro"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Montserrat"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Namibia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nauru"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nepal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"New Caledonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Niger"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Niue"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Island"]
[null,null,null,null,null,null,null,null,null,null,null,null,"North Macedonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Northern Mariana Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Palau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Papua New Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Paraguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pitcairn"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Puerto Rico"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Korea (South Korea)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Reunion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Romania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rwanda"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Barthelemy (St. Barts)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Helena"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Martin"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Pierre and Miquelon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Vincent and The Grenadines"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Samoa"]
[null,null,null,null,null,null,null,null,null,null,null,null,"San Marino"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sao Tome and Principe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sark"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Senegal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Serbia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Singapore"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sint Maarten"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Somalia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,"South Sudan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,"State of Palestine"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sudan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Svalbard, Jan Mayen"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sweden"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Timor-Leste"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tokelau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turks & Caicos Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom of Great Britain and Northern Ireland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Republic of Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United States of America"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,"US Virgin Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela, Bolivarian Republic of "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Wallis & Futuna Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Western Sahara"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Select"]

{"sheet":"Schedule VI (EBS)","index":56,"n_rows":555,"n_cols":13,"rows_kept":555,"cut":false,"hidden":true,"merged":[[105,1,105,2],[6,1,6,2],[39,1,39,2],[43,1,43,2],[68,1,68,2],[101,1,101,2],[235,1,235,2],[267,1,267,2],[271,1,271,2],[134,1,134,2],[138,1,138,2],[168,1,168,2],[172,1,172,2],[201,1,201,2],[205,1,205,2]]}
[null,"SCHEDULE OF ASSETS (EBS)",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!$C$7","v":"Enter Group Company Name"}]
[null,"As at",{"$f":" TEXT('Group Information'!$C$3,\"d mmmm yyyy\")","v":"31 December 2022"}]
[null,"expressed in ['000s]",{"$f":"'Form 1'!$C$4","v":" ['000s]United States Dollars"}]
[]
[]
[null,"(A) CASH AND CASH EQUIVALENTS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I5070","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!I5071","v":"Select"},{"$f":"Import!I5091","v":"Select"},{"$f":"Import!I5111","v":"Select"},{"$f":"Import!I5131","v":0},{"$f":"Import!I5151","v":0}]
[2,{"$f":"Import!I5072","v":"Select"},{"$f":"Import!I5092","v":"Select"},{"$f":"Import!I5112","v":"Select"},{"$f":"Import!I5132","v":0},{"$f":"Import!I5152","v":0}]
[3,{"$f":"Import!I5073","v":"Select"},{"$f":"Import!I5093","v":"Select"},{"$f":"Import!I5113","v":"Select"},{"$f":"Import!I5133","v":0},{"$f":"Import!I5153","v":0}]
[4,{"$f":"Import!I5074","v":"Select"},{"$f":"Import!I5094","v":"Select"},{"$f":"Import!I5114","v":"Select"},{"$f":"Import!I5134","v":0},{"$f":"Import!I5154","v":0}]
[5,{"$f":"Import!I5075","v":"Select"},{"$f":"Import!I5095","v":"Select"},{"$f":"Import!I5115","v":"Select"},{"$f":"Import!I5135","v":0},{"$f":"Import!I5155","v":0}]
[6,{"$f":"Import!I5076","v":"Select"},{"$f":"Import!I5096","v":"Select"},{"$f":"Import!I5116","v":"Select"},{"$f":"Import!I5136","v":0},{"$f":"Import!I5156","v":0}]
[7,{"$f":"Import!I5077","v":"Select"},{"$f":"Import!I5097","v":"Select"},{"$f":"Import!I5117","v":"Select"},{"$f":"Import!I5137","v":0},{"$f":"Import!I5157","v":0}]
[8,{"$f":"Import!I5078","v":"Select"},{"$f":"Import!I5098","v":"Select"},{"$f":"Import!I5118","v":"Select"},{"$f":"Import!I5138","v":0},{"$f":"Import!I5158","v":0}]
[9,{"$f":"Import!I5079","v":"Select"},{"$f":"Import!I5099","v":"Select"},{"$f":"Import!I5119","v":"Select"},{"$f":"Import!I5139","v":0},{"$f":"Import!I5159","v":0}]
[10,{"$f":"Import!I5080","v":"Select"},{"$f":"Import!I5100","v":"Select"},{"$f":"Import!I5120","v":"Select"},{"$f":"Import!I5140","v":0},{"$f":"Import!I5160","v":0}]
[11,{"$f":"Import!I5081","v":"Select"},{"$f":"Import!I5101","v":"Select"},{"$f":"Import!I5121","v":"Select"},{"$f":"Import!I5141","v":0},{"$f":"Import!I5161","v":0}]
[12,{"$f":"Import!I5082","v":"Select"},{"$f":"Import!I5102","v":"Select"},{"$f":"Import!I5122","v":"Select"},{"$f":"Import!I5142","v":0},{"$f":"Import!I5162","v":0}]
[13,{"$f":"Import!I5083","v":"Select"},{"$f":"Import!I5103","v":"Select"},{"$f":"Import!I5123","v":"Select"},{"$f":"Import!I5143","v":0},{"$f":"Import!I5163","v":0}]
[14,{"$f":"Import!I5084","v":"Select"},{"$f":"Import!I5104","v":"Select"},{"$f":"Import!I5124","v":"Select"},{"$f":"Import!I5144","v":0},{"$f":"Import!I5164","v":0}]
[15,{"$f":"Import!I5085","v":"Select"},{"$f":"Import!I5105","v":"Select"},{"$f":"Import!I5125","v":"Select"},{"$f":"Import!I5145","v":0},{"$f":"Import!I5165","v":0}]
[16,{"$f":"Import!I5086","v":"Select"},{"$f":"Import!I5106","v":"Select"},{"$f":"Import!I5126","v":"Select"},{"$f":"Import!I5146","v":0},{"$f":"Import!I5166","v":0}]
[17,{"$f":"Import!I5087","v":"Select"},{"$f":"Import!I5107","v":"Select"},{"$f":"Import!I5127","v":"Select"},{"$f":"Import!I5147","v":0},{"$f":"Import!I5167","v":0}]
[18,{"$f":"Import!I5088","v":"Select"},{"$f":"Import!I5108","v":"Select"},{"$f":"Import!I5128","v":"Select"},{"$f":"Import!I5148","v":0},{"$f":"Import!I5168","v":0}]
[19,{"$f":"Import!I5089","v":"Select"},{"$f":"Import!I5109","v":"Select"},{"$f":"Import!I5129","v":"Select"},{"$f":"Import!I5149","v":0},{"$f":"Import!I5169","v":0}]
[20,{"$f":"Import!I5090","v":"Select"},{"$f":"Import!I5110","v":"Select"},{"$f":"Import!I5130","v":"Select"},{"$f":"Import!I5150","v":0},{"$f":"Import!I5170","v":0}]
[]
[null,"Total Cash & Cash Equivalents",null,null,{"$f":"SUM(E13:E32)","v":0},{"$f":"SUM(F13:F32)","v":0}]
[]
[]
[]
[]
[]
[null,"(B) BONDS AND DEBENTURES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I5171","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!I5172","v":"Select"},{"$f":"Import!I5192","v":"Select"},{"$f":"Import!I5212","v":"Select"},{"$f":"Import!I5232","v":0},{"$f":"Import!I5252","v":0},{"$f":"Import!I5272","v":0},{"$f":"Import!I5292","v":0},{"$f":"Import!I5312","v":0}]
[2,{"$f":"Import!I5173","v":"Select"},{"$f":"Import!I5193","v":"Select"},{"$f":"Import!I5213","v":"Select"},{"$f":"Import!I5233","v":0},{"$f":"Import!I5253","v":0},{"$f":"Import!I5273","v":0},{"$f":"Import!I5293","v":0},{"$f":"Import!I5313","v":0}]
[3,{"$f":"Import!I5174","v":"Select"},{"$f":"Import!I5194","v":"Select"},{"$f":"Import!I5214","v":"Select"},{"$f":"Import!I5234","v":0},{"$f":"Import!I5254","v":0},{"$f":"Import!I5274","v":0},{"$f":"Import!I5294","v":0},{"$f":"Import!I5314","v":0}]
[4,{"$f":"Import!I5175","v":"Select"},{"$f":"Import!I5195","v":"Select"},{"$f":"Import!I5215","v":"Select"},{"$f":"Import!I5235","v":0},{"$f":"Import!I5255","v":0},{"$f":"Import!I5275","v":0},{"$f":"Import!I5295","v":0},{"$f":"Import!I5315","v":0}]
[5,{"$f":"Import!I5176","v":"Select"},{"$f":"Import!I5196","v":"Select"},{"$f":"Import!I5216","v":"Select"},{"$f":"Import!I5236","v":0},{"$f":"Import!I5256","v":0},{"$f":"Import!I5276","v":0},{"$f":"Import!I5296","v":0},{"$f":"Import!I5316","v":0}]
[6,{"$f":"Import!I5177","v":"Select"},{"$f":"Import!I5197","v":"Select"},{"$f":"Import!I5217","v":"Select"},{"$f":"Import!I5237","v":0},{"$f":"Import!I5257","v":0},{"$f":"Import!I5277","v":0},{"$f":"Import!I5297","v":0},{"$f":"Import!I5317","v":0}]
[7,{"$f":"Import!I5178","v":"Select"},{"$f":"Import!I5198","v":"Select"},{"$f":"Import!I5218","v":"Select"},{"$f":"Import!I5238","v":0},{"$f":"Import!I5258","v":0},{"$f":"Import!I5278","v":0},{"$f":"Import!I5298","v":0},{"$f":"Import!I5318","v":0}]
[8,{"$f":"Import!I5179","v":"Select"},{"$f":"Import!I5199","v":"Select"},{"$f":"Import!I5219","v":"Select"},{"$f":"Import!I5239","v":0},{"$f":"Import!I5259","v":0},{"$f":"Import!I5279","v":0},{"$f":"Import!I5299","v":0},{"$f":"Import!I5319","v":0}]
[9,{"$f":"Import!I5180","v":"Select"},{"$f":"Import!I5200","v":"Select"},{"$f":"Import!I5220","v":"Select"},{"$f":"Import!I5240","v":0},{"$f":"Import!I5260","v":0},{"$f":"Import!I5280","v":0},{"$f":"Import!I5300","v":0},{"$f":"Import!I5320","v":0}]
[10,{"$f":"Import!I5181","v":"Select"},{"$f":"Import!I5201","v":"Select"},{"$f":"Import!I5221","v":"Select"},{"$f":"Import!I5241","v":0},{"$f":"Import!I5261","v":0},{"$f":"Import!I5281","v":0},{"$f":"Import!I5301","v":0},{"$f":"Import!I5321","v":0}]
[11,{"$f":"Import!I5182","v":"Select"},{"$f":"Import!I5202","v":"Select"},{"$f":"Import!I5222","v":"Select"},{"$f":"Import!I5242","v":0},{"$f":"Import!I5262","v":0},{"$f":"Import!I5282","v":0},{"$f":"Import!I5302","v":0},{"$f":"Import!I5322","v":0}]
[12,{"$f":"Import!I5183","v":"Select"},{"$f":"Import!I5203","v":"Select"},{"$f":"Import!I5223","v":"Select"},{"$f":"Import!I5243","v":0},{"$f":"Import!I5263","v":0},{"$f":"Import!I5283","v":0},{"$f":"Import!I5303","v":0},{"$f":"Import!I5323","v":0}]
[13,{"$f":"Import!I5184","v":"Select"},{"$f":"Import!I5204","v":"Select"},{"$f":"Import!I5224","v":"Select"},{"$f":"Import!I5244","v":0},{"$f":"Import!I5264","v":0},{"$f":"Import!I5284","v":0},{"$f":"Import!I5304","v":0},{"$f":"Import!I5324","v":0}]
[14,{"$f":"Import!I5185","v":"Select"},{"$f":"Import!I5205","v":"Select"},{"$f":"Import!I5225","v":"Select"},{"$f":"Import!I5245","v":0},{"$f":"Import!I5265","v":0},{"$f":"Import!I5285","v":0},{"$f":"Import!I5305","v":0},{"$f":"Import!I5325","v":0}]
[15,{"$f":"Import!I5186","v":"Select"},{"$f":"Import!I5206","v":"Select"},{"$f":"Import!I5226","v":"Select"},{"$f":"Import!I5246","v":0},{"$f":"Import!I5266","v":0},{"$f":"Import!I5286","v":0},{"$f":"Import!I5306","v":0},{"$f":"Import!I5326","v":0}]
[16,{"$f":"Import!I5187","v":"Select"},{"$f":"Import!I5207","v":"Select"},{"$f":"Import!I5227","v":"Select"},{"$f":"Import!I5247","v":0},{"$f":"Import!I5267","v":0},{"$f":"Import!I5287","v":0},{"$f":"Import!I5307","v":0},{"$f":"Import!I5327","v":0}]
[17,{"$f":"Import!I5188","v":"Select"},{"$f":"Import!I5208","v":"Select"},{"$f":"Import!I5228","v":"Select"},{"$f":"Import!I5248","v":0},{"$f":"Import!I5268","v":0},{"$f":"Import!I5288","v":0},{"$f":"Import!I5308","v":0},{"$f":"Import!I5328","v":0}]
[18,{"$f":"Import!I5189","v":"Select"},{"$f":"Import!I5209","v":"Select"},{"$f":"Import!I5229","v":"Select"},{"$f":"Import!I5249","v":0},{"$f":"Import!I5269","v":0},{"$f":"Import!I5289","v":0},{"$f":"Import!I5309","v":0},{"$f":"Import!I5329","v":0}]
[19,{"$f":"Import!I5190","v":"Select"},{"$f":"Import!I5210","v":"Select"},{"$f":"Import!I5230","v":"Select"},{"$f":"Import!I5250","v":0},{"$f":"Import!I5270","v":0},{"$f":"Import!I5290","v":0},{"$f":"Import!I5310","v":0},{"$f":"Import!I5330","v":0}]
[20,{"$f":"Import!I5191","v":"Select"},{"$f":"Import!I5211","v":"Select"},{"$f":"Import!I5231","v":"Select"},{"$f":"Import!I5251","v":0},{"$f":"Import!I5271","v":0},{"$f":"Import!I5291","v":0},{"$f":"Import!I5311","v":0},{"$f":"Import!I5331","v":0}]
[]
[null,"Total Bonds & Debentures",null,null,{"$f":"SUM(E46:E65)","v":0},{"$f":"SUM(F46:F65)","v":0},0,0,0]
[]
[null,"(C) SECURITIES/ASSET-BASED SECURITIES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I5332","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!I5333","v":"Select"},{"$f":"Import!I5353","v":"Select"},{"$f":"Import!I5373","v":"Select"},{"$f":"Import!I5393","v":0},{"$f":"Import!I5413","v":0},{"$f":"Import!I5433","v":0},{"$f":"Import!I5453","v":0},{"$f":"Import!I5473","v":0}]
[2,{"$f":"Import!I5334","v":"Select"},{"$f":"Import!I5354","v":"Select"},{"$f":"Import!I5374","v":"Select"},{"$f":"Import!I5394","v":0},{"$f":"Import!I5414","v":0},{"$f":"Import!I5434","v":0},{"$f":"Import!I5454","v":0},{"$f":"Import!I5474","v":0}]
[3,{"$f":"Import!I5335","v":"Select"},{"$f":"Import!I5355","v":"Select"},{"$f":"Import!I5375","v":"Select"},{"$f":"Import!I5395","v":0},{"$f":"Import!I5415","v":0},{"$f":"Import!I5435","v":0},{"$f":"Import!I5455","v":0},{"$f":"Import!I5475","v":0}]
[4,{"$f":"Import!I5336","v":"Select"},{"$f":"Import!I5356","v":"Select"},{"$f":"Import!I5376","v":"Select"},{"$f":"Import!I5396","v":0},{"$f":"Import!I5416","v":0},{"$f":"Import!I5436","v":0},{"$f":"Import!I5456","v":0},{"$f":"Import!I5476","v":0}]
[5,{"$f":"Import!I5337","v":"Select"},{"$f":"Import!I5357","v":"Select"},{"$f":"Import!I5377","v":"Select"},{"$f":"Import!I5397","v":0},{"$f":"Import!I5417","v":0},{"$f":"Import!I5437","v":0},{"$f":"Import!I5457","v":0},{"$f":"Import!I5477","v":0}]
[6,{"$f":"Import!I5338","v":"Select"},{"$f":"Import!I5358","v":"Select"},{"$f":"Import!I5378","v":"Select"},{"$f":"Import!I5398","v":0},{"$f":"Import!I5418","v":0},{"$f":"Import!I5438","v":0},{"$f":"Import!I5458","v":0},{"$f":"Import!I5478","v":0}]
[7,{"$f":"Import!I5339","v":"Select"},{"$f":"Import!I5359","v":"Select"},{"$f":"Import!I5379","v":"Select"},{"$f":"Import!I5399","v":0},{"$f":"Import!I5419","v":0},{"$f":"Import!I5439","v":0},{"$f":"Import!I5459","v":0},{"$f":"Import!I5479","v":0}]
[8,{"$f":"Import!I5340","v":"Select"},{"$f":"Import!I5360","v":"Select"},{"$f":"Import!I5380","v":"Select"},{"$f":"Import!I5400","v":0},{"$f":"Import!I5420","v":0},{"$f":"Import!I5440","v":0},{"$f":"Import!I5460","v":0},{"$f":"Import!I5480","v":0}]
[9,{"$f":"Import!I5341","v":"Select"},{"$f":"Import!I5361","v":"Select"},{"$f":"Import!I5381","v":"Select"},{"$f":"Import!I5401","v":0},{"$f":"Import!I5421","v":0},{"$f":"Import!I5441","v":0},{"$f":"Import!I5461","v":0},{"$f":"Import!I5481","v":0}]
[10,{"$f":"Import!I5342","v":"Select"},{"$f":"Import!I5362","v":"Select"},{"$f":"Import!I5382","v":"Select"},{"$f":"Import!I5402","v":0},{"$f":"Import!I5422","v":0},{"$f":"Import!I5442","v":0},{"$f":"Import!I5462","v":0},{"$f":"Import!I5482","v":0}]
[11,{"$f":"Import!I5343","v":"Select"},{"$f":"Import!I5363","v":"Select"},{"$f":"Import!I5383","v":"Select"},{"$f":"Import!I5403","v":0},{"$f":"Import!I5423","v":0},{"$f":"Import!I5443","v":0},{"$f":"Import!I5463","v":0},{"$f":"Import!I5483","v":0}]
[12,{"$f":"Import!I5344","v":"Select"},{"$f":"Import!I5364","v":"Select"},{"$f":"Import!I5384","v":"Select"},{"$f":"Import!I5404","v":0},{"$f":"Import!I5424","v":0},{"$f":"Import!I5444","v":0},{"$f":"Import!I5464","v":0},{"$f":"Import!I5484","v":0}]
[13,{"$f":"Import!I5345","v":"Select"},{"$f":"Import!I5365","v":"Select"},{"$f":"Import!I5385","v":"Select"},{"$f":"Import!I5405","v":0},{"$f":"Import!I5425","v":0},{"$f":"Import!I5445","v":0},{"$f":"Import!I5465","v":0},{"$f":"Import!I5485","v":0}]
[14,{"$f":"Import!I5346","v":"Select"},{"$f":"Import!I5366","v":"Select"},{"$f":"Import!I5386","v":"Select"},{"$f":"Import!I5406","v":0},{"$f":"Import!I5426","v":0},{"$f":"Import!I5446","v":0},{"$f":"Import!I5466","v":0},{"$f":"Import!I5486","v":0}]
[15,{"$f":"Import!I5347","v":"Select"},{"$f":"Import!I5367","v":"Select"},{"$f":"Import!I5387","v":"Select"},{"$f":"Import!I5407","v":0},{"$f":"Import!I5427","v":0},{"$f":"Import!I5447","v":0},{"$f":"Import!I5467","v":0},{"$f":"Import!I5487","v":0}]
[16,{"$f":"Import!I5348","v":"Select"},{"$f":"Import!I5368","v":"Select"},{"$f":"Import!I5388","v":"Select"},{"$f":"Import!I5408","v":0},{"$f":"Import!I5428","v":0},{"$f":"Import!I5448","v":0},{"$f":"Import!I5468","v":0},{"$f":"Import!I5488","v":0}]
[17,{"$f":"Import!I5349","v":"Select"},{"$f":"Import!I5369","v":"Select"},{"$f":"Import!I5389","v":"Select"},{"$f":"Import!I5409","v":0},{"$f":"Import!I5429","v":0},{"$f":"Import!I5449","v":0},{"$f":"Import!I5469","v":0},{"$f":"Import!I5489","v":0}]
[18,{"$f":"Import!I5350","v":"Select"},{"$f":"Import!I5370","v":"Select"},{"$f":"Import!I5390","v":"Select"},{"$f":"Import!I5410","v":0},{"$f":"Import!I5430","v":0},{"$f":"Import!I5450","v":0},{"$f":"Import!I5470","v":0},{"$f":"Import!I5490","v":0}]
[19,{"$f":"Import!I5351","v":"Select"},{"$f":"Import!I5371","v":"Select"},{"$f":"Import!I5391","v":"Select"},{"$f":"Import!I5411","v":0},{"$f":"Import!I5431","v":0},{"$f":"Import!I5451","v":0},{"$f":"Import!I5471","v":0},{"$f":"Import!I5491","v":0}]
[20,{"$f":"Import!I5352","v":"Select"},{"$f":"Import!I5372","v":"Select"},{"$f":"Import!I5392","v":"Select"},{"$f":"Import!I5412","v":0},{"$f":"Import!I5432","v":0},{"$f":"Import!I5452","v":0},{"$f":"Import!I5472","v":0},{"$f":"Import!I5492","v":0}]
[]
[null,"Total Securities/Asset-Backed Securities",null,null,{"$f":"SUM(E75:E94)","v":0},{"$f":"SUM(F75:F94)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(D) LISTED EQUITIES AND PREFERENCE SHARES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I5493","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Stock Exchange","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!I5494","v":"Select"},{"$f":"Import!I5514","v":0},{"$f":"Import!I5534","v":"Select"},{"$f":"Import!I5554","v":0},{"$f":"Import!I5574","v":0}]
[2,{"$f":"Import!I5495","v":"Select"},{"$f":"Import!I5515","v":0},{"$f":"Import!I5535","v":"Select"},{"$f":"Import!I5555","v":0},{"$f":"Import!I5575","v":0}]
[3,{"$f":"Import!I5496","v":"Select"},{"$f":"Import!I5516","v":0},{"$f":"Import!I5536","v":"Select"},{"$f":"Import!I5556","v":0},{"$f":"Import!I5576","v":0}]
[4,{"$f":"Import!I5497","v":"Select"},{"$f":"Import!I5517","v":0},{"$f":"Import!I5537","v":"Select"},{"$f":"Import!I5557","v":0},{"$f":"Import!I5577","v":0}]
[5,{"$f":"Import!I5498","v":"Select"},{"$f":"Import!I5518","v":0},{"$f":"Import!I5538","v":"Select"},{"$f":"Import!I5558","v":0},{"$f":"Import!I5578","v":0}]
[6,{"$f":"Import!I5499","v":"Select"},{"$f":"Import!I5519","v":0},{"$f":"Import!I5539","v":"Select"},{"$f":"Import!I5559","v":0},{"$f":"Import!I5579","v":0}]
[7,{"$f":"Import!I5500","v":"Select"},{"$f":"Import!I5520","v":0},{"$f":"Import!I5540","v":"Select"},{"$f":"Import!I5560","v":0},{"$f":"Import!I5580","v":0}]
[8,{"$f":"Import!I5501","v":"Select"},{"$f":"Import!I5521","v":0},{"$f":"Import!I5541","v":"Select"},{"$f":"Import!I5561","v":0},{"$f":"Import!I5581","v":0}]
[9,{"$f":"Import!I5502","v":"Select"},{"$f":"Import!I5522","v":0},{"$f":"Import!I5542","v":"Select"},{"$f":"Import!I5562","v":0},{"$f":"Import!I5582","v":0}]
[10,{"$f":"Import!I5503","v":"Select"},{"$f":"Import!I5523","v":0},{"$f":"Import!I5543","v":"Select"},{"$f":"Import!I5563","v":0},{"$f":"Import!I5583","v":0}]
[11,{"$f":"Import!I5504","v":"Select"},{"$f":"Import!I5524","v":0},{"$f":"Import!I5544","v":"Select"},{"$f":"Import!I5564","v":0},{"$f":"Import!I5584","v":0}]
[12,{"$f":"Import!I5505","v":"Select"},{"$f":"Import!I5525","v":0},{"$f":"Import!I5545","v":"Select"},{"$f":"Import!I5565","v":0},{"$f":"Import!I5585","v":0}]
[13,{"$f":"Import!I5506","v":"Select"},{"$f":"Import!I5526","v":0},{"$f":"Import!I5546","v":"Select"},{"$f":"Import!I5566","v":0},{"$f":"Import!I5586","v":0}]
[14,{"$f":"Import!I5507","v":"Select"},{"$f":"Import!I5527","v":0},{"$f":"Import!I5547","v":"Select"},{"$f":"Import!I5567","v":0},{"$f":"Import!I5587","v":0}]
[15,{"$f":"Import!I5508","v":"Select"},{"$f":"Import!I5528","v":0},{"$f":"Import!I5548","v":"Select"},{"$f":"Import!I5568","v":0},{"$f":"Import!I5588","v":0}]
[16,{"$f":"Import!I5509","v":"Select"},{"$f":"Import!I5529","v":0},{"$f":"Import!I5549","v":"Select"},{"$f":"Import!I5569","v":0},{"$f":"Import!I5589","v":0}]
[17,{"$f":"Import!I5510","v":"Select"},{"$f":"Import!I5530","v":0},{"$f":"Import!I5550","v":"Select"},{"$f":"Import!I5570","v":0},{"$f":"Import!I5590","v":0}]
[18,{"$f":"Import!I5511","v":"Select"},{"$f":"Import!I5531","v":0},{"$f":"Import!I5551","v":"Select"},{"$f":"Import!I5571","v":0},{"$f":"Import!I5591","v":0}]
[19,{"$f":"Import!I5512","v":"Select"},{"$f":"Import!I5532","v":0},{"$f":"Import!I5552","v":"Select"},{"$f":"Import!I5572","v":0},{"$f":"Import!I5592","v":0}]
[20,{"$f":"Import!I5513","v":"Select"},{"$f":"Import!I5533","v":0},{"$f":"Import!I5553","v":"Select"},{"$f":"Import!I5573","v":0},{"$f":"Import!I5593","v":0}]
[]
[null,"Total Listed Equities & Preference Shares",null,null,{"$f":"SUM(E108:E127)","v":0},{"$f":"SUM(F108:F127)","v":0}]
[]
[]
[]
[]
[]
[null,"(E) ALTERNATIVE INVESTMENTS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I5594","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!I5595","v":"Select"},{"$f":"Import!I5615","v":"Select"},{"$f":"Import!I5635","v":"Select"},{"$f":"Import!I5655","v":0},{"$f":"Import!I5675","v":0},{"$f":"Import!I5695","v":0},{"$f":"Import!I5715","v":0},{"$f":"Import!I5735","v":0}]
[2,{"$f":"Import!I5596","v":"Select"},{"$f":"Import!I5616","v":"Select"},{"$f":"Import!I5636","v":"Select"},{"$f":"Import!I5656","v":0},{"$f":"Import!I5676","v":0},{"$f":"Import!I5696","v":0},{"$f":"Import!I5716","v":0},{"$f":"Import!I5736","v":0}]
[3,{"$f":"Import!I5597","v":"Select"},{"$f":"Import!I5617","v":"Select"},{"$f":"Import!I5637","v":"Select"},{"$f":"Import!I5657","v":0},{"$f":"Import!I5677","v":0},{"$f":"Import!I5697","v":0},{"$f":"Import!I5717","v":0},{"$f":"Import!I5737","v":0}]
[4,{"$f":"Import!I5598","v":"Select"},{"$f":"Import!I5618","v":"Select"},{"$f":"Import!I5638","v":"Select"},{"$f":"Import!I5658","v":0},{"$f":"Import!I5678","v":0},{"$f":"Import!I5698","v":0},{"$f":"Import!I5718","v":0},{"$f":"Import!I5738","v":0}]
[5,{"$f":"Import!I5599","v":"Select"},{"$f":"Import!I5619","v":"Select"},{"$f":"Import!I5639","v":"Select"},{"$f":"Import!I5659","v":0},{"$f":"Import!I5679","v":0},{"$f":"Import!I5699","v":0},{"$f":"Import!I5719","v":0},{"$f":"Import!I5739","v":0}]
[6,{"$f":"Import!I5600","v":"Select"},{"$f":"Import!I5620","v":"Select"},{"$f":"Import!I5640","v":"Select"},{"$f":"Import!I5660","v":0},{"$f":"Import!I5680","v":0},{"$f":"Import!I5700","v":0},{"$f":"Import!I5720","v":0},{"$f":"Import!I5740","v":0}]
[7,{"$f":"Import!I5601","v":"Select"},{"$f":"Import!I5621","v":"Select"},{"$f":"Import!I5641","v":"Select"},{"$f":"Import!I5661","v":0},{"$f":"Import!I5681","v":0},{"$f":"Import!I5701","v":0},{"$f":"Import!I5721","v":0},{"$f":"Import!I5741","v":0}]
[8,{"$f":"Import!I5602","v":"Select"},{"$f":"Import!I5622","v":"Select"},{"$f":"Import!I5642","v":"Select"},{"$f":"Import!I5662","v":0},{"$f":"Import!I5682","v":0},{"$f":"Import!I5702","v":0},{"$f":"Import!I5722","v":0},{"$f":"Import!I5742","v":0}]
[9,{"$f":"Import!I5603","v":"Select"},{"$f":"Import!I5623","v":"Select"},{"$f":"Import!I5643","v":"Select"},{"$f":"Import!I5663","v":0},{"$f":"Import!I5683","v":0},{"$f":"Import!I5703","v":0},{"$f":"Import!I5723","v":0},{"$f":"Import!I5743","v":0}]
[10,{"$f":"Import!I5604","v":"Select"},{"$f":"Import!I5624","v":"Select"},{"$f":"Import!I5644","v":"Select"},{"$f":"Import!I5664","v":0},{"$f":"Import!I5684","v":0},{"$f":"Import!I5704","v":0},{"$f":"Import!I5724","v":0},{"$f":"Import!I5744","v":0}]
[11,{"$f":"Import!I5605","v":"Select"},{"$f":"Import!I5625","v":"Select"},{"$f":"Import!I5645","v":"Select"},{"$f":"Import!I5665","v":0},{"$f":"Import!I5685","v":0},{"$f":"Import!I5705","v":0},{"$f":"Import!I5725","v":0},{"$f":"Import!I5745","v":0}]
[12,{"$f":"Import!I5606","v":"Select"},{"$f":"Import!I5626","v":"Select"},{"$f":"Import!I5646","v":"Select"},{"$f":"Import!I5666","v":0},{"$f":"Import!I5686","v":0},{"$f":"Import!I5706","v":0},{"$f":"Import!I5726","v":0},{"$f":"Import!I5746","v":0}]
[13,{"$f":"Import!I5607","v":"Select"},{"$f":"Import!I5627","v":"Select"},{"$f":"Import!I5647","v":"Select"},{"$f":"Import!I5667","v":0},{"$f":"Import!I5687","v":0},{"$f":"Import!I5707","v":0},{"$f":"Import!I5727","v":0},{"$f":"Import!I5747","v":0}]
[14,{"$f":"Import!I5608","v":"Select"},{"$f":"Import!I5628","v":"Select"},{"$f":"Import!I5648","v":"Select"},{"$f":"Import!I5668","v":0},{"$f":"Import!I5688","v":0},{"$f":"Import!I5708","v":0},{"$f":"Import!I5728","v":0},{"$f":"Import!I5748","v":0}]
[15,{"$f":"Import!I5609","v":"Select"},{"$f":"Import!I5629","v":"Select"},{"$f":"Import!I5649","v":"Select"},{"$f":"Import!I5669","v":0},{"$f":"Import!I5689","v":0},{"$f":"Import!I5709","v":0},{"$f":"Import!I5729","v":0},{"$f":"Import!I5749","v":0}]
[16,{"$f":"Import!I5610","v":"Select"},{"$f":"Import!I5630","v":"Select"},{"$f":"Import!I5650","v":"Select"},{"$f":"Import!I5670","v":0},{"$f":"Import!I5690","v":0},{"$f":"Import!I5710","v":0},{"$f":"Import!I5730","v":0},{"$f":"Import!I5750","v":0}]
[17,{"$f":"Import!I5611","v":"Select"},{"$f":"Import!I5631","v":"Select"},{"$f":"Import!I5651","v":"Select"},{"$f":"Import!I5671","v":0},{"$f":"Import!I5691","v":0},{"$f":"Import!I5711","v":0},{"$f":"Import!I5731","v":0},{"$f":"Import!I5751","v":0}]
[18,{"$f":"Import!I5612","v":"Select"},{"$f":"Import!I5632","v":"Select"},{"$f":"Import!I5652","v":"Select"},{"$f":"Import!I5672","v":0},{"$f":"Import!I5692","v":0},{"$f":"Import!I5712","v":0},{"$f":"Import!I5732","v":0},{"$f":"Import!I5752","v":0}]
[19,{"$f":"Import!I5613","v":"Select"},{"$f":"Import!I5633","v":"Select"},{"$f":"Import!I5653","v":"Select"},{"$f":"Import!I5673","v":0},{"$f":"Import!I5693","v":0},{"$f":"Import!I5713","v":0},{"$f":"Import!I5733","v":0},{"$f":"Import!I5753","v":0}]
[20,{"$f":"Import!I5614","v":"Select"},{"$f":"Import!I5634","v":"Select"},{"$f":"Import!I5654","v":"Select"},{"$f":"Import!I5674","v":0},{"$f":"Import!I5694","v":0},{"$f":"Import!I5714","v":0},{"$f":"Import!I5734","v":0},{"$f":"Import!I5754","v":0}]
[]
[null,"Total Alternative Investments",null,null,{"$f":"SUM(E142:E161)","v":0},{"$f":"SUM(F142:F161)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(F) LOANS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I5755","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!I5756","v":"Select"},{"$f":"Import!I5776","v":"Select"},{"$f":"Import!I5796","v":"Select"},{"$f":"Import!I5816","v":0},{"$f":"Import!I5836","v":0},{"$f":"Import!I5856","v":0},{"$f":"Import!I5876","v":0},{"$f":"Import!I5896","v":0}]
[{"$f":"A175+1","v":2},{"$f":"Import!I5757","v":"Select"},{"$f":"Import!I5777","v":"Select"},{"$f":"Import!I5797","v":"Select"},{"$f":"Import!I5817","v":0},{"$f":"Import!I5837","v":0},{"$f":"Import!I5857","v":0},{"$f":"Import!I5877","v":0},{"$f":"Import!I5897","v":0}]
[{"$f":"A176+1","v":3},{"$f":"Import!I5758","v":"Select"},{"$f":"Import!I5778","v":"Select"},{"$f":"Import!I5798","v":"Select"},{"$f":"Import!I5818","v":0},{"$f":"Import!I5838","v":0},{"$f":"Import!I5858","v":0},{"$f":"Import!I5878","v":0},{"$f":"Import!I5898","v":0}]
[4,{"$f":"Import!I5759","v":"Select"},{"$f":"Import!I5779","v":"Select"},{"$f":"Import!I5799","v":"Select"},{"$f":"Import!I5819","v":0},{"$f":"Import!I5839","v":0},{"$f":"Import!I5859","v":0},{"$f":"Import!I5879","v":0},{"$f":"Import!I5899","v":0}]
[5,{"$f":"Import!I5760","v":"Select"},{"$f":"Import!I5780","v":"Select"},{"$f":"Import!I5800","v":"Select"},{"$f":"Import!I5820","v":0},{"$f":"Import!I5840","v":0},{"$f":"Import!I5860","v":0},{"$f":"Import!I5880","v":0},{"$f":"Import!I5900","v":0}]
[6,{"$f":"Import!I5761","v":"Select"},{"$f":"Import!I5781","v":"Select"},{"$f":"Import!I5801","v":"Select"},{"$f":"Import!I5821","v":0},{"$f":"Import!I5841","v":0},{"$f":"Import!I5861","v":0},{"$f":"Import!I5881","v":0},{"$f":"Import!I5901","v":0}]
[7,{"$f":"Import!I5762","v":"Select"},{"$f":"Import!I5782","v":"Select"},{"$f":"Import!I5802","v":"Select"},{"$f":"Import!I5822","v":0},{"$f":"Import!I5842","v":0},{"$f":"Import!I5862","v":0},{"$f":"Import!I5882","v":0},{"$f":"Import!I5902","v":0}]
[8,{"$f":"Import!I5763","v":"Select"},{"$f":"Import!I5783","v":"Select"},{"$f":"Import!I5803","v":"Select"},{"$f":"Import!I5823","v":0},{"$f":"Import!I5843","v":0},{"$f":"Import!I5863","v":0},{"$f":"Import!I5883","v":0},{"$f":"Import!I5903","v":0}]
[9,{"$f":"Import!I5764","v":"Select"},{"$f":"Import!I5784","v":"Select"},{"$f":"Import!I5804","v":"Select"},{"$f":"Import!I5824","v":0},{"$f":"Import!I5844","v":0},{"$f":"Import!I5864","v":0},{"$f":"Import!I5884","v":0},{"$f":"Import!I5904","v":0}]
[10,{"$f":"Import!I5765","v":"Select"},{"$f":"Import!I5785","v":"Select"},{"$f":"Import!I5805","v":"Select"},{"$f":"Import!I5825","v":0},{"$f":"Import!I5845","v":0},{"$f":"Import!I5865","v":0},{"$f":"Import!I5885","v":0},{"$f":"Import!I5905","v":0}]
[11,{"$f":"Import!I5766","v":"Select"},{"$f":"Import!I5786","v":"Select"},{"$f":"Import!I5806","v":"Select"},{"$f":"Import!I5826","v":0},{"$f":"Import!I5846","v":0},{"$f":"Import!I5866","v":0},{"$f":"Import!I5886","v":0},{"$f":"Import!I5906","v":0}]
[12,{"$f":"Import!I5767","v":"Select"},{"$f":"Import!I5787","v":"Select"},{"$f":"Import!I5807","v":"Select"},{"$f":"Import!I5827","v":0},{"$f":"Import!I5847","v":0},{"$f":"Import!I5867","v":0},{"$f":"Import!I5887","v":0},{"$f":"Import!I5907","v":0}]
[13,{"$f":"Import!I5768","v":"Select"},{"$f":"Import!I5788","v":"Select"},{"$f":"Import!I5808","v":"Select"},{"$f":"Import!I5828","v":0},{"$f":"Import!I5848","v":0},{"$f":"Import!I5868","v":0},{"$f":"Import!I5888","v":0},{"$f":"Import!I5908","v":0}]
[14,{"$f":"Import!I5769","v":"Select"},{"$f":"Import!I5789","v":"Select"},{"$f":"Import!I5809","v":"Select"},{"$f":"Import!I5829","v":0},{"$f":"Import!I5849","v":0},{"$f":"Import!I5869","v":0},{"$f":"Import!I5889","v":0},{"$f":"Import!I5909","v":0}]
[15,{"$f":"Import!I5770","v":"Select"},{"$f":"Import!I5790","v":"Select"},{"$f":"Import!I5810","v":"Select"},{"$f":"Import!I5830","v":0},{"$f":"Import!I5850","v":0},{"$f":"Import!I5870","v":0},{"$f":"Import!I5890","v":0},{"$f":"Import!I5910","v":0}]
[16,{"$f":"Import!I5771","v":"Select"},{"$f":"Import!I5791","v":"Select"},{"$f":"Import!I5811","v":"Select"},{"$f":"Import!I5831","v":0},{"$f":"Import!I5851","v":0},{"$f":"Import!I5871","v":0},{"$f":"Import!I5891","v":0},{"$f":"Import!I5911","v":0}]
[17,{"$f":"Import!I5772","v":"Select"},{"$f":"Import!I5792","v":"Select"},{"$f":"Import!I5812","v":"Select"},{"$f":"Import!I5832","v":0},{"$f":"Import!I5852","v":0},{"$f":"Import!I5872","v":0},{"$f":"Import!I5892","v":0},{"$f":"Import!I5912","v":0}]
[18,{"$f":"Import!I5773","v":"Select"},{"$f":"Import!I5793","v":"Select"},{"$f":"Import!I5813","v":"Select"},{"$f":"Import!I5833","v":0},{"$f":"Import!I5853","v":0},{"$f":"Import!I5873","v":0},{"$f":"Import!I5893","v":0},{"$f":"Import!I5913","v":0}]
[19,{"$f":"Import!I5774","v":"Select"},{"$f":"Import!I5794","v":"Select"},{"$f":"Import!I5814","v":"Select"},{"$f":"Import!I5834","v":0},{"$f":"Import!I5854","v":0},{"$f":"Import!I5874","v":0},{"$f":"Import!I5894","v":0},{"$f":"Import!I5914","v":0}]
[20,{"$f":"Import!I5775","v":"Select"},{"$f":"Import!I5795","v":"Select"},{"$f":"Import!I5815","v":"Select"},{"$f":"Import!I5835","v":0},{"$f":"Import!I5855","v":0},{"$f":"Import!I5875","v":0},{"$f":"Import!I5895","v":0},{"$f":"Import!I5915","v":0}]
[]
[null,"Total Loans",null,null,{"$f":"SUM(E175:E194)","v":0},{"$f":"SUM(F175:F194)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(G) REAL ESTATE"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I5916","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[]
[null,"Asset Type","Jurisdiction","Purpose","Face Value","Fair Value"]
[1,{"$f":"Import!I5917","v":"Select"},{"$f":"Import!I5937","v":"Select"},{"$f":"Import!I5957","v":"Select"},{"$f":"Import!I5977","v":0},{"$f":"Import!I5997","v":0}]
[{"$f":"A209+1","v":2},{"$f":"Import!I5918","v":"Select"},{"$f":"Import!I5938","v":"Select"},{"$f":"Import!I5958","v":"Select"},{"$f":"Import!I5978","v":0},{"$f":"Import!I5998","v":0}]
[{"$f":"A210+1","v":3},{"$f":"Import!I5919","v":"Select"},{"$f":"Import!I5939","v":"Select"},{"$f":"Import!I5959","v":"Select"},{"$f":"Import!I5979","v":0},{"$f":"Import!I5999","v":0}]
[4,{"$f":"Import!I5920","v":"Select"},{"$f":"Import!I5940","v":"Select"},{"$f":"Import!I5960","v":"Select"},{"$f":"Import!I5980","v":0},{"$f":"Import!I6000","v":0}]
[5,{"$f":"Import!I5921","v":"Select"},{"$f":"Import!I5941","v":"Select"},{"$f":"Import!I5961","v":"Select"},{"$f":"Import!I5981","v":0},{"$f":"Import!I6001","v":0}]
[6,{"$f":"Import!I5922","v":"Select"},{"$f":"Import!I5942","v":"Select"},{"$f":"Import!I5962","v":"Select"},{"$f":"Import!I5982","v":0},{"$f":"Import!I6002","v":0}]
[7,{"$f":"Import!I5923","v":"Select"},{"$f":"Import!I5943","v":"Select"},{"$f":"Import!I5963","v":"Select"},{"$f":"Import!I5983","v":0},{"$f":"Import!I6003","v":0}]
[8,{"$f":"Import!I5924","v":"Select"},{"$f":"Import!I5944","v":"Select"},{"$f":"Import!I5964","v":"Select"},{"$f":"Import!I5984","v":0},{"$f":"Import!I6004","v":0}]
[9,{"$f":"Import!I5925","v":"Select"},{"$f":"Import!I5945","v":"Select"},{"$f":"Import!I5965","v":"Select"},{"$f":"Import!I5985","v":0},{"$f":"Import!I6005","v":0}]
[10,{"$f":"Import!I5926","v":"Select"},{"$f":"Import!I5946","v":"Select"},{"$f":"Import!I5966","v":"Select"},{"$f":"Import!I5986","v":0},{"$f":"Import!I6006","v":0}]
[11,{"$f":"Import!I5927","v":"Select"},{"$f":"Import!I5947","v":"Select"},{"$f":"Import!I5967","v":"Select"},{"$f":"Import!I5987","v":0},{"$f":"Import!I6007","v":0}]
[12,{"$f":"Import!I5928","v":"Select"},{"$f":"Import!I5948","v":"Select"},{"$f":"Import!I5968","v":"Select"},{"$f":"Import!I5988","v":0},{"$f":"Import!I6008","v":0}]
[13,{"$f":"Import!I5929","v":"Select"},{"$f":"Import!I5949","v":"Select"},{"$f":"Import!I5969","v":"Select"},{"$f":"Import!I5989","v":0},{"$f":"Import!I6009","v":0}]
[14,{"$f":"Import!I5930","v":"Select"},{"$f":"Import!I5950","v":"Select"},{"$f":"Import!I5970","v":"Select"},{"$f":"Import!I5990","v":0},{"$f":"Import!I6010","v":0}]
[15,{"$f":"Import!I5931","v":"Select"},{"$f":"Import!I5951","v":"Select"},{"$f":"Import!I5971","v":"Select"},{"$f":"Import!I5991","v":0},{"$f":"Import!I6011","v":0}]
[16,{"$f":"Import!I5932","v":"Select"},{"$f":"Import!I5952","v":"Select"},{"$f":"Import!I5972","v":"Select"},{"$f":"Import!I5992","v":0},{"$f":"Import!I6012","v":0}]
[17,{"$f":"Import!I5933","v":"Select"},{"$f":"Import!I5953","v":"Select"},{"$f":"Import!I5973","v":"Select"},{"$f":"Import!I5993","v":0},{"$f":"Import!I6013","v":0}]
[18,{"$f":"Import!I5934","v":"Select"},{"$f":"Import!I5954","v":"Select"},{"$f":"Import!I5974","v":"Select"},{"$f":"Import!I5994","v":0},{"$f":"Import!I6014","v":0}]
[19,{"$f":"Import!I5935","v":"Select"},{"$f":"Import!I5955","v":"Select"},{"$f":"Import!I5975","v":"Select"},{"$f":"Import!I5995","v":0},{"$f":"Import!I6015","v":0}]
[20,{"$f":"Import!I5936","v":"Select"},{"$f":"Import!I5956","v":"Select"},{"$f":"Import!I5976","v":"Select"},{"$f":"Import!I5996","v":0},{"$f":"Import!I6016","v":0}]
[]
[null,"Total Real Estate",null,null,{"$f":"SUM(E209:E228)","v":0},{"$f":"SUM(F209:F228)","v":0}]
[]
[]
[]
[]
[]
[null,"(H) DERIVATIVES"]
[]
[null,null,"Enter # of Derivative Types",{"$f":"Import!I6017","v":0}]
[]
[null,"Derivative Type","Underlying","Purpose","Position",{"$f":"YEAR($C$3)&\"       Market Value\"","v":"2022       Market Value"},"Centrally Cleared","Notional Value","Exposure (Dollar Delta, DV01, CS01"]
[1,{"$f":"Import!I6018","v":"Select"},{"$f":"Import!I6038","v":"Select"},{"$f":"Import!I6058","v":"Select"},{"$f":"Import!I6078","v":"Select"},{"$f":"Import!I6098","v":0},{"$f":"Import!I6118","v":"Select"},{"$f":"Import!I6138","v":0},{"$f":"Import!I6158","v":0}]
[{"$f":"A241+1","v":2},{"$f":"Import!I6019","v":"Select"},{"$f":"Import!I6039","v":"Select"},{"$f":"Import!I6059","v":"Select"},{"$f":"Import!I6079","v":"Select"},{"$f":"Import!I6099","v":0},{"$f":"Import!I6119","v":"Select"},{"$f":"Import!I6139","v":0},{"$f":"Import!I6159","v":0}]
[{"$f":"A242+1","v":3},{"$f":"Import!I6020","v":"Select"},{"$f":"Import!I6040","v":"Select"},{"$f":"Import!I6060","v":"Select"},{"$f":"Import!I6080","v":"Select"},{"$f":"Import!I6100","v":0},{"$f":"Import!I6120","v":"Select"},{"$f":"Import!I6140","v":0},{"$f":"Import!I6160","v":0}]
[4,{"$f":"Import!I6021","v":"Select"},{"$f":"Import!I6041","v":"Select"},{"$f":"Import!I6061","v":"Select"},{"$f":"Import!I6081","v":"Select"},{"$f":"Import!I6101","v":0},{"$f":"Import!I6121","v":"Select"},{"$f":"Import!I6141","v":0},{"$f":"Import!I6161","v":0}]
[5,{"$f":"Import!I6022","v":"Select"},{"$f":"Import!I6042","v":"Select"},{"$f":"Import!I6062","v":"Select"},{"$f":"Import!I6082","v":"Select"},{"$f":"Import!I6102","v":0},{"$f":"Import!I6122","v":"Select"},{"$f":"Import!I6142","v":0},{"$f":"Import!I6162","v":0}]
[6,{"$f":"Import!I6023","v":"Select"},{"$f":"Import!I6043","v":"Select"},{"$f":"Import!I6063","v":"Select"},{"$f":"Import!I6083","v":"Select"},{"$f":"Import!I6103","v":0},{"$f":"Import!I6123","v":"Select"},{"$f":"Import!I6143","v":0},{"$f":"Import!I6163","v":0}]
[7,{"$f":"Import!I6024","v":"Select"},{"$f":"Import!I6044","v":"Select"},{"$f":"Import!I6064","v":"Select"},{"$f":"Import!I6084","v":"Select"},{"$f":"Import!I6104","v":0},{"$f":"Import!I6124","v":"Select"},{"$f":"Import!I6144","v":0},{"$f":"Import!I6164","v":0}]
[8,{"$f":"Import!I6025","v":"Select"},{"$f":"Import!I6045","v":"Select"},{"$f":"Import!I6065","v":"Select"},{"$f":"Import!I6085","v":"Select"},{"$f":"Import!I6105","v":0},{"$f":"Import!I6125","v":"Select"},{"$f":"Import!I6145","v":0},{"$f":"Import!I6165","v":0}]
[9,{"$f":"Import!I6026","v":"Select"},{"$f":"Import!I6046","v":"Select"},{"$f":"Import!I6066","v":"Select"},{"$f":"Import!I6086","v":"Select"},{"$f":"Import!I6106","v":0},{"$f":"Import!I6126","v":"Select"},{"$f":"Import!I6146","v":0},{"$f":"Import!I6166","v":0}]
[10,{"$f":"Import!I6027","v":"Select"},{"$f":"Import!I6047","v":"Select"},{"$f":"Import!I6067","v":"Select"},{"$f":"Import!I6087","v":"Select"},{"$f":"Import!I6107","v":0},{"$f":"Import!I6127","v":"Select"},{"$f":"Import!I6147","v":0},{"$f":"Import!I6167","v":0}]
[11,{"$f":"Import!I6028","v":"Select"},{"$f":"Import!I6048","v":"Select"},{"$f":"Import!I6068","v":"Select"},{"$f":"Import!I6088","v":"Select"},{"$f":"Import!I6108","v":0},{"$f":"Import!I6128","v":"Select"},{"$f":"Import!I6148","v":0},{"$f":"Import!I6168","v":0}]
[12,{"$f":"Import!I6029","v":"Select"},{"$f":"Import!I6049","v":"Select"},{"$f":"Import!I6069","v":"Select"},{"$f":"Import!I6089","v":"Select"},{"$f":"Import!I6109","v":0},{"$f":"Import!I6129","v":"Select"},{"$f":"Import!I6149","v":0},{"$f":"Import!I6169","v":0}]
[13,{"$f":"Import!I6030","v":"Select"},{"$f":"Import!I6050","v":"Select"},{"$f":"Import!I6070","v":"Select"},{"$f":"Import!I6090","v":"Select"},{"$f":"Import!I6110","v":0},{"$f":"Import!I6130","v":"Select"},{"$f":"Import!I6150","v":0},{"$f":"Import!I6170","v":0}]
[14,{"$f":"Import!I6031","v":"Select"},{"$f":"Import!I6051","v":"Select"},{"$f":"Import!I6071","v":"Select"},{"$f":"Import!I6091","v":"Select"},{"$f":"Import!I6111","v":0},{"$f":"Import!I6131","v":"Select"},{"$f":"Import!I6151","v":0},{"$f":"Import!I6171","v":0}]
[15,{"$f":"Import!I6032","v":"Select"},{"$f":"Import!I6052","v":"Select"},{"$f":"Import!I6072","v":"Select"},{"$f":"Import!I6092","v":"Select"},{"$f":"Import!I6112","v":0},{"$f":"Import!I6132","v":"Select"},{"$f":"Import!I6152","v":0},{"$f":"Import!I6172","v":0}]
[16,{"$f":"Import!I6033","v":"Select"},{"$f":"Import!I6053","v":"Select"},{"$f":"Import!I6073","v":"Select"},{"$f":"Import!I6093","v":"Select"},{"$f":"Import!I6113","v":0},{"$f":"Import!I6133","v":"Select"},{"$f":"Import!I6153","v":0},{"$f":"Import!I6173","v":0}]
[17,{"$f":"Import!I6034","v":"Select"},{"$f":"Import!I6054","v":"Select"},{"$f":"Import!I6074","v":"Select"},{"$f":"Import!I6094","v":"Select"},{"$f":"Import!I6114","v":0},{"$f":"Import!I6134","v":"Select"},{"$f":"Import!I6154","v":0},{"$f":"Import!I6174","v":0}]
[18,{"$f":"Import!I6035","v":"Select"},{"$f":"Import!I6055","v":"Select"},{"$f":"Import!I6075","v":"Select"},{"$f":"Import!I6095","v":"Select"},{"$f":"Import!I6115","v":0},{"$f":"Import!I6135","v":"Select"},{"$f":"Import!I6155","v":0},{"$f":"Import!I6175","v":0}]
[19,{"$f":"Import!I6036","v":"Select"},{"$f":"Import!I6056","v":"Select"},{"$f":"Import!I6076","v":"Select"},{"$f":"Import!I6096","v":"Select"},{"$f":"Import!I6116","v":0},{"$f":"Import!I6136","v":"Select"},{"$f":"Import!I6156","v":0},{"$f":"Import!I6176","v":0}]
[20,{"$f":"Import!I6037","v":"Select"},{"$f":"Import!I6057","v":"Select"},{"$f":"Import!I6077","v":"Select"},{"$f":"Import!I6097","v":"Select"},{"$f":"Import!I6117","v":0},{"$f":"Import!I6137","v":"Select"},{"$f":"Import!I6157","v":0},{"$f":"Import!I6177","v":0}]
[]
[null,"Total Derivatives",null,null,null,{"$f":"SUM(F241:F260)","v":0},null,0,0]
[]
[]
[]
[]
[]
[null,"(I) OTHER ASSETS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I6178","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!I6179","v":"Select"},{"$f":"Import!I6199","v":"Select"},{"$f":"Import!I6219","v":"Select"},{"$f":"Import!I6239","v":0},{"$f":"Import!I6259","v":0}]
[2,{"$f":"Import!I6180","v":"Select"},{"$f":"Import!I6200","v":"Select"},{"$f":"Import!I6220","v":"Select"},{"$f":"Import!I6240","v":0},{"$f":"Import!I6260","v":0}]
[3,{"$f":"Import!I6181","v":"Select"},{"$f":"Import!I6201","v":"Select"},{"$f":"Import!I6221","v":"Select"},{"$f":"Import!I6241","v":0},{"$f":"Import!I6261","v":0}]
[4,{"$f":"Import!I6182","v":"Select"},{"$f":"Import!I6202","v":"Select"},{"$f":"Import!I6222","v":"Select"},{"$f":"Import!I6242","v":0},{"$f":"Import!I6262","v":0}]
[5,{"$f":"Import!I6183","v":"Select"},{"$f":"Import!I6203","v":"Select"},{"$f":"Import!I6223","v":"Select"},{"$f":"Import!I6243","v":0},{"$f":"Import!I6263","v":0}]
[6,{"$f":"Import!I6184","v":"Select"},{"$f":"Import!I6204","v":"Select"},{"$f":"Import!I6224","v":"Select"},{"$f":"Import!I6244","v":0},{"$f":"Import!I6264","v":0}]
[7,{"$f":"Import!I6185","v":"Select"},{"$f":"Import!I6205","v":"Select"},{"$f":"Import!I6225","v":"Select"},{"$f":"Import!I6245","v":0},{"$f":"Import!I6265","v":0}]
[8,{"$f":"Import!I6186","v":"Select"},{"$f":"Import!I6206","v":"Select"},{"$f":"Import!I6226","v":"Select"},{"$f":"Import!I6246","v":0},{"$f":"Import!I6266","v":0}]
[9,{"$f":"Import!I6187","v":"Select"},{"$f":"Import!I6207","v":"Select"},{"$f":"Import!I6227","v":"Select"},{"$f":"Import!I6247","v":0},{"$f":"Import!I6267","v":0}]
[10,{"$f":"Import!I6188","v":"Select"},{"$f":"Import!I6208","v":"Select"},{"$f":"Import!I6228","v":"Select"},{"$f":"Import!I6248","v":0},{"$f":"Import!I6268","v":0}]
[11,{"$f":"Import!I6189","v":"Select"},{"$f":"Import!I6209","v":"Select"},{"$f":"Import!I6229","v":"Select"},{"$f":"Import!I6249","v":0},{"$f":"Import!I6269","v":0}]
[12,{"$f":"Import!I6190","v":"Select"},{"$f":"Import!I6210","v":"Select"},{"$f":"Import!I6230","v":"Select"},{"$f":"Import!I6250","v":0},{"$f":"Import!I6270","v":0}]
[13,{"$f":"Import!I6191","v":"Select"},{"$f":"Import!I6211","v":"Select"},{"$f":"Import!I6231","v":"Select"},{"$f":"Import!I6251","v":0},{"$f":"Import!I6271","v":0}]
[14,{"$f":"Import!I6192","v":"Select"},{"$f":"Import!I6212","v":"Select"},{"$f":"Import!I6232","v":"Select"},{"$f":"Import!I6252","v":0},{"$f":"Import!I6272","v":0}]
[15,{"$f":"Import!I6193","v":"Select"},{"$f":"Import!I6213","v":"Select"},{"$f":"Import!I6233","v":"Select"},{"$f":"Import!I6253","v":0},{"$f":"Import!I6273","v":0}]
[16,{"$f":"Import!I6194","v":"Select"},{"$f":"Import!I6214","v":"Select"},{"$f":"Import!I6234","v":"Select"},{"$f":"Import!I6254","v":0},{"$f":"Import!I6274","v":0}]
[17,{"$f":"Import!I6195","v":"Select"},{"$f":"Import!I6215","v":"Select"},{"$f":"Import!I6235","v":"Select"},{"$f":"Import!I6255","v":0},{"$f":"Import!I6275","v":0}]
[18,{"$f":"Import!I6196","v":"Select"},{"$f":"Import!I6216","v":"Select"},{"$f":"Import!I6236","v":"Select"},{"$f":"Import!I6256","v":0},{"$f":"Import!I6276","v":0}]
[19,{"$f":"Import!I6197","v":"Select"},{"$f":"Import!I6217","v":"Select"},{"$f":"Import!I6237","v":"Select"},{"$f":"Import!I6257","v":0},{"$f":"Import!I6277","v":0}]
[20,{"$f":"Import!I6198","v":"Select"},{"$f":"Import!I6218","v":"Select"},{"$f":"Import!I6238","v":"Select"},{"$f":"Import!I6258","v":0},{"$f":"Import!I6278","v":0}]
[]
[null,"Total Other Assets",null,null,null,{"$f":"SUM(F275:F294)","v":0}]
[]
[]
[null,"TOTAL ASSETS (Schedules VI (EBS) and VIA (EBS))",null,null,null,{"$f":"F34+F67+F96+F129+F163+F196+F230+F262+F296+'Schedule VIA (EBS)'!F299","v":0}]
[]
[null,"TOTAL ASSETS (Form 1EBS Line 15)",null,null,null,{"$f":"'Form 1EBS'!F96","v":0}]
[]
[null,"Check Form 1EBS",null,null,null,{"$f":"IF(F305=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"Difference",null,null,null,{"$f":"ROUND(F301-F299,0)","v":0}]
[]
[]
[null,"EFFECTIVE DURATION",null,null,{"$f":"Import!I6279","v":0}]
[]
[null,"EFFECTIVE CONVEXITY",null,null,{"$f":"Import!I6280","v":0}]
[]
[]
[]
["Cash","Sovereign Bonds","RMBS - Agency","Public Equities","Private Equities","Investment Income Due and Accrued","Energy","Holding Entity","Significant Influence",null,"Insured/Guaranteed Mortgages",null,"Afghanistan"]
["Certificates of Deposit","Municipals","RMBS - Non-agency","Public Preferred Stock","Investment Funds","Accounts and Premiums Receivable","Materials","Operating Entity","Control",null,"Other Commercial and Farm Mortgages",null,"Aland Islands"]
["Money Market Funds","Supranationals (multilateral development banks and international organizations)","CMBS","Exchange Traded Funds","Hedge Funds","Reinsurance Balance Receivable","Industrial","Branch","Select",null,"Other Residential Mortgages",null,"Albania"]
["Other","Corporate bonds","CLOs","Other","Private Credit Funds","Funds Held by Ceding Reinsurers","Consumer Discretionary","Select",null,null,"Mortgages Not In Good Standing",null,"Algeria"]
["Select","Private Placements","CDOs","Select","Catastrophe Bonds","SAC - long-term business - variable annuities","Consumer Staples",null,null,null,"Collateral Loans",null,"American Samoa"]
[null,"Mutual Funds","Auto Loan ABS",null,"Other Insurance-Linked Securities","SAC - long-term business - others","Healthcare",null,null,null,"Middle Market Loans",null,"Andorra"]
[null,"Other - Secured Bonds","Student Loan ABS",null,"Infrastructure Debt","SAC - general business","Financial",null,null,null,"Other Direct Private Lending",null,"Angola"]
[null,"Other - Unsecured Bonds","Credit Card Receivable ABS",null,"Equity Investments in Infrastructure","Deposit assets","Select",null,null,null,"Policy Loans",null,"Anguilla"]
[null,"Other","Other ABS",null,"Investment in Affiliates","Other Sundry Assets",null,null,null,null,"Other",null,"Antigua and Barbuda"]
[null,"Select","Select",null,"Advances to Affiliates","Letter of Credit, Guarantees and Other Instruments",null,null,null,null,"Select",null,"Argentina"]
[null,null,null,null,"Equity Release / Reverse Mortgages","Other",null,null,null,null,null,null,"Armenia"]
[null,null,null,null,"Other","Select",null,null,null,null,null,null,"Aruba"]
[null,null,null,null,"Select",null,null,null,null,null,null,null,"Australia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Austria"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Bahamas"]
["Listed options","Equity","Hedging","Long / Receive Fixed / Sell Protection","Private Equities","Investment Income Due and Accrued","Real Estate - Owner Occupied",null,null,null,null,null,"Bahrain"]
["Futures","Debt","Speculative","Short / Receive Floating / Buy Protection","Investment Funds","Accounts and Premiums Receivable","Real Estate - Investment",null,null,null,null,null,"Bangladesh"]
["Forwards","Interest Rate","Select","Select","Hedge Funds","Reinsurance Balance Receivable","Select",null,null,null,"Insured/Guaranteed Mortgages",null,"Barbados"]
["Swaps","Inflation",null,null,"Private Credit Funds","SAC - long-term business - variable annuities",null,null,null,null,"Other Commercial and Farm Mortgages",null,"Belarus"]
["Swaptions","Credit",null,null,"Catastrophe Bonds","SAC - long-term business - others",null,null,null,null,"Other Residential Mortgages",null,"Belgium"]
["OTC options","Currencies","Yes",null,"Other Insurance-Linked Securities","SAC - general business","Owner-occupied",null,null,null,"Mortgages Not In Good Standing",null,"Belize"]
["Other","Commodities","No",null,"Infrastructure Debt","Deposit assets","Investment",null,null,null,"Collateral Loans",null,"Benin"]
["Select","Other","Select",null,"Equity Investments in Infrastructure","Other Sundry Assets","Select",null,null,null,"Middle Market Loans",null,"Bermuda"]
[null,"Select",null,null,"Equity Release / Reverse Mortgages","Letter of Credit, Guarantees and Other Instruments",null,null,null,null,"Other Direct Private Lending",null,"Bhutan"]
[null,null,null,null,"Other","Other",null,null,null,null,"Policy Loans",null,"Bolivia (Plurinational State of)"]
[null,null,null,null,"Select","Select",null,null,null,null,"Other",null,"Bonaire, Sint Eustatius and Saba"]
[null,null,null,null,null,null,null,null,null,null,"Select",null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
["BSCR Rating",null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
["Select",null,null,null,null,null,null,null,null,null,null,null,"British Virgin Islands"]
["BSCR Rating 0",null,null,null,null,null,null,null,null,null,null,null,"Brunei Darussalam"]
["BSCR Rating 1",null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
["BSCR Rating 2",null,null,null,null,null,null,null,null,null,null,null,"Burkina Faso"]
["BSCR Rating 3",null,null,null,null,null,null,null,null,null,null,null,"Burundi"]
["BSCR Rating 4",null,null,null,null,null,null,null,null,null,null,null,"Cabo Verde (Cape Verde)"]
["BSCR Rating 5",null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
["BSCR Rating 6",null,null,null,null,null,null,null,null,null,null,null,"Cameroon"]
["BSCR Rating 7",null,null,null,null,null,null,null,null,null,null,null,"Canada"]
["BSCR Rating 8",null,null,null,null,null,null,null,null,null,null,null,"Cayman Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Central African Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Chad"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China, Hong Kong SAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China, Macao SAR "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Colombia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Comoros"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Congo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cook Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cote d' Ivoire"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Croatia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cuba"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Curacao"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Democratic People's Republic of Korea (North Korea)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Democratic Republic of the Congo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Djibouti"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Equatorial Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eswatini (Kingdom of Swaziland)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Falkland Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Faroe Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fiji"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,null,null,null,null,null,null,null,null,null,null,null,"French Guiana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"French Polynesia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gambia (Republic of The)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Georgia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Germany"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ghana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Greenland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guadeloupe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guam"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guernsey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Holy See"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Honduras"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Hungary"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iceland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"India"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iran (Islamic Republic of)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Isle of Man"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Israel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Italy"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Japan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jersey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jordan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lao People's Democratic Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Latvia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liberia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liechtenstein"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Madagascar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Marshall Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Martinique"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mayotte"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Micronesia (Federated States of)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monaco"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Montenegro"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Montserrat"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Namibia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nauru"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nepal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"New Caledonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Niger"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Niue"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Island"]
[null,null,null,null,null,null,null,null,null,null,null,null,"North Macedonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Northern Mariana Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Palau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Papua New Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Paraguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pitcairn"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Puerto Rico"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Korea (South Korea)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Reunion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Romania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rwanda"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Barthelemy (St. Barts)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Helena"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Martin"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Pierre and Miquelon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Vincent and The Grenadines"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Samoa"]
[null,null,null,null,null,null,null,null,null,null,null,null,"San Marino"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sao Tome and Principe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sark"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Senegal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Serbia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Singapore"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sint Maarten"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Somalia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,"South Sudan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,"State of Palestine"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sudan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Svalbard, Jan Mayen"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sweden"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Timor-Leste"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tokelau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turks & Caicos Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom of Great Britain and Northern Ireland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Republic of Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United States of America"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,"US Virgin Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela, Bolivarian Republic of "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Wallis & Futuna Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Western Sahara"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Select"]

{"sheet":"Schedule VIA","index":57,"n_rows":559,"n_cols":13,"rows_kept":559,"cut":false,"hidden":true,"merged":[[105,1,105,2],[6,1,6,2],[39,1,39,2],[43,1,43,2],[68,1,68,2],[101,1,101,2],[235,1,235,2],[267,1,267,2],[271,1,271,2],[134,1,134,2],[138,1,138,2],[168,1,168,2],[172,1,172,2],[201,1,201,2],[205,1,205,2]]}
[null,"SCHEDULE OF FUNDS HELD BY CEDING REINSURERS",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!$C$7","v":"Enter Group Company Name"}]
[null,"As at",{"$f":" TEXT('Group Information'!$C$3,\"d mmmm yyyy\")","v":"31 December 2022"}]
[null,"expressed in ['000s]",{"$f":"'Form 1'!$C$4","v":" ['000s]United States Dollars"}]
[]
[]
[null,"(A) CASH AND CASH EQUIVALENTS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E6282","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!E6283","v":"Select"},{"$f":"Import!E6303","v":"Select"},{"$f":"Import!E6323","v":"Select"},{"$f":"Import!E6343","v":0},{"$f":"Import!E6363","v":0}]
[2,{"$f":"Import!E6284","v":"Select"},{"$f":"Import!E6304","v":"Select"},{"$f":"Import!E6324","v":"Select"},{"$f":"Import!E6344","v":0},{"$f":"Import!E6364","v":0}]
[3,{"$f":"Import!E6285","v":"Select"},{"$f":"Import!E6305","v":"Select"},{"$f":"Import!E6325","v":"Select"},{"$f":"Import!E6345","v":0},{"$f":"Import!E6365","v":0}]
[4,{"$f":"Import!E6286","v":"Select"},{"$f":"Import!E6306","v":"Select"},{"$f":"Import!E6326","v":"Select"},{"$f":"Import!E6346","v":0},{"$f":"Import!E6366","v":0}]
[5,{"$f":"Import!E6287","v":"Select"},{"$f":"Import!E6307","v":"Select"},{"$f":"Import!E6327","v":"Select"},{"$f":"Import!E6347","v":0},{"$f":"Import!E6367","v":0}]
[6,{"$f":"Import!E6288","v":"Select"},{"$f":"Import!E6308","v":"Select"},{"$f":"Import!E6328","v":"Select"},{"$f":"Import!E6348","v":0},{"$f":"Import!E6368","v":0}]
[7,{"$f":"Import!E6289","v":"Select"},{"$f":"Import!E6309","v":"Select"},{"$f":"Import!E6329","v":"Select"},{"$f":"Import!E6349","v":0},{"$f":"Import!E6369","v":0}]
[8,{"$f":"Import!E6290","v":"Select"},{"$f":"Import!E6310","v":"Select"},{"$f":"Import!E6330","v":"Select"},{"$f":"Import!E6350","v":0},{"$f":"Import!E6370","v":0}]
[9,{"$f":"Import!E6291","v":"Select"},{"$f":"Import!E6311","v":"Select"},{"$f":"Import!E6331","v":"Select"},{"$f":"Import!E6351","v":0},{"$f":"Import!E6371","v":0}]
[10,{"$f":"Import!E6292","v":"Select"},{"$f":"Import!E6312","v":"Select"},{"$f":"Import!E6332","v":"Select"},{"$f":"Import!E6352","v":0},{"$f":"Import!E6372","v":0}]
[11,{"$f":"Import!E6293","v":"Select"},{"$f":"Import!E6313","v":"Select"},{"$f":"Import!E6333","v":"Select"},{"$f":"Import!E6353","v":0},{"$f":"Import!E6373","v":0}]
[12,{"$f":"Import!E6294","v":"Select"},{"$f":"Import!E6314","v":"Select"},{"$f":"Import!E6334","v":"Select"},{"$f":"Import!E6354","v":0},{"$f":"Import!E6374","v":0}]
[13,{"$f":"Import!E6295","v":"Select"},{"$f":"Import!E6315","v":"Select"},{"$f":"Import!E6335","v":"Select"},{"$f":"Import!E6355","v":0},{"$f":"Import!E6375","v":0}]
[14,{"$f":"Import!E6296","v":"Select"},{"$f":"Import!E6316","v":"Select"},{"$f":"Import!E6336","v":"Select"},{"$f":"Import!E6356","v":0},{"$f":"Import!E6376","v":0}]
[15,{"$f":"Import!E6297","v":"Select"},{"$f":"Import!E6317","v":"Select"},{"$f":"Import!E6337","v":"Select"},{"$f":"Import!E6357","v":0},{"$f":"Import!E6377","v":0}]
[16,{"$f":"Import!E6298","v":"Select"},{"$f":"Import!E6318","v":"Select"},{"$f":"Import!E6338","v":"Select"},{"$f":"Import!E6358","v":0},{"$f":"Import!E6378","v":0}]
[17,{"$f":"Import!E6299","v":"Select"},{"$f":"Import!E6319","v":"Select"},{"$f":"Import!E6339","v":"Select"},{"$f":"Import!E6359","v":0},{"$f":"Import!E6379","v":0}]
[18,{"$f":"Import!E6300","v":"Select"},{"$f":"Import!E6320","v":"Select"},{"$f":"Import!E6340","v":"Select"},{"$f":"Import!E6360","v":0},{"$f":"Import!E6380","v":0}]
[19,{"$f":"Import!E6301","v":"Select"},{"$f":"Import!E6321","v":"Select"},{"$f":"Import!E6341","v":"Select"},{"$f":"Import!E6361","v":0},{"$f":"Import!E6381","v":0}]
[20,{"$f":"Import!E6302","v":"Select"},{"$f":"Import!E6322","v":"Select"},{"$f":"Import!E6342","v":"Select"},{"$f":"Import!E6362","v":0},{"$f":"Import!E6382","v":0}]
[]
[null,"Total Cash & Cash Equivalents",null,null,{"$f":"SUM(E13:E32)","v":0},{"$f":"SUM(F13:F32)","v":0}]
[]
[]
[]
[]
[]
[null,"(B) BONDS AND DEBENTURES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E6383","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!E6384","v":"Select"},{"$f":"Import!E6404","v":"Select"},{"$f":"Import!E6424","v":"Select"},{"$f":"Import!E6444","v":0},{"$f":"Import!E6464","v":0},{"$f":"Import!E6484","v":0},{"$f":"Import!E6504","v":0},{"$f":"Import!E6524","v":0}]
[2,{"$f":"Import!E6385","v":"Select"},{"$f":"Import!E6405","v":"Select"},{"$f":"Import!E6425","v":"Select"},{"$f":"Import!E6445","v":0},{"$f":"Import!E6465","v":0},{"$f":"Import!E6485","v":0},{"$f":"Import!E6505","v":0},{"$f":"Import!E6525","v":0}]
[3,{"$f":"Import!E6386","v":"Select"},{"$f":"Import!E6406","v":"Select"},{"$f":"Import!E6426","v":"Select"},{"$f":"Import!E6446","v":0},{"$f":"Import!E6466","v":0},{"$f":"Import!E6486","v":0},{"$f":"Import!E6506","v":0},{"$f":"Import!E6526","v":0}]
[4,{"$f":"Import!E6387","v":"Select"},{"$f":"Import!E6407","v":"Select"},{"$f":"Import!E6427","v":"Select"},{"$f":"Import!E6447","v":0},{"$f":"Import!E6467","v":0},{"$f":"Import!E6487","v":0},{"$f":"Import!E6507","v":0},{"$f":"Import!E6527","v":0}]
[5,{"$f":"Import!E6388","v":"Select"},{"$f":"Import!E6408","v":"Select"},{"$f":"Import!E6428","v":"Select"},{"$f":"Import!E6448","v":0},{"$f":"Import!E6468","v":0},{"$f":"Import!E6488","v":0},{"$f":"Import!E6508","v":0},{"$f":"Import!E6528","v":0}]
[6,{"$f":"Import!E6389","v":"Select"},{"$f":"Import!E6409","v":"Select"},{"$f":"Import!E6429","v":"Select"},{"$f":"Import!E6449","v":0},{"$f":"Import!E6469","v":0},{"$f":"Import!E6489","v":0},{"$f":"Import!E6509","v":0},{"$f":"Import!E6529","v":0}]
[7,{"$f":"Import!E6390","v":"Select"},{"$f":"Import!E6410","v":"Select"},{"$f":"Import!E6430","v":"Select"},{"$f":"Import!E6450","v":0},{"$f":"Import!E6470","v":0},{"$f":"Import!E6490","v":0},{"$f":"Import!E6510","v":0},{"$f":"Import!E6530","v":0}]
[8,{"$f":"Import!E6391","v":"Select"},{"$f":"Import!E6411","v":"Select"},{"$f":"Import!E6431","v":"Select"},{"$f":"Import!E6451","v":0},{"$f":"Import!E6471","v":0},{"$f":"Import!E6491","v":0},{"$f":"Import!E6511","v":0},{"$f":"Import!E6531","v":0}]
[9,{"$f":"Import!E6392","v":"Select"},{"$f":"Import!E6412","v":"Select"},{"$f":"Import!E6432","v":"Select"},{"$f":"Import!E6452","v":0},{"$f":"Import!E6472","v":0},{"$f":"Import!E6492","v":0},{"$f":"Import!E6512","v":0},{"$f":"Import!E6532","v":0}]
[10,{"$f":"Import!E6393","v":"Select"},{"$f":"Import!E6413","v":"Select"},{"$f":"Import!E6433","v":"Select"},{"$f":"Import!E6453","v":0},{"$f":"Import!E6473","v":0},{"$f":"Import!E6493","v":0},{"$f":"Import!E6513","v":0},{"$f":"Import!E6533","v":0}]
[11,{"$f":"Import!E6394","v":"Select"},{"$f":"Import!E6414","v":"Select"},{"$f":"Import!E6434","v":"Select"},{"$f":"Import!E6454","v":0},{"$f":"Import!E6474","v":0},{"$f":"Import!E6494","v":0},{"$f":"Import!E6514","v":0},{"$f":"Import!E6534","v":0}]
[12,{"$f":"Import!E6395","v":"Select"},{"$f":"Import!E6415","v":"Select"},{"$f":"Import!E6435","v":"Select"},{"$f":"Import!E6455","v":0},{"$f":"Import!E6475","v":0},{"$f":"Import!E6495","v":0},{"$f":"Import!E6515","v":0},{"$f":"Import!E6535","v":0}]
[13,{"$f":"Import!E6396","v":"Select"},{"$f":"Import!E6416","v":"Select"},{"$f":"Import!E6436","v":"Select"},{"$f":"Import!E6456","v":0},{"$f":"Import!E6476","v":0},{"$f":"Import!E6496","v":0},{"$f":"Import!E6516","v":0},{"$f":"Import!E6536","v":0}]
[14,{"$f":"Import!E6397","v":"Select"},{"$f":"Import!E6417","v":"Select"},{"$f":"Import!E6437","v":"Select"},{"$f":"Import!E6457","v":0},{"$f":"Import!E6477","v":0},{"$f":"Import!E6497","v":0},{"$f":"Import!E6517","v":0},{"$f":"Import!E6537","v":0}]
[15,{"$f":"Import!E6398","v":"Select"},{"$f":"Import!E6418","v":"Select"},{"$f":"Import!E6438","v":"Select"},{"$f":"Import!E6458","v":0},{"$f":"Import!E6478","v":0},{"$f":"Import!E6498","v":0},{"$f":"Import!E6518","v":0},{"$f":"Import!E6538","v":0}]
[16,{"$f":"Import!E6399","v":"Select"},{"$f":"Import!E6419","v":"Select"},{"$f":"Import!E6439","v":"Select"},{"$f":"Import!E6459","v":0},{"$f":"Import!E6479","v":0},{"$f":"Import!E6499","v":0},{"$f":"Import!E6519","v":0},{"$f":"Import!E6539","v":0}]
[17,{"$f":"Import!E6400","v":"Select"},{"$f":"Import!E6420","v":"Select"},{"$f":"Import!E6440","v":"Select"},{"$f":"Import!E6460","v":0},{"$f":"Import!E6480","v":0},{"$f":"Import!E6500","v":0},{"$f":"Import!E6520","v":0},{"$f":"Import!E6540","v":0}]
[18,{"$f":"Import!E6401","v":"Select"},{"$f":"Import!E6421","v":"Select"},{"$f":"Import!E6441","v":"Select"},{"$f":"Import!E6461","v":0},{"$f":"Import!E6481","v":0},{"$f":"Import!E6501","v":0},{"$f":"Import!E6521","v":0},{"$f":"Import!E6541","v":0}]
[19,{"$f":"Import!E6402","v":"Select"},{"$f":"Import!E6422","v":"Select"},{"$f":"Import!E6442","v":"Select"},{"$f":"Import!E6462","v":0},{"$f":"Import!E6482","v":0},{"$f":"Import!E6502","v":0},{"$f":"Import!E6522","v":0},{"$f":"Import!E6542","v":0}]
[20,{"$f":"Import!E6403","v":"Select"},{"$f":"Import!E6423","v":"Select"},{"$f":"Import!E6443","v":"Select"},{"$f":"Import!E6463","v":0},{"$f":"Import!E6483","v":0},{"$f":"Import!E6503","v":0},{"$f":"Import!E6523","v":0},{"$f":"Import!E6543","v":0}]
[]
[null,"Total Bonds & Debentures",null,null,{"$f":"SUM(E46:E65)","v":0},{"$f":"SUM(F46:F65)","v":0},0,0,0]
[]
[null,"(C) SECURITIES/ASSET-BASED SECURITIES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E6544","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!E6545","v":"Select"},{"$f":"Import!E6565","v":"Select"},{"$f":"Import!E6585","v":"Select"},{"$f":"Import!E6605","v":0},{"$f":"Import!E6625","v":0},{"$f":"Import!E6645","v":0},{"$f":"Import!E6665","v":0},{"$f":"Import!E6685","v":0}]
[2,{"$f":"Import!E6546","v":"Select"},{"$f":"Import!E6566","v":"Select"},{"$f":"Import!E6586","v":"Select"},{"$f":"Import!E6606","v":0},{"$f":"Import!E6626","v":0},{"$f":"Import!E6646","v":0},{"$f":"Import!E6666","v":0},{"$f":"Import!E6686","v":0}]
[3,{"$f":"Import!E6547","v":"Select"},{"$f":"Import!E6567","v":"Select"},{"$f":"Import!E6587","v":"Select"},{"$f":"Import!E6607","v":0},{"$f":"Import!E6627","v":0},{"$f":"Import!E6647","v":0},{"$f":"Import!E6667","v":0},{"$f":"Import!E6687","v":0}]
[4,{"$f":"Import!E6548","v":"Select"},{"$f":"Import!E6568","v":"Select"},{"$f":"Import!E6588","v":"Select"},{"$f":"Import!E6608","v":0},{"$f":"Import!E6628","v":0},{"$f":"Import!E6648","v":0},{"$f":"Import!E6668","v":0},{"$f":"Import!E6688","v":0}]
[5,{"$f":"Import!E6549","v":"Select"},{"$f":"Import!E6569","v":"Select"},{"$f":"Import!E6589","v":"Select"},{"$f":"Import!E6609","v":0},{"$f":"Import!E6629","v":0},{"$f":"Import!E6649","v":0},{"$f":"Import!E6669","v":0},{"$f":"Import!E6689","v":0}]
[6,{"$f":"Import!E6550","v":"Select"},{"$f":"Import!E6570","v":"Select"},{"$f":"Import!E6590","v":"Select"},{"$f":"Import!E6610","v":0},{"$f":"Import!E6630","v":0},{"$f":"Import!E6650","v":0},{"$f":"Import!E6670","v":0},{"$f":"Import!E6690","v":0}]
[7,{"$f":"Import!E6551","v":"Select"},{"$f":"Import!E6571","v":"Select"},{"$f":"Import!E6591","v":"Select"},{"$f":"Import!E6611","v":0},{"$f":"Import!E6631","v":0},{"$f":"Import!E6651","v":0},{"$f":"Import!E6671","v":0},{"$f":"Import!E6691","v":0}]
[8,{"$f":"Import!E6552","v":"Select"},{"$f":"Import!E6572","v":"Select"},{"$f":"Import!E6592","v":"Select"},{"$f":"Import!E6612","v":0},{"$f":"Import!E6632","v":0},{"$f":"Import!E6652","v":0},{"$f":"Import!E6672","v":0},{"$f":"Import!E6692","v":0}]
[9,{"$f":"Import!E6553","v":"Select"},{"$f":"Import!E6573","v":"Select"},{"$f":"Import!E6593","v":"Select"},{"$f":"Import!E6613","v":0},{"$f":"Import!E6633","v":0},{"$f":"Import!E6653","v":0},{"$f":"Import!E6673","v":0},{"$f":"Import!E6693","v":0}]
[10,{"$f":"Import!E6554","v":"Select"},{"$f":"Import!E6574","v":"Select"},{"$f":"Import!E6594","v":"Select"},{"$f":"Import!E6614","v":0},{"$f":"Import!E6634","v":0},{"$f":"Import!E6654","v":0},{"$f":"Import!E6674","v":0},{"$f":"Import!E6694","v":0}]
[11,{"$f":"Import!E6555","v":"Select"},{"$f":"Import!E6575","v":"Select"},{"$f":"Import!E6595","v":"Select"},{"$f":"Import!E6615","v":0},{"$f":"Import!E6635","v":0},{"$f":"Import!E6655","v":0},{"$f":"Import!E6675","v":0},{"$f":"Import!E6695","v":0}]
[12,{"$f":"Import!E6556","v":"Select"},{"$f":"Import!E6576","v":"Select"},{"$f":"Import!E6596","v":"Select"},{"$f":"Import!E6616","v":0},{"$f":"Import!E6636","v":0},{"$f":"Import!E6656","v":0},{"$f":"Import!E6676","v":0},{"$f":"Import!E6696","v":0}]
[13,{"$f":"Import!E6557","v":"Select"},{"$f":"Import!E6577","v":"Select"},{"$f":"Import!E6597","v":"Select"},{"$f":"Import!E6617","v":0},{"$f":"Import!E6637","v":0},{"$f":"Import!E6657","v":0},{"$f":"Import!E6677","v":0},{"$f":"Import!E6697","v":0}]
[14,{"$f":"Import!E6558","v":"Select"},{"$f":"Import!E6578","v":"Select"},{"$f":"Import!E6598","v":"Select"},{"$f":"Import!E6618","v":0},{"$f":"Import!E6638","v":0},{"$f":"Import!E6658","v":0},{"$f":"Import!E6678","v":0},{"$f":"Import!E6698","v":0}]
[15,{"$f":"Import!E6559","v":"Select"},{"$f":"Import!E6579","v":"Select"},{"$f":"Import!E6599","v":"Select"},{"$f":"Import!E6619","v":0},{"$f":"Import!E6639","v":0},{"$f":"Import!E6659","v":0},{"$f":"Import!E6679","v":0},{"$f":"Import!E6699","v":0}]
[16,{"$f":"Import!E6560","v":"Select"},{"$f":"Import!E6580","v":"Select"},{"$f":"Import!E6600","v":"Select"},{"$f":"Import!E6620","v":0},{"$f":"Import!E6640","v":0},{"$f":"Import!E6660","v":0},{"$f":"Import!E6680","v":0},{"$f":"Import!E6700","v":0}]
[17,{"$f":"Import!E6561","v":"Select"},{"$f":"Import!E6581","v":"Select"},{"$f":"Import!E6601","v":"Select"},{"$f":"Import!E6621","v":0},{"$f":"Import!E6641","v":0},{"$f":"Import!E6661","v":0},{"$f":"Import!E6681","v":0},{"$f":"Import!E6701","v":0}]
[18,{"$f":"Import!E6562","v":"Select"},{"$f":"Import!E6582","v":"Select"},{"$f":"Import!E6602","v":"Select"},{"$f":"Import!E6622","v":0},{"$f":"Import!E6642","v":0},{"$f":"Import!E6662","v":0},{"$f":"Import!E6682","v":0},{"$f":"Import!E6702","v":0}]
[19,{"$f":"Import!E6563","v":"Select"},{"$f":"Import!E6583","v":"Select"},{"$f":"Import!E6603","v":"Select"},{"$f":"Import!E6623","v":0},{"$f":"Import!E6643","v":0},{"$f":"Import!E6663","v":0},{"$f":"Import!E6683","v":0},{"$f":"Import!E6703","v":0}]
[20,{"$f":"Import!E6564","v":"Select"},{"$f":"Import!E6584","v":"Select"},{"$f":"Import!E6604","v":"Select"},{"$f":"Import!E6624","v":0},{"$f":"Import!E6644","v":0},{"$f":"Import!E6664","v":0},{"$f":"Import!E6684","v":0},{"$f":"Import!E6704","v":0}]
[]
[null,"Total Securities/Asset-Backed Securities",null,null,{"$f":"SUM(E75:E94)","v":0},{"$f":"SUM(F75:F94)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(D) LISTED EQUITIES AND PREFERENCE SHARES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E6705","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Stock Exchange","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!E6706","v":"Select"},{"$f":"Import!E6726","v":0},{"$f":"Import!E6746","v":"Select"},{"$f":"Import!E6766","v":0},{"$f":"Import!E6786","v":0}]
[2,{"$f":"Import!E6707","v":"Select"},{"$f":"Import!E6727","v":0},{"$f":"Import!E6747","v":"Select"},{"$f":"Import!E6767","v":0},{"$f":"Import!E6787","v":0}]
[3,{"$f":"Import!E6708","v":"Select"},{"$f":"Import!E6728","v":0},{"$f":"Import!E6748","v":"Select"},{"$f":"Import!E6768","v":0},{"$f":"Import!E6788","v":0}]
[4,{"$f":"Import!E6709","v":"Select"},{"$f":"Import!E6729","v":0},{"$f":"Import!E6749","v":"Select"},{"$f":"Import!E6769","v":0},{"$f":"Import!E6789","v":0}]
[5,{"$f":"Import!E6710","v":"Select"},{"$f":"Import!E6730","v":0},{"$f":"Import!E6750","v":"Select"},{"$f":"Import!E6770","v":0},{"$f":"Import!E6790","v":0}]
[6,{"$f":"Import!E6711","v":"Select"},{"$f":"Import!E6731","v":0},{"$f":"Import!E6751","v":"Select"},{"$f":"Import!E6771","v":0},{"$f":"Import!E6791","v":0}]
[7,{"$f":"Import!E6712","v":"Select"},{"$f":"Import!E6732","v":0},{"$f":"Import!E6752","v":"Select"},{"$f":"Import!E6772","v":0},{"$f":"Import!E6792","v":0}]
[8,{"$f":"Import!E6713","v":"Select"},{"$f":"Import!E6733","v":0},{"$f":"Import!E6753","v":"Select"},{"$f":"Import!E6773","v":0},{"$f":"Import!E6793","v":0}]
[9,{"$f":"Import!E6714","v":"Select"},{"$f":"Import!E6734","v":0},{"$f":"Import!E6754","v":"Select"},{"$f":"Import!E6774","v":0},{"$f":"Import!E6794","v":0}]
[10,{"$f":"Import!E6715","v":"Select"},{"$f":"Import!E6735","v":0},{"$f":"Import!E6755","v":"Select"},{"$f":"Import!E6775","v":0},{"$f":"Import!E6795","v":0}]
[11,{"$f":"Import!E6716","v":"Select"},{"$f":"Import!E6736","v":0},{"$f":"Import!E6756","v":"Select"},{"$f":"Import!E6776","v":0},{"$f":"Import!E6796","v":0}]
[12,{"$f":"Import!E6717","v":"Select"},{"$f":"Import!E6737","v":0},{"$f":"Import!E6757","v":"Select"},{"$f":"Import!E6777","v":0},{"$f":"Import!E6797","v":0}]
[13,{"$f":"Import!E6718","v":"Select"},{"$f":"Import!E6738","v":0},{"$f":"Import!E6758","v":"Select"},{"$f":"Import!E6778","v":0},{"$f":"Import!E6798","v":0}]
[14,{"$f":"Import!E6719","v":"Select"},{"$f":"Import!E6739","v":0},{"$f":"Import!E6759","v":"Select"},{"$f":"Import!E6779","v":0},{"$f":"Import!E6799","v":0}]
[15,{"$f":"Import!E6720","v":"Select"},{"$f":"Import!E6740","v":0},{"$f":"Import!E6760","v":"Select"},{"$f":"Import!E6780","v":0},{"$f":"Import!E6800","v":0}]
[16,{"$f":"Import!E6721","v":"Select"},{"$f":"Import!E6741","v":0},{"$f":"Import!E6761","v":"Select"},{"$f":"Import!E6781","v":0},{"$f":"Import!E6801","v":0}]
[17,{"$f":"Import!E6722","v":"Select"},{"$f":"Import!E6742","v":0},{"$f":"Import!E6762","v":"Select"},{"$f":"Import!E6782","v":0},{"$f":"Import!E6802","v":0}]
[18,{"$f":"Import!E6723","v":"Select"},{"$f":"Import!E6743","v":0},{"$f":"Import!E6763","v":"Select"},{"$f":"Import!E6783","v":0},{"$f":"Import!E6803","v":0}]
[19,{"$f":"Import!E6724","v":"Select"},{"$f":"Import!E6744","v":0},{"$f":"Import!E6764","v":"Select"},{"$f":"Import!E6784","v":0},{"$f":"Import!E6804","v":0}]
[20,{"$f":"Import!E6725","v":"Select"},{"$f":"Import!E6745","v":0},{"$f":"Import!E6765","v":"Select"},{"$f":"Import!E6785","v":0},{"$f":"Import!E6805","v":0}]
[]
[null,"Total Listed Equities & Preference Shares",null,null,{"$f":"SUM(E108:E127)","v":0},{"$f":"SUM(F108:F127)","v":0}]
[]
[]
[]
[]
[]
[null,"(E) ALTERNATIVE INVESTMENTS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E6806","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!E6807","v":"Select"},{"$f":"Import!E6827","v":"Select"},{"$f":"Import!E6847","v":"Select"},{"$f":"Import!E6867","v":0},{"$f":"Import!E6887","v":0},{"$f":"Import!E6907","v":0},{"$f":"Import!E6927","v":0},{"$f":"Import!E6947","v":0}]
[2,{"$f":"Import!E6808","v":"Select"},{"$f":"Import!E6828","v":"Select"},{"$f":"Import!E6848","v":"Select"},{"$f":"Import!E6868","v":0},{"$f":"Import!E6888","v":0},{"$f":"Import!E6908","v":0},{"$f":"Import!E6928","v":0},{"$f":"Import!E6948","v":0}]
[3,{"$f":"Import!E6809","v":"Select"},{"$f":"Import!E6829","v":"Select"},{"$f":"Import!E6849","v":"Select"},{"$f":"Import!E6869","v":0},{"$f":"Import!E6889","v":0},{"$f":"Import!E6909","v":0},{"$f":"Import!E6929","v":0},{"$f":"Import!E6949","v":0}]
[4,{"$f":"Import!E6810","v":"Select"},{"$f":"Import!E6830","v":"Select"},{"$f":"Import!E6850","v":"Select"},{"$f":"Import!E6870","v":0},{"$f":"Import!E6890","v":0},{"$f":"Import!E6910","v":0},{"$f":"Import!E6930","v":0},{"$f":"Import!E6950","v":0}]
[5,{"$f":"Import!E6811","v":"Select"},{"$f":"Import!E6831","v":"Select"},{"$f":"Import!E6851","v":"Select"},{"$f":"Import!E6871","v":0},{"$f":"Import!E6891","v":0},{"$f":"Import!E6911","v":0},{"$f":"Import!E6931","v":0},{"$f":"Import!E6951","v":0}]
[6,{"$f":"Import!E6812","v":"Select"},{"$f":"Import!E6832","v":"Select"},{"$f":"Import!E6852","v":"Select"},{"$f":"Import!E6872","v":0},{"$f":"Import!E6892","v":0},{"$f":"Import!E6912","v":0},{"$f":"Import!E6932","v":0},{"$f":"Import!E6952","v":0}]
[7,{"$f":"Import!E6813","v":"Select"},{"$f":"Import!E6833","v":"Select"},{"$f":"Import!E6853","v":"Select"},{"$f":"Import!E6873","v":0},{"$f":"Import!E6893","v":0},{"$f":"Import!E6913","v":0},{"$f":"Import!E6933","v":0},{"$f":"Import!E6953","v":0}]
[8,{"$f":"Import!E6814","v":"Select"},{"$f":"Import!E6834","v":"Select"},{"$f":"Import!E6854","v":"Select"},{"$f":"Import!E6874","v":0},{"$f":"Import!E6894","v":0},{"$f":"Import!E6914","v":0},{"$f":"Import!E6934","v":0},{"$f":"Import!E6954","v":0}]
[9,{"$f":"Import!E6815","v":"Select"},{"$f":"Import!E6835","v":"Select"},{"$f":"Import!E6855","v":"Select"},{"$f":"Import!E6875","v":0},{"$f":"Import!E6895","v":0},{"$f":"Import!E6915","v":0},{"$f":"Import!E6935","v":0},{"$f":"Import!E6955","v":0}]
[10,{"$f":"Import!E6816","v":"Select"},{"$f":"Import!E6836","v":"Select"},{"$f":"Import!E6856","v":"Select"},{"$f":"Import!E6876","v":0},{"$f":"Import!E6896","v":0},{"$f":"Import!E6916","v":0},{"$f":"Import!E6936","v":0},{"$f":"Import!E6956","v":0}]
[11,{"$f":"Import!E6817","v":"Select"},{"$f":"Import!E6837","v":"Select"},{"$f":"Import!E6857","v":"Select"},{"$f":"Import!E6877","v":0},{"$f":"Import!E6897","v":0},{"$f":"Import!E6917","v":0},{"$f":"Import!E6937","v":0},{"$f":"Import!E6957","v":0}]
[12,{"$f":"Import!E6818","v":"Select"},{"$f":"Import!E6838","v":"Select"},{"$f":"Import!E6858","v":"Select"},{"$f":"Import!E6878","v":0},{"$f":"Import!E6898","v":0},{"$f":"Import!E6918","v":0},{"$f":"Import!E6938","v":0},{"$f":"Import!E6958","v":0}]
[13,{"$f":"Import!E6819","v":"Select"},{"$f":"Import!E6839","v":"Select"},{"$f":"Import!E6859","v":"Select"},{"$f":"Import!E6879","v":0},{"$f":"Import!E6899","v":0},{"$f":"Import!E6919","v":0},{"$f":"Import!E6939","v":0},{"$f":"Import!E6959","v":0}]
[14,{"$f":"Import!E6820","v":"Select"},{"$f":"Import!E6840","v":"Select"},{"$f":"Import!E6860","v":"Select"},{"$f":"Import!E6880","v":0},{"$f":"Import!E6900","v":0},{"$f":"Import!E6920","v":0},{"$f":"Import!E6940","v":0},{"$f":"Import!E6960","v":0}]
[15,{"$f":"Import!E6821","v":"Select"},{"$f":"Import!E6841","v":"Select"},{"$f":"Import!E6861","v":"Select"},{"$f":"Import!E6881","v":0},{"$f":"Import!E6901","v":0},{"$f":"Import!E6921","v":0},{"$f":"Import!E6941","v":0},{"$f":"Import!E6961","v":0}]
[16,{"$f":"Import!E6822","v":"Select"},{"$f":"Import!E6842","v":"Select"},{"$f":"Import!E6862","v":"Select"},{"$f":"Import!E6882","v":0},{"$f":"Import!E6902","v":0},{"$f":"Import!E6922","v":0},{"$f":"Import!E6942","v":0},{"$f":"Import!E6962","v":0}]
[17,{"$f":"Import!E6823","v":"Select"},{"$f":"Import!E6843","v":"Select"},{"$f":"Import!E6863","v":"Select"},{"$f":"Import!E6883","v":0},{"$f":"Import!E6903","v":0},{"$f":"Import!E6923","v":0},{"$f":"Import!E6943","v":0},{"$f":"Import!E6963","v":0}]
[18,{"$f":"Import!E6824","v":"Select"},{"$f":"Import!E6844","v":"Select"},{"$f":"Import!E6864","v":"Select"},{"$f":"Import!E6884","v":0},{"$f":"Import!E6904","v":0},{"$f":"Import!E6924","v":0},{"$f":"Import!E6944","v":0},{"$f":"Import!E6964","v":0}]
[19,{"$f":"Import!E6825","v":"Select"},{"$f":"Import!E6845","v":"Select"},{"$f":"Import!E6865","v":"Select"},{"$f":"Import!E6885","v":0},{"$f":"Import!E6905","v":0},{"$f":"Import!E6925","v":0},{"$f":"Import!E6945","v":0},{"$f":"Import!E6965","v":0}]
[20,{"$f":"Import!E6826","v":"Select"},{"$f":"Import!E6846","v":"Select"},{"$f":"Import!E6866","v":"Select"},{"$f":"Import!E6886","v":0},{"$f":"Import!E6906","v":0},{"$f":"Import!E6926","v":0},{"$f":"Import!E6946","v":0},{"$f":"Import!E6966","v":0}]
[]
[null,"Total Alternative Investments",null,null,{"$f":"SUM(E142:E161)","v":0},{"$f":"SUM(F142:F161)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(F) LOANS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E6967","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!E6968","v":"Select"},{"$f":"Import!E6988","v":"Select"},{"$f":"Import!E7008","v":"Select"},{"$f":"Import!E7028","v":0},{"$f":"Import!E7048","v":0},{"$f":"Import!E7068","v":0},{"$f":"Import!E7088","v":0},{"$f":"Import!E7108","v":0}]
[{"$f":"A175+1","v":2},{"$f":"Import!E6969","v":"Select"},{"$f":"Import!E6989","v":"Select"},{"$f":"Import!E7009","v":"Select"},{"$f":"Import!E7029","v":0},{"$f":"Import!E7049","v":0},{"$f":"Import!E7069","v":0},{"$f":"Import!E7089","v":0},{"$f":"Import!E7109","v":0}]
[{"$f":"A176+1","v":3},{"$f":"Import!E6970","v":"Select"},{"$f":"Import!E6990","v":"Select"},{"$f":"Import!E7010","v":"Select"},{"$f":"Import!E7030","v":0},{"$f":"Import!E7050","v":0},{"$f":"Import!E7070","v":0},{"$f":"Import!E7090","v":0},{"$f":"Import!E7110","v":0}]
[4,{"$f":"Import!E6971","v":"Select"},{"$f":"Import!E6991","v":"Select"},{"$f":"Import!E7011","v":"Select"},{"$f":"Import!E7031","v":0},{"$f":"Import!E7051","v":0},{"$f":"Import!E7071","v":0},{"$f":"Import!E7091","v":0},{"$f":"Import!E7111","v":0}]
[5,{"$f":"Import!E6972","v":"Select"},{"$f":"Import!E6992","v":"Select"},{"$f":"Import!E7012","v":"Select"},{"$f":"Import!E7032","v":0},{"$f":"Import!E7052","v":0},{"$f":"Import!E7072","v":0},{"$f":"Import!E7092","v":0},{"$f":"Import!E7112","v":0}]
[6,{"$f":"Import!E6973","v":"Select"},{"$f":"Import!E6993","v":"Select"},{"$f":"Import!E7013","v":"Select"},{"$f":"Import!E7033","v":0},{"$f":"Import!E7053","v":0},{"$f":"Import!E7073","v":0},{"$f":"Import!E7093","v":0},{"$f":"Import!E7113","v":0}]
[7,{"$f":"Import!E6974","v":"Select"},{"$f":"Import!E6994","v":"Select"},{"$f":"Import!E7014","v":"Select"},{"$f":"Import!E7034","v":0},{"$f":"Import!E7054","v":0},{"$f":"Import!E7074","v":0},{"$f":"Import!E7094","v":0},{"$f":"Import!E7114","v":0}]
[8,{"$f":"Import!E6975","v":"Select"},{"$f":"Import!E6995","v":"Select"},{"$f":"Import!E7015","v":"Select"},{"$f":"Import!E7035","v":0},{"$f":"Import!E7055","v":0},{"$f":"Import!E7075","v":0},{"$f":"Import!E7095","v":0},{"$f":"Import!E7115","v":0}]
[9,{"$f":"Import!E6976","v":"Select"},{"$f":"Import!E6996","v":"Select"},{"$f":"Import!E7016","v":"Select"},{"$f":"Import!E7036","v":0},{"$f":"Import!E7056","v":0},{"$f":"Import!E7076","v":0},{"$f":"Import!E7096","v":0},{"$f":"Import!E7116","v":0}]
[10,{"$f":"Import!E6977","v":"Select"},{"$f":"Import!E6997","v":"Select"},{"$f":"Import!E7017","v":"Select"},{"$f":"Import!E7037","v":0},{"$f":"Import!E7057","v":0},{"$f":"Import!E7077","v":0},{"$f":"Import!E7097","v":0},{"$f":"Import!E7117","v":0}]
[11,{"$f":"Import!E6978","v":"Select"},{"$f":"Import!E6998","v":"Select"},{"$f":"Import!E7018","v":"Select"},{"$f":"Import!E7038","v":0},{"$f":"Import!E7058","v":0},{"$f":"Import!E7078","v":0},{"$f":"Import!E7098","v":0},{"$f":"Import!E7118","v":0}]
[12,{"$f":"Import!E6979","v":"Select"},{"$f":"Import!E6999","v":"Select"},{"$f":"Import!E7019","v":"Select"},{"$f":"Import!E7039","v":0},{"$f":"Import!E7059","v":0},{"$f":"Import!E7079","v":0},{"$f":"Import!E7099","v":0},{"$f":"Import!E7119","v":0}]
[13,{"$f":"Import!E6980","v":"Select"},{"$f":"Import!E7000","v":"Select"},{"$f":"Import!E7020","v":"Select"},{"$f":"Import!E7040","v":0},{"$f":"Import!E7060","v":0},{"$f":"Import!E7080","v":0},{"$f":"Import!E7100","v":0},{"$f":"Import!E7120","v":0}]
[14,{"$f":"Import!E6981","v":"Select"},{"$f":"Import!E7001","v":"Select"},{"$f":"Import!E7021","v":"Select"},{"$f":"Import!E7041","v":0},{"$f":"Import!E7061","v":0},{"$f":"Import!E7081","v":0},{"$f":"Import!E7101","v":0},{"$f":"Import!E7121","v":0}]
[15,{"$f":"Import!E6982","v":"Select"},{"$f":"Import!E7002","v":"Select"},{"$f":"Import!E7022","v":"Select"},{"$f":"Import!E7042","v":0},{"$f":"Import!E7062","v":0},{"$f":"Import!E7082","v":0},{"$f":"Import!E7102","v":0},{"$f":"Import!E7122","v":0}]
[16,{"$f":"Import!E6983","v":"Select"},{"$f":"Import!E7003","v":"Select"},{"$f":"Import!E7023","v":"Select"},{"$f":"Import!E7043","v":0},{"$f":"Import!E7063","v":0},{"$f":"Import!E7083","v":0},{"$f":"Import!E7103","v":0},{"$f":"Import!E7123","v":0}]
[17,{"$f":"Import!E6984","v":"Select"},{"$f":"Import!E7004","v":"Select"},{"$f":"Import!E7024","v":"Select"},{"$f":"Import!E7044","v":0},{"$f":"Import!E7064","v":0},{"$f":"Import!E7084","v":0},{"$f":"Import!E7104","v":0},{"$f":"Import!E7124","v":0}]
[18,{"$f":"Import!E6985","v":"Select"},{"$f":"Import!E7005","v":"Select"},{"$f":"Import!E7025","v":"Select"},{"$f":"Import!E7045","v":0},{"$f":"Import!E7065","v":0},{"$f":"Import!E7085","v":0},{"$f":"Import!E7105","v":0},{"$f":"Import!E7125","v":0}]
[19,{"$f":"Import!E6986","v":"Select"},{"$f":"Import!E7006","v":"Select"},{"$f":"Import!E7026","v":"Select"},{"$f":"Import!E7046","v":0},{"$f":"Import!E7066","v":0},{"$f":"Import!E7086","v":0},{"$f":"Import!E7106","v":0},{"$f":"Import!E7126","v":0}]
[20,{"$f":"Import!E6987","v":"Select"},{"$f":"Import!E7007","v":"Select"},{"$f":"Import!E7027","v":"Select"},{"$f":"Import!E7047","v":0},{"$f":"Import!E7067","v":0},{"$f":"Import!E7087","v":0},{"$f":"Import!E7107","v":0},{"$f":"Import!E7127","v":0}]
[]
[null,"Total Loans",null,null,{"$f":"SUM(E175:E194)","v":0},{"$f":"SUM(F175:F194)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(G) REAL ESTATE"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E7128","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[]
[null,"Asset Type","Jurisdiction","Purpose","Face Value","Fair Value"]
[1,{"$f":"Import!E7129","v":"Select"},{"$f":"Import!E7149","v":"Select"},{"$f":"Import!E7169","v":"Select"},{"$f":"Import!E7189","v":0},{"$f":"Import!E7209","v":0}]
[{"$f":"A209+1","v":2},{"$f":"Import!E7130","v":"Select"},{"$f":"Import!E7150","v":"Select"},{"$f":"Import!E7170","v":"Select"},{"$f":"Import!E7190","v":0},{"$f":"Import!E7210","v":0}]
[{"$f":"A210+1","v":3},{"$f":"Import!E7131","v":"Select"},{"$f":"Import!E7151","v":"Select"},{"$f":"Import!E7171","v":"Select"},{"$f":"Import!E7191","v":0},{"$f":"Import!E7211","v":0}]
[4,{"$f":"Import!E7132","v":"Select"},{"$f":"Import!E7152","v":"Select"},{"$f":"Import!E7172","v":"Select"},{"$f":"Import!E7192","v":0},{"$f":"Import!E7212","v":0}]
[5,{"$f":"Import!E7133","v":"Select"},{"$f":"Import!E7153","v":"Select"},{"$f":"Import!E7173","v":"Select"},{"$f":"Import!E7193","v":0},{"$f":"Import!E7213","v":0}]
[6,{"$f":"Import!E7134","v":"Select"},{"$f":"Import!E7154","v":"Select"},{"$f":"Import!E7174","v":"Select"},{"$f":"Import!E7194","v":0},{"$f":"Import!E7214","v":0}]
[7,{"$f":"Import!E7135","v":"Select"},{"$f":"Import!E7155","v":"Select"},{"$f":"Import!E7175","v":"Select"},{"$f":"Import!E7195","v":0},{"$f":"Import!E7215","v":0}]
[8,{"$f":"Import!E7136","v":"Select"},{"$f":"Import!E7156","v":"Select"},{"$f":"Import!E7176","v":"Select"},{"$f":"Import!E7196","v":0},{"$f":"Import!E7216","v":0}]
[9,{"$f":"Import!E7137","v":"Select"},{"$f":"Import!E7157","v":"Select"},{"$f":"Import!E7177","v":"Select"},{"$f":"Import!E7197","v":0},{"$f":"Import!E7217","v":0}]
[10,{"$f":"Import!E7138","v":"Select"},{"$f":"Import!E7158","v":"Select"},{"$f":"Import!E7178","v":"Select"},{"$f":"Import!E7198","v":0},{"$f":"Import!E7218","v":0}]
[11,{"$f":"Import!E7139","v":"Select"},{"$f":"Import!E7159","v":"Select"},{"$f":"Import!E7179","v":"Select"},{"$f":"Import!E7199","v":0},{"$f":"Import!E7219","v":0}]
[12,{"$f":"Import!E7140","v":"Select"},{"$f":"Import!E7160","v":"Select"},{"$f":"Import!E7180","v":"Select"},{"$f":"Import!E7200","v":0},{"$f":"Import!E7220","v":0}]
[13,{"$f":"Import!E7141","v":"Select"},{"$f":"Import!E7161","v":"Select"},{"$f":"Import!E7181","v":"Select"},{"$f":"Import!E7201","v":0},{"$f":"Import!E7221","v":0}]
[14,{"$f":"Import!E7142","v":"Select"},{"$f":"Import!E7162","v":"Select"},{"$f":"Import!E7182","v":"Select"},{"$f":"Import!E7202","v":0},{"$f":"Import!E7222","v":0}]
[15,{"$f":"Import!E7143","v":"Select"},{"$f":"Import!E7163","v":"Select"},{"$f":"Import!E7183","v":"Select"},{"$f":"Import!E7203","v":0},{"$f":"Import!E7223","v":0}]
[16,{"$f":"Import!E7144","v":"Select"},{"$f":"Import!E7164","v":"Select"},{"$f":"Import!E7184","v":"Select"},{"$f":"Import!E7204","v":0},{"$f":"Import!E7224","v":0}]
[17,{"$f":"Import!E7145","v":"Select"},{"$f":"Import!E7165","v":"Select"},{"$f":"Import!E7185","v":"Select"},{"$f":"Import!E7205","v":0},{"$f":"Import!E7225","v":0}]
[18,{"$f":"Import!E7146","v":"Select"},{"$f":"Import!E7166","v":"Select"},{"$f":"Import!E7186","v":"Select"},{"$f":"Import!E7206","v":0},{"$f":"Import!E7226","v":0}]
[19,{"$f":"Import!E7147","v":"Select"},{"$f":"Import!E7167","v":"Select"},{"$f":"Import!E7187","v":"Select"},{"$f":"Import!E7207","v":0},{"$f":"Import!E7227","v":0}]
[20,{"$f":"Import!E7148","v":"Select"},{"$f":"Import!E7168","v":"Select"},{"$f":"Import!E7188","v":"Select"},{"$f":"Import!E7208","v":0},{"$f":"Import!E7228","v":0}]
[]
[null,"Total Real Estate",null,null,{"$f":"SUM(E209:E228)","v":0},{"$f":"SUM(F209:F228)","v":0}]
[]
[]
[]
[]
[]
[null,"(H) DERIVATIVES"]
[]
[null,null,"Enter # of Derivative Types",{"$f":"Import!E7229","v":0}]
[]
[null,"Derivative Type","Underlying","Purpose","Position",{"$f":"YEAR($C$3)&\"       Market Value\"","v":"2022       Market Value"},"Centrally Cleared","Notional Value","Exposure (Dollar Delta, DV01, CS01"]
[1,{"$f":"Import!E7230","v":"Select"},{"$f":"Import!E7250","v":"Select"},{"$f":"Import!E7270","v":"Select"},{"$f":"Import!E7290","v":"Select"},{"$f":"Import!E7310","v":0},{"$f":"Import!E7330","v":"Select"},{"$f":"Import!E7350","v":0},{"$f":"Import!E7370","v":0}]
[{"$f":"A241+1","v":2},{"$f":"Import!E7231","v":"Select"},{"$f":"Import!E7251","v":"Select"},{"$f":"Import!E7271","v":"Select"},{"$f":"Import!E7291","v":"Select"},{"$f":"Import!E7311","v":0},{"$f":"Import!E7331","v":"Select"},{"$f":"Import!E7351","v":0},{"$f":"Import!E7371","v":0}]
[{"$f":"A242+1","v":3},{"$f":"Import!E7232","v":"Select"},{"$f":"Import!E7252","v":"Select"},{"$f":"Import!E7272","v":"Select"},{"$f":"Import!E7292","v":"Select"},{"$f":"Import!E7312","v":0},{"$f":"Import!E7332","v":"Select"},{"$f":"Import!E7352","v":0},{"$f":"Import!E7372","v":0}]
[4,{"$f":"Import!E7233","v":"Select"},{"$f":"Import!E7253","v":"Select"},{"$f":"Import!E7273","v":"Select"},{"$f":"Import!E7293","v":"Select"},{"$f":"Import!E7313","v":0},{"$f":"Import!E7333","v":"Select"},{"$f":"Import!E7353","v":0},{"$f":"Import!E7373","v":0}]
[5,{"$f":"Import!E7234","v":"Select"},{"$f":"Import!E7254","v":"Select"},{"$f":"Import!E7274","v":"Select"},{"$f":"Import!E7294","v":"Select"},{"$f":"Import!E7314","v":0},{"$f":"Import!E7334","v":"Select"},{"$f":"Import!E7354","v":0},{"$f":"Import!E7374","v":0}]
[6,{"$f":"Import!E7235","v":"Select"},{"$f":"Import!E7255","v":"Select"},{"$f":"Import!E7275","v":"Select"},{"$f":"Import!E7295","v":"Select"},{"$f":"Import!E7315","v":0},{"$f":"Import!E7335","v":"Select"},{"$f":"Import!E7355","v":0},{"$f":"Import!E7375","v":0}]
[7,{"$f":"Import!E7236","v":"Select"},{"$f":"Import!E7256","v":"Select"},{"$f":"Import!E7276","v":"Select"},{"$f":"Import!E7296","v":"Select"},{"$f":"Import!E7316","v":0},{"$f":"Import!E7336","v":"Select"},{"$f":"Import!E7356","v":0},{"$f":"Import!E7376","v":0}]
[8,{"$f":"Import!E7237","v":"Select"},{"$f":"Import!E7257","v":"Select"},{"$f":"Import!E7277","v":"Select"},{"$f":"Import!E7297","v":"Select"},{"$f":"Import!E7317","v":0},{"$f":"Import!E7337","v":"Select"},{"$f":"Import!E7357","v":0},{"$f":"Import!E7377","v":0}]
[9,{"$f":"Import!E7238","v":"Select"},{"$f":"Import!E7258","v":"Select"},{"$f":"Import!E7278","v":"Select"},{"$f":"Import!E7298","v":"Select"},{"$f":"Import!E7318","v":0},{"$f":"Import!E7338","v":"Select"},{"$f":"Import!E7358","v":0},{"$f":"Import!E7378","v":0}]
[10,{"$f":"Import!E7239","v":"Select"},{"$f":"Import!E7259","v":"Select"},{"$f":"Import!E7279","v":"Select"},{"$f":"Import!E7299","v":"Select"},{"$f":"Import!E7319","v":0},{"$f":"Import!E7339","v":"Select"},{"$f":"Import!E7359","v":0},{"$f":"Import!E7379","v":0}]
[11,{"$f":"Import!E7240","v":"Select"},{"$f":"Import!E7260","v":"Select"},{"$f":"Import!E7280","v":"Select"},{"$f":"Import!E7300","v":"Select"},{"$f":"Import!E7320","v":0},{"$f":"Import!E7340","v":"Select"},{"$f":"Import!E7360","v":0},{"$f":"Import!E7380","v":0}]
[12,{"$f":"Import!E7241","v":"Select"},{"$f":"Import!E7261","v":"Select"},{"$f":"Import!E7281","v":"Select"},{"$f":"Import!E7301","v":"Select"},{"$f":"Import!E7321","v":0},{"$f":"Import!E7341","v":"Select"},{"$f":"Import!E7361","v":0},{"$f":"Import!E7381","v":0}]
[13,{"$f":"Import!E7242","v":"Select"},{"$f":"Import!E7262","v":"Select"},{"$f":"Import!E7282","v":"Select"},{"$f":"Import!E7302","v":"Select"},{"$f":"Import!E7322","v":0},{"$f":"Import!E7342","v":"Select"},{"$f":"Import!E7362","v":0},{"$f":"Import!E7382","v":0}]
[14,{"$f":"Import!E7243","v":"Select"},{"$f":"Import!E7263","v":"Select"},{"$f":"Import!E7283","v":"Select"},{"$f":"Import!E7303","v":"Select"},{"$f":"Import!E7323","v":0},{"$f":"Import!E7343","v":"Select"},{"$f":"Import!E7363","v":0},{"$f":"Import!E7383","v":0}]
[15,{"$f":"Import!E7244","v":"Select"},{"$f":"Import!E7264","v":"Select"},{"$f":"Import!E7284","v":"Select"},{"$f":"Import!E7304","v":"Select"},{"$f":"Import!E7324","v":0},{"$f":"Import!E7344","v":"Select"},{"$f":"Import!E7364","v":0},{"$f":"Import!E7384","v":0}]
[16,{"$f":"Import!E7245","v":"Select"},{"$f":"Import!E7265","v":"Select"},{"$f":"Import!E7285","v":"Select"},{"$f":"Import!E7305","v":"Select"},{"$f":"Import!E7325","v":0},{"$f":"Import!E7345","v":"Select"},{"$f":"Import!E7365","v":0},{"$f":"Import!E7385","v":0}]
[17,{"$f":"Import!E7246","v":"Select"},{"$f":"Import!E7266","v":"Select"},{"$f":"Import!E7286","v":"Select"},{"$f":"Import!E7306","v":"Select"},{"$f":"Import!E7326","v":0},{"$f":"Import!E7346","v":"Select"},{"$f":"Import!E7366","v":0},{"$f":"Import!E7386","v":0}]
[18,{"$f":"Import!E7247","v":"Select"},{"$f":"Import!E7267","v":"Select"},{"$f":"Import!E7287","v":"Select"},{"$f":"Import!E7307","v":"Select"},{"$f":"Import!E7327","v":0},{"$f":"Import!E7347","v":"Select"},{"$f":"Import!E7367","v":0},{"$f":"Import!E7387","v":0}]
[19,{"$f":"Import!E7248","v":"Select"},{"$f":"Import!E7268","v":"Select"},{"$f":"Import!E7288","v":"Select"},{"$f":"Import!E7308","v":"Select"},{"$f":"Import!E7328","v":0},{"$f":"Import!E7348","v":"Select"},{"$f":"Import!E7368","v":0},{"$f":"Import!E7388","v":0}]
[20,{"$f":"Import!E7249","v":"Select"},{"$f":"Import!E7269","v":"Select"},{"$f":"Import!E7289","v":"Select"},{"$f":"Import!E7309","v":"Select"},{"$f":"Import!E7329","v":0},{"$f":"Import!E7349","v":"Select"},{"$f":"Import!E7369","v":0},{"$f":"Import!E7389","v":0}]
[]
[null,"Total Derivatives",null,null,null,{"$f":"SUM(F241:F260)","v":0},null,0,0]
[]
[]
[]
[]
[]
[null,"(I) OTHER ASSETS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!E7390","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!E7391","v":"Select"},{"$f":"Import!E7411","v":"Select"},{"$f":"Import!E7431","v":"Select"},{"$f":"Import!E7451","v":0},{"$f":"Import!E7471","v":0}]
[2,{"$f":"Import!E7392","v":"Select"},{"$f":"Import!E7412","v":"Select"},{"$f":"Import!E7432","v":"Select"},{"$f":"Import!E7452","v":0},{"$f":"Import!E7472","v":0}]
[3,{"$f":"Import!E7393","v":"Select"},{"$f":"Import!E7413","v":"Select"},{"$f":"Import!E7433","v":"Select"},{"$f":"Import!E7453","v":0},{"$f":"Import!E7473","v":0}]
[4,{"$f":"Import!E7394","v":"Select"},{"$f":"Import!E7414","v":"Select"},{"$f":"Import!E7434","v":"Select"},{"$f":"Import!E7454","v":0},{"$f":"Import!E7474","v":0}]
[5,{"$f":"Import!E7395","v":"Select"},{"$f":"Import!E7415","v":"Select"},{"$f":"Import!E7435","v":"Select"},{"$f":"Import!E7455","v":0},{"$f":"Import!E7475","v":0}]
[6,{"$f":"Import!E7396","v":"Select"},{"$f":"Import!E7416","v":"Select"},{"$f":"Import!E7436","v":"Select"},{"$f":"Import!E7456","v":0},{"$f":"Import!E7476","v":0}]
[7,{"$f":"Import!E7397","v":"Select"},{"$f":"Import!E7417","v":"Select"},{"$f":"Import!E7437","v":"Select"},{"$f":"Import!E7457","v":0},{"$f":"Import!E7477","v":0}]
[8,{"$f":"Import!E7398","v":"Select"},{"$f":"Import!E7418","v":"Select"},{"$f":"Import!E7438","v":"Select"},{"$f":"Import!E7458","v":0},{"$f":"Import!E7478","v":0}]
[9,{"$f":"Import!E7399","v":"Select"},{"$f":"Import!E7419","v":"Select"},{"$f":"Import!E7439","v":"Select"},{"$f":"Import!E7459","v":0},{"$f":"Import!E7479","v":0}]
[10,{"$f":"Import!E7400","v":"Select"},{"$f":"Import!E7420","v":"Select"},{"$f":"Import!E7440","v":"Select"},{"$f":"Import!E7460","v":0},{"$f":"Import!E7480","v":0}]
[11,{"$f":"Import!E7401","v":"Select"},{"$f":"Import!E7421","v":"Select"},{"$f":"Import!E7441","v":"Select"},{"$f":"Import!E7461","v":0},{"$f":"Import!E7481","v":0}]
[12,{"$f":"Import!E7402","v":"Select"},{"$f":"Import!E7422","v":"Select"},{"$f":"Import!E7442","v":"Select"},{"$f":"Import!E7462","v":0},{"$f":"Import!E7482","v":0}]
[13,{"$f":"Import!E7403","v":"Select"},{"$f":"Import!E7423","v":"Select"},{"$f":"Import!E7443","v":"Select"},{"$f":"Import!E7463","v":0},{"$f":"Import!E7483","v":0}]
[14,{"$f":"Import!E7404","v":"Select"},{"$f":"Import!E7424","v":"Select"},{"$f":"Import!E7444","v":"Select"},{"$f":"Import!E7464","v":0},{"$f":"Import!E7484","v":0}]
[15,{"$f":"Import!E7405","v":"Select"},{"$f":"Import!E7425","v":"Select"},{"$f":"Import!E7445","v":"Select"},{"$f":"Import!E7465","v":0},{"$f":"Import!E7485","v":0}]
[16,{"$f":"Import!E7406","v":"Select"},{"$f":"Import!E7426","v":"Select"},{"$f":"Import!E7446","v":"Select"},{"$f":"Import!E7466","v":0},{"$f":"Import!E7486","v":0}]
[17,{"$f":"Import!E7407","v":"Select"},{"$f":"Import!E7427","v":"Select"},{"$f":"Import!E7447","v":"Select"},{"$f":"Import!E7467","v":0},{"$f":"Import!E7487","v":0}]
[18,{"$f":"Import!E7408","v":"Select"},{"$f":"Import!E7428","v":"Select"},{"$f":"Import!E7448","v":"Select"},{"$f":"Import!E7468","v":0},{"$f":"Import!E7488","v":0}]
[19,{"$f":"Import!E7409","v":"Select"},{"$f":"Import!E7429","v":"Select"},{"$f":"Import!E7449","v":"Select"},{"$f":"Import!E7469","v":0},{"$f":"Import!E7489","v":0}]
[20,{"$f":"Import!E7410","v":"Select"},{"$f":"Import!E7430","v":"Select"},{"$f":"Import!E7450","v":"Select"},{"$f":"Import!E7470","v":0},{"$f":"Import!E7490","v":0}]
[]
[null,"Total Other Assets",null,null,null,{"$f":"SUM(F275:F294)","v":0}]
[]
[]
[null,"TOTAL ASSETS",null,null,null,{"$f":"F34+F67+F96+F129+F163+F196+F230+F262+F296","v":0}]
[]
[null,"TOTAL FUNDS HELD BY CEDING REINSURERS (Form 1 Line 12)",null,null,null,{"$f":"'Form 1'!F77","v":0}]
[]
[null,"Check Form 1 (Line 12)",null,null,null,{"$f":"IF(F305=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F299-F301),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,"Difference",null,null,null,{"$f":"ROUND(F301-F299,0)","v":0}]
[]
[]
[null,"EFFECTIVE DURATION",null,null,{"$f":"Import!E7491","v":0}]
[]
[null,"EFFECTIVE CONVEXITY",null,null,{"$f":"Import!E7492","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Cash","Sovereign Bonds","RMBS - Agency","Public Equities","Private Equities","Investment Income Due and Accrued","Energy","Holding Entity","Significant Influence",null,"Insured/Guaranteed Mortgages",null,"Afghanistan"]
["Certificates of Deposit","Municipals","RMBS - Non-agency","Public Preferred Stock","Investment Funds","Accounts and Premiums Receivable","Materials","Operating Entity","Control",null,"Other Commercial and Farm Mortgages",null,"Aland Islands"]
["Money Market Funds","Supranationals (multilateral development banks and international organizations)","CMBS","Exchange Traded Funds","Hedge Funds","Reinsurance Balance Receivable","Industrial","Branch","Select",null,"Other Residential Mortgages",null,"Albania"]
["Other","Corporate bonds","CLOs","Other","Private Credit Funds","Funds Held by Ceding Reinsurers","Consumer Discretionary","Select",null,null,"Mortgages Not In Good Standing",null,"Algeria"]
["Select","Private Placements","CDOs","Select","Catastrophe Bonds","SAC - long-term business - variable annuities","Consumer Staples",null,null,null,"Collateral Loans",null,"American Samoa"]
[null,"Mutual Funds","Auto Loan ABS",null,"Other Insurance-Linked Securities","SAC - long-term business - others","Healthcare",null,null,null,"Middle Market Loans",null,"Andorra"]
[null,"Other - Secured Bonds","Student Loan ABS",null,"Infrastructure Debt","SAC - general business","Financial",null,null,null,"Other Direct Private Lending",null,"Angola"]
[null,"Other - Unsecured Bonds","Credit Card Receivable ABS",null,"Equity Investments in Infrastructure","Deposit assets","Select",null,null,null,"Policy Loans",null,"Anguilla"]
[null,"Other","Other ABS",null,"Investment in Affiliates","Other Sundry Assets",null,null,null,null,"Other",null,"Antigua and Barbuda"]
[null,"Select","Select",null,"Advances to Affiliates","Letter of Credit, Guarantees and Other Instruments",null,null,null,null,"Select",null,"Argentina"]
[null,null,null,null,"Equity Release / Reverse Mortgages","Other",null,null,null,null,null,null,"Armenia"]
[null,null,null,null,"Other","Select",null,null,null,null,null,null,"Aruba"]
[null,null,null,null,"Select",null,null,null,null,null,null,null,"Australia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Austria"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Bahamas"]
["Listed options","Equity","Hedging","Long / Receive Fixed / Sell Protection","Private Equities","Investment Income Due and Accrued","Real Estate - Owner Occupied",null,null,null,null,null,"Bahrain"]
["Futures","Debt","Speculative","Short / Receive Floating / Buy Protection","Investment Funds","Accounts and Premiums Receivable","Real Estate - Investment",null,null,null,null,null,"Bangladesh"]
["Forwards","Interest Rate","Select","Select","Hedge Funds","Reinsurance Balance Receivable","Select",null,null,null,"Insured/Guaranteed Mortgages",null,"Barbados"]
["Swaps","Inflation",null,null,"Private Credit Funds","SAC - long-term business - variable annuities",null,null,null,null,"Other Commercial and Farm Mortgages",null,"Belarus"]
["Swaptions","Credit",null,null,"Catastrophe Bonds","SAC - long-term business - others",null,null,null,null,"Other Residential Mortgages",null,"Belgium"]
["OTC options","Currencies","Yes",null,"Other Insurance-Linked Securities","SAC - general business","Owner-occupied",null,null,null,"Mortgages Not In Good Standing",null,"Belize"]
["Other","Commodities","No",null,"Infrastructure Debt","Deposit assets","Investment",null,null,null,"Collateral Loans",null,"Benin"]
["Select","Other","Select",null,"Equity Investments in Infrastructure","Other Sundry Assets","Select",null,null,null,"Middle Market Loans",null,"Bermuda"]
[null,"Select",null,null,"Equity Release / Reverse Mortgages","Letter of Credit, Guarantees and Other Instruments",null,null,null,null,"Other Direct Private Lending",null,"Bhutan"]
[null,null,null,null,"Other","Other",null,null,null,null,"Policy Loans",null,"Bolivia (Plurinational State of)"]
[null,null,null,null,"Select","Select",null,null,null,null,"Other",null,"Bonaire, Sint Eustatius and Saba"]
[null,null,null,null,null,null,null,null,null,null,"Select",null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
["BSCR Rating",null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
["Select",null,null,null,null,null,null,null,null,null,null,null,"British Virgin Islands"]
["BSCR Rating 0",null,null,null,null,null,null,null,null,null,null,null,"Brunei Darussalam"]
["BSCR Rating 1",null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
["BSCR Rating 2",null,null,null,null,null,null,null,null,null,null,null,"Burkina Faso"]
["BSCR Rating 3",null,null,null,null,null,null,null,null,null,null,null,"Burundi"]
["BSCR Rating 4",null,null,null,null,null,null,null,null,null,null,null,"Cabo Verde (Cape Verde)"]
["BSCR Rating 5",null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
["BSCR Rating 6",null,null,null,null,null,null,null,null,null,null,null,"Cameroon"]
["BSCR Rating 7",null,null,null,null,null,null,null,null,null,null,null,"Canada"]
["BSCR Rating 8",null,null,null,null,null,null,null,null,null,null,null,"Cayman Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Central African Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Chad"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China, Hong Kong SAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China, Macao SAR "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Colombia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Comoros"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Congo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cook Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cote d' Ivoire"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Croatia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cuba"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Curacao"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Democratic People's Republic of Korea (North Korea)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Democratic Republic of the Congo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Djibouti"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Equatorial Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eswatini (Kingdom of Swaziland)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Falkland Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Faroe Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fiji"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,null,null,null,null,null,null,null,null,null,null,null,"French Guiana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"French Polynesia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gambia (Republic of The)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Georgia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Germany"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ghana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Greenland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guadeloupe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guam"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guernsey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Holy See"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Honduras"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Hungary"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iceland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"India"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iran (Islamic Republic of)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Isle of Man"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Israel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Italy"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Japan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jersey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jordan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lao People's Democratic Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Latvia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liberia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liechtenstein"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Madagascar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Marshall Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Martinique"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mayotte"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Micronesia (Federated States of)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monaco"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Montenegro"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Montserrat"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Namibia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nauru"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nepal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"New Caledonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Niger"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Niue"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Island"]
[null,null,null,null,null,null,null,null,null,null,null,null,"North Macedonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Northern Mariana Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Palau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Papua New Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Paraguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pitcairn"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Puerto Rico"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Korea (South Korea)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Reunion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Romania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rwanda"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Barthelemy (St. Barts)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Helena"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Martin"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Pierre and Miquelon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Vincent and The Grenadines"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Samoa"]
[null,null,null,null,null,null,null,null,null,null,null,null,"San Marino"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sao Tome and Principe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sark"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Senegal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Serbia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Singapore"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sint Maarten"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Somalia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,"South Sudan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,"State of Palestine"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sudan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Svalbard, Jan Mayen"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sweden"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Timor-Leste"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tokelau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turks & Caicos Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom of Great Britain and Northern Ireland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Republic of Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United States of America"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,"US Virgin Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela, Bolivarian Republic of "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Wallis & Futuna Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Western Sahara"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Select"]

{"sheet":"Schedule VIA (EBS)","index":58,"n_rows":559,"n_cols":13,"rows_kept":559,"cut":false,"hidden":true,"merged":[[105,1,105,2],[6,1,6,2],[39,1,39,2],[43,1,43,2],[68,1,68,2],[101,1,101,2],[235,1,235,2],[267,1,267,2],[271,1,271,2],[134,1,134,2],[138,1,138,2],[168,1,168,2],[172,1,172,2],[201,1,201,2],[205,1,205,2]]}
[null,"SCHEDULE OF FUNDS HELD BY CEDING REINSURERS (EBS)",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!$C$7","v":"Enter Group Company Name"}]
[null,"As at",{"$f":" TEXT('Group Information'!$C$3,\"d mmmm yyyy\")","v":"31 December 2022"}]
[null,"expressed in ['000s]",{"$f":"'Form 1'!$C$4","v":" ['000s]United States Dollars"}]
[]
[]
[null,"(A) CASH AND CASH EQUIVALENTS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I6282","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!I6283","v":"Select"},{"$f":"Import!I6303","v":"Select"},{"$f":"Import!I6323","v":"Select"},{"$f":"Import!I6343","v":0},{"$f":"Import!I6363","v":0}]
[2,{"$f":"Import!I6284","v":"Select"},{"$f":"Import!I6304","v":"Select"},{"$f":"Import!I6324","v":"Select"},{"$f":"Import!I6344","v":0},{"$f":"Import!I6364","v":0}]
[3,{"$f":"Import!I6285","v":"Select"},{"$f":"Import!I6305","v":"Select"},{"$f":"Import!I6325","v":"Select"},{"$f":"Import!I6345","v":0},{"$f":"Import!I6365","v":0}]
[4,{"$f":"Import!I6286","v":"Select"},{"$f":"Import!I6306","v":"Select"},{"$f":"Import!I6326","v":"Select"},{"$f":"Import!I6346","v":0},{"$f":"Import!I6366","v":0}]
[5,{"$f":"Import!I6287","v":"Select"},{"$f":"Import!I6307","v":"Select"},{"$f":"Import!I6327","v":"Select"},{"$f":"Import!I6347","v":0},{"$f":"Import!I6367","v":0}]
[6,{"$f":"Import!I6288","v":"Select"},{"$f":"Import!I6308","v":"Select"},{"$f":"Import!I6328","v":"Select"},{"$f":"Import!I6348","v":0},{"$f":"Import!I6368","v":0}]
[7,{"$f":"Import!I6289","v":"Select"},{"$f":"Import!I6309","v":"Select"},{"$f":"Import!I6329","v":"Select"},{"$f":"Import!I6349","v":0},{"$f":"Import!I6369","v":0}]
[8,{"$f":"Import!I6290","v":"Select"},{"$f":"Import!I6310","v":"Select"},{"$f":"Import!I6330","v":"Select"},{"$f":"Import!I6350","v":0},{"$f":"Import!I6370","v":0}]
[9,{"$f":"Import!I6291","v":"Select"},{"$f":"Import!I6311","v":"Select"},{"$f":"Import!I6331","v":"Select"},{"$f":"Import!I6351","v":0},{"$f":"Import!I6371","v":0}]
[10,{"$f":"Import!I6292","v":"Select"},{"$f":"Import!I6312","v":"Select"},{"$f":"Import!I6332","v":"Select"},{"$f":"Import!I6352","v":0},{"$f":"Import!I6372","v":0}]
[11,{"$f":"Import!I6293","v":"Select"},{"$f":"Import!I6313","v":"Select"},{"$f":"Import!I6333","v":"Select"},{"$f":"Import!I6353","v":0},{"$f":"Import!I6373","v":0}]
[12,{"$f":"Import!I6294","v":"Select"},{"$f":"Import!I6314","v":"Select"},{"$f":"Import!I6334","v":"Select"},{"$f":"Import!I6354","v":0},{"$f":"Import!I6374","v":0}]
[13,{"$f":"Import!I6295","v":"Select"},{"$f":"Import!I6315","v":"Select"},{"$f":"Import!I6335","v":"Select"},{"$f":"Import!I6355","v":0},{"$f":"Import!I6375","v":0}]
[14,{"$f":"Import!I6296","v":"Select"},{"$f":"Import!I6316","v":"Select"},{"$f":"Import!I6336","v":"Select"},{"$f":"Import!I6356","v":0},{"$f":"Import!I6376","v":0}]
[15,{"$f":"Import!I6297","v":"Select"},{"$f":"Import!I6317","v":"Select"},{"$f":"Import!I6337","v":"Select"},{"$f":"Import!I6357","v":0},{"$f":"Import!I6377","v":0}]
[16,{"$f":"Import!I6298","v":"Select"},{"$f":"Import!I6318","v":"Select"},{"$f":"Import!I6338","v":"Select"},{"$f":"Import!I6358","v":0},{"$f":"Import!I6378","v":0}]
[17,{"$f":"Import!I6299","v":"Select"},{"$f":"Import!I6319","v":"Select"},{"$f":"Import!I6339","v":"Select"},{"$f":"Import!I6359","v":0},{"$f":"Import!I6379","v":0}]
[18,{"$f":"Import!I6300","v":"Select"},{"$f":"Import!I6320","v":"Select"},{"$f":"Import!I6340","v":"Select"},{"$f":"Import!I6360","v":0},{"$f":"Import!I6380","v":0}]
[19,{"$f":"Import!I6301","v":"Select"},{"$f":"Import!I6321","v":"Select"},{"$f":"Import!I6341","v":"Select"},{"$f":"Import!I6361","v":0},{"$f":"Import!I6381","v":0}]
[20,{"$f":"Import!I6302","v":"Select"},{"$f":"Import!I6322","v":"Select"},{"$f":"Import!I6342","v":"Select"},{"$f":"Import!I6362","v":0},{"$f":"Import!I6382","v":0}]
[]
[null,"Total Cash & Cash Equivalents",null,null,{"$f":"SUM(E13:E32)","v":0},{"$f":"SUM(F13:F32)","v":0}]
[]
[]
[]
[]
[]
[null,"(B) BONDS AND DEBENTURES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I6383","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!I6384","v":"Select"},{"$f":"Import!I6404","v":"Select"},{"$f":"Import!I6424","v":"Select"},{"$f":"Import!I6444","v":0},{"$f":"Import!I6464","v":0},{"$f":"Import!I6484","v":0},{"$f":"Import!I6504","v":0},{"$f":"Import!I6524","v":0}]
[2,{"$f":"Import!I6385","v":"Select"},{"$f":"Import!I6405","v":"Select"},{"$f":"Import!I6425","v":"Select"},{"$f":"Import!I6445","v":0},{"$f":"Import!I6465","v":0},{"$f":"Import!I6485","v":0},{"$f":"Import!I6505","v":0},{"$f":"Import!I6525","v":0}]
[3,{"$f":"Import!I6386","v":"Select"},{"$f":"Import!I6406","v":"Select"},{"$f":"Import!I6426","v":"Select"},{"$f":"Import!I6446","v":0},{"$f":"Import!I6466","v":0},{"$f":"Import!I6486","v":0},{"$f":"Import!I6506","v":0},{"$f":"Import!I6526","v":0}]
[4,{"$f":"Import!I6387","v":"Select"},{"$f":"Import!I6407","v":"Select"},{"$f":"Import!I6427","v":"Select"},{"$f":"Import!I6447","v":0},{"$f":"Import!I6467","v":0},{"$f":"Import!I6487","v":0},{"$f":"Import!I6507","v":0},{"$f":"Import!I6527","v":0}]
[5,{"$f":"Import!I6388","v":"Select"},{"$f":"Import!I6408","v":"Select"},{"$f":"Import!I6428","v":"Select"},{"$f":"Import!I6448","v":0},{"$f":"Import!I6468","v":0},{"$f":"Import!I6488","v":0},{"$f":"Import!I6508","v":0},{"$f":"Import!I6528","v":0}]
[6,{"$f":"Import!I6389","v":"Select"},{"$f":"Import!I6409","v":"Select"},{"$f":"Import!I6429","v":"Select"},{"$f":"Import!I6449","v":0},{"$f":"Import!I6469","v":0},{"$f":"Import!I6489","v":0},{"$f":"Import!I6509","v":0},{"$f":"Import!I6529","v":0}]
[7,{"$f":"Import!I6390","v":"Select"},{"$f":"Import!I6410","v":"Select"},{"$f":"Import!I6430","v":"Select"},{"$f":"Import!I6450","v":0},{"$f":"Import!I6470","v":0},{"$f":"Import!I6490","v":0},{"$f":"Import!I6510","v":0},{"$f":"Import!I6530","v":0}]
[8,{"$f":"Import!I6391","v":"Select"},{"$f":"Import!I6411","v":"Select"},{"$f":"Import!I6431","v":"Select"},{"$f":"Import!I6451","v":0},{"$f":"Import!I6471","v":0},{"$f":"Import!I6491","v":0},{"$f":"Import!I6511","v":0},{"$f":"Import!I6531","v":0}]
[9,{"$f":"Import!I6392","v":"Select"},{"$f":"Import!I6412","v":"Select"},{"$f":"Import!I6432","v":"Select"},{"$f":"Import!I6452","v":0},{"$f":"Import!I6472","v":0},{"$f":"Import!I6492","v":0},{"$f":"Import!I6512","v":0},{"$f":"Import!I6532","v":0}]
[10,{"$f":"Import!I6393","v":"Select"},{"$f":"Import!I6413","v":"Select"},{"$f":"Import!I6433","v":"Select"},{"$f":"Import!I6453","v":0},{"$f":"Import!I6473","v":0},{"$f":"Import!I6493","v":0},{"$f":"Import!I6513","v":0},{"$f":"Import!I6533","v":0}]
[11,{"$f":"Import!I6394","v":"Select"},{"$f":"Import!I6414","v":"Select"},{"$f":"Import!I6434","v":"Select"},{"$f":"Import!I6454","v":0},{"$f":"Import!I6474","v":0},{"$f":"Import!I6494","v":0},{"$f":"Import!I6514","v":0},{"$f":"Import!I6534","v":0}]
[12,{"$f":"Import!I6395","v":"Select"},{"$f":"Import!I6415","v":"Select"},{"$f":"Import!I6435","v":"Select"},{"$f":"Import!I6455","v":0},{"$f":"Import!I6475","v":0},{"$f":"Import!I6495","v":0},{"$f":"Import!I6515","v":0},{"$f":"Import!I6535","v":0}]
[13,{"$f":"Import!I6396","v":"Select"},{"$f":"Import!I6416","v":"Select"},{"$f":"Import!I6436","v":"Select"},{"$f":"Import!I6456","v":0},{"$f":"Import!I6476","v":0},{"$f":"Import!I6496","v":0},{"$f":"Import!I6516","v":0},{"$f":"Import!I6536","v":0}]
[14,{"$f":"Import!I6397","v":"Select"},{"$f":"Import!I6417","v":"Select"},{"$f":"Import!I6437","v":"Select"},{"$f":"Import!I6457","v":0},{"$f":"Import!I6477","v":0},{"$f":"Import!I6497","v":0},{"$f":"Import!I6517","v":0},{"$f":"Import!I6537","v":0}]
[15,{"$f":"Import!I6398","v":"Select"},{"$f":"Import!I6418","v":"Select"},{"$f":"Import!I6438","v":"Select"},{"$f":"Import!I6458","v":0},{"$f":"Import!I6478","v":0},{"$f":"Import!I6498","v":0},{"$f":"Import!I6518","v":0},{"$f":"Import!I6538","v":0}]
[16,{"$f":"Import!I6399","v":"Select"},{"$f":"Import!I6419","v":"Select"},{"$f":"Import!I6439","v":"Select"},{"$f":"Import!I6459","v":0},{"$f":"Import!I6479","v":0},{"$f":"Import!I6499","v":0},{"$f":"Import!I6519","v":0},{"$f":"Import!I6539","v":0}]
[17,{"$f":"Import!I6400","v":"Select"},{"$f":"Import!I6420","v":"Select"},{"$f":"Import!I6440","v":"Select"},{"$f":"Import!I6460","v":0},{"$f":"Import!I6480","v":0},{"$f":"Import!I6500","v":0},{"$f":"Import!I6520","v":0},{"$f":"Import!I6540","v":0}]
[18,{"$f":"Import!I6401","v":"Select"},{"$f":"Import!I6421","v":"Select"},{"$f":"Import!I6441","v":"Select"},{"$f":"Import!I6461","v":0},{"$f":"Import!I6481","v":0},{"$f":"Import!I6501","v":0},{"$f":"Import!I6521","v":0},{"$f":"Import!I6541","v":0}]
[19,{"$f":"Import!I6402","v":"Select"},{"$f":"Import!I6422","v":"Select"},{"$f":"Import!I6442","v":"Select"},{"$f":"Import!I6462","v":0},{"$f":"Import!I6482","v":0},{"$f":"Import!I6502","v":0},{"$f":"Import!I6522","v":0},{"$f":"Import!I6542","v":0}]
[20,{"$f":"Import!I6403","v":"Select"},{"$f":"Import!I6423","v":"Select"},{"$f":"Import!I6443","v":"Select"},{"$f":"Import!I6463","v":0},{"$f":"Import!I6483","v":0},{"$f":"Import!I6503","v":0},{"$f":"Import!I6523","v":0},{"$f":"Import!I6543","v":0}]
[]
[null,"Total Bonds & Debentures",null,null,{"$f":"SUM(E46:E65)","v":0},{"$f":"SUM(F46:F65)","v":0},0,0,0]
[]
[null,"(C) SECURITIES/ASSET-BASED SECURITIES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I6544","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!I6545","v":"Select"},{"$f":"Import!I6565","v":"Select"},{"$f":"Import!I6585","v":"Select"},{"$f":"Import!I6605","v":0},{"$f":"Import!I6625","v":0},{"$f":"Import!I6645","v":0},{"$f":"Import!I6665","v":0},{"$f":"Import!I6685","v":0}]
[2,{"$f":"Import!I6546","v":"Select"},{"$f":"Import!I6566","v":"Select"},{"$f":"Import!I6586","v":"Select"},{"$f":"Import!I6606","v":0},{"$f":"Import!I6626","v":0},{"$f":"Import!I6646","v":0},{"$f":"Import!I6666","v":0},{"$f":"Import!I6686","v":0}]
[3,{"$f":"Import!I6547","v":"Select"},{"$f":"Import!I6567","v":"Select"},{"$f":"Import!I6587","v":"Select"},{"$f":"Import!I6607","v":0},{"$f":"Import!I6627","v":0},{"$f":"Import!I6647","v":0},{"$f":"Import!I6667","v":0},{"$f":"Import!I6687","v":0}]
[4,{"$f":"Import!I6548","v":"Select"},{"$f":"Import!I6568","v":"Select"},{"$f":"Import!I6588","v":"Select"},{"$f":"Import!I6608","v":0},{"$f":"Import!I6628","v":0},{"$f":"Import!I6648","v":0},{"$f":"Import!I6668","v":0},{"$f":"Import!I6688","v":0}]
[5,{"$f":"Import!I6549","v":"Select"},{"$f":"Import!I6569","v":"Select"},{"$f":"Import!I6589","v":"Select"},{"$f":"Import!I6609","v":0},{"$f":"Import!I6629","v":0},{"$f":"Import!I6649","v":0},{"$f":"Import!I6669","v":0},{"$f":"Import!I6689","v":0}]
[6,{"$f":"Import!I6550","v":"Select"},{"$f":"Import!I6570","v":"Select"},{"$f":"Import!I6590","v":"Select"},{"$f":"Import!I6610","v":0},{"$f":"Import!I6630","v":0},{"$f":"Import!I6650","v":0},{"$f":"Import!I6670","v":0},{"$f":"Import!I6690","v":0}]
[7,{"$f":"Import!I6551","v":"Select"},{"$f":"Import!I6571","v":"Select"},{"$f":"Import!I6591","v":"Select"},{"$f":"Import!I6611","v":0},{"$f":"Import!I6631","v":0},{"$f":"Import!I6651","v":0},{"$f":"Import!I6671","v":0},{"$f":"Import!I6691","v":0}]
[8,{"$f":"Import!I6552","v":"Select"},{"$f":"Import!I6572","v":"Select"},{"$f":"Import!I6592","v":"Select"},{"$f":"Import!I6612","v":0},{"$f":"Import!I6632","v":0},{"$f":"Import!I6652","v":0},{"$f":"Import!I6672","v":0},{"$f":"Import!I6692","v":0}]
[9,{"$f":"Import!I6553","v":"Select"},{"$f":"Import!I6573","v":"Select"},{"$f":"Import!I6593","v":"Select"},{"$f":"Import!I6613","v":0},{"$f":"Import!I6633","v":0},{"$f":"Import!I6653","v":0},{"$f":"Import!I6673","v":0},{"$f":"Import!I6693","v":0}]
[10,{"$f":"Import!I6554","v":"Select"},{"$f":"Import!I6574","v":"Select"},{"$f":"Import!I6594","v":"Select"},{"$f":"Import!I6614","v":0},{"$f":"Import!I6634","v":0},{"$f":"Import!I6654","v":0},{"$f":"Import!I6674","v":0},{"$f":"Import!I6694","v":0}]
[11,{"$f":"Import!I6555","v":"Select"},{"$f":"Import!I6575","v":"Select"},{"$f":"Import!I6595","v":"Select"},{"$f":"Import!I6615","v":0},{"$f":"Import!I6635","v":0},{"$f":"Import!I6655","v":0},{"$f":"Import!I6675","v":0},{"$f":"Import!I6695","v":0}]
[12,{"$f":"Import!I6556","v":"Select"},{"$f":"Import!I6576","v":"Select"},{"$f":"Import!I6596","v":"Select"},{"$f":"Import!I6616","v":0},{"$f":"Import!I6636","v":0},{"$f":"Import!I6656","v":0},{"$f":"Import!I6676","v":0},{"$f":"Import!I6696","v":0}]
[13,{"$f":"Import!I6557","v":"Select"},{"$f":"Import!I6577","v":"Select"},{"$f":"Import!I6597","v":"Select"},{"$f":"Import!I6617","v":0},{"$f":"Import!I6637","v":0},{"$f":"Import!I6657","v":0},{"$f":"Import!I6677","v":0},{"$f":"Import!I6697","v":0}]
[14,{"$f":"Import!I6558","v":"Select"},{"$f":"Import!I6578","v":"Select"},{"$f":"Import!I6598","v":"Select"},{"$f":"Import!I6618","v":0},{"$f":"Import!I6638","v":0},{"$f":"Import!I6658","v":0},{"$f":"Import!I6678","v":0},{"$f":"Import!I6698","v":0}]
[15,{"$f":"Import!I6559","v":"Select"},{"$f":"Import!I6579","v":"Select"},{"$f":"Import!I6599","v":"Select"},{"$f":"Import!I6619","v":0},{"$f":"Import!I6639","v":0},{"$f":"Import!I6659","v":0},{"$f":"Import!I6679","v":0},{"$f":"Import!I6699","v":0}]
[16,{"$f":"Import!I6560","v":"Select"},{"$f":"Import!I6580","v":"Select"},{"$f":"Import!I6600","v":"Select"},{"$f":"Import!I6620","v":0},{"$f":"Import!I6640","v":0},{"$f":"Import!I6660","v":0},{"$f":"Import!I6680","v":0},{"$f":"Import!I6700","v":0}]
[17,{"$f":"Import!I6561","v":"Select"},{"$f":"Import!I6581","v":"Select"},{"$f":"Import!I6601","v":"Select"},{"$f":"Import!I6621","v":0},{"$f":"Import!I6641","v":0},{"$f":"Import!I6661","v":0},{"$f":"Import!I6681","v":0},{"$f":"Import!I6701","v":0}]
[18,{"$f":"Import!I6562","v":"Select"},{"$f":"Import!I6582","v":"Select"},{"$f":"Import!I6602","v":"Select"},{"$f":"Import!I6622","v":0},{"$f":"Import!I6642","v":0},{"$f":"Import!I6662","v":0},{"$f":"Import!I6682","v":0},{"$f":"Import!I6702","v":0}]
[19,{"$f":"Import!I6563","v":"Select"},{"$f":"Import!I6583","v":"Select"},{"$f":"Import!I6603","v":"Select"},{"$f":"Import!I6623","v":0},{"$f":"Import!I6643","v":0},{"$f":"Import!I6663","v":0},{"$f":"Import!I6683","v":0},{"$f":"Import!I6703","v":0}]
[20,{"$f":"Import!I6564","v":"Select"},{"$f":"Import!I6584","v":"Select"},{"$f":"Import!I6604","v":"Select"},{"$f":"Import!I6624","v":0},{"$f":"Import!I6644","v":0},{"$f":"Import!I6664","v":0},{"$f":"Import!I6684","v":0},{"$f":"Import!I6704","v":0}]
[]
[null,"Total Securities/Asset-Backed Securities",null,null,{"$f":"SUM(E75:E94)","v":0},{"$f":"SUM(F75:F94)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(D) LISTED EQUITIES AND PREFERENCE SHARES"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I6705","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Stock Exchange","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!I6706","v":"Select"},{"$f":"Import!I6726","v":0},{"$f":"Import!I6746","v":"Select"},{"$f":"Import!I6766","v":0},{"$f":"Import!I6786","v":0}]
[2,{"$f":"Import!I6707","v":"Select"},{"$f":"Import!I6727","v":0},{"$f":"Import!I6747","v":"Select"},{"$f":"Import!I6767","v":0},{"$f":"Import!I6787","v":0}]
[3,{"$f":"Import!I6708","v":"Select"},{"$f":"Import!I6728","v":0},{"$f":"Import!I6748","v":"Select"},{"$f":"Import!I6768","v":0},{"$f":"Import!I6788","v":0}]
[4,{"$f":"Import!I6709","v":"Select"},{"$f":"Import!I6729","v":0},{"$f":"Import!I6749","v":"Select"},{"$f":"Import!I6769","v":0},{"$f":"Import!I6789","v":0}]
[5,{"$f":"Import!I6710","v":"Select"},{"$f":"Import!I6730","v":0},{"$f":"Import!I6750","v":"Select"},{"$f":"Import!I6770","v":0},{"$f":"Import!I6790","v":0}]
[6,{"$f":"Import!I6711","v":"Select"},{"$f":"Import!I6731","v":0},{"$f":"Import!I6751","v":"Select"},{"$f":"Import!I6771","v":0},{"$f":"Import!I6791","v":0}]
[7,{"$f":"Import!I6712","v":"Select"},{"$f":"Import!I6732","v":0},{"$f":"Import!I6752","v":"Select"},{"$f":"Import!I6772","v":0},{"$f":"Import!I6792","v":0}]
[8,{"$f":"Import!I6713","v":"Select"},{"$f":"Import!I6733","v":0},{"$f":"Import!I6753","v":"Select"},{"$f":"Import!I6773","v":0},{"$f":"Import!I6793","v":0}]
[9,{"$f":"Import!I6714","v":"Select"},{"$f":"Import!I6734","v":0},{"$f":"Import!I6754","v":"Select"},{"$f":"Import!I6774","v":0},{"$f":"Import!I6794","v":0}]
[10,{"$f":"Import!I6715","v":"Select"},{"$f":"Import!I6735","v":0},{"$f":"Import!I6755","v":"Select"},{"$f":"Import!I6775","v":0},{"$f":"Import!I6795","v":0}]
[11,{"$f":"Import!I6716","v":"Select"},{"$f":"Import!I6736","v":0},{"$f":"Import!I6756","v":"Select"},{"$f":"Import!I6776","v":0},{"$f":"Import!I6796","v":0}]
[12,{"$f":"Import!I6717","v":"Select"},{"$f":"Import!I6737","v":0},{"$f":"Import!I6757","v":"Select"},{"$f":"Import!I6777","v":0},{"$f":"Import!I6797","v":0}]
[13,{"$f":"Import!I6718","v":"Select"},{"$f":"Import!I6738","v":0},{"$f":"Import!I6758","v":"Select"},{"$f":"Import!I6778","v":0},{"$f":"Import!I6798","v":0}]
[14,{"$f":"Import!I6719","v":"Select"},{"$f":"Import!I6739","v":0},{"$f":"Import!I6759","v":"Select"},{"$f":"Import!I6779","v":0},{"$f":"Import!I6799","v":0}]
[15,{"$f":"Import!I6720","v":"Select"},{"$f":"Import!I6740","v":0},{"$f":"Import!I6760","v":"Select"},{"$f":"Import!I6780","v":0},{"$f":"Import!I6800","v":0}]
[16,{"$f":"Import!I6721","v":"Select"},{"$f":"Import!I6741","v":0},{"$f":"Import!I6761","v":"Select"},{"$f":"Import!I6781","v":0},{"$f":"Import!I6801","v":0}]
[17,{"$f":"Import!I6722","v":"Select"},{"$f":"Import!I6742","v":0},{"$f":"Import!I6762","v":"Select"},{"$f":"Import!I6782","v":0},{"$f":"Import!I6802","v":0}]
[18,{"$f":"Import!I6723","v":"Select"},{"$f":"Import!I6743","v":0},{"$f":"Import!I6763","v":"Select"},{"$f":"Import!I6783","v":0},{"$f":"Import!I6803","v":0}]
[19,{"$f":"Import!I6724","v":"Select"},{"$f":"Import!I6744","v":0},{"$f":"Import!I6764","v":"Select"},{"$f":"Import!I6784","v":0},{"$f":"Import!I6804","v":0}]
[20,{"$f":"Import!I6725","v":"Select"},{"$f":"Import!I6745","v":0},{"$f":"Import!I6765","v":"Select"},{"$f":"Import!I6785","v":0},{"$f":"Import!I6805","v":0}]
[]
[null,"Total Listed Equities & Preference Shares",null,null,{"$f":"SUM(E108:E127)","v":0},{"$f":"SUM(F108:F127)","v":0}]
[]
[]
[]
[]
[]
[null,"(E) ALTERNATIVE INVESTMENTS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I6806","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!I6807","v":"Select"},{"$f":"Import!I6827","v":"Select"},{"$f":"Import!I6847","v":"Select"},{"$f":"Import!I6867","v":0},{"$f":"Import!I6887","v":0},{"$f":"Import!I6907","v":0},{"$f":"Import!I6927","v":0},{"$f":"Import!I6947","v":0}]
[2,{"$f":"Import!I6808","v":"Select"},{"$f":"Import!I6828","v":"Select"},{"$f":"Import!I6848","v":"Select"},{"$f":"Import!I6868","v":0},{"$f":"Import!I6888","v":0},{"$f":"Import!I6908","v":0},{"$f":"Import!I6928","v":0},{"$f":"Import!I6948","v":0}]
[3,{"$f":"Import!I6809","v":"Select"},{"$f":"Import!I6829","v":"Select"},{"$f":"Import!I6849","v":"Select"},{"$f":"Import!I6869","v":0},{"$f":"Import!I6889","v":0},{"$f":"Import!I6909","v":0},{"$f":"Import!I6929","v":0},{"$f":"Import!I6949","v":0}]
[4,{"$f":"Import!I6810","v":"Select"},{"$f":"Import!I6830","v":"Select"},{"$f":"Import!I6850","v":"Select"},{"$f":"Import!I6870","v":0},{"$f":"Import!I6890","v":0},{"$f":"Import!I6910","v":0},{"$f":"Import!I6930","v":0},{"$f":"Import!I6950","v":0}]
[5,{"$f":"Import!I6811","v":"Select"},{"$f":"Import!I6831","v":"Select"},{"$f":"Import!I6851","v":"Select"},{"$f":"Import!I6871","v":0},{"$f":"Import!I6891","v":0},{"$f":"Import!I6911","v":0},{"$f":"Import!I6931","v":0},{"$f":"Import!I6951","v":0}]
[6,{"$f":"Import!I6812","v":"Select"},{"$f":"Import!I6832","v":"Select"},{"$f":"Import!I6852","v":"Select"},{"$f":"Import!I6872","v":0},{"$f":"Import!I6892","v":0},{"$f":"Import!I6912","v":0},{"$f":"Import!I6932","v":0},{"$f":"Import!I6952","v":0}]
[7,{"$f":"Import!I6813","v":"Select"},{"$f":"Import!I6833","v":"Select"},{"$f":"Import!I6853","v":"Select"},{"$f":"Import!I6873","v":0},{"$f":"Import!I6893","v":0},{"$f":"Import!I6913","v":0},{"$f":"Import!I6933","v":0},{"$f":"Import!I6953","v":0}]
[8,{"$f":"Import!I6814","v":"Select"},{"$f":"Import!I6834","v":"Select"},{"$f":"Import!I6854","v":"Select"},{"$f":"Import!I6874","v":0},{"$f":"Import!I6894","v":0},{"$f":"Import!I6914","v":0},{"$f":"Import!I6934","v":0},{"$f":"Import!I6954","v":0}]
[9,{"$f":"Import!I6815","v":"Select"},{"$f":"Import!I6835","v":"Select"},{"$f":"Import!I6855","v":"Select"},{"$f":"Import!I6875","v":0},{"$f":"Import!I6895","v":0},{"$f":"Import!I6915","v":0},{"$f":"Import!I6935","v":0},{"$f":"Import!I6955","v":0}]
[10,{"$f":"Import!I6816","v":"Select"},{"$f":"Import!I6836","v":"Select"},{"$f":"Import!I6856","v":"Select"},{"$f":"Import!I6876","v":0},{"$f":"Import!I6896","v":0},{"$f":"Import!I6916","v":0},{"$f":"Import!I6936","v":0},{"$f":"Import!I6956","v":0}]
[11,{"$f":"Import!I6817","v":"Select"},{"$f":"Import!I6837","v":"Select"},{"$f":"Import!I6857","v":"Select"},{"$f":"Import!I6877","v":0},{"$f":"Import!I6897","v":0},{"$f":"Import!I6917","v":0},{"$f":"Import!I6937","v":0},{"$f":"Import!I6957","v":0}]
[12,{"$f":"Import!I6818","v":"Select"},{"$f":"Import!I6838","v":"Select"},{"$f":"Import!I6858","v":"Select"},{"$f":"Import!I6878","v":0},{"$f":"Import!I6898","v":0},{"$f":"Import!I6918","v":0},{"$f":"Import!I6938","v":0},{"$f":"Import!I6958","v":0}]
[13,{"$f":"Import!I6819","v":"Select"},{"$f":"Import!I6839","v":"Select"},{"$f":"Import!I6859","v":"Select"},{"$f":"Import!I6879","v":0},{"$f":"Import!I6899","v":0},{"$f":"Import!I6919","v":0},{"$f":"Import!I6939","v":0},{"$f":"Import!I6959","v":0}]
[14,{"$f":"Import!I6820","v":"Select"},{"$f":"Import!I6840","v":"Select"},{"$f":"Import!I6860","v":"Select"},{"$f":"Import!I6880","v":0},{"$f":"Import!I6900","v":0},{"$f":"Import!I6920","v":0},{"$f":"Import!I6940","v":0},{"$f":"Import!I6960","v":0}]
[15,{"$f":"Import!I6821","v":"Select"},{"$f":"Import!I6841","v":"Select"},{"$f":"Import!I6861","v":"Select"},{"$f":"Import!I6881","v":0},{"$f":"Import!I6901","v":0},{"$f":"Import!I6921","v":0},{"$f":"Import!I6941","v":0},{"$f":"Import!I6961","v":0}]
[16,{"$f":"Import!I6822","v":"Select"},{"$f":"Import!I6842","v":"Select"},{"$f":"Import!I6862","v":"Select"},{"$f":"Import!I6882","v":0},{"$f":"Import!I6902","v":0},{"$f":"Import!I6922","v":0},{"$f":"Import!I6942","v":0},{"$f":"Import!I6962","v":0}]
[17,{"$f":"Import!I6823","v":"Select"},{"$f":"Import!I6843","v":"Select"},{"$f":"Import!I6863","v":"Select"},{"$f":"Import!I6883","v":0},{"$f":"Import!I6903","v":0},{"$f":"Import!I6923","v":0},{"$f":"Import!I6943","v":0},{"$f":"Import!I6963","v":0}]
[18,{"$f":"Import!I6824","v":"Select"},{"$f":"Import!I6844","v":"Select"},{"$f":"Import!I6864","v":"Select"},{"$f":"Import!I6884","v":0},{"$f":"Import!I6904","v":0},{"$f":"Import!I6924","v":0},{"$f":"Import!I6944","v":0},{"$f":"Import!I6964","v":0}]
[19,{"$f":"Import!I6825","v":"Select"},{"$f":"Import!I6845","v":"Select"},{"$f":"Import!I6865","v":"Select"},{"$f":"Import!I6885","v":0},{"$f":"Import!I6905","v":0},{"$f":"Import!I6925","v":0},{"$f":"Import!I6945","v":0},{"$f":"Import!I6965","v":0}]
[20,{"$f":"Import!I6826","v":"Select"},{"$f":"Import!I6846","v":"Select"},{"$f":"Import!I6866","v":"Select"},{"$f":"Import!I6886","v":0},{"$f":"Import!I6906","v":0},{"$f":"Import!I6926","v":0},{"$f":"Import!I6946","v":0},{"$f":"Import!I6966","v":0}]
[]
[null,"Total Alternative Investments",null,null,{"$f":"SUM(E142:E161)","v":0},{"$f":"SUM(F142:F161)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(F) LOANS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I6967","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,{"$f":"Import!I6968","v":"Select"},{"$f":"Import!I6988","v":"Select"},{"$f":"Import!I7008","v":"Select"},{"$f":"Import!I7028","v":0},{"$f":"Import!I7048","v":0},{"$f":"Import!I7068","v":0},{"$f":"Import!I7088","v":0},{"$f":"Import!I7108","v":0}]
[{"$f":"A175+1","v":2},{"$f":"Import!I6969","v":"Select"},{"$f":"Import!I6989","v":"Select"},{"$f":"Import!I7009","v":"Select"},{"$f":"Import!I7029","v":0},{"$f":"Import!I7049","v":0},{"$f":"Import!I7069","v":0},{"$f":"Import!I7089","v":0},{"$f":"Import!I7109","v":0}]
[{"$f":"A176+1","v":3},{"$f":"Import!I6970","v":"Select"},{"$f":"Import!I6990","v":"Select"},{"$f":"Import!I7010","v":"Select"},{"$f":"Import!I7030","v":0},{"$f":"Import!I7050","v":0},{"$f":"Import!I7070","v":0},{"$f":"Import!I7090","v":0},{"$f":"Import!I7110","v":0}]
[4,{"$f":"Import!I6971","v":"Select"},{"$f":"Import!I6991","v":"Select"},{"$f":"Import!I7011","v":"Select"},{"$f":"Import!I7031","v":0},{"$f":"Import!I7051","v":0},{"$f":"Import!I7071","v":0},{"$f":"Import!I7091","v":0},{"$f":"Import!I7111","v":0}]
[5,{"$f":"Import!I6972","v":"Select"},{"$f":"Import!I6992","v":"Select"},{"$f":"Import!I7012","v":"Select"},{"$f":"Import!I7032","v":0},{"$f":"Import!I7052","v":0},{"$f":"Import!I7072","v":0},{"$f":"Import!I7092","v":0},{"$f":"Import!I7112","v":0}]
[6,{"$f":"Import!I6973","v":"Select"},{"$f":"Import!I6993","v":"Select"},{"$f":"Import!I7013","v":"Select"},{"$f":"Import!I7033","v":0},{"$f":"Import!I7053","v":0},{"$f":"Import!I7073","v":0},{"$f":"Import!I7093","v":0},{"$f":"Import!I7113","v":0}]
[7,{"$f":"Import!I6974","v":"Select"},{"$f":"Import!I6994","v":"Select"},{"$f":"Import!I7014","v":"Select"},{"$f":"Import!I7034","v":0},{"$f":"Import!I7054","v":0},{"$f":"Import!I7074","v":0},{"$f":"Import!I7094","v":0},{"$f":"Import!I7114","v":0}]
[8,{"$f":"Import!I6975","v":"Select"},{"$f":"Import!I6995","v":"Select"},{"$f":"Import!I7015","v":"Select"},{"$f":"Import!I7035","v":0},{"$f":"Import!I7055","v":0},{"$f":"Import!I7075","v":0},{"$f":"Import!I7095","v":0},{"$f":"Import!I7115","v":0}]
[9,{"$f":"Import!I6976","v":"Select"},{"$f":"Import!I6996","v":"Select"},{"$f":"Import!I7016","v":"Select"},{"$f":"Import!I7036","v":0},{"$f":"Import!I7056","v":0},{"$f":"Import!I7076","v":0},{"$f":"Import!I7096","v":0},{"$f":"Import!I7116","v":0}]
[10,{"$f":"Import!I6977","v":"Select"},{"$f":"Import!I6997","v":"Select"},{"$f":"Import!I7017","v":"Select"},{"$f":"Import!I7037","v":0},{"$f":"Import!I7057","v":0},{"$f":"Import!I7077","v":0},{"$f":"Import!I7097","v":0},{"$f":"Import!I7117","v":0}]
[11,{"$f":"Import!I6978","v":"Select"},{"$f":"Import!I6998","v":"Select"},{"$f":"Import!I7018","v":"Select"},{"$f":"Import!I7038","v":0},{"$f":"Import!I7058","v":0},{"$f":"Import!I7078","v":0},{"$f":"Import!I7098","v":0},{"$f":"Import!I7118","v":0}]
[12,{"$f":"Import!I6979","v":"Select"},{"$f":"Import!I6999","v":"Select"},{"$f":"Import!I7019","v":"Select"},{"$f":"Import!I7039","v":0},{"$f":"Import!I7059","v":0},{"$f":"Import!I7079","v":0},{"$f":"Import!I7099","v":0},{"$f":"Import!I7119","v":0}]
[13,{"$f":"Import!I6980","v":"Select"},{"$f":"Import!I7000","v":"Select"},{"$f":"Import!I7020","v":"Select"},{"$f":"Import!I7040","v":0},{"$f":"Import!I7060","v":0},{"$f":"Import!I7080","v":0},{"$f":"Import!I7100","v":0},{"$f":"Import!I7120","v":0}]
[14,{"$f":"Import!I6981","v":"Select"},{"$f":"Import!I7001","v":"Select"},{"$f":"Import!I7021","v":"Select"},{"$f":"Import!I7041","v":0},{"$f":"Import!I7061","v":0},{"$f":"Import!I7081","v":0},{"$f":"Import!I7101","v":0},{"$f":"Import!I7121","v":0}]
[15,{"$f":"Import!I6982","v":"Select"},{"$f":"Import!I7002","v":"Select"},{"$f":"Import!I7022","v":"Select"},{"$f":"Import!I7042","v":0},{"$f":"Import!I7062","v":0},{"$f":"Import!I7082","v":0},{"$f":"Import!I7102","v":0},{"$f":"Import!I7122","v":0}]
[16,{"$f":"Import!I6983","v":"Select"},{"$f":"Import!I7003","v":"Select"},{"$f":"Import!I7023","v":"Select"},{"$f":"Import!I7043","v":0},{"$f":"Import!I7063","v":0},{"$f":"Import!I7083","v":0},{"$f":"Import!I7103","v":0},{"$f":"Import!I7123","v":0}]
[17,{"$f":"Import!I6984","v":"Select"},{"$f":"Import!I7004","v":"Select"},{"$f":"Import!I7024","v":"Select"},{"$f":"Import!I7044","v":0},{"$f":"Import!I7064","v":0},{"$f":"Import!I7084","v":0},{"$f":"Import!I7104","v":0},{"$f":"Import!I7124","v":0}]
[18,{"$f":"Import!I6985","v":"Select"},{"$f":"Import!I7005","v":"Select"},{"$f":"Import!I7025","v":"Select"},{"$f":"Import!I7045","v":0},{"$f":"Import!I7065","v":0},{"$f":"Import!I7085","v":0},{"$f":"Import!I7105","v":0},{"$f":"Import!I7125","v":0}]
[19,{"$f":"Import!I6986","v":"Select"},{"$f":"Import!I7006","v":"Select"},{"$f":"Import!I7026","v":"Select"},{"$f":"Import!I7046","v":0},{"$f":"Import!I7066","v":0},{"$f":"Import!I7086","v":0},{"$f":"Import!I7106","v":0},{"$f":"Import!I7126","v":0}]
[20,{"$f":"Import!I6987","v":"Select"},{"$f":"Import!I7007","v":"Select"},{"$f":"Import!I7027","v":"Select"},{"$f":"Import!I7047","v":0},{"$f":"Import!I7067","v":0},{"$f":"Import!I7087","v":0},{"$f":"Import!I7107","v":0},{"$f":"Import!I7127","v":0}]
[]
[null,"Total Loans",null,null,{"$f":"SUM(E175:E194)","v":0},{"$f":"SUM(F175:F194)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"(G) REAL ESTATE"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I7128","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[]
[null,"Asset Type","Jurisdiction","Purpose","Face Value","Fair Value"]
[1,{"$f":"Import!I7129","v":"Select"},{"$f":"Import!I7149","v":"Select"},{"$f":"Import!I7169","v":"Select"},{"$f":"Import!I7189","v":0},{"$f":"Import!I7209","v":0}]
[{"$f":"A209+1","v":2},{"$f":"Import!I7130","v":"Select"},{"$f":"Import!I7150","v":"Select"},{"$f":"Import!I7170","v":"Select"},{"$f":"Import!I7190","v":0},{"$f":"Import!I7210","v":0}]
[{"$f":"A210+1","v":3},{"$f":"Import!I7131","v":"Select"},{"$f":"Import!I7151","v":"Select"},{"$f":"Import!I7171","v":"Select"},{"$f":"Import!I7191","v":0},{"$f":"Import!I7211","v":0}]
[4,{"$f":"Import!I7132","v":"Select"},{"$f":"Import!I7152","v":"Select"},{"$f":"Import!I7172","v":"Select"},{"$f":"Import!I7192","v":0},{"$f":"Import!I7212","v":0}]
[5,{"$f":"Import!I7133","v":"Select"},{"$f":"Import!I7153","v":"Select"},{"$f":"Import!I7173","v":"Select"},{"$f":"Import!I7193","v":0},{"$f":"Import!I7213","v":0}]
[6,{"$f":"Import!I7134","v":"Select"},{"$f":"Import!I7154","v":"Select"},{"$f":"Import!I7174","v":"Select"},{"$f":"Import!I7194","v":0},{"$f":"Import!I7214","v":0}]
[7,{"$f":"Import!I7135","v":"Select"},{"$f":"Import!I7155","v":"Select"},{"$f":"Import!I7175","v":"Select"},{"$f":"Import!I7195","v":0},{"$f":"Import!I7215","v":0}]
[8,{"$f":"Import!I7136","v":"Select"},{"$f":"Import!I7156","v":"Select"},{"$f":"Import!I7176","v":"Select"},{"$f":"Import!I7196","v":0},{"$f":"Import!I7216","v":0}]
[9,{"$f":"Import!I7137","v":"Select"},{"$f":"Import!I7157","v":"Select"},{"$f":"Import!I7177","v":"Select"},{"$f":"Import!I7197","v":0},{"$f":"Import!I7217","v":0}]
[10,{"$f":"Import!I7138","v":"Select"},{"$f":"Import!I7158","v":"Select"},{"$f":"Import!I7178","v":"Select"},{"$f":"Import!I7198","v":0},{"$f":"Import!I7218","v":0}]
[11,{"$f":"Import!I7139","v":"Select"},{"$f":"Import!I7159","v":"Select"},{"$f":"Import!I7179","v":"Select"},{"$f":"Import!I7199","v":0},{"$f":"Import!I7219","v":0}]
[12,{"$f":"Import!I7140","v":"Select"},{"$f":"Import!I7160","v":"Select"},{"$f":"Import!I7180","v":"Select"},{"$f":"Import!I7200","v":0},{"$f":"Import!I7220","v":0}]
[13,{"$f":"Import!I7141","v":"Select"},{"$f":"Import!I7161","v":"Select"},{"$f":"Import!I7181","v":"Select"},{"$f":"Import!I7201","v":0},{"$f":"Import!I7221","v":0}]
[14,{"$f":"Import!I7142","v":"Select"},{"$f":"Import!I7162","v":"Select"},{"$f":"Import!I7182","v":"Select"},{"$f":"Import!I7202","v":0},{"$f":"Import!I7222","v":0}]
[15,{"$f":"Import!I7143","v":"Select"},{"$f":"Import!I7163","v":"Select"},{"$f":"Import!I7183","v":"Select"},{"$f":"Import!I7203","v":0},{"$f":"Import!I7223","v":0}]
[16,{"$f":"Import!I7144","v":"Select"},{"$f":"Import!I7164","v":"Select"},{"$f":"Import!I7184","v":"Select"},{"$f":"Import!I7204","v":0},{"$f":"Import!I7224","v":0}]
[17,{"$f":"Import!I7145","v":"Select"},{"$f":"Import!I7165","v":"Select"},{"$f":"Import!I7185","v":"Select"},{"$f":"Import!I7205","v":0},{"$f":"Import!I7225","v":0}]
[18,{"$f":"Import!I7146","v":"Select"},{"$f":"Import!I7166","v":"Select"},{"$f":"Import!I7186","v":"Select"},{"$f":"Import!I7206","v":0},{"$f":"Import!I7226","v":0}]
[19,{"$f":"Import!I7147","v":"Select"},{"$f":"Import!I7167","v":"Select"},{"$f":"Import!I7187","v":"Select"},{"$f":"Import!I7207","v":0},{"$f":"Import!I7227","v":0}]
[20,{"$f":"Import!I7148","v":"Select"},{"$f":"Import!I7168","v":"Select"},{"$f":"Import!I7188","v":"Select"},{"$f":"Import!I7208","v":0},{"$f":"Import!I7228","v":0}]
[]
[null,"Total Real Estate",null,null,{"$f":"SUM(E209:E228)","v":0},{"$f":"SUM(F209:F228)","v":0}]
[]
[]
[]
[]
[]
[null,"(H) DERIVATIVES"]
[]
[null,null,"Enter # of Derivative Types",{"$f":"Import!I7229","v":0}]
[]
[null,"Derivative Type","Underlying","Purpose","Position",{"$f":"YEAR($C$3)&\"       Market Value\"","v":"2022       Market Value"},"Centrally Cleared","Notional Value","Exposure (Dollar Delta, DV01, CS01"]
[1,{"$f":"Import!I7230","v":"Select"},{"$f":"Import!I7250","v":"Select"},{"$f":"Import!I7270","v":"Select"},{"$f":"Import!I7290","v":"Select"},{"$f":"Import!I7310","v":0},{"$f":"Import!I7330","v":"Select"},{"$f":"Import!I7350","v":0},{"$f":"Import!I7370","v":0}]
[{"$f":"A241+1","v":2},{"$f":"Import!I7231","v":"Select"},{"$f":"Import!I7251","v":"Select"},{"$f":"Import!I7271","v":"Select"},{"$f":"Import!I7291","v":"Select"},{"$f":"Import!I7311","v":0},{"$f":"Import!I7331","v":"Select"},{"$f":"Import!I7351","v":0},{"$f":"Import!I7371","v":0}]
[{"$f":"A242+1","v":3},{"$f":"Import!I7232","v":"Select"},{"$f":"Import!I7252","v":"Select"},{"$f":"Import!I7272","v":"Select"},{"$f":"Import!I7292","v":"Select"},{"$f":"Import!I7312","v":0},{"$f":"Import!I7332","v":"Select"},{"$f":"Import!I7352","v":0},{"$f":"Import!I7372","v":0}]
[4,{"$f":"Import!I7233","v":"Select"},{"$f":"Import!I7253","v":"Select"},{"$f":"Import!I7273","v":"Select"},{"$f":"Import!I7293","v":"Select"},{"$f":"Import!I7313","v":0},{"$f":"Import!I7333","v":"Select"},{"$f":"Import!I7353","v":0},{"$f":"Import!I7373","v":0}]
[5,{"$f":"Import!I7234","v":"Select"},{"$f":"Import!I7254","v":"Select"},{"$f":"Import!I7274","v":"Select"},{"$f":"Import!I7294","v":"Select"},{"$f":"Import!I7314","v":0},{"$f":"Import!I7334","v":"Select"},{"$f":"Import!I7354","v":0},{"$f":"Import!I7374","v":0}]
[6,{"$f":"Import!I7235","v":"Select"},{"$f":"Import!I7255","v":"Select"},{"$f":"Import!I7275","v":"Select"},{"$f":"Import!I7295","v":"Select"},{"$f":"Import!I7315","v":0},{"$f":"Import!I7335","v":"Select"},{"$f":"Import!I7355","v":0},{"$f":"Import!I7375","v":0}]
[7,{"$f":"Import!I7236","v":"Select"},{"$f":"Import!I7256","v":"Select"},{"$f":"Import!I7276","v":"Select"},{"$f":"Import!I7296","v":"Select"},{"$f":"Import!I7316","v":0},{"$f":"Import!I7336","v":"Select"},{"$f":"Import!I7356","v":0},{"$f":"Import!I7376","v":0}]
[8,{"$f":"Import!I7237","v":"Select"},{"$f":"Import!I7257","v":"Select"},{"$f":"Import!I7277","v":"Select"},{"$f":"Import!I7297","v":"Select"},{"$f":"Import!I7317","v":0},{"$f":"Import!I7337","v":"Select"},{"$f":"Import!I7357","v":0},{"$f":"Import!I7377","v":0}]
[9,{"$f":"Import!I7238","v":"Select"},{"$f":"Import!I7258","v":"Select"},{"$f":"Import!I7278","v":"Select"},{"$f":"Import!I7298","v":"Select"},{"$f":"Import!I7318","v":0},{"$f":"Import!I7338","v":"Select"},{"$f":"Import!I7358","v":0},{"$f":"Import!I7378","v":0}]
[10,{"$f":"Import!I7239","v":"Select"},{"$f":"Import!I7259","v":"Select"},{"$f":"Import!I7279","v":"Select"},{"$f":"Import!I7299","v":"Select"},{"$f":"Import!I7319","v":0},{"$f":"Import!I7339","v":"Select"},{"$f":"Import!I7359","v":0},{"$f":"Import!I7379","v":0}]
[11,{"$f":"Import!I7240","v":"Select"},{"$f":"Import!I7260","v":"Select"},{"$f":"Import!I7280","v":"Select"},{"$f":"Import!I7300","v":"Select"},{"$f":"Import!I7320","v":0},{"$f":"Import!I7340","v":"Select"},{"$f":"Import!I7360","v":0},{"$f":"Import!I7380","v":0}]
[12,{"$f":"Import!I7241","v":"Select"},{"$f":"Import!I7261","v":"Select"},{"$f":"Import!I7281","v":"Select"},{"$f":"Import!I7301","v":"Select"},{"$f":"Import!I7321","v":0},{"$f":"Import!I7341","v":"Select"},{"$f":"Import!I7361","v":0},{"$f":"Import!I7381","v":0}]
[13,{"$f":"Import!I7242","v":"Select"},{"$f":"Import!I7262","v":"Select"},{"$f":"Import!I7282","v":"Select"},{"$f":"Import!I7302","v":"Select"},{"$f":"Import!I7322","v":0},{"$f":"Import!I7342","v":"Select"},{"$f":"Import!I7362","v":0},{"$f":"Import!I7382","v":0}]
[14,{"$f":"Import!I7243","v":"Select"},{"$f":"Import!I7263","v":"Select"},{"$f":"Import!I7283","v":"Select"},{"$f":"Import!I7303","v":"Select"},{"$f":"Import!I7323","v":0},{"$f":"Import!I7343","v":"Select"},{"$f":"Import!I7363","v":0},{"$f":"Import!I7383","v":0}]
[15,{"$f":"Import!I7244","v":"Select"},{"$f":"Import!I7264","v":"Select"},{"$f":"Import!I7284","v":"Select"},{"$f":"Import!I7304","v":"Select"},{"$f":"Import!I7324","v":0},{"$f":"Import!I7344","v":"Select"},{"$f":"Import!I7364","v":0},{"$f":"Import!I7384","v":0}]
[16,{"$f":"Import!I7245","v":"Select"},{"$f":"Import!I7265","v":"Select"},{"$f":"Import!I7285","v":"Select"},{"$f":"Import!I7305","v":"Select"},{"$f":"Import!I7325","v":0},{"$f":"Import!I7345","v":"Select"},{"$f":"Import!I7365","v":0},{"$f":"Import!I7385","v":0}]
[17,{"$f":"Import!I7246","v":"Select"},{"$f":"Import!I7266","v":"Select"},{"$f":"Import!I7286","v":"Select"},{"$f":"Import!I7306","v":"Select"},{"$f":"Import!I7326","v":0},{"$f":"Import!I7346","v":"Select"},{"$f":"Import!I7366","v":0},{"$f":"Import!I7386","v":0}]
[18,{"$f":"Import!I7247","v":"Select"},{"$f":"Import!I7267","v":"Select"},{"$f":"Import!I7287","v":"Select"},{"$f":"Import!I7307","v":"Select"},{"$f":"Import!I7327","v":0},{"$f":"Import!I7347","v":"Select"},{"$f":"Import!I7367","v":0},{"$f":"Import!I7387","v":0}]
[19,{"$f":"Import!I7248","v":"Select"},{"$f":"Import!I7268","v":"Select"},{"$f":"Import!I7288","v":"Select"},{"$f":"Import!I7308","v":"Select"},{"$f":"Import!I7328","v":0},{"$f":"Import!I7348","v":"Select"},{"$f":"Import!I7368","v":0},{"$f":"Import!I7388","v":0}]
[20,{"$f":"Import!I7249","v":"Select"},{"$f":"Import!I7269","v":"Select"},{"$f":"Import!I7289","v":"Select"},{"$f":"Import!I7309","v":"Select"},{"$f":"Import!I7329","v":0},{"$f":"Import!I7349","v":"Select"},{"$f":"Import!I7369","v":0},{"$f":"Import!I7389","v":0}]
[]
[null,"Total Derivatives",null,null,null,{"$f":"SUM(F241:F260)","v":0},null,0,0]
[]
[]
[]
[]
[]
[null,"(I) OTHER ASSETS"]
[]
[null,null,"Enter # of Asset Types",{"$f":"Import!I7390","v":0}]
[]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},2022]
[]
[null,"Asset Type","Jurisdiction","BSCR Rating","Face Value","Fair Value"]
[1,{"$f":"Import!I7391","v":"Select"},{"$f":"Import!I7411","v":"Select"},{"$f":"Import!I7431","v":"Select"},{"$f":"Import!I7451","v":0},{"$f":"Import!I7471","v":0}]
[2,{"$f":"Import!I7392","v":"Select"},{"$f":"Import!I7412","v":"Select"},{"$f":"Import!I7432","v":"Select"},{"$f":"Import!I7452","v":0},{"$f":"Import!I7472","v":0}]
[3,{"$f":"Import!I7393","v":"Select"},{"$f":"Import!I7413","v":"Select"},{"$f":"Import!I7433","v":"Select"},{"$f":"Import!I7453","v":0},{"$f":"Import!I7473","v":0}]
[4,{"$f":"Import!I7394","v":"Select"},{"$f":"Import!I7414","v":"Select"},{"$f":"Import!I7434","v":"Select"},{"$f":"Import!I7454","v":0},{"$f":"Import!I7474","v":0}]
[5,{"$f":"Import!I7395","v":"Select"},{"$f":"Import!I7415","v":"Select"},{"$f":"Import!I7435","v":"Select"},{"$f":"Import!I7455","v":0},{"$f":"Import!I7475","v":0}]
[6,{"$f":"Import!I7396","v":"Select"},{"$f":"Import!I7416","v":"Select"},{"$f":"Import!I7436","v":"Select"},{"$f":"Import!I7456","v":0},{"$f":"Import!I7476","v":0}]
[7,{"$f":"Import!I7397","v":"Select"},{"$f":"Import!I7417","v":"Select"},{"$f":"Import!I7437","v":"Select"},{"$f":"Import!I7457","v":0},{"$f":"Import!I7477","v":0}]
[8,{"$f":"Import!I7398","v":"Select"},{"$f":"Import!I7418","v":"Select"},{"$f":"Import!I7438","v":"Select"},{"$f":"Import!I7458","v":0},{"$f":"Import!I7478","v":0}]
[9,{"$f":"Import!I7399","v":"Select"},{"$f":"Import!I7419","v":"Select"},{"$f":"Import!I7439","v":"Select"},{"$f":"Import!I7459","v":0},{"$f":"Import!I7479","v":0}]
[10,{"$f":"Import!I7400","v":"Select"},{"$f":"Import!I7420","v":"Select"},{"$f":"Import!I7440","v":"Select"},{"$f":"Import!I7460","v":0},{"$f":"Import!I7480","v":0}]
[11,{"$f":"Import!I7401","v":"Select"},{"$f":"Import!I7421","v":"Select"},{"$f":"Import!I7441","v":"Select"},{"$f":"Import!I7461","v":0},{"$f":"Import!I7481","v":0}]
[12,{"$f":"Import!I7402","v":"Select"},{"$f":"Import!I7422","v":"Select"},{"$f":"Import!I7442","v":"Select"},{"$f":"Import!I7462","v":0},{"$f":"Import!I7482","v":0}]
[13,{"$f":"Import!I7403","v":"Select"},{"$f":"Import!I7423","v":"Select"},{"$f":"Import!I7443","v":"Select"},{"$f":"Import!I7463","v":0},{"$f":"Import!I7483","v":0}]
[14,{"$f":"Import!I7404","v":"Select"},{"$f":"Import!I7424","v":"Select"},{"$f":"Import!I7444","v":"Select"},{"$f":"Import!I7464","v":0},{"$f":"Import!I7484","v":0}]
[15,{"$f":"Import!I7405","v":"Select"},{"$f":"Import!I7425","v":"Select"},{"$f":"Import!I7445","v":"Select"},{"$f":"Import!I7465","v":0},{"$f":"Import!I7485","v":0}]
[16,{"$f":"Import!I7406","v":"Select"},{"$f":"Import!I7426","v":"Select"},{"$f":"Import!I7446","v":"Select"},{"$f":"Import!I7466","v":0},{"$f":"Import!I7486","v":0}]
[17,{"$f":"Import!I7407","v":"Select"},{"$f":"Import!I7427","v":"Select"},{"$f":"Import!I7447","v":"Select"},{"$f":"Import!I7467","v":0},{"$f":"Import!I7487","v":0}]
[18,{"$f":"Import!I7408","v":"Select"},{"$f":"Import!I7428","v":"Select"},{"$f":"Import!I7448","v":"Select"},{"$f":"Import!I7468","v":0},{"$f":"Import!I7488","v":0}]
[19,{"$f":"Import!I7409","v":"Select"},{"$f":"Import!I7429","v":"Select"},{"$f":"Import!I7449","v":"Select"},{"$f":"Import!I7469","v":0},{"$f":"Import!I7489","v":0}]
[20,{"$f":"Import!I7410","v":"Select"},{"$f":"Import!I7430","v":"Select"},{"$f":"Import!I7450","v":"Select"},{"$f":"Import!I7470","v":0},{"$f":"Import!I7490","v":0}]
[]
[null,"Total Other Assets",null,null,null,{"$f":"SUM(F275:F294)","v":0}]
[]
[]
[null,"TOTAL ASSETS",null,null,null,{"$f":"F34+F67+F96+F129+F163+F196+F230+F262+F296","v":0}]
[]
[null,"TOTAL FUNDS HELD BY CEDING REINSURERS (Form 1EBS Line 12)",null,null,null,{"$f":"'Form 1EBS'!F75","v":0}]
[]
[null,"Check Form 1EBS (Line 12)",null,null,null,{"$f":"IF(F305=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F299-F301),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,"Difference",null,null,null,{"$f":"ROUND(F301-F299,0)","v":0}]
[]
[]
[null,"EFFECTIVE DURATION",null,null,{"$f":"Import!I7491","v":0}]
[]
[null,"EFFECTIVE CONVEXITY",null,null,{"$f":"Import!I7492","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Cash","Sovereign Bonds","RMBS - Agency","Public Equities","Private Equities","Investment Income Due and Accrued","Energy","Holding Entity","Significant Influence",null,"Insured/Guaranteed Mortgages",null,"Afghanistan"]
["Certificates of Deposit","Municipals","RMBS - Non-agency","Public Preferred Stock","Investment Funds","Accounts and Premiums Receivable","Materials","Operating Entity","Control",null,"Other Commercial and Farm Mortgages",null,"Aland Islands"]
["Money Market Funds","Supranationals (multilateral development banks and international organizations)","CMBS","Exchange Traded Funds","Hedge Funds","Reinsurance Balance Receivable","Industrial","Branch","Select",null,"Other Residential Mortgages",null,"Albania"]
["Other","Corporate bonds","CLOs","Other","Private Credit Funds","Funds Held by Ceding Reinsurers","Consumer Discretionary","Select",null,null,"Mortgages Not In Good Standing",null,"Algeria"]
["Select","Private Placements","CDOs","Select","Catastrophe Bonds","SAC - long-term business - variable annuities","Consumer Staples",null,null,null,"Collateral Loans",null,"American Samoa"]
[null,"Mutual Funds","Auto Loan ABS",null,"Other Insurance-Linked Securities","SAC - long-term business - others","Healthcare",null,null,null,"Middle Market Loans",null,"Andorra"]
[null,"Other - Secured Bonds","Student Loan ABS",null,"Infrastructure Debt","SAC - general business","Financial",null,null,null,"Other Direct Private Lending",null,"Angola"]
[null,"Other - Unsecured Bonds","Credit Card Receivable ABS",null,"Equity Investments in Infrastructure","Deposit assets","Select",null,null,null,"Policy Loans",null,"Anguilla"]
[null,"Other","Other ABS",null,"Investment in Affiliates","Other Sundry Assets",null,null,null,null,"Other",null,"Antigua and Barbuda"]
[null,"Select","Select",null,"Advances to Affiliates","Letter of Credit, Guarantees and Other Instruments",null,null,null,null,"Select",null,"Argentina"]
[null,null,null,null,"Equity Release / Reverse Mortgages","Other",null,null,null,null,null,null,"Armenia"]
[null,null,null,null,"Other","Select",null,null,null,null,null,null,"Aruba"]
[null,null,null,null,"Select",null,null,null,null,null,null,null,"Australia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Austria"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Bahamas"]
["Listed options","Equity","Hedging","Long / Receive Fixed / Sell Protection","Private Equities","Investment Income Due and Accrued","Real Estate - Owner Occupied",null,null,null,null,null,"Bahrain"]
["Futures","Debt","Speculative","Short / Receive Floating / Buy Protection","Investment Funds","Accounts and Premiums Receivable","Real Estate - Investment",null,null,null,null,null,"Bangladesh"]
["Forwards","Interest Rate","Select","Select","Hedge Funds","Reinsurance Balance Receivable","Select",null,null,null,"Insured/Guaranteed Mortgages",null,"Barbados"]
["Swaps","Inflation",null,null,"Private Credit Funds","SAC - long-term business - variable annuities",null,null,null,null,"Other Commercial and Farm Mortgages",null,"Belarus"]
["Swaptions","Credit",null,null,"Catastrophe Bonds","SAC - long-term business - others",null,null,null,null,"Other Residential Mortgages",null,"Belgium"]
["OTC options","Currencies","Yes",null,"Other Insurance-Linked Securities","SAC - general business","Owner-occupied",null,null,null,"Mortgages Not In Good Standing",null,"Belize"]
["Other","Commodities","No",null,"Infrastructure Debt","Deposit assets","Investment",null,null,null,"Collateral Loans",null,"Benin"]
["Select","Other","Select",null,"Equity Investments in Infrastructure","Other Sundry Assets","Select",null,null,null,"Middle Market Loans",null,"Bermuda"]
[null,"Select",null,null,"Equity Release / Reverse Mortgages","Letter of Credit, Guarantees and Other Instruments",null,null,null,null,"Other Direct Private Lending",null,"Bhutan"]
[null,null,null,null,"Other","Other",null,null,null,null,"Policy Loans",null,"Bolivia (Plurinational State of)"]
[null,null,null,null,"Select","Select",null,null,null,null,"Other",null,"Bonaire, Sint Eustatius and Saba"]
[null,null,null,null,null,null,null,null,null,null,"Select",null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
["BSCR Rating",null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
["Select",null,null,null,null,null,null,null,null,null,null,null,"British Virgin Islands"]
["BSCR Rating 0",null,null,null,null,null,null,null,null,null,null,null,"Brunei Darussalam"]
["BSCR Rating 1",null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
["BSCR Rating 2",null,null,null,null,null,null,null,null,null,null,null,"Burkina Faso"]
["BSCR Rating 3",null,null,null,null,null,null,null,null,null,null,null,"Burundi"]
["BSCR Rating 4",null,null,null,null,null,null,null,null,null,null,null,"Cabo Verde (Cape Verde)"]
["BSCR Rating 5",null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
["BSCR Rating 6",null,null,null,null,null,null,null,null,null,null,null,"Cameroon"]
["BSCR Rating 7",null,null,null,null,null,null,null,null,null,null,null,"Canada"]
["BSCR Rating 8",null,null,null,null,null,null,null,null,null,null,null,"Cayman Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Central African Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Chad"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China, Hong Kong SAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,"China, Macao SAR "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Colombia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Comoros"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Congo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cook Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cote d' Ivoire"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Croatia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cuba"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Curacao"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Democratic People's Republic of Korea (North Korea)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Democratic Republic of the Congo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Djibouti"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Equatorial Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eswatini (Kingdom of Swaziland)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Falkland Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Faroe Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fiji"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,null,null,null,null,null,null,null,null,null,null,null,"French Guiana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"French Polynesia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gambia (Republic of The)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Georgia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Germany"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ghana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Greenland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guadeloupe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guam"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guernsey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Holy See"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Honduras"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Hungary"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iceland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"India"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iran (Islamic Republic of)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Isle of Man"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Israel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Italy"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Japan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jersey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jordan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lao People's Democratic Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Latvia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liberia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liechtenstein"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Madagascar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Marshall Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Martinique"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mayotte"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Micronesia (Federated States of)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monaco"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Montenegro"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Montserrat"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Namibia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nauru"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nepal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"New Caledonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Niger"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Niue"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Island"]
[null,null,null,null,null,null,null,null,null,null,null,null,"North Macedonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Northern Mariana Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Palau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Papua New Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Paraguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pitcairn"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Puerto Rico"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Korea (South Korea)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Reunion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Romania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rwanda"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Barthelemy (St. Barts)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Helena"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Martin"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Pierre and Miquelon"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saint Vincent and The Grenadines"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Samoa"]
[null,null,null,null,null,null,null,null,null,null,null,null,"San Marino"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sao Tome and Principe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sark"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Senegal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Serbia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Singapore"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sint Maarten"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Somalia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,"South Sudan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,"State of Palestine"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sudan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Svalbard, Jan Mayen"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sweden"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Timor-Leste"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tokelau"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Turks & Caicos Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom of Great Britain and Northern Ireland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United Republic of Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,"United States of America"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,"US Virgin Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela, Bolivarian Republic of "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Wallis & Futuna Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Western Sahara"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Select"]

{"sheet":"Schedule VI PY","index":59,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[null,null,"SCHEDULE OF FIXED INCOME SECURITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE VI"]
[]
[null,null,"Security Type",null,"Amount per Form 1, Lines 2(b) and 3(b)",null,"Face Value",null,"Fair Value",null,"Average YTM",null,"Average Rating",null,"Effective Duration",null,"Effective convexity"]
[]
[null,1,"U.S. Government "]
[null,null,"(a) U.S. Government Federal"]
[null,null,"(b) U.S. Government Agency - mortgage-backed securities"]
[null,null,"(c) U.S. Government Agency - other"]
[null,2,"Non-U.S. Government"]
[null,3,"States, Municipalities, and Political Subdivision"]
[null,4,"Corporate Securities"]
[null,null,"(a) U.S. Government-backed Corporate"]
[null,null,"(b) Non-U.S. Government-backed Corporate"]
[null,null,"(c) FDIC Guaranteed Corporate"]
[null,null,"(d) Other Corporate"]
[null,5,"Asset-backed Securities"]
[null,6,"Mortgage-backed Securities"]
[null,null,"(a) Residential Subprime"]
[null,null,"(b) Residential Non-subprime"]
[null,null,"(c) Commercial"]
[null,7,"Mutual Funds"]
[null,8,"Bank Loans"]
[null,9,"Catastrophe Bonds and Insurance-Linked Securities"]
[null,10,"Others (Briefly describe)"]
[null,null,"TOTAL PORTFOLIO",null,{"$f":"SUM(E8:E27)","v":0},null,{"$f":"SUM(G8:G27)","v":0},null,{"$f":"SUM(I8:I27)","v":0}]
[]
[null,null,null,null,{"$f":"IF(E31=\"TRUE\",HYPERLINK(\"#'Form 1'!F16:F29\",\"TRUE\"),HYPERLINK(\"#'Form 1'!F16:F29\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,{"$f":"IF(ROUND((E28-('Form 1'!F16+'Form 1'!F29)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,{"$f":"ROUND(('Form 1'!F16+'Form 1'!F29)-E28,0)","v":0}]
[]
[]
[]
[null,null,"Effective duration of the portfolio"]
[]
[null,null,"Effective convexity of the portfolio"]

{"sheet":"Schedule VI (EBS) PY","index":60,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[null,null,"SCHEDULE OF FIXED INCOME SECURITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE VI (EBS)"]
[]
[null,null,"Security Type",null,"Amount per Form 1EBS, Lines 2(b) and 3(b)",null,"Face Value",null,"Fair Value",null,"Average YTM",null,"Average Rating",null,"Effective Duration",null,"Effective convexity"]
[]
[null,1,"U.S. Government "]
[null,null,"(a) U.S. Government Federal"]
[null,null,"(b) U.S. Government Agency - mortgage-backed securities"]
[null,null,"(c) U.S. Government Agency - other"]
[null,2,"Non-U.S. Government"]
[null,3,"States, Municipalities, and Political Subdivision"]
[null,4,"Corporate Securities"]
[null,null,"(a) U.S. Government-backed Corporate"]
[null,null,"(b) Non-U.S. Government-backed Corporate"]
[null,null,"(c) FDIC Guaranteed Corporate"]
[null,null,"(d) Other Corporate"]
[null,5,"Asset-backed Securities"]
[null,6,"Mortgage-backed Securities"]
[null,null,"(a) Residential Subprime"]
[null,null,"(b) Residential Non-subprime"]
[null,null,"(c) Commercial"]
[null,7,"Mutual Funds"]
[null,8,"Bank Loans"]
[null,9,"Catastrophe Bonds and Insurance-Linked Securities"]
[null,10,"Others (Briefly describe)"]
[null,null,"TOTAL PORTFOLIO",null,{"$f":"SUM(E8:E27)","v":0},null,{"$f":"SUM(G8:G27)","v":0},null,{"$f":"SUM(I8:I27)","v":0}]
[]
[null,null,null,null,{"$f":"IF(E31=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F14:F29\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F14:F29\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,{"$f":"IF(ROUND((E28-('Form 1EBS'!F14+'Form 1EBS'!F25)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,{"$f":"ROUND(('Form 1EBS'!F14+'Form 1EBS'!F25)-E28,0)","v":0}]
[]
[null,null,null,null,{"$f":"IF(E30=\"False\",\"Does not equal Form 1EBS Lines 2(b) & 3(b)\",\"\")","v":""}]
[]
[null,null,"Effective duration of the portfolio"]
[]
[null,null,"Effective convexity of the portfolio"]

{"sheet":"Schedule VI (New)","index":61,"n_rows":425,"n_cols":12,"rows_kept":425,"cut":false,"hidden":true,"merged":[[211,1,211,2],[5,1,5,2],[35,1,35,2],[36,1,36,2],[61,1,61,2],[91,1,91,2],[92,1,92,2],[121,1,121,2],[122,1,122,2],[151,1,151,2],[152,1,152,2],[210,1,210,2]]}
[null,"DRAFT UNCONSOLIDATED SCHEDULE OF ASSETS",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Form 1'!$B$2","v":"Enter Parent Company Name"}]
[null,"As at",{"$f":"'Form 1'!$C$3","v":"2022-12-31"}]
[null,"expressed in ['000s]",{"$f":"'Form 1'!$C$4","v":" ['000s]United States Dollars"}]
[]
[null,"(A) CASH AND CASH EQUIVALENTS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value"]
[1,"Select",null,"Select"]
[2,"Select",null,"Select"]
[3,"Select",null,"Select"]
[4,"Select",null,"Select"]
[5,"Select",null,"Select"]
[6,"Select",null,"Select"]
[7,"Select",null,"Select"]
[8,"Select",null,"Select"]
[9,"Select",null,"Select"]
[10,"Select",null,"Select"]
[11,"Select",null,"Select"]
[12,"Select",null,"Select"]
[13,"Select",null,"Select"]
[14,"Select",null,"Select"]
[15,"Select",null,"Select"]
[16,"Select",null,"Select"]
[17,"Select",null,"Select"]
[18,"Select",null,"Select"]
[19,"Select",null,"Select"]
[20,"Select",null,"Select"]
[]
[null,"Total Cash & Cash Equivalents",null,null,{"$f":"SUM(E9:E28)","v":0},{"$f":"SUM(F9:F28)","v":0}]
[]
[null,"Form 1 Line 1 Cash and Cash Equivalents",null,null,null,{"$f":"'Form 1'!F10","v":0}]
[]
[null,"Check Section A",null,null,null,{"$f":"ROUND((F30-F32),0)","v":0},{"$f":"IF(F34=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(B) BONDS AND DEBENTURES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Bonds & Debentures",null,null,{"$f":"SUM(E39:E58)","v":0},{"$f":"SUM(F39:F58)","v":0},0,0,0]
[]
[null,"(C) SECURITIES/ASSET-BASED SECURITIES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Securities/Asset-Backed Securities",null,null,{"$f":"SUM(E65:E84)","v":0},{"$f":"SUM(F65:F84)","v":0},0,0,0]
[]
[null,"Form 1 Lines 2(b) & 3(b) Bonds & Debentures",null,null,null,{"$f":"'Form 1'!F16+'Form 1'!F29","v":0}]
[]
[null,"Check Sections B & C",null,null,null,{"$f":"ROUND(((F86+F60)-F88),0)","v":0},{"$f":"IF(F90=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(D) LISTED EQUITIES AND PREFERENCE SHARES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Stock Exchange","BSCR Rating ","Face Value","Fair Value"]
[1,"Select",0,"Select",0,0]
[2,"Select",0,"Select",0,0]
[3,"Select",0,"Select",0,0]
[4,"Select",0,"Select",0,0]
[5,"Select",0,"Select",0,0]
[6,"Select",0,"Select",0,0]
[7,"Select",0,"Select",0,0]
[8,"Select",0,"Select",0,0]
[9,"Select",0,"Select",0,0]
[10,"Select",0,"Select",0,0]
[11,"Select",0,"Select",0,0]
[12,"Select",0,"Select",0,0]
[13,"Select",0,"Select",0,0]
[14,"Select",0,"Select",0,0]
[15,"Select",0,"Select",0,0]
[16,"Select",0,"Select",0,0]
[17,"Select",0,"Select",0,0]
[18,"Select",0,"Select",0,0]
[19,"Select",0,"Select",0,0]
[20,"Select",0,"Select",0,0]
[]
[null,"Total Listed Equities & Preference Shares",null,null,{"$f":"SUM(E95:E114)","v":0},{"$f":"SUM(F95:F114)","v":0}]
[]
[null,"Form 1 Lines 2(d) & 3(d) Equities & Preference Shares",null,null,null,{"$f":"'Form 1'!F21+'Form 1'!F34","v":0}]
[]
[null,"Check Section D",null,null,null,{"$f":"ROUND((F116-F118),0)","v":0},{"$f":"IF(F120=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(E) ALTERNATIVE INVESTMENTS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Alternative Investments",null,null,{"$f":"SUM(E125:E144)","v":0},{"$f":"SUM(F125:F144)","v":0},0,0,0]
[]
[null,"Form 1 Lines 2(e) & 3(e) Alternative Investments",null,null,null,{"$f":"'Form 1'!F22+'Form 1'!F35","v":0}]
[]
[null,"Check Section E",null,null,null,{"$f":"ROUND((F146-F148),0)","v":0},{"$f":"IF(F150=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(F) LOANS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Loans",null,null,{"$f":"SUM(E155:E174)","v":0},{"$f":"SUM(F155:F174)","v":0},0,0,0]
[]
[null,"Form 1 Line 5(c) Mortgage Loans",null,null,null,{"$f":"'Form 1'!F51","v":0}]
[]
[null,"Check Section F",null,null,null,{"$f":"'Form 1'!F51","v":0},{"$f":"IF(F180=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(G) DERIVATIVES",null,"Enter # of Derivative Types"]
[null,"Derivative Type","Underlying","Purpose","Position",{"$f":"YEAR($C$3)&\" Market Value\"","v":"2022 Market Value"},"Centrally Cleared","Notional Value","Exposure (Dollar Delta, DV01, CS01"]
[1,"Select","Select","Select","Select",0,"Select",0,0]
[2,"Select","Select","Select","Select",0,"Select",0,0]
[3,"Select","Select","Select","Select",0,"Select",0,0]
[4,"Select","Select","Select","Select",0,"Select",0,0]
[5,"Select","Select","Select","Select",0,"Select",0,0]
[6,"Select","Select","Select","Select",0,"Select",0,0]
[7,"Select","Select","Select","Select",0,"Select",0,0]
[8,"Select","Select","Select","Select",0,"Select",0,0]
[9,"Select","Select","Select","Select",0,"Select",0,0]
[10,"Select","Select","Select","Select",0,"Select",0,0]
[11,"Select","Select","Select","Select",0,"Select",0,0]
[12,"Select","Select","Select","Select",0,"Select",0,0]
[13,"Select","Select","Select","Select",0,"Select",0,0]
[14,"Select","Select","Select","Select",0,"Select",0,0]
[15,"Select","Select","Select","Select",0,"Select",0,0]
[16,"Select","Select","Select","Select",0,"Select",0,0]
[17,"Select","Select","Select","Select",0,"Select",0,0]
[18,"Select","Select","Select","Select",0,"Select",0,0]
[19,"Select","Select","Select","Select",0,"Select",0,0]
[20,"Select","Select","Select","Select",0,"Select",0,0]
[]
[null,"Total Derivatives",null,null,null,{"$f":"SUM(F184:F203)","v":0},null,{"$f":"SUM(H184:H203)","v":0},{"$f":"SUM(I184:I203)","v":0}]
[]
[null,"Form 1 Line 13(a) Derivatives",null,null,null,{"$f":"'Form 1'!F80","v":0}]
[]
[null,"Check Section G",null,null,null,{"$f":"ROUND((F205-F207),0)","v":0},{"$f":"IF(F209=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(H) OTHER ASSETS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Other Assets",null,null,null,{"$f":"SUM(F214:F233)","v":0},0,0,0]
[]
[null,"Form 1 Lines X(x) Other Assets",null,null,null,0]
[]
[null,"Check Section G",null,null,null,{"$f":"ROUND((F235-F237),0)","v":0},{"$f":"IF(F239=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"TOTAL ASSETS",null,null,null,{"$f":"F30+F60+F116+F86+F146+F235+F205+F176","v":0}]
[]
[null,"TOTAL ASSETS (Form 1 Line 15)",null,null,null,{"$f":"F34+F90+F120+F150+F180+F209+F239","v":0}]
[]
[null,"Check Form 1",null,null,null,{"$f":"IF(F247=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F241-(0)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,"Difference",null,null,null,{"$f":"ROUND((F243-F241),0)","v":0}]
[]
[null,"EFFECTIVE DURATION",null,null,0]
[]
[null,"EFFECTIVE CONVEXITY",null,null,0]
[]
[]
[]
["Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
["Cash ","Sovereign Bonds","RMBS - Agency","Public Equities","Private Equity","Investment Income Due and Accrued","Energy","Holding Entity","Significant Influence",null,"Insured/Guaranteed Mortgages"]
["Certificates of Deposit","Municipals","RMBS - Non-agency","Public Preferred Stock","Investment Funds","Accounts and Premiums Receivable","Materials","Operating Entity","Control",null,"Other Commercial and Farm Mortgages"]
["Money Market Funds","Supranationals (multilateral development banks and international organizations)","CMBS","Exchange Traded Funds","Hedge Funds","Reinsurance Balance Receivable","Industrial","Branch",null,null,"Other Residential Mortgages"]
["Other ","Corporate bonds","CLOs","Other","Private Credit Funds","Funds Held by Ceding Reinsurers","Consumer Discretionary","Select",null,null,"Mortgages Not In Good Standing"]
[null,"Mutual Funds","CDOs",null,"Catastrophe Bonds","Sundry Assets","Consumer Staples",null,null,null,"Collateral Loans"]
[null,"Other - Secured Bonds","Auto Loan ABS",null,"Other Insurance-Linked Securities","Letter of Credit, Guarantees and Other Instruments","Healthcare",null,null,null,"Middle Market Loans"]
[null,"Other - Unsecured Bonds","Student Loan ABS",null,"Infrastructure Debt","Other","Financial",null,null,null,"Other Direct Private Lending"]
[null,"Other ","Credit Card Receivable ABS",null,"Equity Investments in Infrastructure",null,null,null,null,null,"Policy Loans"]
[null,null,"Other Asset Backed Securities",null,"Investment in Affiliates",null,null,null,null,null,"Other"]
[null,null,null,null,"Advances to Affiliates"]
[null,null,null,null,"Equity Release / Reverse Mortgages"]
[null,null,null,null,"Other "]
[]
[]
[]
["Select","Select","Select","Select","Select","Select",null,"Select"]
["Listed options","Equity","Hedging","Long / Receive Fixed / Sell Protection","Private Equity","Investment Income Due and Accrued",null,"BSCR Rating 0"]
["Futures","Debt","Speculative","Short / Receive Floating / Buy Protection","Investment Funds","Accounts and Premiums Receivable",null,"BSCR Rating 1",null,null,"Select"]
["Forwards","Interest Rate",null,null,"Hedge Funds","Reinsurance Balance Receivable",null,"BSCR Rating 2",null,null,"Insured/Guaranteed Mortgages"]
["Swaps","Inflation",null,null,"Private Credit Funds","Sundry Assets",null,"BSCR Rating 3",null,null,"Other Commercial and Farm Mortgages"]
["Swaptions","Credit","Select",null,"Catastrophe Bonds","Letter of Credit, Guarantees and Other Instruments",null,"BSCR Rating 4",null,null,"Other Residential Mortgages"]
["OTC options","Currencies","Yes",null,"Other Insurance-Linked Securities","Other",null,"BSCR Rating 5",null,null,"Mortgages Not In Good Standing"]
["Other","Commodities","No",null,"Advances to Affiliates",null,null,"BSCR Rating 6",null,null,"Collateral Loans"]
[null,"Other",null,null,"Infrastructure Debt",null,null,"BSCR Rating 7",null,null,"Middle Market Loans"]
[null,null,null,null,"Equity Investments in Infrastructure",null,null,"BSCR Rating 8",null,null,"Other Direct Private Lending"]
[null,null,null,null,"Equity Release / Reverse Mortgages",null,null,null,null,null,"Policy Loans"]
[null,null,null,null,"Other ",null,null,null,null,null,"Other"]
[]
[null,null,null,null,null,null,null,null,"Switzerland Francs"]
[null,null,null,null,null,null,null,null,"Chile Pesos"]
[null,null,null,null,null,null,null,null,"China Yuan Renminbi"]
[null,null,null,null,null,null,null,null,"Colombia Pesos"]
[null,null,null,null,null,null,null,null,"Costa Rica Colones"]
[null,null,null,null,null,null,null,null,"Cuba Convertible Pesos"]
[null,null,null,null,null,null,null,null,"Cuba Pesos"]
[null,null,null,null,null,null,null,null,"Cape Verde Escudos"]
[null,null,null,null,null,null,null,null,"Czech Republic Koruny"]
[null,null,null,null,null,null,null,null,"Djibouti Francs"]
[null,null,null,null,null,null,null,null,"Denmark Kroner"]
[null,null,null,null,null,null,null,null,"Dominican Republic Pesos"]
[null,null,null,null,null,null,null,null,"Algeria Dinars"]
[null,null,null,null,null,null,null,null,"Estonia Krooni"]
[null,null,null,null,null,null,null,null,"Egypt Pounds"]
[null,null,null,null,null,null,null,null,"Eritrea Nakfa"]
[null,null,null,null,null,null,null,null,"Ethiopia Birr"]
[null,null,null,null,null,null,null,null,"Fiji Dollars"]
[null,null,null,null,null,null,null,null,"Falkland Islands Pounds"]
[null,null,null,null,null,null,null,null,"United Kingdom Pounds"]
[null,null,null,null,null,null,null,null,"Georgia Lari"]
[null,null,null,null,null,null,null,null,"Guernsey Pounds"]
[null,null,null,null,null,null,null,null,"Ghana Cedis"]
[null,null,null,null,null,null,null,null,"Gibraltar Pounds"]
[null,null,null,null,null,null,null,null,"Gambia Dalasi"]
[null,null,null,null,null,null,null,null,"Guinea Francs"]
[null,null,null,null,null,null,null,null,"Guatemala Quetzales"]
[null,null,null,null,null,null,null,null,"Guyana Dollars"]
[null,null,null,null,null,null,null,null,"Hong Kong Dollars"]
[null,null,null,null,null,null,null,null,"Honduras Lempiras"]
[null,null,null,null,null,null,null,null,"Croatia Kuna"]
[null,null,null,null,null,null,null,null,"Haiti Gourdes"]
[null,null,null,null,null,null,null,null,"Hungary Forint"]
[null,null,null,null,null,null,null,null,"Indonesia Rupiahs"]
[null,null,null,null,null,null,null,null,"Israel New Shekels"]
[null,null,null,null,null,null,null,null,"Isle of Man Pounds"]
[null,null,null,null,null,null,null,null,"India Rupees"]
[null,null,null,null,null,null,null,null,"Iraq Dinars"]
[null,null,null,null,null,null,null,null,"Iran Rials"]
[null,null,null,null,null,null,null,null,"Iceland Kronur"]
[null,null,null,null,null,null,null,null,"Jersey Pounds"]
[null,null,null,null,null,null,null,null,"Jamaica Dollars"]
[null,null,null,null,null,null,null,null,"Jordan Dinars"]
[null,null,null,null,null,null,null,null,"Japan Yen"]
[null,null,null,null,null,null,null,null,"Kenya Shillings"]
[null,null,null,null,null,null,null,null,"Kyrgyzstan Soms"]
[null,null,null,null,null,null,null,null,"Cambodia Riels"]
[null,null,null,null,null,null,null,null,"Comoros Francs"]
[null,null,null,null,null,null,null,null,"North Korea Won"]
[null,null,null,null,null,null,null,null,"South Korea Won"]
[null,null,null,null,null,null,null,null,"Kuwait Dinars"]
[null,null,null,null,null,null,null,null,"Cayman Islands Dollars"]
[null,null,null,null,null,null,null,null,"Kazakhstan Tenge"]
[null,null,null,null,null,null,null,null,"Laos Kips"]
[null,null,null,null,null,null,null,null,"Lebanon Pounds"]
[null,null,null,null,null,null,null,null,"Sri Lanka Rupees"]
[null,null,null,null,null,null,null,null,"Liberia Dollars"]
[null,null,null,null,null,null,null,null,"Lesotho Maloti"]
[null,null,null,null,null,null,null,null,"Lithuania Litai"]
[null,null,null,null,null,null,null,null,"Latvia Lati"]
[null,null,null,null,null,null,null,null,"Libya Dinars"]
[null,null,null,null,null,null,null,null,"Morocco Dirhams"]
[null,null,null,null,null,null,null,null,"Moldova Lei"]
[null,null,null,null,null,null,null,null,"Madagascar Ariary"]
[null,null,null,null,null,null,null,null,"Macedonia Denars"]
[null,null,null,null,null,null,null,null,"Myanmar Kyats"]
[null,null,null,null,null,null,null,null,"Mongolia Tugriks"]
[null,null,null,null,null,null,null,null,"Macau Patacas"]
[null,null,null,null,null,null,null,null,"Mauritania Ouguiyas"]
[null,null,null,null,null,null,null,null,"Mauritius Rupees"]
[null,null,null,null,null,null,null,null,"Maldives Rufiyaa"]
[null,null,null,null,null,null,null,null,"Malawi Kwachas"]
[null,null,null,null,null,null,null,null,"Mexico Pesos"]
[null,null,null,null,null,null,null,null,"Malaysia Ringgits"]
[null,null,null,null,null,null,null,null,"Mozambique Meticais"]
[null,null,null,null,null,null,null,null,"Namibia Dollars"]
[null,null,null,null,null,null,null,null,"Nigeria Nairas"]
[null,null,null,null,null,null,null,null,"Nicaragua Cordobas"]
[null,null,null,null,null,null,null,null,"Norway Kroner"]
[null,null,null,null,null,null,null,null,"Nepal Rupees"]
[null,null,null,null,null,null,null,null,"New Zealand Dollars"]
[null,null,null,null,null,null,null,null,"Oman Rials"]
[null,null,null,null,null,null,null,null,"Panama Balboas"]
[null,null,null,null,null,null,null,null,"Peru Nuevos Soles"]
[null,null,null,null,null,null,null,null,"Papua New Guinea Kina"]
[null,null,null,null,null,null,null,null,"Philippines Pesos"]
[null,null,null,null,null,null,null,null,"Pakistan Rupees"]
[null,null,null,null,null,null,null,null,"Poland Zlotych"]
[null,null,null,null,null,null,null,null,"Paraguay Guarani"]
[null,null,null,null,null,null,null,null,"Qatar Riyals"]
[null,null,null,null,null,null,null,null,"Romania New Lei"]
[null,null,null,null,null,null,null,null,"Serbia Dinars"]
[null,null,null,null,null,null,null,null,"Russia Rubles"]
[null,null,null,null,null,null,null,null,"Rwanda Francs"]
[null,null,null,null,null,null,null,null,"Saudi Arabia Riyals"]
[null,null,null,null,null,null,null,null,"Solomon Islands Dollars"]
[null,null,null,null,null,null,null,null,"Seychelles Rupees"]
[null,null,null,null,null,null,null,null,"Sudan Pounds"]
[null,null,null,null,null,null,null,null,"Sweden Kronor"]
[null,null,null,null,null,null,null,null,"Singapore Dollars"]
[null,null,null,null,null,null,null,null,"Saint Helena Pounds"]
[null,null,null,null,null,null,null,null,"Slovakia Koruny"]
[null,null,null,null,null,null,null,null,"Sierra Leone Leones"]
[null,null,null,null,null,null,null,null,"Somalia Shillings"]
[null,null,null,null,null,null,null,null,"Seborga Luigini"]
[null,null,null,null,null,null,null,null,"Suriname Dollars"]
[null,null,null,null,null,null,null,null,"São Tome and Principe Dobras"]
[null,null,null,null,null,null,null,null,"El Salvador Colones"]
[null,null,null,null,null,null,null,null,"Syria Pounds"]
[null,null,null,null,null,null,null,null,"Swaziland Emalangeni"]
[null,null,null,null,null,null,null,null,"Thailand Baht"]
[null,null,null,null,null,null,null,null,"Tajikistan Somoni"]
[null,null,null,null,null,null,null,null,"Turkmenistan Manats"]
[null,null,null,null,null,null,null,null,"Tunisia Dinars"]
[null,null,null,null,null,null,null,null,"Tonga Pa'anga"]
[null,null,null,null,null,null,null,null,"Turkey New Lira"]
[null,null,null,null,null,null,null,null,"Trinidad and Tobago Dollars"]
[null,null,null,null,null,null,null,null,"Tuvalu Dollars"]
[null,null,null,null,null,null,null,null,"Taiwan New Dollars"]
[null,null,null,null,null,null,null,null,"Tanzania Shillings"]
[null,null,null,null,null,null,null,null,"Ukraine Hryvnia"]
[null,null,null,null,null,null,null,null,"Uganda Shillings"]
[null,null,null,null,null,null,null,null,"Uruguay Pesos"]
[null,null,null,null,null,null,null,null,"Uzbekistan Sums"]
[null,null,null,null,null,null,null,null,"Venezuela Bolivares"]
[null,null,null,null,null,null,null,null,"Venezuela Bolivares Fuertes"]
[null,null,null,null,null,null,null,null,"Vietnam Dong"]
[null,null,null,null,null,null,null,null,"Vanuatu Vatu"]
[null,null,null,null,null,null,null,null,"Samoa Tala"]
[null,null,null,null,null,null,null,null,"Communauté Financière Africaine Francs BEAC"]
[null,null,null,null,null,null,null,null,"Silver Ounces"]
[null,null,null,null,null,null,null,null,"Gold Ounces"]
[null,null,null,null,null,null,null,null,"East Caribbean Dollars"]
[null,null,null,null,null,null,null,null,"International Monetary Fund Special Drawing Rights"]
[null,null,null,null,null,null,null,null,"Communauté Financière Africaine Francs BCEAO"]
[null,null,null,null,null,null,null,null,"Palladium Ounces"]
[null,null,null,null,null,null,null,null,"Comptoirs Français du Pacifique Francs"]
[null,null,null,null,null,null,null,null,"Platinum Ounces"]
[null,null,null,null,null,null,null,null,"Yemen Rials"]
[null,null,null,null,null,null,null,null,"South Africa Rand"]
[null,null,null,null,null,null,null,null,"Zambia Kwacha"]
[null,null,null,null,null,null,null,null,"Zimbabwe Dollars"]

{"sheet":"Schedule VIA (New)","index":62,"n_rows":425,"n_cols":12,"rows_kept":425,"cut":false,"hidden":true,"merged":[[211,1,211,2],[5,1,5,2],[35,1,35,2],[36,1,36,2],[61,1,61,2],[91,1,91,2],[92,1,92,2],[121,1,121,2],[122,1,122,2],[151,1,151,2],[152,1,152,2],[210,1,210,2]]}
[null,"DRAFT UNCONSOLIDATED SCHEDULE OF FUNDS HELD BY CEDING REINSURERS",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Form 1'!$B$2","v":"Enter Parent Company Name"}]
[null,"As at",{"$f":"'Form 1'!$C$3","v":"2022-12-31"}]
[null,"expressed in ['000s]",{"$f":"'Form 1'!$C$4","v":" ['000s]United States Dollars"}]
[]
[null,"(A) CASH AND CASH EQUIVALENTS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value"]
[1,"Select",null,"Select"]
[2,"Select",null,"Select"]
[3,"Select",null,"Select"]
[4,"Select",null,"Select"]
[5,"Select",null,"Select"]
[6,"Select",null,"Select"]
[7,"Select",null,"Select"]
[8,"Select",null,"Select"]
[9,"Select",null,"Select"]
[10,"Select",null,"Select"]
[11,"Select",null,"Select"]
[12,"Select",null,"Select"]
[13,"Select",null,"Select"]
[14,"Select",null,"Select"]
[15,"Select",null,"Select"]
[16,"Select",null,"Select"]
[17,"Select",null,"Select"]
[18,"Select",null,"Select"]
[19,"Select",null,"Select"]
[20,"Select",null,"Select"]
[]
[null,"Total Cash & Cash Equivalents",null,null,{"$f":"SUM(E9:E28)","v":0},{"$f":"SUM(F9:F28)","v":0}]
[]
[null,"Form 1SFS Line 1 Cash and Cash Equivalents"]
[]
[null,"Check Section A",null,null,null,{"$f":"ROUND((F30-F32),0)","v":0},{"$f":"IF(F34=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(B) BONDS AND DEBENTURES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Bonds & Debentures",null,null,{"$f":"SUM(E39:E58)","v":0},{"$f":"SUM(F39:F58)","v":0},0,0,0]
[]
[null,"(C) SECURITIES/ASSET-BASED SECURITIES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Securities/Asset-Backed Securities",null,null,{"$f":"SUM(E65:E84)","v":0},{"$f":"SUM(F65:F84)","v":0},0,0,0]
[]
[null,"Form 1SFS Lines 2(b) & 3(b) Bonds & Debentures"]
[]
[null,"Check Sections B & C",null,null,null,{"$f":"ROUND(((F86+F60)-F88),0)","v":0},{"$f":"IF(F90=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(D) LISTED EQUITIES AND PREFERENCE SHARES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Stock Exchange","BSCR Rating ","Face Value","Fair Value"]
[1,"Select",0,"Select",0,0]
[2,"Select",0,"Select",0,0]
[3,"Select",0,"Select",0,0]
[4,"Select",0,"Select",0,0]
[5,"Select",0,"Select",0,0]
[6,"Select",0,"Select",0,0]
[7,"Select",0,"Select",0,0]
[8,"Select",0,"Select",0,0]
[9,"Select",0,"Select",0,0]
[10,"Select",0,"Select",0,0]
[11,"Select",0,"Select",0,0]
[12,"Select",0,"Select",0,0]
[13,"Select",0,"Select",0,0]
[14,"Select",0,"Select",0,0]
[15,"Select",0,"Select",0,0]
[16,"Select",0,"Select",0,0]
[17,"Select",0,"Select",0,0]
[18,"Select",0,"Select",0,0]
[19,"Select",0,"Select",0,0]
[20,"Select",0,"Select",0,0]
[]
[null,"Total Listed Equities & Preference Shares",null,null,{"$f":"SUM(E95:E114)","v":0},{"$f":"SUM(F95:F114)","v":0}]
[]
[null,"Form 1SFS Lines 2(d) & 3(d) Bonds & Debentures"]
[]
[null,"Check Section D",null,null,null,{"$f":"ROUND((F116-F118),0)","v":0},{"$f":"IF(F120=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(E) ALTERNATIVE INVESTMENTS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Alternative Investments",null,null,{"$f":"SUM(E125:E144)","v":0},{"$f":"SUM(F125:F144)","v":0},0,0,0]
[]
[null,"Form 1SFS Lines 2(e) & 3(e) Alternative Investments"]
[]
[null,"Check Section E",null,null,null,{"$f":"ROUND((F146-F148),0)","v":0},{"$f":"IF(F150=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(F) LOANS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Loans",null,null,{"$f":"SUM(E155:E174)","v":0},{"$f":"SUM(F155:F174)","v":0},0,0,0]
[]
[null,"Form 1SFS Line 5(c) Mortgage Loans"]
[]
[null,"Check Section F",null,null,null,{"$f":"ROUND((F176-F178),0)","v":0},{"$f":"IF(F180=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(G) DERIVATIVES",null,"Enter # of Derivative Types"]
[null,"Derivative Type","Underlying","Purpose","Position",{"$f":"YEAR($C$3)&\" Market Value\"","v":"2022 Market Value"},"Centrally Cleared","Notional Value","Exposure (Dollar Delta, DV01, CS01"]
[1,"Select","Select","Select","Select",0,"Select",0,0]
[2,"Select","Select","Select","Select",0,"Select",0,0]
[3,"Select","Select","Select","Select",0,"Select",0,0]
[4,"Select","Select","Select","Select",0,"Select",0,0]
[5,"Select","Select","Select","Select",0,"Select",0,0]
[6,"Select","Select","Select","Select",0,"Select",0,0]
[7,"Select","Select","Select","Select",0,"Select",0,0]
[8,"Select","Select","Select","Select",0,"Select",0,0]
[9,"Select","Select","Select","Select",0,"Select",0,0]
[10,"Select","Select","Select","Select",0,"Select",0,0]
[11,"Select","Select","Select","Select",0,"Select",0,0]
[12,"Select","Select","Select","Select",0,"Select",0,0]
[13,"Select","Select","Select","Select",0,"Select",0,0]
[14,"Select","Select","Select","Select",0,"Select",0,0]
[15,"Select","Select","Select","Select",0,"Select",0,0]
[16,"Select","Select","Select","Select",0,"Select",0,0]
[17,"Select","Select","Select","Select",0,"Select",0,0]
[18,"Select","Select","Select","Select",0,"Select",0,0]
[19,"Select","Select","Select","Select",0,"Select",0,0]
[20,"Select","Select","Select","Select",0,"Select",0,0]
[]
[null,"Total Derivatives",null,null,null,{"$f":"SUM(F184:F203)","v":0},null,{"$f":"SUM(H184:H203)","v":0},{"$f":"SUM(I184:I203)","v":0}]
[]
[null,"Form 1SFS Line 13(a) Derivatives"]
[]
[null,"Check Section G",null,null,null,{"$f":"ROUND((F205-F207),0)","v":0},{"$f":"IF(F209=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(H) OTHER ASSETS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Other Assets",null,null,null,{"$f":"SUM(F214:F233)","v":0},0,0,0]
[]
[null,"Form 1SFS Lines X(x) Other Assets"]
[]
[null,"Check Section G",null,null,null,{"$f":"ROUND((F235-F237),0)","v":0},{"$f":"IF(F239=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"TOTAL ASSETS",null,null,null,{"$f":"F30+F60+F116+F86+F146+F235+F205+F176","v":0}]
[]
[null,"TOTAL ASSETS (Form 1SFS Line 15)",null,null,null,{"$f":"F34+F90+F120+F150+F180+F209+F239","v":0}]
[]
[null,"Check Form 1SFS",null,null,null,{"$f":"IF(F247=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F241-(0)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,"Difference",null,null,null,{"$f":"ROUND((F243-F241),0)","v":0}]
[]
[null,"EFFECTIVE DURATION",null,null,0]
[]
[null,"EFFECTIVE CONVEXITY",null,null,0]
[]
[]
[]
["Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
["Cash ","Sovereign Bonds","RMBS - Agency","Public Equities","Private Equity","Investment Income Due and Accrued","Energy","Holding Entity","Significant Influence",null,"Insured/Guaranteed Mortgages"]
["Certificates of Deposit","Municipals","RMBS - Non-agency","Public Preferred Stock","Investment Funds","Accounts and Premiums Receivable","Materials","Operating Entity","Control",null,"Other Commercial and Farm Mortgages"]
["Money Market Funds","Supranationals (multilateral development banks and international organizations)","CMBS","Exchange Traded Funds","Hedge Funds","Reinsurance Balance Receivable","Industrial","Branch",null,null,"Other Residential Mortgages"]
["Other ","Corporate bonds","CLOs","Other","Private Credit Funds","Funds Held by Ceding Reinsurers","Consumer Discretionary","Select",null,null,"Mortgages Not In Good Standing"]
[null,"Mutual Funds","CDOs",null,"Catastrophe Bonds","Sundry Assets","Consumer Staples",null,null,null,"Collateral Loans"]
[null,"Other - Secured Bonds","Auto Loan ABS",null,"Other Insurance-Linked Securities","Letter of Credit, Guarantees and Other Instruments","Healthcare",null,null,null,"Middle Market Loans"]
[null,"Other - Unsecured Bonds","Student Loan ABS",null,"Infrastructure Debt","Other","Financial",null,null,null,"Other Direct Private Lending"]
[null,"Other ","Credit Card Receivable ABS",null,"Equity Investments in Infrastructure",null,null,null,null,null,"Policy Loans"]
[null,null,"Other Asset Backed Securities",null,"Investment in Affiliates",null,null,null,null,null,"Other"]
[null,null,null,null,"Advances to Affiliates"]
[null,null,null,null,"Equity Release / Reverse Mortgages"]
[null,null,null,null,"Other "]
[]
[]
[]
["Select","Select","Select","Select","Select","Select",null,"Select"]
["Listed options","Equity","Hedging","Long / Receive Fixed / Sell Protection","Private Equity","Investment Income Due and Accrued",null,"BSCR Rating 0"]
["Futures","Debt","Speculative","Short / Receive Floating / Buy Protection","Investment Funds","Accounts and Premiums Receivable",null,"BSCR Rating 1",null,null,"Select"]
["Forwards","Interest Rate",null,null,"Hedge Funds","Reinsurance Balance Receivable",null,"BSCR Rating 2",null,null,"Insured/Guaranteed Mortgages"]
["Swaps","Inflation",null,null,"Private Credit Funds","Sundry Assets",null,"BSCR Rating 3",null,null,"Other Commercial and Farm Mortgages"]
["Swaptions","Credit","Select",null,"Catastrophe Bonds","Letter of Credit, Guarantees and Other Instruments",null,"BSCR Rating 4",null,null,"Other Residential Mortgages"]
["OTC options","Currencies","Yes",null,"Other Insurance-Linked Securities","Other",null,"BSCR Rating 5",null,null,"Mortgages Not In Good Standing"]
["Other","Commodities","No",null,"Advances to Affiliates",null,null,"BSCR Rating 6",null,null,"Collateral Loans"]
[null,"Other",null,null,"Infrastructure Debt",null,null,"BSCR Rating 7",null,null,"Middle Market Loans"]
[null,null,null,null,"Equity Investments in Infrastructure",null,null,"BSCR Rating 8",null,null,"Other Direct Private Lending"]
[null,null,null,null,"Equity Release / Reverse Mortgages",null,null,null,null,null,"Policy Loans"]
[null,null,null,null,"Other ",null,null,null,null,null,"Other"]
[]
[null,null,null,null,null,null,null,null,"Switzerland Francs"]
[null,null,null,null,null,null,null,null,"Chile Pesos"]
[null,null,null,null,null,null,null,null,"China Yuan Renminbi"]
[null,null,null,null,null,null,null,null,"Colombia Pesos"]
[null,null,null,null,null,null,null,null,"Costa Rica Colones"]
[null,null,null,null,null,null,null,null,"Cuba Convertible Pesos"]
[null,null,null,null,null,null,null,null,"Cuba Pesos"]
[null,null,null,null,null,null,null,null,"Cape Verde Escudos"]
[null,null,null,null,null,null,null,null,"Czech Republic Koruny"]
[null,null,null,null,null,null,null,null,"Djibouti Francs"]
[null,null,null,null,null,null,null,null,"Denmark Kroner"]
[null,null,null,null,null,null,null,null,"Dominican Republic Pesos"]
[null,null,null,null,null,null,null,null,"Algeria Dinars"]
[null,null,null,null,null,null,null,null,"Estonia Krooni"]
[null,null,null,null,null,null,null,null,"Egypt Pounds"]
[null,null,null,null,null,null,null,null,"Eritrea Nakfa"]
[null,null,null,null,null,null,null,null,"Ethiopia Birr"]
[null,null,null,null,null,null,null,null,"Fiji Dollars"]
[null,null,null,null,null,null,null,null,"Falkland Islands Pounds"]
[null,null,null,null,null,null,null,null,"United Kingdom Pounds"]
[null,null,null,null,null,null,null,null,"Georgia Lari"]
[null,null,null,null,null,null,null,null,"Guernsey Pounds"]
[null,null,null,null,null,null,null,null,"Ghana Cedis"]
[null,null,null,null,null,null,null,null,"Gibraltar Pounds"]
[null,null,null,null,null,null,null,null,"Gambia Dalasi"]
[null,null,null,null,null,null,null,null,"Guinea Francs"]
[null,null,null,null,null,null,null,null,"Guatemala Quetzales"]
[null,null,null,null,null,null,null,null,"Guyana Dollars"]
[null,null,null,null,null,null,null,null,"Hong Kong Dollars"]
[null,null,null,null,null,null,null,null,"Honduras Lempiras"]
[null,null,null,null,null,null,null,null,"Croatia Kuna"]
[null,null,null,null,null,null,null,null,"Haiti Gourdes"]
[null,null,null,null,null,null,null,null,"Hungary Forint"]
[null,null,null,null,null,null,null,null,"Indonesia Rupiahs"]
[null,null,null,null,null,null,null,null,"Israel New Shekels"]
[null,null,null,null,null,null,null,null,"Isle of Man Pounds"]
[null,null,null,null,null,null,null,null,"India Rupees"]
[null,null,null,null,null,null,null,null,"Iraq Dinars"]
[null,null,null,null,null,null,null,null,"Iran Rials"]
[null,null,null,null,null,null,null,null,"Iceland Kronur"]
[null,null,null,null,null,null,null,null,"Jersey Pounds"]
[null,null,null,null,null,null,null,null,"Jamaica Dollars"]
[null,null,null,null,null,null,null,null,"Jordan Dinars"]
[null,null,null,null,null,null,null,null,"Japan Yen"]
[null,null,null,null,null,null,null,null,"Kenya Shillings"]
[null,null,null,null,null,null,null,null,"Kyrgyzstan Soms"]
[null,null,null,null,null,null,null,null,"Cambodia Riels"]
[null,null,null,null,null,null,null,null,"Comoros Francs"]
[null,null,null,null,null,null,null,null,"North Korea Won"]
[null,null,null,null,null,null,null,null,"South Korea Won"]
[null,null,null,null,null,null,null,null,"Kuwait Dinars"]
[null,null,null,null,null,null,null,null,"Cayman Islands Dollars"]
[null,null,null,null,null,null,null,null,"Kazakhstan Tenge"]
[null,null,null,null,null,null,null,null,"Laos Kips"]
[null,null,null,null,null,null,null,null,"Lebanon Pounds"]
[null,null,null,null,null,null,null,null,"Sri Lanka Rupees"]
[null,null,null,null,null,null,null,null,"Liberia Dollars"]
[null,null,null,null,null,null,null,null,"Lesotho Maloti"]
[null,null,null,null,null,null,null,null,"Lithuania Litai"]
[null,null,null,null,null,null,null,null,"Latvia Lati"]
[null,null,null,null,null,null,null,null,"Libya Dinars"]
[null,null,null,null,null,null,null,null,"Morocco Dirhams"]
[null,null,null,null,null,null,null,null,"Moldova Lei"]
[null,null,null,null,null,null,null,null,"Madagascar Ariary"]
[null,null,null,null,null,null,null,null,"Macedonia Denars"]
[null,null,null,null,null,null,null,null,"Myanmar Kyats"]
[null,null,null,null,null,null,null,null,"Mongolia Tugriks"]
[null,null,null,null,null,null,null,null,"Macau Patacas"]
[null,null,null,null,null,null,null,null,"Mauritania Ouguiyas"]
[null,null,null,null,null,null,null,null,"Mauritius Rupees"]
[null,null,null,null,null,null,null,null,"Maldives Rufiyaa"]
[null,null,null,null,null,null,null,null,"Malawi Kwachas"]
[null,null,null,null,null,null,null,null,"Mexico Pesos"]
[null,null,null,null,null,null,null,null,"Malaysia Ringgits"]
[null,null,null,null,null,null,null,null,"Mozambique Meticais"]
[null,null,null,null,null,null,null,null,"Namibia Dollars"]
[null,null,null,null,null,null,null,null,"Nigeria Nairas"]
[null,null,null,null,null,null,null,null,"Nicaragua Cordobas"]
[null,null,null,null,null,null,null,null,"Norway Kroner"]
[null,null,null,null,null,null,null,null,"Nepal Rupees"]
[null,null,null,null,null,null,null,null,"New Zealand Dollars"]
[null,null,null,null,null,null,null,null,"Oman Rials"]
[null,null,null,null,null,null,null,null,"Panama Balboas"]
[null,null,null,null,null,null,null,null,"Peru Nuevos Soles"]
[null,null,null,null,null,null,null,null,"Papua New Guinea Kina"]
[null,null,null,null,null,null,null,null,"Philippines Pesos"]
[null,null,null,null,null,null,null,null,"Pakistan Rupees"]
[null,null,null,null,null,null,null,null,"Poland Zlotych"]
[null,null,null,null,null,null,null,null,"Paraguay Guarani"]
[null,null,null,null,null,null,null,null,"Qatar Riyals"]
[null,null,null,null,null,null,null,null,"Romania New Lei"]
[null,null,null,null,null,null,null,null,"Serbia Dinars"]
[null,null,null,null,null,null,null,null,"Russia Rubles"]
[null,null,null,null,null,null,null,null,"Rwanda Francs"]
[null,null,null,null,null,null,null,null,"Saudi Arabia Riyals"]
[null,null,null,null,null,null,null,null,"Solomon Islands Dollars"]
[null,null,null,null,null,null,null,null,"Seychelles Rupees"]
[null,null,null,null,null,null,null,null,"Sudan Pounds"]
[null,null,null,null,null,null,null,null,"Sweden Kronor"]
[null,null,null,null,null,null,null,null,"Singapore Dollars"]
[null,null,null,null,null,null,null,null,"Saint Helena Pounds"]
[null,null,null,null,null,null,null,null,"Slovakia Koruny"]
[null,null,null,null,null,null,null,null,"Sierra Leone Leones"]
[null,null,null,null,null,null,null,null,"Somalia Shillings"]
[null,null,null,null,null,null,null,null,"Seborga Luigini"]
[null,null,null,null,null,null,null,null,"Suriname Dollars"]
[null,null,null,null,null,null,null,null,"São Tome and Principe Dobras"]
[null,null,null,null,null,null,null,null,"El Salvador Colones"]
[null,null,null,null,null,null,null,null,"Syria Pounds"]
[null,null,null,null,null,null,null,null,"Swaziland Emalangeni"]
[null,null,null,null,null,null,null,null,"Thailand Baht"]
[null,null,null,null,null,null,null,null,"Tajikistan Somoni"]
[null,null,null,null,null,null,null,null,"Turkmenistan Manats"]
[null,null,null,null,null,null,null,null,"Tunisia Dinars"]
[null,null,null,null,null,null,null,null,"Tonga Pa'anga"]
[null,null,null,null,null,null,null,null,"Turkey New Lira"]
[null,null,null,null,null,null,null,null,"Trinidad and Tobago Dollars"]
[null,null,null,null,null,null,null,null,"Tuvalu Dollars"]
[null,null,null,null,null,null,null,null,"Taiwan New Dollars"]
[null,null,null,null,null,null,null,null,"Tanzania Shillings"]
[null,null,null,null,null,null,null,null,"Ukraine Hryvnia"]
[null,null,null,null,null,null,null,null,"Uganda Shillings"]
[null,null,null,null,null,null,null,null,"Uruguay Pesos"]
[null,null,null,null,null,null,null,null,"Uzbekistan Sums"]
[null,null,null,null,null,null,null,null,"Venezuela Bolivares"]
[null,null,null,null,null,null,null,null,"Venezuela Bolivares Fuertes"]
[null,null,null,null,null,null,null,null,"Vietnam Dong"]
[null,null,null,null,null,null,null,null,"Vanuatu Vatu"]
[null,null,null,null,null,null,null,null,"Samoa Tala"]
[null,null,null,null,null,null,null,null,"Communauté Financière Africaine Francs BEAC"]
[null,null,null,null,null,null,null,null,"Silver Ounces"]
[null,null,null,null,null,null,null,null,"Gold Ounces"]
[null,null,null,null,null,null,null,null,"East Caribbean Dollars"]
[null,null,null,null,null,null,null,null,"International Monetary Fund Special Drawing Rights"]
[null,null,null,null,null,null,null,null,"Communauté Financière Africaine Francs BCEAO"]
[null,null,null,null,null,null,null,null,"Palladium Ounces"]
[null,null,null,null,null,null,null,null,"Comptoirs Français du Pacifique Francs"]
[null,null,null,null,null,null,null,null,"Platinum Ounces"]
[null,null,null,null,null,null,null,null,"Yemen Rials"]
[null,null,null,null,null,null,null,null,"South Africa Rand"]
[null,null,null,null,null,null,null,null,"Zambia Kwacha"]
[null,null,null,null,null,null,null,null,"Zimbabwe Dollars"]

{"sheet":"Schedule VI (EBS) (New)","index":63,"n_rows":425,"n_cols":12,"rows_kept":425,"cut":false,"hidden":true,"merged":[[211,1,211,2],[5,1,5,2],[35,1,35,2],[36,1,36,2],[61,1,61,2],[91,1,91,2],[92,1,92,2],[121,1,121,2],[122,1,122,2],[151,1,151,2],[152,1,152,2],[210,1,210,2]]}
[null,"DRAFT EBS SCHEDULE OF ASSETS",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Form 1'!$B$2","v":"Enter Parent Company Name"}]
[null,"As at",{"$f":"'Form 1'!$C$3","v":"2022-12-31"}]
[null,"expressed in ['000s]",{"$f":"'Form 1'!$C$4","v":" ['000s]United States Dollars"}]
[]
[null,"(A) CASH AND CASH EQUIVALENTS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value"]
[1,"Select",null,"Select"]
[2,"Select",null,"Select"]
[3,"Select",null,"Select"]
[4,"Select",null,"Select"]
[5,"Select",null,"Select"]
[6,"Select",null,"Select"]
[7,"Select",null,"Select"]
[8,"Select",null,"Select"]
[9,"Select",null,"Select"]
[10,"Select",null,"Select"]
[11,"Select",null,"Select"]
[12,"Select",null,"Select"]
[13,"Select",null,"Select"]
[14,"Select",null,"Select"]
[15,"Select",null,"Select"]
[16,"Select",null,"Select"]
[17,"Select",null,"Select"]
[18,"Select",null,"Select"]
[19,"Select",null,"Select"]
[20,"Select",null,"Select"]
[]
[null,"Total Cash & Cash Equivalents",null,null,{"$f":"SUM(E9:E28)","v":0},{"$f":"SUM(F9:F28)","v":0}]
[]
[null,"Form 1EBS Line 1 Cash and Cash Equivalents",null,null,null,{"$f":"'Form 1EBS'!F10","v":0}]
[]
[null,"Check Section A",null,null,null,{"$f":"ROUND((F30-F32),0)","v":0},{"$f":"IF(F34=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(B) BONDS AND DEBENTURES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Bonds & Debentures",null,null,{"$f":"SUM(E39:E58)","v":0},{"$f":"SUM(F39:F58)","v":0},0,0,0]
[]
[null,"(C) SECURITIES/ASSET-BASED SECURITIES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Securities/Asset-Backed Securities",null,null,{"$f":"SUM(E65:E84)","v":0},{"$f":"SUM(F65:F84)","v":0},0,0,0]
[]
[null,"Form 1EBS Lines 2(b) & 3(b) Bonds & Debentures",null,null,null,{"$f":"'Form 1EBS'!F14+'Form 1EBS'!F25","v":0}]
[]
[null,"Check Sections B & C",null,null,null,{"$f":"ROUND(((F86+F60)-F88),0)","v":0},{"$f":"IF(F90=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(D) LISTED EQUITIES AND PREFERENCE SHARES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Stock Exchange","BSCR Rating ","Face Value","Fair Value"]
[1,"Select",0,"Select",0,0]
[2,"Select",0,"Select",0,0]
[3,"Select",0,"Select",0,0]
[4,"Select",0,"Select",0,0]
[5,"Select",0,"Select",0,0]
[6,"Select",0,"Select",0,0]
[7,"Select",0,"Select",0,0]
[8,"Select",0,"Select",0,0]
[9,"Select",0,"Select",0,0]
[10,"Select",0,"Select",0,0]
[11,"Select",0,"Select",0,0]
[12,"Select",0,"Select",0,0]
[13,"Select",0,"Select",0,0]
[14,"Select",0,"Select",0,0]
[15,"Select",0,"Select",0,0]
[16,"Select",0,"Select",0,0]
[17,"Select",0,"Select",0,0]
[18,"Select",0,"Select",0,0]
[19,"Select",0,"Select",0,0]
[20,"Select",0,"Select",0,0]
[]
[null,"Total Listed Equities & Preference Shares",null,null,{"$f":"SUM(E95:E114)","v":0},{"$f":"SUM(F95:F114)","v":0}]
[]
[null,"Form 1EBS Lines 2(d) & 3(d) Equities & Preference Shares",null,null,null,{"$f":"'Form 1EBS'!F19+'Form 1EBS'!F30","v":0}]
[]
[null,"Check Section D",null,null,null,{"$f":"ROUND((F116-F118),0)","v":0},{"$f":"IF(F120=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(E) ALTERNATIVE INVESTMENTS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Alternative Investments",null,null,{"$f":"SUM(E125:E144)","v":0},{"$f":"SUM(F125:F144)","v":0},0,0,0]
[]
[null,"Form 1EBS Lines 2(e) & 3(e) Alternative Investments",null,null,null,{"$f":"'Form 1EBS'!F20+'Form 1EBS'!F31","v":0}]
[]
[null,"Check Section E",null,null,null,{"$f":"ROUND((F146-F148),0)","v":0},{"$f":"IF(F150=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(F) LOANS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Loans",null,null,{"$f":"SUM(E155:E174)","v":0},{"$f":"SUM(F155:F174)","v":0},0,0,0]
[]
[null,"Form 1EBS Line 5(c) Mortgage Loans",null,null,null,{"$f":"'Form 1EBS'!F47","v":0}]
[]
[null,"Check Section F",null,null,null,{"$f":"ROUND((F176-F178),0)","v":0},{"$f":"IF(F180=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(G) DERIVATIVES",null,"Enter # of Derivative Types"]
[null,"Derivative Type","Underlying","Purpose","Position",{"$f":"YEAR($C$3)&\" Market Value\"","v":"2022 Market Value"},"Centrally Cleared","Notional Value","Exposure (Dollar Delta, DV01, CS01"]
[1,"Select","Select","Select","Select",0,"Select",0,0]
[2,"Select","Select","Select","Select",0,"Select",0,0]
[3,"Select","Select","Select","Select",0,"Select",0,0]
[4,"Select","Select","Select","Select",0,"Select",0,0]
[5,"Select","Select","Select","Select",0,"Select",0,0]
[6,"Select","Select","Select","Select",0,"Select",0,0]
[7,"Select","Select","Select","Select",0,"Select",0,0]
[8,"Select","Select","Select","Select",0,"Select",0,0]
[9,"Select","Select","Select","Select",0,"Select",0,0]
[10,"Select","Select","Select","Select",0,"Select",0,0]
[11,"Select","Select","Select","Select",0,"Select",0,0]
[12,"Select","Select","Select","Select",0,"Select",0,0]
[13,"Select","Select","Select","Select",0,"Select",0,0]
[14,"Select","Select","Select","Select",0,"Select",0,0]
[15,"Select","Select","Select","Select",0,"Select",0,0]
[16,"Select","Select","Select","Select",0,"Select",0,0]
[17,"Select","Select","Select","Select",0,"Select",0,0]
[18,"Select","Select","Select","Select",0,"Select",0,0]
[19,"Select","Select","Select","Select",0,"Select",0,0]
[20,"Select","Select","Select","Select",0,"Select",0,0]
[]
[null,"Total Derivatives",null,null,null,{"$f":"SUM(F184:F203)","v":0},null,{"$f":"SUM(H184:H203)","v":0},{"$f":"SUM(I184:I203)","v":0}]
[]
[null,"Form 1EBS Line 13(a) Derivatives",null,null,null,{"$f":"'Form 1EBS'!F78","v":0}]
[]
[null,"Check Section G",null,null,null,{"$f":"ROUND((F205-F207),0)","v":0},{"$f":"IF(F209=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(H) OTHER ASSETS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Other Assets",null,null,null,{"$f":"SUM(F214:F233)","v":0},0,0,0]
[]
[null,"Form 1EBS Lines X(x) Other Assets",null,null,null,0]
[]
[null,"Check Section G",null,null,null,{"$f":"ROUND((F235-F237),0)","v":0},{"$f":"IF(F239=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"TOTAL ASSETS",null,null,null,{"$f":"F30+F60+F116+F86+F146+F235+F205+F176","v":0}]
[]
[null,"TOTAL ASSETS (Form 1EBS Line 15)",null,null,null,{"$f":"F34+F90+F120+F150+F180+F209+F239","v":0}]
[]
[null,"Check Form 1EBS",null,null,null,{"$f":"IF(F247=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F241-(0)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,"Difference",null,null,null,{"$f":"ROUND((F243-F241),0)","v":0}]
[]
[null,"EFFECTIVE DURATION",null,null,0]
[]
[null,"EFFECTIVE CONVEXITY",null,null,0]
[]
[]
[]
["Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
["Cash ","Sovereign Bonds","RMBS - Agency","Public Equities","Private Equity","Investment Income Due and Accrued","Energy","Holding Entity","Significant Influence",null,"Insured/Guaranteed Mortgages"]
["Certificates of Deposit","Municipals","RMBS - Non-agency","Public Preferred Stock","Investment Funds","Accounts and Premiums Receivable","Materials","Operating Entity","Control",null,"Other Commercial and Farm Mortgages"]
["Money Market Funds","Supranationals (multilateral development banks and international organizations)","CMBS","Exchange Traded Funds","Hedge Funds","Reinsurance Balance Receivable","Industrial","Branch",null,null,"Other Residential Mortgages"]
["Other ","Corporate bonds","CLOs","Other","Private Credit Funds","Funds Held by Ceding Reinsurers","Consumer Discretionary","Select",null,null,"Mortgages Not In Good Standing"]
[null,"Mutual Funds","CDOs",null,"Catastrophe Bonds","Sundry Assets","Consumer Staples",null,null,null,"Collateral Loans"]
[null,"Other - Secured Bonds","Auto Loan ABS",null,"Other Insurance-Linked Securities","Letter of Credit, Guarantees and Other Instruments","Healthcare",null,null,null,"Middle Market Loans"]
[null,"Other - Unsecured Bonds","Student Loan ABS",null,"Infrastructure Debt","Other","Financial",null,null,null,"Other Direct Private Lending"]
[null,"Other ","Credit Card Receivable ABS",null,"Equity Investments in Infrastructure",null,null,null,null,null,"Policy Loans"]
[null,null,"Other Asset Backed Securities",null,"Investment in Affiliates",null,null,null,null,null,"Other"]
[null,null,null,null,"Advances to Affiliates"]
[null,null,null,null,"Equity Release / Reverse Mortgages"]
[null,null,null,null,"Other "]
[]
[]
[]
["Select","Select","Select","Select","Select","Select",null,"Select"]
["Listed options","Equity","Hedging","Long / Receive Fixed / Sell Protection","Private Equity","Investment Income Due and Accrued",null,"BSCR Rating 0"]
["Futures","Debt","Speculative","Short / Receive Floating / Buy Protection","Investment Funds","Accounts and Premiums Receivable",null,"BSCR Rating 1",null,null,"Select"]
["Forwards","Interest Rate",null,null,"Hedge Funds","Reinsurance Balance Receivable",null,"BSCR Rating 2",null,null,"Insured/Guaranteed Mortgages"]
["Swaps","Inflation",null,null,"Private Credit Funds","Sundry Assets",null,"BSCR Rating 3",null,null,"Other Commercial and Farm Mortgages"]
["Swaptions","Credit","Select",null,"Catastrophe Bonds","Letter of Credit, Guarantees and Other Instruments",null,"BSCR Rating 4",null,null,"Other Residential Mortgages"]
["OTC options","Currencies","Yes",null,"Other Insurance-Linked Securities","Other",null,"BSCR Rating 5",null,null,"Mortgages Not In Good Standing"]
["Other","Commodities","No",null,"Advances to Affiliates",null,null,"BSCR Rating 6",null,null,"Collateral Loans"]
[null,"Other",null,null,"Infrastructure Debt",null,null,"BSCR Rating 7",null,null,"Middle Market Loans"]
[null,null,null,null,"Equity Investments in Infrastructure",null,null,"BSCR Rating 8",null,null,"Other Direct Private Lending"]
[null,null,null,null,"Equity Release / Reverse Mortgages",null,null,null,null,null,"Policy Loans"]
[null,null,null,null,"Other ",null,null,null,null,null,"Other"]
[]
[null,null,null,null,null,null,null,null,"Switzerland Francs"]
[null,null,null,null,null,null,null,null,"Chile Pesos"]
[null,null,null,null,null,null,null,null,"China Yuan Renminbi"]
[null,null,null,null,null,null,null,null,"Colombia Pesos"]
[null,null,null,null,null,null,null,null,"Costa Rica Colones"]
[null,null,null,null,null,null,null,null,"Cuba Convertible Pesos"]
[null,null,null,null,null,null,null,null,"Cuba Pesos"]
[null,null,null,null,null,null,null,null,"Cape Verde Escudos"]
[null,null,null,null,null,null,null,null,"Czech Republic Koruny"]
[null,null,null,null,null,null,null,null,"Djibouti Francs"]
[null,null,null,null,null,null,null,null,"Denmark Kroner"]
[null,null,null,null,null,null,null,null,"Dominican Republic Pesos"]
[null,null,null,null,null,null,null,null,"Algeria Dinars"]
[null,null,null,null,null,null,null,null,"Estonia Krooni"]
[null,null,null,null,null,null,null,null,"Egypt Pounds"]
[null,null,null,null,null,null,null,null,"Eritrea Nakfa"]
[null,null,null,null,null,null,null,null,"Ethiopia Birr"]
[null,null,null,null,null,null,null,null,"Fiji Dollars"]
[null,null,null,null,null,null,null,null,"Falkland Islands Pounds"]
[null,null,null,null,null,null,null,null,"United Kingdom Pounds"]
[null,null,null,null,null,null,null,null,"Georgia Lari"]
[null,null,null,null,null,null,null,null,"Guernsey Pounds"]
[null,null,null,null,null,null,null,null,"Ghana Cedis"]
[null,null,null,null,null,null,null,null,"Gibraltar Pounds"]
[null,null,null,null,null,null,null,null,"Gambia Dalasi"]
[null,null,null,null,null,null,null,null,"Guinea Francs"]
[null,null,null,null,null,null,null,null,"Guatemala Quetzales"]
[null,null,null,null,null,null,null,null,"Guyana Dollars"]
[null,null,null,null,null,null,null,null,"Hong Kong Dollars"]
[null,null,null,null,null,null,null,null,"Honduras Lempiras"]
[null,null,null,null,null,null,null,null,"Croatia Kuna"]
[null,null,null,null,null,null,null,null,"Haiti Gourdes"]
[null,null,null,null,null,null,null,null,"Hungary Forint"]
[null,null,null,null,null,null,null,null,"Indonesia Rupiahs"]
[null,null,null,null,null,null,null,null,"Israel New Shekels"]
[null,null,null,null,null,null,null,null,"Isle of Man Pounds"]
[null,null,null,null,null,null,null,null,"India Rupees"]
[null,null,null,null,null,null,null,null,"Iraq Dinars"]
[null,null,null,null,null,null,null,null,"Iran Rials"]
[null,null,null,null,null,null,null,null,"Iceland Kronur"]
[null,null,null,null,null,null,null,null,"Jersey Pounds"]
[null,null,null,null,null,null,null,null,"Jamaica Dollars"]
[null,null,null,null,null,null,null,null,"Jordan Dinars"]
[null,null,null,null,null,null,null,null,"Japan Yen"]
[null,null,null,null,null,null,null,null,"Kenya Shillings"]
[null,null,null,null,null,null,null,null,"Kyrgyzstan Soms"]
[null,null,null,null,null,null,null,null,"Cambodia Riels"]
[null,null,null,null,null,null,null,null,"Comoros Francs"]
[null,null,null,null,null,null,null,null,"North Korea Won"]
[null,null,null,null,null,null,null,null,"South Korea Won"]
[null,null,null,null,null,null,null,null,"Kuwait Dinars"]
[null,null,null,null,null,null,null,null,"Cayman Islands Dollars"]
[null,null,null,null,null,null,null,null,"Kazakhstan Tenge"]
[null,null,null,null,null,null,null,null,"Laos Kips"]
[null,null,null,null,null,null,null,null,"Lebanon Pounds"]
[null,null,null,null,null,null,null,null,"Sri Lanka Rupees"]
[null,null,null,null,null,null,null,null,"Liberia Dollars"]
[null,null,null,null,null,null,null,null,"Lesotho Maloti"]
[null,null,null,null,null,null,null,null,"Lithuania Litai"]
[null,null,null,null,null,null,null,null,"Latvia Lati"]
[null,null,null,null,null,null,null,null,"Libya Dinars"]
[null,null,null,null,null,null,null,null,"Morocco Dirhams"]
[null,null,null,null,null,null,null,null,"Moldova Lei"]
[null,null,null,null,null,null,null,null,"Madagascar Ariary"]
[null,null,null,null,null,null,null,null,"Macedonia Denars"]
[null,null,null,null,null,null,null,null,"Myanmar Kyats"]
[null,null,null,null,null,null,null,null,"Mongolia Tugriks"]
[null,null,null,null,null,null,null,null,"Macau Patacas"]
[null,null,null,null,null,null,null,null,"Mauritania Ouguiyas"]
[null,null,null,null,null,null,null,null,"Mauritius Rupees"]
[null,null,null,null,null,null,null,null,"Maldives Rufiyaa"]
[null,null,null,null,null,null,null,null,"Malawi Kwachas"]
[null,null,null,null,null,null,null,null,"Mexico Pesos"]
[null,null,null,null,null,null,null,null,"Malaysia Ringgits"]
[null,null,null,null,null,null,null,null,"Mozambique Meticais"]
[null,null,null,null,null,null,null,null,"Namibia Dollars"]
[null,null,null,null,null,null,null,null,"Nigeria Nairas"]
[null,null,null,null,null,null,null,null,"Nicaragua Cordobas"]
[null,null,null,null,null,null,null,null,"Norway Kroner"]
[null,null,null,null,null,null,null,null,"Nepal Rupees"]
[null,null,null,null,null,null,null,null,"New Zealand Dollars"]
[null,null,null,null,null,null,null,null,"Oman Rials"]
[null,null,null,null,null,null,null,null,"Panama Balboas"]
[null,null,null,null,null,null,null,null,"Peru Nuevos Soles"]
[null,null,null,null,null,null,null,null,"Papua New Guinea Kina"]
[null,null,null,null,null,null,null,null,"Philippines Pesos"]
[null,null,null,null,null,null,null,null,"Pakistan Rupees"]
[null,null,null,null,null,null,null,null,"Poland Zlotych"]
[null,null,null,null,null,null,null,null,"Paraguay Guarani"]
[null,null,null,null,null,null,null,null,"Qatar Riyals"]
[null,null,null,null,null,null,null,null,"Romania New Lei"]
[null,null,null,null,null,null,null,null,"Serbia Dinars"]
[null,null,null,null,null,null,null,null,"Russia Rubles"]
[null,null,null,null,null,null,null,null,"Rwanda Francs"]
[null,null,null,null,null,null,null,null,"Saudi Arabia Riyals"]
[null,null,null,null,null,null,null,null,"Solomon Islands Dollars"]
[null,null,null,null,null,null,null,null,"Seychelles Rupees"]
[null,null,null,null,null,null,null,null,"Sudan Pounds"]
[null,null,null,null,null,null,null,null,"Sweden Kronor"]
[null,null,null,null,null,null,null,null,"Singapore Dollars"]
[null,null,null,null,null,null,null,null,"Saint Helena Pounds"]
[null,null,null,null,null,null,null,null,"Slovakia Koruny"]
[null,null,null,null,null,null,null,null,"Sierra Leone Leones"]
[null,null,null,null,null,null,null,null,"Somalia Shillings"]
[null,null,null,null,null,null,null,null,"Seborga Luigini"]
[null,null,null,null,null,null,null,null,"Suriname Dollars"]
[null,null,null,null,null,null,null,null,"São Tome and Principe Dobras"]
[null,null,null,null,null,null,null,null,"El Salvador Colones"]
[null,null,null,null,null,null,null,null,"Syria Pounds"]
[null,null,null,null,null,null,null,null,"Swaziland Emalangeni"]
[null,null,null,null,null,null,null,null,"Thailand Baht"]
[null,null,null,null,null,null,null,null,"Tajikistan Somoni"]
[null,null,null,null,null,null,null,null,"Turkmenistan Manats"]
[null,null,null,null,null,null,null,null,"Tunisia Dinars"]
[null,null,null,null,null,null,null,null,"Tonga Pa'anga"]
[null,null,null,null,null,null,null,null,"Turkey New Lira"]
[null,null,null,null,null,null,null,null,"Trinidad and Tobago Dollars"]
[null,null,null,null,null,null,null,null,"Tuvalu Dollars"]
[null,null,null,null,null,null,null,null,"Taiwan New Dollars"]
[null,null,null,null,null,null,null,null,"Tanzania Shillings"]
[null,null,null,null,null,null,null,null,"Ukraine Hryvnia"]
[null,null,null,null,null,null,null,null,"Uganda Shillings"]
[null,null,null,null,null,null,null,null,"Uruguay Pesos"]
[null,null,null,null,null,null,null,null,"Uzbekistan Sums"]
[null,null,null,null,null,null,null,null,"Venezuela Bolivares"]
[null,null,null,null,null,null,null,null,"Venezuela Bolivares Fuertes"]
[null,null,null,null,null,null,null,null,"Vietnam Dong"]
[null,null,null,null,null,null,null,null,"Vanuatu Vatu"]
[null,null,null,null,null,null,null,null,"Samoa Tala"]
[null,null,null,null,null,null,null,null,"Communauté Financière Africaine Francs BEAC"]
[null,null,null,null,null,null,null,null,"Silver Ounces"]
[null,null,null,null,null,null,null,null,"Gold Ounces"]
[null,null,null,null,null,null,null,null,"East Caribbean Dollars"]
[null,null,null,null,null,null,null,null,"International Monetary Fund Special Drawing Rights"]
[null,null,null,null,null,null,null,null,"Communauté Financière Africaine Francs BCEAO"]
[null,null,null,null,null,null,null,null,"Palladium Ounces"]
[null,null,null,null,null,null,null,null,"Comptoirs Français du Pacifique Francs"]
[null,null,null,null,null,null,null,null,"Platinum Ounces"]
[null,null,null,null,null,null,null,null,"Yemen Rials"]
[null,null,null,null,null,null,null,null,"South Africa Rand"]
[null,null,null,null,null,null,null,null,"Zambia Kwacha"]
[null,null,null,null,null,null,null,null,"Zimbabwe Dollars"]

{"sheet":"Schedule VIA (EBS) (New)","index":64,"n_rows":425,"n_cols":12,"rows_kept":425,"cut":false,"hidden":true,"merged":[[211,1,211,2],[5,1,5,2],[35,1,35,2],[36,1,36,2],[61,1,61,2],[91,1,91,2],[92,1,92,2],[121,1,121,2],[122,1,122,2],[151,1,151,2],[152,1,152,2],[210,1,210,2]]}
[null,"DRAFT EBS SCHEDULE OF FUNDS HELD BY CEDING REINSURERS",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Form 1'!$B$2","v":"Enter Parent Company Name"}]
[null,"As at",{"$f":"'Form 1'!$C$3","v":"2022-12-31"}]
[null,"expressed in ['000s]",{"$f":"'Form 1'!$C$4","v":" ['000s]United States Dollars"}]
[]
[null,"(A) CASH AND CASH EQUIVALENTS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value"]
[1,"Select",null,"Select"]
[2,"Select",null,"Select"]
[3,"Select",null,"Select"]
[4,"Select",null,"Select"]
[5,"Select",null,"Select"]
[6,"Select",null,"Select"]
[7,"Select",null,"Select"]
[8,"Select",null,"Select"]
[9,"Select",null,"Select"]
[10,"Select",null,"Select"]
[11,"Select",null,"Select"]
[12,"Select",null,"Select"]
[13,"Select",null,"Select"]
[14,"Select",null,"Select"]
[15,"Select",null,"Select"]
[16,"Select",null,"Select"]
[17,"Select",null,"Select"]
[18,"Select",null,"Select"]
[19,"Select",null,"Select"]
[20,"Select",null,"Select"]
[]
[null,"Total Cash & Cash Equivalents",null,null,{"$f":"SUM(E9:E28)","v":0},{"$f":"SUM(F9:F28)","v":0}]
[]
[null,"Form 1EBS Line 1 Cash and Cash Equivalents"]
[]
[null,"Check Section A",null,null,null,{"$f":"ROUND((F30-F32),0)","v":0},{"$f":"IF(F34=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(B) BONDS AND DEBENTURES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Bonds & Debentures",null,null,{"$f":"SUM(E39:E58)","v":0},{"$f":"SUM(F39:F58)","v":0},0,0,0]
[]
[null,"(C) SECURITIES/ASSET-BASED SECURITIES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Securities/Asset-Backed Securities",null,null,{"$f":"SUM(E65:E84)","v":0},{"$f":"SUM(F65:F84)","v":0},0,0,0]
[]
[null,"Form 1EBS Lines 2(b) & 3(b) Bonds & Debentures"]
[]
[null,"Check Sections B & C",null,null,null,{"$f":"ROUND(((F86+F60)-F88),0)","v":0},{"$f":"IF(F90=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(D) LISTED EQUITIES AND PREFERENCE SHARES",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Stock Exchange","BSCR Rating ","Face Value","Fair Value"]
[1,"Select",0,"Select",0,0]
[2,"Select",0,"Select",0,0]
[3,"Select",0,"Select",0,0]
[4,"Select",0,"Select",0,0]
[5,"Select",0,"Select",0,0]
[6,"Select",0,"Select",0,0]
[7,"Select",0,"Select",0,0]
[8,"Select",0,"Select",0,0]
[9,"Select",0,"Select",0,0]
[10,"Select",0,"Select",0,0]
[11,"Select",0,"Select",0,0]
[12,"Select",0,"Select",0,0]
[13,"Select",0,"Select",0,0]
[14,"Select",0,"Select",0,0]
[15,"Select",0,"Select",0,0]
[16,"Select",0,"Select",0,0]
[17,"Select",0,"Select",0,0]
[18,"Select",0,"Select",0,0]
[19,"Select",0,"Select",0,0]
[20,"Select",0,"Select",0,0]
[]
[null,"Total Listed Equities & Preference Shares",null,null,{"$f":"SUM(E95:E114)","v":0},{"$f":"SUM(F95:F114)","v":0}]
[]
[null,"Form 1EBS Lines 2(d) & 3(d) Bonds & Debentures"]
[]
[null,"Check Section D",null,null,null,{"$f":"ROUND((F116-F118),0)","v":0},{"$f":"IF(F120=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(E) ALTERNATIVE INVESTMENTS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Alternative Investments",null,null,{"$f":"SUM(E125:E144)","v":0},{"$f":"SUM(F125:F144)","v":0},0,0,0]
[]
[null,"Form 1EBS Lines 2(e) & 3(e) Alternative Investments"]
[]
[null,"Check Section E",null,null,null,{"$f":"ROUND((F146-F148),0)","v":0},{"$f":"IF(F150=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(F) LOANS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Loans",null,null,{"$f":"SUM(E155:E174)","v":0},{"$f":"SUM(F155:F174)","v":0},0,0,0]
[]
[null,"Form 1EBS Line 5(c) Mortgage Loans"]
[]
[null,"Check Section F",null,null,null,{"$f":"ROUND((F176-F178),0)","v":0},{"$f":"IF(F180=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(G) DERIVATIVES",null,"Enter # of Derivative Types"]
[null,"Derivative Type","Underlying","Purpose","Position",{"$f":"YEAR($C$3)&\" Market Value\"","v":"2022 Market Value"},"Centrally Cleared","Notional Value","Exposure (Dollar Delta, DV01, CS01"]
[1,"Select","Select","Select","Select",0,"Select",0,0]
[2,"Select","Select","Select","Select",0,"Select",0,0]
[3,"Select","Select","Select","Select",0,"Select",0,0]
[4,"Select","Select","Select","Select",0,"Select",0,0]
[5,"Select","Select","Select","Select",0,"Select",0,0]
[6,"Select","Select","Select","Select",0,"Select",0,0]
[7,"Select","Select","Select","Select",0,"Select",0,0]
[8,"Select","Select","Select","Select",0,"Select",0,0]
[9,"Select","Select","Select","Select",0,"Select",0,0]
[10,"Select","Select","Select","Select",0,"Select",0,0]
[11,"Select","Select","Select","Select",0,"Select",0,0]
[12,"Select","Select","Select","Select",0,"Select",0,0]
[13,"Select","Select","Select","Select",0,"Select",0,0]
[14,"Select","Select","Select","Select",0,"Select",0,0]
[15,"Select","Select","Select","Select",0,"Select",0,0]
[16,"Select","Select","Select","Select",0,"Select",0,0]
[17,"Select","Select","Select","Select",0,"Select",0,0]
[18,"Select","Select","Select","Select",0,"Select",0,0]
[19,"Select","Select","Select","Select",0,"Select",0,0]
[20,"Select","Select","Select","Select",0,"Select",0,0]
[]
[null,"Total Derivatives",null,null,null,{"$f":"SUM(F184:F203)","v":0},null,{"$f":"SUM(H184:H203)","v":0},{"$f":"SUM(I184:I203)","v":0}]
[]
[null,"Form 1EBS Line 13(a) Derivatives"]
[]
[null,"Check Section G",null,null,null,{"$f":"ROUND((F205-F207),0)","v":0},{"$f":"IF(F209=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"(H) OTHER ASSETS",null,"Enter # of Asset Types"]
[null,null,null,null,{"$f":"YEAR($C$3)","v":2022},{"$f":"YEAR($C$3)","v":2022}]
[null,"Asset Type","Jurisdiction","BSCR Rating ","Face Value","Fair Value","Average YTM","Effective Duration","Effective Convexity"]
[1,"Select",0,"Select",0,0,0,0,0]
[2,"Select",0,"Select",0,0,0,0,0]
[3,"Select",0,"Select",0,0,0,0,0]
[4,"Select",0,"Select",0,0,0,0,0]
[5,"Select",0,"Select",0,0,0,0,0]
[6,"Select",0,"Select",0,0,0,0,0]
[7,"Select",0,"Select",0,0,0,0,0]
[8,"Select",0,"Select",0,0,0,0,0]
[9,"Select",0,"Select",0,0,0,0,0]
[10,"Select",0,"Select",0,0,0,0,0]
[11,"Select",0,"Select",0,0,0,0,0]
[12,"Select",0,"Select",0,0,0,0,0]
[13,"Select",0,"Select",0,0,0,0,0]
[14,"Select",0,"Select",0,0,0,0,0]
[15,"Select",0,"Select",0,0,0,0,0]
[16,"Select",0,"Select",0,0,0,0,0]
[17,"Select",0,"Select",0,0,0,0,0]
[18,"Select",0,"Select",0,0,0,0,0]
[19,"Select",0,"Select",0,0,0,0,0]
[20,"Select",0,"Select",0,0,0,0,0]
[]
[null,"Total Other Assets",null,null,null,{"$f":"SUM(F214:F233)","v":0},0,0,0]
[]
[null,"Form 1EBS Lines X(x) Other Assets"]
[]
[null,"Check Section G",null,null,null,{"$f":"ROUND((F235-F237),0)","v":0},{"$f":"IF(F239=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"TOTAL ASSETS",null,null,null,{"$f":"F30+F60+F116+F86+F146+F235+F205+F176","v":0}]
[]
[null,"TOTAL ASSETS (Form 1EBS Line 15)",null,null,null,{"$f":"F34+F90+F120+F150+F180+F209+F239","v":0}]
[]
[null,"Check Form 1EBS",null,null,null,{"$f":"IF(F247=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,{"$f":"IF(ROUND((F241-(0)),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,"Difference",null,null,null,{"$f":"ROUND((F243-F241),0)","v":0}]
[]
[null,"EFFECTIVE DURATION",null,null,0]
[]
[null,"EFFECTIVE CONVEXITY",null,null,0]
[]
[]
[]
["Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select","Select"]
["Cash ","Sovereign Bonds","RMBS - Agency","Public Equities","Private Equity","Investment Income Due and Accrued","Energy","Holding Entity","Significant Influence",null,"Insured/Guaranteed Mortgages"]
["Certificates of Deposit","Municipals","RMBS - Non-agency","Public Preferred Stock","Investment Funds","Accounts and Premiums Receivable","Materials","Operating Entity","Control",null,"Other Commercial and Farm Mortgages"]
["Money Market Funds","Supranationals (multilateral development banks and international organizations)","CMBS","Exchange Traded Funds","Hedge Funds","Reinsurance Balance Receivable","Industrial","Branch",null,null,"Other Residential Mortgages"]
["Other ","Corporate bonds","CLOs","Other","Private Credit Funds","Funds Held by Ceding Reinsurers","Consumer Discretionary","Select",null,null,"Mortgages Not In Good Standing"]
[null,"Mutual Funds","CDOs",null,"Catastrophe Bonds","Sundry Assets","Consumer Staples",null,null,null,"Collateral Loans"]
[null,"Other - Secured Bonds","Auto Loan ABS",null,"Other Insurance-Linked Securities","Letter of Credit, Guarantees and Other Instruments","Healthcare",null,null,null,"Middle Market Loans"]
[null,"Other - Unsecured Bonds","Student Loan ABS",null,"Infrastructure Debt","Other","Financial",null,null,null,"Other Direct Private Lending"]
[null,"Other ","Credit Card Receivable ABS",null,"Equity Investments in Infrastructure",null,null,null,null,null,"Policy Loans"]
[null,null,"Other Asset Backed Securities",null,"Investment in Affiliates",null,null,null,null,null,"Other"]
[null,null,null,null,"Advances to Affiliates"]
[null,null,null,null,"Equity Release / Reverse Mortgages"]
[null,null,null,null,"Other "]
[]
[]
[]
["Select","Select","Select","Select","Select","Select",null,"Select"]
["Listed options","Equity","Hedging","Long / Receive Fixed / Sell Protection","Private Equity","Investment Income Due and Accrued",null,"BSCR Rating 0"]
["Futures","Debt","Speculative","Short / Receive Floating / Buy Protection","Investment Funds","Accounts and Premiums Receivable",null,"BSCR Rating 1",null,null,"Select"]
["Forwards","Interest Rate",null,null,"Hedge Funds","Reinsurance Balance Receivable",null,"BSCR Rating 2",null,null,"Insured/Guaranteed Mortgages"]
["Swaps","Inflation",null,null,"Private Credit Funds","Sundry Assets",null,"BSCR Rating 3",null,null,"Other Commercial and Farm Mortgages"]
["Swaptions","Credit","Select",null,"Catastrophe Bonds","Letter of Credit, Guarantees and Other Instruments",null,"BSCR Rating 4",null,null,"Other Residential Mortgages"]
["OTC options","Currencies","Yes",null,"Other Insurance-Linked Securities","Other",null,"BSCR Rating 5",null,null,"Mortgages Not In Good Standing"]
["Other","Commodities","No",null,"Advances to Affiliates",null,null,"BSCR Rating 6",null,null,"Collateral Loans"]
[null,"Other",null,null,"Infrastructure Debt",null,null,"BSCR Rating 7",null,null,"Middle Market Loans"]
[null,null,null,null,"Equity Investments in Infrastructure",null,null,"BSCR Rating 8",null,null,"Other Direct Private Lending"]
[null,null,null,null,"Equity Release / Reverse Mortgages",null,null,null,null,null,"Policy Loans"]
[null,null,null,null,"Other ",null,null,null,null,null,"Other"]
[]
[null,null,null,null,null,null,null,null,"Switzerland Francs"]
[null,null,null,null,null,null,null,null,"Chile Pesos"]
[null,null,null,null,null,null,null,null,"China Yuan Renminbi"]
[null,null,null,null,null,null,null,null,"Colombia Pesos"]
[null,null,null,null,null,null,null,null,"Costa Rica Colones"]
[null,null,null,null,null,null,null,null,"Cuba Convertible Pesos"]
[null,null,null,null,null,null,null,null,"Cuba Pesos"]
[null,null,null,null,null,null,null,null,"Cape Verde Escudos"]
[null,null,null,null,null,null,null,null,"Czech Republic Koruny"]
[null,null,null,null,null,null,null,null,"Djibouti Francs"]
[null,null,null,null,null,null,null,null,"Denmark Kroner"]
[null,null,null,null,null,null,null,null,"Dominican Republic Pesos"]
[null,null,null,null,null,null,null,null,"Algeria Dinars"]
[null,null,null,null,null,null,null,null,"Estonia Krooni"]
[null,null,null,null,null,null,null,null,"Egypt Pounds"]
[null,null,null,null,null,null,null,null,"Eritrea Nakfa"]
[null,null,null,null,null,null,null,null,"Ethiopia Birr"]
[null,null,null,null,null,null,null,null,"Fiji Dollars"]
[null,null,null,null,null,null,null,null,"Falkland Islands Pounds"]
[null,null,null,null,null,null,null,null,"United Kingdom Pounds"]
[null,null,null,null,null,null,null,null,"Georgia Lari"]
[null,null,null,null,null,null,null,null,"Guernsey Pounds"]
[null,null,null,null,null,null,null,null,"Ghana Cedis"]
[null,null,null,null,null,null,null,null,"Gibraltar Pounds"]
[null,null,null,null,null,null,null,null,"Gambia Dalasi"]
[null,null,null,null,null,null,null,null,"Guinea Francs"]
[null,null,null,null,null,null,null,null,"Guatemala Quetzales"]
[null,null,null,null,null,null,null,null,"Guyana Dollars"]
[null,null,null,null,null,null,null,null,"Hong Kong Dollars"]
[null,null,null,null,null,null,null,null,"Honduras Lempiras"]
[null,null,null,null,null,null,null,null,"Croatia Kuna"]
[null,null,null,null,null,null,null,null,"Haiti Gourdes"]
[null,null,null,null,null,null,null,null,"Hungary Forint"]
[null,null,null,null,null,null,null,null,"Indonesia Rupiahs"]
[null,null,null,null,null,null,null,null,"Israel New Shekels"]
[null,null,null,null,null,null,null,null,"Isle of Man Pounds"]
[null,null,null,null,null,null,null,null,"India Rupees"]
[null,null,null,null,null,null,null,null,"Iraq Dinars"]
[null,null,null,null,null,null,null,null,"Iran Rials"]
[null,null,null,null,null,null,null,null,"Iceland Kronur"]
[null,null,null,null,null,null,null,null,"Jersey Pounds"]
[null,null,null,null,null,null,null,null,"Jamaica Dollars"]
[null,null,null,null,null,null,null,null,"Jordan Dinars"]
[null,null,null,null,null,null,null,null,"Japan Yen"]
[null,null,null,null,null,null,null,null,"Kenya Shillings"]
[null,null,null,null,null,null,null,null,"Kyrgyzstan Soms"]
[null,null,null,null,null,null,null,null,"Cambodia Riels"]
[null,null,null,null,null,null,null,null,"Comoros Francs"]
[null,null,null,null,null,null,null,null,"North Korea Won"]
[null,null,null,null,null,null,null,null,"South Korea Won"]
[null,null,null,null,null,null,null,null,"Kuwait Dinars"]
[null,null,null,null,null,null,null,null,"Cayman Islands Dollars"]
[null,null,null,null,null,null,null,null,"Kazakhstan Tenge"]
[null,null,null,null,null,null,null,null,"Laos Kips"]
[null,null,null,null,null,null,null,null,"Lebanon Pounds"]
[null,null,null,null,null,null,null,null,"Sri Lanka Rupees"]
[null,null,null,null,null,null,null,null,"Liberia Dollars"]
[null,null,null,null,null,null,null,null,"Lesotho Maloti"]
[null,null,null,null,null,null,null,null,"Lithuania Litai"]
[null,null,null,null,null,null,null,null,"Latvia Lati"]
[null,null,null,null,null,null,null,null,"Libya Dinars"]
[null,null,null,null,null,null,null,null,"Morocco Dirhams"]
[null,null,null,null,null,null,null,null,"Moldova Lei"]
[null,null,null,null,null,null,null,null,"Madagascar Ariary"]
[null,null,null,null,null,null,null,null,"Macedonia Denars"]
[null,null,null,null,null,null,null,null,"Myanmar Kyats"]
[null,null,null,null,null,null,null,null,"Mongolia Tugriks"]
[null,null,null,null,null,null,null,null,"Macau Patacas"]
[null,null,null,null,null,null,null,null,"Mauritania Ouguiyas"]
[null,null,null,null,null,null,null,null,"Mauritius Rupees"]
[null,null,null,null,null,null,null,null,"Maldives Rufiyaa"]
[null,null,null,null,null,null,null,null,"Malawi Kwachas"]
[null,null,null,null,null,null,null,null,"Mexico Pesos"]
[null,null,null,null,null,null,null,null,"Malaysia Ringgits"]
[null,null,null,null,null,null,null,null,"Mozambique Meticais"]
[null,null,null,null,null,null,null,null,"Namibia Dollars"]
[null,null,null,null,null,null,null,null,"Nigeria Nairas"]
[null,null,null,null,null,null,null,null,"Nicaragua Cordobas"]
[null,null,null,null,null,null,null,null,"Norway Kroner"]
[null,null,null,null,null,null,null,null,"Nepal Rupees"]
[null,null,null,null,null,null,null,null,"New Zealand Dollars"]
[null,null,null,null,null,null,null,null,"Oman Rials"]
[null,null,null,null,null,null,null,null,"Panama Balboas"]
[null,null,null,null,null,null,null,null,"Peru Nuevos Soles"]
[null,null,null,null,null,null,null,null,"Papua New Guinea Kina"]
[null,null,null,null,null,null,null,null,"Philippines Pesos"]
[null,null,null,null,null,null,null,null,"Pakistan Rupees"]
[null,null,null,null,null,null,null,null,"Poland Zlotych"]
[null,null,null,null,null,null,null,null,"Paraguay Guarani"]
[null,null,null,null,null,null,null,null,"Qatar Riyals"]
[null,null,null,null,null,null,null,null,"Romania New Lei"]
[null,null,null,null,null,null,null,null,"Serbia Dinars"]
[null,null,null,null,null,null,null,null,"Russia Rubles"]
[null,null,null,null,null,null,null,null,"Rwanda Francs"]
[null,null,null,null,null,null,null,null,"Saudi Arabia Riyals"]
[null,null,null,null,null,null,null,null,"Solomon Islands Dollars"]
[null,null,null,null,null,null,null,null,"Seychelles Rupees"]
[null,null,null,null,null,null,null,null,"Sudan Pounds"]
[null,null,null,null,null,null,null,null,"Sweden Kronor"]
[null,null,null,null,null,null,null,null,"Singapore Dollars"]
[null,null,null,null,null,null,null,null,"Saint Helena Pounds"]
[null,null,null,null,null,null,null,null,"Slovakia Koruny"]
[null,null,null,null,null,null,null,null,"Sierra Leone Leones"]
[null,null,null,null,null,null,null,null,"Somalia Shillings"]
[null,null,null,null,null,null,null,null,"Seborga Luigini"]
[null,null,null,null,null,null,null,null,"Suriname Dollars"]
[null,null,null,null,null,null,null,null,"São Tome and Principe Dobras"]
[null,null,null,null,null,null,null,null,"El Salvador Colones"]
[null,null,null,null,null,null,null,null,"Syria Pounds"]
[null,null,null,null,null,null,null,null,"Swaziland Emalangeni"]
[null,null,null,null,null,null,null,null,"Thailand Baht"]
[null,null,null,null,null,null,null,null,"Tajikistan Somoni"]
[null,null,null,null,null,null,null,null,"Turkmenistan Manats"]
[null,null,null,null,null,null,null,null,"Tunisia Dinars"]
[null,null,null,null,null,null,null,null,"Tonga Pa'anga"]
[null,null,null,null,null,null,null,null,"Turkey New Lira"]
[null,null,null,null,null,null,null,null,"Trinidad and Tobago Dollars"]
[null,null,null,null,null,null,null,null,"Tuvalu Dollars"]
[null,null,null,null,null,null,null,null,"Taiwan New Dollars"]
[null,null,null,null,null,null,null,null,"Tanzania Shillings"]
[null,null,null,null,null,null,null,null,"Ukraine Hryvnia"]
[null,null,null,null,null,null,null,null,"Uganda Shillings"]
[null,null,null,null,null,null,null,null,"Uruguay Pesos"]
[null,null,null,null,null,null,null,null,"Uzbekistan Sums"]
[null,null,null,null,null,null,null,null,"Venezuela Bolivares"]
[null,null,null,null,null,null,null,null,"Venezuela Bolivares Fuertes"]
[null,null,null,null,null,null,null,null,"Vietnam Dong"]
[null,null,null,null,null,null,null,null,"Vanuatu Vatu"]
[null,null,null,null,null,null,null,null,"Samoa Tala"]
[null,null,null,null,null,null,null,null,"Communauté Financière Africaine Francs BEAC"]
[null,null,null,null,null,null,null,null,"Silver Ounces"]
[null,null,null,null,null,null,null,null,"Gold Ounces"]
[null,null,null,null,null,null,null,null,"East Caribbean Dollars"]
[null,null,null,null,null,null,null,null,"International Monetary Fund Special Drawing Rights"]
[null,null,null,null,null,null,null,null,"Communauté Financière Africaine Francs BCEAO"]
[null,null,null,null,null,null,null,null,"Palladium Ounces"]
[null,null,null,null,null,null,null,null,"Comptoirs Français du Pacifique Francs"]
[null,null,null,null,null,null,null,null,"Platinum Ounces"]
[null,null,null,null,null,null,null,null,"Yemen Rials"]
[null,null,null,null,null,null,null,null,"South Africa Rand"]
[null,null,null,null,null,null,null,null,"Zambia Kwacha"]
[null,null,null,null,null,null,null,null,"Zimbabwe Dollars"]

{"sheet":"Schedule VII","index":65,"n_rows":54,"n_cols":16,"rows_kept":54,"cut":false,"hidden":true,"merged":[[6,11,7,11],[39,15,41,15],[6,13,6,15],[7,1,7,2],[29,13,29,15],[30,13,31,13],[30,14,31,14],[30,15,31,15],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,10,7,10],[6,9,7,9]]}
[null,null,"SCHEDULE OF LONG-TERM INSURANCE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE VII"]
[null,"SCHEDULE OF LONG-TERM INSURANCE DATA"]
[null,null,null,"(1)","(2)","(3)","(4)","(5)",null,"(6)","(7)","(8)",null,"(9)","(10)","(11)"]
[null,null,null,"Bermuda Statutory Reserve","Reported \nDAC \n(if any)","Value of Business Acquired","Present Value of Future Profits","Best Estimate Reserve",null,"Net Reserve (1) - (2) - (3) - (4) ","BSCR Adjusted Reserve Greater of (1) and Zero","Margins in Reserves If (5) not blank,then Excess of (6) over (5)",null,"Net Amount at Risk"]
[null,"Schedule Line No. ",null,null,null,null,null,null,null,null,null,null,null,"Adjustable \nproduct/\ntreaty","Non-adjustable\nproduct/\ntreaty","Total"]
[null,null,null,"('000)","('000)","('000)","('000)","('000)",null,"('000)","('000)","('000)",null,"('000)","('000)","('000)"]
[null,1,"Mortality (term assurance, whole life, universal life)",{"$f":"Import!E7494","v":0},{"$f":"Import!E7523","v":0},{"$f":"Import!E7552","v":0},{"$f":"Import!E7581","v":0},{"$f":"Import!E7610","v":0},null,{"$f":"D10-E10-F10-G10","v":0},{"$f":"IF(J10>0,J10,0)","v":0},{"$f":"IF(H10=0,0,J10-H10)","v":0},null,{"$f":"Import!E7639","v":0},{"$f":"Import!E7641","v":0},{"$f":"N10+O10","v":0}]
[null,2,"Critical Illness (including accelerated Critical illness products)",{"$f":"Import!E7495","v":0},{"$f":"Import!E7524","v":0},{"$f":"Import!E7553","v":0},{"$f":"Import!E7582","v":0},{"$f":"Import!E7611","v":0},null,{"$f":"D11-E11-F11-G11","v":0},{"$f":"IF(J11>0,J11,0)","v":0},{"$f":"IF(H11=0,0,J11-H11)","v":0},null,{"$f":"Import!E7640","v":0},{"$f":"Import!E7642","v":0},{"$f":"N11+O11","v":0}]
[null,3,"Longevity (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,null,"Attained age of Annuitant"]
[null,null,"(a) 0 - 55",{"$f":"Import!E7496","v":0},{"$f":"Import!E7525","v":0},{"$f":"Import!E7554","v":0},{"$f":"Import!E7583","v":0},{"$f":"Import!E7612","v":0},null,{"$f":"D14-E14-F14-G14","v":0},{"$f":"IF(J14>0,J14,0)","v":0},{"$f":"IF(H14=0,0,J14-H14)","v":0}]
[null,null,"(b) 56 - 65",{"$f":"Import!E7497","v":0},{"$f":"Import!E7526","v":0},{"$f":"Import!E7555","v":0},{"$f":"Import!E7584","v":0},{"$f":"Import!E7613","v":0},null,0,0,0]
[null,null,"(c) 66 - 70",{"$f":"Import!E7498","v":0},{"$f":"Import!E7527","v":0},{"$f":"Import!E7556","v":0},{"$f":"Import!E7585","v":0},{"$f":"Import!E7614","v":0},null,0,0,0]
[null,null,"(d) 71 - 80",{"$f":"Import!E7499","v":0},{"$f":"Import!E7528","v":0},{"$f":"Import!E7557","v":0},{"$f":"Import!E7586","v":0},{"$f":"Import!E7615","v":0},null,0,0,0]
[null,null,"(e) 81+",{"$f":"Import!E7500","v":0},{"$f":"Import!E7529","v":0},{"$f":"Import!E7558","v":0},{"$f":"Import!E7587","v":0},{"$f":"Import!E7616","v":0},null,0,0,0]
[null,null,"(f) Total",{"$f":"SUM(D14:D18)","v":0},0,0,0,0,0,{"$f":"SUM(J14:J18)","v":0},0,0]
[null,4,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,null,"Age at which Annuity Benefits Commence"]
[null,null,"(a) 0 - 55",{"$f":"Import!E7502","v":0},{"$f":"Import!E7531","v":0},{"$f":"Import!E7560","v":0},{"$f":"Import!E7589","v":0},{"$f":"Import!E7618","v":0},null,{"$f":"D22-E22-F22-G22","v":0},{"$f":"IF(J22>0,J22,0)","v":0},{"$f":"IF(H22=0,0,J22-H22)","v":0}]
[null,null,"(b) 56 - 60",{"$f":"Import!E7503","v":0},{"$f":"Import!E7532","v":0},{"$f":"Import!E7561","v":0},{"$f":"Import!E7590","v":0},{"$f":"Import!E7619","v":0},null,0,0,0]
[null,null,"(c) 61 - 65",{"$f":"Import!E7504","v":0},{"$f":"Import!E7533","v":0},{"$f":"Import!E7562","v":0},{"$f":"Import!E7591","v":0},{"$f":"Import!E7620","v":0},null,0,0,0]
[null,null,"(d) 66 - 70",{"$f":"Import!E7505","v":0},{"$f":"Import!E7534","v":0},{"$f":"Import!E7563","v":0},{"$f":"Import!E7592","v":0},{"$f":"Import!E7621","v":0},null,0,0,0]
[null,null,"(e) 71 - 75",{"$f":"Import!E7506","v":0},{"$f":"Import!E7535","v":0},{"$f":"Import!E7564","v":0},{"$f":"Import!E7593","v":0},{"$f":"Import!E7622","v":0},null,0,0,0]
[null,null,"(f) 76+",{"$f":"Import!E7507","v":0},{"$f":"Import!E7536","v":0},{"$f":"Import!E7565","v":0},{"$f":"Import!E7594","v":0},{"$f":"Import!E7623","v":0},null,0,0,0]
[null,null,"(g) Total",{"$f":"SUM(D22:D27)","v":0},{"$f":"SUM(E22:E27)","v":0},{"$f":"SUM(F22:F27)","v":0},{"$f":"SUM(G22:G27)","v":0},{"$f":"SUM(H22:H27)","v":0},null,{"$f":"SUM(J22:J27)","v":0},{"$f":"SUM(K22:K27)","v":0},{"$f":"SUM(L22:L27)","v":0}]
[null,5,"Annuities certain only",{"$f":"Import!E7509","v":0},{"$f":"Import!E7538","v":0},{"$f":"Import!E7567","v":0},{"$f":"Import!E7596","v":0},{"$f":"Import!E7625","v":0},null,{"$f":"D29-E29-F29-G29","v":0},{"$f":"IF(J29>0,J29,0)","v":0},{"$f":"IF(H29=0,0,J29-H29)","v":0}]
[null,6,"Deferred accumulation annuities",{"$f":"Import!E7510","v":0},{"$f":"Import!E7539","v":0},{"$f":"Import!E7568","v":0},{"$f":"Import!E7597","v":0},{"$f":"Import!E7626","v":0},null,0,0,0,null,"Net Annual Premium"]
[null,7,"Disability Income: active lives - including waiver of premium and long-term care",null,null,null,null,null,null,null,null,null,null,"Benefit Period                  <= 2 years","Benefit Period                  > 2 years","Total"]
[null,null,"Length of Premium Guarantee:"]
[null,null,"(a) < = 1 year",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IVB'!Q17","v":0},{"$f":"'Schedule IVB'!U17","v":0},{"$f":"N33+O33","v":0}]
[null,null,"(b) 1 - 5 years",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IVB'!Q18","v":0},{"$f":"'Schedule IVB'!U18","v":0},{"$f":"N34+O34","v":0}]
[null,null,"(c) > 5 years",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IVB'!Q19","v":0},{"$f":"'Schedule IVB'!U19","v":0},{"$f":"N35+O35","v":0}]
[null,null,"(d) Total",{"$f":"Import!E7511","v":0},{"$f":"Import!E7540","v":0},{"$f":"Import!E7569","v":0},{"$f":"Import!E7598","v":0},{"$f":"Import!E7627","v":0},null,{"$f":"D36-E36-F36-G36","v":0},{"$f":"IF(J36>0,J36,0)","v":0},{"$f":"IF(H36=0,0,J36-H36)","v":0},null,null,null,{"$f":"SUM(P33:P35)","v":0}]
[null,8,"Disability income: active lives - other accident and sickness",{"$f":"Import!E7512","v":0},{"$f":"Import!E7541","v":0},{"$f":"Import!E7570","v":0},{"$f":"Import!E7599","v":0},{"$f":"Import!E7628","v":0},null,0,0,0,null,null,null,{"$f":"'Schedule IVB'!Y22","v":0}]
[null,9,"Disability income: claims in payment - including waiver of premium and long-term care",{"$f":"Import!E7513","v":0},{"$f":"Import!E7542","v":0},{"$f":"Import!E7571","v":0},{"$f":"Import!E7600","v":0},{"$f":"Import!E7629","v":0},null,0,0,0]
[null,10,"Disability income: claims in payment - other accident and sickness",{"$f":"Import!E7514","v":0},{"$f":"Import!E7543","v":0},{"$f":"Import!E7572","v":0},{"$f":"Import!E7601","v":0},{"$f":"Import!E7630","v":0},null,0,0,0]
[null,11,"Group Life",{"$f":"Import!E7515","v":0},{"$f":"Import!E7544","v":0},{"$f":"Import!E7573","v":0},{"$f":"Import!E7602","v":0},{"$f":"Import!E7631","v":0},null,0,0,0,null,null,null,"Total Annual Premiums"]
[null,12,"Group Disability",{"$f":"Import!E7516","v":0},{"$f":"Import!E7545","v":0},{"$f":"Import!E7574","v":0},{"$f":"Import!E7603","v":0},{"$f":"Import!E7632","v":0},null,0,0,0]
[null,13,"Group Health",{"$f":"Import!E7517","v":0},{"$f":"Import!E7546","v":0},{"$f":"Import!E7575","v":0},{"$f":"Import!E7604","v":0},{"$f":"Import!E7633","v":0},null,0,0,0]
[null,14,"Stop Loss ",{"$f":"Import!E7518","v":0},{"$f":"Import!E7547","v":0},{"$f":"Import!E7576","v":0},{"$f":"Import!E7605","v":0},{"$f":"Import!E7634","v":0},null,0,0,0,null,null,null,{"$f":"'Schedule IVB'!Y28","v":0}]
[null,15,"Rider (other product riders not included above)",{"$f":"Import!E7519","v":0},{"$f":"Import!E7548","v":0},{"$f":"Import!E7577","v":0},{"$f":"Import!E7606","v":0},{"$f":"Import!E7635","v":0},null,0,0,0,null,null,null,{"$f":"'Schedule IVB'!Y29","v":0}]
[]
[null,16,"Total (excluding variable annuities)",{"$f":"SUM(D10:D11,D14:D18,D22:D27,D29:D30,D36:D44)","v":0},{"$f":"SUM(E10:E11,E14:E18,E22:E27,E29:E30,E36:E44)","v":0},{"$f":"SUM(F10:F11,F14:F18,F22:F27,F29:F30,F36:F44)","v":0},{"$f":"SUM(G10:G11,G14:G18,G22:G27,G29:G30,G36:G44)","v":0},{"$f":"SUM(H10:H11,H14:H18,H22:H27,H29:H30,H36:H44)","v":0},null,{"$f":"SUM(J10:J11,J14:J18,J22:J27,J29:J30,J36:J44)","v":0},{"$f":"SUM(K10:K11,K14:K18,K22:K27,K29:K30,K36:K44)","v":0},{"$f":"SUM(L10:L11,L14:L18,L22:L27,L29:L30,L36:L44)","v":0}]
[null,17,"Total for Variable Annuities",{"$f":"Import!E7521","v":0},{"$f":"Import!E7550","v":0},{"$f":"Import!E7579","v":0},{"$f":"Import!E7608","v":0},{"$f":"Import!E7637","v":0},null,{"$f":"D47-E47-F47-G47","v":0},{"$f":"IF(J47>0,J47,0)","v":0},{"$f":"IF(H47=0,0,J47-H47)","v":0}]
[null,18,"Total with Variable Annuities",{"$f":"SUM(D46:D47)","v":0},{"$f":"SUM(E46:E47)","v":0},{"$f":"SUM(F46:F47)","v":0},{"$f":"SUM(G46:G47)","v":0},{"$f":"SUM(H46:H47)","v":0},null,{"$f":"SUM(J46:J47)","v":0},0,0]
[]
[null,null,"Total Net Long-Term Business Insurance Reserves",{"$f":"'Form 1EBS'!F151","v":0}]
[]
[null,null,"Check",{"$f":"IF((D48-D50)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,null,"Difference",{"$f":"D50-D48","v":0}]

{"sheet":"Schedule VII (EBS)","index":66,"n_rows":61,"n_cols":20,"rows_kept":61,"cut":false,"hidden":false,"merged":[[3,11,3,20],[4,11,4,20],[6,19,7,19],[7,1,7,2],[6,3,7,3],[6,5,7,5],[6,18,7,18],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,17,7,17],[6,16,7,16],[29,7,29,9],[39,9,41,9],[6,7,6,9],[30,7,31,7],[30,8,31,8],[30,9,31,9]]}
[null,null,"SCHEDULE OF LONG-TERM INSURANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE VII (EBS)"]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[null,"SCHEDULE OF LONG-TERM INSURANCE DATA",null,null,null,null,null,null,null,null,null,"Supplemental Notes to Long-Term Best Estimate Provisions"]
[null,null,null,"(1)",null,"(7)",null,"(9)","(10)","(11)",null,"(12)","(13)","(14)","(15)","(16)","(17)","(18)","(19)","(20)"]
[null,null,null,"Bermuda EBS Best Estimate Provisions",null,"BSCR Adjusted Reserve Greater of (1) and Zero",null,"Net Amount at Risk",null,null,null,"Bound But Not Incepted (BBNI) Premium ","Best Estimate Provision In Respect to BBNI","Best Estimate Provision Using Transitional Arrangements","Equivalent of Column (14) if Transitional Arrangements were not used","Scenario Based approach Best Estimate For Technical Provisions ","Equivalent of column (16) if the Scenario based approach were not used","Equivalent of column (16) if the Base Scenario were used","BBNI Premium ","Best Estimate Provision In Respect to BBNI"]
[null,"Schedule Line No. ",null,null,null,null,null,"Adjustable \nproduct/\ntreaty","Non-adjustable\nproduct/\ntreaty","Total"]
[null,null,null,"('000)",null,"('000)",null,"('000)","('000)","('000)",null,"[Form 1EBS, note Line 27(d)-(i)]","[Form 1EBS, note Line 27(d)-(ii)]","[Form 1EBS, note Line 27(d)-(iii)]","[Form 1EBS, note Line 27(d)-(iv)]","[Form 1EBS, note Line 27(d)-(v)]","[Form 1EBS, note Line 27(d)-(vi)]","[Form 1EBS, note Line 27(d)-(vii)]","[Form 1EBS, note Line 27B(d)-(i)]","[Form 1EBS, note Line 27B(d)-(ii)]"]
[null,1,"Mortality (term assurance, whole life, universal life)",{"$f":"Import!I7644","v":0},null,{"$f":"IF(D10>0,D10,0)","v":0},null,{"$f":"Import!I7673","v":0},{"$f":"Import!I7675","v":0},{"$f":"H10+I10","v":0},null,{"$f":"Import!I7677","v":0},{"$f":"Import!I7695","v":0},{"$f":"Import!I7713","v":0},{"$f":"Import!I7731","v":0},{"$f":"Import!I7749","v":0},{"$f":"Import!I7767","v":0},{"$f":"Import!I7785","v":0},{"$f":"Import!I7803","v":0},{"$f":"Import!I7821","v":0}]
[null,2,"Critical Illness (including accelerated Critical illness products)",{"$f":"Import!I7645","v":0},null,{"$f":"IF(D11>0,D11,0)","v":0},null,{"$f":"Import!I7674","v":0},{"$f":"Import!I7676","v":0},{"$f":"H11+I11","v":0},null,{"$f":"Import!I7678","v":0},{"$f":"Import!I7696","v":0},{"$f":"Import!I7714","v":0},{"$f":"Import!I7732","v":0},{"$f":"Import!I7750","v":0},{"$f":"Import!I7768","v":0},{"$f":"Import!I7786","v":0},{"$f":"Import!I7804","v":0},{"$f":"Import!I7822","v":0}]
[null,3,"Longevity (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,null,"Attained age of Annuitant"]
[null,null,"(a) 0 - 55",{"$f":"Import!I7646","v":0},null,{"$f":"IF(D14>0,D14,0)","v":0}]
[null,null,"(b) 56 - 65",{"$f":"Import!I7647","v":0},null,{"$f":"IF(D15>0,D15,0)","v":0}]
[null,null,"(c) 66 - 70",{"$f":"Import!I7648","v":0},null,{"$f":"IF(D16>0,D16,0)","v":0}]
[null,null,"(d) 71 - 80",{"$f":"Import!I7649","v":0},null,{"$f":"IF(D17>0,D17,0)","v":0}]
[null,null,"(e) 81+",{"$f":"Import!I7650","v":0},null,{"$f":"IF(D18>0,D18,0)","v":0}]
[null,null,"(f) Total",{"$f":"SUM(D14:D18)","v":0},{"$f":"SUM(E14:E18)","v":0},{"$f":"SUM(F14:F18)","v":0},null,null,null,null,null,{"$f":"Import!I7679","v":0},{"$f":"Import!I7697","v":0},{"$f":"Import!I7715","v":0},{"$f":"Import!I7733","v":0},{"$f":"Import!I7751","v":0},{"$f":"Import!I7769","v":0},{"$f":"Import!I7787","v":0},{"$f":"Import!I7805","v":0},{"$f":"Import!I7823","v":0}]
[null,4,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,null,"Age at which Annuity Benefits Commence"]
[null,null,"(a) 0 - 55",{"$f":"Import!I7652","v":0},null,{"$f":"IF(D22>0,D22,0)","v":0}]
[null,null,"(b) 56 - 60",{"$f":"Import!I7653","v":0},null,0]
[null,null,"(c) 61 - 65",{"$f":"Import!I7654","v":0},null,0]
[null,null,"(d) 66 - 70",{"$f":"Import!I7655","v":0},null,0]
[null,null,"(e) 71 - 75",{"$f":"Import!I7656","v":0},null,0]
[null,null,"(f) 76+",{"$f":"Import!I7657","v":0},null,0]
[null,null,"(g) Total",{"$f":"SUM(D22:D27)","v":0},null,{"$f":"SUM(F22:F27)","v":0},null,null,null,null,null,{"$f":"Import!I7680","v":0},{"$f":"Import!I7698","v":0},{"$f":"Import!I7716","v":0},{"$f":"Import!I7734","v":0},{"$f":"Import!I7752","v":0},{"$f":"Import!I7770","v":0},{"$f":"Import!I7788","v":0},{"$f":"Import!I7806","v":0},{"$f":"Import!I7824","v":0}]
[null,5,"Annuities certain only",{"$f":"Import!I7659","v":0},null,{"$f":"IF(D29>0,D29,0)","v":0},null,null,null,null,null,{"$f":"Import!I7681","v":0},{"$f":"Import!I7699","v":0},{"$f":"Import!I7717","v":0},{"$f":"Import!I7735","v":0},{"$f":"Import!I7753","v":0},{"$f":"Import!I7771","v":0},{"$f":"Import!I7789","v":0},{"$f":"Import!I7807","v":0},{"$f":"Import!I7825","v":0}]
[null,6,"Deferred accumulation annuities",{"$f":"Import!I7660","v":0},null,{"$f":"IF(D30>0,D30,0)","v":0},null,"Net Annual Premium",null,null,null,{"$f":"Import!I7682","v":0},{"$f":"Import!I7700","v":0},{"$f":"Import!I7718","v":0},{"$f":"Import!I7736","v":0},{"$f":"Import!I7754","v":0},{"$f":"Import!I7772","v":0},{"$f":"Import!I7790","v":0},{"$f":"Import!I7808","v":0},{"$f":"Import!I7826","v":0}]
[null,7,"Disability Income: active lives - including waiver of premium and long-term care",null,null,null,null,"Benefit Period                  <= 2 years","Benefit Period                  > 2 years","Total"]
[null,null,"Length of Premium Guarantee:"]
[null,null,"(a) < = 1 year",null,null,null,null,{"$f":"'Schedule IVB'!Q17","v":0},{"$f":"'Schedule IVB'!U17","v":0},{"$f":"H33+I33","v":0}]
[null,null,"(b) 1 - 5 years",null,null,null,null,{"$f":"'Schedule IVB'!Q18","v":0},{"$f":"'Schedule IVB'!U18","v":0},{"$f":"H34+I34","v":0}]
[null,null,"(c) > 5 years",null,null,null,null,{"$f":"'Schedule IVB'!Q19","v":0},{"$f":"'Schedule IVB'!U19","v":0},{"$f":"H35+I35","v":0}]
[null,null,"(d) Total",{"$f":"Import!I7661","v":0},null,{"$f":"IF(D36>0,D36,0)","v":0},null,null,null,{"$f":"SUM(J33:J35)","v":0},null,{"$f":"Import!I7683","v":0},{"$f":"Import!I7701","v":0},{"$f":"Import!I7719","v":0},{"$f":"Import!I7737","v":0},{"$f":"Import!I7755","v":0},{"$f":"Import!I7773","v":0},{"$f":"Import!I7791","v":0},{"$f":"Import!I7809","v":0},{"$f":"Import!I7827","v":0}]
[null,8,"Disability income: active lives - other accident and sickness",{"$f":"Import!I7662","v":0},null,0,null,null,null,{"$f":"'Schedule IVB'!Y20","v":0},null,{"$f":"Import!I7684","v":0},{"$f":"Import!I7702","v":0},{"$f":"Import!I7720","v":0},{"$f":"Import!I7738","v":0},{"$f":"Import!I7756","v":0},{"$f":"Import!I7774","v":0},{"$f":"Import!I7792","v":0},{"$f":"Import!I7810","v":0},{"$f":"Import!I7828","v":0}]
[null,9,"Disability income: claims in payment - including waiver of premium and long-term care",{"$f":"Import!I7663","v":0},null,0,null,null,null,null,null,{"$f":"Import!I7685","v":0},{"$f":"Import!I7703","v":0},{"$f":"Import!I7721","v":0},{"$f":"Import!I7739","v":0},{"$f":"Import!I7757","v":0},{"$f":"Import!I7775","v":0},{"$f":"Import!I7793","v":0},{"$f":"Import!I7811","v":0},{"$f":"Import!I7829","v":0}]
[null,10,"Disability income: claims in payment - other accident and sickness",{"$f":"Import!I7664","v":0},null,0,null,null,null,null,null,{"$f":"Import!I7686","v":0},{"$f":"Import!I7704","v":0},{"$f":"Import!I7722","v":0},{"$f":"Import!I7740","v":0},{"$f":"Import!I7758","v":0},{"$f":"Import!I7776","v":0},{"$f":"Import!I7794","v":0},{"$f":"Import!I7812","v":0},{"$f":"Import!I7830","v":0}]
[null,11,"Group Life",{"$f":"Import!I7665","v":0},null,0,null,null,null,"Total Annual Premiums",null,{"$f":"Import!I7687","v":0},{"$f":"Import!I7705","v":0},{"$f":"Import!I7723","v":0},{"$f":"Import!I7741","v":0},{"$f":"Import!I7759","v":0},{"$f":"Import!I7777","v":0},{"$f":"Import!I7795","v":0},{"$f":"Import!I7813","v":0},{"$f":"Import!I7831","v":0}]
[null,12,"Group Disability",{"$f":"Import!I7666","v":0},null,0,null,null,null,null,null,{"$f":"Import!I7688","v":0},{"$f":"Import!I7706","v":0},{"$f":"Import!I7724","v":0},{"$f":"Import!I7742","v":0},{"$f":"Import!I7760","v":0},{"$f":"Import!I7778","v":0},{"$f":"Import!I7796","v":0},{"$f":"Import!I7814","v":0},{"$f":"Import!I7832","v":0}]
[null,13,"Group Health",{"$f":"Import!I7667","v":0},null,0,null,null,null,null,null,{"$f":"Import!I7689","v":0},{"$f":"Import!I7707","v":0},{"$f":"Import!I7725","v":0},{"$f":"Import!I7743","v":0},{"$f":"Import!I7761","v":0},{"$f":"Import!I7779","v":0},{"$f":"Import!I7797","v":0},{"$f":"Import!I7815","v":0},{"$f":"Import!I7833","v":0}]
[null,14,"Stop Loss ",{"$f":"Import!I7668","v":0},null,0,null,null,null,{"$f":"+'Schedule IVB'!Y28","v":0},null,{"$f":"Import!I7690","v":0},{"$f":"Import!I7708","v":0},{"$f":"Import!I7726","v":0},{"$f":"Import!I7744","v":0},{"$f":"Import!I7762","v":0},{"$f":"Import!I7780","v":0},{"$f":"Import!I7798","v":0},{"$f":"Import!I7816","v":0},{"$f":"Import!I7834","v":0}]
[null,15,"Rider (other product riders not included above)",{"$f":"Import!I7669","v":0},null,0,null,null,null,{"$f":"+'Schedule IVB'!Y29","v":0},null,{"$f":"Import!I7691","v":0},{"$f":"Import!I7709","v":0},{"$f":"Import!I7727","v":0},{"$f":"Import!I7745","v":0},{"$f":"Import!I7763","v":0},{"$f":"Import!I7781","v":0},{"$f":"Import!I7799","v":0},{"$f":"Import!I7817","v":0},{"$f":"Import!I7835","v":0}]
[]
[null,16,"Total (excluding variable annuities)",{"$f":"SUM(D10:D11,D14:D18,D22:D27,D29:D30,D36:D44)","v":0},null,{"$f":"SUM(F10:F11,F14:F18,F22:F27,F29:F30,F36:F44)","v":0},null,null,null,null,null,{"$f":"SUM(L10:L44)","v":0},{"$f":"SUM(M10:M44)","v":0},0,0,0,{"$f":"SUM(Q10:Q44)","v":0},0,0,{"$f":"SUM(T10:T44)","v":0}]
[null,17,"Total for Variable Annuities",{"$f":"Import!I7671","v":0},null,{"$f":"IF(D47>0,D47,0)","v":0},null,null,null,null,null,{"$f":"Import!I7693","v":0},{"$f":"Import!I7711","v":0},{"$f":"Import!I7729","v":0},{"$f":"Import!I7747","v":0},{"$f":"Import!I7765","v":0},{"$f":"Import!I7783","v":0},{"$f":"Import!I7801","v":0},{"$f":"Import!I7819","v":0},{"$f":"Import!I7837","v":0}]
[null,18,"Total with Variable Annuities",{"$f":"SUM(D46:D47)","v":0},null,{"$f":"IF(D48>0,D48,0)","v":0},null,null,null,null,null,{"$f":"L46+L47","v":0},0,0,0,0,{"$f":"Q46+Q47","v":0},0,0,0]
[]
[null,null,"Total Net Long-Term Business Insurance Reserves",{"$f":"'Form 1EBS'!F151","v":0}]
[]
[null,null,"Check",{"$f":"IF((D48-D50)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,null,"Difference",{"$f":"D50-D48","v":0}]
[]
[]
[null,null,"Form 1EBS Check",null,null,null,null,null,null,null,null,{"$f":"+'Form 1EBS'!F268","v":0},{"$f":"+'Form 1EBS'!F269","v":0},{"$f":"+'Form 1EBS'!F270","v":0},{"$f":"+'Form 1EBS'!F271","v":0},{"$f":"+'Form 1EBS'!F272","v":0},{"$f":"+'Form 1EBS'!F273","v":0},{"$f":"+'Form 1EBS'!F274","v":0},{"$f":"+'Form 1EBS'!F276","v":0},{"$f":"+'Form 1EBS'!F277","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L57-L48=0,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(M57-M48=0,\"TRUE\",\"FALSE\")","v":"TRUE"},"TRUE","TRUE","TRUE","TRUE","TRUE","TRUE","TRUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L48-L57","v":0},{"$f":"M48-M57","v":0},0,0,0,0,0,0,0]

{"sheet":"Schedule VIII","index":67,"n_rows":67,"n_cols":18,"rows_kept":67,"cut":false,"hidden":true,"merged":[[2,2,2,4],[30,2,30,4],[31,2,31,4],[56,4,56,17],[7,5,8,5],[7,7,7,11],[7,13,7,17],[12,2,12,4],[13,2,13,4]]}
[null,null,"SCHEDULE OF LONG-TERM BUSINESS VARIABLE ANNUITY DATA AND RECONCILIATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE VIII"]
[]
[null,"SCHEDULE OF LONG-TERM VARIABLE ANNUITY GUARANTEES"]
[null,null,null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)"]
[null,null,null,null,null,"Bermuda Statutory Reserve",null,"Guaranteed Value 4",null,null,null,null,null,"Net Amount at Risk"]
[null,null,null,null,null,null,null,"Volatility (0% - 10.0%]",null,"Volatility (10.0% - 15.0%]",null,"Volatility >15.0%",null,"Volatility (0% - 10.0%]",null,"Volatility (10.0% - 15.0%]",null,"Volatility >15.0%"]
[null,null,null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[]
[null,null,"In-the-Money "]
[null,1,"Guaranteed Minimum Death Benefit: Return of Premium, Ratchet and Reset 2.",null,null,{"$f":"Import!E7840","v":0},null,{"$f":"Import!E7871","v":0},null,{"$f":"Import!E7902","v":0},null,{"$f":"Import!E7933","v":0},null,{"$f":"Import!E7964","v":0},null,{"$f":"Import!E7980","v":0},null,{"$f":"Import!E7996","v":0}]
[null,2,"Guaranteed Minimum Death Benefit: Enhanced Benefits (Roll up) 2.",null,null,{"$f":"Import!E7841","v":0},null,{"$f":"Import!E7872","v":0},null,{"$f":"Import!E7903","v":0},null,{"$f":"Import!E7934","v":0},null,{"$f":"Import!E7965","v":0},null,{"$f":"Import!E7981","v":0},null,{"$f":"Import!E7997","v":0}]
[null,3,"Guaranteed Minimum Income Benefit",null,null,{"$f":"Import!E7842","v":0},null,{"$f":"Import!E7873","v":0},null,{"$f":"Import!E7904","v":0},null,{"$f":"Import!E7935","v":0},null,{"$f":"Import!E7966","v":0},null,{"$f":"Import!E7982","v":0},null,{"$f":"Import!E7998","v":0}]
[null,4,"Guaranteed Minimum Withdrawal Benefit",null,null,{"$f":"Import!E7843","v":0},null,{"$f":"Import!E7874","v":0},null,{"$f":"Import!E7905","v":0},null,{"$f":"Import!E7936","v":0},null,{"$f":"Import!E7967","v":0},null,{"$f":"Import!E7983","v":0},null,{"$f":"Import!E7999","v":0}]
[null,5,"Guaranteed Enhanced Earnings Benefit",null,null,{"$f":"Import!E7844","v":0},null,{"$f":"Import!E7875","v":0},null,{"$f":"Import!E7906","v":0},null,{"$f":"Import!E7937","v":0},null,{"$f":"Import!E7968","v":0},null,{"$f":"Import!E7984","v":0},null,{"$f":"Import!E8000","v":0}]
[null,null,"Guaranteed Minimum Accumulation Benefit: "]
[null,6,"Time To Maturity - 0-1 Year",null,null,{"$f":"Import!E7845","v":0},null,{"$f":"Import!E7876","v":0},null,{"$f":"Import!E7907","v":0},null,{"$f":"Import!E7938","v":0},null,{"$f":"Import!E7969","v":0},null,{"$f":"Import!E7985","v":0},null,{"$f":"Import!E8001","v":0}]
[null,7,"Time To Maturity - 1-2 Years",null,null,{"$f":"Import!E7846","v":0},null,{"$f":"Import!E7877","v":0},null,{"$f":"Import!E7908","v":0},null,{"$f":"Import!E7939","v":0},null,{"$f":"Import!E7970","v":0},null,{"$f":"Import!E7986","v":0},null,{"$f":"Import!E8002","v":0}]
[null,8,"Time To Maturity - 2-3 Years",null,null,{"$f":"Import!E7847","v":0},null,{"$f":"Import!E7878","v":0},null,{"$f":"Import!E7909","v":0},null,{"$f":"Import!E7940","v":0},null,{"$f":"Import!E7971","v":0},null,{"$f":"Import!E7987","v":0},null,{"$f":"Import!E8003","v":0}]
[null,9,"Time To Maturity - 3-4 Years",null,null,{"$f":"Import!E7848","v":0},null,{"$f":"Import!E7879","v":0},null,{"$f":"Import!E7910","v":0},null,{"$f":"Import!E7941","v":0},null,{"$f":"Import!E7972","v":0},null,{"$f":"Import!E7988","v":0},null,{"$f":"Import!E8004","v":0}]
[null,10,"Time To Maturity - 4-5 Years",null,null,{"$f":"Import!E7849","v":0},null,{"$f":"Import!E7880","v":0},null,{"$f":"Import!E7911","v":0},null,{"$f":"Import!E7942","v":0},null,{"$f":"Import!E7973","v":0},null,{"$f":"Import!E7989","v":0},null,{"$f":"Import!E8005","v":0}]
[null,11,"Time To Maturity - 5-6 Years",null,null,{"$f":"Import!E7850","v":0},null,{"$f":"Import!E7881","v":0},null,{"$f":"Import!E7912","v":0},null,{"$f":"Import!E7943","v":0},null,{"$f":"Import!E7974","v":0},null,{"$f":"Import!E7990","v":0},null,{"$f":"Import!E8006","v":0}]
[null,12,"Time To Maturity - 6-7 Years",null,null,{"$f":"Import!E7851","v":0},null,{"$f":"Import!E7882","v":0},null,{"$f":"Import!E7913","v":0},null,{"$f":"Import!E7944","v":0},null,{"$f":"Import!E7975","v":0},null,{"$f":"Import!E7991","v":0},null,{"$f":"Import!E8007","v":0}]
[null,13,"Time To Maturity - 7-8 Years",null,null,{"$f":"Import!E7852","v":0},null,{"$f":"Import!E7883","v":0},null,{"$f":"Import!E7914","v":0},null,{"$f":"Import!E7945","v":0},null,{"$f":"Import!E7976","v":0},null,{"$f":"Import!E7992","v":0},null,{"$f":"Import!E8008","v":0}]
[null,14,"Time To Maturity - 8-9 Years",null,null,{"$f":"Import!E7853","v":0},null,{"$f":"Import!E7884","v":0},null,{"$f":"Import!E7915","v":0},null,{"$f":"Import!E7946","v":0},null,{"$f":"Import!E7977","v":0},null,{"$f":"Import!E7993","v":0},null,{"$f":"Import!E8009","v":0}]
[null,15,"Time To Maturity - >9 Years",null,null,{"$f":"Import!E7854","v":0},null,{"$f":"Import!E7885","v":0},null,{"$f":"Import!E7916","v":0},null,{"$f":"Import!E7947","v":0},null,{"$f":"Import!E7978","v":0},null,{"$f":"Import!E7994","v":0},null,{"$f":"Import!E8010","v":0}]
[]
[null,null,"Out-of-the-Money "]
[null,16,"Guaranteed Minimum Death Benefit: Return of Premium, Ratchet and Reset 2.",null,null,{"$f":"Import!E7855","v":0},null,{"$f":"Import!E7886","v":0},null,{"$f":"Import!E7917","v":0},null,{"$f":"Import!E7948","v":0}]
[null,17,"Guaranteed Minimum Death Benefit: Enhanced Benefits (Roll up) 2.",null,null,{"$f":"Import!E7856","v":0},null,{"$f":"Import!E7887","v":0},null,{"$f":"Import!E7918","v":0},null,{"$f":"Import!E7949","v":0}]
[null,18,"Guaranteed Minimum Income Benefit",null,null,{"$f":"Import!E7857","v":0},null,{"$f":"Import!E7888","v":0},null,{"$f":"Import!E7919","v":0},null,{"$f":"Import!E7950","v":0}]
[null,19,"Guaranteed Minimum Withdrawal Benefit",null,null,{"$f":"Import!E7858","v":0},null,{"$f":"Import!E7889","v":0},null,{"$f":"Import!E7920","v":0},null,{"$f":"Import!E7951","v":0}]
[null,20,"Guaranteed Enhanced Earnings Benefit",null,null,{"$f":"Import!E7859","v":0},null,{"$f":"Import!E7890","v":0},null,{"$f":"Import!E7921","v":0},null,{"$f":"Import!E7952","v":0}]
[null,null,"Guaranteed Minimum Accumulation Benefit: "]
[null,21,"Time To Maturity - 0-1 Year",null,null,{"$f":"Import!E7860","v":0},null,{"$f":"Import!E7891","v":0},null,{"$f":"Import!E7922","v":0},null,{"$f":"Import!E7953","v":0}]
[null,22,"Time To Maturity - 1-2 Years",null,null,{"$f":"Import!E7861","v":0},null,{"$f":"Import!E7892","v":0},null,{"$f":"Import!E7923","v":0},null,{"$f":"Import!E7954","v":0}]
[null,23,"Time To Maturity - 2-3 Years",null,null,{"$f":"Import!E7862","v":0},null,{"$f":"Import!E7893","v":0},null,{"$f":"Import!E7924","v":0},null,{"$f":"Import!E7955","v":0}]
[null,24,"Time To Maturity - 3-4 Years",null,null,{"$f":"Import!E7863","v":0},null,{"$f":"Import!E7894","v":0},null,{"$f":"Import!E7925","v":0},null,{"$f":"Import!E7956","v":0}]
[null,25,"Time To Maturity - 4-5 Years",null,null,{"$f":"Import!E7864","v":0},null,{"$f":"Import!E7895","v":0},null,{"$f":"Import!E7926","v":0},null,{"$f":"Import!E7957","v":0}]
[null,26,"Time To Maturity - 5-6 Years",null,null,{"$f":"Import!E7865","v":0},null,{"$f":"Import!E7896","v":0},null,{"$f":"Import!E7927","v":0},null,{"$f":"Import!E7958","v":0}]
[null,27,"Time To Maturity - 6-7 Years",null,null,{"$f":"Import!E7866","v":0},null,{"$f":"Import!E7897","v":0},null,{"$f":"Import!E7928","v":0},null,{"$f":"Import!E7959","v":0}]
[null,28,"Time To Maturity - 7-8 Years",null,null,{"$f":"Import!E7867","v":0},null,{"$f":"Import!E7898","v":0},null,{"$f":"Import!E7929","v":0},null,{"$f":"Import!E7960","v":0}]
[null,29,"Time To Maturity - 8-9 Years",null,null,{"$f":"Import!E7868","v":0},null,{"$f":"Import!E7899","v":0},null,{"$f":"Import!E7930","v":0},null,{"$f":"Import!E7961","v":0}]
[null,30,"Time To Maturity - >9 Years",null,null,{"$f":"Import!E7869","v":0},null,{"$f":"Import!E7900","v":0},null,{"$f":"Import!E7931","v":0},null,{"$f":"Import!E7962","v":0}]
[]
[null,31,"Total (Variable Annuities)",null,null,{"$f":"SUM(F13:F47)","v":0},null,{"$f":"SUM(H13:H47)","v":0},null,{"$f":"SUM(J13:J47)","v":0},null,{"$f":"SUM(L13:L47)","v":0},null,{"$f":"SUM(N13:N47)","v":0},null,{"$f":"SUM(P13:P47)","v":0},null,{"$f":"SUM(R13:R47)","v":0}]
[]
[null,32,"Percentage of Guaranteed Minimum Death Benefit with Multiple Guarantees",null,null,null,null,null,null,null,null,{"$f":"Import!E8012","v":0}]
[]
[]
[null,null,"Notes"]
[null,null,"1.  Factors should be applied to Net Amount at Risk (NAR) defined as:"]
[null,null,null,"GMAB","Total claim payable if all contracts mature immediately"]
[null,null,null,"GMDB","Total claim amount payable upon immediate death of all policyholders"]
[null,null,null,"GMIB","Total claim payable upon full and immediate annuitisation of all policies using an 80% factor applied to the GV (the 80% represents the ratio between current market annuitisation factors and the guaranteed annuitisation factors)"]
[null,null,null,"GMWB","Total claim payable if 100% of the guaranteed withdrawal benefit base in excess of the current account value is withdrawn immediately"]
[null,null,null,"GEEB","Total guaranteed enhanced payments upon immediate death of all policyholders"]
[]
[null,null,"2. Where ratchets, resets and roll-ups exist, please use the roll-up category."]
[]
[null,null,"3.  NAR is net of reinsurance."]
[]
[null,null,"4.  The proportion used for the account value under reinsurance is the proportion used for NAR."]
[]
[null,null,"5.  Volatility is defined as the annual volatility of the fund.  In the case where there is no, or limited, history of the fund, use the volatility of the benchmark."]

{"sheet":"Schedule VIII (EBS)","index":68,"n_rows":69,"n_cols":18,"rows_kept":69,"cut":false,"hidden":false,"merged":[[2,2,2,4],[56,4,56,17],[7,5,8,5],[7,7,7,11],[7,13,7,17],[12,2,12,4],[13,2,13,4],[30,2,30,4],[31,2,31,4]]}
[null,null,"SCHEDULE OF LONG-TERM BUSINESS VARIABLE ANNUITY DATA AND RECONCILIATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE VIII (EBS)"]
[]
[null,"SCHEDULE OF LONG-TERM VARIABLE ANNUITY GUARANTEES"]
[null,null,null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)"]
[null,null,null,null,null,"Bermuda EBS Best Estimate Provisions",null,"Guaranteed Value 4",null,null,null,null,null,"Net Amount at Risk"]
[null,null,null,null,null,null,null,"Volatility (0% - 10.0%]",null,"Volatility (10.0% - 15.0%]",null,"Volatility >15.0%",null,"Volatility (0% - 10.0%]",null,"Volatility (10.0% - 15.0%]",null,"Volatility >15.0%"]
[null,null,null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[]
[null,null,"In-the-Money "]
[null,1,"Guaranteed Minimum Death Benefit: Return of Premium, Ratchet and Reset 2.",null,null,{"$f":"Import!I7840","v":0},null,{"$f":"Import!I7871","v":0},null,{"$f":"Import!I7902","v":0},null,{"$f":"Import!I7933","v":0},null,{"$f":"Import!I7964","v":0},null,{"$f":"Import!I7980","v":0},null,{"$f":"Import!I7996","v":0}]
[null,2,"Guaranteed Minimum Death Benefit: Enhanced Benefits (Roll up) 2.",null,null,{"$f":"Import!I7841","v":0},null,{"$f":"Import!I7872","v":0},null,{"$f":"Import!I7903","v":0},null,{"$f":"Import!I7934","v":0},null,{"$f":"Import!I7965","v":0},null,{"$f":"Import!I7981","v":0},null,{"$f":"Import!I7997","v":0}]
[null,3,"Guaranteed Minimum Income Benefit",null,null,{"$f":"Import!I7842","v":0},null,{"$f":"Import!I7873","v":0},null,{"$f":"Import!I7904","v":0},null,{"$f":"Import!I7935","v":0},null,{"$f":"Import!I7966","v":0},null,{"$f":"Import!I7982","v":0},null,{"$f":"Import!I7998","v":0}]
[null,4,"Guaranteed Minimum Withdrawal Benefit",null,null,{"$f":"Import!I7843","v":0},null,{"$f":"Import!I7874","v":0},null,{"$f":"Import!I7905","v":0},null,{"$f":"Import!I7936","v":0},null,{"$f":"Import!I7967","v":0},null,{"$f":"Import!I7983","v":0},null,{"$f":"Import!I7999","v":0}]
[null,5,"Guaranteed Enhanced Earnings Benefit",null,null,{"$f":"Import!I7844","v":0},null,{"$f":"Import!I7875","v":0},null,{"$f":"Import!I7906","v":0},null,{"$f":"Import!I7937","v":0},null,{"$f":"Import!I7968","v":0},null,{"$f":"Import!I7984","v":0},null,{"$f":"Import!I8000","v":0}]
[null,null,"Guaranteed Minimum Accumulation Benefit: "]
[null,6,"Time To Maturity - 0-1 Year",null,null,{"$f":"Import!I7845","v":0},null,{"$f":"Import!I7876","v":0},null,{"$f":"Import!I7907","v":0},null,{"$f":"Import!I7938","v":0},null,{"$f":"Import!I7969","v":0},null,{"$f":"Import!I7985","v":0},null,{"$f":"Import!I8001","v":0}]
[null,7,"Time To Maturity - 1-2 Years",null,null,{"$f":"Import!I7846","v":0},null,{"$f":"Import!I7877","v":0},null,{"$f":"Import!I7908","v":0},null,{"$f":"Import!I7939","v":0},null,{"$f":"Import!I7970","v":0},null,{"$f":"Import!I7986","v":0},null,{"$f":"Import!I8002","v":0}]
[null,8,"Time To Maturity - 2-3 Years",null,null,{"$f":"Import!I7847","v":0},null,{"$f":"Import!I7878","v":0},null,{"$f":"Import!I7909","v":0},null,{"$f":"Import!I7940","v":0},null,{"$f":"Import!I7971","v":0},null,{"$f":"Import!I7987","v":0},null,{"$f":"Import!I8003","v":0}]
[null,9,"Time To Maturity - 3-4 Years",null,null,{"$f":"Import!I7848","v":0},null,{"$f":"Import!I7879","v":0},null,{"$f":"Import!I7910","v":0},null,{"$f":"Import!I7941","v":0},null,{"$f":"Import!I7972","v":0},null,{"$f":"Import!I7988","v":0},null,{"$f":"Import!I8004","v":0}]
[null,10,"Time To Maturity - 4-5 Years",null,null,{"$f":"Import!I7849","v":0},null,{"$f":"Import!I7880","v":0},null,{"$f":"Import!I7911","v":0},null,{"$f":"Import!I7942","v":0},null,{"$f":"Import!I7973","v":0},null,{"$f":"Import!I7989","v":0},null,{"$f":"Import!I8005","v":0}]
[null,11,"Time To Maturity - 5-6 Years",null,null,{"$f":"Import!I7850","v":0},null,{"$f":"Import!I7881","v":0},null,{"$f":"Import!I7912","v":0},null,{"$f":"Import!I7943","v":0},null,{"$f":"Import!I7974","v":0},null,{"$f":"Import!I7990","v":0},null,{"$f":"Import!I8006","v":0}]
[null,12,"Time To Maturity - 6-7 Years",null,null,{"$f":"Import!I7851","v":0},null,{"$f":"Import!I7882","v":0},null,{"$f":"Import!I7913","v":0},null,{"$f":"Import!I7944","v":0},null,{"$f":"Import!I7975","v":0},null,{"$f":"Import!I7991","v":0},null,{"$f":"Import!I8007","v":0}]
[null,13,"Time To Maturity - 7-8 Years",null,null,{"$f":"Import!I7852","v":0},null,{"$f":"Import!I7883","v":0},null,{"$f":"Import!I7914","v":0},null,{"$f":"Import!I7945","v":0},null,{"$f":"Import!I7976","v":0},null,{"$f":"Import!I7992","v":0},null,{"$f":"Import!I8008","v":0}]
[null,14,"Time To Maturity - 8-9 Years",null,null,{"$f":"Import!I7853","v":0},null,{"$f":"Import!I7884","v":0},null,{"$f":"Import!I7915","v":0},null,{"$f":"Import!I7946","v":0},null,{"$f":"Import!I7977","v":0},null,{"$f":"Import!I7993","v":0},null,{"$f":"Import!I8009","v":0}]
[null,15,"Time To Maturity - >9 Years",null,null,{"$f":"Import!I7854","v":0},null,{"$f":"Import!I7885","v":0},null,{"$f":"Import!I7916","v":0},null,{"$f":"Import!I7947","v":0},null,{"$f":"Import!I7978","v":0},null,{"$f":"Import!I7994","v":0},null,{"$f":"Import!I8010","v":0}]
[]
[null,null,"Out-of-the-Money "]
[null,16,"Guaranteed Minimum Death Benefit: Return of Premium, Ratchet and Reset 2.",null,null,{"$f":"Import!I7855","v":0},null,{"$f":"Import!I7886","v":0},null,{"$f":"Import!I7917","v":0},null,{"$f":"Import!I7948","v":0}]
[null,17,"Guaranteed Minimum Death Benefit: Enhanced Benefits (Roll up) 2.",null,null,{"$f":"Import!I7856","v":0},null,{"$f":"Import!I7887","v":0},null,{"$f":"Import!I7918","v":0},null,{"$f":"Import!I7949","v":0}]
[null,18,"Guaranteed Minimum Income Benefit",null,null,{"$f":"Import!I7857","v":0},null,{"$f":"Import!I7888","v":0},null,{"$f":"Import!I7919","v":0},null,{"$f":"Import!I7950","v":0}]
[null,19,"Guaranteed Minimum Withdrawal Benefit",null,null,{"$f":"Import!I7858","v":0},null,{"$f":"Import!I7889","v":0},null,{"$f":"Import!I7920","v":0},null,{"$f":"Import!I7951","v":0}]
[null,20,"Guaranteed Enhanced Earnings Benefit",null,null,{"$f":"Import!I7859","v":0},null,{"$f":"Import!I7890","v":0},null,{"$f":"Import!I7921","v":0},null,{"$f":"Import!I7952","v":0}]
[null,null,"Guaranteed Minimum Accumulation Benefit: "]
[null,21,"Time To Maturity - 0-1 Year",null,null,{"$f":"Import!I7860","v":0},null,{"$f":"Import!I7891","v":0},null,{"$f":"Import!I7922","v":0},null,{"$f":"Import!I7953","v":0}]
[null,22,"Time To Maturity - 1-2 Years",null,null,{"$f":"Import!I7861","v":0},null,{"$f":"Import!I7892","v":0},null,{"$f":"Import!I7923","v":0},null,{"$f":"Import!I7954","v":0}]
[null,23,"Time To Maturity - 2-3 Years",null,null,{"$f":"Import!I7862","v":0},null,{"$f":"Import!I7893","v":0},null,{"$f":"Import!I7924","v":0},null,{"$f":"Import!I7955","v":0}]
[null,24,"Time To Maturity - 3-4 Years",null,null,{"$f":"Import!I7863","v":0},null,{"$f":"Import!I7894","v":0},null,{"$f":"Import!I7925","v":0},null,{"$f":"Import!I7956","v":0}]
[null,25,"Time To Maturity - 4-5 Years",null,null,{"$f":"Import!I7864","v":0},null,{"$f":"Import!I7895","v":0},null,{"$f":"Import!I7926","v":0},null,{"$f":"Import!I7957","v":0}]
[null,26,"Time To Maturity - 5-6 Years",null,null,{"$f":"Import!I7865","v":0},null,{"$f":"Import!I7896","v":0},null,{"$f":"Import!I7927","v":0},null,{"$f":"Import!I7958","v":0}]
[null,27,"Time To Maturity - 6-7 Years",null,null,{"$f":"Import!I7866","v":0},null,{"$f":"Import!I7897","v":0},null,{"$f":"Import!I7928","v":0},null,{"$f":"Import!I7959","v":0}]
[null,28,"Time To Maturity - 7-8 Years",null,null,{"$f":"Import!I7867","v":0},null,{"$f":"Import!I7898","v":0},null,{"$f":"Import!I7929","v":0},null,{"$f":"Import!I7960","v":0}]
[null,29,"Time To Maturity - 8-9 Years",null,null,{"$f":"Import!I7868","v":0},null,{"$f":"Import!I7899","v":0},null,{"$f":"Import!I7930","v":0},null,{"$f":"Import!I7961","v":0}]
[null,30,"Time To Maturity - >9 Years",null,null,{"$f":"Import!I7869","v":0},null,{"$f":"Import!I7900","v":0},null,{"$f":"Import!I7931","v":0},null,{"$f":"Import!I7962","v":0}]
[]
[null,31,"Total (Variable Annuities)",null,null,{"$f":"SUM(F13:F47)","v":0},null,{"$f":"SUM(H13:H47)","v":0},null,{"$f":"SUM(J13:J47)","v":0},null,{"$f":"SUM(L13:L47)","v":0},null,{"$f":"SUM(N13:N47)","v":0},null,{"$f":"SUM(P13:P47)","v":0},null,{"$f":"SUM(R13:R47)","v":0}]
[]
[null,32,"Percentage of Guaranteed Minimum Death Benefit with Multiple Guarantees",null,null,null,null,null,null,null,null,{"$f":"Import!I8012","v":0}]
[]
[]
[null,null,"Notes"]
[null,null,"1.  Factors should be applied to Net Amount at Risk (NAR) defined as:"]
[null,null,null,"GMAB","Total claim payable if all contracts mature immediately"]
[null,null,null,"GMDB","Total claim amount payable upon immediate death of all policyholders"]
[null,null,null,"GMIB","Total claim payable upon full and immediate annuitisation of all policies using an 80% factor applied to the GV (the 80% represents the ratio between current market annuitisation factors and the guaranteed annuitisation factors)"]
[null,null,null,"GMWB","Total claim payable if 100% of the guaranteed withdrawal benefit base in excess of the current account value is withdrawn immediately"]
[null,null,null,"GEEB","Total guaranteed enhanced payments upon immediate death of all policyholders"]
[]
[null,null,"2. Where ratchets, resets and roll-ups exist, please use the roll-up category."]
[]
[null,null,"3.  NAR is net of reinsurance."]
[]
[null,null,"4.  The proportion used for the account value under reinsurance is the proportion used for NAR."]
[]
[null,null,"5.  Volatility is defined as the annual volatility of the fund.  In the case where there is no, or limited, history of the fund, use the volatility of the benchmark."]
[]
[null,null,"6. Bermuda EBS best estimate provisions are to be calculated in accordance with Economic Balance Sheet valuation principals under Schedule XIV."]

{"sheet":"Schedule VIII(a)","index":69,"n_rows":102,"n_cols":19,"rows_kept":102,"cut":false,"hidden":true,"merged":[[70,3,71,3],[70,5,71,5],[70,7,71,7],[70,9,71,9],[70,11,71,11],[0,16,0,19],[61,11,62,11],[8,11,9,11],[8,16,9,16],[8,18,9,18],[50,11,51,11],[3,11,4,18],[6,1,6,12],[6,13,6,19],[61,9,62,9],[27,7,28,7],[8,3,9,3],[8,5,9,5],[91,3,91,14],[8,7,9,7],[8,9,9,9],[85,2,85,5],[50,3,51,3],[50,5,51,5],[50,7,51,7],[50,9,51,9],[61,3,62,3],[18,14,18,18],[27,3,28,3],[27,5,28,5],[61,5,62,5],[61,7,62,7],[27,9,28,9],[27,11,28,11]]}
[null,null,"SCHEDULE OF LONG-TERM VARIABLE ANNUITY - INTERNAL CAPITAL MODEL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE VIII(a)"]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!A65\",\"Details of Internal Variable Annuity Guarantees (IE Actuarial Memorandum and Distribution of Cumulative Losses) are to be included in the attachments section 6.\")","v":"Details of Internal Variable Annuity Guarantees (IE Actuarial Memorandum and Distribution of Cumulative Losses) are to be included in the attachments section 6."}]
[]
[]
[null,"SCHEDULE OF LONG-TERM VARIABLE ANNUITY GUARANTEES",null,null,null,null,null,null,null,null,null,null,null,"TOTAL CAPITAL REQUIREMENT BASED ON INTERNAL MODEL RESULTS"]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,null,null,null,"(6)",null,"(7)"]
[null,null,null,"Bermuda Statutory Reserve",null,"Policy Count",null,"Account Value",null,"Guarantee Value",null,"Net Amount At Risk",null,null,null,null,"Without Hedging",null,"With Hedging"]
[]
[null,null,"Policy Type",{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,null,"Guaranteed Minimum Death Benefit: Return of Premium",{"$f":"Import!E8034","v":0},null,{"$f":"Import!E8048","v":0},null,{"$f":"Import!E8062","v":0},null,{"$f":"Import!E8076","v":0},null,{"$f":"Import!E8090","v":0},null,"1.","Internal Model-Based Capital Requirement",null,{"$f":"Import!E8014","v":0},null,{"$f":"Import!E8022","v":0}]
[null,null,"Guaranteed Minimum Death Benefit: Ratchet ",{"$f":"Import!E8035","v":0},null,{"$f":"Import!E8049","v":0},null,{"$f":"Import!E8063","v":0},null,{"$f":"Import!E8077","v":0},null,{"$f":"Import!E8091","v":0}]
[null,null,"Guaranteed Minimum Death Benefit: Roll-up",{"$f":"Import!E8036","v":0},null,{"$f":"Import!E8050","v":0},null,{"$f":"Import!E8064","v":0},null,{"$f":"Import!E8078","v":0},null,{"$f":"Import!E8092","v":0},null,"2.","Prescribed Stress Tests:"]
[null,null,"Guaranteed Minimum Death Benefit: With Compound Guarantees",{"$f":"Import!E8037","v":0},null,{"$f":"Import!E8051","v":0},null,{"$f":"Import!E8065","v":0},null,{"$f":"Import!E8079","v":0},null,{"$f":"Import!E8093","v":0},null,null,"a. Equity - Immediate shock of 20% to separate account funds",null,{"$f":"Import!E8015","v":0},null,{"$f":"Import!E8023","v":0}]
[null,null,"Guaranteed Minimum Income Benefit: Return of Premium",{"$f":"Import!E8038","v":0},null,{"$f":"Import!E8052","v":0},null,{"$f":"Import!E8066","v":0},null,{"$f":"Import!E8080","v":0},null,{"$f":"Import!E8094","v":0},null,null,"   b. Absolute immediate increase of 10% in implied volatility",null,{"$f":"Import!E8016","v":0},null,{"$f":"Import!E8024","v":0}]
[null,null,"Guaranteed Minimum Income Benefit: Ratchet",{"$f":"Import!E8039","v":0},null,{"$f":"Import!E8053","v":0},null,{"$f":"Import!E8067","v":0},null,{"$f":"Import!E8081","v":0},null,{"$f":"Import!E8095","v":0},null,null,"   c. Interest rates - Immediate parallel shift up/down by 100 bps",null,{"$f":"Import!E8017","v":0},null,{"$f":"Import!E8025","v":0}]
[null,null,"Guaranteed Minimum Income Benefit: Roll-up",{"$f":"Import!E8040","v":0},null,{"$f":"Import!E8054","v":0},null,{"$f":"Import!E8068","v":0},null,{"$f":"Import!E8082","v":0},null,{"$f":"Import!E8096","v":0}]
[null,null,"Guaranteed Minimum Income Benefit: With Compound Guarantees",{"$f":"Import!E8041","v":0},null,{"$f":"Import!E8055","v":0},null,{"$f":"Import!E8069","v":0},null,{"$f":"Import!E8083","v":0},null,{"$f":"Import!E8097","v":0},null,"3.","Stresses to Actuarial Assumptions for Mortality and Policyholder behaviour:"]
[null,null,"Enhanced Earnings Benefit",{"$f":"Import!E8042","v":0},null,{"$f":"Import!E8056","v":0},null,{"$f":"Import!E8070","v":0},null,{"$f":"Import!E8084","v":0},null,{"$f":"Import!E8098","v":0},null,"a.",{"$f":"Import!E8030","v":0},null,{"$f":"Import!E8018","v":0},null,{"$f":"Import!E8026","v":0}]
[null,null,"Guaranteed Minimum Withdrawal Benefit",{"$f":"Import!E8043","v":0},null,{"$f":"Import!E8057","v":0},null,{"$f":"Import!E8071","v":0},null,{"$f":"Import!E8085","v":0},null,{"$f":"Import!E8099","v":0},null,"b.",{"$f":"Import!E8031","v":0},null,{"$f":"Import!E8019","v":0},null,{"$f":"Import!E8027","v":0}]
[null,null,"Guaranteed Minimum Withdrawal for Life",{"$f":"Import!E8044","v":0},null,{"$f":"Import!E8058","v":0},null,{"$f":"Import!E8072","v":0},null,{"$f":"Import!E8086","v":0},null,{"$f":"Import!E8100","v":0},null,"c.",{"$f":"Import!E8032","v":0},null,{"$f":"Import!E8020","v":0},null,{"$f":"Import!E8028","v":0}]
[null,null,"Guaranteed Minimum Accumulation Benefit: ",{"$f":"Import!E8045","v":0},null,{"$f":"Import!E8059","v":0},null,{"$f":"Import!E8073","v":0},null,{"$f":"Import!E8087","v":0},null,{"$f":"Import!E8101","v":0},null,"d.",{"$f":"Import!E8033","v":0},null,{"$f":"Import!E8021","v":0},null,{"$f":"Import!E8029","v":0}]
[null,null,"Guaranteed Minimum Accumulation Benefit: With Compound Guarantees",{"$f":"Import!E8046","v":0},null,{"$f":"Import!E8060","v":0},null,{"$f":"Import!E8074","v":0},null,{"$f":"Import!E8088","v":0},null,{"$f":"Import!E8102","v":0}]
[null,null,"Total (Variable Annuities)",{"$f":"SUM(D12:D24)","v":0},null,{"$f":"SUM(F12:F24)","v":0},null,{"$f":"SUM(H12:H24)","v":0},null,{"$f":"SUM(J12:J24)","v":0},null,{"$f":"SUM(L12:L24)","v":0}]
[]
[]
[null,null,null,"Bermuda Statutory Reserve",null,"Policy Count",null,"Account Value",null,"Guarantee Value",null,"Total Amount At Risk"]
[]
[null,null,"Years Since Issue",{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,null,0,{"$f":"Import!E8104","v":0},null,{"$f":"Import!E8122","v":0},null,{"$f":"Import!E8140","v":0},null,{"$f":"Import!E8158","v":0},null,{"$f":"Import!E8176","v":0}]
[null,null,1,{"$f":"Import!E8105","v":0},null,{"$f":"Import!E8123","v":0},null,{"$f":"Import!E8141","v":0},null,{"$f":"Import!E8159","v":0},null,{"$f":"Import!E8177","v":0}]
[null,null,2,{"$f":"Import!E8106","v":0},null,{"$f":"Import!E8124","v":0},null,{"$f":"Import!E8142","v":0},null,{"$f":"Import!E8160","v":0},null,{"$f":"Import!E8178","v":0}]
[null,null,3,{"$f":"Import!E8107","v":0},null,{"$f":"Import!E8125","v":0},null,{"$f":"Import!E8143","v":0},null,{"$f":"Import!E8161","v":0},null,{"$f":"Import!E8179","v":0}]
[null,null,4,{"$f":"Import!E8108","v":0},null,{"$f":"Import!E8126","v":0},null,{"$f":"Import!E8144","v":0},null,{"$f":"Import!E8162","v":0},null,{"$f":"Import!E8180","v":0}]
[null,null,5,{"$f":"Import!E8109","v":0},null,{"$f":"Import!E8127","v":0},null,{"$f":"Import!E8145","v":0},null,{"$f":"Import!E8163","v":0},null,{"$f":"Import!E8181","v":0}]
[null,null,6,{"$f":"Import!E8110","v":0},null,{"$f":"Import!E8128","v":0},null,{"$f":"Import!E8146","v":0},null,{"$f":"Import!E8164","v":0},null,{"$f":"Import!E8182","v":0}]
[" ",null,7,{"$f":"Import!E8111","v":0},null,{"$f":"Import!E8129","v":0},null,{"$f":"Import!E8147","v":0},null,{"$f":"Import!E8165","v":0},null,{"$f":"Import!E8183","v":0}]
[null,null,8,{"$f":"Import!E8112","v":0},null,{"$f":"Import!E8130","v":0},null,{"$f":"Import!E8148","v":0},null,{"$f":"Import!E8166","v":0},null,{"$f":"Import!E8184","v":0}]
[null,null,9,{"$f":"Import!E8113","v":0},null,{"$f":"Import!E8131","v":0},null,{"$f":"Import!E8149","v":0},null,{"$f":"Import!E8167","v":0},null,{"$f":"Import!E8185","v":0}]
[null,null,10,{"$f":"Import!E8114","v":0},null,{"$f":"Import!E8132","v":0},null,{"$f":"Import!E8150","v":0},null,{"$f":"Import!E8168","v":0},null,{"$f":"Import!E8186","v":0}]
[null,null,11,{"$f":"Import!E8115","v":0},null,{"$f":"Import!E8133","v":0},null,{"$f":"Import!E8151","v":0},null,{"$f":"Import!E8169","v":0},null,{"$f":"Import!E8187","v":0}]
[null,null,12,{"$f":"Import!E8116","v":0},null,{"$f":"Import!E8134","v":0},null,{"$f":"Import!E8152","v":0},null,{"$f":"Import!E8170","v":0},null,{"$f":"Import!E8188","v":0}]
[null,null,13,{"$f":"Import!E8117","v":0},null,{"$f":"Import!E8135","v":0},null,{"$f":"Import!E8153","v":0},null,{"$f":"Import!E8171","v":0},null,{"$f":"Import!E8189","v":0}]
[null,null,14,{"$f":"Import!E8118","v":0},null,{"$f":"Import!E8136","v":0},null,{"$f":"Import!E8154","v":0},null,{"$f":"Import!E8172","v":0},null,{"$f":"Import!E8190","v":0}]
[null,null,15,{"$f":"Import!E8119","v":0},null,{"$f":"Import!E8137","v":0},null,{"$f":"Import!E8155","v":0},null,{"$f":"Import!E8173","v":0},null,{"$f":"Import!E8191","v":0}]
[null,null,">15",{"$f":"Import!E8120","v":0},null,{"$f":"Import!E8138","v":0},null,{"$f":"Import!E8156","v":0},null,{"$f":"Import!E8174","v":0},null,{"$f":"Import!E8192","v":0}]
[null,null,null,{"$f":"SUM(D31:D47)","v":0},null,{"$f":"SUM(F31:F47)","v":0},null,{"$f":"SUM(H31:H47)","v":0},null,{"$f":"SUM(J31:J47)","v":0},null,{"$f":"SUM(L31:L47)","v":0}]
[]
[]
[null,null,null,"Bermuda Statutory Reserve",null,"Policy Count",null,"Account Value",null,"Guarantee Value",null,"Total Amount At Risk"]
[]
[null,null,"In/Out of the Money",{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,null,"<-15%",{"$f":"Import!E8194","v":0},null,{"$f":"Import!E8200","v":0},null,{"$f":"Import!E8206","v":0},null,{"$f":"Import!E8212","v":0},null,{"$f":"Import!E8218","v":0}]
[null,null,"(-15%) - (-5%)",{"$f":"Import!E8195","v":0},null,{"$f":"Import!E8201","v":0},null,{"$f":"Import!E8207","v":0},null,{"$f":"Import!E8213","v":0},null,{"$f":"Import!E8219","v":0}]
[null,null,"(-5%) - (+5%)",{"$f":"Import!E8196","v":0},null,{"$f":"Import!E8202","v":0},null,{"$f":"Import!E8208","v":0},null,{"$f":"Import!E8214","v":0},null,{"$f":"Import!E8220","v":0}]
[null,null,"(+5%) - (+15%)",{"$f":"Import!E8197","v":0},null,{"$f":"Import!E8203","v":0},null,{"$f":"Import!E8209","v":0},null,{"$f":"Import!E8215","v":0},null,{"$f":"Import!E8221","v":0}]
[null,null,">+15%",{"$f":"Import!E8198","v":0},null,{"$f":"Import!E8204","v":0},null,{"$f":"Import!E8210","v":0},null,{"$f":"Import!E8216","v":0},null,{"$f":"Import!E8222","v":0}]
[null,null,null,{"$f":"SUM(D54:D58)","v":0},null,{"$f":"SUM(F54:F58)","v":0},null,{"$f":"SUM(H54:H58)","v":0},null,{"$f":"SUM(J54:J58)","v":0},null,{"$f":"SUM(L54:L58)","v":0}]
[]
[]
[null,null,null,"Bermuda Statutory Reserve",null,"Policy Count",null,"Account Value",null,"Guarantee Value",null,"Total Amount At Risk"]
[]
[null,null,"Fund Volatility",{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,null," 0-10% ",{"$f":"Import!E8224","v":0},null,{"$f":"Import!E8228","v":0},null,{"$f":"Import!E8232","v":0},null,{"$f":"Import!E8236","v":0},null,{"$f":"Import!E8240","v":0}]
[null,null," 10-20% ",{"$f":"Import!E8225","v":0},null,{"$f":"Import!E8229","v":0},null,{"$f":"Import!E8233","v":0},null,{"$f":"Import!E8237","v":0},null,{"$f":"Import!E8241","v":0}]
[null,null," 20%+ ",{"$f":"Import!E8226","v":0},null,{"$f":"Import!E8230","v":0},null,{"$f":"Import!E8234","v":0},null,{"$f":"Import!E8238","v":0},null,{"$f":"Import!E8242","v":0}]
[null,null,null,{"$f":"SUM(D65:D67)","v":0},null,{"$f":"SUM(F65:F67)","v":0},null,{"$f":"SUM(H65:H67)","v":0},null,{"$f":"SUM(J65:J67)","v":0},null,{"$f":"SUM(L65:L67)","v":0}]
[]
[]
[null,null,null,"Bermuda Statutory Reserve",null,"Policy Count",null,"Account Value",null,"Guarantee Value",null,"Total Amount At Risk"]
[]
[null,null,"Years to Next Maturity (GMAB Only)",{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,null,0,{"$f":"Import!E8244","v":0},null,{"$f":"Import!E8256","v":0},null,{"$f":"Import!E8268","v":0},null,{"$f":"Import!E8280","v":0},null,{"$f":"Import!E8292","v":0}]
[null,null,1,{"$f":"Import!E8245","v":0},null,{"$f":"Import!E8257","v":0},null,{"$f":"Import!E8269","v":0},null,{"$f":"Import!E8281","v":0},null,{"$f":"Import!E8293","v":0}]
[null,null,2,{"$f":"Import!E8246","v":0},null,{"$f":"Import!E8258","v":0},null,{"$f":"Import!E8270","v":0},null,{"$f":"Import!E8282","v":0},null,{"$f":"Import!E8294","v":0}]
[null,null,3,{"$f":"Import!E8247","v":0},null,{"$f":"Import!E8259","v":0},null,{"$f":"Import!E8271","v":0},null,{"$f":"Import!E8283","v":0},null,{"$f":"Import!E8295","v":0}]
[null,null,4,{"$f":"Import!E8248","v":0},null,{"$f":"Import!E8260","v":0},null,{"$f":"Import!E8272","v":0},null,{"$f":"Import!E8284","v":0},null,{"$f":"Import!E8296","v":0}]
[null,null,5,{"$f":"Import!E8249","v":0},null,{"$f":"Import!E8261","v":0},null,{"$f":"Import!E8273","v":0},null,{"$f":"Import!E8285","v":0},null,{"$f":"Import!E8297","v":0}]
[null,null,6,{"$f":"Import!E8250","v":0},null,{"$f":"Import!E8262","v":0},null,{"$f":"Import!E8274","v":0},null,{"$f":"Import!E8286","v":0},null,{"$f":"Import!E8298","v":0}]
[" ",null,7,{"$f":"Import!E8251","v":0},null,{"$f":"Import!E8263","v":0},null,{"$f":"Import!E8275","v":0},null,{"$f":"Import!E8287","v":0},null,{"$f":"Import!E8299","v":0}]
[null,null,8,{"$f":"Import!E8252","v":0},null,{"$f":"Import!E8264","v":0},null,{"$f":"Import!E8276","v":0},null,{"$f":"Import!E8288","v":0},null,{"$f":"Import!E8300","v":0}]
[null,null,9,{"$f":"Import!E8253","v":0},null,{"$f":"Import!E8265","v":0},null,{"$f":"Import!E8277","v":0},null,{"$f":"Import!E8289","v":0},null,{"$f":"Import!E8301","v":0}]
[null,null,">10",{"$f":"Import!E8254","v":0},null,{"$f":"Import!E8266","v":0},null,{"$f":"Import!E8278","v":0},null,{"$f":"Import!E8290","v":0},null,{"$f":"Import!E8302","v":0}]
[null,null,null,{"$f":"SUM(D74:D84)","v":0},null,{"$f":"SUM(F74:F84)","v":0},null,{"$f":"SUM(H74:H84)","v":0},null,{"$f":"SUM(J74:J84)","v":0},null,{"$f":"SUM(L74:L84)","v":0}]
[]
[]
[null,"Notes"]
[null,"1.  Factors should be applied to Net Amount at Risk (NAR) defined as:"]
[null,null,"GMAB","Total claim payable if all contracts mature immediately"]
[null,null,"GMDB","Total claim amount payable upon immediate death of all policyholders"]
[null,null,"GMIB","Total claim payable upon full and immediate annuitisation of all policies using an 80% factor applied to the GV (the 80% represents the ratio between current market annuitisation factors and the guaranteed annuitisation factors)"]
[null,null,"GMWB","Total claim payable if 100% of the guaranteed withdrawal benefit base in excess of the current account value is withdrawn immediately"]
[null,null,"GEEB","Total guaranteed enhanced payments upon immediate death of all policyholders"]
[]
[null,"2. Where ratchets, resets and roll-ups exist, please use the roll-up category."]
[]
[null,"3.  NAR is net of reinsurance."]
[]
[null,"4.  The proportion used for the account value under reinsurance is the proportion used for NAR."]
[]
[null,"5.  Volatility is defined as the annual volatility of the fund.  In the case where there is no, or limited, history of the fund, use the volatility of the benchmark."]

{"sheet":"Schedule VIIIA (EBS)","index":70,"n_rows":104,"n_cols":19,"rows_kept":104,"cut":false,"hidden":false,"merged":[[70,3,71,3],[70,5,71,5],[70,7,71,7],[70,9,71,9],[70,11,71,11],[0,16,0,19],[61,11,62,11],[8,11,9,11],[8,16,9,16],[8,18,9,18],[50,11,51,11],[3,11,4,18],[6,1,6,12],[6,13,6,19],[61,9,62,9],[27,7,28,7],[8,3,9,3],[8,5,9,5],[91,3,91,14],[8,7,9,7],[8,9,9,9],[85,2,85,5],[50,3,51,3],[50,5,51,5],[50,7,51,7],[50,9,51,9],[61,3,62,3],[18,14,18,18],[27,3,28,3],[27,5,28,5],[61,5,62,5],[61,7,62,7],[27,9,28,9],[27,11,28,11]]}
[null,null,"SCHEDULE OF LONG-TERM VARIABLE ANNUITY - INTERNAL CAPITAL MODEL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE VIII(a) (EBS)"]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!A65\",\"Details of Internal Variable Annuity Guarantees (IE Actuarial Memorandum and Distribution of Cumulative Losses) are to be included in the attachments section 6.\")","v":"Details of Internal Variable Annuity Guarantees (IE Actuarial Memorandum and Distribution of Cumulative Losses) are to be included in the attachments section 6."}]
[]
[]
[null,"SCHEDULE OF LONG-TERM VARIABLE ANNUITY GUARANTEES",null,null,null,null,null,null,null,null,null,null,null,"TOTAL CAPITAL REQUIREMENT BASED ON INTERNAL MODEL RESULTS"]
[null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,null,null,null,"(6)",null,"(7)"]
[null,null,null,"Bermuda EBS Best Estimate Provisions",null,"Policy Count",null,"Account Value",null,"Guarantee Value",null,"Net Amount At Risk",null,null,null,null,"Without Hedging",null,"With Hedging"]
[]
[null,null,"Policy Type",{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,null,"Guaranteed Minimum Death Benefit: Return of Premium",{"$f":"Import!I8034","v":0},null,{"$f":"Import!I8048","v":0},null,{"$f":"Import!I8062","v":0},null,{"$f":"Import!I8076","v":0},null,{"$f":"Import!I8090","v":0},null,"1.","Internal Model-Based Capital Requirement",null,{"$f":"Import!I8014","v":0},null,{"$f":"Import!I8022","v":0}]
[null,null,"Guaranteed Minimum Death Benefit: Ratchet ",{"$f":"Import!I8035","v":0},null,{"$f":"Import!I8049","v":0},null,{"$f":"Import!I8063","v":0},null,{"$f":"Import!I8077","v":0},null,{"$f":"Import!I8091","v":0}]
[null,null,"Guaranteed Minimum Death Benefit: Roll-up",{"$f":"Import!I8036","v":0},null,{"$f":"Import!I8050","v":0},null,{"$f":"Import!I8064","v":0},null,{"$f":"Import!I8078","v":0},null,{"$f":"Import!I8092","v":0},null,"2.","Prescribed Stress Tests:"]
[null,null,"Guaranteed Minimum Death Benefit: With Compound Guarantees",{"$f":"Import!I8037","v":0},null,{"$f":"Import!I8051","v":0},null,{"$f":"Import!I8065","v":0},null,{"$f":"Import!I8079","v":0},null,{"$f":"Import!I8093","v":0},null,null,"a. Equity - Immediate shock of 20% to separate account funds",null,{"$f":"Import!I8015","v":0},null,{"$f":"Import!I8023","v":0}]
[null,null,"Guaranteed Minimum Income Benefit: Return of Premium",{"$f":"Import!I8038","v":0},null,{"$f":"Import!I8052","v":0},null,{"$f":"Import!I8066","v":0},null,{"$f":"Import!I8080","v":0},null,{"$f":"Import!I8094","v":0},null,null,"   b. Absolute immediate increase of 10% in implied volatility",null,{"$f":"Import!I8016","v":0},null,{"$f":"Import!I8024","v":0}]
[null,null,"Guaranteed Minimum Income Benefit: Ratchet",{"$f":"Import!I8039","v":0},null,{"$f":"Import!I8053","v":0},null,{"$f":"Import!I8067","v":0},null,{"$f":"Import!I8081","v":0},null,{"$f":"Import!I8095","v":0},null,null,"   c. Interest rates - Immediate parallel shift up/down by 100 bps",null,{"$f":"Import!I8017","v":0},null,{"$f":"Import!I8025","v":0}]
[null,null,"Guaranteed Minimum Income Benefit: Roll-up",{"$f":"Import!I8040","v":0},null,{"$f":"Import!I8054","v":0},null,{"$f":"Import!I8068","v":0},null,{"$f":"Import!I8082","v":0},null,{"$f":"Import!I8096","v":0}]
[null,null,"Guaranteed Minimum Income Benefit: With Compound Guarantees",{"$f":"Import!I8041","v":0},null,{"$f":"Import!I8055","v":0},null,{"$f":"Import!I8069","v":0},null,{"$f":"Import!I8083","v":0},null,{"$f":"Import!I8097","v":0},null,"3.","Stresses to Actuarial Assumptions for Mortality and Policyholder behaviour:"]
[null,null,"Enhanced Earnings Benefit",{"$f":"Import!I8042","v":0},null,{"$f":"Import!I8056","v":0},null,{"$f":"Import!I8070","v":0},null,{"$f":"Import!I8084","v":0},null,{"$f":"Import!I8098","v":0},null,"a.",{"$f":"Import!I8030","v":0},null,{"$f":"Import!I8018","v":0},null,{"$f":"Import!I8026","v":0}]
[null,null,"Guaranteed Minimum Withdrawal Benefit",{"$f":"Import!I8043","v":0},null,{"$f":"Import!I8057","v":0},null,{"$f":"Import!I8071","v":0},null,{"$f":"Import!I8085","v":0},null,{"$f":"Import!I8099","v":0},null,"b.",{"$f":"Import!I8031","v":0},null,{"$f":"Import!I8019","v":0},null,{"$f":"Import!I8027","v":0}]
[null,null,"Guaranteed Minimum Withdrawal for Life",{"$f":"Import!I8044","v":0},null,{"$f":"Import!I8058","v":0},null,{"$f":"Import!I8072","v":0},null,{"$f":"Import!I8086","v":0},null,{"$f":"Import!I8100","v":0},null,"c.",{"$f":"Import!I8032","v":0},null,{"$f":"Import!I8020","v":0},null,{"$f":"Import!I8028","v":0}]
[null,null,"Guaranteed Minimum Accumulation Benefit: ",{"$f":"Import!I8045","v":0},null,{"$f":"Import!I8059","v":0},null,{"$f":"Import!I8073","v":0},null,{"$f":"Import!I8087","v":0},null,{"$f":"Import!I8101","v":0},null,"d.",{"$f":"Import!I8033","v":0},null,{"$f":"Import!I8021","v":0},null,{"$f":"Import!I8029","v":0}]
[null,null,"Guaranteed Minimum Accumulation Benefit: With Compound Guarantees",{"$f":"Import!I8046","v":0},null,{"$f":"Import!I8060","v":0},null,{"$f":"Import!I8074","v":0},null,{"$f":"Import!I8088","v":0},null,{"$f":"Import!I8102","v":0}]
[null,null,"Total (Variable Annuities)",{"$f":"SUM(D12:D24)","v":0},null,{"$f":"SUM(F12:F24)","v":0},null,{"$f":"SUM(H12:H24)","v":0},null,{"$f":"SUM(J12:J24)","v":0},null,{"$f":"SUM(L12:L24)","v":0}]
[]
[]
[null,null,null,"Bermuda EBS Best Estimate Provisions",null,"Policy Count",null,"Account Value",null,"Guarantee Value",null,"Total Amount At Risk"]
[]
[null,null,"Years Since Issue",{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,null,0,{"$f":"Import!I8104","v":0},null,{"$f":"Import!I8122","v":0},null,{"$f":"Import!I8140","v":0},null,{"$f":"Import!I8158","v":0},null,{"$f":"Import!I8176","v":0}]
[null,null,1,{"$f":"Import!I8105","v":0},null,{"$f":"Import!I8123","v":0},null,{"$f":"Import!I8141","v":0},null,{"$f":"Import!I8159","v":0},null,{"$f":"Import!I8177","v":0}]
[null,null,2,{"$f":"Import!I8106","v":0},null,{"$f":"Import!I8124","v":0},null,{"$f":"Import!I8142","v":0},null,{"$f":"Import!I8160","v":0},null,{"$f":"Import!I8178","v":0}]
[null,null,3,{"$f":"Import!I8107","v":0},null,{"$f":"Import!I8125","v":0},null,{"$f":"Import!I8143","v":0},null,{"$f":"Import!I8161","v":0},null,{"$f":"Import!I8179","v":0}]
[null,null,4,{"$f":"Import!I8108","v":0},null,{"$f":"Import!I8126","v":0},null,{"$f":"Import!I8144","v":0},null,{"$f":"Import!I8162","v":0},null,{"$f":"Import!I8180","v":0}]
[null,null,5,{"$f":"Import!I8109","v":0},null,{"$f":"Import!I8127","v":0},null,{"$f":"Import!I8145","v":0},null,{"$f":"Import!I8163","v":0},null,{"$f":"Import!I8181","v":0}]
[null,null,6,{"$f":"Import!I8110","v":0},null,{"$f":"Import!I8128","v":0},null,{"$f":"Import!I8146","v":0},null,{"$f":"Import!I8164","v":0},null,{"$f":"Import!I8182","v":0}]
[" ",null,7,{"$f":"Import!I8111","v":0},null,{"$f":"Import!I8129","v":0},null,{"$f":"Import!I8147","v":0},null,{"$f":"Import!I8165","v":0},null,{"$f":"Import!I8183","v":0}]
[null,null,8,{"$f":"Import!I8112","v":0},null,{"$f":"Import!I8130","v":0},null,{"$f":"Import!I8148","v":0},null,{"$f":"Import!I8166","v":0},null,{"$f":"Import!I8184","v":0}]
[null,null,9,{"$f":"Import!I8113","v":0},null,{"$f":"Import!I8131","v":0},null,{"$f":"Import!I8149","v":0},null,{"$f":"Import!I8167","v":0},null,{"$f":"Import!I8185","v":0}]
[null,null,10,{"$f":"Import!I8114","v":0},null,{"$f":"Import!I8132","v":0},null,{"$f":"Import!I8150","v":0},null,{"$f":"Import!I8168","v":0},null,{"$f":"Import!I8186","v":0}]
[null,null,11,{"$f":"Import!I8115","v":0},null,{"$f":"Import!I8133","v":0},null,{"$f":"Import!I8151","v":0},null,{"$f":"Import!I8169","v":0},null,{"$f":"Import!I8187","v":0}]
[null,null,12,{"$f":"Import!I8116","v":0},null,{"$f":"Import!I8134","v":0},null,{"$f":"Import!I8152","v":0},null,{"$f":"Import!I8170","v":0},null,{"$f":"Import!I8188","v":0}]
[null,null,13,{"$f":"Import!I8117","v":0},null,{"$f":"Import!I8135","v":0},null,{"$f":"Import!I8153","v":0},null,{"$f":"Import!I8171","v":0},null,{"$f":"Import!I8189","v":0}]
[null,null,14,{"$f":"Import!I8118","v":0},null,{"$f":"Import!I8136","v":0},null,{"$f":"Import!I8154","v":0},null,{"$f":"Import!I8172","v":0},null,{"$f":"Import!I8190","v":0}]
[null,null,15,{"$f":"Import!I8119","v":0},null,{"$f":"Import!I8137","v":0},null,{"$f":"Import!I8155","v":0},null,{"$f":"Import!I8173","v":0},null,{"$f":"Import!I8191","v":0}]
[null,null,">15",{"$f":"Import!I8120","v":0},null,{"$f":"Import!I8138","v":0},null,{"$f":"Import!I8156","v":0},null,{"$f":"Import!I8174","v":0},null,{"$f":"Import!I8192","v":0}]
[null,null,null,{"$f":"SUM(D31:D47)","v":0},null,{"$f":"SUM(F31:F47)","v":0},null,{"$f":"SUM(H31:H47)","v":0},null,{"$f":"SUM(J31:J47)","v":0},null,{"$f":"SUM(L31:L47)","v":0}]
[]
[]
[null,null,null,"Bermuda EBS Best Estimate Provisions ",null,"Policy Count",null,"Account Value",null,"Guarantee Value",null,"Total Amount At Risk"]
[]
[null,null,"In/Out of the Money",{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,null,"<-15%",{"$f":"Import!I8194","v":0},null,{"$f":"Import!I8200","v":0},null,{"$f":"Import!I8206","v":0},null,{"$f":"Import!I8212","v":0},null,{"$f":"Import!I8218","v":0}]
[null,null,"(-15%) - (-5%)",{"$f":"Import!I8195","v":0},null,{"$f":"Import!I8201","v":0},null,{"$f":"Import!I8207","v":0},null,{"$f":"Import!I8213","v":0},null,{"$f":"Import!I8219","v":0}]
[null,null,"(-5%) - (+5%)",{"$f":"Import!I8196","v":0},null,{"$f":"Import!I8202","v":0},null,{"$f":"Import!I8208","v":0},null,{"$f":"Import!I8214","v":0},null,{"$f":"Import!I8220","v":0}]
[null,null,"(+5%) - (+15%)",{"$f":"Import!I8197","v":0},null,{"$f":"Import!I8203","v":0},null,{"$f":"Import!I8209","v":0},null,{"$f":"Import!I8215","v":0},null,{"$f":"Import!I8221","v":0}]
[null,null,">+15%",{"$f":"Import!I8198","v":0},null,{"$f":"Import!I8204","v":0},null,{"$f":"Import!I8210","v":0},null,{"$f":"Import!I8216","v":0},null,{"$f":"Import!I8222","v":0}]
[null,null,null,{"$f":"SUM(D54:D58)","v":0},null,{"$f":"SUM(F54:F58)","v":0},null,{"$f":"SUM(H54:H58)","v":0},null,{"$f":"SUM(J54:J58)","v":0},null,{"$f":"SUM(L54:L58)","v":0}]
[]
[]
[null,null,null,"Bermuda EBS Best Estimate Provisions",null,"Policy Count",null,"Account Value",null,"Guarantee Value",null,"Total Amount At Risk"]
[]
[null,null,"Fund Volatility",{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,null," 0-10% ",{"$f":"Import!I8224","v":0},null,{"$f":"Import!I8228","v":0},null,{"$f":"Import!I8232","v":0},null,{"$f":"Import!I8236","v":0},null,{"$f":"Import!I8240","v":0}]
[null,null," 10-20% ",{"$f":"Import!I8225","v":0},null,{"$f":"Import!I8229","v":0},null,{"$f":"Import!I8233","v":0},null,{"$f":"Import!I8237","v":0},null,{"$f":"Import!I8241","v":0}]
[null,null," 20%+ ",{"$f":"Import!I8226","v":0},null,{"$f":"Import!I8230","v":0},null,{"$f":"Import!I8234","v":0},null,{"$f":"Import!I8238","v":0},null,{"$f":"Import!I8242","v":0}]
[null,null,null,{"$f":"SUM(D65:D67)","v":0},null,{"$f":"SUM(F65:F67)","v":0},null,{"$f":"SUM(H65:H67)","v":0},null,{"$f":"SUM(J65:J67)","v":0},null,{"$f":"SUM(L65:L67)","v":0}]
[]
[]
[null,null,null,"Bermuda EBS Best Estimate Provisions",null,"Policy Count",null,"Account Value",null,"Guarantee Value",null,"Total Amount At Risk"]
[]
[null,null,"Years to Next Maturity (GMAB Only)",{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,null,null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"},null,{"$f":"CONFIGURATION!$D$12","v":" ('000s)"}]
[null,null,0,{"$f":"Import!I8244","v":0},null,{"$f":"Import!I8256","v":0},null,{"$f":"Import!I8268","v":0},null,{"$f":"Import!I8280","v":0},null,{"$f":"Import!I8292","v":0}]
[null,null,1,{"$f":"Import!I8245","v":0},null,{"$f":"Import!I8257","v":0},null,{"$f":"Import!I8269","v":0},null,{"$f":"Import!I8281","v":0},null,{"$f":"Import!I8293","v":0}]
[null,null,2,{"$f":"Import!I8246","v":0},null,{"$f":"Import!I8258","v":0},null,{"$f":"Import!I8270","v":0},null,{"$f":"Import!I8282","v":0},null,{"$f":"Import!I8294","v":0}]
[null,null,3,{"$f":"Import!I8247","v":0},null,{"$f":"Import!I8259","v":0},null,{"$f":"Import!I8271","v":0},null,{"$f":"Import!I8283","v":0},null,{"$f":"Import!I8295","v":0}]
[null,null,4,{"$f":"Import!I8248","v":0},null,{"$f":"Import!I8260","v":0},null,{"$f":"Import!I8272","v":0},null,{"$f":"Import!I8284","v":0},null,{"$f":"Import!I8296","v":0}]
[null,null,5,{"$f":"Import!I8249","v":0},null,{"$f":"Import!I8261","v":0},null,{"$f":"Import!I8273","v":0},null,{"$f":"Import!I8285","v":0},null,{"$f":"Import!I8297","v":0}]
[null,null,6,{"$f":"Import!I8250","v":0},null,{"$f":"Import!I8262","v":0},null,{"$f":"Import!I8274","v":0},null,{"$f":"Import!I8286","v":0},null,{"$f":"Import!I8298","v":0}]
[" ",null,7,{"$f":"Import!I8251","v":0},null,{"$f":"Import!I8263","v":0},null,{"$f":"Import!I8275","v":0},null,{"$f":"Import!I8287","v":0},null,{"$f":"Import!I8299","v":0}]
[null,null,8,{"$f":"Import!I8252","v":0},null,{"$f":"Import!I8264","v":0},null,{"$f":"Import!I8276","v":0},null,{"$f":"Import!I8288","v":0},null,{"$f":"Import!I8300","v":0}]
[null,null,9,{"$f":"Import!I8253","v":0},null,{"$f":"Import!I8265","v":0},null,{"$f":"Import!I8277","v":0},null,{"$f":"Import!I8289","v":0},null,{"$f":"Import!I8301","v":0}]
[null,null,">10",{"$f":"Import!I8254","v":0},null,{"$f":"Import!I8266","v":0},null,{"$f":"Import!I8278","v":0},null,{"$f":"Import!I8290","v":0},null,{"$f":"Import!I8302","v":0}]
[null,null,null,{"$f":"SUM(D74:D84)","v":0},null,{"$f":"SUM(F74:F84)","v":0},null,{"$f":"SUM(H74:H84)","v":0},null,{"$f":"SUM(J74:J84)","v":0},null,{"$f":"SUM(L74:L84)","v":0}]
[]
[]
[null,"Notes"]
[null,"1.  Factors should be applied to Net Amount at Risk (NAR) defined as:"]
[null,null,"GMAB","Total claim payable if all contracts mature immediately"]
[null,null,"GMDB","Total claim amount payable upon immediate death of all policyholders"]
[null,null,"GMIB","Total claim payable upon full and immediate annuitisation of all policies using an 80% factor applied to the GV (the 80% represents the ratio between current market annuitisation factors and the guaranteed annuitisation factors)"]
[null,null,"GMWB","Total claim payable if 100% of the guaranteed withdrawal benefit base in excess of the current account value is withdrawn immediately"]
[null,null,"GEEB","Total guaranteed enhanced payments upon immediate death of all policyholders"]
[]
[null,"2. Where ratchets, resets and roll-ups exist, please use the roll-up category."]
[]
[null,"3.  NAR is net of reinsurance."]
[]
[null,"4.  The proportion used for the account value under reinsurance is the proportion used for NAR."]
[]
[null,"5.  Volatility is defined as the annual volatility of the fund.  In the case where there is no, or limited, history of the fund, use the volatility of the benchmark."]
[]
[null,"6 Bermuda EBS best estimate provisions are to be calculated in accordance with Economic Balance Sheet valuation principals under Schedule XIV\n"]

{"sheet":"Schedule IX(a)","index":71,"n_rows":129,"n_cols":7,"rows_kept":129,"cut":false,"hidden":true,"merged":[[95,1,95,3],[16,1,16,3],[29,1,29,6],[31,1,31,6],[35,1,35,6],[72,1,72,6],[84,1,84,4],[11,1,11,3],[76,1,76,6],[0,1,0,5],[80,1,80,6],[2,1,2,2],[9,1,9,3]]}
[null,"SCHEDULE OF GROUP'S SOLVENCY SELF ASSESSMENT (GSSA) CAPITAL SUMMARY \n(TABLE 14)",null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,"expressed in ",null,"['000s] (currency used (vide Reg. 10(2))",null,null,"SCHEDULE IX(a)"]
[]
[null,"Note: Documents supporting the GSSA filing should be retained for such period as specified in the [Rules]"]
[]
[null,null,null,null,"GSSA capital",null,"Regulatory capital "]
[]
[null,"Risk Categories:"]
[]
[null,"Insurance Underwriting Risk",null,null,{"$f":"Import!I8305","v":0},null,{"$f":"SUM('CSP (2019YE Rules)'!L876:L885)","v":0}]
[null,"Market Risk",null,null,{"$f":"Import!I8306","v":0},null,{"$f":"'CSP (2019YE Rules)'!K870+'CSP (2019YE Rules)'!K871+'CSP (2019YE Rules)'!K873","v":0}]
[null,"Credit Risk",null,null,{"$f":"Import!I8307","v":0},null,{"$f":"'CSP (2019YE Rules)'!L875","v":0}]
[null,"Liquidity Risk",null,null,{"$f":"Import!I8308","v":0},null,{"$f":"'CSP (2019YE Rules)'!K872","v":0}]
[null,"Group, Concentration, Reputational and Strategic Risk",null,null,{"$f":"Import!I8309","v":0},null,{"$f":"'CSP (2019YE Rules)'!K874","v":0}]
[null,"Other (specify)",null,null,{"$f":"Import!I8310","v":0},null,0]
[]
[null,"Total capital pre-diversification between risk categories",null,null,{"$f":"SUM(E12:E17)","v":0},null,{"$f":"SUM(G12:G17)","v":0}]
[]
[null,"Diversification credit between risk categories",null,null,{"$f":"Import!I8312","v":0},null,{"$f":"G19-G23","v":0}]
[]
[null,"Total capital after diversification before operational risk",null,null,{"$f":"E19-E21","v":0},null,{"$f":"Summary!M63-Summary!M41","v":0}]
[]
[null,"Operational Risk",null,null,{"$f":"Import!I8314","v":0},null,{"$f":"'CSP (2019YE Rules)'!L893","v":0}]
[]
[null,"Total capital after diversification and operational risk",null,null,{"$f":"E23+E25","v":0},null,{"$f":"G23+G25","v":0}]
[]
[null,"Where:"]
["a)","GSSA capital is the amount of capital the insurance group has determined that is required to achieve its strategic goals upon undertaking an assessment of all material risks (reasonably foreseeable) arising from its operations or operating environment; and "]
[]
["b)","Regulatory capital is determined by the Group BSCR or an approved group internal capital model at  99.0% Tail Value-at-Risk."]
[]
[null,"ADDITIONAL INFORMATION"]
[]
[null,"The designated insurer of the insurance group should review the following statements and select from the drop-down list as applicable and/or provide a brief description or an attachment.  Where an attachment is provided, include references (e.g. page number, paragraph number) of where the information is located within the attachment."]
[]
[1,"What is the primary reason(s) (select multiple responses where applicable) for aiming at the disclosed GSSA capital amount? (select all that apply by choosing Yes/No )"]
[]
[null,{"$f":"Import!E8316","v":"Select Yes/No"}," Target agency rating (e.g. \"A-\", \"AA\", etc) "]
[null,{"$f":"Import!E8317","v":"Select Yes/No"}," Market share"]
[null,{"$f":"Import!E8318","v":"Select Yes/No"}," Business expansion "]
[null,{"$f":"Import!E8319","v":"Select Yes/No"}," Nature of product(s) (e.g. risk characteristics) "]
[null,{"$f":"Import!E8320","v":"Select Yes/No"}," Manage downgrade risk"]
[null,{"$f":"Import!E8321","v":"Select Yes/No"}," Regulatory capital requirements"]
[null,{"$f":"Import!E8322","v":"Select Yes/No"}," Others ",{"$f":"Import!E8323","v":0}]
[]
[2,"What methodology is used to aggregate the risk categories in deriving the GSSA capital? (select all that apply by choosing Yes/No )"]
[]
[null,{"$f":"Import!E8324","v":"Select Yes/No"}," Correlation matrix"]
[null,{"$f":"Import!E8325","v":"Select Yes/No"}," Linear correlations"]
[null,{"$f":"Import!E8326","v":"Select Yes/No"}," T copulas"]
[null,{"$f":"Import!E8327","v":"Select Yes/No"}," Gumbel copulas"]
[null,{"$f":"Import!E8328","v":"Select Yes/No"}," Clayton copulas"]
[null,{"$f":"Import!E8329","v":"Select Yes/No"}," Causal drivers approach e.g. inflation, cycles"]
[null,{"$f":"Import!E8330","v":"Select Yes/No"}," Others",{"$f":"Import!E8331","v":0}]
[]
[3,"What contingency plans are in place for raising additional capital under stress situations?  (select all that apply by choosing Yes/No)"]
[]
[null,{"$f":"Import!E8332","v":"Select Yes/No"}," Parental guarantees"]
[null,{"$f":"Import!E8333","v":"Select Yes/No"}," Revolving letters of credit"]
[null,{"$f":"Import!E8334","v":"Select Yes/No"}," Issue subordinated debt"]
[null,{"$f":"Import!E8335","v":"Select Yes/No"}," Issue preference shares"]
[null,{"$f":"Import!E8336","v":"Select Yes/No"}," Float additional shares"]
[null,{"$f":"Import!E8337","v":"Select Yes/No"}," Capital injections from parent"]
[null,{"$f":"Import!E8338","v":"Select Yes/No"}," Contingent surplus notes"]
[null,{"$f":"Import!E8339","v":"Select Yes/No"}," Catastrophe derivatives (e.g. bonds, swaps and options)"]
[null,{"$f":"Import!E8340","v":"Select Yes/No"}," Others ",{"$f":"Import!E8341","v":0}]
[]
[4,"Does the insurance group have arrangements/ contractual commitments to provide support, including forward purchase arrangements or guarantees, to affiliates/other ",null,null,null,null,{"$f":"Import!E8342","v":"Select Yes/No"}]
[null,"companies in stressed situations? (Yes or No)"]
[null,"If yes, briefly describe the arrangement(s) and the aggregate exposure."]
[null,{"$f":"Import!E8343","v":0}]
[]
[5,"Has the parent down streamed debt to establish equity positions (participations), or engaged in double or multiple gearing? (Yes or No)",null,null,null,null,{"$f":"Import!E8344","v":"Select Yes/No"}]
[null,"If yes, provide details and amount of capital."]
[null,{"$f":"Import!E8345","v":0}]
[]
[6,"Has debt been down streamed to establish equity positions in the parent, or is its parent using capital that is double or multiple geared? (Yes or No)",null,null,null,null,{"$f":"Import!E8346","v":"Select Yes/No"}]
[null,"If yes, provide details and amount of capital."]
[null,{"$f":"Import!E8347","v":0}]
[]
[7,"Are there any assets of a subsidiary of the group that are restricted for use that cannot be transferred to another subsidiary or the parent that were not included in ",null,null,null,null,{"$f":"Import!E8348","v":"Select Yes/No"}]
[null,"the encumbered assets (for policyholder obligations and not for policyholder obligations) reported in the Schedule of Eligible Capital? (Yes or No)"]
[null,{"$f":"HYPERLINK(\"#'Attachments'!G125\",\"Provide details in the GSSA Attachments section if there are any restrictions of movement of assets/payment of dividends\")","v":"Provide details in the GSSA Attachments section if there are any restrictions of movement of assets/payment of dividends"}]
[null,null,null,null,null,"Total restricted assets",{"$f":"Import!E8349","v":0}]
[null,null,null,null,null,"Less: Regulatory capital requirements for members for which the assets pertain",{"$f":"Import!E8350","v":0}]
[null,null,null,null,null,"Restricted assets in excess of capital requirements to the extent that these amounts are not "]
[null,null,null,null,null,"included in the encumbered assets reported in the Schedule of Eligible Capital",{"$f":"G86-G87","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Contingency plans for additional capital"]
[]
[null,null,null,null,"Parental guarantees"]
[null,null,null,null,"revolving letters of credit"]
[null,null,null,null,"Contingent capital arrangements"]
[null,null,null,null,"Issue subordinated debt"]
[null,null,null,null,"Issue preference shares"]
[null,null,null,null,"Float additional shares"]
[null,null,null,null,"Capital injections from parent"]
[]
[]
[null,null,null,null,"Correlation matrix "]
[null,null,null,null,"Linear correlations"]
[null,null,null,null,"T copulas"]
[null,null,null,null,"Gumbel copulas"]
[null,null,null,null,"Clayton copulas"]
[null,null,null,null,"Causal drivers approach e.g. inflation, cycles"]
[null,null,null,null,"Other"]
[]
[]
[null,null,null,null,"Not applicable"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Select Yes/No"]
[null,null,null,null,"Yes"]
[null,null,null,null,"No"]

{"sheet":"Schedule IX(b)","index":72,"n_rows":70,"n_cols":6,"rows_kept":70,"cut":false,"hidden":true,"merged":[[15,1,15,4],[20,1,20,4],[0,1,0,3],[2,1,2,2],[17,1,17,4],[18,1,18,4],[19,1,19,4],[6,1,6,4],[4,1,4,5],[1,1,1,2],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,4],[38,1,38,5],[34,1,34,4],[16,1,16,4],[21,1,21,4],[22,1,22,4],[23,1,23,4],[32,1,32,4],[24,1,24,4],[26,1,26,4],[25,1,25,4],[28,1,28,4],[30,1,30,4]]}
[null,"SCHEDULE OF GROUP’S SOLVENCY SELF ASSESSMENT (GSSA) \nGENERAL QUESTIONS (TABLE 14A)",null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,null,null,"SCHEDULE IX(b)"]
[]
[null,"The designated insurer of the insurance group should review the following statements and select from the drop-down list as applicable and/or provide a brief description or an attachment. Where an attachment is provided, include references (e.g. page number, paragraph number) of where the information is located within the attachment."]
[]
[1,"Is the GSSA and its underlying information integrated (i.e. considered when making key strategic decisions) into the insurance group's strategic and risk management decision-making processes? (Yes or No)",null,null,null,{"$f":"Import!E8353","v":"Select Yes/No"}]
[]
[null,"If yes, how is the GSSA and its underlying information used? (select all that apply by choosing Yes/No )"]
[]
[null,"Strategic planning",null,null,null,{"$f":"Import!E8354","v":"Select Yes/No"}]
[null,"Annual business planning",null,null,null,{"$f":"Import!E8355","v":"Select Yes/No"}]
[null,"Setting risk limits",null,null,null,{"$f":"Import!E8356","v":"Select Yes/No"}]
[null,"Defining risk appetite",null,null,null,{"$f":"Import!E8357","v":"Select Yes/No"}]
[null,"Evaluation of capital adequacy",null,null,null,{"$f":"Import!E8358","v":"Select Yes/No"}]
[null,"Allocation of capital to business segments and lines of business",null,null,null,{"$f":"Import!E8359","v":"Select Yes/No"}]
[null,"Capital management",null,null,null,{"$f":"Import!E8360","v":"Select Yes/No"}]
[null,"Determination of rates of return for pricing and underwriting guidelines",null,null,null,{"$f":"Import!E8361","v":"Select Yes/No"}]
[null,"Reinsurance purchase",null,null,null,{"$f":"Import!E8362","v":"Select Yes/No"}]
[null,"Determination of investment policies and strategies",null,null,null,{"$f":"Import!E8363","v":"Select Yes/No"}]
[null,"Meeting regulatory requirements",null,null,null,{"$f":"Import!E8364","v":"Select Yes/No"}]
[null,"Improving credit rating",null,null,null,{"$f":"Import!E8365","v":"Select Yes/No"}]
[null,"Improving investor relations",null,null,null,{"$f":"Import!E8366","v":"Select Yes/No"}]
[null,"Assessing risk-adjusted product profitability",null,null,null,{"$f":"Import!E8367","v":"Select Yes/No"}]
[null,"Performance measurement and assessment",null,null,null,{"$f":"Import!E8368","v":"Select Yes/No"}]
[null,"Improving merger and acquisition decisions",null,null,null,{"$f":"Import!E8369","v":"Select Yes/No"}]
[null,"Others",null,null,null,{"$f":"Import!E8370","v":"Select Yes/No"}]
[]
[2,"Has the insurance group applied reverse stress testing to identify both the scenarios that could cause business failure and the required actions to manage such situations? (Yes or No)",null,null,null,{"$f":"Import!E8371","v":"Select Yes/No"}]
[]
[3,"Is the GSSA process clearly documented and regularly amended for changes in strategic direction, risk management framework, and market developments? (Yes or No)",null,null,null,{"$f":"Import!E8372","v":"Select Yes/No"}]
[]
[4,"How often is the information underlying the GSSA discussed and reviewed by the board of directors, chief and senior executives of the insurance group?",null,null,null,{"$f":"Import!E8373","v":"Select"}]
[]
[5,"Has the parent's board of directors, chief and senior executives of the insurance group ensured that an appropriate oversight process is in place, including an appropriate level of independent verification, whereby material deficiencies are reported on a timely basis and suitable actions taken?\n(Yes or No)",null,null,null,{"$f":"Import!E8374","v":"Select Yes/No"}]
[]
[null,"Optionally, the insurance group may provide brief comments."]
[]
[null,{"$f":"Import!E8375","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Select Yes/No"]
[null,null,null,"Yes"]
[null,null,null,"No"]
[null,null,null,"Select"]
[null,null,null,"Annually"]
[null,null,null,"Semi-annually"]
[null,null,null,"Quarterly"]
[null,null,null,"Monthly"]
[null,null,null,"Bi-monthly"]
[null,null,null,"Ad-hoc"]
[null,null,null,"Other"]
[]
[null,null,null,"Strong"]
[null,null,null,"Moderate"]
[null,null,null,"Weak"]
[]
[]
[null,null,null,"Fully documented"]
[null,null,null,"Partially documented"]
[null,null,null,"Other"]

{"sheet":"Schedule IX(c)","index":73,"n_rows":155,"n_cols":27,"rows_kept":155,"cut":false,"hidden":true,"merged":[[81,4,81,5],[80,1,80,3],[81,1,81,3],[73,1,73,3],[74,1,74,3],[78,1,78,3],[79,1,79,3],[80,4,80,5],[76,1,76,3],[77,1,77,3],[75,1,75,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[64,13,64,15],[65,13,65,15],[4,1,5,5],[7,2,8,5],[57,2,57,5],[33,1,33,5],[11,1,11,5],[19,1,19,5],[17,1,17,5],[27,1,27,5],[63,1,63,4],[65,1,65,3],[11,6,13,6],[11,7,13,7],[66,1,66,3],[67,1,67,3],[0,1,0,4],[29,1,29,5],[15,1,15,5],[61,1,61,5],[13,1,13,5],[59,2,59,8],[2,1,2,3],[51,2,51,5]]}
[null,"SCHEDULE OF GROUP’S SOLVENCY SELF ASSESSMENT (GSSA) ASSESSMENT OF MATERIAL RISKS OF THE INSURANCE GROUP (TABLE 14B)",null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"},null,null,null,null,null,null,{"$f":"IF($B$3=\"\",\"\",TEXT(DATE(YEAR($B$3+1)-1,MONTH($B$3+1),DAY($B$3+1)),\"mm/dd/yyyy\"))","v":"01/01/2022"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,null,null,"SCHEDULE IX(c)"]
[]
[null,"The parent board must review policies, processes, and procedures to assess its material risks and self-determine the capital requirement it would need to support the insurance group, at least annually. Minimally, the assessment should:"]
[]
[null,"•","Be an integral part of the insurance group's risk management framework"]
[null,"•","Be clearly documented, reviewed, and evaluated regularly by the board and the chief and senior executives to ensure continual advancement in light of changes in the strategic direction, risk management framework, and market developments; and"]
[]
[null,"•","Ensure an appropriate oversight process whereby material deficiencies are reported on a timely basis and suitable actions taken."]
[]
[null,"The insurance group shall undertake and file with the Authority the group's most recent report (\"group-specific report\") comprising a solvency self-assessment of its material risks and the determination of both the quality and quantity of GSSA capital required to cover these risks, while remaining solvent and achieving the insurance group's business goals.",null,null,null,null,"Doc. No","Page. No"]
[]
[null,"Minimally, the self assessment should include:"]
[]
[1,"Date the assessment was completed."]
[]
[2,"A description of the insurance group's business and strategy."]
[]
[3,"The identification and assessment of all reasonably foreseeable material risks (i.e. insurance underwriting risk; investment, liquidity and concentration risk; market risk; credit risk; operational risk; group risk; strategic risk; reputational risk; and legal risk)."]
[]
[4,"The identification of the relationships of the material risks with one another, and the quantity and type of capital required to cover the risks."]
[]
[5,"A description of the insurance group's risk appetite, including limits imposed and how they are enforced."]
[]
[6,"Assumptions and methodology used to assess and aggregate risks."]
[]
[7,"A forward looking analysis of the risks faced by the insurance group over its planning horizon and an analysis demonstrating the ability to manage its business and capital needs in adverse circumstances and still meet regulatory capital requirements."]
[]
[8,"An evaluation of whether the insurance group has sufficient capital and liquidity available, including an assessment of whether capital is fungible and assets are transferable, to achieve its strategic goals over its planning horizon and any potential adverse consequences if insufficient."]
[]
[9,"A description of business continuity and disaster plans."]
[]
[10,"A description of how the results of the self-assessment are integrated into the management and strategic decision making process."]
[]
[11,"Approval and signed declaration of the GSSA by a director, chief executive and chief risk officer of the parent."]
[]
[11,"For each material risk identified under 2 above, the submission should minimally include:"]
[]
[null,"a)","Identification of the risk owner, qualifications and responsibilities;"]
[]
[null,"b) ","The key performance indicators used to monitor compliance with the risk appetite;"]
[]
[null,"c)","The risk drivers (e.g. for catastrophe risk the drivers could be U.S. earthquake, European windstorm, terrorism, etc.); "]
[]
[null,"d) ","The primary model(s)/tool(s) used to calculate the GSSA capital for the risk, where applicable;"]
[]
[null,"e)","The primary sources of data used as inputs to the model(s)/tool(s);"]
[]
[null,"f)","The key assumptions used in the assessment of the risk;"]
[]
[null,"g)","A description and quantitative impact of stress and scenario testing (if any) on capital including key assumptions and how the testing results were used to inform the self-assessment and determination of GSSA capital"]
[]
[null,"h)","A description of measures taken to transfer or otherwise mitigate the risk;"]
[]
[null,"i)","Quantification of the risk if the insurance group is holding capital against it both pre- and post- diversification; and"]
[]
[null,"j)","An explanation of the primary reasons for any material deviations between the GSSA capital as it pertains to the risk and the associated capital (if holding capital against the risk) and the regulatory capital charge for the risk, if the deviation is greater than 15%."]
[]
[null,null,"Where attachments are submitted, include references (e.g. page number, paragraph number) of where the information is located within that attachment."]
[]
[null,"The designated insurer shall ensure that the insurance group of which it is a member has reviewed and provided answers to the following questions on the model(s)/tool(s) used to calculate the GSSA capital. It should provide a brief description or any additional documents in support of its response. Where additional documentation is provided, it should identify where the information is located within the document or attachment, including references (e.g. page number, paragraph number)."]
[]
[12,"Model(s)/tool(s) used to calculate the GSSA capital "]
[]
["a)","Governance",null,null,"Select","Comments"]
["i","Does the parent's Board of Directors, chief and senior executives of the insurance group approve the design, maintenance and use of the model(s)/tool(s)?",null,null,{"$f":"Import!E8377","v":"Select Yes/No"},{"$f":"Import!E8388","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_BoardOfDirectorsAndSeniorManagementApproveDesignMaintenanceAndUseOfModelstoolsComments"]
["ii","How often does the parent's Board or relevant Board committees review outputs, changes and issues arising from the model(s)/tool(s) (review should be documented  e.g.  minutes, presentations, etc.)?",null,null,{"$f":"Import!E8378","v":"Select"},{"$f":"Import!E8389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_BoardOrRelevantBoardCommitteesReviewFrequencyOfOutputsChangesAndIssuesArisingFromModelstoolsComments"]
["iii","Does the Board, chief and senior executives of the insurance group have a general understanding of the key assumptions / elements and the implications of the outputs (including limitations) of the model(s)/tool(s)?",null,null,{"$f":"Import!E8379","v":"Select Yes/No"},{"$f":"Import!E8390","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_BoardAndSeniorManagementHaveThoroughUnderstandingOfKeyAssumptionselementsAndImplicationsOfOutputsincludingLimitationsOfModelstoolsComments"]
["b)","Validation",null,null,"Select","Comments"]
["i","Is the model(s)/tool(s) subject to a regular cycle of validation, which includes the monitoring of performance, reviewing appropriateness of model specifications and testing of forecast results against actual results?",null,null,{"$f":"Import!E8380","v":"Select Yes/No"},{"$f":"Import!E8391","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_ModelstoolsSubjectToRegularCycleOfValidationWhichIncludesMonitoringOfPerformanceReviewAppropriatenessOfModelSpecificationsAndTestingOfForecastResultsAgainstActualResultsComments"]
["ii","How often is the validation of the model(s)/tool(s) performed?",null,null,{"$f":"Import!E8381","v":"Select"},{"$f":"Import!E8392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_ValidationOfModelstoolsPerformedComments"]
["iii","Does the validation process demonstrate that the model(s)/tool(s) remain suitable during changing conditions (e.g. changes in inflation, interest rate, etc.)? If no, provide comments.",null,null,{"$f":"Import!E8382","v":"Select Yes/No"},{"$f":"Import!E8393","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_ValidationProcessDemonstrateThatModelstoolsRemainsSuitableDuringChangingConditionsComments"]
["c)","Documentation",null,null,"Select","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["i","Does the insurance group have formal documentations of the structure, design, operational details, input assumptions, parameters, governance process and controls of the model(s)/tool(s)?",null,null,{"$f":"Import!E8383","v":"Select Yes/No"},{"$f":"Import!E8394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_CompanyHasFormalDocumentationOfStructureDesignOperationalDetailsInputAssumptionsParametersGovernanceProcessAndControlsOfModelstoolsComments"]
["ii","If yes, to what extent is the model(s)/tool(s) documented such that it can be used by new personnel with limited user experience (include comments for partial or no documentations)?",null,null,{"$f":"Import!E8384","v":"Select"},{"$f":"Import!E8395","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_ToWhatExtentIsModelstoolsDocumentedSuchThatItCanBeUsedByNewPersonnelWithLimitedUserExperienceComments"]
["iii","How often does the parent's Board, chief and senior executives review and approve the model/input documentation?",null,null,{"$f":"Import!E8385","v":"Select"},{"$f":"Import!E8396","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_FrequencyOfBoardOfDirectorsOrSeniorManagementReviewAndApprovalOfModelinputDocumentationComments"]
["d)","Internal controls",null,null,"Select","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["i","How does the insurance group rate the effectiveness of the controls in place to monitor and evaluate the operation and maintenance of the model(s)/tool(s)?",null,null,{"$f":"Import!E8386","v":"Select"},{"$f":"Import!E8397","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_HowCompanyRatesEffectivenessOfControlsInPlaceToMonitorAndEvaluateOperationAndMaintenanceOfModelstoolsComments"]
["ii","Are there strict protocols in place restricting access to the model(s)/tool(s) and the ability to make adjustments thereto?",null,null,{"$f":"Import!E8387","v":"Select Yes/No"},{"$f":"Import!E8398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA_reAreStrictProtocolsInPlaceRestrictingAccessToModelstoolsAndAbilityToMakeAdjustmentsretoComments"]
["e)","Others",null,null,"List"]
["i","What is the risk measure (VaR,TVaR, etc.), confidence interval (95%, 99.95%, etc.)  and time horizon (1 year, 3 years, etc.) used to derive the GSSA capital?",null,null,{"$f":"Import!E8399","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Select Yes/No"]
[null,null,null,null,"Yes"]
[null,null,null,null,"No"]
[null,null,null,null,"Select"]
[null,null,null,null,"Annually"]
[null,null,null,null,"Semi-annually"]
[null,null,null,null,"Quarterly"]
[null,null,null,null,"Monthly"]
[null,null,null,null,"Bi-monthly"]
[null,null,null,null,"Ad-hoc"]
[null,null,null,null,"Other"]
[null,null,null,null,"Select"]
[null,null,null,null,"Strong"]
[null,null,null,null,"Moderate"]
[null,null,null,null,"Weak",null,null,null,null,null,"Others"]
[]
[null,null,null,null,"Select"]
[null,null,null,null,"Fully documented"]
[null,null,null,null,"Partially documented"]
[null,null,null,null,"Other"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"No"]
[null,null,null,null,null,"Yes"]
[null,null,null,null,null,"N/A"]

{"sheet":"Schedule X(a)","index":74,"n_rows":190,"n_cols":10,"rows_kept":190,"cut":false,"hidden":true,"merged":[[33,8,33,10],[34,4,34,6],[2,1,2,2],[5,4,5,5],[5,6,5,7],[30,8,30,10],[31,8,31,10],[32,8,32,10],[34,8,34,10],[45,4,45,6],[45,8,45,10],[38,4,38,6],[38,8,38,10],[39,4,39,6],[39,8,39,10],[40,4,40,6],[40,8,40,10],[42,8,42,10],[48,4,48,6],[56,4,56,6],[56,8,56,10],[48,8,48,10],[41,4,41,6],[41,8,41,10],[42,4,42,6],[43,4,43,6],[43,8,43,10],[44,4,44,6],[44,8,44,10],[50,4,50,6],[50,8,50,10],[52,8,52,10],[52,4,52,6],[55,4,55,6],[37,4,37,6],[37,8,37,10],[35,4,35,6],[35,8,35,10],[36,4,36,6],[36,8,36,10],[62,4,62,6],[62,8,62,10],[49,4,49,6],[49,8,49,10],[60,4,60,6],[61,4,61,6],[61,8,61,10],[60,8,60,10],[59,4,59,6],[59,8,59,10],[51,8,51,10],[51,4,51,6],[55,8,55,10],[80,6,81,7],[70,8,70,10],[71,4,71,5],[71,8,71,10],[73,8,73,10],[74,8,74,10],[63,4,63,6],[63,8,63,10],[64,8,64,10],[67,8,67,10],[72,4,72,5],[72,8,72,10],[68,8,68,10],[69,8,69,10]]}
[null,"CATASTROPHE RISK RETURN: EP CURVE TOTAL (TABLE 15)",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3+1","v":"2023-01-01"},null,null,null,null,null,null,null,"Schedule X(a)"]
[]
[null,"1. Exceedance probability information:"]
[null,null,null,null," Gross loss",null," Net loss"]
[null,null,null,"Loss Return period (years)","Gross per occurrence loss TVaR","Gross aggregate TVaR","Net per occurrence loss TVaR","Net aggregate TVaR "]
[null,null,null,null," (US$M)"," (US$M)"," (US$M)"," (US$M)"]
[null,null,null,50,{"$f":"Import!E8401","v":0},{"$f":"Import!E8406","v":0},{"$f":"Import!E8411","v":0},{"$f":"Import!E8416","v":0}]
[null,null,null,100,{"$f":"Import!E8402","v":0},{"$f":"Import!E8407","v":0},{"$f":"Import!E8412","v":0},{"$f":"Import!E8417","v":0}]
[null,null,null,250,{"$f":"Import!E8403","v":0},{"$f":"Import!E8408","v":0},{"$f":"Import!E8413","v":0},{"$f":"Import!E8418","v":0}]
[null,null,null,500,{"$f":"Import!E8404","v":0},{"$f":"Import!E8409","v":0},{"$f":"Import!E8414","v":0},{"$f":"Import!E8419","v":0}]
[null,null,null,1000,{"$f":"Import!E8405","v":0},{"$f":"Import!E8410","v":0},{"$f":"Import!E8415","v":0},{"$f":"Import!E8420","v":0}]
[]
[null,null,null,null," Gross Loss (US$M)",null,null,null,null," Net Loss (US$M)"]
[null,null,null,"Annual average aggregate gross loss",{"$f":"Import!E8421","v":0},null,null,null,"Annual average aggregate net loss (net of reinstatements terms)",{"$f":"Import!E8431","v":0}]
[null,null,null,null,null,null,null,null,"Reinstatement terms included in Annual average aggregated net loss",{"$f":"Import!E8432","v":0}]
[null,null,null,"Standard deviation of annual aggregate gross loss",{"$f":"Import!E8422","v":0},null,null,null,"Standard deviation of annual aggregate net loss (net of reinstatements terms)",{"$f":"Import!E8433","v":0}]
[]
[null,null,null,"Total gross statutory property catastrophe premium modelled ",{"$f":"Import!E8423","v":0},null,null,null,"Total net statutory property catastrophe premium modelled",{"$f":"Import!E8434","v":0}]
[null,null,null,"Total gross all other catastrophe premium modelled",{"$f":"Import!E8424","v":0},null,null,null,"Total net all other catastrophe premium modelled",{"$f":"Import!E8435","v":0}]
[]
[null,null,null,"Total gross statutory property catastrophe limits exposed - modelled",{"$f":"Import!E8425","v":0},null,null,null,"Total net statutory property catastrophe limits exposed – modelled",{"$f":"Import!E8436","v":0}]
[null,null,null,"Total gross statutory property catastrophe limits exposed - not modelled",{"$f":"Import!E8426","v":0},null,null,null,"Total net statutory property catastrophe limits exposed– not modelled",{"$f":"Import!E8437","v":0}]
[null,null,null,"Total gross all other lines limits exposed - modelled",{"$f":"Import!E8427","v":0},null,null,null,"Total net all other lines limits exposed – modelled",{"$f":"Import!E8438","v":0}]
[null,null,null,"Total gross all other lines limits exposed  - not modelled",{"$f":"Import!E8428","v":0},null,null,null,"Total net all other lines limits exposed - not modelled",{"$f":"Import!E8439","v":0}]
[null,null,null,"Total gross premium without an occurrence or aggregate limit:",{"$f":"Import!E8429","v":0},null,null,null,"Total net premium without an occurrence or aggregate limit",{"$f":"Import!E8440","v":0}]
[null,null,null,"Total gross premium with non determinable Total Insured Value (“TIV”):",{"$f":"Import!E8430","v":0},null,null,null,"Total net premium with non-determinable TIV:",{"$f":"Import!E8441","v":0}]
[]
[null,"2. Significant sources of catastrophe risk and associated loss included in the EP Curves"]
[null,null,null,"Allocated loss adjustment expense",{"$f":"Import!E8442","v":"Select Yes/No"},null,null,{"$f":"IF(E31=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Property - buildings",{"$f":"Import!E8443","v":"Select Yes/No"},null,null,{"$f":"IF(E32=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Property - contents",{"$f":"Import!E8444","v":"Select Yes/No"},null,null,""]
[null,null,null,"Additional living expenses",{"$f":"Import!E8445","v":"Select Yes/No"},null,null,""]
[null,null,null,"Business interruption",{"$f":"Import!E8446","v":"Select"},null,null,""]
[null,null,null,"Auto physical damage",{"$f":"Import!E8447","v":"Select"},null,null,""]
[null,null,null,"Worker's compensation",{"$f":"Import!E8448","v":"Select"},null,null,""]
[null,null,null,"Personal accident",{"$f":"Import!E8449","v":"Select"},null,null,""]
[null,null,null,"Life insurance",{"$f":"Import!E8450","v":"Select"},null,null,""]
[null,null,null,"Onshore energy",{"$f":"Import!E8451","v":"Select"},null,null,""]
[null,null,null,"Offshore energy",{"$f":"Import!E8452","v":"Select"},null,null,""]
[null,null,null,"Ocean marine",{"$f":"Import!E8453","v":"Select"},null,null,""]
[null,null,null,"Inland marine",{"$f":"Import!E8454","v":"Select"},null,null,""]
[null,null,null,"Flood",{"$f":"Import!E8455","v":"Select"},null,null,""]
[null,null,null,"Crop",{"$f":"Import!E8456","v":"Select"},null,null,""]
[null,null,null,"Other primary insurance",{"$f":"Import!E8457","v":"Select"},null,null,""]
[]
[null,"3. Assumed reinsurance information:"]
[null,null,null,"Proportional - quota share",{"$f":"Import!E8458","v":"Select"},null,null,{"$f":"IF(E49=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Proportional - surplus share",{"$f":"Import!E8459","v":"Select"},null,null,{"$f":"IF(E50=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Non-proportional - catastrophe",{"$f":"Import!E8460","v":"Select"},null,null,{"$f":"IF(E51=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Non-proportional - per risk",{"$f":"Import!E8461","v":"Select"},null,null,{"$f":"IF(E52=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Other reinsurance assumed",{"$f":"Import!E8462","v":"Select"},null,null,{"$f":"IF(E53=\"No\",\"If no, why not:\",\"\")","v":""}]
[]
[null,"4. Pools and assessments information:"]
[null,null,null,"Voluntary pools and/or assessments",{"$f":"Import!E8463","v":"Select"},null,null,{"$f":"IF(E56=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Involuntary pools and/or assessments",{"$f":"Import!E8464","v":"Select"},null,null,{"$f":"IF(E57=\"No\",\"If no, why not:\",\"\")","v":""}]
[]
[null,"5. Supplemental perils and model options:"]
[null,null,null,"Fire following",{"$f":"Import!E8465","v":"Select"},null,null,{"$f":"IF(E60=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Sprinkler leakage",{"$f":"Import!E8466","v":"Select"},null,null,{"$f":"IF(E61=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Storm surge",{"$f":"Import!E8467","v":"Select"},null,null,{"$f":"IF(E62=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Demand surge",{"$f":"Import!E8468","v":"Select"},null,null,{"$f":"IF(E63=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Secondary uncertainty",{"$f":"Import!E8469","v":"Select"},null,null,{"$f":"IF(E64=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Atlantic multi-decadal oscillation selection",{"$f":"Import!E8470","v":"Select"},null,null,{"$f":"IF(E65=\"Long-term frequency\",\"If long-term frequency, why:\",\"\")","v":""}]
[]
[null,"6. Other adjustments information:"]
[null,null,null,"Adjustments for exposure data quality",{"$f":"Import!E8471","v":"Select Yes/No"},null,null,{"$f":"IF(E68=\"No\",\"If no, why not:\",\"\")","v":""}]
[null,null,null,"Adjustments for insurance to value",{"$f":"Import!E8472","v":"Select Yes/No"},null,null,""]
[null,null,null,"Adjustments for exposure growth",{"$f":"Import!E8473","v":"Select Yes/No"},null,null,""]
[null,null,null,"Supplemental losses for non-modelled line of business",{"$f":"Import!E8474","v":"Select Yes/No"},null,null,""]
[null,null,null,"Adjustments for model deficiencies – severity",{"$f":"Import!E8475","v":"Select"},null,null,""]
[null,null,null,"Adjustments for model deficiencies - frequency",{"$f":"Import!E8476","v":"Select"},null,null,""]
[null,null,null,"Additional demand surge loadings",{"$f":"Import!E8477","v":"Select Yes/No"},null,null,""]
[null,null,null,"Other factors for prudence",{"$f":"Import!E8478","v":"Select Yes/No"},null,null,""]
[]
[null,null,null,null,null,"Average loading factor applied to ground up loss for all adjustments applied:",{"$f":"Import!E8479","v":0}]
[null,null,null,null,null,"Is this average loading factor determined analytically or estimated?",{"$f":"Import!E8480","v":"Select"}]
[]
[null,null,null,null,null,"Which vendor catastrophe models (\"cat model\") do you include in this modelling?",{"$f":"Import!E8481","v":"Select Cat Model(s)"}]
[null,null,null,null,null,"Which version of the model or version of the region-peril models are used for each vendor catastrophe model as appropriate?",{"$f":"Import!E8482","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Select Cat Model(s)"]
[null,null,null,null,"AIR only"]
[null,null,null,null,"EQECAT only"]
[null,null,null,null,"RMS only"]
[null,null,null,null,"AIR and RMS"]
[null,null,null,null,"AIR and EQECAT"]
[null,null,null,null,"EQECAT and RMS"]
[null,null,null,null,"AIR, EQECAT and RMS"]

{"sheet":"Schedule X(b)","index":75,"n_rows":192,"n_cols":10,"rows_kept":192,"cut":false,"hidden":true,"merged":[[35,8,35,10],[36,4,36,6],[7,4,7,5],[7,6,7,7],[32,8,32,10],[33,8,33,10],[34,8,34,10],[36,8,36,10],[47,4,47,6],[47,8,47,10],[40,4,40,6],[40,8,40,10],[41,4,41,6],[41,8,41,10],[42,4,42,6],[42,8,42,10],[44,8,44,10],[50,4,50,6],[58,4,58,6],[58,8,58,10],[50,8,50,10],[43,4,43,6],[43,8,43,10],[44,4,44,6],[45,4,45,6],[45,8,45,10],[46,4,46,6],[46,8,46,10],[52,4,52,6],[52,8,52,10],[54,8,54,10],[54,4,54,6],[57,4,57,6],[39,4,39,6],[39,8,39,10],[37,4,37,6],[37,8,37,10],[38,4,38,6],[38,8,38,10],[64,4,64,6],[64,8,64,10],[51,4,51,6],[51,8,51,10],[62,4,62,6],[63,4,63,6],[63,8,63,10],[62,8,62,10],[61,4,61,6],[61,8,61,10],[53,8,53,10],[53,4,53,6],[57,8,57,10],[82,6,83,7],[72,8,72,10],[73,4,73,5],[73,8,73,10],[75,8,75,10],[76,8,76,10],[65,4,65,6],[65,8,65,10],[66,8,66,10],[69,8,69,10],[74,4,74,5],[74,8,74,10],[70,8,70,10],[71,8,71,10]]}
[null,"CATASTROPHE RISK RETURN: EP CURVE INSURANCE (TABLE 15A)",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3+1","v":"2023-01-01"},null,null,null,null,null,null,null,"Schedule X(b) "]
[]
[null,"Note:The EP curve for insurance will be required only when the percentage of net insurance premiums written is greater than 10% of total net premiums written."]
[]
[null,null,"1. Exceedance probability information:"]
[null,null,null,null,"Gross Loss",null,"Net Loss"]
[null,null,null,"Loss Return period (years)","Gross per occurrence loss TVaR","Gross aggregate TVaR","Net per occurrence loss TVaR","Net aggregate TVaR "]
[null,null,null,null," (US$M)"," (US$M)"," (US$M)"," (US$M)"]
[null,null,null,50,{"$f":"Import!E8484","v":0},{"$f":"Import!E8489","v":0},{"$f":"Import!E8494","v":0},{"$f":"Import!E8499","v":0}]
[null,null,null,100,{"$f":"Import!E8485","v":0},{"$f":"Import!E8490","v":0},{"$f":"Import!E8495","v":0},{"$f":"Import!E8500","v":0}]
[null,null,null,250,{"$f":"Import!E8486","v":0},{"$f":"Import!E8491","v":0},{"$f":"Import!E8496","v":0},{"$f":"Import!E8501","v":0}]
[null,null,null,500,{"$f":"Import!E8487","v":0},{"$f":"Import!E8492","v":0},{"$f":"Import!E8497","v":0},{"$f":"Import!E8502","v":0}]
[null,null,null,1000,{"$f":"Import!E8488","v":0},{"$f":"Import!E8493","v":0},{"$f":"Import!E8498","v":0},{"$f":"Import!E8503","v":0}]
[]
[null,null,null,null," Gross Loss (US$M)",null,null,null,null,"Net Loss (US$M)"]
[null,null,null,"Annual average aggregate gross loss ",{"$f":"Import!E8504","v":0},null,null,null,"Annual average aggregate net loss (net of reinstatements terms)",{"$f":"Import!E8514","v":0}]
[null,null,null,null,null,null,null,null,"Reinstatement terms included in Annual average aggregated net loss",{"$f":"Import!E8515","v":0}]
[null,null,null,"Standard deviation of annual aggregate gross loss ",{"$f":"Import!E8505","v":0},null,null,null,"Standard deviation of annual aggregate net loss (net of reinstatements terms)",{"$f":"Import!E8516","v":0}]
[]
[null,null,null,"Total gross statutory property catastrophe premium modelled ",{"$f":"Import!E8506","v":0},null,null,null,"Total net statutory property catastrophe premium modelled",{"$f":"Import!E8517","v":0}]
[null,null,null,"Total gross all other catastrophe premium modelled ",{"$f":"Import!E8507","v":0},null,null,null,"Total net all other catastrophe premium modelled",{"$f":"Import!E8518","v":0}]
[]
[null,null,null,"Total gross statutory property catastrophe limits exposed - modelled",{"$f":"Import!E8508","v":0},null,null,null,"Total net statutory property catastrophe limits exposed – modelled",{"$f":"Import!E8519","v":0}]
[null,null,null,"Total gross statutory property catastrophe limits exposed - not modelled",{"$f":"Import!E8509","v":0},null,null,null,"Total net statutory property catastrophe limits exposed– not modelled",{"$f":"Import!E8520","v":0}]
[null,null,null,"Total gross all other lines limits exposed- modelled",{"$f":"Import!E8510","v":0},null,null,null,"Total net all other lines limits exposed – modelled",{"$f":"Import!E8521","v":0}]
[null,null,null,"Total gross all other lines limits exposed - not modelled",{"$f":"Import!E8511","v":0},null,null,null,"Total net all other lines limits exposed - not modelled",{"$f":"Import!E8522","v":0}]
[null,null,null,"Total gross premium without an occurrence or aggregate limit",{"$f":"Import!E8512","v":0},null,null,null,"Total net premium without an occurrence or aggregate limit",{"$f":"Import!E8523","v":0}]
[null,null,null,"Total gross premium with non determinable Total Insured Value (“TIV”)",{"$f":"Import!E8513","v":0},null,null,null,"Total net premium with non-determinable TIV:",{"$f":"Import!E8524","v":0}]
[]
[null,null,"2. Significant sources of catastrophe risk and associated loss included in the EP Curves:"]
[null,null,null,"Allocated loss adjustment expense",{"$f":"IF(+'Schedule X(a)'!E31=\"\",\"\",+'Schedule X(a)'!E31)","v":"Select Yes/No"},null,null,{"$f":"IF(E33=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I31=\"\",\"\",+'Schedule X(a)'!I31)","v":""}]
[null,null,null,"Property - buildings",{"$f":"IF(+'Schedule X(a)'!E32=\"\",\"\",+'Schedule X(a)'!E32)","v":"Select Yes/No"},null,null,{"$f":"IF(E34=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I32=\"\",\"\",+'Schedule X(a)'!I32)","v":""}]
[null,null,null,"Property - contents",{"$f":"IF(+'Schedule X(a)'!E33=\"\",\"\",+'Schedule X(a)'!E33)","v":"Select Yes/No"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I33=\"\",\"\",+'Schedule X(a)'!I33)","v":""}]
[null,null,null,"Additional living expenses",{"$f":"IF(+'Schedule X(a)'!E34=\"\",\"\",+'Schedule X(a)'!E34)","v":"Select Yes/No"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I34=\"\",\"\",+'Schedule X(a)'!I34)","v":""}]
[null,null,null,"Business interruption",{"$f":"IF(+'Schedule X(a)'!E35=\"\",\"\",+'Schedule X(a)'!E35)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I35=\"\",\"\",+'Schedule X(a)'!I35)","v":""}]
[null,null,null,"Auto physical damage",{"$f":"IF(+'Schedule X(a)'!E36=\"\",\"\",+'Schedule X(a)'!E36)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I36=\"\",\"\",+'Schedule X(a)'!I36)","v":""}]
[null,null,null,"Worker's compensation",{"$f":"IF(+'Schedule X(a)'!E37=\"\",\"\",+'Schedule X(a)'!E37)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I37=\"\",\"\",+'Schedule X(a)'!I37)","v":""}]
[null,null,null,"Personal accident",{"$f":"IF(+'Schedule X(a)'!E38=\"\",\"\",+'Schedule X(a)'!E38)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I38=\"\",\"\",+'Schedule X(a)'!I38)","v":""}]
[null,null,null,"Life insurance",{"$f":"IF(+'Schedule X(a)'!E39=\"\",\"\",+'Schedule X(a)'!E39)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I39=\"\",\"\",+'Schedule X(a)'!I39)","v":""}]
[null,null,null,"Onshore Energy",{"$f":"IF(+'Schedule X(a)'!E40=\"\",\"\",+'Schedule X(a)'!E40)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I40=\"\",\"\",+'Schedule X(a)'!I40)","v":""}]
[null,null,null,"Offshore Energy",{"$f":"IF(+'Schedule X(a)'!E41=\"\",\"\",+'Schedule X(a)'!E41)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I41=\"\",\"\",+'Schedule X(a)'!I41)","v":""}]
[null,null,null,"Ocean marine",{"$f":"IF(+'Schedule X(a)'!E42=\"\",\"\",+'Schedule X(a)'!E42)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I42=\"\",\"\",+'Schedule X(a)'!I42)","v":""}]
[null,null,null,"Inland marine",{"$f":"IF(+'Schedule X(a)'!E43=\"\",\"\",+'Schedule X(a)'!E43)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I43=\"\",\"\",+'Schedule X(a)'!I43)","v":""}]
[null,null,null,"Flood",{"$f":"IF(+'Schedule X(a)'!E44=\"\",\"\",+'Schedule X(a)'!E44)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I44=\"\",\"\",+'Schedule X(a)'!I44)","v":""}]
[null,null,null,"Crop",{"$f":"IF(+'Schedule X(a)'!E45=\"\",\"\",+'Schedule X(a)'!E45)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I45=\"\",\"\",+'Schedule X(a)'!I45)","v":""}]
[null,null,null,"Other primary insurance",{"$f":"IF(+'Schedule X(a)'!E46=\"\",\"\",+'Schedule X(a)'!E46)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I46=\"\",\"\",+'Schedule X(a)'!I46)","v":""}]
[]
[null,null,"3. Assumed reinsurance information:"]
[null,null,null,"Proportional - quota share",{"$f":"IF(+'Schedule X(a)'!E49=\"\",\"\",+'Schedule X(a)'!E49)","v":"Select"},null,null,{"$f":"IF(E51=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I49=\"\",\"\",+'Schedule X(a)'!I49)","v":""}]
[null,null,null,"Proportional - surplus share",{"$f":"IF(+'Schedule X(a)'!E50=\"\",\"\",+'Schedule X(a)'!E50)","v":"Select"},null,null,{"$f":"IF(E52=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I50=\"\",\"\",+'Schedule X(a)'!I50)","v":""}]
[null,null,null,"Non-proportional - catastrophe",{"$f":"IF(+'Schedule X(a)'!E51=\"\",\"\",+'Schedule X(a)'!E51)","v":"Select"},null,null,{"$f":"IF(E53=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I51=\"\",\"\",+'Schedule X(a)'!I51)","v":""}]
[null,null,null,"Non-proportional - per risk",{"$f":"IF(+'Schedule X(a)'!E52=\"\",\"\",+'Schedule X(a)'!E52)","v":"Select"},null,null,{"$f":"IF(E54=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I52=\"\",\"\",+'Schedule X(a)'!I52)","v":""}]
[null,null,null,"Other reinsurance assumed",{"$f":"IF(+'Schedule X(a)'!E53=\"\",\"\",+'Schedule X(a)'!E53)","v":"Select"},null,null,{"$f":"IF(E55=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I53=\"\",\"\",+'Schedule X(a)'!I53)","v":""}]
[]
[null,null,"4. Pools and assessments information:"]
[null,null,null,"Voluntary pools and/or assessments",{"$f":"IF(+'Schedule X(a)'!E56=\"\",\"\",+'Schedule X(a)'!E56)","v":"Select"},null,null,{"$f":"IF(E58=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I56=\"\",\"\",+'Schedule X(a)'!I56)","v":""}]
[null,null,null,"Involuntary pools and/or assessments",{"$f":"IF(+'Schedule X(a)'!E57=\"\",\"\",+'Schedule X(a)'!E57)","v":"Select"},null,null,{"$f":"IF(E59=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I57=\"\",\"\",+'Schedule X(a)'!I57)","v":""}]
[]
[null,null,"5. Supplemental perils and model options:"]
[null,null,null,"Fire following",{"$f":"IF(+'Schedule X(a)'!E60=\"\",\"\",+'Schedule X(a)'!E60)","v":"Select"},null,null,{"$f":"IF(E62=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I60=\"\",\"\",+'Schedule X(a)'!I60)","v":""}]
[null,null,null,"Sprinkler leakage",{"$f":"IF(+'Schedule X(a)'!E61=\"\",\"\",+'Schedule X(a)'!E61)","v":"Select"},null,null,{"$f":"IF(E63=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I61=\"\",\"\",+'Schedule X(a)'!I61)","v":""}]
[null,null,null,"Storm surge",{"$f":"IF(+'Schedule X(a)'!E62=\"\",\"\",+'Schedule X(a)'!E62)","v":"Select"},null,null,{"$f":"IF(E64=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I62=\"\",\"\",+'Schedule X(a)'!I62)","v":""}]
[null,null,null,"Demand surge",{"$f":"IF(+'Schedule X(a)'!E63=\"\",\"\",+'Schedule X(a)'!E63)","v":"Select"},null,null,{"$f":"IF(E65=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I63=\"\",\"\",+'Schedule X(a)'!I63)","v":""}]
[null,null,null,"Secondary uncertainty",{"$f":"IF(+'Schedule X(a)'!E64=\"\",\"\",+'Schedule X(a)'!E64)","v":"Select"},null,null,{"$f":"IF(E66=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I64=\"\",\"\",+'Schedule X(a)'!I64)","v":""}]
[null,null,null,"Atlantic multi-decadal oscillation selection",{"$f":"IF(+'Schedule X(a)'!E65=\"\",\"\",+'Schedule X(a)'!E65)","v":"Select"},{"$f":"IF(+'Schedule X(a)'!F65=\"\",\"\",+'Schedule X(a)'!F65)","v":""},{"$f":"IF(+'Schedule X(a)'!G65=\"\",\"\",+'Schedule X(a)'!G65)","v":""},{"$f":"IF(E67=\"Long-term frequency\",\"If long-term frequency, why:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I65=\"\",\"\",+'Schedule X(a)'!I65)","v":""}]
[]
[null,null,"6. Other adjustments information:"]
[null,null,null,"Adjustments for exposure data quality",{"$f":"IF(+'Schedule X(a)'!E68=\"\",\"\",+'Schedule X(a)'!E68)","v":"Select Yes/No"},null,null,{"$f":"IF(E70=\"No\",\"If no, why not:\",\"\")","v":""},{"$f":"IF(+'Schedule X(a)'!I68=\"\",\"\",+'Schedule X(a)'!I68)","v":""}]
[null,null,null,"Adjustments for insurance to value",{"$f":"IF(+'Schedule X(a)'!E69=\"\",\"\",+'Schedule X(a)'!E69)","v":"Select Yes/No"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I69=\"\",\"\",+'Schedule X(a)'!I69)","v":""}]
[null,null,null,"Adjustments for exposure growth",{"$f":"IF(+'Schedule X(a)'!E70=\"\",\"\",+'Schedule X(a)'!E70)","v":"Select Yes/No"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I70=\"\",\"\",+'Schedule X(a)'!I70)","v":""}]
[null,null,null,"Supplemental losses for non-modelled line of business",{"$f":"IF(+'Schedule X(a)'!E71=\"\",\"\",+'Schedule X(a)'!E71)","v":"Select Yes/No"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I71=\"\",\"\",+'Schedule X(a)'!I71)","v":""}]
[null,null,null,"Adjustments for model deficiencies – severity",{"$f":"IF(+'Schedule X(a)'!E72=\"\",\"\",+'Schedule X(a)'!E72)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I72=\"\",\"\",+'Schedule X(a)'!I72)","v":""}]
[null,null,null,"Adjustments for model deficiencies - frequency",{"$f":"IF(+'Schedule X(a)'!E73=\"\",\"\",+'Schedule X(a)'!E73)","v":"Select"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I73=\"\",\"\",+'Schedule X(a)'!I73)","v":""}]
[null,null,null,"Additional demand surge loadings",{"$f":"IF(+'Schedule X(a)'!E74=\"\",\"\",+'Schedule X(a)'!E74)","v":"Select Yes/No"},{"$f":"IF(+'Schedule X(a)'!F74=\"\",\"\",+'Schedule X(a)'!F74)","v":""},null,"",{"$f":"IF(+'Schedule X(a)'!I74=\"\",\"\",+'Schedule X(a)'!I74)","v":""}]
[null,null,null,"Other factors for prudence",{"$f":"IF(+'Schedule X(a)'!E75=\"\",\"\",+'Schedule X(a)'!E75)","v":"Select Yes/No"},null,null,"",{"$f":"IF(+'Schedule X(a)'!I75=\"\",\"\",+'Schedule X(a)'!I75)","v":""}]
[]
[null,null,null,null,null,"Average loading factor applied to ground up loss for all adjustments applied",{"$f":"IF(+'Schedule X(a)'!G77=\"\",\"\",+'Schedule X(a)'!G77)","v":0}]
[null,null,null,null,null,"Is this average loading factor determined analytically or estimated?"]
[]
[null,null,null,null,null,"Which cat model do you include in this modelling?",{"$f":"IF(+'Schedule X(a)'!G80=\"\",\"\",+'Schedule X(a)'!G80)","v":"Select Cat Model(s)"}]
[null,null,null,null,null,"Which version of the model or version of the region-peril models are used for each cat model as appropriate?",{"$f":"IF(+'Schedule X(a)'!G81=\"\",\"\",+'Schedule X(a)'!G81)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"AIR, EQECAT and RMS"]

{"sheet":"Schedule X(c)","index":76,"n_rows":167,"n_cols":7,"rows_kept":167,"cut":false,"hidden":true,"merged":[[34,5,34,6],[2,1,2,2],[4,1,4,7],[12,3,12,4],[12,5,12,6],[26,2,26,3],[0,1,0,5],[21,2,21,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[100,5,100,6],[56,3,56,4],[56,5,56,6],[78,3,78,4],[78,5,78,6],[70,2,70,3],[87,2,87,3],[89,2,89,3],[90,2,90,3],[114,2,114,3],[91,2,91,3],[92,2,92,3],[109,2,109,3],[111,2,111,3],[113,2,113,3],[43,2,43,3],[45,2,45,3],[46,2,46,3],[34,3,34,4],[112,2,112,3],[100,3,100,4],[48,2,48,3],[65,2,65,3],[67,2,67,3],[68,2,68,3],[69,2,69,3],[47,2,47,3]]}
[null,"CATASTROPHE RISK RETURN: EXCEEDANCE PROBABILITY  (EP) CURVE  FOR REGIONS-PERILS (TABLE 15B)",null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3+1","v":"2023-01-01"},null,null,null,null,"SCHEDULE X(c)"]
[]
[null,"Provide Exceedance Probability information on the following perils in the templates provided below."]
[]
[null,"a)","EP CURVE ATLANTIC BASIN HURRICANE"]
[]
[null,null,"Which model(s) is used for  EP Curve Atlantic basin hurricane",null,null,{"$f":"Import!E8526","v":"Select Cat Model(s)"}]
[null,null,"Indicate the model version(s)",null,null,{"$f":"Import!E8527","v":0}]
[]
[null,null,"Exceedance probability information:"]
[null,null,null," Gross loss",null," Net loss"]
[null,null,"Loss Return period (years)","Gross per occurrence loss TVaR","Gross aggregate \nTVaR ","Net per occurrence loss TVaR","Net aggregate \nTVaR"]
[null,null,null," (US$M)"," (US$M)"," (US$M)"," (US$M)"]
[null,null,50,{"$f":"Import!E8528","v":0},{"$f":"Import!E8533","v":0},{"$f":"Import!E8538","v":0},{"$f":"Import!E8543","v":0}]
[null,null,100,{"$f":"Import!E8529","v":0},{"$f":"Import!E8534","v":0},{"$f":"Import!E8539","v":0},{"$f":"Import!E8544","v":0}]
[null,null,250,{"$f":"Import!E8530","v":0},{"$f":"Import!E8535","v":0},{"$f":"Import!E8540","v":0},{"$f":"Import!E8545","v":0}]
[null,null,500,{"$f":"Import!E8531","v":0},{"$f":"Import!E8536","v":0},{"$f":"Import!E8541","v":0},{"$f":"Import!E8546","v":0}]
[null,null,1000,{"$f":"Import!E8532","v":0},{"$f":"Import!E8537","v":0},{"$f":"Import!E8542","v":0},{"$f":"Import!E8547","v":0}]
[]
[null,null,"Exposure to Atlantic Basin Hurricane",null,"Gross","Net"]
[null,null,null,null," (US$M)"," (US$M)"]
[null,null,"Total statutory property catastrophe premium",null,{"$f":"Import!E8548","v":0},{"$f":"Import!E8552","v":0}]
[null,null,"Total all other statutory premium",null,{"$f":"Import!E8549","v":0},{"$f":"Import!E8553","v":0}]
[null,null,"Total statutory property catastrophe limits",null,{"$f":"Import!E8550","v":0},{"$f":"Import!E8554","v":0}]
[null,null,"Total all other statutory limits",null,{"$f":"Import!E8551","v":0},{"$f":"Import!E8555","v":0}]
[]
[null,"b)","EP CURVE NORTH AMERICAN EARTH QUAKE"]
[]
[null,null,"Which model(s) is used for  EP Curve North American hurricane",null,null,{"$f":"Import!E8556","v":"Select Cat Model(s)"}]
[null,null,"Indicate the model version(s)",null,null,{"$f":"Import!E8557","v":0}]
[]
[null,null,"Exceedance probability information:"]
[null,null,null," Gross loss",null," Net loss"]
[null,null,"Loss Return period (years)","Gross per occurrence loss TVaR","Gross aggregate \nTVaR ","Net per occurrence loss TVaR","Net aggregate \nTVaR"]
[null,null,null," (US$M)"," (US$M)"," (US$M)"," (US$M)"]
[null,null,50,{"$f":"Import!E8558","v":0},{"$f":"Import!E8563","v":0},{"$f":"Import!E8568","v":0},{"$f":"Import!E8573","v":0}]
[null,null,100,{"$f":"Import!E8559","v":0},{"$f":"Import!E8564","v":0},{"$f":"Import!E8569","v":0},{"$f":"Import!E8574","v":0}]
[null,null,250,{"$f":"Import!E8560","v":0},{"$f":"Import!E8565","v":0},{"$f":"Import!E8570","v":0},{"$f":"Import!E8575","v":0}]
[null,null,500,{"$f":"Import!E8561","v":0},{"$f":"Import!E8566","v":0},{"$f":"Import!E8571","v":0},{"$f":"Import!E8576","v":0}]
[null,null,1000,{"$f":"Import!E8562","v":0},{"$f":"Import!E8567","v":0},{"$f":"Import!E8572","v":0},{"$f":"Import!E8577","v":0}]
[]
[null,null,"Exposure to North American Earthquake",null,"Gross","Net"]
[null,null,null,null," (US$M)"," (US$M)"]
[null,null,"Total statutory property catastrophe premium",null,{"$f":"Import!E8578","v":0},{"$f":"Import!E8582","v":0}]
[null,null,"Total all other statutory premium",null,{"$f":"Import!E8579","v":0},{"$f":"Import!E8583","v":0}]
[null,null,"Total statutory property catastrophe limits",null,{"$f":"Import!E8580","v":0},{"$f":"Import!E8584","v":0}]
[null,null,"Total all other statutory limits",null,{"$f":"Import!E8581","v":0},{"$f":"Import!E8585","v":0}]
[]
[null,"c)","EP CURVE EUROPEAN WINDSTORM"]
[]
[null,null,"Which model(s) is used for  EP Curve European windstorm",null,null,{"$f":"Import!E8586","v":"Select Cat Model(s)"}]
[null,null,"Indicate the model version(s)",null,null,{"$f":"Import!E8587","v":0}]
[]
[null,null,"Exceedance probability information:"]
[null,null,null," Gross loss",null," Net loss"]
[null,null,"Loss Return period (years)","Gross per occurrence loss TVaR","Gross aggregate \nTVaR ","Net per occurrence loss TVaR","Net aggregate \nTVaR"]
[null,null,null," (US$M)"," (US$M)"," (US$M)"," (US$M)"]
[null,null,50,{"$f":"Import!E8588","v":0},{"$f":"Import!E8593","v":0},{"$f":"Import!E8598","v":0},{"$f":"Import!E8603","v":0}]
[null,null,100,{"$f":"Import!E8589","v":0},{"$f":"Import!E8594","v":0},{"$f":"Import!E8599","v":0},{"$f":"Import!E8604","v":0}]
[null,null,250,{"$f":"Import!E8590","v":0},{"$f":"Import!E8595","v":0},{"$f":"Import!E8600","v":0},{"$f":"Import!E8605","v":0}]
[null,null,500,{"$f":"Import!E8591","v":0},{"$f":"Import!E8596","v":0},{"$f":"Import!E8601","v":0},{"$f":"Import!E8606","v":0}]
[null,null,1000,{"$f":"Import!E8592","v":0},{"$f":"Import!E8597","v":0},{"$f":"Import!E8602","v":0},{"$f":"Import!E8607","v":0}]
[]
[null,null,"Exposure to European Windstorm",null,"Gross","Net"]
[null,null,null,null," (US$M)"," (US$M)"]
[null,null,"Total statutory property catastrophe premium",null,{"$f":"Import!E8608","v":0},{"$f":"Import!E8612","v":0}]
[null,null,"Total all other statutory premium",null,{"$f":"Import!E8609","v":0},{"$f":"Import!E8613","v":0}]
[null,null,"Total statutory property catastrophe limits",null,{"$f":"Import!E8610","v":0},{"$f":"Import!E8614","v":0}]
[null,null,"Total all other statutory limits",null,{"$f":"Import!E8611","v":0},{"$f":"Import!E8615","v":0}]
[]
[null,"d)","EP CURVE JAPANESE EARTH QUAKE"]
[]
[null,null,"Which model(s) is used for  EP Curve Japanese earthquake",null,null,{"$f":"Import!E8616","v":"Select Cat Model(s)"}]
[null,null,"Indicate the model version(s)",null,null,{"$f":"Import!E8617","v":0}]
[]
[null,null,"Exceedance probability information:"]
[null,null,null," Gross loss",null," Net loss"]
[null,null,"Loss Return period (years)","Gross per occurrence loss TVaR","Gross aggregate \nTVaR ","Net per occurrence loss TVaR","Net aggregate \nTVaR"]
[null,null,null," (US$M)"," (US$M)"," (US$M)"," (US$M)"]
[null,null,50,{"$f":"Import!E8618","v":0},{"$f":"Import!E8623","v":0},{"$f":"Import!E8628","v":0},{"$f":"Import!E8633","v":0}]
[null,null,100,{"$f":"Import!E8619","v":0},{"$f":"Import!E8624","v":0},{"$f":"Import!E8629","v":0},{"$f":"Import!E8634","v":0}]
[null,null,250,{"$f":"Import!E8620","v":0},{"$f":"Import!E8625","v":0},{"$f":"Import!E8630","v":0},{"$f":"Import!E8635","v":0}]
[null,null,500,{"$f":"Import!E8621","v":0},{"$f":"Import!E8626","v":0},{"$f":"Import!E8631","v":0},{"$f":"Import!E8636","v":0}]
[null,null,1000,{"$f":"Import!E8622","v":0},{"$f":"Import!E8627","v":0},{"$f":"Import!E8632","v":0},{"$f":"Import!E8637","v":0}]
[]
[null,null,"Exposure to Japanese Earthquake",null,"Gross","Net"]
[null,null,null,null," (US$M)"," (US$M)"]
[null,null,"Total statutory property catastrophe premium",null,{"$f":"Import!E8638","v":0},{"$f":"Import!E8642","v":0}]
[null,null,"Total all other statutory premium",null,{"$f":"Import!E8639","v":0},{"$f":"Import!E8643","v":0}]
[null,null,"Total statutory property catastrophe limits",null,{"$f":"Import!E8640","v":0},{"$f":"Import!E8644","v":0}]
[null,null,"Total all other statutory limits",null,{"$f":"Import!E8641","v":0},{"$f":"Import!E8645","v":0}]
[]
[null,"e)","EP CURVE JAPANESE TYPHOON"]
[]
[null,null,"Which model(s) is used for  EP Curve Japanese typhoon ",null,null,{"$f":"Import!E8646","v":"Select Cat Model(s)"}]
[null,null,"Indicate the model version(s)",null,null,{"$f":"Import!E8647","v":0}]
[]
[null,null,"Exceedance probability information:"]
[null,null,null," Gross loss",null," Net loss"]
[null,null,"Loss Return period (years)","Gross per occurrence loss TVaR","Gross aggregate \nTVaR ","Net per occurrence loss TVaR","Net aggregate \nTVaR"]
[null,null,null," (US$M)"," (US$M)"," (US$M)"," (US$M)"]
[null,null,50,{"$f":"Import!E8648","v":0},{"$f":"Import!E8653","v":0},{"$f":"Import!E8658","v":0},{"$f":"Import!E8663","v":0}]
[null,null,100,{"$f":"Import!E8649","v":0},{"$f":"Import!E8654","v":0},{"$f":"Import!E8659","v":0},{"$f":"Import!E8664","v":0}]
[null,null,250,{"$f":"Import!E8650","v":0},{"$f":"Import!E8655","v":0},{"$f":"Import!E8660","v":0},{"$f":"Import!E8665","v":0}]
[null,null,500,{"$f":"Import!E8651","v":0},{"$f":"Import!E8656","v":0},{"$f":"Import!E8661","v":0},{"$f":"Import!E8666","v":0}]
[null,null,1000,{"$f":"Import!E8652","v":0},{"$f":"Import!E8657","v":0},{"$f":"Import!E8662","v":0},{"$f":"Import!E8667","v":0}]
[]
[null,null,"Exposure to Japanese Typhoon",null,"Gross","Net"]
[null,null,null,null," (US$M)"," (US$M)"]
[null,null,"Total statutory property catastrophe premium",null,{"$f":"Import!E8668","v":0},{"$f":"Import!E8672","v":0}]
[null,null,"Total all other statutory premium",null,{"$f":"Import!E8669","v":0},{"$f":"Import!E8673","v":0}]
[null,null,"Total statutory property catastrophe limits",null,{"$f":"Import!E8670","v":0},{"$f":"Import!E8674","v":0}]
[null,null,"Total all other statutory limits",null,{"$f":"Import!E8671","v":0},{"$f":"Import!E8675","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Select Cat Model(s)"]
[null,null,null,"AIR only"]
[null,null,null,"EQECAT only"]
[null,null,null,"RMS only"]
[null,null,null,"AIR and RMS"]
[null,null,null,"AIR and EQECAT"]
[null,null,null,"EQECAT and RMS"]
[null,null,null,"AIR, EQECAT and RMS"]
[null,null,null,"Other"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Which vendor catastrophe models do you include in this modeling:"]
[null,null,null,"AIR only"]
[null,null,null,"EQECAT only"]
[null,null,null,"RMS only"]
[null,null,null,"AIR and RMS"]
[null,null,null,"AIR and EQECAT"]
[null,null,null,"EQECAT and RMS"]
[null,null,null,"AIR, EQECAT and RMS"]

{"sheet":"Schedule X(d)","index":77,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":true,"merged":[[2,0,2,2],[0,0,0,5],[4,1,4,7]]}
["CATASTROPHE RISK RETURN: REGION-PERIL EXPOSURE TO ZONES AND STATUTORY LINES OF BUSINESS (TABLE 15C)",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[{"$f":"'Group Information'!C3+1","v":"2023-01-01"},null,null,null,null,null,null,"Schedule X(d)"]
[]
[null,"Which statutory zones (paragraph V(w) of the Prudential Standard Rules) and statutory lines of business (Schedule IV) is the Group exposed to with regards to the region-perils? \n(select all that apply)"]
[]
["a)  Exposure to statutory zones (requirement V(w) of the Prudential Standard Rules)"]
[null,null,"EP Curve Atlantic Hurricane","EP Curve North American Earthquake","EP Curve European Windstorm","EP Curve Japanese Earthquake","EP Curve Japanese Typhoon","EP Curve All Other Perils"]
[null,"Zone 1",{"$f":"Import!E8677","v":"Select Yes/No"},{"$f":"Import!E8690","v":"Select Yes/No"},{"$f":"Import!E8703","v":"Select Yes/No"},{"$f":"Import!E8716","v":"Select Yes/No"},{"$f":"Import!E8729","v":"Select Yes/No"},{"$f":"Import!E8742","v":"Select Yes/No"}]
[null,"Zone 2",{"$f":"Import!E8678","v":"Select Yes/No"},{"$f":"Import!E8691","v":"Select Yes/No"},{"$f":"Import!E8704","v":"Select Yes/No"},{"$f":"Import!E8717","v":"Select Yes/No"},{"$f":"Import!E8730","v":"Select Yes/No"},{"$f":"Import!E8743","v":"Select Yes/No"}]
[null,"Zone 3",{"$f":"Import!E8679","v":"Select Yes/No"},{"$f":"Import!E8692","v":"Select Yes/No"},{"$f":"Import!E8705","v":"Select Yes/No"},{"$f":"Import!E8718","v":"Select Yes/No"},{"$f":"Import!E8731","v":"Select Yes/No"},{"$f":"Import!E8744","v":"Select Yes/No"}]
[null,"Zone 4",{"$f":"Import!E8680","v":"Select Yes/No"},{"$f":"Import!E8693","v":"Select Yes/No"},{"$f":"Import!E8706","v":"Select Yes/No"},{"$f":"Import!E8719","v":"Select Yes/No"},{"$f":"Import!E8732","v":"Select Yes/No"},{"$f":"Import!E8745","v":"Select Yes/No"}]
[null,"Zone 5",{"$f":"Import!E8681","v":"Select Yes/No"},{"$f":"Import!E8694","v":"Select Yes/No"},{"$f":"Import!E8707","v":"Select Yes/No"},{"$f":"Import!E8720","v":"Select Yes/No"},{"$f":"Import!E8733","v":"Select Yes/No"},{"$f":"Import!E8746","v":"Select Yes/No"}]
[null,"Zone 6",{"$f":"Import!E8682","v":"Select Yes/No"},{"$f":"Import!E8695","v":"Select Yes/No"},{"$f":"Import!E8708","v":"Select Yes/No"},{"$f":"Import!E8721","v":"Select Yes/No"},{"$f":"Import!E8734","v":"Select Yes/No"},{"$f":"Import!E8747","v":"Select Yes/No"}]
[null,"Zone 7",{"$f":"Import!E8683","v":"Select Yes/No"},{"$f":"Import!E8696","v":"Select Yes/No"},{"$f":"Import!E8709","v":"Select Yes/No"},{"$f":"Import!E8722","v":"Select Yes/No"},{"$f":"Import!E8735","v":"Select Yes/No"},{"$f":"Import!E8748","v":"Select Yes/No"}]
[null,"Zone 8",{"$f":"Import!E8684","v":"Select Yes/No"},{"$f":"Import!E8697","v":"Select Yes/No"},{"$f":"Import!E8710","v":"Select Yes/No"},{"$f":"Import!E8723","v":"Select Yes/No"},{"$f":"Import!E8736","v":"Select Yes/No"},{"$f":"Import!E8749","v":"Select Yes/No"}]
[null,"Zone 9",{"$f":"Import!E8685","v":"Select Yes/No"},{"$f":"Import!E8698","v":"Select Yes/No"},{"$f":"Import!E8711","v":"Select Yes/No"},{"$f":"Import!E8724","v":"Select Yes/No"},{"$f":"Import!E8737","v":"Select Yes/No"},{"$f":"Import!E8750","v":"Select Yes/No"}]
[null,"Zone 10",{"$f":"Import!E8686","v":"Select Yes/No"},{"$f":"Import!E8699","v":"Select Yes/No"},{"$f":"Import!E8712","v":"Select Yes/No"},{"$f":"Import!E8725","v":"Select Yes/No"},{"$f":"Import!E8738","v":"Select Yes/No"},{"$f":"Import!E8751","v":"Select Yes/No"}]
[null,"Zone 11",{"$f":"Import!E8687","v":"Select Yes/No"},{"$f":"Import!E8700","v":"Select Yes/No"},{"$f":"Import!E8713","v":"Select Yes/No"},{"$f":"Import!E8726","v":"Select Yes/No"},{"$f":"Import!E8739","v":"Select Yes/No"},{"$f":"Import!E8752","v":"Select Yes/No"}]
[null,"Zone 12",{"$f":"Import!E8688","v":"Select Yes/No"},{"$f":"Import!E8701","v":"Select Yes/No"},{"$f":"Import!E8714","v":"Select Yes/No"},{"$f":"Import!E8727","v":"Select Yes/No"},{"$f":"Import!E8740","v":"Select Yes/No"},{"$f":"Import!E8753","v":"Select Yes/No"}]
[null,"Zone 13",{"$f":"Import!E8689","v":"Select Yes/No"},{"$f":"Import!E8702","v":"Select Yes/No"},{"$f":"Import!E8715","v":"Select Yes/No"},{"$f":"Import!E8728","v":"Select Yes/No"},{"$f":"Import!E8741","v":"Select Yes/No"},{"$f":"Import!E8754","v":"Select Yes/No"}]
[]
["b) Exposure to statutory lines of business (Schedule IVA)"]
[null,null,"EP Curve Atlantic Hurricane","EP Curve North American Earthquake","EP Curve European Windstorm","EP Curve Japanese Earthquake","EP Curve Japanese Typhoon","EP Curve - All Other Perils"]
[null,"Line 1",{"$f":"Import!E8755","v":"Select Yes/No"},{"$f":"Import!E8779","v":"Select Yes/No"},{"$f":"Import!E8803","v":"Select Yes/No"},{"$f":"Import!E8827","v":"Select Yes/No"},{"$f":"Import!E8851","v":"Select Yes/No"},{"$f":"Import!E8875","v":"Select Yes/No"}]
[null,"Line 2",{"$f":"Import!E8756","v":"Select Yes/No"},{"$f":"Import!E8780","v":"Select Yes/No"},{"$f":"Import!E8804","v":"Select Yes/No"},{"$f":"Import!E8828","v":"Select Yes/No"},{"$f":"Import!E8852","v":"Select Yes/No"},{"$f":"Import!E8876","v":"Select Yes/No"}]
[null,"Line 3",{"$f":"Import!E8757","v":"Select Yes/No"},{"$f":"Import!E8781","v":"Select Yes/No"},{"$f":"Import!E8805","v":"Select Yes/No"},{"$f":"Import!E8829","v":"Select Yes/No"},{"$f":"Import!E8853","v":"Select Yes/No"},{"$f":"Import!E8877","v":"Select Yes/No"}]
[null,"Line 4",{"$f":"Import!E8758","v":"Select Yes/No"},{"$f":"Import!E8782","v":"Select Yes/No"},{"$f":"Import!E8806","v":"Select Yes/No"},{"$f":"Import!E8830","v":"Select Yes/No"},{"$f":"Import!E8854","v":"Select Yes/No"},{"$f":"Import!E8878","v":"Select Yes/No"}]
[null,"Line 5",{"$f":"Import!E8759","v":"Select Yes/No"},{"$f":"Import!E8783","v":"Select Yes/No"},{"$f":"Import!E8807","v":"Select Yes/No"},{"$f":"Import!E8831","v":"Select Yes/No"},{"$f":"Import!E8855","v":"Select Yes/No"},{"$f":"Import!E8879","v":"Select Yes/No"}]
[null,"Line 6",{"$f":"Import!E8760","v":"Select Yes/No"},{"$f":"Import!E8784","v":"Select Yes/No"},{"$f":"Import!E8808","v":"Select Yes/No"},{"$f":"Import!E8832","v":"Select Yes/No"},{"$f":"Import!E8856","v":"Select Yes/No"},{"$f":"Import!E8880","v":"Select Yes/No"}]
[null,"Line 7",{"$f":"Import!E8761","v":"Select Yes/No"},{"$f":"Import!E8785","v":"Select Yes/No"},{"$f":"Import!E8809","v":"Select Yes/No"},{"$f":"Import!E8833","v":"Select Yes/No"},{"$f":"Import!E8857","v":"Select Yes/No"},{"$f":"Import!E8881","v":"Select Yes/No"}]
[null,"Line 8",{"$f":"Import!E8762","v":"Select Yes/No"},{"$f":"Import!E8786","v":"Select Yes/No"},{"$f":"Import!E8810","v":"Select Yes/No"},{"$f":"Import!E8834","v":"Select Yes/No"},{"$f":"Import!E8858","v":"Select Yes/No"},{"$f":"Import!E8882","v":"Select Yes/No"}]
[null,"Line 9",{"$f":"Import!E8763","v":"Select Yes/No"},{"$f":"Import!E8787","v":"Select Yes/No"},{"$f":"Import!E8811","v":"Select Yes/No"},{"$f":"Import!E8835","v":"Select Yes/No"},{"$f":"Import!E8859","v":"Select Yes/No"},{"$f":"Import!E8883","v":"Select Yes/No"}]
[null,"Line 10",{"$f":"Import!E8764","v":"Select Yes/No"},{"$f":"Import!E8788","v":"Select Yes/No"},{"$f":"Import!E8812","v":"Select Yes/No"},{"$f":"Import!E8836","v":"Select Yes/No"},{"$f":"Import!E8860","v":"Select Yes/No"},{"$f":"Import!E8884","v":"Select Yes/No"}]
[null,"Line 11",{"$f":"Import!E8765","v":"Select Yes/No"},{"$f":"Import!E8789","v":"Select Yes/No"},{"$f":"Import!E8813","v":"Select Yes/No"},{"$f":"Import!E8837","v":"Select Yes/No"},{"$f":"Import!E8861","v":"Select Yes/No"},{"$f":"Import!E8885","v":"Select Yes/No"}]
[null,"Line 12",{"$f":"Import!E8766","v":"Select Yes/No"},{"$f":"Import!E8790","v":"Select Yes/No"},{"$f":"Import!E8814","v":"Select Yes/No"},{"$f":"Import!E8838","v":"Select Yes/No"},{"$f":"Import!E8862","v":"Select Yes/No"},{"$f":"Import!E8886","v":"Select Yes/No"}]
[null,"Line 13",{"$f":"Import!E8767","v":"Select Yes/No"},{"$f":"Import!E8791","v":"Select Yes/No"},{"$f":"Import!E8815","v":"Select Yes/No"},{"$f":"Import!E8839","v":"Select Yes/No"},{"$f":"Import!E8863","v":"Select Yes/No"},{"$f":"Import!E8887","v":"Select Yes/No"}]
[null,"Line 14",{"$f":"Import!E8768","v":"Select Yes/No"},{"$f":"Import!E8792","v":"Select Yes/No"},{"$f":"Import!E8816","v":"Select Yes/No"},{"$f":"Import!E8840","v":"Select Yes/No"},{"$f":"Import!E8864","v":"Select Yes/No"},{"$f":"Import!E8888","v":"Select Yes/No"}]
[null,"Line 15",{"$f":"Import!E8769","v":"Select Yes/No"},{"$f":"Import!E8793","v":"Select Yes/No"},{"$f":"Import!E8817","v":"Select Yes/No"},{"$f":"Import!E8841","v":"Select Yes/No"},{"$f":"Import!E8865","v":"Select Yes/No"},{"$f":"Import!E8889","v":"Select Yes/No"}]
[null,"Line 16",{"$f":"Import!E8770","v":"Select Yes/No"},{"$f":"Import!E8794","v":"Select Yes/No"},{"$f":"Import!E8818","v":"Select Yes/No"},{"$f":"Import!E8842","v":"Select Yes/No"},{"$f":"Import!E8866","v":"Select Yes/No"},{"$f":"Import!E8890","v":"Select Yes/No"}]
[null,"Line 17",{"$f":"Import!E8771","v":"Select Yes/No"},{"$f":"Import!E8795","v":"Select Yes/No"},{"$f":"Import!E8819","v":"Select Yes/No"},{"$f":"Import!E8843","v":"Select Yes/No"},{"$f":"Import!E8867","v":"Select Yes/No"},{"$f":"Import!E8891","v":"Select Yes/No"}]
[null,"Line 18",{"$f":"Import!E8772","v":"Select Yes/No"},{"$f":"Import!E8796","v":"Select Yes/No"},{"$f":"Import!E8820","v":"Select Yes/No"},{"$f":"Import!E8844","v":"Select Yes/No"},{"$f":"Import!E8868","v":"Select Yes/No"},{"$f":"Import!E8892","v":"Select Yes/No"}]
[null,"Line 19",{"$f":"Import!E8773","v":"Select Yes/No"},{"$f":"Import!E8797","v":"Select Yes/No"},{"$f":"Import!E8821","v":"Select Yes/No"},{"$f":"Import!E8845","v":"Select Yes/No"},{"$f":"Import!E8869","v":"Select Yes/No"},{"$f":"Import!E8893","v":"Select Yes/No"}]
[null,"Line 20",{"$f":"Import!E8774","v":"Select Yes/No"},{"$f":"Import!E8798","v":"Select Yes/No"},{"$f":"Import!E8822","v":"Select Yes/No"},{"$f":"Import!E8846","v":"Select Yes/No"},{"$f":"Import!E8870","v":"Select Yes/No"},{"$f":"Import!E8894","v":"Select Yes/No"}]
[null,"Line 21",{"$f":"Import!E8775","v":"Select Yes/No"},{"$f":"Import!E8799","v":"Select Yes/No"},{"$f":"Import!E8823","v":"Select Yes/No"},{"$f":"Import!E8847","v":"Select Yes/No"},{"$f":"Import!E8871","v":"Select Yes/No"},{"$f":"Import!E8895","v":"Select Yes/No"}]
[null,"Line 22",{"$f":"Import!E8776","v":"Select Yes/No"},{"$f":"Import!E8800","v":"Select Yes/No"},{"$f":"Import!E8824","v":"Select Yes/No"},{"$f":"Import!E8848","v":"Select Yes/No"},{"$f":"Import!E8872","v":"Select Yes/No"},{"$f":"Import!E8896","v":"Select Yes/No"}]
[null,"Line 23",{"$f":"Import!E8777","v":"Select Yes/No"},{"$f":"Import!E8801","v":"Select Yes/No"},{"$f":"Import!E8825","v":"Select Yes/No"},{"$f":"Import!E8849","v":"Select Yes/No"},{"$f":"Import!E8873","v":"Select Yes/No"},{"$f":"Import!E8897","v":"Select Yes/No"}]
[null,"Line 24",{"$f":"Import!E8778","v":"Select Yes/No"},{"$f":"Import!E8802","v":"Select Yes/No"},{"$f":"Import!E8826","v":"Select Yes/No"},{"$f":"Import!E8850","v":"Select Yes/No"},{"$f":"Import!E8874","v":"Select Yes/No"},{"$f":"Import!E8898","v":"Select Yes/No"}]

{"sheet":"Schedule X(e)","index":78,"n_rows":161,"n_cols":19,"rows_kept":161,"cut":false,"hidden":true,"merged":[[18,2,18,7],[34,2,34,6],[2,2,2,3],[5,2,5,4],[8,2,9,18],[12,2,12,4],[38,2,39,18],[42,2,42,18],[21,2,21,18],[24,2,25,18],[28,2,28,10],[31,2,31,6]]}
[null,null,"CATASTROPHE RISK RETURN: ACCUMULATIONS OVERVIEW (TABLE 15D)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Group Information'!C3+1","v":"2023-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule X(e) "]
[]
[null,1,{"$f":"+G88","v":"What frequency best describes the update process of accumulations?"}]
[null,null,{"$f":"Import!E8900","v":"Select"}]
[]
[null,2,"Are there any differences in the frequency of accumulations for various business units? ",null,null,null,null,null,null,null,null,{"$f":"Import!E8901","v":"Select Yes/No"}," If yes, briefly describe."]
[null,null,{"$f":"Import!E8902","v":0}]
[]
[]
[null,3,"Which vendor catastrophe models do the members of the insurance group licence?"]
[null,null,{"$f":"Import!E8903","v":"Select"},{"$f":"Import!F8903","v":0},{"$f":"Import!G8903","v":0}]
[]
[null,4,{"$f":"+G109","v":"Does the insurance group incorporate internally developed stochastic catastrophe models within the accumulations that capture correlation across contracts or lines of business?"}]
[null,null,{"$f":"Import!E8904","v":"Select Yes/No"}]
[]
[null,5,{"$f":"G112","v":"Which methodology best describes the insurance group's accumulation methodology?"}]
[null,null,{"$f":"Import!E8905","v":"Select"}]
[]
[null,6,{"$f":"+G119","v":"Where more than one catastrophe model is used in the accumulations, which methodology best describes how multiple models are considered?"}]
[null,null,{"$f":"Import!E8906","v":"Select"}]
[]
[null,null,"If other selected, provide details:"]
[null,null,{"$f":"Import!E8907","v":0}]
[]
[]
[null,7,{"$f":"+G131","v":"Are the insurance group's pricing and accumulations fully consistent?"}]
[null,null,{"$f":"Import!E8908","v":"Select"}]
[]
[null,8,{"$f":"+G138","v":"What percentage of the total premium (other than insurance business) is written without occurrence limits?"}]
[null,null,{"$f":"Import!E8909","v":"Select"}]
[]
[null,9,"Do the members of the insurance group provide reinsurance to both affiliated companies and unaffiliated companies?"]
[null,null,{"$f":"Import!E8910","v":"Select"}]
[]
[null,10,"If there is more than 2.5% of premiums written without occurrence limits (other than insurance business) briefly describe this business, including information on "]
[null,null,"territorial exposure, potential for correlation of losses across contracts/policies and the assessment of maximum loss potential for these exposures."]
[null,null,{"$f":"Import!E8911","v":0}]
[]
[]
[null,11,{"$f":"+G149","v":"How are outwards reinsurance protections considered in accumulation calculations?"}]
[null,null,{"$f":"Import!E8912","v":"Select"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"What frequency best describes the update process of accumulations?",null,null,null,null,null,null,null,"Notes"]
[null,null,null,null,null,null,"Select",null,null,null,null,null,null,null,"Guidance if there is a different frequency of updates for insurance and reinsurance or other"]
[null,null,null,null,null,null,"Ad-hoc"]
[null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,"Semi-annual"]
[null,null,null,null,null,null,"Quarterly"]
[null,null,null,null,null,null,"Monthly"]
[null,null,null,null,null,null,"Weekly"]
[null,null,null,null,null,null,"Daily"]
[null,null,null,null,null,null,"Real time"]
[]
[null,null,null,null,null,null,"Which vendor catastrophe models do the members of the insurance group license?"]
[null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,"AIR only"]
[null,null,null,null,null,null,"EQECAT only"]
[null,null,null,null,null,null,"RMS only"]
[null,null,null,null,null,null,"AIR and RMS"]
[null,null,null,null,null,null,"AIR and EQECAT"]
[null,null,null,null,null,null,"EQECAT and RMS"]
[null,null,null,null,null,null,"AIR, EQECAT and RMS"]
[]
[null,null,null,null,null,null,"Does the insurance group incorporate internally developed stochastic catastrophe models within the accumulations that capture correlation across contracts or lines of business?"]
[]
[]
[null,null,null,null,null,null,"Which methodology best describes the insurance group's accumulation methodology?",null,null,null,null,null,null,null,"Notes"]
[null,null,null,null,null,null,"Select",null,null,null,null,null,null,null,"Define catastrophe model as AIR, RMS, EQEcatastrophe and other, not the region-peril models"]
[null,null,null,null,null,null,"One catastrophe model is used in the accumulations"]
[null,null,null,null,null,null,"Two catastrophe models are used in the accumulations"]
[null,null,null,null,null,null,"Three catastrophe models are used in the accumulations"]
[null,null,null,null,null,null,"More than three catastrophe models are used in the accumulations"]
[]
[null,null,null,null,null,null,"Where more than one catastrophe model is used in the accumulations, which methodology best describes how multiple models are considered?"]
[null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,"A full portfolio is kept in all models"]
[null,null,null,null,null,null,"A full portfolio is kept in all models and a blended portfolio is kept where underwriters determine on a deal by deal basis the proportions of each model included in the blend."]
[null,null,null,null,null,null,"A full portfolio is kept in all models and a blended portfolio is kept where management determine the proportion of each model included in the blend."]
[null,null,null,null,null,null,"A full portfolio is kept in all models and a blended portfolio is kept where management determine the proportion of each model included in the blend specific by region-peril."]
[null,null,null,null,null,null,"Only a blended portfolio is kept where underwriters determine the proportion of each model included in the blend on a deal by deal basis."]
[null,null,null,null,null,null,"Only a blended portfolio is kept where management determine the proportion of each model included in the blend."]
[null,null,null,null,null,null,"Only a blended portfolio is kept where management determine the proportion of each model included in the blend specific by region-peril."]
[null,null,null,null,null,null,"Other"]
[null,null,null,null,null,null,"Not applicable"]
[]
[null,null,null,null,null,null,"Are the insurance group's pricing and accumulations fully consistent?"]
[null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,"Yes - for all forms of exposure where there is the potential for catastrophe loss"]
[null,null,null,null,null,null,"Yes - though only where data and/or vendor catastrophe models are available to run a catastrophe model"]
[null,null,null,null,null,null,"No - not all catastrophe exposure that is modeled for pricing purposes are included in accumulations"]
[null,null,null,null,null,null,"No - there is a difference in the pricing and accumulation methodology"]
[]
[null,null,null,null,null,null,"What percentage of the total premium (other than insurance business) is written without occurrence limits?"]
[null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,"None"]
[null,null,null,null,null,null,"Not applicable (only write insurance business)"]
[null,null,null,null,null,null,"0% to 2.49%"]
[null,null,null,null,null,null,"2.5% to 4.9%"]
[null,null,null,null,null,null,"5.0% to 9.9%"]
[null,null,null,null,null,null,"10.0% to 14.9%"]
[null,null,null,null,null,null,"15.0% to 19.9%"]
[null,null,null,null,null,null,"Greater than or equal to 20.0%"]
[]
[null,null,null,null,null,null,"How are outwards reinsurance protections considered in accumulation calculations?"]
[null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,"The company has minimal catastrophe exposure protection and as such gross is effectively net."]
[null,null,null,null,null,null,"They are not, the accumulations are calculated on a gross basis with reinsurance protections calculated approximately outside the system."]
[null,null,null,null,null,null,"They are not, the accumulations are calculated on a gross basis with reinsurance protections calculated explicitly outside the system."]
[null,null,null,null,null,null,"The accumulations are calculated on a gross basis with the effect of reinsurance protections calculated explicitly for some types of protection within the system."]
[null,null,null,null,null,null,"The accumulations are calculated on a gross basis with the effect of reinsurance protections calculated explicitly for each type of protection within the system."]
[]
[null,null,null,null,null,null,"Does the company provide reinsurance to both affiliated companies and unaffiliated companies?"]
[null,null,null,null,null,null,"Select"]
[null,null,null,null,null,null,"Affiliated companies only"]
[null,null,null,null,null,null,"Unaffiliated companies only"]
[null,null,null,null,null,null,"Both affiliated and unaffiliated companies"]

{"sheet":"Schedule X(f)","index":79,"n_rows":78,"n_cols":13,"rows_kept":78,"cut":false,"hidden":true,"merged":[[48,2,48,12],[50,2,50,12],[35,2,35,12],[24,4,24,6],[24,7,24,9],[39,4,39,6],[39,7,39,9],[39,10,39,12],[24,10,24,12],[29,2,29,3],[30,2,30,3],[77,2,77,12],[75,2,75,11],[56,7,56,9],[56,10,56,12],[52,2,52,12],[66,2,67,12],[73,2,73,12],[56,4,56,6],[2,1,2,3],[6,4,6,6],[6,7,6,9],[6,10,6,12],[15,4,15,6],[15,7,15,9],[15,10,15,12]]}
[null,"CATASTROPHE RISK RETURN: DATA  ANALYSIS (TABLE 15E)",null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3+1","v":"2023-01-01"},null,null,null,null,null,null,null,null,null,null,"Schedule X(f)"]
[]
[null,1,"For all contracts written by the insurance group, provide splits of those that are:"]
[]
[null,null,null,null,"U.S. specific contracts - all exposures",null,null,"All other contracts - all exposures",null,null,"Total"]
[null,null,null,null,"Contract count","Gross limit provided ","Net limit provided","Contract count","Gross limit provided ","Net limit provided","Contract count","Gross limit provided ","Net limit provided"]
[null,null,null,null,null,"US$M","US$M",null,"US$M","US$M",null,"US$M","US$M"]
[null,null,null,"modellable",{"$f":"Import!E8914","v":0},{"$f":"Import!E8917","v":0},{"$f":"Import!E8920","v":0},{"$f":"Import!E8923","v":0},{"$f":"Import!E8926","v":0},{"$f":"Import!E8929","v":0},{"$f":"E10+H10","v":0},0,0]
[null,null,null,"Not modellable",{"$f":"Import!E8915","v":0},{"$f":"Import!E8918","v":0},{"$f":"Import!E8921","v":0},{"$f":"Import!E8924","v":0},{"$f":"Import!E8927","v":0},{"$f":"Import!E8930","v":0},0,0,0]
[null,null,null,"Total",{"$f":"SUM(E10:E11)","v":0},0,0,0,0,0,0,0,0]
[]
[null,2,"For those contracts that are written by the insurance group that may be modelled, provide splits of those that are:"]
[]
[null,null,null,null,{"$f":"+E7","v":"U.S. specific contracts - all exposures"},null,null,{"$f":"+H7","v":"All other contracts - all exposures"},null,null,"Total"]
[null,null,null,null,"Contract count","Gross limit provided ","Net limit provided","Contract count","Gross limit provided ","Net limit provided","Contract count","Gross limit provided ","Net limit provided"]
[null,null,null,null,null,"US$M","US$M",null,"US$M","US$M",null,"US$M","US$M"]
[null,null,null,"modelled",{"$f":"Import!E8932","v":0},{"$f":"Import!E8935","v":0},{"$f":"Import!E8938","v":0},{"$f":"Import!E8941","v":0},{"$f":"Import!E8944","v":0},{"$f":"Import!E8947","v":0},{"$f":"E19+H19","v":0},0,0]
[null,null,null,"Not modelled",{"$f":"Import!E8933","v":0},{"$f":"Import!E8936","v":0},{"$f":"Import!E8939","v":0},{"$f":"Import!E8942","v":0},{"$f":"Import!E8945","v":0},{"$f":"Import!E8948","v":0},0,0,0]
[null,null,null,"Total",{"$f":"SUM(E19:E20)","v":0},0,0,0,0,0,0,0,0]
[]
[null,3,"For those contracts that are written by the insurance group that are modelled, provide splits of those that are:"]
[]
[null,null,null,null,{"$f":"+E7","v":"U.S. specific contracts - all exposures"},null,null,{"$f":"+H7","v":"All other contracts - all exposures"},null,null,"Total"]
[null,null,null,null,"Contract count","Gross limit provided ","Net limit provided","Contract count","Gross limit provided ","Net limit provided","Contract count","Gross limit provided ","Net limit provided"]
[null,null,null,null,null,"US$M","US$M",null,"US$M","US$M",null,"US$M","US$M"]
[null,null,null,"Detailed exposure data",{"$f":"Import!E8950","v":0},{"$f":"Import!E8956","v":0},{"$f":"Import!E8962","v":0},{"$f":"Import!E8968","v":0},{"$f":"Import!E8974","v":0},{"$f":"Import!E8980","v":0},{"$f":"E28+H28","v":0},0,0]
[null,null,null,"Aggregate exposure data",{"$f":"Import!E8951","v":0},{"$f":"Import!E8957","v":0},{"$f":"Import!E8963","v":0},{"$f":"Import!E8969","v":0},{"$f":"Import!E8975","v":0},{"$f":"Import!E8981","v":0},0,0,0]
[null,null,"A proxy peer insurer is selected and losses are derived from this insurer",null,{"$f":"Import!E8952","v":0},{"$f":"Import!E8958","v":0},{"$f":"Import!E8964","v":0},{"$f":"Import!E8970","v":0},{"$f":"Import!E8976","v":0},{"$f":"Import!E8982","v":0},0,0,0]
[null,null,"Derived from an industry loss curve utilising market share",null,{"$f":"Import!E8953","v":0},{"$f":"Import!E8959","v":0},{"$f":"Import!E8965","v":0},{"$f":"Import!E8971","v":0},{"$f":"Import!E8977","v":0},{"$f":"Import!E8983","v":0},0,0,0]
[null,null,null,"Other",{"$f":"Import!E8954","v":0},{"$f":"Import!E8960","v":0},{"$f":"Import!E8966","v":0},{"$f":"Import!E8972","v":0},{"$f":"Import!E8978","v":0},{"$f":"Import!E8984","v":0},0,0,0]
[null,null,null,"Total",{"$f":"SUM(E28:E32)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"If other is selected, describe the methodology as appropriate:"]
[null,null,{"$f":"Import!E8986","v":0}]
[]
[null,4,"For those contracts that are written by the insurance group that may be modelled (but are not modelled), provide splits of those that are: "]
[]
[null,null,null,null,{"$f":"+E7","v":"U.S. specific contracts - all exposures"},null,null,{"$f":"+H7","v":"All other contracts - all exposures"},null,null,"Total"]
[null,null,null,null,"Contract count","Gross limit provided ","Net limit provided","Contract count","Gross limit provided ","Net limit provided","Contract count","Gross limit provided ","Net limit provided"]
[null,null,null,null,null,"US$M","US$M",null,"US$M","US$M",null,"US$M","US$M"]
[null,null,null,"Data deficient",{"$f":"Import!E8987","v":0},{"$f":"Import!E8991","v":0},{"$f":"Import!E8995","v":0},{"$f":"Import!E8999","v":0},{"$f":"Import!E9003","v":0},{"$f":"Import!E9007","v":0},{"$f":"E43+H43","v":0},0,0]
[null,null,null,"Model deficient",{"$f":"Import!E8988","v":0},{"$f":"Import!E8992","v":0},{"$f":"Import!E8996","v":0},{"$f":"Import!E9000","v":0},{"$f":"Import!E9004","v":0},{"$f":"Import!E9008","v":0},0,0,0]
[null,null,null,"Other",{"$f":"Import!E8989","v":0},{"$f":"Import!E8993","v":0},{"$f":"Import!E8997","v":0},{"$f":"Import!E9001","v":0},{"$f":"Import!E9005","v":0},{"$f":"Import!E9009","v":0},0,0,0]
[null,null,null,"Total",{"$f":"SUM(E43:E45)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"If other is selected, describe the reasons for not modelling the contract(s):"]
[null,null,{"$f":"Import!E9011","v":0}]
[]
[null,5,"For contracts that are written by the insurance group that may be modelled (but are not modelled), describe what the members of the insurance group do from an accumulation perspective."]
[]
[null,null,{"$f":"Import!E9012","v":0}]
[]
[null,6,"For contracts that are written by the insurance group that are unable to be modelled, provide splits of those that are:"]
[]
[null,null,null,null,{"$f":"+E7","v":"U.S. specific contracts - all exposures"},null,null,{"$f":"+H7","v":"All other contracts - all exposures"},null,null,"Total"]
[null,null,null,null,"Contract count","Gross limit provided ","Net limit provided","Contract count","Gross limit provided ","Net limit provided","Contract count","Gross limit provided ","Net limit provided"]
[null,null,null,null,null,"US$M","US$M",null,"US$M","US$M",null,"US$M","US$M"]
[null,null,null,"Data deficient",{"$f":"Import!E9013","v":0},{"$f":"Import!E9018","v":0},{"$f":"Import!E9023","v":0},{"$f":"Import!E9028","v":0},{"$f":"Import!E9033","v":0},{"$f":"Import!E9038","v":0},{"$f":"E60+H60","v":0},0,0]
[null,null,null,"No catastrophe model exists",{"$f":"Import!E9014","v":0},{"$f":"Import!E9019","v":0},{"$f":"Import!E9024","v":0},{"$f":"Import!E9029","v":0},{"$f":"Import!E9034","v":0},{"$f":"Import!E9039","v":0},0,0,0]
[null,null,null,"Model deficient",{"$f":"Import!E9015","v":0},{"$f":"Import!E9020","v":0},{"$f":"Import!E9025","v":0},{"$f":"Import!E9030","v":0},{"$f":"Import!E9035","v":0},{"$f":"Import!E9040","v":0},0,0,0]
[null,null,null,"Other",{"$f":"Import!E9016","v":0},{"$f":"Import!E9021","v":0},{"$f":"Import!E9026","v":0},{"$f":"Import!E9031","v":0},{"$f":"Import!E9036","v":0},{"$f":"Import!E9041","v":0},0,0,0]
[null,null,null,"Total",{"$f":"SUM(E60:E63)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"If other is selected, describe the reasons for not modelling the contract(s):"]
[null,null,{"$f":"Import!E9043","v":0}]
[]
[]
[null,7,"What percentage of total net premiums written represents contracts with no limits?",null,null,null,null,null,{"$f":"Import!E9044","v":0}]
[]
[null,8,"For contracts that are written by the insurance group that are not modellable, describe what the members of the insurance group do from an accumulation perspective."]
[]
[null,null,{"$f":"Import!E9045","v":0}]
[]
[null,9,"If there are contracts that are written by the insurance group that have no occurrence limits or where TIV has not been included in the exposure in the above exhibits, describe how this exposure is included in the above data."]
[]
[null,null,{"$f":"Import!E9046","v":0}]

{"sheet":"Schedule X(g)","index":80,"n_rows":100,"n_cols":9,"rows_kept":100,"cut":false,"hidden":true,"merged":[[24,2,24,8],[2,1,2,2],[6,3,6,4],[6,5,6,6],[6,7,6,8],[20,2,22,8]]}
[null,"CATASTROPHE RISK RETURN:REINSURANCE DISCLOSURES (TABLE 15F)",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3+1","v":"2023-01-01"},null,null,null,null,null,null,"Schedule X(g)"]
[]
[null,null,"Reinsurance or Retro information:"]
[]
[null,null,null,"U.S. specific contracts",null,"Worldwide contracts",null,"All other contracts"]
[null,null,null,"Premium ","Occurrence Limit Provided ","Premium ","Occurrence Limit provided ","Premium ","Occurrence Limit provided "]
[null,null,null,"US$M","US$M","US$M","US$M","US$M","US$M"]
[null,null,"Insurance-linked securities protection",{"$f":"Import!E9048","v":0},{"$f":"Import!E9058","v":0},{"$f":"Import!E9068","v":0},{"$f":"Import!E9078","v":0},{"$f":"Import!E9088","v":0},{"$f":"Import!E9098","v":0}]
[null,null,{"$f":"+C93","v":"Industry loss warranty contracts"},{"$f":"Import!E9049","v":0},{"$f":"Import!E9059","v":0},{"$f":"Import!E9069","v":0},{"$f":"Import!E9079","v":0},{"$f":"Import!E9089","v":0},{"$f":"Import!E9099","v":0}]
[null,null,{"$f":"+C94","v":"Other contracts and non-traditional methods of risk mitigation/assumption"},{"$f":"Import!E9050","v":0},{"$f":"Import!E9060","v":0},{"$f":"Import!E9070","v":0},{"$f":"Import!E9080","v":0},{"$f":"Import!E9090","v":0},{"$f":"Import!E9100","v":0}]
[null,null,{"$f":"+C95","v":"Property catastrophe contracts"},{"$f":"Import!E9051","v":0},{"$f":"Import!E9061","v":0},{"$f":"Import!E9071","v":0},{"$f":"Import!E9081","v":0},{"$f":"Import!E9091","v":0},{"$f":"Import!E9101","v":0}]
[null,null,"Catastrophe swaps",{"$f":"Import!E9052","v":0},{"$f":"Import!E9062","v":0},{"$f":"Import!E9072","v":0},{"$f":"Import!E9082","v":0},{"$f":"Import!E9092","v":0},{"$f":"Import!E9102","v":0}]
[null,null,{"$f":"+C97","v":"Property per risk contracts"},{"$f":"Import!E9053","v":0},{"$f":"Import!E9063","v":0},{"$f":"Import!E9073","v":0},{"$f":"Import!E9083","v":0},{"$f":"Import!E9093","v":0},{"$f":"Import!E9103","v":0}]
[null,null,{"$f":"+C98","v":"Property retro contracts"},{"$f":"Import!E9054","v":0},{"$f":"Import!E9064","v":0},{"$f":"Import!E9074","v":0},{"$f":"Import!E9084","v":0},{"$f":"Import!E9094","v":0},{"$f":"Import!E9104","v":0}]
[null,null,{"$f":"+C99","v":"Quota share contracts"},{"$f":"Import!E9055","v":0},{"$f":"Import!E9065","v":0},{"$f":"Import!E9075","v":0},{"$f":"Import!E9085","v":0},{"$f":"Import!E9095","v":0},{"$f":"Import!E9105","v":0}]
[null,null,{"$f":"+C100","v":"Surplus share contracts"},{"$f":"Import!E9056","v":0},{"$f":"Import!E9066","v":0},{"$f":"Import!E9076","v":0},{"$f":"Import!E9086","v":0},{"$f":"Import!E9096","v":0},{"$f":"Import!E9106","v":0}]
[null,null,"Total",{"$f":"SUM(D10:D18)","v":0},0,0,0,0,0]
[]
[null,null,"If there are reinsurance or retro contracts that are purchased by the insurance group that have no occurrence or aggregate limits, provide details below for the total premiums ceded, description of the underlying lines of business covered, territorial coverage limitations and details of the natural, man-made and pandemic perils covered on an aggregate basis:"]
[]
[]
[]
[null,null,{"$f":"Import!E9108","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"What proportion of contracts that you participate on include special termination clauses?"]
[null,null,null,"None",null,null,"Count"]
[null,null,null,"0% to 4.9%",null,null,"Guestimate"]
[null,null,null,"5.0% to 9.9%",null,null,"Estimate"]
[null,null,null,"10.0% to 19.9%",null,null,"Exposure"]
[null,null,null,"20.0% to 29.9%",null,null,"Premium"]
[null,null,null,"30.0% to 39.9%"]
[null,null,null,"40.0% to 49.9%"]
[null,null,null,"50.0% to 59.9%"]
[null,null,null,"60.0% to 69.9%"]
[null,null,null,"70.0% to 79.9%"]
[null,null,null,"80.0% to 89.9%"]
[null,null,null,"90.0% to 99.9%"]
[null,null,null,1]
[]
[null,null,"For reinsurance or retro purchased to protect against natural catastrophe exposures please provide approximate premium and occurrence limit protection by type of protection"]
[null,null,"Insurance linked securities protection"]
[null,null,"Industry loss warranty contracts"]
[null,null,"Other contracts and non-traditional methods of risk mitigation/assumption"]
[null,null,"Property catastrophe contracts"]
[null,null,"Catastrophe swaps"]
[null,null,"Property per risk contracts"]
[null,null,"Property retro contracts"]
[null,null,"Quota share contracts"]
[null,null,"Surplus share contracts"]

{"sheet":"Schedule X(h)","index":81,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":true,"merged":[[23,1,32,1],[8,1,17,1],[2,1,2,3]]}
[null,"CATASTROPHE RISK RETURN: INSURANCE TERROR EXPOSURE (TABLE 15G)",null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3+1","v":"2023-01-01"},null,null,null,null,null,null,null,null,"Schedule X(h) "]
[]
[null,"CONVENTIONAL INSURANCE TERRORISM EXPOSURE - 150M DEFINED GEOGRAPHICAL RADIUS "]
[]
[null,null,null,"U.S. State/ Province\n (if applicable)","Country","Direct terrorism property exposure","Total gross exposure ","TRIP or other terror pool recoverables if any ","Reinsurance recoveries if any","Total net exposure ","Target location (if known)"]
[null,null,null,null,null,"US$M","US$M","US$M","US$M","US$M"]
[null,"Conventional terrorism exposure",1,{"$f":"Import!E9110","v":0},{"$f":"Import!E9120","v":0},{"$f":"Import!E9130","v":0},{"$f":"Import!E9140","v":0},{"$f":"Import!E9150","v":0},{"$f":"Import!E9160","v":0},{"$f":"G9-H9-I9","v":0},{"$f":"Import!E9170","v":0}]
[null,null,{"$f":"C9+1","v":2},{"$f":"Import!E9111","v":0},{"$f":"Import!E9121","v":0},{"$f":"Import!E9131","v":0},{"$f":"Import!E9141","v":0},{"$f":"Import!E9151","v":0},{"$f":"Import!E9161","v":0},{"$f":"G10-H10-I10","v":0},{"$f":"Import!E9171","v":0}]
[null,null,3,{"$f":"Import!E9112","v":0},{"$f":"Import!E9122","v":0},{"$f":"Import!E9132","v":0},{"$f":"Import!E9142","v":0},{"$f":"Import!E9152","v":0},{"$f":"Import!E9162","v":0},0,{"$f":"Import!E9172","v":0}]
[null,null,4,{"$f":"Import!E9113","v":0},{"$f":"Import!E9123","v":0},{"$f":"Import!E9133","v":0},{"$f":"Import!E9143","v":0},{"$f":"Import!E9153","v":0},{"$f":"Import!E9163","v":0},0,{"$f":"Import!E9173","v":0}]
[null,null,5,{"$f":"Import!E9114","v":0},{"$f":"Import!E9124","v":0},{"$f":"Import!E9134","v":0},{"$f":"Import!E9144","v":0},{"$f":"Import!E9154","v":0},{"$f":"Import!E9164","v":0},0,{"$f":"Import!E9174","v":0}]
[null,null,6,{"$f":"Import!E9115","v":0},{"$f":"Import!E9125","v":0},{"$f":"Import!E9135","v":0},{"$f":"Import!E9145","v":0},{"$f":"Import!E9155","v":0},{"$f":"Import!E9165","v":0},0,{"$f":"Import!E9175","v":0}]
[null,null,7,{"$f":"Import!E9116","v":0},{"$f":"Import!E9126","v":0},{"$f":"Import!E9136","v":0},{"$f":"Import!E9146","v":0},{"$f":"Import!E9156","v":0},{"$f":"Import!E9166","v":0},0,{"$f":"Import!E9176","v":0}]
[null,null,8,{"$f":"Import!E9117","v":0},{"$f":"Import!E9127","v":0},{"$f":"Import!E9137","v":0},{"$f":"Import!E9147","v":0},{"$f":"Import!E9157","v":0},{"$f":"Import!E9167","v":0},0,{"$f":"Import!E9177","v":0}]
[null,null,9,{"$f":"Import!E9118","v":0},{"$f":"Import!E9128","v":0},{"$f":"Import!E9138","v":0},{"$f":"Import!E9148","v":0},{"$f":"Import!E9158","v":0},{"$f":"Import!E9168","v":0},0,{"$f":"Import!E9178","v":0}]
[null,null,10,{"$f":"Import!E9119","v":0},{"$f":"Import!E9129","v":0},{"$f":"Import!E9139","v":0},{"$f":"Import!E9149","v":0},{"$f":"Import!E9159","v":0},{"$f":"Import!E9169","v":0},0,{"$f":"Import!E9179","v":0}]
[]
[null,"NBCR INSURANCE TERRORISM EXPOSURE - STATE/COUNTRY"]
[]
[null,null,null,"U.S. State/ Province\n (if applicable)","Country","Direct terrorism property exposure","Total gross exposure ","TRIP or other sovereign terror pool recoverables if any","Reinsurance recoverable limits if any","Total net exposure "]
[null,null,null,null,null,"US$M","US$M","US$M","US$M","US$M"]
[null,"NBCR terrorism exposure",1,{"$f":"Import!E9180","v":0},{"$f":"Import!E9190","v":0},{"$f":"Import!E9200","v":0},{"$f":"Import!E9210","v":0},{"$f":"Import!E9220","v":0},{"$f":"Import!E9230","v":0},{"$f":"G24-H24-I24","v":0}]
[null,null,{"$f":"C24+1","v":2},{"$f":"Import!E9181","v":0},{"$f":"Import!E9191","v":0},{"$f":"Import!E9201","v":0},{"$f":"Import!E9211","v":0},{"$f":"Import!E9221","v":0},{"$f":"Import!E9231","v":0},{"$f":"G25-H25-I25","v":0}]
[null,null,3,{"$f":"Import!E9182","v":0},{"$f":"Import!E9192","v":0},{"$f":"Import!E9202","v":0},{"$f":"Import!E9212","v":0},{"$f":"Import!E9222","v":0},{"$f":"Import!E9232","v":0},0]
[null,null,4,{"$f":"Import!E9183","v":0},{"$f":"Import!E9193","v":0},{"$f":"Import!E9203","v":0},{"$f":"Import!E9213","v":0},{"$f":"Import!E9223","v":0},{"$f":"Import!E9233","v":0},0]
[null,null,5,{"$f":"Import!E9184","v":0},{"$f":"Import!E9194","v":0},{"$f":"Import!E9204","v":0},{"$f":"Import!E9214","v":0},{"$f":"Import!E9224","v":0},{"$f":"Import!E9234","v":0},0]
[null,null,6,{"$f":"Import!E9185","v":0},{"$f":"Import!E9195","v":0},{"$f":"Import!E9205","v":0},{"$f":"Import!E9215","v":0},{"$f":"Import!E9225","v":0},{"$f":"Import!E9235","v":0},0]
[null,null,7,{"$f":"Import!E9186","v":0},{"$f":"Import!E9196","v":0},{"$f":"Import!E9206","v":0},{"$f":"Import!E9216","v":0},{"$f":"Import!E9226","v":0},{"$f":"Import!E9236","v":0},0]
[null,null,8,{"$f":"Import!E9187","v":0},{"$f":"Import!E9197","v":0},{"$f":"Import!E9207","v":0},{"$f":"Import!E9217","v":0},{"$f":"Import!E9227","v":0},{"$f":"Import!E9237","v":0},0]
[null,null,9,{"$f":"Import!E9188","v":0},{"$f":"Import!E9198","v":0},{"$f":"Import!E9208","v":0},{"$f":"Import!E9218","v":0},{"$f":"Import!E9228","v":0},{"$f":"Import!E9238","v":0},0]
[null,null,10,{"$f":"Import!E9189","v":0},{"$f":"Import!E9199","v":0},{"$f":"Import!E9209","v":0},{"$f":"Import!E9219","v":0},{"$f":"Import!E9229","v":0},{"$f":"Import!E9239","v":0},0]

{"sheet":"Schedule X(i)","index":82,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":true,"merged":[[8,2,17,2],[23,2,32,2],[2,1,2,4]]}
[null,"CATASTROPHE RISK RETURN: REINSURANCE TERRORISM LIMITS (TABLE 15H) ",null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3+1","v":"2023-01-01"},null,null,null,null,null,null,null,null,"Schedule X(i) "]
[]
[null,"CONVENTIONAL REINSURANCE TERRORISM EXPOSURE - 150M DEFINED GEOGRAPHICAL RADIUS "]
[]
[null,null,null,null,"U.S. State/Province \n(if applicable)","Country","Direct reinsurance limits exposed to terrorism","Total gross reinsurance limits exposed to terrorism ","TRIP or other terror pool recoverables if any ","Reinsurance or retro recoveries if any","Total net reinsurance limits exposed to terrorism "]
[null,null,null,null,null,null,"US$M","US$M","US$M","US$M","US$M"]
[null,null,"Conventional terrorism exposure",1,{"$f":"Import!E9241","v":0},{"$f":"Import!E9251","v":0},{"$f":"Import!E9261","v":0},{"$f":"Import!E9271","v":0},{"$f":"Import!E9281","v":0},{"$f":"Import!E9291","v":0},{"$f":"H9-I9-J9","v":0}]
[null,null,null,{"$f":"D9+1","v":2},{"$f":"Import!E9242","v":0},{"$f":"Import!E9252","v":0},{"$f":"Import!E9262","v":0},{"$f":"Import!E9272","v":0},{"$f":"Import!E9282","v":0},{"$f":"Import!E9292","v":0},{"$f":"H10-I10-J10","v":0}]
[null,null,null,3,{"$f":"Import!E9243","v":0},{"$f":"Import!E9253","v":0},{"$f":"Import!E9263","v":0},{"$f":"Import!E9273","v":0},{"$f":"Import!E9283","v":0},{"$f":"Import!E9293","v":0},0]
[null,null,null,4,{"$f":"Import!E9244","v":0},{"$f":"Import!E9254","v":0},{"$f":"Import!E9264","v":0},{"$f":"Import!E9274","v":0},{"$f":"Import!E9284","v":0},{"$f":"Import!E9294","v":0},0]
[null,null,null,5,{"$f":"Import!E9245","v":0},{"$f":"Import!E9255","v":0},{"$f":"Import!E9265","v":0},{"$f":"Import!E9275","v":0},{"$f":"Import!E9285","v":0},{"$f":"Import!E9295","v":0},0]
[null,null,null,6,{"$f":"Import!E9246","v":0},{"$f":"Import!E9256","v":0},{"$f":"Import!E9266","v":0},{"$f":"Import!E9276","v":0},{"$f":"Import!E9286","v":0},{"$f":"Import!E9296","v":0},0]
[null,null,null,7,{"$f":"Import!E9247","v":0},{"$f":"Import!E9257","v":0},{"$f":"Import!E9267","v":0},{"$f":"Import!E9277","v":0},{"$f":"Import!E9287","v":0},{"$f":"Import!E9297","v":0},0]
[null,null,null,8,{"$f":"Import!E9248","v":0},{"$f":"Import!E9258","v":0},{"$f":"Import!E9268","v":0},{"$f":"Import!E9278","v":0},{"$f":"Import!E9288","v":0},{"$f":"Import!E9298","v":0},0]
[null,null,null,9,{"$f":"Import!E9249","v":0},{"$f":"Import!E9259","v":0},{"$f":"Import!E9269","v":0},{"$f":"Import!E9279","v":0},{"$f":"Import!E9289","v":0},{"$f":"Import!E9299","v":0},0]
[null,null,null,10,{"$f":"Import!E9250","v":0},{"$f":"Import!E9260","v":0},{"$f":"Import!E9270","v":0},{"$f":"Import!E9280","v":0},{"$f":"Import!E9290","v":0},{"$f":"Import!E9300","v":0},0]
[]
[null,null,"NBCR REINSURANCE TERRORISM EXPOSURE - STATE/COUNTRY"]
[]
[null,null,null,null,"U.S. State/Province \n(if applicable)","Country","Direct reinsurance limits exposed to terrorism","Total gross reinsurance limits exposed to terrorism","TRIP or other terror pool recoverables if any ","Reinsurance or retro recoveries if any ","Total net reinsurance limits exposed to terrorism "]
[null,null,null,null,null,null,"US$M","US$M","US$M","US$M","US$M"]
[null,null,"NBCR terrorism exposure",1,{"$f":"Import!E9301","v":0},{"$f":"Import!E9311","v":0},{"$f":"Import!E9321","v":0},{"$f":"Import!E9331","v":0},{"$f":"Import!E9341","v":0},{"$f":"Import!E9351","v":0},{"$f":"H24-I24-J24","v":0}]
[null,null,null,{"$f":"D24+1","v":2},{"$f":"Import!E9302","v":0},{"$f":"Import!E9312","v":0},{"$f":"Import!E9322","v":0},{"$f":"Import!E9332","v":0},{"$f":"Import!E9342","v":0},{"$f":"Import!E9352","v":0},{"$f":"H25-I25-J25","v":0}]
[null,null,null,3,{"$f":"Import!E9303","v":0},{"$f":"Import!E9313","v":0},{"$f":"Import!E9323","v":0},{"$f":"Import!E9333","v":0},{"$f":"Import!E9343","v":0},{"$f":"Import!E9353","v":0},0]
[null,null,null,4,{"$f":"Import!E9304","v":0},{"$f":"Import!E9314","v":0},{"$f":"Import!E9324","v":0},{"$f":"Import!E9334","v":0},{"$f":"Import!E9344","v":0},{"$f":"Import!E9354","v":0},0]
[null,null,null,5,{"$f":"Import!E9305","v":0},{"$f":"Import!E9315","v":0},{"$f":"Import!E9325","v":0},{"$f":"Import!E9335","v":0},{"$f":"Import!E9345","v":0},{"$f":"Import!E9355","v":0},0]
[null,null,null,6,{"$f":"Import!E9306","v":0},{"$f":"Import!E9316","v":0},{"$f":"Import!E9326","v":0},{"$f":"Import!E9336","v":0},{"$f":"Import!E9346","v":0},{"$f":"Import!E9356","v":0},0]
[null,null,null,7,{"$f":"Import!E9307","v":0},{"$f":"Import!E9317","v":0},{"$f":"Import!E9327","v":0},{"$f":"Import!E9337","v":0},{"$f":"Import!E9347","v":0},{"$f":"Import!E9357","v":0},0]
[null,null,null,8,{"$f":"Import!E9308","v":0},{"$f":"Import!E9318","v":0},{"$f":"Import!E9328","v":0},{"$f":"Import!E9338","v":0},{"$f":"Import!E9348","v":0},{"$f":"Import!E9358","v":0},0]
[null,null,null,9,{"$f":"Import!E9309","v":0},{"$f":"Import!E9319","v":0},{"$f":"Import!E9329","v":0},{"$f":"Import!E9339","v":0},{"$f":"Import!E9349","v":0},{"$f":"Import!E9359","v":0},0]
[null,null,null,10,{"$f":"Import!E9310","v":0},{"$f":"Import!E9320","v":0},{"$f":"Import!E9330","v":0},{"$f":"Import!E9340","v":0},{"$f":"Import!E9350","v":0},{"$f":"Import!E9360","v":0},0]

{"sheet":"Schedule X(j)","index":83,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":true,"merged":[[2,1,2,2],[0,1,0,3]]}
[null,"CATASTROPHE RISK RETURN: ASSUMED EXCHANGE RATES  (TABLE 15I) ",null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Group Information'!C3+1","v":"2023-01-01"},null,null,"Schedule X(j) "]
[]
[null,"Insurance groups shall input to the exchange rate(s) used to translate the \"EP Curves Total\" (all region-perils combined) to United States dollar (US$)."]
[]
[null,null,"Currency","EP Curve - Total all perils combined"]
[null,null,"USD",1]
[null,null,"USD:EUR",{"$f":"Import!E9369","v":0}]
[null,null,"USD:GBP",{"$f":"Import!E9370","v":0}]
[null,null,"USD:Yen",{"$f":"Import!E9371","v":0}]
[null,null,"USD:CHF",{"$f":"Import!E9372","v":0}]
[null,null,{"$f":"Import!E9362","v":"USD:"},{"$f":"Import!E9373","v":0}]
[null,null,{"$f":"Import!E9363","v":"USD:"},{"$f":"Import!E9374","v":0}]
[null,null,{"$f":"Import!E9364","v":"USD:"},{"$f":"Import!E9375","v":0}]
[null,null,{"$f":"Import!E9365","v":"USD:"},{"$f":"Import!E9376","v":0}]
[null,null,{"$f":"Import!E9366","v":"USD:"},{"$f":"Import!E9377","v":0}]
[null,null,{"$f":"Import!E9367","v":"USD:"},{"$f":"Import!E9378","v":0}]
[null,null,{"$f":"Import!E9368","v":"USD:"},{"$f":"Import!E9379","v":0}]

{"sheet":"Schedule XIA","index":84,"n_rows":316,"n_cols":30,"rows_kept":316,"cut":false,"hidden":false,"merged":[[3,0,3,1]]}
["SCHEDULE OF REGULATED NON-INSURANCE FINANCIAL OPERATING ENTITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Control",null,null,{"$f":"'Group Information'!L1","v":"00:00:00"}]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials","Significant Influence",null,null,{"$f":"'Group Information'!L2","v":"00:00:00"}]
[{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial"]
[{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE XI(A)",null,"Consumer Discretionary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Control"]
[null," Enter Number of Regulated Non-Insurance Entities",null,{"$f":"Import!E9381","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumer Staples"]
[null," Enter information for each entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare"]
[null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,"(11)",null,"(12)",null,"Financial"]
[null,"Input Group Member Name \n(as inputted in Schedule V(b))",null,"Jurisdiction",null,"Sector Classification",null,"Strategic Purpose",null,"Entity Type",null,"Products & Services Offered",null,"Participation",null,"Percent of Participating Interest",null,"Assets",null,"Investment Amount (equity method)",null,"Input Regulatory Capital Requirement for Regulated Entities (RCR) (100%)",null,"Applicable Share of the RCR",null,"Information Technology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunication Services"]
[1,{"$f":"Import!E9382","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9417","v":0},null,{"$f":"MAX(0,(V12*P12))","v":0},null,"Utilities"]
[2,{"$f":"Import!E9383","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9418","v":0},null,{"$f":"$P13*$V13","v":0},null,"Other"]
[3,{"$f":"Import!E9384","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9419","v":0},null,0]
[4,{"$f":"Import!E9385","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9420","v":0},null,0]
[5,{"$f":"Import!E9386","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9421","v":0},null,0]
[6,{"$f":"Import!E9387","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9422","v":0},null,0]
[7,{"$f":"Import!E9388","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9423","v":0},null,0]
[8,{"$f":"Import!E9389","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9424","v":0},null,0]
[9,{"$f":"Import!E9390","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9425","v":0},null,0]
[10,{"$f":"Import!E9391","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9426","v":0},null,0]
[11,{"$f":"Import!E9392","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9427","v":0},null,0]
[12,{"$f":"Import!E9393","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9428","v":0},null,0]
[13,{"$f":"Import!E9394","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9429","v":0},null,0]
[14,{"$f":"Import!E9395","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9430","v":0},null,0]
[15,{"$f":"Import!E9396","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9431","v":0},null,0]
[16,{"$f":"Import!E9397","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9432","v":0},null,0]
[17,{"$f":"Import!E9398","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9433","v":0},null,0]
[18,{"$f":"Import!E9399","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9434","v":0},null,0]
[19,{"$f":"Import!E9400","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9435","v":0},null,0]
[20,{"$f":"Import!E9401","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9436","v":0},null,0]
[21,{"$f":"Import!E9402","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9437","v":0},null,0]
[22,{"$f":"Import!E9403","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9438","v":0},null,0]
[23,{"$f":"Import!E9404","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9439","v":0},null,0]
[24,{"$f":"Import!E9405","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9440","v":0},null,0]
[25,{"$f":"Import!E9406","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9441","v":0},null,0]
[26,{"$f":"Import!E9407","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9442","v":0},null,0]
[27,{"$f":"Import!E9408","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9443","v":0},null,0]
[28,{"$f":"Import!E9409","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9444","v":0},null,0]
[29,{"$f":"Import!E9410","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9445","v":0},null,0]
[30,{"$f":"Import!E9411","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9446","v":0},null,0]
[31,{"$f":"Import!E9412","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9447","v":0},null,0]
[32,{"$f":"Import!E9413","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9448","v":0},null,0]
[33,{"$f":"Import!E9414","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9449","v":0},null,0]
[34,{"$f":"Import!E9415","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9450","v":0},null,0]
[35,{"$f":"Import!E9416","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"Import!E9451","v":0},null,0]
[36,null,null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[37,null,null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[38,null,null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[39,null,null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[40,null,null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[41,null,null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[42,null,null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[43,null,null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[44,null,null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[45,null,null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[46,null,null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[47,null,null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[48,null,null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[49,null,null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[50,null,null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[51,null,null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[52,null,null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[53,null,null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[54,null,null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[55,null,null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[56,null,null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[57,null,null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[58,null,null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[59,null,null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[60,null,null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[61,null,null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[62,null,null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[63,null,null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[64,null,null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[65,null,null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,{"$f":"$P76*$V76","v":0}]
[66,null,null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[67,null,null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[68,null,null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[69,null,null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[70,null,null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[71,null,null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[72,null,null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[73,null,null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[74,null,null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[75,null,null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[76,null,null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[77,null,null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[78,null,null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[79,null,null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[80,null,null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[81,null,null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[82,null,null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[83,null,null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[84,null,null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[85,null,null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[86,null,null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[87,null,null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[88,null,null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[89,null,null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[90,null,null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[91,null,null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[92,null,null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[93,null,null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[94,null,null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[95,null,null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[96,null,null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[97,null,null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[98,null,null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[99,null,null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[100,null,null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[101,null,null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[102,null,null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[103,null,null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[104,null,null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[105,null,null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[106,null,null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[107,null,null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[108,null,null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[109,null,null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[110,null,null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[111,null,null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[112,null,null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[113,null,null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[114,null,null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[115,null,null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[116,null,null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[117,null,null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[118,null,null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[119,null,null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[120,null,null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[121,null,null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[122,null,null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[123,null,null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[124,null,null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[125,null,null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[126,null,null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[127,null,null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[128,null,null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[129,null,null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,{"$f":"$P140*$V140","v":0}]
[130,null,null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[131,null,null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[132,null,null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[133,null,null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[134,null,null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[135,null,null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[136,null,null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[137,null,null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[138,null,null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[139,null,null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[140,null,null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[141,null,null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[142,null,null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[143,null,null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[144,null,null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[145,null,null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[146,null,null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[147,null,null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[148,null,null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[149,null,null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[150,null,null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[151,null,null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[152,null,null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[153,null,null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[154,null,null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[155,null,null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[156,null,null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[157,null,null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[158,null,null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[159,null,null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[160,null,null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[161,null,null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[162,null,null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[163,null,null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[164,null,null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[165,null,null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[166,null,null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[167,null,null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[168,null,null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[169,null,null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[170,null,null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[171,null,null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[172,null,null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[173,null,null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[174,null,null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[175,null,null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[176,null,null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[177,null,null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[178,null,null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[179,null,null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[180,null,null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[181,null,null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[182,null,null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[183,null,null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[184,null,null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[185,null,null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[186,null,null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[187,null,null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[188,null,null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[189,null,null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[190,null,null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[191,null,null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[192,null,null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[193,null,null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,{"$f":"$P204*$V204","v":0}]
[194,null,null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[195,null,null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[196,null,null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[197,null,null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[198,null,null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[199,null,null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[200,null,null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[201,null,null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[202,null,null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[203,null,null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[204,null,null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[205,null,null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[206,null,null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[207,null,null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[208,null,null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[209,null,null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[210,null,null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[211,null,null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[212,null,null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[213,null,null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[214,null,null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[215,null,null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[216,null,null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[217,null,null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[218,null,null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[219,null,null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[220,null,null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[221,null,null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[222,null,null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[223,null,null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[224,null,null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[225,null,null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[226,null,null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[227,null,null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[228,null,null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[229,null,null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[230,null,null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[231,null,null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[232,null,null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[233,null,null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[234,null,null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[235,null,null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[236,null,null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[237,null,null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[238,null,null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[239,null,null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[240,null,null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[241,null,null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[242,null,null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[243,null,null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[244,null,null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[245,null,null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[246,null,null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[247,null,null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[248,null,null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[249,null,null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[250,null,null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[251,null,null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[252,null,null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[253,null,null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[254,null,null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[255,null,null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[256,null,null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[257,null,null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,{"$f":"$P268*$V268","v":0}]
[258,null,null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[259,null,null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[260,null,null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[261,null,null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[262,null,null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[263,null,null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[264,null,null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[265,null,null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[266,null,null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[267,null,null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[268,null,null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[269,null,null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[270,null,null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[271,null,null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[272,null,null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[273,null,null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[274,null,null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[275,null,null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[276,null,null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[277,null,null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[278,null,null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[279,null,null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[280,null,null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[281,null,null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[282,null,null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[283,null,null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[284,null,null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[285,null,null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[286,null,null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[287,null,null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[288,null,null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[289,null,null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[290,null,null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[291,null,null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[292,null,null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[293,null,null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[294,null,null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[295,null,null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[296,null,null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[297,null,null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[298,null,null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[299,null,null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[300,null,null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X12:X311)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R12:R311)","v":0},null,{"$f":"SUM(T12:T311)","v":0}]

{"sheet":"Schedule XIB","index":85,"n_rows":325,"n_cols":30,"rows_kept":325,"cut":false,"hidden":false,"merged":[[3,0,3,1]]}
["SCHEDULE OF UNREGULATED ENTITIES WHERE THE PARENT EXERCISES CONTROL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select",null,"Energy ","Control"]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unregulated entities that conduct ancillary services ",null,"Materials","Significant Influence"]
[{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unregulated non-financial operating entities",null,"Industrial"]
[{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE XI(B)",null,null,"Unregulated financial operating entities",null,"Consumer Discretionary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy ","Control"]
[null,"Enter Number of Unregulated Entities ",null,{"$f":"Import!E9453","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumer Staples"]
[null,"Enter information for each entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare"]
[null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,"(11)",null,"(12)",null,null,null,null,"Financial"]
[null,"Input Group Member Name \n(as inputted in Schedule V(b))",null,"Jurisdiction",null,"Sector Classification",null,"Strategic Purpose",null,"Entity Type",null,"Products & Services Offered",null,"Group Member Category \n(Select from drop-down list)",null,"Percent of Participating Interest",null,"Total Assets",null,"Net Assets",null,"Applicable Capital Charges",null,"Capital Requirement",null,null,null,null,"Information Technology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunication Services"]
[1,{"$f":"Import!E9454","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9554","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"IF(N12=\"unregulated entities that conduct ancillary services \",\"0%\",IF(N12=\"Unregulated non-financial operating entities\",\"15%\",IF(N12=\"unregulated financial operating entities\",\"50%\",\"0\")))","v":"0"},null,{"$f":"P12*T12*V12","v":0},null,null,null,null,"Utilities"]
[2,{"$f":"Import!E9455","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9555","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0,null,null,null,null,"Other"]
[3,{"$f":"Import!E9456","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9556","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[4,{"$f":"Import!E9457","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9557","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[5,{"$f":"Import!E9458","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9558","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[6,{"$f":"Import!E9459","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9559","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[7,{"$f":"Import!E9460","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9560","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[8,{"$f":"Import!E9461","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9561","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[9,{"$f":"Import!E9462","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9562","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[10,{"$f":"Import!E9463","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9563","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[11,{"$f":"Import!E9464","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9564","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[12,{"$f":"Import!E9465","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9565","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[13,{"$f":"Import!E9466","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9566","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[14,{"$f":"Import!E9467","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9567","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[15,{"$f":"Import!E9468","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9568","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[16,{"$f":"Import!E9469","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9569","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[17,{"$f":"Import!E9470","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9570","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[18,{"$f":"Import!E9471","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9571","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[19,{"$f":"Import!E9472","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9572","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[20,{"$f":"Import!E9473","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9573","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[21,{"$f":"Import!E9474","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9574","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[22,{"$f":"Import!E9475","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9575","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[23,{"$f":"Import!E9476","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9576","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[24,{"$f":"Import!E9477","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9577","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[25,{"$f":"Import!E9478","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9578","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[26,{"$f":"Import!E9479","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9579","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[27,{"$f":"Import!E9480","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9580","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[28,{"$f":"Import!E9481","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9581","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[29,{"$f":"Import!E9482","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9582","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[30,{"$f":"Import!E9483","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9583","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[31,{"$f":"Import!E9484","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9584","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[32,{"$f":"Import!E9485","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9585","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[33,{"$f":"Import!E9486","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9586","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[34,{"$f":"Import!E9487","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9587","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[35,{"$f":"Import!E9488","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9588","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[36,{"$f":"Import!E9489","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9589","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[37,{"$f":"Import!E9490","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9590","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[38,{"$f":"Import!E9491","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9591","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[39,{"$f":"Import!E9492","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9592","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[40,{"$f":"Import!E9493","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9593","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[41,{"$f":"Import!E9494","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9594","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[42,{"$f":"Import!E9495","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9595","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[43,{"$f":"Import!E9496","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9596","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[44,{"$f":"Import!E9497","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9597","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[45,{"$f":"Import!E9498","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9598","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[46,{"$f":"Import!E9499","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9599","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[47,{"$f":"Import!E9500","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9600","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[48,{"$f":"Import!E9501","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9601","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[49,{"$f":"Import!E9502","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9602","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[50,{"$f":"Import!E9503","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9603","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[51,{"$f":"Import!E9504","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9604","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[52,{"$f":"Import!E9505","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9605","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[53,{"$f":"Import!E9506","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9606","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[54,{"$f":"Import!E9507","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9607","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[55,{"$f":"Import!E9508","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9608","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[56,{"$f":"Import!E9509","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9609","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[57,{"$f":"Import!E9510","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9610","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[58,{"$f":"Import!E9511","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9611","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[59,{"$f":"Import!E9512","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9612","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[60,{"$f":"Import!E9513","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9613","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[61,{"$f":"Import!E9514","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9614","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[62,{"$f":"Import!E9515","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9615","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[63,{"$f":"Import!E9516","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9616","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[64,{"$f":"Import!E9517","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9617","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[65,{"$f":"Import!E9518","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9618","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"IF(N76=\"unregulated entities that conduct ancillary services \",\"0%\",IF(N76=\"Unregulated non-financial operating entities\",\"15%\",IF(N76=\"unregulated financial operating entities\",\"50%\",\"0\")))","v":"0"},null,{"$f":"P76*T76*V76","v":0}]
[66,{"$f":"Import!E9519","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9619","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[67,{"$f":"Import!E9520","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9620","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[68,{"$f":"Import!E9521","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9621","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[69,{"$f":"Import!E9522","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9622","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[70,{"$f":"Import!E9523","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9623","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[71,{"$f":"Import!E9524","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9624","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[72,{"$f":"Import!E9525","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9625","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[73,{"$f":"Import!E9526","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9626","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[74,{"$f":"Import!E9527","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9627","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[75,{"$f":"Import!E9528","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9628","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[76,{"$f":"Import!E9529","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9629","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[77,{"$f":"Import!E9530","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9630","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[78,{"$f":"Import!E9531","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9631","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[79,{"$f":"Import!E9532","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9632","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[80,{"$f":"Import!E9533","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9633","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[81,{"$f":"Import!E9534","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9634","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[82,{"$f":"Import!E9535","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9635","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[83,{"$f":"Import!E9536","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9636","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[84,{"$f":"Import!E9537","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9637","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[85,{"$f":"Import!E9538","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9638","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[86,{"$f":"Import!E9539","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9639","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[87,{"$f":"Import!E9540","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9640","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[88,{"$f":"Import!E9541","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9641","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[89,{"$f":"Import!E9542","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9642","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[90,{"$f":"Import!E9543","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9643","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[91,{"$f":"Import!E9544","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9644","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[92,{"$f":"Import!E9545","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9645","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[93,{"$f":"Import!E9546","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9646","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[94,{"$f":"Import!E9547","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9647","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[95,{"$f":"Import!E9548","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9648","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[96,{"$f":"Import!E9549","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9649","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[97,{"$f":"Import!E9550","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9650","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[98,{"$f":"Import!E9551","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9651","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[99,{"$f":"Import!E9552","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9652","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[100,{"$f":"Import!E9553","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9653","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[101,null,null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[102,null,null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[103,null,null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[104,null,null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[105,null,null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[106,null,null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[107,null,null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[108,null,null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[109,null,null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[110,null,null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[111,null,null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[112,null,null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[113,null,null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[114,null,null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[115,null,null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[116,null,null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[117,null,null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[118,null,null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[119,null,null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[120,null,null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[121,null,null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[122,null,null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[123,null,null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[124,null,null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[125,null,null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[126,null,null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[127,null,null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[128,null,null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[129,null,null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"IF(N140=\"unregulated entities that conduct ancillary services \",\"0%\",IF(N140=\"Unregulated non-financial operating entities\",\"15%\",IF(N140=\"unregulated financial operating entities\",\"50%\",\"0\")))","v":"0"},null,{"$f":"P140*T140*V140","v":0}]
[130,null,null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[131,null,null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[132,null,null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[133,null,null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[134,null,null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[135,null,null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[136,null,null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[137,null,null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[138,null,null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[139,null,null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[140,null,null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[141,null,null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[142,null,null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[143,null,null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[144,null,null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[145,null,null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[146,null,null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[147,null,null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[148,null,null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[149,null,null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[150,null,null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[151,null,null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[152,null,null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[153,null,null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[154,null,null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[155,null,null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[156,null,null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[157,null,null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[158,null,null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[159,null,null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[160,null,null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[161,null,null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[162,null,null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[163,null,null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[164,null,null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[165,null,null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[166,null,null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[167,null,null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[168,null,null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[169,null,null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[170,null,null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[171,null,null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[172,null,null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[173,null,null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[174,null,null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[175,null,null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[176,null,null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[177,null,null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[178,null,null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[179,null,null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[180,null,null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[181,null,null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[182,null,null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[183,null,null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[184,null,null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[185,null,null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[186,null,null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[187,null,null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[188,null,null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[189,null,null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[190,null,null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[191,null,null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[192,null,null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[193,null,null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"IF(N204=\"unregulated entities that conduct ancillary services \",\"0%\",IF(N204=\"Unregulated non-financial operating entities\",\"15%\",IF(N204=\"unregulated financial operating entities\",\"50%\",\"0\")))","v":"0"},null,{"$f":"P204*T204*V204","v":0}]
[194,null,null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[195,null,null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[196,null,null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[197,null,null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[198,null,null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[199,null,null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[200,null,null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[201,null,null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[202,null,null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[203,null,null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[204,null,null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[205,null,null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[206,null,null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[207,null,null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[208,null,null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[209,null,null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[210,null,null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[211,null,null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[212,null,null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[213,null,null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[214,null,null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[215,null,null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[216,null,null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[217,null,null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[218,null,null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[219,null,null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[220,null,null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[221,null,null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[222,null,null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[223,null,null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[224,null,null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[225,null,null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[226,null,null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[227,null,null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[228,null,null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[229,null,null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[230,null,null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[231,null,null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[232,null,null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[233,null,null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[234,null,null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[235,null,null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[236,null,null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[237,null,null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[238,null,null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[239,null,null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[240,null,null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[241,null,null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[242,null,null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[243,null,null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[244,null,null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[245,null,null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[246,null,null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[247,null,null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[248,null,null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[249,null,null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[250,null,null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[251,null,null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[252,null,null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[253,null,null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[254,null,null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[255,null,null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[256,null,null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[257,null,null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,{"$f":"IF(N268=\"unregulated entities that conduct ancillary services \",\"0%\",IF(N268=\"Unregulated non-financial operating entities\",\"15%\",IF(N268=\"unregulated financial operating entities\",\"50%\",\"0\")))","v":"0"},null,{"$f":"P268*T268*V268","v":0}]
[258,null,null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[259,null,null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[260,null,null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[261,null,null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[262,null,null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[263,null,null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[264,null,null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[265,null,null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[266,null,null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[267,null,null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[268,null,null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[269,null,null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[270,null,null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[271,null,null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[272,null,null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[273,null,null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[274,null,null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[275,null,null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[276,null,null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[277,null,null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[278,null,null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[279,null,null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[280,null,null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[281,null,null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[282,null,null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[283,null,null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[284,null,null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[285,null,null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[286,null,null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[287,null,null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[288,null,null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[289,null,null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[290,null,null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[291,null,null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[292,null,null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[293,null,null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[294,null,null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[295,null,null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[296,null,null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[297,null,null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[298,null,null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[299,null,null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[300,null,null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,"0",null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R12:R311)","v":0},null,{"$f":"SUM(T12:T311)","v":0},null,null,null,{"$f":"SUM(X12:X311)","v":0}]
[]
[]
[]
[]
[]
[null,"INSTRUCTIONS"]
[null,"Affiliate category (Unregulated Entities excluding Insurance Holding Companies > 50%) are as follows with their applicable capital charges:"]
[]
[null,"Category",null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Charge"]
[null,"Unregulated entities that conduct ancillary services",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Unregulated non-financial operating entities ",null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,"Unregulated financial operating entities ",null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]

{"sheet":"Schedule XIC","index":86,"n_rows":325,"n_cols":30,"rows_kept":325,"cut":false,"hidden":false,"merged":[[3,0,3,1],[0,0,0,15]]}
["SCHEDULE OF UNREGULATED ENTITIES WHERE THE PARENT EXERCISES SIGNIFICANT INFLUENCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select",null,"Energy ","Control"]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unregulated entities that conduct ancillary services ",null,"Materials","Significant Influence"]
[{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unregulated non-financial operating entities",null,"Industrial"]
[{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE XI (C)",null,null,null,null,null,null,"Unregulated financial operating entities",null,"Consumer Discretionary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy ","Control"]
[null," Enter Number of Unregulated Entities",null,{"$f":"Import!E9655","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumer Staples"]
[null," Enter information for each entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare"]
[null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,null,null,null,null,null,null,null,"Financial"]
[null,"Input Group Member Name \n(as inputted in Schedule V(b))",null,"Jurisdiction",null,"Sector Classification",null,"Strategic Purpose",null,"Entity Type",null,"Products & Services Offered",null,"Group Member Category \n(Select from drop-down list)",null,"Percent of Participating Interest",null,"Total Asset",null,"Investment Amount (equity method)",null,null,null,null,null,null,null,null,"Information Technology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunication Services"]
[1,{"$f":"Import!E9656","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9691","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,null,null,null,null,null,"Utilities"]
[2,{"$f":"Import!E9657","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9692","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,null,null,null,null,null,null,"Other"]
[3,{"$f":"Import!E9658","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9693","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[4,{"$f":"Import!E9659","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9694","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[5,{"$f":"Import!E9660","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9695","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[6,{"$f":"Import!E9661","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9696","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[7,{"$f":"Import!E9662","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9697","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[8,{"$f":"Import!E9663","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9698","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[9,{"$f":"Import!E9664","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9699","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[10,{"$f":"Import!E9665","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9700","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[11,{"$f":"Import!E9666","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9701","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[12,{"$f":"Import!E9667","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9702","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[13,{"$f":"Import!E9668","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9703","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[14,{"$f":"Import!E9669","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9704","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[15,{"$f":"Import!E9670","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9705","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[16,{"$f":"Import!E9671","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9706","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[17,{"$f":"Import!E9672","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9707","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[18,{"$f":"Import!E9673","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9708","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[19,{"$f":"Import!E9674","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9709","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[20,{"$f":"Import!E9675","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9710","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[21,{"$f":"Import!E9676","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9711","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[22,{"$f":"Import!E9677","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9712","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[23,{"$f":"Import!E9678","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9713","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[24,{"$f":"Import!E9679","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9714","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[25,{"$f":"Import!E9680","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9715","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[26,{"$f":"Import!E9681","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9716","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[27,{"$f":"Import!E9682","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9717","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[28,{"$f":"Import!E9683","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9718","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[29,{"$f":"Import!E9684","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9719","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[30,{"$f":"Import!E9685","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9720","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[31,{"$f":"Import!E9686","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9721","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[32,{"$f":"Import!E9687","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9722","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[33,{"$f":"Import!E9688","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9723","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[34,{"$f":"Import!E9689","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9724","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[35,{"$f":"Import!E9690","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"Import!E9725","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[36,null,null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[37,null,null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[38,null,null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[39,null,null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[40,null,null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[41,null,null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[42,null,null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[43,null,null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[44,null,null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[45,null,null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[46,null,null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[47,null,null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[48,null,null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[49,null,null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[50,null,null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[51,null,null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[52,null,null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[53,null,null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[54,null,null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[55,null,null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[56,null,null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[57,null,null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[58,null,null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[59,null,null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[60,null,null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[61,null,null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[62,null,null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[63,null,null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[64,null,null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[65,null,null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[66,null,null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[67,null,null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[68,null,null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[69,null,null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[70,null,null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[71,null,null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[72,null,null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[73,null,null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[74,null,null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[75,null,null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[76,null,null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[77,null,null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[78,null,null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[79,null,null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[80,null,null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[81,null,null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[82,null,null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[83,null,null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[84,null,null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[85,null,null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[86,null,null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[87,null,null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[88,null,null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[89,null,null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[90,null,null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[91,null,null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[92,null,null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[93,null,null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[94,null,null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[95,null,null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[96,null,null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[97,null,null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[98,null,null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[99,null,null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[100,null,null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[101,null,null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[102,null,null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[103,null,null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[104,null,null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[105,null,null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[106,null,null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[107,null,null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[108,null,null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[109,null,null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[110,null,null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[111,null,null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[112,null,null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[113,null,null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[114,null,null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[115,null,null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[116,null,null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[117,null,null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[118,null,null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[119,null,null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[120,null,null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[121,null,null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[122,null,null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[123,null,null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[124,null,null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[125,null,null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[126,null,null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[127,null,null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[128,null,null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[129,null,null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[130,null,null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[131,null,null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[132,null,null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[133,null,null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[134,null,null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[135,null,null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[136,null,null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[137,null,null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[138,null,null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[139,null,null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[140,null,null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[141,null,null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[142,null,null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[143,null,null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[144,null,null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[145,null,null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[146,null,null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[147,null,null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[148,null,null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[149,null,null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[150,null,null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[151,null,null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[152,null,null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[153,null,null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[154,null,null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[155,null,null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[156,null,null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[157,null,null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[158,null,null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[159,null,null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[160,null,null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[161,null,null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[162,null,null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[163,null,null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[164,null,null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[165,null,null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[166,null,null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[167,null,null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[168,null,null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[169,null,null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[170,null,null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[171,null,null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[172,null,null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[173,null,null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[174,null,null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[175,null,null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[176,null,null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[177,null,null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[178,null,null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[179,null,null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[180,null,null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[181,null,null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[182,null,null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[183,null,null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[184,null,null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[185,null,null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[186,null,null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[187,null,null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[188,null,null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[189,null,null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[190,null,null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[191,null,null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[192,null,null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[193,null,null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[194,null,null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[195,null,null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[196,null,null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[197,null,null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[198,null,null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[199,null,null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[200,null,null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[201,null,null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[202,null,null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[203,null,null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[204,null,null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[205,null,null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[206,null,null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[207,null,null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[208,null,null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[209,null,null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[210,null,null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[211,null,null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[212,null,null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[213,null,null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[214,null,null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[215,null,null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[216,null,null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[217,null,null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[218,null,null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[219,null,null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[220,null,null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[221,null,null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[222,null,null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[223,null,null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[224,null,null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[225,null,null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[226,null,null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[227,null,null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[228,null,null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[229,null,null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[230,null,null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[231,null,null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[232,null,null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[233,null,null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[234,null,null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[235,null,null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[236,null,null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[237,null,null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[238,null,null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[239,null,null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[240,null,null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[241,null,null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[242,null,null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[243,null,null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[244,null,null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[245,null,null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[246,null,null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[247,null,null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[248,null,null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[249,null,null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[250,null,null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[251,null,null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[252,null,null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[253,null,null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[254,null,null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[255,null,null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[256,null,null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[257,null,null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[258,null,null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[259,null,null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[260,null,null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[261,null,null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[262,null,null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[263,null,null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[264,null,null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[265,null,null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[266,null,null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[267,null,null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[268,null,null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[269,null,null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[270,null,null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[271,null,null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[272,null,null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[273,null,null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[274,null,null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[275,null,null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[276,null,null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[277,null,null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[278,null,null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[279,null,null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[280,null,null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[281,null,null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[282,null,null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[283,null,null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[284,null,null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[285,null,null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[286,null,null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[287,null,null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[288,null,null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[289,null,null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[290,null,null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[291,null,null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[292,null,null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[293,null,null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[294,null,null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[295,null,null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[296,null,null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[297,null,null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[298,null,null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[299,null,null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[300,null,null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R12:R311)","v":0},null,{"$f":"SUM(T12:T311)","v":0}]
[]
[]
[]
[]
[]
[null,"INSTRUCTIONS"]
[null,"Affiliate category (Unregulated Entities excluding Insurance Holding Companies > 50%) are as follows with their applicable capital charges:"]
[]
[null,"Category",null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Charge"]
[null,"Unregulated entities that conduct ancillary services",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Unregulated non-financial operating entities ",null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,"Unregulated financial operating entities ",null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]

{"sheet":"Schedule XID","index":87,"n_rows":331,"n_cols":27,"rows_kept":331,"cut":false,"hidden":false,"merged":[[3,0,3,1]]}
["SCHEDULE OF ENTITIES' CAPITAL DEDUCTED FROM AVAILABLE STATUTORY CAPITAL AND SURPLUS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Control"]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy ","Regulated Insurance","Significant Influence"]
[{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials","Regulated Non-Insurance"]
[{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE XI (D)",null,null,"Industrial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Control"]
[null," Enter Number of Entities",null,{"$f":"Import!E9727","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumer Discretionary"]
[null," Enter information for each entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumer Staples"]
[null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,"(11)",null,null,"Healthcare"]
[null,"Input Group Member Name \n(as inputted in Schedule V(b))",null,"Jurisdiction",null,"Sector Classification",null,"Strategic Purpose",null,"Entity Type",null,"Products & Services Offered",null,"Participation",null,"Group Member Category\n(Select from drop-down list)",null,"Reason for Data Deficiency\n(Select from drop-down list)",null,"Total Assets",null,"Net Assets ($)",null,null,"Financial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Technology"]
[1,{"$f":"Import!E9728","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9763","v":"Select"},null,{"$f":"Import!E9798","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,"Telecommunication Services"]
[2,{"$f":"Import!E9729","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9764","v":"Select"},null,{"$f":"Import!E9799","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,"Utilities"]
[3,{"$f":"Import!E9730","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9765","v":"Select"},null,{"$f":"Import!E9800","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0},null,null,"Other"]
[4,{"$f":"Import!E9731","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9766","v":"Select"},null,{"$f":"Import!E9801","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[5,{"$f":"Import!E9732","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9767","v":"Select"},null,{"$f":"Import!E9802","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[6,{"$f":"Import!E9733","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9768","v":"Select"},null,{"$f":"Import!E9803","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[7,{"$f":"Import!E9734","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9769","v":"Select"},null,{"$f":"Import!E9804","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[8,{"$f":"Import!E9735","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9770","v":"Select"},null,{"$f":"Import!E9805","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[9,{"$f":"Import!E9736","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9771","v":"Select"},null,{"$f":"Import!E9806","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[10,{"$f":"Import!E9737","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9772","v":"Select"},null,{"$f":"Import!E9807","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[11,{"$f":"Import!E9738","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9773","v":"Select"},null,{"$f":"Import!E9808","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[12,{"$f":"Import!E9739","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9774","v":"Select"},null,{"$f":"Import!E9809","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[13,{"$f":"Import!E9740","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9775","v":"Select"},null,{"$f":"Import!E9810","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[14,{"$f":"Import!E9741","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9776","v":"Select"},null,{"$f":"Import!E9811","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[15,{"$f":"Import!E9742","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9777","v":"Select"},null,{"$f":"Import!E9812","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[16,{"$f":"Import!E9743","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9778","v":"Select"},null,{"$f":"Import!E9813","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[17,{"$f":"Import!E9744","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9779","v":"Select"},null,{"$f":"Import!E9814","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[18,{"$f":"Import!E9745","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9780","v":"Select"},null,{"$f":"Import!E9815","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[19,{"$f":"Import!E9746","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9781","v":"Select"},null,{"$f":"Import!E9816","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[20,{"$f":"Import!E9747","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9782","v":"Select"},null,{"$f":"Import!E9817","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[21,{"$f":"Import!E9748","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9783","v":"Select"},null,{"$f":"Import!E9818","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[22,{"$f":"Import!E9749","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9784","v":"Select"},null,{"$f":"Import!E9819","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[23,{"$f":"Import!E9750","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9785","v":"Select"},null,{"$f":"Import!E9820","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[24,{"$f":"Import!E9751","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9786","v":"Select"},null,{"$f":"Import!E9821","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[25,{"$f":"Import!E9752","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9787","v":"Select"},null,{"$f":"Import!E9822","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[26,{"$f":"Import!E9753","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9788","v":"Select"},null,{"$f":"Import!E9823","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[27,{"$f":"Import!E9754","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9789","v":"Select"},null,{"$f":"Import!E9824","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[28,{"$f":"Import!E9755","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9790","v":"Select"},null,{"$f":"Import!E9825","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[29,{"$f":"Import!E9756","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9791","v":"Select"},null,{"$f":"Import!E9826","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[30,{"$f":"Import!E9757","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9792","v":"Select"},null,{"$f":"Import!E9827","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[31,{"$f":"Import!E9758","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9793","v":"Select"},null,{"$f":"Import!E9828","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[32,{"$f":"Import!E9759","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9794","v":"Select"},null,{"$f":"Import!E9829","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[33,{"$f":"Import!E9760","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9795","v":"Select"},null,{"$f":"Import!E9830","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[34,{"$f":"Import!E9761","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9796","v":"Select"},null,{"$f":"Import!E9831","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[35,{"$f":"Import!E9762","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"Import!E9797","v":"Select"},null,{"$f":"Import!E9832","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[36,null,null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[37,null,null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[38,null,null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[39,null,null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[40,null,null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[41,null,null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[42,null,null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[43,null,null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[44,null,null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[45,null,null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[46,null,null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[47,null,null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[48,null,null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[49,null,null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[50,null,null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[51,null,null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[52,null,null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[53,null,null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[54,null,null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[55,null,null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[56,null,null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[57,null,null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[58,null,null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[59,null,null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[60,null,null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[61,null,null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[62,null,null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[63,null,null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[64,null,null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[65,null,null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[66,null,null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[67,null,null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[68,null,null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[69,null,null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[70,null,null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[71,null,null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[72,null,null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[73,null,null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[74,null,null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[75,null,null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[76,null,null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[77,null,null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[78,null,null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[79,null,null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[80,null,null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[81,null,null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[82,null,null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[83,null,null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[84,null,null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[85,null,null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[86,null,null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[87,null,null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[88,null,null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[89,null,null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[90,null,null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[91,null,null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[92,null,null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[93,null,null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[94,null,null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[95,null,null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[96,null,null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[97,null,null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[98,null,null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[99,null,null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[100,null,null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[101,null,null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[102,null,null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[103,null,null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[104,null,null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[105,null,null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[106,null,null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[107,null,null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[108,null,null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[109,null,null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[110,null,null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[111,null,null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[112,null,null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[113,null,null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[114,null,null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[115,null,null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[116,null,null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[117,null,null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[118,null,null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[119,null,null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[120,null,null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[121,null,null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[122,null,null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[123,null,null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[124,null,null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[125,null,null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[126,null,null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[127,null,null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[128,null,null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[129,null,null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[130,null,null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[131,null,null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[132,null,null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[133,null,null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[134,null,null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[135,null,null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[136,null,null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[137,null,null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[138,null,null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[139,null,null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[140,null,null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[141,null,null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[142,null,null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[143,null,null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[144,null,null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[145,null,null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[146,null,null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[147,null,null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[148,null,null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[149,null,null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[150,null,null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[151,null,null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[152,null,null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[153,null,null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[154,null,null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[155,null,null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[156,null,null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[157,null,null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[158,null,null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[159,null,null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[160,null,null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[161,null,null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[162,null,null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[163,null,null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[164,null,null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[165,null,null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[166,null,null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[167,null,null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[168,null,null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[169,null,null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[170,null,null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[171,null,null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[172,null,null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[173,null,null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[174,null,null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[175,null,null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[176,null,null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[177,null,null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[178,null,null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[179,null,null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[180,null,null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[181,null,null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[182,null,null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[183,null,null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[184,null,null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[185,null,null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[186,null,null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[187,null,null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[188,null,null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[189,null,null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[190,null,null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[191,null,null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[192,null,null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[193,null,null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[194,null,null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[195,null,null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[196,null,null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[197,null,null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[198,null,null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[199,null,null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[200,null,null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[201,null,null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[202,null,null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[203,null,null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[204,null,null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[205,null,null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[206,null,null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[207,null,null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[208,null,null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[209,null,null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[210,null,null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[211,null,null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[212,null,null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[213,null,null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[214,null,null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[215,null,null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[216,null,null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[217,null,null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[218,null,null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[219,null,null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[220,null,null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[221,null,null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[222,null,null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[223,null,null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[224,null,null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[225,null,null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[226,null,null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[227,null,null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[228,null,null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[229,null,null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[230,null,null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[231,null,null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[232,null,null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[233,null,null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[234,null,null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[235,null,null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[236,null,null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[237,null,null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[238,null,null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[239,null,null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[240,null,null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[241,null,null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[242,null,null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[243,null,null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[244,null,null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[245,null,null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[246,null,null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[247,null,null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[248,null,null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[249,null,null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[250,null,null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[251,null,null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[252,null,null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[253,null,null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[254,null,null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[255,null,null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[256,null,null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[257,null,null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[258,null,null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[259,null,null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[260,null,null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[261,null,null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[262,null,null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[263,null,null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[264,null,null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[265,null,null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[266,null,null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[267,null,null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[268,null,null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[269,null,null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[270,null,null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[271,null,null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[272,null,null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[273,null,null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[274,null,null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[275,null,null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[276,null,null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[277,null,null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[278,null,null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[279,null,null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[280,null,null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[281,null,null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[282,null,null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[283,null,null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[284,null,null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[285,null,null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[286,null,null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[287,null,null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[288,null,null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[289,null,null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[290,null,null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[291,null,null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[292,null,null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[293,null,null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[294,null,null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[295,null,null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[296,null,null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[297,null,null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[298,null,null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[299,null,null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[300,null,null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,7,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,9,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,13,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,23,0),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T12:T311)","v":0},null,{"$f":"SUM(V12:V311)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,"Affiliate Category:"]
[null,"Select"]
[null,"Unregulated entities that conduct ancillary services"]
[null,"Unregulated non-financial operating entities "]
[null,"Unregulated financial operating entities "]
[null,"Regulated non-insurance financial operating entities"]
[]
[null,"Reason for data deficiency:"]
[null,"Select",null,null,"EntitiesCapitalDeductedFromAvailableStatutoryCapitalAndSurplusNetAssets"]
[null,"Unknown strategic purpose/nature of operations"]
[null,"Insufficient information surrounding eligible capital"]

{"sheet":"Schedule XII","index":88,"n_rows":314,"n_cols":28,"rows_kept":314,"cut":false,"hidden":false,"merged":[[13,21,14,21],[4,9,7,9],[3,0,3,1],[4,7,7,7],[4,11,6,11]]}
["SCHEDULE OF GROUP MINIMUM MARGIN OF SOLVENCY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy ",null,{"$f":"'Group Information'!L1","v":"00:00:00"}]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials"]
[{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial"]
[{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE XII",null,null,null,null,null,"Consumer Discretionary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy "]
[null," Enter Number of Insurance Entities",null,{"$f":"Import!E9834","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumer Staples"]
[null," Enter information for each entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Control",null,1,"Healthcare"]
[null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)",null,"(7)",null,"(8)",null,"(9)",null,"(10)",null,null,"Significant Influence",null,null,"Financial"]
[null,"Input Group Member Name \n(as inputted in Schedule V(b))",null,"Jurisdiction",null,"Entity Type",null,"Participation Type",null,"Percent of Participation/Interest",null,"Net Premiums Written",null,"Total Assets",null,"Input Minimum Margin of Solvency (MSM)",null,"Input Regulatory Capital Requirement (ECR Equivalent)",null,"Proportionate Share on the MSM",null,null,null,null,null,"Information Technology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunication Services"]
[1,{"$f":"Import!E9835","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B12,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9905","v":0},null,{"$f":"Import!E9975","v":0},null,{"$f":"IF(H12=\"Control\",$Y$8*P12,J12*P12)","v":0},null,null,null,null,null,"Utilities"]
[2,{"$f":"Import!E9836","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B13,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9906","v":0},null,{"$f":"Import!E9976","v":0},null,{"$f":"IF(H13=\"Control\",$Y$8*P13,J13*P13)","v":0},null,null,null,null,null,"Other"]
[3,{"$f":"Import!E9837","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B14,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9907","v":0},null,{"$f":"Import!E9977","v":0},null,0]
[4,{"$f":"Import!E9838","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B15,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9908","v":0},null,{"$f":"Import!E9978","v":0},null,0]
[5,{"$f":"Import!E9839","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B16,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9909","v":0},null,{"$f":"Import!E9979","v":0},null,0]
[6,{"$f":"Import!E9840","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9910","v":0},null,{"$f":"Import!E9980","v":0},null,0]
[7,{"$f":"Import!E9841","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B18,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9911","v":0},null,{"$f":"Import!E9981","v":0},null,0]
[8,{"$f":"Import!E9842","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B19,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9912","v":0},null,{"$f":"Import!E9982","v":0},null,0]
[9,{"$f":"Import!E9843","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B20,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9913","v":0},null,{"$f":"Import!E9983","v":0},null,0]
[10,{"$f":"Import!E9844","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B21,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9914","v":0},null,{"$f":"Import!E9984","v":0},null,0]
[11,{"$f":"Import!E9845","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B22,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9915","v":0},null,{"$f":"Import!E9985","v":0},null,0]
[12,{"$f":"Import!E9846","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B23,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9916","v":0},null,{"$f":"Import!E9986","v":0},null,0]
[13,{"$f":"Import!E9847","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B24,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9917","v":0},null,{"$f":"Import!E9987","v":0},null,0]
[14,{"$f":"Import!E9848","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B25,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9918","v":0},null,{"$f":"Import!E9988","v":0},null,0]
[15,{"$f":"Import!E9849","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B26,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9919","v":0},null,{"$f":"Import!E9989","v":0},null,0]
[16,{"$f":"Import!E9850","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B27,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9920","v":0},null,{"$f":"Import!E9990","v":0},null,0]
[17,{"$f":"Import!E9851","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B28,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9921","v":0},null,{"$f":"Import!E9991","v":0},null,0]
[18,{"$f":"Import!E9852","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B29,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9922","v":0},null,{"$f":"Import!E9992","v":0},null,0]
[19,{"$f":"Import!E9853","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B30,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9923","v":0},null,{"$f":"Import!E9993","v":0},null,0]
[20,{"$f":"Import!E9854","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B31,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9924","v":0},null,{"$f":"Import!E9994","v":0},null,0]
[21,{"$f":"Import!E9855","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B32,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9925","v":0},null,{"$f":"Import!E9995","v":0},null,0]
[22,{"$f":"Import!E9856","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B33,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9926","v":0},null,{"$f":"Import!E9996","v":0},null,0]
[23,{"$f":"Import!E9857","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B34,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9927","v":0},null,{"$f":"Import!E9997","v":0},null,0]
[24,{"$f":"Import!E9858","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B35,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9928","v":0},null,{"$f":"Import!E9998","v":0},null,0]
[25,{"$f":"Import!E9859","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B36,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9929","v":0},null,{"$f":"Import!E9999","v":0},null,0]
[26,{"$f":"Import!E9860","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B37,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9930","v":0},null,{"$f":"Import!E10000","v":0},null,0]
[27,{"$f":"Import!E9861","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B38,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9931","v":0},null,{"$f":"Import!E10001","v":0},null,0]
[28,{"$f":"Import!E9862","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B39,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9932","v":0},null,{"$f":"Import!E10002","v":0},null,0]
[29,{"$f":"Import!E9863","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B40,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9933","v":0},null,{"$f":"Import!E10003","v":0},null,0]
[30,{"$f":"Import!E9864","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B41,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9934","v":0},null,{"$f":"Import!E10004","v":0},null,0]
[31,{"$f":"Import!E9865","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B42,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9935","v":0},null,{"$f":"Import!E10005","v":0},null,0]
[32,{"$f":"Import!E9866","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B43,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9936","v":0},null,{"$f":"Import!E10006","v":0},null,0]
[33,{"$f":"Import!E9867","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B44,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9937","v":0},null,{"$f":"Import!E10007","v":0},null,0]
[34,{"$f":"Import!E9868","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B45,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9938","v":0},null,{"$f":"Import!E10008","v":0},null,0]
[35,{"$f":"Import!E9869","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B46,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9939","v":0},null,{"$f":"Import!E10009","v":0},null,0]
[36,{"$f":"Import!E9870","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B47,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9940","v":0},null,{"$f":"Import!E10010","v":0},null,0]
[37,{"$f":"Import!E9871","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B48,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9941","v":0},null,{"$f":"Import!E10011","v":0},null,0]
[38,{"$f":"Import!E9872","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B49,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9942","v":0},null,{"$f":"Import!E10012","v":0},null,0]
[39,{"$f":"Import!E9873","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B50,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9943","v":0},null,{"$f":"Import!E10013","v":0},null,0]
[40,{"$f":"Import!E9874","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B51,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9944","v":0},null,{"$f":"Import!E10014","v":0},null,0]
[41,{"$f":"Import!E9875","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B52,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9945","v":0},null,{"$f":"Import!E10015","v":0},null,0]
[42,{"$f":"Import!E9876","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B53,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9946","v":0},null,{"$f":"Import!E10016","v":0},null,0]
[43,{"$f":"Import!E9877","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B54,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9947","v":0},null,{"$f":"Import!E10017","v":0},null,0]
[44,{"$f":"Import!E9878","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B55,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9948","v":0},null,{"$f":"Import!E10018","v":0},null,0]
[45,{"$f":"Import!E9879","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B56,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9949","v":0},null,{"$f":"Import!E10019","v":0},null,0]
[46,{"$f":"Import!E9880","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B57,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9950","v":0},null,{"$f":"Import!E10020","v":0},null,0]
[47,{"$f":"Import!E9881","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B58,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9951","v":0},null,{"$f":"Import!E10021","v":0},null,0]
[48,{"$f":"Import!E9882","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B59,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9952","v":0},null,{"$f":"Import!E10022","v":0},null,0]
[49,{"$f":"Import!E9883","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B60,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9953","v":0},null,{"$f":"Import!E10023","v":0},null,0]
[50,{"$f":"Import!E9884","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B61,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9954","v":0},null,{"$f":"Import!E10024","v":0},null,0]
[51,{"$f":"Import!E9885","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B62,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9955","v":0},null,{"$f":"Import!E10025","v":0},null,0]
[52,{"$f":"Import!E9886","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B63,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9956","v":0},null,{"$f":"Import!E10026","v":0},null,0]
[53,{"$f":"Import!E9887","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B64,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9957","v":0},null,{"$f":"Import!E10027","v":0},null,0]
[54,{"$f":"Import!E9888","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B65,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9958","v":0},null,{"$f":"Import!E10028","v":0},null,0]
[55,{"$f":"Import!E9889","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B66,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9959","v":0},null,{"$f":"Import!E10029","v":0},null,0]
[56,{"$f":"Import!E9890","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B67,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9960","v":0},null,{"$f":"Import!E10030","v":0},null,0]
[57,{"$f":"Import!E9891","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B68,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9961","v":0},null,{"$f":"Import!E10031","v":0},null,0]
[58,{"$f":"Import!E9892","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B69,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9962","v":0},null,{"$f":"Import!E10032","v":0},null,0]
[59,{"$f":"Import!E9893","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B70,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9963","v":0},null,{"$f":"Import!E10033","v":0},null,0]
[60,{"$f":"Import!E9894","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B71,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9964","v":0},null,{"$f":"Import!E10034","v":0},null,0]
[61,{"$f":"Import!E9895","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B72,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9965","v":0},null,{"$f":"Import!E10035","v":0},null,0]
[62,{"$f":"Import!E9896","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B73,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9966","v":0},null,{"$f":"Import!E10036","v":0},null,0]
[63,{"$f":"Import!E9897","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B74,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9967","v":0},null,{"$f":"Import!E10037","v":0},null,0]
[64,{"$f":"Import!E9898","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B75,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9968","v":0},null,{"$f":"Import!E10038","v":0},null,0]
[65,{"$f":"Import!E9899","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B76,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9969","v":0},null,{"$f":"Import!E10039","v":0},null,0]
[66,{"$f":"Import!E9900","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B77,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9970","v":0},null,{"$f":"Import!E10040","v":0},null,{"$f":"IF(H77=\"Control\",$Y$8*P77,J77*P77)","v":0}]
[67,{"$f":"Import!E9901","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B78,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9971","v":0},null,{"$f":"Import!E10041","v":0},null,0]
[68,{"$f":"Import!E9902","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B79,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9972","v":0},null,{"$f":"Import!E10042","v":0},null,0]
[69,{"$f":"Import!E9903","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B80,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9973","v":0},null,{"$f":"Import!E10043","v":0},null,0]
[70,{"$f":"Import!E9904","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B81,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,{"$f":"Import!E9974","v":0},null,{"$f":"Import!E10044","v":0},null,0]
[71,null,null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B82,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[72,null,null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B83,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[73,null,null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B84,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[74,null,null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B85,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[75,null,null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B86,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[76,null,null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B87,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[77,null,null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B88,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[78,null,null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B89,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[79,null,null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B90,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[80,null,null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B91,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[81,null,null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B92,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[82,null,null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B93,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[83,null,null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B94,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[84,null,null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B95,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[85,null,null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B96,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[86,null,null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B97,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[87,null,null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B98,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[88,null,null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B99,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[89,null,null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B100,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[90,null,null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B101,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[91,null,null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B102,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[92,null,null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B103,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[93,null,null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B104,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[94,null,null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B105,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[95,null,null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B106,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[96,null,null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B107,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[97,null,null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B108,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[98,null,null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B109,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[99,null,null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B110,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[100,null,null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B111,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[101,null,null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B112,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[102,null,null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B113,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[103,null,null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B114,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[104,null,null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B115,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[105,null,null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B116,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[106,null,null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B117,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[107,null,null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B118,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[108,null,null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B119,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[109,null,null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B120,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[110,null,null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B121,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[111,null,null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B122,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[112,null,null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B123,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[113,null,null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B124,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[114,null,null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B125,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[115,null,null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B126,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[116,null,null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B127,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[117,null,null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B128,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[118,null,null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B129,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[119,null,null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B130,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[120,null,null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B131,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[121,null,null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B132,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[122,null,null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B133,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[123,null,null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B134,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[124,null,null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B135,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[125,null,null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B136,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[126,null,null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B137,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[127,null,null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B138,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[128,null,null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B139,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[129,null,null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B140,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[130,null,null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B141,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,{"$f":"IF(H141=\"Control\",$Y$8*P141,J141*P141)","v":0}]
[131,null,null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B142,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[132,null,null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B143,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[133,null,null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B144,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[134,null,null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B145,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[135,null,null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B146,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[136,null,null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B147,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[137,null,null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B148,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[138,null,null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B149,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[139,null,null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B150,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[140,null,null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B151,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[141,null,null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B152,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[142,null,null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B153,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[143,null,null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B154,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[144,null,null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B155,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[145,null,null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B156,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[146,null,null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B157,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[147,null,null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B158,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[148,null,null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B159,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[149,null,null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B160,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[150,null,null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B161,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[151,null,null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B162,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[152,null,null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B163,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[153,null,null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B164,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[154,null,null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B165,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[155,null,null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B166,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[156,null,null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B167,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[157,null,null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B168,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[158,null,null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B169,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[159,null,null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B170,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[160,null,null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B171,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[161,null,null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B172,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[162,null,null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B173,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[163,null,null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B174,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[164,null,null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B175,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[165,null,null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B176,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[166,null,null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B177,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[167,null,null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B178,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[168,null,null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B179,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[169,null,null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B180,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[170,null,null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B181,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[171,null,null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B182,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[172,null,null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B183,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[173,null,null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B184,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[174,null,null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B185,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[175,null,null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B186,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[176,null,null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B187,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[177,null,null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B188,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[178,null,null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B189,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[179,null,null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B190,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[180,null,null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B191,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[181,null,null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B192,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[182,null,null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B193,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[183,null,null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B194,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[184,null,null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B195,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[185,null,null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B196,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[186,null,null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B197,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[187,null,null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B198,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[188,null,null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B199,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[189,null,null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B200,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[190,null,null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B201,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[191,null,null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B202,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[192,null,null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B203,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[193,null,null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B204,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[194,null,null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B205,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,{"$f":"IF(H205=\"Control\",$Y$8*P205,J205*P205)","v":0}]
[195,null,null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B206,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[196,null,null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B207,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[197,null,null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B208,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[198,null,null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B209,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[199,null,null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B210,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[200,null,null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B211,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[201,null,null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B212,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[202,null,null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B213,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[203,null,null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B214,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[204,null,null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B215,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[205,null,null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B216,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[206,null,null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B217,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[207,null,null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B218,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[208,null,null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B219,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[209,null,null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B220,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[210,null,null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B221,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[211,null,null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B222,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[212,null,null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B223,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[213,null,null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B224,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[214,null,null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B225,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[215,null,null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B226,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[216,null,null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B227,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[217,null,null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B228,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[218,null,null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B229,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[219,null,null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B230,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[220,null,null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B231,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[221,null,null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B232,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[222,null,null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B233,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[223,null,null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B234,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[224,null,null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B235,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[225,null,null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B236,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[226,null,null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B237,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[227,null,null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B238,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[228,null,null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B239,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[229,null,null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B240,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[230,null,null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B241,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[231,null,null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B242,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[232,null,null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B243,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[233,null,null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B244,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[234,null,null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B245,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[235,null,null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B246,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[236,null,null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B247,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[237,null,null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B248,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[238,null,null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B249,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[239,null,null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B250,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[240,null,null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B251,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[241,null,null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B252,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[242,null,null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B253,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[243,null,null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B254,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[244,null,null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B255,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[245,null,null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B256,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[246,null,null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B257,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[247,null,null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B258,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[248,null,null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B259,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[249,null,null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B260,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[250,null,null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B261,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[251,null,null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B262,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[252,null,null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B263,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[253,null,null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B264,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[254,null,null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B265,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[255,null,null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B266,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[256,null,null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B267,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[257,null,null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B268,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[258,null,null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B269,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,{"$f":"IF(H269=\"Control\",$Y$8*P269,J269*P269)","v":0}]
[259,null,null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B270,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[260,null,null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B271,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[261,null,null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B272,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[262,null,null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B273,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[263,null,null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B274,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[264,null,null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B275,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[265,null,null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B276,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[266,null,null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B277,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[267,null,null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B278,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[268,null,null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B279,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[269,null,null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B280,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[270,null,null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B281,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[271,null,null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B282,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[272,null,null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B283,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[273,null,null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B284,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[274,null,null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B285,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[275,null,null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B286,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[276,null,null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B287,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[277,null,null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B288,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[278,null,null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B289,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[279,null,null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B290,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[280,null,null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B291,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[281,null,null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B292,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[282,null,null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B293,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[283,null,null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B294,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[284,null,null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B295,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[285,null,null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B296,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[286,null,null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B297,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[287,null,null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B298,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[288,null,null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B299,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[289,null,null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B300,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[290,null,null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B301,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[291,null,null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B302,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[292,null,null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B303,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[293,null,null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B304,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[294,null,null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B305,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[295,null,null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B306,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[296,null,null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B307,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[297,null,null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B308,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[298,null,null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B309,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[299,null,null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B310,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[300,null,null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,3,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,11,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,15,0),0)","v":"Select"},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,17,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,19,0),0)","v":0},null,{"$f":"IFERROR(VLOOKUP(B311,'Schedule V(b)'!$B$11:$Z$315,25,0),0)","v":0},null,null,null,null,null,0]
[]
[]
[null,"GROUP MSM USING AGGREGATION METHOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T12:T311)","v":0}]

{"sheet":"Schedule XIII(a)","index":89,"n_rows":193,"n_cols":13,"rows_kept":193,"cut":false,"hidden":true,"merged":[[85,8,85,9],[60,4,60,6],[2,1,2,3],[17,4,17,7],[39,3,39,7],[40,3,40,7],[52,2,53,7]]}
[null,"SCHEDULE OF GROUP ELIGIBLE CAPITAL (TABLE 16)",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,"SCHEDULE XIII(a) (EBS)"]
[null,null,null,null,null,null,null,null,null," "]
[null,"TOTAL AVAILABLE STATUTORY ECONOMIC CAPITAL AND SURPLUS",null,null,null,null,null,null,null,{"$f":"+Summary!M92","v":0}]
[null," ","Less: Encumbered assets not securing policyholder obligations (Notes to Form 1EBS, STMT Line 15) - Note 1",null,null,null,null,null,{"$f":"+'Form 1EBS'!F250","v":0}]
[null,null,"            Less: relative liability or contingent liability (included on Form 1EBS) for which the encumbered assets are held ",null,null,null,null,null,{"$f":"Import!I10046","v":0},{"$f":"MAX((I7-I8),0)","v":0}]
[null,null,"Subtotal:",null,null,null,null,null,null,{"$f":"J6-J8","v":0}]
[]
[null,"TIER 1 BASIC CAPITAL"]
[null," ","(a) Fully paid common shares (Form 8, STMT LINE 1(a)(i))",null,null,null,null,null,null,{"$f":"+'Form 8'!G12","v":0}]
[null," ","(b) Contributed surplus or share premium (Form 8, STMT LINE 1(b))",null,null,null,null,null,null,{"$f":"+'Form 8'!G37","v":0}]
[null," ","(c)  Statutory Economic Surplus – End of Year (Form 1EBS, Line 40 less Form 8, Line 1(d))",null,null,null,null,null,null,{"$f":"'Form 1EBS'!F214-'Form 8'!G44-'Form 8'!G64","v":0}]
[null,null,"(d) Minority Interest (Form 8, STMT LINE 3)",null,null,null,null,null,null,{"$f":"'Form 8'!G64","v":0}]
[null,null,"(e) Capital adjustments",null,null,null,null,null,null,{"$f":"Import!I10049","v":0}]
[null,null,"(f) Hybrid capital instruments: Perpetual or fixed term preference shares (Form 8, STMT LINE 1a(ii))",null,null,null,null,null,null,{"$f":"Import!I10050","v":0}]
[null,null,"(g) Other:",null,null,null,null,null,null,{"$f":"Import!I10051","v":0}]
[null,null,"(h) Less: Treasury shares (Form 8, STMT LINE 1(a)(iii))",null,null,null,null,null,null,{"$f":"'Form 8'!G33","v":0}]
[null,null,"(i) Less: Difference between encumbered assets for policyholder obligations and policyholder obligations, calculated as follows:"]
[]
[null,null,null,null,null,null,"(A)","(B)"]
[null,null,null,null,null,null,"Policyholder","Encumbered"]
[null,null,null,null,null,null,"obligations","(pledged) assets"]
[null,null,"(i)","Contracts where pledged assets exceed the policyholder obligations",null,null,{"$f":"Import!I10052","v":0},{"$f":"Import!I10057","v":0}]
[null,null,"(ii)","Contracts where pledged assets are equal to the policyholder obligations",null,null,{"$f":"Import!I10053","v":0},{"$f":"Import!I10058","v":0}]
[null,null,"(iii)","Contracts where pledged assets are less than the policyholder obligations",null,null,{"$f":"Import!I10054","v":0},{"$f":"Import!I10059","v":0}]
[null,null,"(iv)","Contracts where policyholder obligations are not collateralized",null,null,{"$f":"Import!I10055","v":0}]
[null,null,"(v)","Total",null,null,{"$f":"SUM(G25:G28)","v":0},{"$f":"SUM(H25:H28)","v":0}]
[]
[null,null,null,"Form 1EBS Lines 16(a), 17(a), and 27(a) for policyholder obligations",null,null,null,{"$f":"+'Form 1EBS'!F104+'Form 1EBS'!F114+'Form 1EBS'!F144","v":0}]
[]
[null,null,null,"Difference",null,null,null,{"$f":"ROUND(H31-G29,0)","v":0}]
[]
[null,null,null,"Notes to Form 1EBS Line 15 encumbered assets for policyholder obligations",null,null,null,{"$f":"'Form 1EBS'!F241","v":0}]
[]
[null,null,null,"Difference",null,null,null,{"$f":"ROUND(H35-H29,0)","v":0}]
[]
[null,null,"(vi)","Excess encumbered assets i.e. Contracts where pledged assets exceed the policyholder obligations ((B)(i)-(A)(i))",null,null,null,null,{"$f":"H25-G25","v":0},null,null,{"$f":"H25-G25","v":0}]
[null,null,"(vii)","Capital requirement applicable to the encumbered assets under (i) above (equal to the contribution of the pledged assets to the ECR)",null,null,null,null,{"$f":"Import!I10061","v":0},null,null,{"$f":"IF(J91=0,0,I40*J89/J91)","v":0}]
[null,null,"(viii)","Capital requirement applicable to the policyholder obligations under (i) above (equal to the contribution of the policyholder obligations to the ECR)",null,null,null,null,{"$f":"Import!I10062","v":0},null,null,{"$f":"IF(J91=0,0,I41*J89/J91)","v":0}]
[null,null,"(ix)"," Excess encumbered assets transferrable to Tier 2 ((vi) - (vii) - (viii))",null,null,null,null,{"$f":"MAX(0,(I39-I40-I41))","v":0},null,null,{"$f":"MAX(0,(L39-L40-L41))","v":0}]
[]
[null,null,"(x)","Policyholder obligations that are fully collateralized ((A)(i) + (A)(ii) + (B)(iii))",null,null,null,null,{"$f":"G25+G26+H27","v":0},null,null,{"$f":"G25+G26+H27","v":0}]
[null,null,"(xi)","Total Policyholder obligations ((A)(v))",null,null,null,null,{"$f":"G29","v":0},null,null,{"$f":"G29","v":0}]
[]
[null,null,"(xii)","Proportion of policyholder obligations that are NOT collateralized (1-(x)/(xi))",null,null,null,null,{"$f":"IF(I45=0,0,1-I44/I45)","v":0},null,null,{"$f":"IF(L45=0,0,1-L44/L45)","v":0}]
[]
[null,null,"(xiii)","Excess encumbered assets transferred to Tier 2 ((ix) x (xii))",null,null,null,null,null,{"$f":"(I42*I47)+'Schedule IX(a)'!G89","v":0},null,{"$f":"L47*L42","v":0}]
[]
[null,null,"(j) Encumbered assets not securing policyholder obligations (Notes to Form 1, STMT LINE 15)"]
[null,null,"    Less: Relative liability or contingent liability (Form 1) for which the encumbered assets are held ",null,null,null,null,null,null,{"$f":"J8","v":0}]
[null,null,"(k) Less: Restricted assets in excess of capital requirements, reported in GSSA, to the extent that these amounts are not included in the encumbered assets for policyholder obligations and not for securing policyholder obligations"]
[null,null,null,null,null,null,null,null,null,{"$f":"Import!I10063","v":0}]
[null,"TIER 1 ANCILLARY CAPITAL"]
[null,null,"Perpetual or fixed term subordinated debt (Form 8, STMT LINE 1(c)(i))",null,null,null,null,null,null,{"$f":"Import!I10064","v":0}]
[null,"TOTAL TIER 1 AVAILABLE CAPITAL",null,null,null,null,null,null,null,{"$f":"J12+J13+J14+J15+J16+J17+J18-J19-J49-J52-J54+J56","v":0}," ",{"$f":"J12+J13+J14+J16+J17+J18-J19-L49-J52-J54+J56","v":0}]
[]
[null,"TIER 2 BASIC CAPITAL"]
[null,null,"(a) Hybrid capital instruments: Perpetual or fixed term preference shares (Form 8, STMT LINE 1(a)(ii))",null,null,null,null,null,null,{"$f":"Import!I10066","v":0}]
[null,null,"(b) Other:              ",null,{"$f":"Import!I10067","v":0},null,null,null,null,{"$f":"Import!I10068","v":0}]
[null,null,"(c) Add: Difference between encumbered assets for Policyholder obligations and policyholder obligations deducted from Tier 1",null,null,null,null,null,null,{"$f":"J49","v":0},null,{"$f":"+L49","v":0}]
[null,"TIER 2 ANCILLARY CAPITAL"]
[null,null,"(a) Unpaid and callable common shares  (Form 8, STMT LINE 1 (c)(i))",null,null,null,null,null,null,{"$f":"Import!I10069","v":0}]
[null,null,"(b) Qualifying unpaid and callable hybrid capital (Form 8, STMT LINE (c)(i))",null,null,null,null,null,null,{"$f":"Import!I10070","v":0}]
[null,null,"(c) Qualifying unpaid and callable non-cumulative, perpetual or fixed term preference shares (Form 8, STMT LINE 1(c) (i))",null,null,null,null,null,null,{"$f":"Import!I10071","v":0}]
[null,null,"(d) Perpetual or fixed term subordinated debt (Form 8, STMT LINE 1 (c)(i))",null,null,null,null,null,null,{"$f":"Import!I10072","v":0}]
[null,null,"(e) Approved letters of credit (Form 8, STMT Line 1(c)(ii))",null,null,null,null,null,null,{"$f":"Import!I10073","v":0}]
[null,null,"(f) Approved guarantees (Form 8, Line 1(c)(ii))",null,null,null,null,null,null,{"$f":"Import!I10074","v":0}]
[null,"TOTAL TIER 2 AVAILABLE CAPITAL",null,null,null,null,null,null,null,{"$f":"J60+J64+J61+J62+J65+J66+J67+J68+J69","v":0}," ",{"$f":"J60+J64+J61+L62+J65+J66+J67+J68+J69","v":0}]
[]
[null,"TIER 3 BASIC CAPITAL"]
[null,null,"(a) Short-term hybrid capital instruments: Perpetual or fixed term preference shares (Form 8, STMT Line 1(a)(ii))",null,null,null,null,null,null,{"$f":"Import!I10076","v":0}]
[null,"TIER 3 ANCILLARY CAPITAL"]
[null,null,"(a) Short-term subordinated debt (Form 8, STMT LINE 1(c)(i))",null,null,null,null,null,null,{"$f":"Import!I10077","v":0}]
[null,null,"(b) Approved letters of credit (Form 8, STMT LINE 1(c)(i))",null,null,null,null,null,null,{"$f":"Import!I10078","v":0}]
[null,null,"(c) Approved guarantees (Form 8, STMT Line 1(c)(ii))",null,null,null,null,null,null,{"$f":"Import!I10079","v":0}," "]
[null,"TOTAL TIER 3 AVAILABLE CAPITAL",null,null,null,null,null,null,null,{"$f":"J73+J75+J76+J77","v":0}]
[]
[null,"TOTAL ELIGIBLE CAPITAL",null,null,null,null,null,null,null,{"$f":"J57+J70+J78","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J83=\"TRUE\",HYPERLINK(\"#'Schedule XIII(a)'!J9\",\"TRUE\"),HYPERLINK(\"#'Schedule XIII(a)'!J9\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND((J9-J80),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,null,null,null,null,{"$f":"ROUND(J9-J80,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(J82=\"False\",\"Reconciliation does not equal Total Eligible Capital\",\"\")","v":""}]
[]
[null,"REGULATORY CAPITAL LEVELS"]
[null,null,"Minimum Margin of Solvency",null,null,null,null,null,null,{"$f":"+Summary!M96","v":0}]
[null,null,"Enhanced Capital Requirement",null,null,null,null,null,null,{"$f":"+Summary!M100","v":0}]
[null,null,"Enhanced Capital Requirement - Transition",null,null,null,null,null,null,{"$f":"J90","v":0}]
[]
[null,null,null,"Limits","MSM","ECR","Applied to MSM","Applied","Applied to ECR","Met - Y/N"]
[null,null,"Tier 1","min",0.8,0.6,{"$f":"MAX(0,(IF(I41<G25,J57,L57)))","v":0},{"$f":"IF(J57>=E94*J89,\"Yes\",\"No\")","v":"Yes"},{"$f":"MAX(0,J57)","v":0},{"$f":"IF(J57>=F94*J91,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Tier 2 ","max",0.2,0.4,{"$f":"MAX(0,(IF(I41<G25,MIN(J70,G94*0.25),MIN(L70,G94*0.25))))","v":0},null,{"$f":"MIN(J70,I94*0.667)","v":0}]
[null,null,"Tier 3 ",null,null,0.15,null,null,{"$f":"MAX(0,MIN(J78,((I94+I95)*0.1765),((0.667*I94-I95))))","v":0}]
[null,null,"Eligible Capital",null,null,null,{"$f":"SUM(G94:G96)","v":0},{"$f":"IF(G97>=J89,\"Yes\",\"No\")","v":"Yes"},{"$f":"SUM(I94:I96)","v":0},{"$f":"IF(I97>=J91,\"Yes\",\"No\")","v":"Yes"}]
[]
[null,null,"Note 1 - No deduction from Tier 1 would be required where an insurer can demonstrate that the assets are encumbered for its own risk management purposes."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Schedule XIII(b)","index":90,"n_rows":223,"n_cols":8,"rows_kept":223,"cut":false,"hidden":true,"merged":[]}
[null,"SCHEDULE OF ELIGIBLE CAPITAL - ADDITIONAL DETAILS (TABLE 16A)",null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"For the year ending",{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,{"$f":"\"expressed in\"","v":"expressed in"},{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,"SCHEDULE XIII(b)"]
[]
[null,"1) Enter number of capital instruments ",{"$f":"Import!E10083","v":0}]
[null,"2) Enter description of each capital instrument"]
[]
[null,"Description of capital instrument","Date of issue","Maturity date (as applicable)","Date approved by the Authority","Instrument Issued At:","Eligible Capital value of instrument","Eligible capital tier"]
[1,{"$f":"Import!E10084","v":0},{"$f":"Import!E10104","v":"00:00:00"},{"$f":"Import!E10124","v":"00:00:00"},{"$f":"Import!E10144","v":"00:00:00"},"Parent Group Level",{"$f":"Import!E10164","v":0},{"$f":"Import!E10184","v":0}]
[2,{"$f":"Import!E10085","v":0},{"$f":"Import!E10105","v":"00:00:00"},{"$f":"Import!E10125","v":"00:00:00"},{"$f":"Import!E10145","v":"00:00:00"},"Insurer Level",{"$f":"Import!E10165","v":0},{"$f":"Import!E10185","v":0}]
[3,{"$f":"Import!E10086","v":0},{"$f":"Import!E10106","v":"00:00:00"},{"$f":"Import!E10126","v":"00:00:00"},{"$f":"Import!E10146","v":"00:00:00"},null,{"$f":"Import!E10166","v":0},{"$f":"Import!E10186","v":0}]
[4,{"$f":"Import!E10087","v":0},{"$f":"Import!E10107","v":"00:00:00"},{"$f":"Import!E10127","v":"00:00:00"},{"$f":"Import!E10147","v":"00:00:00"},null,{"$f":"Import!E10167","v":0},{"$f":"Import!E10187","v":0}]
[5,{"$f":"Import!E10088","v":0},{"$f":"Import!E10108","v":"00:00:00"},{"$f":"Import!E10128","v":"00:00:00"},{"$f":"Import!E10148","v":"00:00:00"},null,{"$f":"Import!E10168","v":0},{"$f":"Import!E10188","v":0}]
[6,{"$f":"Import!E10089","v":0},{"$f":"Import!E10109","v":"00:00:00"},{"$f":"Import!E10129","v":"00:00:00"},{"$f":"Import!E10149","v":"00:00:00"},null,{"$f":"Import!E10169","v":0},{"$f":"Import!E10189","v":0}]
[7,{"$f":"Import!E10090","v":0},{"$f":"Import!E10110","v":"00:00:00"},{"$f":"Import!E10130","v":"00:00:00"},{"$f":"Import!E10150","v":"00:00:00"},null,{"$f":"Import!E10170","v":0},{"$f":"Import!E10190","v":0}]
[8,{"$f":"Import!E10091","v":0},{"$f":"Import!E10111","v":"00:00:00"},{"$f":"Import!E10131","v":"00:00:00"},{"$f":"Import!E10151","v":"00:00:00"},null,{"$f":"Import!E10171","v":0},{"$f":"Import!E10191","v":0}]
[9,{"$f":"Import!E10092","v":0},{"$f":"Import!E10112","v":"00:00:00"},{"$f":"Import!E10132","v":"00:00:00"},{"$f":"Import!E10152","v":"00:00:00"},null,{"$f":"Import!E10172","v":0},{"$f":"Import!E10192","v":0}]
[10,{"$f":"Import!E10093","v":0},{"$f":"Import!E10113","v":"00:00:00"},{"$f":"Import!E10133","v":"00:00:00"},{"$f":"Import!E10153","v":"00:00:00"},null,{"$f":"Import!E10173","v":0},{"$f":"Import!E10193","v":0}]
[11,{"$f":"Import!E10094","v":0},{"$f":"Import!E10114","v":"00:00:00"},{"$f":"Import!E10134","v":"00:00:00"},{"$f":"Import!E10154","v":"00:00:00"},null,{"$f":"Import!E10174","v":0},{"$f":"Import!E10194","v":0}]
[12,{"$f":"Import!E10095","v":0},{"$f":"Import!E10115","v":"00:00:00"},{"$f":"Import!E10135","v":"00:00:00"},{"$f":"Import!E10155","v":"00:00:00"},null,{"$f":"Import!E10175","v":0},{"$f":"Import!E10195","v":0}]
[13,{"$f":"Import!E10096","v":0},{"$f":"Import!E10116","v":"00:00:00"},{"$f":"Import!E10136","v":"00:00:00"},{"$f":"Import!E10156","v":"00:00:00"},null,{"$f":"Import!E10176","v":0},{"$f":"Import!E10196","v":0}]
[14,{"$f":"Import!E10097","v":0},{"$f":"Import!E10117","v":"00:00:00"},{"$f":"Import!E10137","v":"00:00:00"},{"$f":"Import!E10157","v":"00:00:00"},null,{"$f":"Import!E10177","v":0},{"$f":"Import!E10197","v":0}]
[15,{"$f":"Import!E10098","v":0},{"$f":"Import!E10118","v":"00:00:00"},{"$f":"Import!E10138","v":"00:00:00"},{"$f":"Import!E10158","v":"00:00:00"},null,{"$f":"Import!E10178","v":0},{"$f":"Import!E10198","v":0}]
[16,{"$f":"Import!E10099","v":0},{"$f":"Import!E10119","v":"00:00:00"},{"$f":"Import!E10139","v":"00:00:00"},{"$f":"Import!E10159","v":"00:00:00"},null,{"$f":"Import!E10179","v":0},{"$f":"Import!E10199","v":0}]
[17,{"$f":"Import!E10100","v":0},{"$f":"Import!E10120","v":"00:00:00"},{"$f":"Import!E10140","v":"00:00:00"},{"$f":"Import!E10160","v":"00:00:00"},null,{"$f":"Import!E10180","v":0},{"$f":"Import!E10200","v":0}]
[18,{"$f":"Import!E10101","v":0},{"$f":"Import!E10121","v":"00:00:00"},{"$f":"Import!E10141","v":"00:00:00"},{"$f":"Import!E10161","v":"00:00:00"},null,{"$f":"Import!E10181","v":0},{"$f":"Import!E10201","v":0}]
[19,{"$f":"Import!E10102","v":0},{"$f":"Import!E10122","v":"00:00:00"},{"$f":"Import!E10142","v":"00:00:00"},{"$f":"Import!E10162","v":"00:00:00"},null,{"$f":"Import!E10182","v":0},{"$f":"Import!E10202","v":0}]
[20,{"$f":"Import!E10103","v":0},{"$f":"Import!E10123","v":"00:00:00"},{"$f":"Import!E10143","v":"00:00:00"},{"$f":"Import!E10163","v":"00:00:00"},null,{"$f":"Import!E10183","v":0},{"$f":"Import!E10203","v":0}]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]
[101]
[102]
[103]
[104]
[105]
[106]
[107]
[108]
[109]
[110]
[111]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120]
[121]
[122]
[123]
[124]
[125]
[126]
[127]
[128]
[129]
[130]
[131]
[132]
[133]
[134]
[135]
[136]
[137]
[138]
[139]
[140]
[141]
[142]
[143]
[144]
[145]
[146]
[147]
[148]
[149]
[150]
[151]
[152]
[153]
[154]
[155]
[156]
[157]
[158]
[159]
[160]
[161]
[162]
[163]
[164]
[165]
[166]
[167]
[168]
[169]
[170]
[171]
[172]
[173]
[174]
[175]
[176]
[177]
[178]
[179]
[180]
[181]
[182]
[183]
[184]
[185]
[186]
[187]
[188]
[189]
[190]
[191]
[192]
[193]
[194]
[195]
[196]
[197]
[198]
[199]
[200]
[null,"Total Preferred Shares, Treasury Shares and Other Fixed Capital",null,null,null,null,{"$f":"SUM(G11:G210)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"'Form 8'!G17+'Form 8'!G25-'Form 8'!G33+'Form 8'!G42","v":0}]
[]
[null,null,null,null,null,null,{"$f":"IF(G216=\"TRUE\",HYPERLINK(\"#'Form 8'!G17:G34\",\"TRUE\"),HYPERLINK(\"#'Form 8'!G17:G34\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,null,{"$f":"IF(ROUND((G211-G213),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,null,null,null,null,{"$f":"ROUND((G213-G211),0)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"IF(G215=\"False\",\"Does not equal Form 8SFS Lines 1(a)(ii), 1(a)(iii) & 1(c)(iii)\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,"Parent Group Level"]
[null,null,null,null,null,"Insurer Level"]

{"sheet":"Schedule XVIII","index":91,"n_rows":101,"n_cols":18,"rows_kept":101,"cut":false,"hidden":true,"merged":[[61,2,61,3],[62,2,62,3],[63,2,63,3],[1,13,1,17],[67,2,68,2],[55,2,55,3],[56,2,56,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[78,2,79,17],[80,8,82,8],[80,9,82,9],[80,10,82,10],[80,11,82,11],[80,15,82,15],[80,16,82,16],[80,17,82,17],[89,2,89,3],[90,2,90,3],[91,2,91,3],[95,2,96,17],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3]]}
[null,null,"SCHEDULE OF EXPANDED PARTICULARS OF CEDED REINSURANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE XVIII"]
[]
[null,null,"Enter at least the top 10 Largest Reinsurance Exposures and any Reinsurance Exposures Exceeding 15% of the Group's Statutory Capital and Surplus with the Remaining Reinsurance Exposures Grouped According to BSCR Ratings and/or a Single Consolidated Reinsurance Exposure"]
[]
[null,null,"Enter Number of Material Reinsurers",{"$f":"Import!E10205","v":0}]
[null,null,"Enter information for each Material Reinsurer"]
[]
[null,null,"Exposure by Reinsurer","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)"]
[null,null,"Name of Reinsurer","Rating \n(if applicable)","Rating Agency","BSCR Rating","Jurisdiction","Premiums Ceded During The Year\n(Form 2, Lines 2 & 13)","Reinsurance Recoverable \n(Form 1, Lines 11, 12, 17(c) & 27(c))","Market Risk\n(Form 1, Line 12)\nFrom Segregated Accounts/Trusts Included Under Schedule IIA","Adjusted Reinsurance Recoverable\n[(F) Less (G)]","Reinsurance Payable\n(Form 1, Lines 28, 29, 33 & 34)","Net Reinsurancc Recoverable\n[(F) Less (I)]","Net Reinsurance Recoverable Due For Less Than 180 Days","Net Reinsurance Recoverable Due For More Than 180 Days","Collateral\n(Notes to Form 1, Lines 11(e), 17(c) & 27(c))","Qualifying Collateral\n[Max(0,Min(M),(H)-(I)/.98)]","Net Qualifying Exposure \n[Max(0),(H)-(I)-(N)x98%]"]
[null,1,{"$f":"Import!E10206","v":0},{"$f":"Import!E10241","v":0},{"$f":"Import!E10276","v":0},{"$f":"Import!E10311","v":"Select"},{"$f":"Import!E10346","v":0},{"$f":"Import!E10381","v":0},{"$f":"Import!E10417","v":0},{"$f":"Import!E10453","v":0},{"$f":"I13-J13","v":0},{"$f":"Import!E10489","v":0},{"$f":"I13-L13","v":0},{"$f":"Import!E10525","v":0},{"$f":"M13-N13","v":0},{"$f":"Import!E10561","v":0},{"$f":"IF(P13=0,0,MAX(0,MIN(P13,(K13-L13)/0.98)))","v":0},{"$f":"MAX(0,(K13-L13-Q13*98%))","v":0}]
[null,2,{"$f":"Import!E10207","v":0},{"$f":"Import!E10242","v":0},{"$f":"Import!E10277","v":0},{"$f":"Import!E10312","v":"Select"},{"$f":"Import!E10347","v":0},{"$f":"Import!E10382","v":0},{"$f":"Import!E10418","v":0},{"$f":"Import!E10454","v":0},{"$f":"I14-J14","v":0},{"$f":"Import!E10490","v":0},{"$f":"I14-L14","v":0},{"$f":"Import!E10526","v":0},0,{"$f":"Import!E10562","v":0},{"$f":"IF(P14=0,0,MAX(0,MIN(P14,(K14-L14)/0.98)))","v":0},{"$f":"MAX(0,(K14-L14-Q14*98%))","v":0}]
[null,3,{"$f":"Import!E10208","v":0},{"$f":"Import!E10243","v":0},{"$f":"Import!E10278","v":0},{"$f":"Import!E10313","v":"Select"},{"$f":"Import!E10348","v":0},{"$f":"Import!E10383","v":0},{"$f":"Import!E10419","v":0},{"$f":"Import!E10455","v":0},0,{"$f":"Import!E10491","v":0},0,{"$f":"Import!E10527","v":0},0,{"$f":"Import!E10563","v":0},0,0]
[null,4,{"$f":"Import!E10209","v":0},{"$f":"Import!E10244","v":0},{"$f":"Import!E10279","v":0},{"$f":"Import!E10314","v":"Select"},{"$f":"Import!E10349","v":0},{"$f":"Import!E10384","v":0},{"$f":"Import!E10420","v":0},{"$f":"Import!E10456","v":0},0,{"$f":"Import!E10492","v":0},0,{"$f":"Import!E10528","v":0},0,{"$f":"Import!E10564","v":0},0,0]
[null,5,{"$f":"Import!E10210","v":0},{"$f":"Import!E10245","v":0},{"$f":"Import!E10280","v":0},{"$f":"Import!E10315","v":"Select"},{"$f":"Import!E10350","v":0},{"$f":"Import!E10385","v":0},{"$f":"Import!E10421","v":0},{"$f":"Import!E10457","v":0},0,{"$f":"Import!E10493","v":0},0,{"$f":"Import!E10529","v":0},0,{"$f":"Import!E10565","v":0},0,0]
[null,6,{"$f":"Import!E10211","v":0},{"$f":"Import!E10246","v":0},{"$f":"Import!E10281","v":0},{"$f":"Import!E10316","v":"Select"},{"$f":"Import!E10351","v":0},{"$f":"Import!E10386","v":0},{"$f":"Import!E10422","v":0},{"$f":"Import!E10458","v":0},0,{"$f":"Import!E10494","v":0},0,{"$f":"Import!E10530","v":0},0,{"$f":"Import!E10566","v":0},0,0]
[null,7,{"$f":"Import!E10212","v":0},{"$f":"Import!E10247","v":0},{"$f":"Import!E10282","v":0},{"$f":"Import!E10317","v":"Select"},{"$f":"Import!E10352","v":0},{"$f":"Import!E10387","v":0},{"$f":"Import!E10423","v":0},{"$f":"Import!E10459","v":0},0,{"$f":"Import!E10495","v":0},0,{"$f":"Import!E10531","v":0},0,{"$f":"Import!E10567","v":0},0,0]
[null,8,{"$f":"Import!E10213","v":0},{"$f":"Import!E10248","v":0},{"$f":"Import!E10283","v":0},{"$f":"Import!E10318","v":"Select"},{"$f":"Import!E10353","v":0},{"$f":"Import!E10388","v":0},{"$f":"Import!E10424","v":0},{"$f":"Import!E10460","v":0},0,{"$f":"Import!E10496","v":0},0,{"$f":"Import!E10532","v":0},0,{"$f":"Import!E10568","v":0},0,0]
[null,9,{"$f":"Import!E10214","v":0},{"$f":"Import!E10249","v":0},{"$f":"Import!E10284","v":0},{"$f":"Import!E10319","v":"Select"},{"$f":"Import!E10354","v":0},{"$f":"Import!E10389","v":0},{"$f":"Import!E10425","v":0},{"$f":"Import!E10461","v":0},0,{"$f":"Import!E10497","v":0},0,{"$f":"Import!E10533","v":0},0,{"$f":"Import!E10569","v":0},0,0]
[null,10,{"$f":"Import!E10215","v":0},{"$f":"Import!E10250","v":0},{"$f":"Import!E10285","v":0},{"$f":"Import!E10320","v":"Select"},{"$f":"Import!E10355","v":0},{"$f":"Import!E10390","v":0},{"$f":"Import!E10426","v":0},{"$f":"Import!E10462","v":0},0,{"$f":"Import!E10498","v":0},0,{"$f":"Import!E10534","v":0},0,{"$f":"Import!E10570","v":0},0,0]
[null,11,{"$f":"Import!E10216","v":0},{"$f":"Import!E10251","v":0},{"$f":"Import!E10286","v":0},{"$f":"Import!E10321","v":"Select"},{"$f":"Import!E10356","v":0},{"$f":"Import!E10391","v":0},{"$f":"Import!E10427","v":0},{"$f":"Import!E10463","v":0},0,{"$f":"Import!E10499","v":0},0,{"$f":"Import!E10535","v":0},0,{"$f":"Import!E10571","v":0},0,0]
[null,12,{"$f":"Import!E10217","v":0},{"$f":"Import!E10252","v":0},{"$f":"Import!E10287","v":0},{"$f":"Import!E10322","v":"Select"},{"$f":"Import!E10357","v":0},{"$f":"Import!E10392","v":0},{"$f":"Import!E10428","v":0},{"$f":"Import!E10464","v":0},0,{"$f":"Import!E10500","v":0},0,{"$f":"Import!E10536","v":0},0,{"$f":"Import!E10572","v":0},0,0]
[null,13,{"$f":"Import!E10218","v":0},{"$f":"Import!E10253","v":0},{"$f":"Import!E10288","v":0},{"$f":"Import!E10323","v":"Select"},{"$f":"Import!E10358","v":0},{"$f":"Import!E10393","v":0},{"$f":"Import!E10429","v":0},{"$f":"Import!E10465","v":0},0,{"$f":"Import!E10501","v":0},0,{"$f":"Import!E10537","v":0},0,{"$f":"Import!E10573","v":0},0,0]
[null,14,{"$f":"Import!E10219","v":0},{"$f":"Import!E10254","v":0},{"$f":"Import!E10289","v":0},{"$f":"Import!E10324","v":"Select"},{"$f":"Import!E10359","v":0},{"$f":"Import!E10394","v":0},{"$f":"Import!E10430","v":0},{"$f":"Import!E10466","v":0},0,{"$f":"Import!E10502","v":0},0,{"$f":"Import!E10538","v":0},0,{"$f":"Import!E10574","v":0},0,0]
[null,15,{"$f":"Import!E10220","v":0},{"$f":"Import!E10255","v":0},{"$f":"Import!E10290","v":0},{"$f":"Import!E10325","v":"Select"},{"$f":"Import!E10360","v":0},{"$f":"Import!E10395","v":0},{"$f":"Import!E10431","v":0},{"$f":"Import!E10467","v":0},0,{"$f":"Import!E10503","v":0},0,{"$f":"Import!E10539","v":0},0,{"$f":"Import!E10575","v":0},0,0]
[null,16,{"$f":"Import!E10221","v":0},{"$f":"Import!E10256","v":0},{"$f":"Import!E10291","v":0},{"$f":"Import!E10326","v":"Select"},{"$f":"Import!E10361","v":0},{"$f":"Import!E10396","v":0},{"$f":"Import!E10432","v":0},{"$f":"Import!E10468","v":0},0,{"$f":"Import!E10504","v":0},0,{"$f":"Import!E10540","v":0},0,{"$f":"Import!E10576","v":0},0,0]
[null,17,{"$f":"Import!E10222","v":0},{"$f":"Import!E10257","v":0},{"$f":"Import!E10292","v":0},{"$f":"Import!E10327","v":"Select"},{"$f":"Import!E10362","v":0},{"$f":"Import!E10397","v":0},{"$f":"Import!E10433","v":0},{"$f":"Import!E10469","v":0},0,{"$f":"Import!E10505","v":0},0,{"$f":"Import!E10541","v":0},0,{"$f":"Import!E10577","v":0},0,0]
[null,18,{"$f":"Import!E10223","v":0},{"$f":"Import!E10258","v":0},{"$f":"Import!E10293","v":0},{"$f":"Import!E10328","v":"Select"},{"$f":"Import!E10363","v":0},{"$f":"Import!E10398","v":0},{"$f":"Import!E10434","v":0},{"$f":"Import!E10470","v":0},0,{"$f":"Import!E10506","v":0},0,{"$f":"Import!E10542","v":0},0,{"$f":"Import!E10578","v":0},0,0]
[null,19,{"$f":"Import!E10224","v":0},{"$f":"Import!E10259","v":0},{"$f":"Import!E10294","v":0},{"$f":"Import!E10329","v":"Select"},{"$f":"Import!E10364","v":0},{"$f":"Import!E10399","v":0},{"$f":"Import!E10435","v":0},{"$f":"Import!E10471","v":0},0,{"$f":"Import!E10507","v":0},0,{"$f":"Import!E10543","v":0},0,{"$f":"Import!E10579","v":0},0,0]
[null,20,{"$f":"Import!E10225","v":0},{"$f":"Import!E10260","v":0},{"$f":"Import!E10295","v":0},{"$f":"Import!E10330","v":"Select"},{"$f":"Import!E10365","v":0},{"$f":"Import!E10400","v":0},{"$f":"Import!E10436","v":0},{"$f":"Import!E10472","v":0},0,{"$f":"Import!E10508","v":0},0,{"$f":"Import!E10544","v":0},0,{"$f":"Import!E10580","v":0},0,0]
[null,21,{"$f":"Import!E10226","v":0},{"$f":"Import!E10261","v":0},{"$f":"Import!E10296","v":0},{"$f":"Import!E10331","v":"Select"},{"$f":"Import!E10366","v":0},{"$f":"Import!E10401","v":0},{"$f":"Import!E10437","v":0},{"$f":"Import!E10473","v":0},0,{"$f":"Import!E10509","v":0},0,{"$f":"Import!E10545","v":0},0,{"$f":"Import!E10581","v":0},0,0]
[null,22,{"$f":"Import!E10227","v":0},{"$f":"Import!E10262","v":0},{"$f":"Import!E10297","v":0},{"$f":"Import!E10332","v":"Select"},{"$f":"Import!E10367","v":0},{"$f":"Import!E10402","v":0},{"$f":"Import!E10438","v":0},{"$f":"Import!E10474","v":0},0,{"$f":"Import!E10510","v":0},0,{"$f":"Import!E10546","v":0},0,{"$f":"Import!E10582","v":0},0,0]
[null,23,{"$f":"Import!E10228","v":0},{"$f":"Import!E10263","v":0},{"$f":"Import!E10298","v":0},{"$f":"Import!E10333","v":"Select"},{"$f":"Import!E10368","v":0},{"$f":"Import!E10403","v":0},{"$f":"Import!E10439","v":0},{"$f":"Import!E10475","v":0},0,{"$f":"Import!E10511","v":0},0,{"$f":"Import!E10547","v":0},0,{"$f":"Import!E10583","v":0},0,0]
[null,24,{"$f":"Import!E10229","v":0},{"$f":"Import!E10264","v":0},{"$f":"Import!E10299","v":0},{"$f":"Import!E10334","v":"Select"},{"$f":"Import!E10369","v":0},{"$f":"Import!E10404","v":0},{"$f":"Import!E10440","v":0},{"$f":"Import!E10476","v":0},0,{"$f":"Import!E10512","v":0},0,{"$f":"Import!E10548","v":0},0,{"$f":"Import!E10584","v":0},0,0]
[null,25,{"$f":"Import!E10230","v":0},{"$f":"Import!E10265","v":0},{"$f":"Import!E10300","v":0},{"$f":"Import!E10335","v":"Select"},{"$f":"Import!E10370","v":0},{"$f":"Import!E10405","v":0},{"$f":"Import!E10441","v":0},{"$f":"Import!E10477","v":0},0,{"$f":"Import!E10513","v":0},0,{"$f":"Import!E10549","v":0},0,{"$f":"Import!E10585","v":0},0,0]
[null,26,{"$f":"Import!E10231","v":0},{"$f":"Import!E10266","v":0},{"$f":"Import!E10301","v":0},{"$f":"Import!E10336","v":"Select"},{"$f":"Import!E10371","v":0},{"$f":"Import!E10406","v":0},{"$f":"Import!E10442","v":0},{"$f":"Import!E10478","v":0},0,{"$f":"Import!E10514","v":0},0,{"$f":"Import!E10550","v":0},0,{"$f":"Import!E10586","v":0},0,0]
[null,27,{"$f":"Import!E10232","v":0},{"$f":"Import!E10267","v":0},{"$f":"Import!E10302","v":0},{"$f":"Import!E10337","v":"Select"},{"$f":"Import!E10372","v":0},{"$f":"Import!E10407","v":0},{"$f":"Import!E10443","v":0},{"$f":"Import!E10479","v":0},0,{"$f":"Import!E10515","v":0},0,{"$f":"Import!E10551","v":0},0,{"$f":"Import!E10587","v":0},0,0]
[null,28,{"$f":"Import!E10233","v":0},{"$f":"Import!E10268","v":0},{"$f":"Import!E10303","v":0},{"$f":"Import!E10338","v":"Select"},{"$f":"Import!E10373","v":0},{"$f":"Import!E10408","v":0},{"$f":"Import!E10444","v":0},{"$f":"Import!E10480","v":0},0,{"$f":"Import!E10516","v":0},0,{"$f":"Import!E10552","v":0},0,{"$f":"Import!E10588","v":0},0,0]
[null,29,{"$f":"Import!E10234","v":0},{"$f":"Import!E10269","v":0},{"$f":"Import!E10304","v":0},{"$f":"Import!E10339","v":"Select"},{"$f":"Import!E10374","v":0},{"$f":"Import!E10409","v":0},{"$f":"Import!E10445","v":0},{"$f":"Import!E10481","v":0},0,{"$f":"Import!E10517","v":0},0,{"$f":"Import!E10553","v":0},0,{"$f":"Import!E10589","v":0},0,0]
[null,30,{"$f":"Import!E10235","v":0},{"$f":"Import!E10270","v":0},{"$f":"Import!E10305","v":0},{"$f":"Import!E10340","v":"Select"},{"$f":"Import!E10375","v":0},{"$f":"Import!E10410","v":0},{"$f":"Import!E10446","v":0},{"$f":"Import!E10482","v":0},0,{"$f":"Import!E10518","v":0},0,{"$f":"Import!E10554","v":0},0,{"$f":"Import!E10590","v":0},0,0]
[null,31,{"$f":"Import!E10236","v":0},{"$f":"Import!E10271","v":0},{"$f":"Import!E10306","v":0},{"$f":"Import!E10341","v":"Select"},{"$f":"Import!E10376","v":0},{"$f":"Import!E10411","v":0},{"$f":"Import!E10447","v":0},{"$f":"Import!E10483","v":0},0,{"$f":"Import!E10519","v":0},0,{"$f":"Import!E10555","v":0},0,{"$f":"Import!E10591","v":0},0,0]
[null,32,{"$f":"Import!E10237","v":0},{"$f":"Import!E10272","v":0},{"$f":"Import!E10307","v":0},{"$f":"Import!E10342","v":"Select"},{"$f":"Import!E10377","v":0},{"$f":"Import!E10412","v":0},{"$f":"Import!E10448","v":0},{"$f":"Import!E10484","v":0},0,{"$f":"Import!E10520","v":0},0,{"$f":"Import!E10556","v":0},0,{"$f":"Import!E10592","v":0},0,0]
[null,33,{"$f":"Import!E10238","v":0},{"$f":"Import!E10273","v":0},{"$f":"Import!E10308","v":0},{"$f":"Import!E10343","v":"Select"},{"$f":"Import!E10378","v":0},{"$f":"Import!E10413","v":0},{"$f":"Import!E10449","v":0},{"$f":"Import!E10485","v":0},0,{"$f":"Import!E10521","v":0},0,{"$f":"Import!E10557","v":0},0,{"$f":"Import!E10593","v":0},0,0]
[null,34,{"$f":"Import!E10239","v":0},{"$f":"Import!E10274","v":0},{"$f":"Import!E10309","v":0},{"$f":"Import!E10344","v":"Select"},{"$f":"Import!E10379","v":0},{"$f":"Import!E10414","v":0},{"$f":"Import!E10450","v":0},{"$f":"Import!E10486","v":0},0,{"$f":"Import!E10522","v":0},0,{"$f":"Import!E10558","v":0},0,{"$f":"Import!E10594","v":0},0,0]
[null,35,{"$f":"Import!E10240","v":0},{"$f":"Import!E10275","v":0},{"$f":"Import!E10310","v":0},{"$f":"Import!E10345","v":"Select"},{"$f":"Import!E10380","v":0},{"$f":"Import!E10415","v":0},{"$f":"Import!E10451","v":0},{"$f":"Import!E10487","v":0},0,{"$f":"Import!E10523","v":0},0,{"$f":"Import!E10559","v":0},0,{"$f":"Import!E10595","v":0},0,0]
[null,36,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,0]
[null,37,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,0]
[null,38,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,0]
[null,39,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,0]
[null,40,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,"Total Exposure By Reinsurer",null,null,null,null,{"$f":"SUM(H13:H52)","v":0},0,0,0,0,0,0,{"$f":"SUM(O13:O52)","v":0},{"$f":"SUM(P13:P52)","v":0},0,{"$f":"SUM(R13:R52)","v":0}]
[]
[null,null,"Exposure by BSCR Rating"]
[null,null,"BSCR Rating 0 (Domestic Affiliates)",null,null,null,null,null,{"$f":"Import!E10597","v":0},{"$f":"Import!E10607","v":0},{"$f":"I56-J56","v":0},{"$f":"Import!E10617","v":0},{"$f":"I56-L56","v":0},null,null,{"$f":"Import!E10627","v":0},{"$f":"IF(P56=0,0,MAX(0,MIN(P56,(K56-L56)/0.98)))","v":0},{"$f":"MAX(0,(K56-L56-Q56*98%))","v":0}]
[null,null,"BSCR Rating 1",null,null,null,null,null,{"$f":"Import!E10598","v":0},{"$f":"Import!E10608","v":0},{"$f":"I57-J57","v":0},{"$f":"Import!E10618","v":0},0,null,null,{"$f":"Import!E10628","v":0},0,{"$f":"MAX(0,(K57-L57-Q57*98%))","v":0}]
[null,null,"BSCR Rating 2",null,null,null,null,null,{"$f":"Import!E10599","v":0},{"$f":"Import!E10609","v":0},0,{"$f":"Import!E10619","v":0},0,null,null,{"$f":"Import!E10629","v":0},0,0]
[null,null,"BSCR Rating 3",null,null,null,null,null,{"$f":"Import!E10600","v":0},{"$f":"Import!E10610","v":0},0,{"$f":"Import!E10620","v":0},0,null,null,{"$f":"Import!E10630","v":0},0,0]
[null,null,"BSCR Rating 4",null,null,null,null,null,{"$f":"Import!E10601","v":0},{"$f":"Import!E10611","v":0},0,{"$f":"Import!E10621","v":0},0,null,null,{"$f":"Import!E10631","v":0},0,0]
[null,null,"BSCR Rating 5",null,null,null,null,null,{"$f":"Import!E10602","v":0},{"$f":"Import!E10612","v":0},0,{"$f":"Import!E10622","v":0},0,null,null,{"$f":"Import!E10632","v":0},0,0]
[null,null,"BSCR Rating 6",null,null,null,null,null,{"$f":"Import!E10603","v":0},{"$f":"Import!E10613","v":0},0,{"$f":"Import!E10623","v":0},0,null,null,{"$f":"Import!E10633","v":0},0,0]
[null,null,"BSCR Rating 7",null,null,null,null,null,{"$f":"Import!E10604","v":0},{"$f":"Import!E10614","v":0},0,{"$f":"Import!E10624","v":0},0,null,null,{"$f":"Import!E10634","v":0},0,0]
[null,null,"BSCR Rating 8",null,null,null,null,null,{"$f":"Import!E10605","v":0},{"$f":"Import!E10615","v":0},0,{"$f":"Import!E10625","v":0},0,null,null,{"$f":"Import!E10635","v":0},0,0]
[null,null,"Total Exposure By BSCR Rating",null,null,null,null,null,{"$f":"SUM(I56:I64)","v":0},{"$f":"SUM(J56:J64)","v":0},{"$f":"SUM(K56:K64)","v":0},{"$f":"SUM(L56:L64)","v":0},{"$f":"SUM(M56:M64)","v":0},null,null,{"$f":"SUM(P56:P64)","v":0},{"$f":"SUM(Q56:Q64)","v":0},{"$f":"SUM(R56:R64)","v":0}]
[]
[null,null,"Single Consolidated Exposure",null,null,null,null,null,{"$f":"'Form 1'!F75+'Form 1'!F77+'Form 1'!F110+'Form 1'!F140-I53-I65","v":0},null,{"$f":"I67-J67","v":0},null,{"$f":"I67-L67","v":0},null,null,null,{"$f":"IF(P67=0,0,MAX(0,MIN(P67,(K67-L67)/0.98)))","v":0},{"$f":"MAX(0,(K67-L67-Q67*98%))","v":0}]
[null,null,"Total Balance Sheet "]
[null,null,null,null,null,null,null,null,{"$f":"'Form 1'!F75+'Form 1'!F77+'Form 1'!F110+'Form 1'!F140","v":0},{"$f":"+'Schedule IIA'!D74","v":0},{"$f":"I69-J69","v":0},null,{"$f":"M53+M65+M67","v":0},null,null,{"$f":"+'Form 1'!F198+'Form 1'!F201","v":0}]
[]
[null,null,"Total Qualifying Collateral",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P69=0,0,MAX(0,MIN(P69,(K69)/0.98)))","v":0}]
[]
[null,null,"Total Net Qualifying Exposure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R53+R65+R67","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROUND((I53+I65+I67-I69),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(ROUND((J53+J65+J67-J69),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,null,null,null,null,{"$f":"IF(ROUND((P53+P65+P67-P69),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,null,"Difference",null,null,null,null,null,{"$f":"ROUND(I69-I53-I65-I67,0)","v":0},{"$f":"ROUND(J69-J53-J65-J67,0)","v":0},null,null,null,null,null,{"$f":"ROUND(P69-P53-P65-P67,0)","v":0}]
[]
[null,null,"Particulars of Reinsurance Balances by BSCR Rating"]
[]
[null,null,null,null,null,null,null,null,"Reinsurance Recoverable","Market Risk","Adjusted Reinsurance Recoverable","Reinsurance Payable",null,null,null,"Collateral","Qualifying Collateral","Net Qualifying Collateral"]
[]
[null,null,"Select"]
[null,null,"BSCR Rating 0 (Domestic Affiliates)",null,null,null,null,null,{"$f":"SUMPRODUCT(I$13:I$52,($F$13:$F$52=$C84)*1)+I56","v":0},0,0,0,null,null,null,{"$f":"SUMPRODUCT(P$13:P$52,($F$13:$F$52=$C84)*1)+P56","v":0},0,0]
[null,null,"BSCR Rating 1",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 2",null,null,null,null,null,0,0,0,0,null,null,null,0,{"$f":"SUMPRODUCT(Q$13:Q$52,($F$13:$F$52=$C86)*1)+Q58","v":0},0]
[null,null,"BSCR Rating 3",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 4",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 5",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 6",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 7",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 8",null,null,null,null,null,{"$f":"SUMPRODUCT(I$13:I$52,($F$13:$F$52=$C92)*1)+I64+I67","v":0},{"$f":"SUMPRODUCT(J$13:J$52,($F$13:$F$52=$C92)*1)+J64+J67","v":0},{"$f":"SUMPRODUCT(K$13:K$52,($F$13:$F$52=$C92)*1)+K64+K67","v":0},{"$f":"SUMPRODUCT(L$13:L$52,($F$13:$F$52=$C92)*1)+L64+L67","v":0},null,null,null,{"$f":"SUMPRODUCT(P$13:P$52,($F$13:$F$52=$C92)*1)+P64+P67","v":0},{"$f":"SUMPRODUCT(Q$13:Q$52,($F$13:$F$52=$C92)*1)+Q64+Q67","v":0},{"$f":"SUMPRODUCT(R$13:R$52,($F$13:$F$52=$C92)*1)+R64+R67","v":0}]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I84:I92)","v":0},{"$f":"SUM(J84:J92)","v":0},{"$f":"SUM(K84:K92)","v":0},{"$f":"SUM(L84:L92)","v":0},null,null,null,{"$f":"SUM(P84:P92)","v":0},{"$f":"SUM(Q84:Q92)","v":0},{"$f":"SUM(R84:R92)","v":0}]
[]
[]
[null,null,"Diversification Adjustment Calculation on a Net Qualifying Exposure Basis"]
[]
[null,null,"Maximum Net Qualifying Exposure Balance On a Single Reinsurer Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(R13:R52)","v":0}]
[null,null,"Total Net Qualifying Exposure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R73","v":0}]
[null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R99=0,0,R98/R99)","v":0}]
[null,null,"Diversification Adjustment up to 40%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R98=0,0,(1-R100)*40%)","v":0}]

{"sheet":"Schedule XVIII (EBS)","index":92,"n_rows":101,"n_cols":18,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,13,1,17],[67,2,68,2],[80,8,82,8],[80,11,82,11],[80,15,82,15],[80,16,82,16],[80,17,82,17],[55,2,55,3],[56,2,56,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[88,2,88,3],[78,2,79,17],[80,9,82,9],[80,10,82,10],[95,2,96,17],[89,2,89,3],[90,2,90,3],[91,2,91,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3]]}
[null,null,"SCHEDULE OF EXPANDED PARTICULARS OF CEDED REINSURANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE XVIII (EBS)"]
[]
[null,null,"Enter at least the top 10 Largest Reinsurance Exposures and any Reinsurance Exposures Exceeding 15% of the Group's Statutory Capital and Surplus with the Remaining Reinsurance Exposures Grouped According to BSCR Ratings and/or a Single Consolidated Reinsurance Exposure"]
[]
[null,null,"Enter Number of Material Reinsurers",{"$f":"Import!I10205","v":0}]
[null,null,"Enter information for each Material Reinsurer"]
[]
[null,null,"Exposure by Reinsurer","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)"]
[null,null,"Name of Reinsurer","Rating \n(if applicable)","Rating Agency","BSCR Rating","Jurisdiction","Premiums Ceded During The Year\n(Form 2, Lines 2 & 13)","Reinsurance Recoverable \n(Form 1EBS, Lines 11, 12, 17(c) & 27(c))","Market Risk\n(Form 1EBS, Line 12)\nFrom Segregated Accounts/Trusts Included Under Schedule IIA","Adjusted Reinsurance Recoverable\n[(F) Less (G)]","Reinsurance Payable\n(Form 1EBS, Lines 28, 29, 33 & 34)","Net Reinsurancc Recoverable\n[(F) Less (I)]","Net Reinsurance Recoverable Due For Less Than 180 Days","Net Reinsurance Recoverable Due For More Than 180 Days","Collateral\n(Notes to Form 1EBS, Lines 11(e), 17(c) & 27(c))","Qualifying Collateral\n[Max(0,Min(M),(H)-(I)/.98)]","Net Qualifying Exposure \n[Max(0),(H)-(I)-(N)x98%]"]
[null,1,{"$f":"Import!I10206","v":0},{"$f":"Import!I10241","v":0},{"$f":"Import!I10276","v":0},{"$f":"Import!I10311","v":"Select"},{"$f":"Import!I10346","v":0},{"$f":"Import!I10381","v":0},{"$f":"Import!I10417","v":0},{"$f":"Import!I10453","v":0},{"$f":"I13-J13","v":0},{"$f":"Import!I10489","v":0},{"$f":"I13-L13","v":0},{"$f":"Import!I10525","v":0},{"$f":"M13-N13","v":0},{"$f":"Import!I10561","v":0},{"$f":"IF(P13=0,0,MAX(0,MIN(P13,(K13-L13)/0.98)))","v":0},{"$f":"MAX(0,(K13-L13-Q13*98%))","v":0}]
[null,2,{"$f":"Import!I10207","v":0},{"$f":"Import!I10242","v":0},{"$f":"Import!I10277","v":0},{"$f":"Import!I10312","v":"Select"},{"$f":"Import!I10347","v":0},{"$f":"Import!I10382","v":0},{"$f":"Import!I10418","v":0},{"$f":"Import!I10454","v":0},{"$f":"I14-J14","v":0},{"$f":"Import!I10490","v":0},{"$f":"I14-L14","v":0},{"$f":"Import!I10526","v":0},0,{"$f":"Import!I10562","v":0},{"$f":"IF(P14=0,0,MAX(0,MIN(P14,(K14-L14)/0.98)))","v":0},{"$f":"MAX(0,(K14-L14-Q14*98%))","v":0}]
[null,3,{"$f":"Import!I10208","v":0},{"$f":"Import!I10243","v":0},{"$f":"Import!I10278","v":0},{"$f":"Import!I10313","v":"Select"},{"$f":"Import!I10348","v":0},{"$f":"Import!I10383","v":0},{"$f":"Import!I10419","v":0},{"$f":"Import!I10455","v":0},0,{"$f":"Import!I10491","v":0},0,{"$f":"Import!I10527","v":0},0,{"$f":"Import!I10563","v":0},0,0]
[null,4,{"$f":"Import!I10209","v":0},{"$f":"Import!I10244","v":0},{"$f":"Import!I10279","v":0},{"$f":"Import!I10314","v":"Select"},{"$f":"Import!I10349","v":0},{"$f":"Import!I10384","v":0},{"$f":"Import!I10420","v":0},{"$f":"Import!I10456","v":0},0,{"$f":"Import!I10492","v":0},0,{"$f":"Import!I10528","v":0},0,{"$f":"Import!I10564","v":0},0,0]
[null,5,{"$f":"Import!I10210","v":0},{"$f":"Import!I10245","v":0},{"$f":"Import!I10280","v":0},{"$f":"Import!I10315","v":"Select"},{"$f":"Import!I10350","v":0},{"$f":"Import!I10385","v":0},{"$f":"Import!I10421","v":0},{"$f":"Import!I10457","v":0},0,{"$f":"Import!I10493","v":0},0,{"$f":"Import!I10529","v":0},0,{"$f":"Import!I10565","v":0},0,0]
[null,6,{"$f":"Import!I10211","v":0},{"$f":"Import!I10246","v":0},{"$f":"Import!I10281","v":0},{"$f":"Import!I10316","v":"Select"},{"$f":"Import!I10351","v":0},{"$f":"Import!I10386","v":0},{"$f":"Import!I10422","v":0},{"$f":"Import!I10458","v":0},0,{"$f":"Import!I10494","v":0},0,{"$f":"Import!I10530","v":0},0,{"$f":"Import!I10566","v":0},0,0]
[null,7,{"$f":"Import!I10212","v":0},{"$f":"Import!I10247","v":0},{"$f":"Import!I10282","v":0},{"$f":"Import!I10317","v":"Select"},{"$f":"Import!I10352","v":0},{"$f":"Import!I10387","v":0},{"$f":"Import!I10423","v":0},{"$f":"Import!I10459","v":0},0,{"$f":"Import!I10495","v":0},0,{"$f":"Import!I10531","v":0},0,{"$f":"Import!I10567","v":0},0,0]
[null,8,{"$f":"Import!I10213","v":0},{"$f":"Import!I10248","v":0},{"$f":"Import!I10283","v":0},{"$f":"Import!I10318","v":"Select"},{"$f":"Import!I10353","v":0},{"$f":"Import!I10388","v":0},{"$f":"Import!I10424","v":0},{"$f":"Import!I10460","v":0},0,{"$f":"Import!I10496","v":0},0,{"$f":"Import!I10532","v":0},0,{"$f":"Import!I10568","v":0},0,0]
[null,9,{"$f":"Import!I10214","v":0},{"$f":"Import!I10249","v":0},{"$f":"Import!I10284","v":0},{"$f":"Import!I10319","v":"Select"},{"$f":"Import!I10354","v":0},{"$f":"Import!I10389","v":0},{"$f":"Import!I10425","v":0},{"$f":"Import!I10461","v":0},0,{"$f":"Import!I10497","v":0},0,{"$f":"Import!I10533","v":0},0,{"$f":"Import!I10569","v":0},0,0]
[null,10,{"$f":"Import!I10215","v":0},{"$f":"Import!I10250","v":0},{"$f":"Import!I10285","v":0},{"$f":"Import!I10320","v":"Select"},{"$f":"Import!I10355","v":0},{"$f":"Import!I10390","v":0},{"$f":"Import!I10426","v":0},{"$f":"Import!I10462","v":0},0,{"$f":"Import!I10498","v":0},0,{"$f":"Import!I10534","v":0},0,{"$f":"Import!I10570","v":0},0,0]
[null,11,{"$f":"Import!I10216","v":0},{"$f":"Import!I10251","v":0},{"$f":"Import!I10286","v":0},{"$f":"Import!I10321","v":"Select"},{"$f":"Import!I10356","v":0},{"$f":"Import!I10391","v":0},{"$f":"Import!I10427","v":0},{"$f":"Import!I10463","v":0},0,{"$f":"Import!I10499","v":0},0,{"$f":"Import!I10535","v":0},0,{"$f":"Import!I10571","v":0},0,0]
[null,12,{"$f":"Import!I10217","v":0},{"$f":"Import!I10252","v":0},{"$f":"Import!I10287","v":0},{"$f":"Import!I10322","v":"Select"},{"$f":"Import!I10357","v":0},{"$f":"Import!I10392","v":0},{"$f":"Import!I10428","v":0},{"$f":"Import!I10464","v":0},0,{"$f":"Import!I10500","v":0},0,{"$f":"Import!I10536","v":0},0,{"$f":"Import!I10572","v":0},0,0]
[null,13,{"$f":"Import!I10218","v":0},{"$f":"Import!I10253","v":0},{"$f":"Import!I10288","v":0},{"$f":"Import!I10323","v":"Select"},{"$f":"Import!I10358","v":0},{"$f":"Import!I10393","v":0},{"$f":"Import!I10429","v":0},{"$f":"Import!I10465","v":0},0,{"$f":"Import!I10501","v":0},0,{"$f":"Import!I10537","v":0},0,{"$f":"Import!I10573","v":0},0,0]
[null,14,{"$f":"Import!I10219","v":0},{"$f":"Import!I10254","v":0},{"$f":"Import!I10289","v":0},{"$f":"Import!I10324","v":"Select"},{"$f":"Import!I10359","v":0},{"$f":"Import!I10394","v":0},{"$f":"Import!I10430","v":0},{"$f":"Import!I10466","v":0},0,{"$f":"Import!I10502","v":0},0,{"$f":"Import!I10538","v":0},0,{"$f":"Import!I10574","v":0},0,0]
[null,15,{"$f":"Import!I10220","v":0},{"$f":"Import!I10255","v":0},{"$f":"Import!I10290","v":0},{"$f":"Import!I10325","v":"Select"},{"$f":"Import!I10360","v":0},{"$f":"Import!I10395","v":0},{"$f":"Import!I10431","v":0},{"$f":"Import!I10467","v":0},0,{"$f":"Import!I10503","v":0},0,{"$f":"Import!I10539","v":0},0,{"$f":"Import!I10575","v":0},0,0]
[null,16,{"$f":"Import!I10221","v":0},{"$f":"Import!I10256","v":0},{"$f":"Import!I10291","v":0},{"$f":"Import!I10326","v":"Select"},{"$f":"Import!I10361","v":0},{"$f":"Import!I10396","v":0},{"$f":"Import!I10432","v":0},{"$f":"Import!I10468","v":0},0,{"$f":"Import!I10504","v":0},0,{"$f":"Import!I10540","v":0},0,{"$f":"Import!I10576","v":0},0,0]
[null,17,{"$f":"Import!I10222","v":0},{"$f":"Import!I10257","v":0},{"$f":"Import!I10292","v":0},{"$f":"Import!I10327","v":"Select"},{"$f":"Import!I10362","v":0},{"$f":"Import!I10397","v":0},{"$f":"Import!I10433","v":0},{"$f":"Import!I10469","v":0},0,{"$f":"Import!I10505","v":0},0,{"$f":"Import!I10541","v":0},0,{"$f":"Import!I10577","v":0},0,0]
[null,18,{"$f":"Import!I10223","v":0},{"$f":"Import!I10258","v":0},{"$f":"Import!I10293","v":0},{"$f":"Import!I10328","v":"Select"},{"$f":"Import!I10363","v":0},{"$f":"Import!I10398","v":0},{"$f":"Import!I10434","v":0},{"$f":"Import!I10470","v":0},0,{"$f":"Import!I10506","v":0},0,{"$f":"Import!I10542","v":0},0,{"$f":"Import!I10578","v":0},0,0]
[null,19,{"$f":"Import!I10224","v":0},{"$f":"Import!I10259","v":0},{"$f":"Import!I10294","v":0},{"$f":"Import!I10329","v":"Select"},{"$f":"Import!I10364","v":0},{"$f":"Import!I10399","v":0},{"$f":"Import!I10435","v":0},{"$f":"Import!I10471","v":0},0,{"$f":"Import!I10507","v":0},0,{"$f":"Import!I10543","v":0},0,{"$f":"Import!I10579","v":0},0,0]
[null,20,{"$f":"Import!I10225","v":0},{"$f":"Import!I10260","v":0},{"$f":"Import!I10295","v":0},{"$f":"Import!I10330","v":"Select"},{"$f":"Import!I10365","v":0},{"$f":"Import!I10400","v":0},{"$f":"Import!I10436","v":0},{"$f":"Import!I10472","v":0},0,{"$f":"Import!I10508","v":0},0,{"$f":"Import!I10544","v":0},0,{"$f":"Import!I10580","v":0},0,0]
[null,21,{"$f":"Import!I10226","v":0},{"$f":"Import!I10261","v":0},{"$f":"Import!I10296","v":0},{"$f":"Import!I10331","v":"Select"},{"$f":"Import!I10366","v":0},{"$f":"Import!I10401","v":0},{"$f":"Import!I10437","v":0},{"$f":"Import!I10473","v":0},0,{"$f":"Import!I10509","v":0},0,{"$f":"Import!I10545","v":0},0,{"$f":"Import!I10581","v":0},0,0]
[null,22,{"$f":"Import!I10227","v":0},{"$f":"Import!I10262","v":0},{"$f":"Import!I10297","v":0},{"$f":"Import!I10332","v":"Select"},{"$f":"Import!I10367","v":0},{"$f":"Import!I10402","v":0},{"$f":"Import!I10438","v":0},{"$f":"Import!I10474","v":0},0,{"$f":"Import!I10510","v":0},0,{"$f":"Import!I10546","v":0},0,{"$f":"Import!I10582","v":0},0,0]
[null,23,{"$f":"Import!I10228","v":0},{"$f":"Import!I10263","v":0},{"$f":"Import!I10298","v":0},{"$f":"Import!I10333","v":"Select"},{"$f":"Import!I10368","v":0},{"$f":"Import!I10403","v":0},{"$f":"Import!I10439","v":0},{"$f":"Import!I10475","v":0},0,{"$f":"Import!I10511","v":0},0,{"$f":"Import!I10547","v":0},0,{"$f":"Import!I10583","v":0},0,0]
[null,24,{"$f":"Import!I10229","v":0},{"$f":"Import!I10264","v":0},{"$f":"Import!I10299","v":0},{"$f":"Import!I10334","v":"Select"},{"$f":"Import!I10369","v":0},{"$f":"Import!I10404","v":0},{"$f":"Import!I10440","v":0},{"$f":"Import!I10476","v":0},0,{"$f":"Import!I10512","v":0},0,{"$f":"Import!I10548","v":0},0,{"$f":"Import!I10584","v":0},0,0]
[null,25,{"$f":"Import!I10230","v":0},{"$f":"Import!I10265","v":0},{"$f":"Import!I10300","v":0},{"$f":"Import!I10335","v":"Select"},{"$f":"Import!I10370","v":0},{"$f":"Import!I10405","v":0},{"$f":"Import!I10441","v":0},{"$f":"Import!I10477","v":0},0,{"$f":"Import!I10513","v":0},0,{"$f":"Import!I10549","v":0},0,{"$f":"Import!I10585","v":0},0,0]
[null,26,{"$f":"Import!I10231","v":0},{"$f":"Import!I10266","v":0},{"$f":"Import!I10301","v":0},{"$f":"Import!I10336","v":"Select"},{"$f":"Import!I10371","v":0},{"$f":"Import!I10406","v":0},{"$f":"Import!I10442","v":0},{"$f":"Import!I10478","v":0},0,{"$f":"Import!I10514","v":0},0,{"$f":"Import!I10550","v":0},0,{"$f":"Import!I10586","v":0},0,0]
[null,27,{"$f":"Import!I10232","v":0},{"$f":"Import!I10267","v":0},{"$f":"Import!I10302","v":0},{"$f":"Import!I10337","v":"Select"},{"$f":"Import!I10372","v":0},{"$f":"Import!I10407","v":0},{"$f":"Import!I10443","v":0},{"$f":"Import!I10479","v":0},0,{"$f":"Import!I10515","v":0},0,{"$f":"Import!I10551","v":0},0,{"$f":"Import!I10587","v":0},0,0]
[null,28,{"$f":"Import!I10233","v":0},{"$f":"Import!I10268","v":0},{"$f":"Import!I10303","v":0},{"$f":"Import!I10338","v":"Select"},{"$f":"Import!I10373","v":0},{"$f":"Import!I10408","v":0},{"$f":"Import!I10444","v":0},{"$f":"Import!I10480","v":0},0,{"$f":"Import!I10516","v":0},0,{"$f":"Import!I10552","v":0},0,{"$f":"Import!I10588","v":0},0,0]
[null,29,{"$f":"Import!I10234","v":0},{"$f":"Import!I10269","v":0},{"$f":"Import!I10304","v":0},{"$f":"Import!I10339","v":"Select"},{"$f":"Import!I10374","v":0},{"$f":"Import!I10409","v":0},{"$f":"Import!I10445","v":0},{"$f":"Import!I10481","v":0},0,{"$f":"Import!I10517","v":0},0,{"$f":"Import!I10553","v":0},0,{"$f":"Import!I10589","v":0},0,0]
[null,30,{"$f":"Import!I10235","v":0},{"$f":"Import!I10270","v":0},{"$f":"Import!I10305","v":0},{"$f":"Import!I10340","v":"Select"},{"$f":"Import!I10375","v":0},{"$f":"Import!I10410","v":0},{"$f":"Import!I10446","v":0},{"$f":"Import!I10482","v":0},0,{"$f":"Import!I10518","v":0},0,{"$f":"Import!I10554","v":0},0,{"$f":"Import!I10590","v":0},0,0]
[null,31,{"$f":"Import!I10236","v":0},{"$f":"Import!I10271","v":0},{"$f":"Import!I10306","v":0},{"$f":"Import!I10341","v":"Select"},{"$f":"Import!I10376","v":0},{"$f":"Import!I10411","v":0},{"$f":"Import!I10447","v":0},{"$f":"Import!I10483","v":0},0,{"$f":"Import!I10519","v":0},0,{"$f":"Import!I10555","v":0},0,{"$f":"Import!I10591","v":0},0,0]
[null,32,{"$f":"Import!I10237","v":0},{"$f":"Import!I10272","v":0},{"$f":"Import!I10307","v":0},{"$f":"Import!I10342","v":"Select"},{"$f":"Import!I10377","v":0},{"$f":"Import!I10412","v":0},{"$f":"Import!I10448","v":0},{"$f":"Import!I10484","v":0},0,{"$f":"Import!I10520","v":0},0,{"$f":"Import!I10556","v":0},0,{"$f":"Import!I10592","v":0},0,0]
[null,33,{"$f":"Import!I10238","v":0},{"$f":"Import!I10273","v":0},{"$f":"Import!I10308","v":0},{"$f":"Import!I10343","v":"Select"},{"$f":"Import!I10378","v":0},{"$f":"Import!I10413","v":0},{"$f":"Import!I10449","v":0},{"$f":"Import!I10485","v":0},0,{"$f":"Import!I10521","v":0},0,{"$f":"Import!I10557","v":0},0,{"$f":"Import!I10593","v":0},0,0]
[null,34,{"$f":"Import!I10239","v":0},{"$f":"Import!I10274","v":0},{"$f":"Import!I10309","v":0},{"$f":"Import!I10344","v":"Select"},{"$f":"Import!I10379","v":0},{"$f":"Import!I10414","v":0},{"$f":"Import!I10450","v":0},{"$f":"Import!I10486","v":0},0,{"$f":"Import!I10522","v":0},0,{"$f":"Import!I10558","v":0},0,{"$f":"Import!I10594","v":0},0,0]
[null,35,{"$f":"Import!I10240","v":0},{"$f":"Import!I10275","v":0},{"$f":"Import!I10310","v":0},{"$f":"Import!I10345","v":"Select"},{"$f":"Import!I10380","v":0},{"$f":"Import!I10415","v":0},{"$f":"Import!I10451","v":0},{"$f":"Import!I10487","v":0},0,{"$f":"Import!I10523","v":0},0,{"$f":"Import!I10559","v":0},0,{"$f":"Import!I10595","v":0},0,0]
[null,36,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,0]
[null,37,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,0]
[null,38,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,0]
[null,39,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,0]
[null,40,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,"Total Exposure By Reinsurer",null,null,null,null,{"$f":"SUM(H13:H52)","v":0},0,0,0,0,0,0,{"$f":"SUM(O13:O52)","v":0},{"$f":"SUM(P13:P52)","v":0},0,{"$f":"SUM(R13:R52)","v":0}]
[]
[null,null,"Exposure by BSCR Rating"]
[null,null,"BSCR Rating 0 (Domestic Affiliates)",null,null,null,null,null,{"$f":"Import!I10597","v":0},{"$f":"Import!I10607","v":0},{"$f":"I56-J56","v":0},{"$f":"Import!I10617","v":0},{"$f":"I56-L56","v":0},null,null,{"$f":"Import!I10627","v":0},{"$f":"IF(P56=0,0,MAX(0,MIN(P56,(K56-L56)/0.98)))","v":0},{"$f":"MAX(0,(K56-L56-Q56*98%))","v":0}]
[null,null,"BSCR Rating 1",null,null,null,null,null,{"$f":"Import!I10598","v":0},{"$f":"Import!I10608","v":0},{"$f":"I57-J57","v":0},{"$f":"Import!I10618","v":0},0,null,null,{"$f":"Import!I10628","v":0},0,{"$f":"MAX(0,(K57-L57-Q57*98%))","v":0}]
[null,null,"BSCR Rating 2",null,null,null,null,null,{"$f":"Import!I10599","v":0},{"$f":"Import!I10609","v":0},0,{"$f":"Import!I10619","v":0},0,null,null,{"$f":"Import!I10629","v":0},0,0]
[null,null,"BSCR Rating 3",null,null,null,null,null,{"$f":"Import!I10600","v":0},{"$f":"Import!I10610","v":0},0,{"$f":"Import!I10620","v":0},0,null,null,{"$f":"Import!I10630","v":0},0,0]
[null,null,"BSCR Rating 4",null,null,null,null,null,{"$f":"Import!I10601","v":0},{"$f":"Import!I10611","v":0},0,{"$f":"Import!I10621","v":0},0,null,null,{"$f":"Import!I10631","v":0},0,0]
[null,null,"BSCR Rating 5",null,null,null,null,null,{"$f":"Import!I10602","v":0},{"$f":"Import!I10612","v":0},0,{"$f":"Import!I10622","v":0},0,null,null,{"$f":"Import!I10632","v":0},0,0]
[null,null,"BSCR Rating 6",null,null,null,null,null,{"$f":"Import!I10603","v":0},{"$f":"Import!I10613","v":0},0,{"$f":"Import!I10623","v":0},0,null,null,{"$f":"Import!I10633","v":0},0,0]
[null,null,"BSCR Rating 7",null,null,null,null,null,{"$f":"Import!I10604","v":0},{"$f":"Import!I10614","v":0},0,{"$f":"Import!I10624","v":0},0,null,null,{"$f":"Import!I10634","v":0},0,0]
[null,null,"BSCR Rating 8",null,null,null,null,null,{"$f":"Import!I10605","v":0},{"$f":"Import!I10615","v":0},0,{"$f":"Import!I10625","v":0},0,null,null,{"$f":"Import!I10635","v":0},0,0]
[null,null,"Total Exposure By BSCR Rating",null,null,null,null,null,{"$f":"SUM(I56:I64)","v":0},{"$f":"SUM(J56:J64)","v":0},{"$f":"SUM(K56:K64)","v":0},{"$f":"SUM(L56:L64)","v":0},{"$f":"SUM(M56:M64)","v":0},null,null,{"$f":"SUM(P56:P64)","v":0},{"$f":"SUM(Q56:Q64)","v":0},{"$f":"SUM(R56:R64)","v":0}]
[]
[null,null,"Single Consolidated Exposure",null,null,null,null,null,{"$f":"'Form 1EBS'!F70+'Form 1EBS'!F75+'Form 1EBS'!F120+'Form 1EBS'!F150-I53-I65","v":0},null,{"$f":"I67-J67","v":0},null,{"$f":"I67-L67","v":0},null,null,null,{"$f":"IF(P67=0,0,MAX(0,MIN(P67,(K67-L67)/0.98)))","v":0},{"$f":"MAX(0,(K67-L67-Q67*98%))","v":0}]
[null,null,"Total Balance Sheet "]
[null,null,null,null,null,null,null,null,{"$f":"'Form 1EBS'!F70+'Form 1EBS'!F75+'Form 1EBS'!F120+'Form 1EBS'!F150","v":0},{"$f":"'Schedule IIA (EBS)'!D74","v":0},{"$f":"I69-J69","v":0},null,{"$f":"M53+M65+M67","v":0},null,null,{"$f":"'Form 1EBS'!F226+'Form 1EBS'!F227+'Form 1EBS'!F228","v":0}]
[]
[null,null,"Total Qualifying Collateral",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P69=0,0,MAX(0,MIN(P69,(K69)/0.98)))","v":0}]
[]
[null,null,"Total Net Qualifying Exposure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R53+R65+R67","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROUND((I53+I65+I67-I69),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(ROUND((J53+J65+J67-J69),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"},null,null,null,null,null,{"$f":"IF(ROUND((P53+P65+P67-P69),0)=0,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,null,"Difference",null,null,null,null,null,{"$f":"ROUND(I69-I53-I65-I67,0)","v":0},{"$f":"ROUND(J69-J53-J65-J67,0)","v":0},null,null,null,null,null,{"$f":"ROUND(P69-P53-P65-P67,0)","v":0}]
[]
[null,null,"Particulars of Reinsurance Balances by BSCR Rating"]
[]
[null,null,null,null,null,null,null,null,"Reinsurance Recoverable","Market Risk","Adjusted Reinsurance Recoverable","Reinsurance Payable",null,null,null,"Collateral","Qualifying Collateral","Net Qualifying Collateral"]
[]
[null,null,"Select"]
[null,null,"BSCR Rating 0 (Domestic Affiliates)",null,null,null,null,null,{"$f":"SUMPRODUCT(I$13:I$52,($F$13:$F$52=$C84)*1)+I56","v":0},0,0,0,null,null,null,{"$f":"SUMPRODUCT(P$13:P$52,($F$13:$F$52=$C84)*1)+P56","v":0},0,0]
[null,null,"BSCR Rating 1",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 2",null,null,null,null,null,0,0,0,0,null,null,null,0,{"$f":"SUMPRODUCT(Q$13:Q$52,($F$13:$F$52=$C86)*1)+Q58","v":0},0]
[null,null,"BSCR Rating 3",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 4",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 5",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 6",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 7",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0]
[null,null,"BSCR Rating 8",null,null,null,null,null,{"$f":"SUMPRODUCT(I$13:I$52,($F$13:$F$52=$C92)*1)+I64+I67","v":0},{"$f":"SUMPRODUCT(J$13:J$52,($F$13:$F$52=$C92)*1)+J64+J67","v":0},{"$f":"SUMPRODUCT(K$13:K$52,($F$13:$F$52=$C92)*1)+K64+K67","v":0},{"$f":"SUMPRODUCT(L$13:L$52,($F$13:$F$52=$C92)*1)+L64+L67","v":0},null,null,null,{"$f":"SUMPRODUCT(P$13:P$52,($F$13:$F$52=$C92)*1)+P64+P67","v":0},{"$f":"SUMPRODUCT(Q$13:Q$52,($F$13:$F$52=$C92)*1)+Q64+Q67","v":0},{"$f":"SUMPRODUCT(R$13:R$52,($F$13:$F$52=$C92)*1)+R64+R67","v":0}]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I84:I92)","v":0},{"$f":"SUM(J84:J92)","v":0},{"$f":"SUM(K84:K92)","v":0},{"$f":"SUM(L84:L92)","v":0},null,null,null,{"$f":"SUM(P84:P92)","v":0},{"$f":"SUM(Q84:Q92)","v":0},{"$f":"SUM(R84:R92)","v":0}]
[]
[]
[null,null,"Diversification Adjustment Calculation on a Net Qualifying Exposure Basis"]
[]
[null,null,"Maximum Net Qualifying Exposure Balance On a Single Reinsurer Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(R13:R52)","v":0}]
[null,null,"Total Net Qualifying Exposure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R73","v":0}]
[null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R99=0,0,R98/R99)","v":0}]
[null,null,"Diversification Adjustment up to 40%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R98=0,0,(1-R100)*40%)","v":0}]

{"sheet":"Schedule XIX","index":93,"n_rows":98,"n_cols":7,"rows_kept":98,"cut":false,"hidden":false,"merged":[[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[80,2,80,3],[81,2,81,3],[82,2,82,3],[83,2,83,3],[84,2,84,3],[0,2,0,4],[7,2,7,6],[77,2,78,6],[56,2,56,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[64,2,64,3]]}
[null,null,"SCHEDULE OF RISK MANAGEMENT -  CASH AND CASH EQUIVALENTS COUNTERPARTY ANALYSIS",null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,"SCHEDULE XIX"]
[]
[null,null,"Cash and cash equivalent countparty balances"]
[]
[null,null,"Enter at Least the 10 Largest Balances for Cash and Cash Equivalents with the Remaining Balances Grouped According to BSCR Ratings and/or a Single Consolidated Cash Balance"]
[]
[null,null,"Enter Number of Balances",null,{"$f":"Import!E10637","v":0}]
[]
[null,null,"Cash and Cash Equivalent Counterparty Balance",null,null,null,"(A)"]
[null,null,"Name of Cash and Cash Equivalent Counterparty Balance",null,"BSCR Rating",null,"Cash and Cash Equivalent Balance\n(Form 1EBS, Line 1 & Schedule IIA Line 27)"]
[null,1,{"$f":"Import!E10638","v":0},null,{"$f":"Import!E10658","v":"Select"},null,{"$f":"Import!E10678","v":0}]
[null,2,{"$f":"Import!E10639","v":0},null,{"$f":"Import!E10659","v":"Select"},null,{"$f":"Import!E10679","v":0}]
[null,3,{"$f":"Import!E10640","v":0},null,{"$f":"Import!E10660","v":"Select"},null,{"$f":"Import!E10680","v":0}]
[null,4,{"$f":"Import!E10641","v":0},null,{"$f":"Import!E10661","v":"Select"},null,{"$f":"Import!E10681","v":0}]
[null,5,{"$f":"Import!E10642","v":0},null,{"$f":"Import!E10662","v":"Select"},null,{"$f":"Import!E10682","v":0}]
[null,6,{"$f":"Import!E10643","v":0},null,{"$f":"Import!E10663","v":"Select"},null,{"$f":"Import!E10683","v":0}]
[null,7,{"$f":"Import!E10644","v":0},null,{"$f":"Import!E10664","v":"Select"},null,{"$f":"Import!E10684","v":0}]
[null,8,{"$f":"Import!E10645","v":0},null,{"$f":"Import!E10665","v":"Select"},null,{"$f":"Import!E10685","v":0}]
[null,9,{"$f":"Import!E10646","v":0},null,{"$f":"Import!E10666","v":"Select"},null,{"$f":"Import!E10686","v":0}]
[null,10,{"$f":"Import!E10647","v":0},null,{"$f":"Import!E10667","v":"Select"},null,{"$f":"Import!E10687","v":0}]
[null,11,{"$f":"Import!E10648","v":0},null,{"$f":"Import!E10668","v":"Select"},null,{"$f":"Import!E10688","v":0}]
[null,12,{"$f":"Import!E10649","v":0},null,{"$f":"Import!E10669","v":"Select"},null,{"$f":"Import!E10689","v":0}]
[null,13,{"$f":"Import!E10650","v":0},null,{"$f":"Import!E10670","v":"Select"},null,{"$f":"Import!E10690","v":0}]
[null,14,{"$f":"Import!E10651","v":0},null,{"$f":"Import!E10671","v":"Select"},null,{"$f":"Import!E10691","v":0}]
[null,15,{"$f":"Import!E10652","v":0},null,{"$f":"Import!E10672","v":"Select"},null,{"$f":"Import!E10692","v":0}]
[null,16,{"$f":"Import!E10653","v":0},null,{"$f":"Import!E10673","v":"Select"},null,{"$f":"Import!E10693","v":0}]
[null,17,{"$f":"Import!E10654","v":0},null,{"$f":"Import!E10674","v":"Select"},null,{"$f":"Import!E10694","v":0}]
[null,18,{"$f":"Import!E10655","v":0},null,{"$f":"Import!E10675","v":"Select"},null,{"$f":"Import!E10695","v":0}]
[null,19,{"$f":"Import!E10656","v":0},null,{"$f":"Import!E10676","v":"Select"},null,{"$f":"Import!E10696","v":0}]
[null,20,{"$f":"Import!E10657","v":0},null,{"$f":"Import!E10677","v":"Select"},null,{"$f":"Import!E10697","v":0}]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,null,"Total Cash and Cash Equivalent Counterparty Balance",null,null,null,{"$f":"SUM(G14:G53)","v":0}]
[]
[null,null,"Exposure by BSCR Rating"]
[null,null,"BSCR Rating 0 (Domestic Affiliates)",null,null,null,{"$f":"Import!E10699","v":0}]
[null,null,"BSCR Rating 1",null,null,null,{"$f":"Import!E10700","v":0}]
[null,null,"BSCR Rating 2",null,null,null,{"$f":"Import!E10701","v":0}]
[null,null,"BSCR Rating 3",null,null,null,{"$f":"Import!E10702","v":0}]
[null,null,"BSCR Rating 4",null,null,null,{"$f":"Import!E10703","v":0}]
[null,null,"BSCR Rating 5",null,null,null,{"$f":"Import!E10704","v":0}]
[null,null,"BSCR Rating 6",null,null,null,{"$f":"Import!E10705","v":0}]
[null,null,"BSCR Rating 7",null,null,null,{"$f":"Import!E10706","v":0}]
[null,null,"BSCR Rating 8",null,null,null,{"$f":"Import!E10707","v":0}]
[null,null,"Total Exposure By BSCR Rating",null,null,null,{"$f":"SUM(G57:G65)","v":0}]
[]
[null,null,"Single Consolidated Exposure",null,null,null,{"$f":"+'Form 1EBS'!F10+'Schedule IIA (EBS)'!D68-G54-G66","v":0}]
[]
[null,null,"Total Cash and Cash Equivalent Balance",null,null,null,{"$f":"G54+G66+G68","v":0}]
[]
[null,null,"Cash and Cash Equivalent Check",null,null,null,{"$f":"+'Form 1EBS'!F10+'Schedule IIA (EBS)'!D68","v":0}]
[]
[null,null,null,null,null,null,{"$f":"IF(G75=\"TRUE\",HYPERLINK(\"#'Form 1EBS'!F10\",\"TRUE\"),HYPERLINK(\"#'Form 1EBS'!F10\",\"FALSE\"))","v":"TRUE"}]
[null,null,null,null,null,null,{"$f":"IF(ROUND((G70-G72),0)=0,\"True\",\"False\")","v":"True"}]
[null,null,"Difference",null,null,null,{"$f":"ROUND(G70-G72,0)","v":0}]
[]
[null,null,"Cash and Cash Equivalents Counterparty Balance by BSCR Rating"]
[]
[null,null,"Select",null,null,null,"Cash and Cash Equivalent Exposure"]
[null,null,"BSCR Rating 0 (Domestic Affiliates)",null,null,null,{"$f":"SUMPRODUCT(G$14:G$53,($E$14:$E$53=C81)*1)+G57","v":0}]
[null,null,"BSCR Rating 1",null,null,null,0]
[null,null,"BSCR Rating 2",null,null,null,0]
[null,null,"BSCR Rating 3",null,null,null,0]
[null,null,"BSCR Rating 4",null,null,null,0]
[null,null,"BSCR Rating 5",null,null,null,0]
[null,null,"BSCR Rating 6",null,null,null,0]
[null,null,"BSCR Rating 7",null,null,null,0]
[null,null,"BSCR Rating 8",null,null,null,{"$f":"SUMPRODUCT(G$14:G$53,($E$14:$E$53=C89)*1)+G65+G68","v":0}]
[null,null,"Total",null,null,null,{"$f":"SUM(G81:G89)","v":0}]
[]
[]
[null,null,"Diversification Adjustment Calculation On an Exposure Basis"]
[]
[null,null,"Maximum Cash and Cash Equivalent Counterparty Balance On a Single Exposure Basis",null,null,null,{"$f":"MAX(G14:G53)","v":0}]
[null,null,"Total Cash and Cash Equivalent Counterparty Balance",null,null,null,{"$f":"+G72","v":0}]
[null,null,"Percentage",null,null,null,{"$f":"IF(G96=0,0,G95/G96)","v":0}]
[null,null,"Diversification Adjustment up to 40%",null,null,null,{"$f":"IF(G95=0,0,(1-G97)*40%)","v":0}]

{"sheet":"Schedule XIXA","index":94,"n_rows":98,"n_cols":7,"rows_kept":98,"cut":false,"hidden":false,"merged":[[77,2,78,6],[0,2,0,4],[7,2,7,6],[56,2,56,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[64,2,64,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[80,2,80,3],[81,2,81,3],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3]]}
[null,null,"SCHEDULE OF RISK MANAGEMENT -  CASH AND CASH EQUIVALENTS COUNTERPARTY ANALYSIS",null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"},null,null,null,"SCHEDULE XIXA"]
[]
[null,null,"Cash and cash equivalent countparty balances"]
[]
[null,null,"Enter at Least the 10 Largest Balances for Cash and Cash Equivalents with the Remaining Balances Grouped According to BSCR Ratings and/or a Single Consolidated Cash Balance"]
[]
[null,null,"Enter Number of Balances",null,{"$f":"Import!I14256","v":0}]
[]
[null,null,"Cash and Cash Equivalent Counterparty Balance",null,null,null,"(A)"]
[null,null,"Name of Cash and Cash Equivalent Counterparty Balance",null,"BSCR Rating",null,"Cash and Cash Equivalent Balance\n(Form 1EBS Line 1 & Schedule IIB-IIF Line 58)"]
[null,1,{"$f":"Import!I14257","v":0},null,{"$f":"Import!I14277","v":"Select"},null,{"$f":"Import!I14297","v":0}]
[null,2,{"$f":"Import!I14258","v":0},null,{"$f":"Import!I14278","v":"Select"},null,{"$f":"Import!I14298","v":0}]
[null,3,{"$f":"Import!I14259","v":0},null,{"$f":"Import!I14279","v":"Select"},null,{"$f":"Import!I14299","v":0}]
[null,4,{"$f":"Import!I14260","v":0},null,{"$f":"Import!I14280","v":"Select"},null,{"$f":"Import!I14300","v":0}]
[null,5,{"$f":"Import!I14261","v":0},null,{"$f":"Import!I14281","v":"Select"},null,{"$f":"Import!I14301","v":0}]
[null,6,{"$f":"Import!I14262","v":0},null,{"$f":"Import!I14282","v":"Select"},null,{"$f":"Import!I14302","v":0}]
[null,7,{"$f":"Import!I14263","v":0},null,{"$f":"Import!I14283","v":"Select"},null,{"$f":"Import!I14303","v":0}]
[null,8,{"$f":"Import!I14264","v":0},null,{"$f":"Import!I14284","v":"Select"},null,{"$f":"Import!I14304","v":0}]
[null,9,{"$f":"Import!I14265","v":0},null,{"$f":"Import!I14285","v":"Select"},null,{"$f":"Import!I14305","v":0}]
[null,10,{"$f":"Import!I14266","v":0},null,{"$f":"Import!I14286","v":"Select"},null,{"$f":"Import!I14306","v":0}]
[null,11,{"$f":"Import!I14267","v":0},null,{"$f":"Import!I14287","v":"Select"},null,{"$f":"Import!I14307","v":0}]
[null,12,{"$f":"Import!I14268","v":0},null,{"$f":"Import!I14288","v":"Select"},null,{"$f":"Import!I14308","v":0}]
[null,13,{"$f":"Import!I14269","v":0},null,{"$f":"Import!I14289","v":"Select"},null,{"$f":"Import!I14309","v":0}]
[null,14,{"$f":"Import!I14270","v":0},null,{"$f":"Import!I14290","v":"Select"},null,{"$f":"Import!I14310","v":0}]
[null,15,{"$f":"Import!I14271","v":0},null,{"$f":"Import!I14291","v":"Select"},null,{"$f":"Import!I14311","v":0}]
[null,16,{"$f":"Import!I14272","v":0},null,{"$f":"Import!I14292","v":"Select"},null,{"$f":"Import!I14312","v":0}]
[null,17,{"$f":"Import!I14273","v":0},null,{"$f":"Import!I14293","v":"Select"},null,{"$f":"Import!I14313","v":0}]
[null,18,{"$f":"Import!I14274","v":0},null,{"$f":"Import!I14294","v":"Select"},null,{"$f":"Import!I14314","v":0}]
[null,19,{"$f":"Import!I14275","v":0},null,{"$f":"Import!I14295","v":"Select"},null,{"$f":"Import!I14315","v":0}]
[null,20,{"$f":"Import!I14276","v":0},null,{"$f":"Import!I14296","v":"Select"},null,{"$f":"Import!I14316","v":0}]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,null,"Total Cash and Cash Equivalent Counterparty Balance",null,null,null,{"$f":"SUM(G14:G53)","v":0}]
[]
[null,null,"Exposure by BSCR Rating"]
[null,null,"BSCR Rating 0 (Domestic Affiliates)",null,null,null,{"$f":"Import!I14318","v":0}]
[null,null,"BSCR Rating 1",null,null,null,{"$f":"Import!I14319","v":0}]
[null,null,"BSCR Rating 2",null,null,null,{"$f":"Import!I14320","v":0}]
[null,null,"BSCR Rating 3",null,null,null,{"$f":"Import!I14321","v":0}]
[null,null,"BSCR Rating 4",null,null,null,{"$f":"Import!I14322","v":0}]
[null,null,"BSCR Rating 5",null,null,null,{"$f":"Import!I14323","v":0}]
[null,null,"BSCR Rating 6",null,null,null,{"$f":"Import!I14324","v":0}]
[null,null,"BSCR Rating 7",null,null,null,{"$f":"Import!I14325","v":0}]
[null,null,"BSCR Rating 8",null,null,null,{"$f":"Import!I14326","v":0}]
[null,null,"Total Exposure By BSCR Rating",null,null,null,{"$f":"SUM(G57:G65)","v":0}]
[]
[null,null,"Single Consolidated Exposure",null,null,null,{"$f":"'Form 1EBS'!F10+'Schedule IIB (EBS)'!D95+'Schedule IIC (EBS)'!D95+'Schedule IID (EBS)'!D95+'Schedule IIE (EBS)'!D95+'Schedule IIF (EBS)'!D95-G54-G66","v":0}]
[]
[null,null,"Total Cash and Cash Equivalent Balance",null,null,null,{"$f":"G54+G66+G68","v":0}]
[]
[null,null,"Cash and Cash Equivalent Check",null,null,null,{"$f":"'Form 1EBS'!F10+'Schedule IIB (EBS)'!D95+'Schedule IIC (EBS)'!D95+'Schedule IID (EBS)'!D95+'Schedule IIE (EBS)'!D95+'Schedule IIF (EBS)'!D95","v":0}]
[]
[null,null,null,null,null,null,{"$f":"IF(ROUND((G70-G72),0)=0,\"True\",\"False\")","v":"True"}]
[]
[null,null,"Difference",null,null,null,{"$f":"G70-G72","v":0}]
[]
[null,null,"Cash and Cash Equivalents Counterparty Balance by BSCR Rating"]
[]
[null,null,"Select",null,null,null,"Cash and Cash Equivalent Exposure"]
[null,null,"BSCR Rating 0 (Domestic Affiliates)",null,null,null,{"$f":"SUMPRODUCT(G$14:G$53,($E$14:$E$53=C81)*1)+G57","v":0}]
[null,null,"BSCR Rating 1",null,null,null,0]
[null,null,"BSCR Rating 2",null,null,null,0]
[null,null,"BSCR Rating 3",null,null,null,0]
[null,null,"BSCR Rating 4",null,null,null,0]
[null,null,"BSCR Rating 5",null,null,null,0]
[null,null,"BSCR Rating 6",null,null,null,0]
[null,null,"BSCR Rating 7",null,null,null,0]
[null,null,"BSCR Rating 8",null,null,null,{"$f":"SUMPRODUCT(G$14:G$53,($E$14:$E$53=C89)*1)+G65+G68","v":0}]
[null,null,"Total",null,null,null,{"$f":"SUM(G81:G89)","v":0}]
[]
[]
[null,null,"Diversification Adjustment Calculation On an Exposure Basis"]
[]
[null,null,"Maximum Cash and Cash Equivalent Counterparty Balance On a Single Exposure Basis",null,null,null,{"$f":"MAX(G14:G53)","v":0}]
[null,null,"Total Cash and Cash Equivalent Counterparty Balance",null,null,null,{"$f":"+G72","v":0}]
[null,null,"Percentage",null,null,null,{"$f":"IF(G96=0,0,G95/G96)","v":0}]
[null,null,"Diversification Adjustment up to 40%",null,null,null,{"$f":"IF(G95=0,0,(1-G97)*40%)","v":0}]

{"sheet":"Schedule XX","index":95,"n_rows":38,"n_cols":13,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,"SCHEDULE OF CURRENCY RISK",null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,"SCHEDULE XX"]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[]
[null,null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)"]
[null,null,"Currency",null,"Assets",null,"Assets with Hedging Arrangements",null,"Liabilities",null,"Liabilities with Hedging Arrangements",null,"Net Asset Value"]
[]
[null,null,"US Dollar",null,{"$f":"Import!E10708","v":0},null,{"$f":"Import!E10724","v":0},null,{"$f":"Import!E10740","v":0},null,{"$f":"Import!E10756","v":0},null,{"$f":"E9-I9","v":0}]
[null,null,"Euro",null,{"$f":"Import!E10709","v":0},null,{"$f":"Import!E10725","v":0},null,{"$f":"Import!E10741","v":0},null,{"$f":"Import!E10757","v":0},null,0]
[null,null,"GBP",null,{"$f":"Import!E10710","v":0},null,{"$f":"Import!E10726","v":0},null,{"$f":"Import!E10742","v":0},null,{"$f":"Import!E10758","v":0},null,0]
[null,null,"CAD$",null,{"$f":"Import!E10711","v":0},null,{"$f":"Import!E10727","v":0},null,{"$f":"Import!E10743","v":0},null,{"$f":"Import!E10759","v":0},null,0]
[null,null,"YEN",null,{"$f":"Import!E10712","v":0},null,{"$f":"Import!E10728","v":0},null,{"$f":"Import!E10744","v":0},null,{"$f":"Import!E10760","v":0},null,0]
[null,null,"Other currency 1",null,{"$f":"Import!E10713","v":0},null,{"$f":"Import!E10729","v":0},null,{"$f":"Import!E10745","v":0},null,{"$f":"Import!E10761","v":0},null,0]
[null,null,"Other currency 2",null,{"$f":"Import!E10714","v":0},null,{"$f":"Import!E10730","v":0},null,{"$f":"Import!E10746","v":0},null,{"$f":"Import!E10762","v":0},null,0]
[null,null,"Other currency 3",null,{"$f":"Import!E10715","v":0},null,{"$f":"Import!E10731","v":0},null,{"$f":"Import!E10747","v":0},null,{"$f":"Import!E10763","v":0},null,0]
[null,null,"Other currency 4",null,{"$f":"Import!E10716","v":0},null,{"$f":"Import!E10732","v":0},null,{"$f":"Import!E10748","v":0},null,{"$f":"Import!E10764","v":0},null,0]
[null,null,"Other currency 5",null,{"$f":"Import!E10717","v":0},null,{"$f":"Import!E10733","v":0},null,{"$f":"Import!E10749","v":0},null,{"$f":"Import!E10765","v":0},null,0]
[null,null,"Other currency 6",null,{"$f":"Import!E10718","v":0},null,{"$f":"Import!E10734","v":0},null,{"$f":"Import!E10750","v":0},null,{"$f":"Import!E10766","v":0},null,0]
[null,null,"Other currency 7",null,{"$f":"Import!E10719","v":0},null,{"$f":"Import!E10735","v":0},null,{"$f":"Import!E10751","v":0},null,{"$f":"Import!E10767","v":0},null,0]
[null,null,"Other currency 8",null,{"$f":"Import!E10720","v":0},null,{"$f":"Import!E10736","v":0},null,{"$f":"Import!E10752","v":0},null,{"$f":"Import!E10768","v":0},null,0]
[null,null,"Other currency 9",null,{"$f":"Import!E10721","v":0},null,{"$f":"Import!E10737","v":0},null,{"$f":"Import!E10753","v":0},null,{"$f":"Import!E10769","v":0},null,0]
[null,null,"Other currency 10",null,{"$f":"Import!E10722","v":0},null,{"$f":"Import!E10738","v":0},null,{"$f":"Import!E10754","v":0},null,{"$f":"Import!E10770","v":0},null,0]
[null,null,"Currency Total",null,{"$f":"SUM(E9:E23)","v":0},null,{"$f":"SUM(G9:G23)","v":0},null,{"$f":"SUM(I9:I23)","v":0},null,{"$f":"SUM(K9:K23)","v":0},null,{"$f":"SUM(M9:M23)","v":0}]
[]
[null,null,null,null,"Form 1EBS Line 15",null,null,null,"Form 1EBS Line 39"]
[null,null,"Balance Sheet Total",null,{"$f":"+'Form 1EBS'!F96","v":0},null,null,null,{"$f":"+'Form 1EBS'!F210","v":0}]
[null,null,"% of Balance Sheet Total",null,{"$f":"IF(E27=0,0,E24/E27)","v":0},null,null,null,{"$f":"IF(I27=0,0,I24/I27)","v":0}]
[]
[null,null,"95% Minimum Test Met",null,{"$f":"IF(E27=0,\"Form 1EBS is Blank\",IF(E28<=95%,\"False\",IF(E28>100%,\"False\",\"True\")))","v":"Form 1EBS is Blank"},null,null,null,{"$f":"IF(I27=0,\"Form 1EBS is Blank\",IF(I28<=95%,\"False\",IF(I28>100%,\"False\",\"True\")))","v":"Form 1EBS is Blank"}]
[]
[null,null,null,null,"Liabilities",null,"ECR Charge",null,"Ratio",null,"Assessment*"]
[null,null,null,null,"Form 1EBS, Line 39",null,"Summary tab"]
[null,null,{"$f":"+'Form 1'!H7","v":"2021-12-31"},null,{"$f":"Import!E10772","v":0},null,{"$f":"Import!E10775","v":0},null,{"$f":"IF(G34=0,\"\",G34/E34)","v":""}]
[null,null,{"$f":"DATE(YEAR(C34)-1,MONTH(C34),DAY(C34))","v":"2020-12-31"},null,{"$f":"Import!E10773","v":0},null,{"$f":"Import!E10776","v":0},null,{"$f":"IF(G35=0,\"\",G35/E35)","v":""}]
[null,null,{"$f":"DATE(YEAR(C35)-1,MONTH(C35),DAY(C35))","v":"2019-12-31"},null,{"$f":"Import!E10774","v":0},null,{"$f":"Import!E10777","v":0},null,{"$f":"IF(G36=0,\"\",G36/E36)","v":""},null,{"$f":"IF(SUM(I34:I36)=0,IF(G34=0,0%,I34),MAX(,I34,AVERAGE(I34:I36)))","v":0}]
[]
[null,null,"*If there are no amounts for previous years, enter the results from the current year without taking currency risk into account into the prior year"]

{"sheet":"Schedule XXA","index":96,"n_rows":47,"n_cols":34,"rows_kept":47,"cut":false,"hidden":false,"merged":[[4,3,4,33],[5,3,5,14],[5,21,5,33],[6,5,6,7],[6,9,6,11],[6,23,6,25],[6,27,6,29]]}
[null,"SCHEDULE OF CURRENCY RISK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE XXA"]
[null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[null,null,null,"EBS Valuation"]
[null,null,null,"MARKET VALUE BEFORE SHOCK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARKET VALUE AFTER SHOCK"]
[null,null,null,null,null,"Long Exposures",null,null,null,"Short Exposures",null,null,null,null,null,null,null,null,null,null,null,null,null,"Long Exposures",null,null,null,"Short Exposures"]
[null,"Currency",null,"Assets - Excluding currency- derivatives",null,"Currency Derivatives Qualifying as held for risk-mitigation purposes",null,"Currency Derivatives Not Qualifying as held for risk-mitigation purposes",null,"Currency Derivatives Qualifying as held for risk-mitigation purposes",null,"Currency Derivatives Not Qualifying as held for risk-mitigation purposes",null,"Best Estimate Liabilities without Management Actions",null,"Proxy BSCR",null,"Surplus Assets",null,"Shock",null,"Assets - Excluding currency- derivatives",null,"Currency Derivatives Qualifying as held for risk-mitigation purposes",null,"Currency Derivatives Not Qualifying as held for risk-mitigation purposes",null,"Currency Derivatives Qualifying as held for risk-mitigation purposes",null,"Currency Derivatives Not Qualifying as held for risk-mitigation purposes",null,"Best Estimate Liabilities without Management Actions",null,"Best Estimate Liabilities with Management Actions"]
[null,null,null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)",null,null,null,null,null,null,null,"(G)",null,"(H)",null,"(I)",null,"(J)",null,"(K)",null,"(L)",null,"(M)"]
[null,"US Dollar",null,{"$f":"Import!I14338","v":0},null,{"$f":"Import!I14361","v":0},null,{"$f":"Import!I14384","v":0},null,{"$f":"Import!I14407","v":0},null,{"$f":"Import!I14430","v":0},null,{"$f":"Import!I14453","v":0},null,{"$f":"$P$45*N10","v":0},null,{"$f":"D10+F10+H10+J10+L10-N10-P10","v":0},null,0,null,{"$f":"IF(OR(Import!I14476=0,Import!I14476=\"\"),(1+T10)*D10,Import!I14476)","v":0},null,{"$f":"Import!I14499","v":0},null,{"$f":"Import!I14522","v":0},null,{"$f":"Import!I14545","v":0},null,{"$f":"Import!I14568","v":0},null,{"$f":"IF(OR(Import!I14591=0,Import!I14591=\"\"),(1+T10)*N10,Import!I14591)","v":0},null,{"$f":"IF(OR(Import!I14614=0,Import!I14614=\"\"),AF10,Import!I14614)","v":0}]
[null,"Bermuda Dollars",null,{"$f":"Import!I14339","v":0},null,{"$f":"Import!I14362","v":0},null,{"$f":"Import!I14385","v":0},null,{"$f":"Import!I14408","v":0},null,{"$f":"Import!I14431","v":0},null,{"$f":"Import!I14454","v":0},null,{"$f":"$P$45*N11","v":0},null,{"$f":"D11+F11+H11+J11+L11-N11-P11","v":0},null,{"$f":"IF($B$10=\"Bermuda Dollars\",0%,IF($B$10=\"United States Dollars\",0%,IF((D11+F11+H11+J11+L11)>(N11+P11),0%,25%)))","v":0.25},null,{"$f":"IF(OR(Import!I14477=0,Import!I14477=\"\"),(1+T11)*D11,Import!I14477)","v":0},null,{"$f":"Import!I14500","v":0},null,{"$f":"Import!I14523","v":0},null,{"$f":"Import!I14546","v":0},null,{"$f":"Import!I14569","v":0},null,{"$f":"IF(OR(Import!I14592=0,Import!I14592=\"\"),(1+T11)*N11,Import!I14592)","v":0},null,{"$f":"IF(OR(Import!I14615=0,Import!I14615=\"\"),AF11,Import!I14615)","v":0}]
[null,"Qatari Riyals",null,{"$f":"Import!I14340","v":0},null,{"$f":"Import!I14363","v":0},null,{"$f":"Import!I14386","v":0},null,{"$f":"Import!I14409","v":0},null,{"$f":"Import!I14432","v":0},null,{"$f":"Import!I14455","v":0},null,0,null,0,null,{"$f":"IF($B$10=\"Qatar Riyals\",IF((D12+F12+H12+J12+L12)>(N12+P12),0%,5%),IF($B$10=\"United States Dollars\",IF((D12+F12+H12+J12+L12)>(N12+P12),0%,5%),IF((D12+F12+H12+J12+L12)>(N12+P12),0%,25%)))","v":0.25},null,{"$f":"IF(OR(Import!I14478=0,Import!I14478=\"\"),(1+T12)*D12,Import!I14478)","v":0},null,{"$f":"Import!I14501","v":0},null,{"$f":"Import!I14524","v":0},null,{"$f":"Import!I14547","v":0},null,{"$f":"Import!I14570","v":0},null,{"$f":"IF(OR(Import!I14593=0,Import!I14593=\"\"),(1+T12)*N12,Import!I14593)","v":0},null,{"$f":"IF(OR(Import!I14616=0,Import!I14616=\"\"),AF12,Import!I14616)","v":0}]
[null,"Hong Kong",null,{"$f":"Import!I14341","v":0},null,{"$f":"Import!I14364","v":0},null,{"$f":"Import!I14387","v":0},null,{"$f":"Import!I14410","v":0},null,{"$f":"Import!I14433","v":0},null,{"$f":"Import!I14456","v":0},null,0,null,0,null,{"$f":"IF($B$10=\"Hong Kong Dollars\",IF((D13+F13+H13+J13+L13)>(N13+P13),0%,1%),IF($B$10=\"United States Dollars\",IF((D13+F13+H13+J13+L13)>(N13+P13),0%,1%),IF((D13+F13+H13+J13+L13)>(N13+P13),0%,25%)))","v":0.25},null,{"$f":"IF(OR(Import!I14479=0,Import!I14479=\"\"),(1+T13)*D13,Import!I14479)","v":0},null,{"$f":"Import!I14502","v":0},null,{"$f":"Import!I14525","v":0},null,{"$f":"Import!I14548","v":0},null,{"$f":"Import!I14571","v":0},null,{"$f":"IF(OR(Import!I14594=0,Import!I14594=\"\"),(1+T13)*N13,Import!I14594)","v":0},null,{"$f":"IF(OR(Import!I14617=0,Import!I14617=\"\"),AF13,Import!I14617)","v":0}]
[null,"Euro",null,{"$f":"Import!I14342","v":0},null,{"$f":"Import!I14365","v":0},null,{"$f":"Import!I14388","v":0},null,{"$f":"Import!I14411","v":0},null,{"$f":"Import!I14434","v":0},null,{"$f":"Import!I14457","v":0},null,0,null,0,null,{"$f":"IF($B$10=\"Denmark Kroner\",IF((D14+F14+H14+J14+L14)>(N14+P14),0%,0.39%),IF($B$10=\"Bulgaria Leva\",IF((D14+F14+H14+J14+L14)>(N14+P14),0%,1.81%),IF($B$10=\"West African CFA Francs\",IF((D14+F14+H14+J14+L14)>(N14+P14),0%,2.18%),IF($B$10=\"Central African CFA Francs\",IF((D14+F14+H14+J14+L14)>(N14+P14),0%,1.96%),IF($B$10=\"Comorian Francs\",IF((D14+F14+H14+J14+L14)>(N14+P14),0%,2%),IF((D14+F14+H14+J14+L14)>(N14+P14),0%,25%))))))","v":0.25},null,{"$f":"IF(OR(Import!I14480=0,Import!I14480=\"\"),(1+T14)*D14,Import!I14480)","v":0},null,{"$f":"Import!I14503","v":0},null,{"$f":"Import!I14526","v":0},null,{"$f":"Import!I14549","v":0},null,{"$f":"Import!I14572","v":0},null,{"$f":"IF(OR(Import!I14595=0,Import!I14595=\"\"),(1+T14)*N14,Import!I14595)","v":0},null,{"$f":"IF(OR(Import!I14618=0,Import!I14618=\"\"),AF14,Import!I14618)","v":0}]
[null,"Danish Krones",null,{"$f":"Import!I14343","v":0},null,{"$f":"Import!I14366","v":0},null,{"$f":"Import!I14389","v":0},null,{"$f":"Import!I14412","v":0},null,{"$f":"Import!I14435","v":0},null,{"$f":"Import!I14458","v":0},null,0,null,0,null,{"$f":"IF($B$10=\"Euro\",IF((D15+F15+H15+J15+L15)>(N15+P15),0%,0.39%),IF((D15+F15+H15+J15+L15)>(N15+P15),0%,25%))","v":0.25},null,{"$f":"IF(OR(Import!I14481=0,Import!I14481=\"\"),(1+T15)*D15,Import!I14481)","v":0},null,{"$f":"Import!I14504","v":0},null,{"$f":"Import!I14527","v":0},null,{"$f":"Import!I14550","v":0},null,{"$f":"Import!I14573","v":0},null,{"$f":"IF(OR(Import!I14596=0,Import!I14596=\"\"),(1+T15)*N15,Import!I14596)","v":0},null,{"$f":"IF(OR(Import!I14619=0,Import!I14619=\"\"),AF15,Import!I14619)","v":0}]
[null,"Bulgarian Levs",null,{"$f":"Import!I14344","v":0},null,{"$f":"Import!I14367","v":0},null,{"$f":"Import!I14390","v":0},null,{"$f":"Import!I14413","v":0},null,{"$f":"Import!I14436","v":0},null,{"$f":"Import!I14459","v":0},null,0,null,0,null,{"$f":"IF($B$10=\"Euro\",IF((D16+F16+H16+J16+L16)>(N16+P16),0%,1.81%),IF((D16+F16+H16+J16+L16)>(N16+P16),0%,25%))","v":0.25},null,{"$f":"IF(OR(Import!I14482=0,Import!I14482=\"\"),(1+T16)*D16,Import!I14482)","v":0},null,{"$f":"Import!I14505","v":0},null,{"$f":"Import!I14528","v":0},null,{"$f":"Import!I14551","v":0},null,{"$f":"Import!I14574","v":0},null,{"$f":"IF(OR(Import!I14597=0,Import!I14597=\"\"),(1+T16)*N16,Import!I14597)","v":0},null,{"$f":"IF(OR(Import!I14620=0,Import!I14620=\"\"),AF16,Import!I14620)","v":0}]
[null,"West African CFA Francs",null,{"$f":"Import!I14345","v":0},null,{"$f":"Import!I14368","v":0},null,{"$f":"Import!I14391","v":0},null,{"$f":"Import!I14414","v":0},null,{"$f":"Import!I14437","v":0},null,{"$f":"Import!I14460","v":0},null,0,null,0,null,{"$f":"IF($B$10=\"Euro\",IF((D17+F17+H17+J17+L17)>(N17+P17),0%,2.18%),IF((D17+F17+H17+J17+L17)>(N17+P17),0%,25%))","v":0.25},null,{"$f":"IF(OR(Import!I14483=0,Import!I14483=\"\"),(1+T17)*D17,Import!I14483)","v":0},null,{"$f":"Import!I14506","v":0},null,{"$f":"Import!I14529","v":0},null,{"$f":"Import!I14552","v":0},null,{"$f":"Import!I14575","v":0},null,{"$f":"IF(OR(Import!I14598=0,Import!I14598=\"\"),(1+T17)*N17,Import!I14598)","v":0},null,{"$f":"IF(OR(Import!I14621=0,Import!I14621=\"\"),AF17,Import!I14621)","v":0}]
[null,"Central African CFA Francs",null,{"$f":"Import!I14346","v":0},null,{"$f":"Import!I14369","v":0},null,{"$f":"Import!I14392","v":0},null,{"$f":"Import!I14415","v":0},null,{"$f":"Import!I14438","v":0},null,{"$f":"Import!I14461","v":0},null,0,null,0,null,{"$f":"IF($B$10=\"Euro\",IF((D18+F18+H18+J18+L18)>(N18+P18),0%,1.96%),IF((D18+F18+H18+J18+L18)>(N18+P18),0%,25%))","v":0.25},null,{"$f":"IF(OR(Import!I14484=0,Import!I14484=\"\"),(1+T18)*D18,Import!I14484)","v":0},null,{"$f":"Import!I14507","v":0},null,{"$f":"Import!I14530","v":0},null,{"$f":"Import!I14553","v":0},null,{"$f":"Import!I14576","v":0},null,{"$f":"IF(OR(Import!I14599=0,Import!I14599=\"\"),(1+T18)*N18,Import!I14599)","v":0},null,{"$f":"IF(OR(Import!I14622=0,Import!I14622=\"\"),AF18,Import!I14622)","v":0}]
[null,"Comorian Francs",null,{"$f":"Import!I14347","v":0},null,{"$f":"Import!I14370","v":0},null,{"$f":"Import!I14393","v":0},null,{"$f":"Import!I14416","v":0},null,{"$f":"Import!I14439","v":0},null,{"$f":"Import!I14462","v":0},null,0,null,0,null,{"$f":"IF($B$10=\"Euro\",IF((D19+F19+H19+J19+L19)>(N19+P19),0%,2%),IF((D19+F19+H19+J19+L19)>(N19+P19),0%,25%))","v":0.25},null,{"$f":"IF(OR(Import!I14485=0,Import!I14485=\"\"),(1+T19)*D19,Import!I14485)","v":0},null,{"$f":"Import!I14508","v":0},null,{"$f":"Import!I14531","v":0},null,{"$f":"Import!I14554","v":0},null,{"$f":"Import!I14577","v":0},null,{"$f":"IF(OR(Import!I14600=0,Import!I14600=\"\"),(1+T19)*N19,Import!I14600)","v":0},null,{"$f":"IF(OR(Import!I14623=0,Import!I14623=\"\"),AF19,Import!I14623)","v":0}]
[null,"GBP",null,{"$f":"Import!I14348","v":0},null,{"$f":"Import!I14371","v":0},null,{"$f":"Import!I14394","v":0},null,{"$f":"Import!I14417","v":0},null,{"$f":"Import!I14440","v":0},null,{"$f":"Import!I14463","v":0},null,{"$f":"$P$45*N20","v":0},null,{"$f":"D20+F20+H20+J20+L20-N20-P20","v":0},null,{"$f":"IF((D20+F20+H20+J20+L20)>(N20+P20),0%,25%)","v":0.25},null,{"$f":"IF(OR(Import!I14486=0,Import!I14486=\"\"),(1+T20)*D20,Import!I14486)","v":0},null,{"$f":"Import!I14509","v":0},null,{"$f":"Import!I14532","v":0},null,{"$f":"Import!I14555","v":0},null,{"$f":"Import!I14578","v":0},null,{"$f":"IF(OR(Import!I14601=0,Import!I14601=\"\"),(1+T20)*N20,Import!I14601)","v":0},null,{"$f":"IF(OR(Import!I14624=0,Import!I14624=\"\"),AF20,Import!I14624)","v":0}]
[null,"CAD$",null,{"$f":"Import!I14349","v":0},null,{"$f":"Import!I14372","v":0},null,{"$f":"Import!I14395","v":0},null,{"$f":"Import!I14418","v":0},null,{"$f":"Import!I14441","v":0},null,{"$f":"Import!I14464","v":0},null,0,null,0,null,{"$f":"IF((D21+F21+H21+J21+L21)>(N21+P21),0%,25%)","v":0.25},null,{"$f":"IF(OR(Import!I14487=0,Import!I14487=\"\"),(1+T21)*D21,Import!I14487)","v":0},null,{"$f":"Import!I14510","v":0},null,{"$f":"Import!I14533","v":0},null,{"$f":"Import!I14556","v":0},null,{"$f":"Import!I14579","v":0},null,{"$f":"IF(OR(Import!I14602=0,Import!I14602=\"\"),(1+T21)*N21,Import!I14602)","v":0},null,{"$f":"IF(OR(Import!I14625=0,Import!I14625=\"\"),AF21,Import!I14625)","v":0}]
[null,"YEN",null,{"$f":"Import!I14350","v":0},null,{"$f":"Import!I14373","v":0},null,{"$f":"Import!I14396","v":0},null,{"$f":"Import!I14419","v":0},null,{"$f":"Import!I14442","v":0},null,{"$f":"Import!I14465","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14488=0,Import!I14488=\"\"),(1+T22)*D22,Import!I14488)","v":0},null,{"$f":"Import!I14511","v":0},null,{"$f":"Import!I14534","v":0},null,{"$f":"Import!I14557","v":0},null,{"$f":"Import!I14580","v":0},null,{"$f":"IF(OR(Import!I14603=0,Import!I14603=\"\"),(1+T22)*N22,Import!I14603)","v":0},null,{"$f":"IF(OR(Import!I14626=0,Import!I14626=\"\"),AF22,Import!I14626)","v":0}]
[null,{"$f":"Import!I14328","v":"Other currency 1"},null,{"$f":"Import!I14351","v":0},null,{"$f":"Import!I14374","v":0},null,{"$f":"Import!I14397","v":0},null,{"$f":"Import!I14420","v":0},null,{"$f":"Import!I14443","v":0},null,{"$f":"Import!I14466","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14489=0,Import!I14489=\"\"),(1+T23)*D23,Import!I14489)","v":0},null,{"$f":"Import!I14512","v":0},null,{"$f":"Import!I14535","v":0},null,{"$f":"Import!I14558","v":0},null,{"$f":"Import!I14581","v":0},null,{"$f":"IF(OR(Import!I14604=0,Import!I14604=\"\"),(1+T23)*N23,Import!I14604)","v":0},null,{"$f":"IF(OR(Import!I14627=0,Import!I14627=\"\"),AF23,Import!I14627)","v":0}]
[null,{"$f":"Import!I14329","v":"Other currency 2"},null,{"$f":"Import!I14352","v":0},null,{"$f":"Import!I14375","v":0},null,{"$f":"Import!I14398","v":0},null,{"$f":"Import!I14421","v":0},null,{"$f":"Import!I14444","v":0},null,{"$f":"Import!I14467","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14490=0,Import!I14490=\"\"),(1+T24)*D24,Import!I14490)","v":0},null,{"$f":"Import!I14513","v":0},null,{"$f":"Import!I14536","v":0},null,{"$f":"Import!I14559","v":0},null,{"$f":"Import!I14582","v":0},null,{"$f":"IF(OR(Import!I14605=0,Import!I14605=\"\"),(1+T24)*N24,Import!I14605)","v":0},null,{"$f":"IF(OR(Import!I14628=0,Import!I14628=\"\"),AF24,Import!I14628)","v":0}]
[null,{"$f":"Import!I14330","v":"Other currency 3"},null,{"$f":"Import!I14353","v":0},null,{"$f":"Import!I14376","v":0},null,{"$f":"Import!I14399","v":0},null,{"$f":"Import!I14422","v":0},null,{"$f":"Import!I14445","v":0},null,{"$f":"Import!I14468","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14491=0,Import!I14491=\"\"),(1+T25)*D25,Import!I14491)","v":0},null,{"$f":"Import!I14514","v":0},null,{"$f":"Import!I14537","v":0},null,{"$f":"Import!I14560","v":0},null,{"$f":"Import!I14583","v":0},null,{"$f":"IF(OR(Import!I14606=0,Import!I14606=\"\"),(1+T25)*N25,Import!I14606)","v":0},null,{"$f":"IF(OR(Import!I14629=0,Import!I14629=\"\"),AF25,Import!I14629)","v":0}]
[null,{"$f":"Import!I14331","v":"Other currency 4"},null,{"$f":"Import!I14354","v":0},null,{"$f":"Import!I14377","v":0},null,{"$f":"Import!I14400","v":0},null,{"$f":"Import!I14423","v":0},null,{"$f":"Import!I14446","v":0},null,{"$f":"Import!I14469","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14492=0,Import!I14492=\"\"),(1+T26)*D26,Import!I14492)","v":0},null,{"$f":"Import!I14515","v":0},null,{"$f":"Import!I14538","v":0},null,{"$f":"Import!I14561","v":0},null,{"$f":"Import!I14584","v":0},null,{"$f":"IF(OR(Import!I14607=0,Import!I14607=\"\"),(1+T26)*N26,Import!I14607)","v":0},null,{"$f":"IF(OR(Import!I14630=0,Import!I14630=\"\"),AF26,Import!I14630)","v":0}]
[null,{"$f":"Import!I14332","v":"Other currency 5"},null,{"$f":"Import!I14355","v":0},null,{"$f":"Import!I14378","v":0},null,{"$f":"Import!I14401","v":0},null,{"$f":"Import!I14424","v":0},null,{"$f":"Import!I14447","v":0},null,{"$f":"Import!I14470","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14493=0,Import!I14493=\"\"),(1+T27)*D27,Import!I14493)","v":0},null,{"$f":"Import!I14516","v":0},null,{"$f":"Import!I14539","v":0},null,{"$f":"Import!I14562","v":0},null,{"$f":"Import!I14585","v":0},null,{"$f":"IF(OR(Import!I14608=0,Import!I14608=\"\"),(1+T27)*N27,Import!I14608)","v":0},null,{"$f":"IF(OR(Import!I14631=0,Import!I14631=\"\"),AF27,Import!I14631)","v":0}]
[null,{"$f":"Import!I14333","v":"Other currency 6"},null,{"$f":"Import!I14356","v":0},null,{"$f":"Import!I14379","v":0},null,{"$f":"Import!I14402","v":0},null,{"$f":"Import!I14425","v":0},null,{"$f":"Import!I14448","v":0},null,{"$f":"Import!I14471","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14494=0,Import!I14494=\"\"),(1+T28)*D28,Import!I14494)","v":0},null,{"$f":"Import!I14517","v":0},null,{"$f":"Import!I14540","v":0},null,{"$f":"Import!I14563","v":0},null,{"$f":"Import!I14586","v":0},null,{"$f":"IF(OR(Import!I14609=0,Import!I14609=\"\"),(1+T28)*N28,Import!I14609)","v":0},null,{"$f":"IF(OR(Import!I14632=0,Import!I14632=\"\"),AF28,Import!I14632)","v":0}]
[null,{"$f":"Import!I14334","v":"Other currency 7"},null,{"$f":"Import!I14357","v":0},null,{"$f":"Import!I14380","v":0},null,{"$f":"Import!I14403","v":0},null,{"$f":"Import!I14426","v":0},null,{"$f":"Import!I14449","v":0},null,{"$f":"Import!I14472","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14495=0,Import!I14495=\"\"),(1+T29)*D29,Import!I14495)","v":0},null,{"$f":"Import!I14518","v":0},null,{"$f":"Import!I14541","v":0},null,{"$f":"Import!I14564","v":0},null,{"$f":"Import!I14587","v":0},null,{"$f":"IF(OR(Import!I14610=0,Import!I14610=\"\"),(1+T29)*N29,Import!I14610)","v":0},null,{"$f":"IF(OR(Import!I14633=0,Import!I14633=\"\"),AF29,Import!I14633)","v":0}]
[null,{"$f":"Import!I14335","v":"Other currency 8"},null,{"$f":"Import!I14358","v":0},null,{"$f":"Import!I14381","v":0},null,{"$f":"Import!I14404","v":0},null,{"$f":"Import!I14427","v":0},null,{"$f":"Import!I14450","v":0},null,{"$f":"Import!I14473","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14496=0,Import!I14496=\"\"),(1+T30)*D30,Import!I14496)","v":0},null,{"$f":"Import!I14519","v":0},null,{"$f":"Import!I14542","v":0},null,{"$f":"Import!I14565","v":0},null,{"$f":"Import!I14588","v":0},null,{"$f":"IF(OR(Import!I14611=0,Import!I14611=\"\"),(1+T30)*N30,Import!I14611)","v":0},null,{"$f":"IF(OR(Import!I14634=0,Import!I14634=\"\"),AF30,Import!I14634)","v":0}]
[null,{"$f":"Import!I14336","v":"Other currency 9"},null,{"$f":"Import!I14359","v":0},null,{"$f":"Import!I14382","v":0},null,{"$f":"Import!I14405","v":0},null,{"$f":"Import!I14428","v":0},null,{"$f":"Import!I14451","v":0},null,{"$f":"Import!I14474","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14497=0,Import!I14497=\"\"),(1+T31)*D31,Import!I14497)","v":0},null,{"$f":"Import!I14520","v":0},null,{"$f":"Import!I14543","v":0},null,{"$f":"Import!I14566","v":0},null,{"$f":"Import!I14589","v":0},null,{"$f":"IF(OR(Import!I14612=0,Import!I14612=\"\"),(1+T31)*N31,Import!I14612)","v":0},null,{"$f":"IF(OR(Import!I14635=0,Import!I14635=\"\"),AF31,Import!I14635)","v":0}]
[null,{"$f":"Import!I14337","v":"Other currency 10"},null,{"$f":"Import!I14360","v":0},null,{"$f":"Import!I14383","v":0},null,{"$f":"Import!I14406","v":0},null,{"$f":"Import!I14429","v":0},null,{"$f":"Import!I14452","v":0},null,{"$f":"Import!I14475","v":0},null,0,null,0,null,0.25,null,{"$f":"IF(OR(Import!I14498=0,Import!I14498=\"\"),(1+T32)*D32,Import!I14498)","v":0},null,{"$f":"Import!I14521","v":0},null,{"$f":"Import!I14544","v":0},null,{"$f":"Import!I14567","v":0},null,{"$f":"Import!I14590","v":0},null,{"$f":"IF(OR(Import!I14613=0,Import!I14613=\"\"),(1+T32)*N32,Import!I14613)","v":0},null,{"$f":"IF(OR(Import!I14636=0,Import!I14636=\"\"),AF32,Import!I14636)","v":0}]
[null,"Currency Total",null,{"$f":"SUM(D10:D32)","v":0},null,{"$f":"SUM(F10:F32)","v":0},null,{"$f":"SUM(H10:H32)","v":0},null,{"$f":"SUM(J10:J32)","v":0},null,{"$f":"SUM(L10:L32)","v":0},null,{"$f":"SUM(N10:N32)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(V10:V32)","v":0},null,{"$f":"SUM(X10:X32)","v":0},null,{"$f":"SUM(Z10:Z32)","v":0},null,{"$f":"SUM(AB10:AB32)","v":0},null,{"$f":"SUM(AD10:AD32)","v":0},null,{"$f":"SUM(AF10:AF32)","v":0},null,{"$f":"SUM(AH10:AH32)","v":0}]
[]
[null,null,null,"Form 1EBS Line 15",null,null,null,null,null,null,null,null,null,"Form 1EBS Line 39"]
[null,"Balance Sheet Total",null,{"$f":"+'Form 1EBS'!F96","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+'Form 1EBS'!F210","v":0}]
[null,"% of Balance Sheet Total",null,{"$f":"IF(D36=0,0,(SUM(D33:L33))/D36)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(N36=0,0,N33/N36)","v":0}]
[]
[null,"95% Minimum Test Met",null,{"$f":"IF(D36=0,\"Form 1EBS is Blank\",IF(D37<=95%,\"False\",IF(D37>100%,\"False\",\"True\")))","v":"Form 1EBS is Blank"},null,null,null,null,null,null,null,null,null,{"$f":"IF(N36=0,\"Form 1EBS is Blank\",IF(N37<=95%,\"False\",IF(N37>100%,\"False\",\"True\")))","v":"Form 1EBS is Blank"}]
[]
[null,null,null,"Liabilities",null,null,null,"ECR Charge",null,null,null,null,null,"Ratio",null,"Assessment*"]
[null,null,null,"Form 1EBS, Line 39",null,null,null,"Summary tab"]
[null,{"$f":"+'Form 1'!H7","v":"2021-12-31"},null,{"$f":"Import!I14637","v":0},null,null,null,{"$f":"Import!I14640","v":0},null,null,null,null,null,{"$f":"IF(H43=0,\"\",H43/D43)","v":""}]
[null,{"$f":"DATE(YEAR(B43)-1,MONTH(B43),DAY(B43))","v":"2020-12-31"},null,{"$f":"Import!I14638","v":0},null,null,null,{"$f":"Import!I14641","v":0},null,null,null,null,null,{"$f":"IF(H44=0,\"\",H44/D44)","v":""}]
[null,{"$f":"DATE(YEAR(B44)-1,MONTH(B44),DAY(B44))","v":"2019-12-31"},null,{"$f":"Import!I14639","v":0},null,null,null,{"$f":"Import!I14642","v":0},null,null,null,null,null,{"$f":"IF(H45=0,\"\",H45/D45)","v":""},null,{"$f":"IF(SUM(N43:N45)=0,IF(H43=0,0%,N43),MAX(,N43,AVERAGE(N43:N45)))","v":0}]
[]
[null,"*If there are no amounts for previous years, enter the results from the current year without taking currency risk into account into the prior year"]

{"sheet":"Schedule XXI","index":97,"n_rows":77,"n_cols":8,"rows_kept":77,"cut":false,"hidden":false,"merged":[[2,1,2,2]]}
[null,null,"SCHEDULE OF CONCENTRATION RISK",null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,{"$f":"Import!E10778","v":0},"Enter Number of Rows Required",null,"Schedule XXI"]
[null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[null,null,null,null,"(A)","(B)","(C)","(D)"]
[null,null,"Name of Exposure",null,"Asset Type","Bond / Mortgage LoanType","BSCR Rating","Asset Value"]
[]
[null,1,{"$f":"Import!E10779","v":0},null,{"$f":"Import!E10829","v":"Select"},{"$f":"Import!E10879","v":"Select"},{"$f":"Import!E10929","v":"Select"},{"$f":"Import!E10979","v":0}]
[null,{"$f":"B8+1","v":2},{"$f":"Import!E10780","v":0},null,{"$f":"Import!E10830","v":"Select"},{"$f":"Import!E10880","v":"Select"},{"$f":"Import!E10930","v":"Select"},{"$f":"Import!E10980","v":0}]
[null,{"$f":"B9+1","v":3},{"$f":"Import!E10781","v":0},null,{"$f":"Import!E10831","v":"Select"},{"$f":"Import!E10881","v":"Select"},{"$f":"Import!E10931","v":"Select"},{"$f":"Import!E10981","v":0}]
[null,4,{"$f":"Import!E10782","v":0},null,{"$f":"Import!E10832","v":"Select"},{"$f":"Import!E10882","v":"Select"},{"$f":"Import!E10932","v":"Select"},{"$f":"Import!E10982","v":0}]
[null,5,{"$f":"Import!E10783","v":0},null,{"$f":"Import!E10833","v":"Select"},{"$f":"Import!E10883","v":"Select"},{"$f":"Import!E10933","v":"Select"},{"$f":"Import!E10983","v":0}]
[null,6,{"$f":"Import!E10784","v":0},null,{"$f":"Import!E10834","v":"Select"},{"$f":"Import!E10884","v":"Select"},{"$f":"Import!E10934","v":"Select"},{"$f":"Import!E10984","v":0}]
[null,7,{"$f":"Import!E10785","v":0},null,{"$f":"Import!E10835","v":"Select"},{"$f":"Import!E10885","v":"Select"},{"$f":"Import!E10935","v":"Select"},{"$f":"Import!E10985","v":0}]
[null,8,{"$f":"Import!E10786","v":0},null,{"$f":"Import!E10836","v":"Select"},{"$f":"Import!E10886","v":"Select"},{"$f":"Import!E10936","v":"Select"},{"$f":"Import!E10986","v":0}]
[null,9,{"$f":"Import!E10787","v":0},null,{"$f":"Import!E10837","v":"Select"},{"$f":"Import!E10887","v":"Select"},{"$f":"Import!E10937","v":"Select"},{"$f":"Import!E10987","v":0}]
[null,10,{"$f":"Import!E10788","v":0},null,{"$f":"Import!E10838","v":"Select"},{"$f":"Import!E10888","v":"Select"},{"$f":"Import!E10938","v":"Select"},{"$f":"Import!E10988","v":0}]
[null,11,{"$f":"Import!E10789","v":0},null,{"$f":"Import!E10839","v":"Select"},{"$f":"Import!E10889","v":"Select"},{"$f":"Import!E10939","v":"Select"},{"$f":"Import!E10989","v":0}]
[null,12,{"$f":"Import!E10790","v":0},null,{"$f":"Import!E10840","v":"Select"},{"$f":"Import!E10890","v":"Select"},{"$f":"Import!E10940","v":"Select"},{"$f":"Import!E10990","v":0}]
[null,13,{"$f":"Import!E10791","v":0},null,{"$f":"Import!E10841","v":"Select"},{"$f":"Import!E10891","v":"Select"},{"$f":"Import!E10941","v":"Select"},{"$f":"Import!E10991","v":0}]
[null,14,{"$f":"Import!E10792","v":0},null,{"$f":"Import!E10842","v":"Select"},{"$f":"Import!E10892","v":"Select"},{"$f":"Import!E10942","v":"Select"},{"$f":"Import!E10992","v":0}]
[null,15,{"$f":"Import!E10793","v":0},null,{"$f":"Import!E10843","v":"Select"},{"$f":"Import!E10893","v":"Select"},{"$f":"Import!E10943","v":"Select"},{"$f":"Import!E10993","v":0}]
[null,16,{"$f":"Import!E10794","v":0},null,{"$f":"Import!E10844","v":"Select"},{"$f":"Import!E10894","v":"Select"},{"$f":"Import!E10944","v":"Select"},{"$f":"Import!E10994","v":0}]
[null,17,{"$f":"Import!E10795","v":0},null,{"$f":"Import!E10845","v":"Select"},{"$f":"Import!E10895","v":"Select"},{"$f":"Import!E10945","v":"Select"},{"$f":"Import!E10995","v":0}]
[null,18,{"$f":"Import!E10796","v":0},null,{"$f":"Import!E10846","v":"Select"},{"$f":"Import!E10896","v":"Select"},{"$f":"Import!E10946","v":"Select"},{"$f":"Import!E10996","v":0}]
[null,19,{"$f":"Import!E10797","v":0},null,{"$f":"Import!E10847","v":"Select"},{"$f":"Import!E10897","v":"Select"},{"$f":"Import!E10947","v":"Select"},{"$f":"Import!E10997","v":0}]
[null,20,{"$f":"Import!E10798","v":0},null,{"$f":"Import!E10848","v":"Select"},{"$f":"Import!E10898","v":"Select"},{"$f":"Import!E10948","v":"Select"},{"$f":"Import!E10998","v":0}]
[null,21,{"$f":"Import!E10799","v":0},null,{"$f":"Import!E10849","v":"Select"},{"$f":"Import!E10899","v":"Select"},{"$f":"Import!E10949","v":"Select"},{"$f":"Import!E10999","v":0}]
[null,22,{"$f":"Import!E10800","v":0},null,{"$f":"Import!E10850","v":"Select"},{"$f":"Import!E10900","v":"Select"},{"$f":"Import!E10950","v":"Select"},{"$f":"Import!E11000","v":0}]
[null,23,{"$f":"Import!E10801","v":0},null,{"$f":"Import!E10851","v":"Select"},{"$f":"Import!E10901","v":"Select"},{"$f":"Import!E10951","v":"Select"},{"$f":"Import!E11001","v":0}]
[null,24,{"$f":"Import!E10802","v":0},null,{"$f":"Import!E10852","v":"Select"},{"$f":"Import!E10902","v":"Select"},{"$f":"Import!E10952","v":"Select"},{"$f":"Import!E11002","v":0}]
[null,25,{"$f":"Import!E10803","v":0},null,{"$f":"Import!E10853","v":"Select"},{"$f":"Import!E10903","v":"Select"},{"$f":"Import!E10953","v":"Select"},{"$f":"Import!E11003","v":0}]
[null,26,{"$f":"Import!E10804","v":0},null,{"$f":"Import!E10854","v":"Select"},{"$f":"Import!E10904","v":"Select"},{"$f":"Import!E10954","v":"Select"},{"$f":"Import!E11004","v":0}]
[null,27,{"$f":"Import!E10805","v":0},null,{"$f":"Import!E10855","v":"Select"},{"$f":"Import!E10905","v":"Select"},{"$f":"Import!E10955","v":"Select"},{"$f":"Import!E11005","v":0}]
[null,28,{"$f":"Import!E10806","v":0},null,{"$f":"Import!E10856","v":"Select"},{"$f":"Import!E10906","v":"Select"},{"$f":"Import!E10956","v":"Select"},{"$f":"Import!E11006","v":0}]
[null,29,{"$f":"Import!E10807","v":0},null,{"$f":"Import!E10857","v":"Select"},{"$f":"Import!E10907","v":"Select"},{"$f":"Import!E10957","v":"Select"},{"$f":"Import!E11007","v":0}]
[null,30,{"$f":"Import!E10808","v":0},null,{"$f":"Import!E10858","v":"Select"},{"$f":"Import!E10908","v":"Select"},{"$f":"Import!E10958","v":"Select"},{"$f":"Import!E11008","v":0}]
[null,31,{"$f":"Import!E10809","v":0},null,{"$f":"Import!E10859","v":"Select"},{"$f":"Import!E10909","v":"Select"},{"$f":"Import!E10959","v":"Select"},{"$f":"Import!E11009","v":0}]
[null,32,{"$f":"Import!E10810","v":0},null,{"$f":"Import!E10860","v":"Select"},{"$f":"Import!E10910","v":"Select"},{"$f":"Import!E10960","v":"Select"},{"$f":"Import!E11010","v":0}]
[null,33,{"$f":"Import!E10811","v":0},null,{"$f":"Import!E10861","v":"Select"},{"$f":"Import!E10911","v":"Select"},{"$f":"Import!E10961","v":"Select"},{"$f":"Import!E11011","v":0}]
[null,34,{"$f":"Import!E10812","v":0},null,{"$f":"Import!E10862","v":"Select"},{"$f":"Import!E10912","v":"Select"},{"$f":"Import!E10962","v":"Select"},{"$f":"Import!E11012","v":0}]
[null,35,{"$f":"Import!E10813","v":0},null,{"$f":"Import!E10863","v":"Select"},{"$f":"Import!E10913","v":"Select"},{"$f":"Import!E10963","v":"Select"},{"$f":"Import!E11013","v":0}]
[null,36,{"$f":"Import!E10814","v":0},null,{"$f":"Import!E10864","v":"Select"},{"$f":"Import!E10914","v":"Select"},{"$f":"Import!E10964","v":"Select"},{"$f":"Import!E11014","v":0}]
[null,37,{"$f":"Import!E10815","v":0},null,{"$f":"Import!E10865","v":"Select"},{"$f":"Import!E10915","v":"Select"},{"$f":"Import!E10965","v":"Select"},{"$f":"Import!E11015","v":0}]
[null,38,{"$f":"Import!E10816","v":0},null,{"$f":"Import!E10866","v":"Select"},{"$f":"Import!E10916","v":"Select"},{"$f":"Import!E10966","v":"Select"},{"$f":"Import!E11016","v":0}]
[null,39,{"$f":"Import!E10817","v":0},null,{"$f":"Import!E10867","v":"Select"},{"$f":"Import!E10917","v":"Select"},{"$f":"Import!E10967","v":"Select"},{"$f":"Import!E11017","v":0}]
[null,40,{"$f":"Import!E10818","v":0},null,{"$f":"Import!E10868","v":"Select"},{"$f":"Import!E10918","v":"Select"},{"$f":"Import!E10968","v":"Select"},{"$f":"Import!E11018","v":0}]
[null,41,{"$f":"Import!E10819","v":0},null,{"$f":"Import!E10869","v":"Select"},{"$f":"Import!E10919","v":"Select"},{"$f":"Import!E10969","v":"Select"},{"$f":"Import!E11019","v":0}]
[null,42,{"$f":"Import!E10820","v":0},null,{"$f":"Import!E10870","v":"Select"},{"$f":"Import!E10920","v":"Select"},{"$f":"Import!E10970","v":"Select"},{"$f":"Import!E11020","v":0}]
[null,43,{"$f":"Import!E10821","v":0},null,{"$f":"Import!E10871","v":"Select"},{"$f":"Import!E10921","v":"Select"},{"$f":"Import!E10971","v":"Select"},{"$f":"Import!E11021","v":0}]
[null,44,{"$f":"Import!E10822","v":0},null,{"$f":"Import!E10872","v":"Select"},{"$f":"Import!E10922","v":"Select"},{"$f":"Import!E10972","v":"Select"},{"$f":"Import!E11022","v":0}]
[null,45,{"$f":"Import!E10823","v":0},null,{"$f":"Import!E10873","v":"Select"},{"$f":"Import!E10923","v":"Select"},{"$f":"Import!E10973","v":"Select"},{"$f":"Import!E11023","v":0}]
[null,46,{"$f":"Import!E10824","v":0},null,{"$f":"Import!E10874","v":"Select"},{"$f":"Import!E10924","v":"Select"},{"$f":"Import!E10974","v":"Select"},{"$f":"Import!E11024","v":0}]
[null,47,{"$f":"Import!E10825","v":0},null,{"$f":"Import!E10875","v":"Select"},{"$f":"Import!E10925","v":"Select"},{"$f":"Import!E10975","v":"Select"},{"$f":"Import!E11025","v":0}]
[null,48,{"$f":"Import!E10826","v":0},null,{"$f":"Import!E10876","v":"Select"},{"$f":"Import!E10926","v":"Select"},{"$f":"Import!E10976","v":"Select"},{"$f":"Import!E11026","v":0}]
[null,49,{"$f":"Import!E10827","v":0},null,{"$f":"Import!E10877","v":"Select"},{"$f":"Import!E10927","v":"Select"},{"$f":"Import!E10977","v":"Select"},{"$f":"Import!E11027","v":0}]
[null,50,{"$f":"Import!E10828","v":0},null,{"$f":"Import!E10878","v":"Select"},{"$f":"Import!E10928","v":"Select"},{"$f":"Import!E10978","v":"Select"},{"$f":"Import!E11028","v":0}]
[null,null,"TOTAL CONCENTRATION RISK",null,null,null,null,{"$f":"SUM(H8:H57)","v":0}]
[]
[null,null,"Asset Type",null,null,"Bond Types","BSCR Rating Reference"]
[null,null,"Select",null,null,"Select","Select"]
[null,null,"Cash and Cash Equivalent",null,null,"Corporate & Sovereign Bonds","BSCR Rating 0"]
[null,null,"Bond Types",null,null,"Residential Mortgage-Backed Securities","BSCR Rating 1"]
[null,null,"Preferred Shares",null,null,"Commercial Mortgage-Backed Securities","BSCR Rating 2"]
[null,null,"MortgageLoanTypes",null,null,"Bond Mutual Funds","BSCR Rating 3"]
[null,null,"Common Stock and Mutual Funds",null,null,null,"BSCR Rating 4"]
[null,null,"Other Investments",null,null,"Mortgage Loan Categories","BSCR Rating 5"]
[null,null,"Investment in Affiliates – Unregulated entities that conduct ancillary services",null,null,"Select","BSCR Rating 6"]
[null,null,"Investment in Affiliates - Unregulated non-financial operating entities",null,null,"Insured/Guaranteed Mortgages","BSCR Rating 7"]
[null,null,"Investment in Affiliates - Unregulated financial operating entities",null,null,"Other Commercial and Farm Mortgages","BSCR Rating 8"]
[null,null,"Investment in Affiliates - Regulated non-insurance financial operating entities",null,null,"Other Residential Mortgages"]
[null,null,"Investment in Affiliates - Regulated insurance financial operating entities",null,null,"Mortgages Not In Good Standing"]
[null,null,"Advances to Affiliates - ",null,null,"Corporate & Sovereign Bonds"]
[null,null,"Policy Loans",null,null,"Residential Mortgage-Backed Securities"]
[null,null,"Real Estate: Occupied by company",null,null,"Commercial Mortgage-Backed Securities"]
[null,null,"Real Estate: Other properties",null,null,"Bond Mutual Funds"]
[null,null,"Collateral Loans",null,null,"Mortgage Loans - Insured/Guaranteed"]

{"sheet":"Schedule XXIA","index":98,"n_rows":86,"n_cols":8,"rows_kept":86,"cut":false,"hidden":false,"merged":[[2,1,2,2]]}
[null,null,"SCHEDULE OF CONCENTRATION RISK ",null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,{"$f":"Import!I14644","v":0},"Enter Number of Rows Required",null,"Schedule XXIA"]
[null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[null,null,null,null,"(A)","(B)","(C)","(D)"]
[null,null,"Name of Exposure",null,"Asset Type","Bond / Mortgage LoanType","BSCR Rating","Asset Value"]
[]
[null,1,{"$f":"Import!I14645","v":0},null,{"$f":"Import!I14695","v":"Select"},{"$f":"Import!I14745","v":"Select"},{"$f":"Import!I14795","v":"Select"},{"$f":"Import!I14845","v":0}]
[null,{"$f":"B8+1","v":2},{"$f":"Import!I14646","v":0},null,{"$f":"Import!I14696","v":"Select"},{"$f":"Import!I14746","v":"Select"},{"$f":"Import!I14796","v":"Select"},{"$f":"Import!I14846","v":0}]
[null,{"$f":"B9+1","v":3},{"$f":"Import!I14647","v":0},null,{"$f":"Import!I14697","v":"Select"},{"$f":"Import!I14747","v":"Select"},{"$f":"Import!I14797","v":"Select"},{"$f":"Import!I14847","v":0}]
[null,4,{"$f":"Import!I14648","v":0},null,{"$f":"Import!I14698","v":"Select"},{"$f":"Import!I14748","v":"Select"},{"$f":"Import!I14798","v":"Select"},{"$f":"Import!I14848","v":0}]
[null,5,{"$f":"Import!I14649","v":0},null,{"$f":"Import!I14699","v":"Select"},{"$f":"Import!I14749","v":"Select"},{"$f":"Import!I14799","v":"Select"},{"$f":"Import!I14849","v":0}]
[null,6,{"$f":"Import!I14650","v":0},null,{"$f":"Import!I14700","v":"Select"},{"$f":"Import!I14750","v":"Select"},{"$f":"Import!I14800","v":"Select"},{"$f":"Import!I14850","v":0}]
[null,7,{"$f":"Import!I14651","v":0},null,{"$f":"Import!I14701","v":"Select"},{"$f":"Import!I14751","v":"Select"},{"$f":"Import!I14801","v":"Select"},{"$f":"Import!I14851","v":0}]
[null,8,{"$f":"Import!I14652","v":0},null,{"$f":"Import!I14702","v":"Select"},{"$f":"Import!I14752","v":"Select"},{"$f":"Import!I14802","v":"Select"},{"$f":"Import!I14852","v":0}]
[null,9,{"$f":"Import!I14653","v":0},null,{"$f":"Import!I14703","v":"Select"},{"$f":"Import!I14753","v":"Select"},{"$f":"Import!I14803","v":"Select"},{"$f":"Import!I14853","v":0}]
[null,10,{"$f":"Import!I14654","v":0},null,{"$f":"Import!I14704","v":"Select"},{"$f":"Import!I14754","v":"Select"},{"$f":"Import!I14804","v":"Select"},{"$f":"Import!I14854","v":0}]
[null,11,{"$f":"Import!I14655","v":0},null,{"$f":"Import!I14705","v":"Select"},{"$f":"Import!I14755","v":"Select"},{"$f":"Import!I14805","v":"Select"},{"$f":"Import!I14855","v":0}]
[null,12,{"$f":"Import!I14656","v":0},null,{"$f":"Import!I14706","v":"Select"},{"$f":"Import!I14756","v":"Select"},{"$f":"Import!I14806","v":"Select"},{"$f":"Import!I14856","v":0}]
[null,13,{"$f":"Import!I14657","v":0},null,{"$f":"Import!I14707","v":"Select"},{"$f":"Import!I14757","v":"Select"},{"$f":"Import!I14807","v":"Select"},{"$f":"Import!I14857","v":0}]
[null,14,{"$f":"Import!I14658","v":0},null,{"$f":"Import!I14708","v":"Select"},{"$f":"Import!I14758","v":"Select"},{"$f":"Import!I14808","v":"Select"},{"$f":"Import!I14858","v":0}]
[null,15,{"$f":"Import!I14659","v":0},null,{"$f":"Import!I14709","v":"Select"},{"$f":"Import!I14759","v":"Select"},{"$f":"Import!I14809","v":"Select"},{"$f":"Import!I14859","v":0}]
[null,16,{"$f":"Import!I14660","v":0},null,{"$f":"Import!I14710","v":"Select"},{"$f":"Import!I14760","v":"Select"},{"$f":"Import!I14810","v":"Select"},{"$f":"Import!I14860","v":0}]
[null,17,{"$f":"Import!I14661","v":0},null,{"$f":"Import!I14711","v":"Select"},{"$f":"Import!I14761","v":"Select"},{"$f":"Import!I14811","v":"Select"},{"$f":"Import!I14861","v":0}]
[null,18,{"$f":"Import!I14662","v":0},null,{"$f":"Import!I14712","v":"Select"},{"$f":"Import!I14762","v":"Select"},{"$f":"Import!I14812","v":"Select"},{"$f":"Import!I14862","v":0}]
[null,19,{"$f":"Import!I14663","v":0},null,{"$f":"Import!I14713","v":"Select"},{"$f":"Import!I14763","v":"Select"},{"$f":"Import!I14813","v":"Select"},{"$f":"Import!I14863","v":0}]
[null,20,{"$f":"Import!I14664","v":0},null,{"$f":"Import!I14714","v":"Select"},{"$f":"Import!I14764","v":"Select"},{"$f":"Import!I14814","v":"Select"},{"$f":"Import!I14864","v":0}]
[null,21,{"$f":"Import!I14665","v":0},null,{"$f":"Import!I14715","v":"Select"},{"$f":"Import!I14765","v":"Select"},{"$f":"Import!I14815","v":"Select"},{"$f":"Import!I14865","v":0}]
[null,22,{"$f":"Import!I14666","v":0},null,{"$f":"Import!I14716","v":"Select"},{"$f":"Import!I14766","v":"Select"},{"$f":"Import!I14816","v":"Select"},{"$f":"Import!I14866","v":0}]
[null,23,{"$f":"Import!I14667","v":0},null,{"$f":"Import!I14717","v":"Select"},{"$f":"Import!I14767","v":"Select"},{"$f":"Import!I14817","v":"Select"},{"$f":"Import!I14867","v":0}]
[null,24,{"$f":"Import!I14668","v":0},null,{"$f":"Import!I14718","v":"Select"},{"$f":"Import!I14768","v":"Select"},{"$f":"Import!I14818","v":"Select"},{"$f":"Import!I14868","v":0}]
[null,25,{"$f":"Import!I14669","v":0},null,{"$f":"Import!I14719","v":"Select"},{"$f":"Import!I14769","v":"Select"},{"$f":"Import!I14819","v":"Select"},{"$f":"Import!I14869","v":0}]
[null,26,{"$f":"Import!I14670","v":0},null,{"$f":"Import!I14720","v":"Select"},{"$f":"Import!I14770","v":"Select"},{"$f":"Import!I14820","v":"Select"},{"$f":"Import!I14870","v":0}]
[null,27,{"$f":"Import!I14671","v":0},null,{"$f":"Import!I14721","v":"Select"},{"$f":"Import!I14771","v":"Select"},{"$f":"Import!I14821","v":"Select"},{"$f":"Import!I14871","v":0}]
[null,28,{"$f":"Import!I14672","v":0},null,{"$f":"Import!I14722","v":"Select"},{"$f":"Import!I14772","v":"Select"},{"$f":"Import!I14822","v":"Select"},{"$f":"Import!I14872","v":0}]
[null,29,{"$f":"Import!I14673","v":0},null,{"$f":"Import!I14723","v":"Select"},{"$f":"Import!I14773","v":"Select"},{"$f":"Import!I14823","v":"Select"},{"$f":"Import!I14873","v":0}]
[null,30,{"$f":"Import!I14674","v":0},null,{"$f":"Import!I14724","v":"Select"},{"$f":"Import!I14774","v":"Select"},{"$f":"Import!I14824","v":"Select"},{"$f":"Import!I14874","v":0}]
[null,31,{"$f":"Import!I14675","v":0},null,{"$f":"Import!I14725","v":"Select"},{"$f":"Import!I14775","v":"Select"},{"$f":"Import!I14825","v":"Select"},{"$f":"Import!I14875","v":0}]
[null,32,{"$f":"Import!I14676","v":0},null,{"$f":"Import!I14726","v":"Select"},{"$f":"Import!I14776","v":"Select"},{"$f":"Import!I14826","v":"Select"},{"$f":"Import!I14876","v":0}]
[null,33,{"$f":"Import!I14677","v":0},null,{"$f":"Import!I14727","v":"Select"},{"$f":"Import!I14777","v":"Select"},{"$f":"Import!I14827","v":"Select"},{"$f":"Import!I14877","v":0}]
[null,34,{"$f":"Import!I14678","v":0},null,{"$f":"Import!I14728","v":"Select"},{"$f":"Import!I14778","v":"Select"},{"$f":"Import!I14828","v":"Select"},{"$f":"Import!I14878","v":0}]
[null,35,{"$f":"Import!I14679","v":0},null,{"$f":"Import!I14729","v":"Select"},{"$f":"Import!I14779","v":"Select"},{"$f":"Import!I14829","v":"Select"},{"$f":"Import!I14879","v":0}]
[null,36,{"$f":"Import!I14680","v":0},null,{"$f":"Import!I14730","v":"Select"},{"$f":"Import!I14780","v":"Select"},{"$f":"Import!I14830","v":"Select"},{"$f":"Import!I14880","v":0}]
[null,37,{"$f":"Import!I14681","v":0},null,{"$f":"Import!I14731","v":"Select"},{"$f":"Import!I14781","v":"Select"},{"$f":"Import!I14831","v":"Select"},{"$f":"Import!I14881","v":0}]
[null,38,{"$f":"Import!I14682","v":0},null,{"$f":"Import!I14732","v":"Select"},{"$f":"Import!I14782","v":"Select"},{"$f":"Import!I14832","v":"Select"},{"$f":"Import!I14882","v":0}]
[null,39,{"$f":"Import!I14683","v":0},null,{"$f":"Import!I14733","v":"Select"},{"$f":"Import!I14783","v":"Select"},{"$f":"Import!I14833","v":"Select"},{"$f":"Import!I14883","v":0}]
[null,40,{"$f":"Import!I14684","v":0},null,{"$f":"Import!I14734","v":"Select"},{"$f":"Import!I14784","v":"Select"},{"$f":"Import!I14834","v":"Select"},{"$f":"Import!I14884","v":0}]
[null,41,{"$f":"Import!I14685","v":0},null,{"$f":"Import!I14735","v":"Select"},{"$f":"Import!I14785","v":"Select"},{"$f":"Import!I14835","v":"Select"},{"$f":"Import!I14885","v":0}]
[null,42,{"$f":"Import!I14686","v":0},null,{"$f":"Import!I14736","v":"Select"},{"$f":"Import!I14786","v":"Select"},{"$f":"Import!I14836","v":"Select"},{"$f":"Import!I14886","v":0}]
[null,43,{"$f":"Import!I14687","v":0},null,{"$f":"Import!I14737","v":"Select"},{"$f":"Import!I14787","v":"Select"},{"$f":"Import!I14837","v":"Select"},{"$f":"Import!I14887","v":0}]
[null,44,{"$f":"Import!I14688","v":0},null,{"$f":"Import!I14738","v":"Select"},{"$f":"Import!I14788","v":"Select"},{"$f":"Import!I14838","v":"Select"},{"$f":"Import!I14888","v":0}]
[null,45,{"$f":"Import!I14689","v":0},null,{"$f":"Import!I14739","v":"Select"},{"$f":"Import!I14789","v":"Select"},{"$f":"Import!I14839","v":"Select"},{"$f":"Import!I14889","v":0}]
[null,46,{"$f":"Import!I14690","v":0},null,{"$f":"Import!I14740","v":"Select"},{"$f":"Import!I14790","v":"Select"},{"$f":"Import!I14840","v":"Select"},{"$f":"Import!I14890","v":0}]
[null,47,{"$f":"Import!I14691","v":0},null,{"$f":"Import!I14741","v":"Select"},{"$f":"Import!I14791","v":"Select"},{"$f":"Import!I14841","v":"Select"},{"$f":"Import!I14891","v":0}]
[null,48,{"$f":"Import!I14692","v":0},null,{"$f":"Import!I14742","v":"Select"},{"$f":"Import!I14792","v":"Select"},{"$f":"Import!I14842","v":"Select"},{"$f":"Import!I14892","v":0}]
[null,49,{"$f":"Import!I14693","v":0},null,{"$f":"Import!I14743","v":"Select"},{"$f":"Import!I14793","v":"Select"},{"$f":"Import!I14843","v":"Select"},{"$f":"Import!I14893","v":0}]
[null,50,{"$f":"Import!I14694","v":0},null,{"$f":"Import!I14744","v":"Select"},{"$f":"Import!I14794","v":"Select"},{"$f":"Import!I14844","v":"Select"},{"$f":"Import!I14894","v":0}]
[null,null,"TOTAL CONCENTRATION RISK",null,null,null,null,{"$f":"SUM(H8:H57)","v":0}]
[]
[null,null,"Asset Type",null,null,"Bond Types","BSCR Rating Reference"]
[null,null,"Select",null,null,"Select","Select"]
[null,null,"Cash and Cash Equivalent",null,null,"Corporate & Sovereign Bonds","BSCR Rating 0"]
[null,null,"Bond Types",null,null,"Residential Mortgage-Backed Securities","BSCR Rating 1"]
[null,null,"Preferred Shares",null,null,"Commercial Mortgage-Backed Securities","BSCR Rating 2"]
[null,null,"MortgageLoanTypes",null,null,"Bond Mutual Funds","BSCR Rating 3"]
[null,null,"Infrastructure (Non-affiliate holdings, non-duration based)",null,null,null,"BSCR Rating 4"]
[null,null,"Listed Equity Securities in Developed Markets",null,null,"Mortgage Loan Categories","BSCR Rating 5"]
[null,null,"Other Equities",null,null,"Select","BSCR Rating 6"]
[null,null,"Strategic Holdings",null,null,"Insured/Guaranteed Mortgages","BSCR Rating 7"]
[null,null,"Duration Based",null,null,"Other Commercial and Farm Mortgages","BSCR Rating 8"]
[null,null,"Letters of Credit",null,null,"Other Residential Mortgages"]
[null,null,"Advances to Affiliates - ",null,null,"Mortgages Not In Good Standing"]
[null,null,"Policy Loans",null,null,"Corporate & Sovereign Bonds"]
[null,null,"Equity Real Estate 1",null,null,"Residential Mortgage-Backed Securities"]
[null,null,"Equity Real Estate 2"]
[null,null,"Collateral Loans"]
[]
[null,null,"Grandfathered - Common Stock and Mutual Funds"]
[null,null,"Grandfathered - Other Investments"]
[null,null,"Grandfathered - Investment in Affiliates – Unregulated entities that conduct ancillary services"]
[null,null,"Grandfathered - Investment in Affiliates - Unregulated non-financial operating entities"]
[null,null,"Grandfathered - Investment in Affiliates - Unregulated financial operating entities"]
[null,null,"Grandfathered - Investment in Affiliates - Regulated non-insurance financial operating entities"]
[null,null,"Grandfathered - Investment in Affiliates - Regulated insurance financial operating entities"]
[null,null,"Grandfathered - Real Estate: Occupied by company"]
[null,null,"Grandfathered - Real Estate: Other properties"]

{"sheet":"Schedule XXIII","index":99,"n_rows":56,"n_cols":22,"rows_kept":56,"cut":false,"hidden":false,"merged":[[4,4,4,21],[5,4,5,10],[5,12,5,21],[6,4,6,5],[6,12,6,13],[6,15,6,16],[29,4,29,21],[30,4,30,10],[30,12,30,21],[31,4,31,5],[31,12,31,13],[31,15,31,16]]}
[null,null,"SCHEDULE OF INTEREST RATE SENSITIVE ASSETS AND LIABILITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE XXIII"]
[null,null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[null,null,null,null,"INTEREST RATE DOWN SHOCK"]
[null,null,null,null,"Exposures other than derivatives",null,null,null,null,null,null,null,"Derivative exposures"]
[null,null,"Currency",null,"Assets",null,null,"Liabilities","Liabilities without Management Actions",null,"Liabilities with Management Actions",null,"Assets - Qualifying as held for risk-mitigation purposes",null,null,"Assets - Not Qualifying as held for risk-mitigation purposes",null,null,"Liabilities","Liabilities without Management Actions",null,"Liabilities with Management Actions"]
[null,null,null,null,"Before Shock","After Shock",null,"Before Shock","After Shock",null,"After Shock",null,"Before Shock","After Shock",null,"Before Shock","After Shock",null,"Before Shock","After Shock",null,"After Shock"]
[null,null,null,null,"(A)","(B)",null,"(C)","(D)",null,"(E)",null,"(F)","(G)",null,"(H)","(I)",null,"(J)","(K)",null,"(L)"]
[null,1,"United States Dollars",null,{"$f":"Import!I14907","v":0},{"$f":"Import!I14926","v":0},null,{"$f":"Import!I14945","v":0},{"$f":"Import!I14964","v":0},null,{"$f":"Import!I14983","v":0},null,{"$f":"Import!I15002","v":0},{"$f":"Import!I15021","v":0},null,{"$f":"Import!I15040","v":0},{"$f":"Import!I15059","v":0},null,{"$f":"Import!I15078","v":0},{"$f":"Import!I15097","v":0},null,{"$f":"Import!I15116","v":0}]
[null,{"$f":"B10+1","v":2},"Euro",null,{"$f":"Import!I14908","v":0},{"$f":"Import!I14927","v":0},null,{"$f":"Import!I14946","v":0},{"$f":"Import!I14965","v":0},null,{"$f":"Import!I14984","v":0},null,{"$f":"Import!I15003","v":0},{"$f":"Import!I15022","v":0},null,{"$f":"Import!I15041","v":0},{"$f":"Import!I15060","v":0},null,{"$f":"Import!I15079","v":0},{"$f":"Import!I15098","v":0},null,{"$f":"Import!I15117","v":0}]
[null,{"$f":"B11+1","v":3},"United Kingdom Pounds",null,{"$f":"Import!I14909","v":0},{"$f":"Import!I14928","v":0},null,{"$f":"Import!I14947","v":0},{"$f":"Import!I14966","v":0},null,{"$f":"Import!I14985","v":0},null,{"$f":"Import!I15004","v":0},{"$f":"Import!I15023","v":0},null,{"$f":"Import!I15042","v":0},{"$f":"Import!I15061","v":0},null,{"$f":"Import!I15080","v":0},{"$f":"Import!I15099","v":0},null,{"$f":"Import!I15118","v":0}]
[null,4,"Japan Yen",null,{"$f":"Import!I14910","v":0},{"$f":"Import!I14929","v":0},null,{"$f":"Import!I14948","v":0},{"$f":"Import!I14967","v":0},null,{"$f":"Import!I14986","v":0},null,{"$f":"Import!I15005","v":0},{"$f":"Import!I15024","v":0},null,{"$f":"Import!I15043","v":0},{"$f":"Import!I15062","v":0},null,{"$f":"Import!I15081","v":0},{"$f":"Import!I15100","v":0},null,{"$f":"Import!I15119","v":0}]
[null,5,"Canada Dollars",null,{"$f":"Import!I14911","v":0},{"$f":"Import!I14930","v":0},null,{"$f":"Import!I14949","v":0},{"$f":"Import!I14968","v":0},null,{"$f":"Import!I14987","v":0},null,{"$f":"Import!I15006","v":0},{"$f":"Import!I15025","v":0},null,{"$f":"Import!I15044","v":0},{"$f":"Import!I15063","v":0},null,{"$f":"Import!I15082","v":0},{"$f":"Import!I15101","v":0},null,{"$f":"Import!I15120","v":0}]
[null,6,"Swiss Francs",null,{"$f":"Import!I14912","v":0},{"$f":"Import!I14931","v":0},null,{"$f":"Import!I14950","v":0},{"$f":"Import!I14969","v":0},null,{"$f":"Import!I14988","v":0},null,{"$f":"Import!I15007","v":0},{"$f":"Import!I15026","v":0},null,{"$f":"Import!I15045","v":0},{"$f":"Import!I15064","v":0},null,{"$f":"Import!I15083","v":0},{"$f":"Import!I15102","v":0},null,{"$f":"Import!I15121","v":0}]
[null,7,"Australia Dollar",null,{"$f":"Import!I14913","v":0},{"$f":"Import!I14932","v":0},null,{"$f":"Import!I14951","v":0},{"$f":"Import!I14970","v":0},null,{"$f":"Import!I14989","v":0},null,{"$f":"Import!I15008","v":0},{"$f":"Import!I15027","v":0},null,{"$f":"Import!I15046","v":0},{"$f":"Import!I15065","v":0},null,{"$f":"Import!I15084","v":0},{"$f":"Import!I15103","v":0},null,{"$f":"Import!I15122","v":0}]
[null,8,"New Zealand Dollar",null,{"$f":"Import!I14914","v":0},{"$f":"Import!I14933","v":0},null,{"$f":"Import!I14952","v":0},{"$f":"Import!I14971","v":0},null,{"$f":"Import!I14990","v":0},null,{"$f":"Import!I15009","v":0},{"$f":"Import!I15028","v":0},null,{"$f":"Import!I15047","v":0},{"$f":"Import!I15066","v":0},null,{"$f":"Import!I15085","v":0},{"$f":"Import!I15104","v":0},null,{"$f":"Import!I15123","v":0}]
[null,9,{"$f":"Import!I14897","v":"Other currency 1"},null,{"$f":"Import!I14915","v":0},{"$f":"Import!I14934","v":0},null,{"$f":"Import!I14953","v":0},{"$f":"Import!I14972","v":0},null,{"$f":"Import!I14991","v":0},null,{"$f":"Import!I15010","v":0},{"$f":"Import!I15029","v":0},null,{"$f":"Import!I15048","v":0},{"$f":"Import!I15067","v":0},null,{"$f":"Import!I15086","v":0},{"$f":"Import!I15105","v":0},null,{"$f":"Import!I15124","v":0}]
[null,10,{"$f":"Import!I14898","v":"Other currency 2"},null,{"$f":"Import!I14916","v":0},{"$f":"Import!I14935","v":0},null,{"$f":"Import!I14954","v":0},{"$f":"Import!I14973","v":0},null,{"$f":"Import!I14992","v":0},null,{"$f":"Import!I15011","v":0},{"$f":"Import!I15030","v":0},null,{"$f":"Import!I15049","v":0},{"$f":"Import!I15068","v":0},null,{"$f":"Import!I15087","v":0},{"$f":"Import!I15106","v":0},null,{"$f":"Import!I15125","v":0}]
[null,11,{"$f":"Import!I14899","v":"Other currency 3"},null,{"$f":"Import!I14917","v":0},{"$f":"Import!I14936","v":0},null,{"$f":"Import!I14955","v":0},{"$f":"Import!I14974","v":0},null,{"$f":"Import!I14993","v":0},null,{"$f":"Import!I15012","v":0},{"$f":"Import!I15031","v":0},null,{"$f":"Import!I15050","v":0},{"$f":"Import!I15069","v":0},null,{"$f":"Import!I15088","v":0},{"$f":"Import!I15107","v":0},null,{"$f":"Import!I15126","v":0}]
[null,12,{"$f":"Import!I14900","v":"Other currency 4"},null,{"$f":"Import!I14918","v":0},{"$f":"Import!I14937","v":0},null,{"$f":"Import!I14956","v":0},{"$f":"Import!I14975","v":0},null,{"$f":"Import!I14994","v":0},null,{"$f":"Import!I15013","v":0},{"$f":"Import!I15032","v":0},null,{"$f":"Import!I15051","v":0},{"$f":"Import!I15070","v":0},null,{"$f":"Import!I15089","v":0},{"$f":"Import!I15108","v":0},null,{"$f":"Import!I15127","v":0}]
[null,13,{"$f":"Import!I14901","v":"Other currency 5"},null,{"$f":"Import!I14919","v":0},{"$f":"Import!I14938","v":0},null,{"$f":"Import!I14957","v":0},{"$f":"Import!I14976","v":0},null,{"$f":"Import!I14995","v":0},null,{"$f":"Import!I15014","v":0},{"$f":"Import!I15033","v":0},null,{"$f":"Import!I15052","v":0},{"$f":"Import!I15071","v":0},null,{"$f":"Import!I15090","v":0},{"$f":"Import!I15109","v":0},null,{"$f":"Import!I15128","v":0}]
[null,14,{"$f":"Import!I14902","v":"Other currency 6"},null,{"$f":"Import!I14920","v":0},{"$f":"Import!I14939","v":0},null,{"$f":"Import!I14958","v":0},{"$f":"Import!I14977","v":0},null,{"$f":"Import!I14996","v":0},null,{"$f":"Import!I15015","v":0},{"$f":"Import!I15034","v":0},null,{"$f":"Import!I15053","v":0},{"$f":"Import!I15072","v":0},null,{"$f":"Import!I15091","v":0},{"$f":"Import!I15110","v":0},null,{"$f":"Import!I15129","v":0}]
[null,15,{"$f":"Import!I14903","v":"Other currency 7"},null,{"$f":"Import!I14921","v":0},{"$f":"Import!I14940","v":0},null,{"$f":"Import!I14959","v":0},{"$f":"Import!I14978","v":0},null,{"$f":"Import!I14997","v":0},null,{"$f":"Import!I15016","v":0},{"$f":"Import!I15035","v":0},null,{"$f":"Import!I15054","v":0},{"$f":"Import!I15073","v":0},null,{"$f":"Import!I15092","v":0},{"$f":"Import!I15111","v":0},null,{"$f":"Import!I15130","v":0}]
[null,16,{"$f":"Import!I14904","v":"Other currency 8"},null,{"$f":"Import!I14922","v":0},{"$f":"Import!I14941","v":0},null,{"$f":"Import!I14960","v":0},{"$f":"Import!I14979","v":0},null,{"$f":"Import!I14998","v":0},null,{"$f":"Import!I15017","v":0},{"$f":"Import!I15036","v":0},null,{"$f":"Import!I15055","v":0},{"$f":"Import!I15074","v":0},null,{"$f":"Import!I15093","v":0},{"$f":"Import!I15112","v":0},null,{"$f":"Import!I15131","v":0}]
[null,17,{"$f":"Import!I14905","v":"Other currency 9"},null,{"$f":"Import!I14923","v":0},{"$f":"Import!I14942","v":0},null,{"$f":"Import!I14961","v":0},{"$f":"Import!I14980","v":0},null,{"$f":"Import!I14999","v":0},null,{"$f":"Import!I15018","v":0},{"$f":"Import!I15037","v":0},null,{"$f":"Import!I15056","v":0},{"$f":"Import!I15075","v":0},null,{"$f":"Import!I15094","v":0},{"$f":"Import!I15113","v":0},null,{"$f":"Import!I15132","v":0}]
[null,18,{"$f":"Import!I14906","v":"Other currency 10"},null,{"$f":"Import!I14924","v":0},{"$f":"Import!I14943","v":0},null,{"$f":"Import!I14962","v":0},{"$f":"Import!I14981","v":0},null,{"$f":"Import!I15000","v":0},null,{"$f":"Import!I15019","v":0},{"$f":"Import!I15038","v":0},null,{"$f":"Import!I15057","v":0},{"$f":"Import!I15076","v":0},null,{"$f":"Import!I15095","v":0},{"$f":"Import!I15114","v":0},null,{"$f":"Import!I15133","v":0}]
[null,19,"IR Down Shock Total",null,{"$f":"SUM(E10:E27)","v":0},{"$f":"SUM(F10:F27)","v":0},null,{"$f":"SUM(H10:H27)","v":0},{"$f":"SUM(I10:I27)","v":0},null,{"$f":"SUM(K10:K27)","v":0},null,{"$f":"SUM(M10:M27)","v":0},{"$f":"SUM(N10:N27)","v":0},null,{"$f":"SUM(P10:P27)","v":0},{"$f":"SUM(Q10:Q27)","v":0},null,{"$f":"SUM(S10:S27)","v":0},{"$f":"SUM(T10:T27)","v":0},null,{"$f":"SUM(V10:V27)","v":0}]
[]
[null,null,null,null,"INTEREST RATE UP SHOCK"]
[null,null,null,null,"Exposures other than derivatives",null,null,null,null,null,null,null,"Derivative exposures"]
[null,null,"Currency",null,"Assets",null,null,"Liabilities","Liabilities without Management Actions",null,"Liabilities with Management Actions",null,"Assets - Qualifying as held for risk-mitigation purposes",null,null,"Assets - Not Qualifying as held for risk-mitigation purposes",null,null,"Liabilities","Liabilities without Management Actions",null,"Liabilities with Management Actions"]
[null,null,null,null,"Before Shock","After Shock",null,"Before Shock","After Shock",null,"After Shock",null,"Before Shock","After Shock",null,"Before Shock","After Shock",null,"Before Shock","After Shock",null,"After Shock"]
[null,null,null,null,"(A)","(B)",null,"(C)","(D)",null,"(E)",null,"(F)","(G)",null,"(H)","(I)",null,"(J)","(K)",null,"(L)"]
[null,{"$f":"B28+1","v":20},"United States Dollars",null,{"$f":"Import!I15145","v":0},{"$f":"Import!I15164","v":0},null,{"$f":"Import!I15183","v":0},{"$f":"Import!I15202","v":0},null,{"$f":"Import!I15221","v":0},null,{"$f":"Import!I15240","v":0},{"$f":"Import!I15259","v":0},null,{"$f":"Import!I15278","v":0},{"$f":"Import!I15297","v":0},null,{"$f":"Import!I15316","v":0},{"$f":"Import!I15335","v":0},null,{"$f":"Import!I15354","v":0}]
[null,{"$f":"B35+1","v":21},"Euro",null,{"$f":"Import!I15146","v":0},{"$f":"Import!I15165","v":0},null,{"$f":"Import!I15184","v":0},{"$f":"Import!I15203","v":0},null,{"$f":"Import!I15222","v":0},null,{"$f":"Import!I15241","v":0},{"$f":"Import!I15260","v":0},null,{"$f":"Import!I15279","v":0},{"$f":"Import!I15298","v":0},null,{"$f":"Import!I15317","v":0},{"$f":"Import!I15336","v":0},null,{"$f":"Import!I15355","v":0}]
[null,{"$f":"B36+1","v":22},"United Kingdom Pounds",null,{"$f":"Import!I15147","v":0},{"$f":"Import!I15166","v":0},null,{"$f":"Import!I15185","v":0},{"$f":"Import!I15204","v":0},null,{"$f":"Import!I15223","v":0},null,{"$f":"Import!I15242","v":0},{"$f":"Import!I15261","v":0},null,{"$f":"Import!I15280","v":0},{"$f":"Import!I15299","v":0},null,{"$f":"Import!I15318","v":0},{"$f":"Import!I15337","v":0},null,{"$f":"Import!I15356","v":0}]
[null,23,"Japan Yen",null,{"$f":"Import!I15148","v":0},{"$f":"Import!I15167","v":0},null,{"$f":"Import!I15186","v":0},{"$f":"Import!I15205","v":0},null,{"$f":"Import!I15224","v":0},null,{"$f":"Import!I15243","v":0},{"$f":"Import!I15262","v":0},null,{"$f":"Import!I15281","v":0},{"$f":"Import!I15300","v":0},null,{"$f":"Import!I15319","v":0},{"$f":"Import!I15338","v":0},null,{"$f":"Import!I15357","v":0}]
[null,24,"Canada Dollars",null,{"$f":"Import!I15149","v":0},{"$f":"Import!I15168","v":0},null,{"$f":"Import!I15187","v":0},{"$f":"Import!I15206","v":0},null,{"$f":"Import!I15225","v":0},null,{"$f":"Import!I15244","v":0},{"$f":"Import!I15263","v":0},null,{"$f":"Import!I15282","v":0},{"$f":"Import!I15301","v":0},null,{"$f":"Import!I15320","v":0},{"$f":"Import!I15339","v":0},null,{"$f":"Import!I15358","v":0}]
[null,25,"Swiss Francs",null,{"$f":"Import!I15150","v":0},{"$f":"Import!I15169","v":0},null,{"$f":"Import!I15188","v":0},{"$f":"Import!I15207","v":0},null,{"$f":"Import!I15226","v":0},null,{"$f":"Import!I15245","v":0},{"$f":"Import!I15264","v":0},null,{"$f":"Import!I15283","v":0},{"$f":"Import!I15302","v":0},null,{"$f":"Import!I15321","v":0},{"$f":"Import!I15340","v":0},null,{"$f":"Import!I15359","v":0}]
[null,26,"Australia Dollar",null,{"$f":"Import!I15151","v":0},{"$f":"Import!I15170","v":0},null,{"$f":"Import!I15189","v":0},{"$f":"Import!I15208","v":0},null,{"$f":"Import!I15227","v":0},null,{"$f":"Import!I15246","v":0},{"$f":"Import!I15265","v":0},null,{"$f":"Import!I15284","v":0},{"$f":"Import!I15303","v":0},null,{"$f":"Import!I15322","v":0},{"$f":"Import!I15341","v":0},null,{"$f":"Import!I15360","v":0}]
[null,27,"New Zealand Dollar",null,{"$f":"Import!I15152","v":0},{"$f":"Import!I15171","v":0},null,{"$f":"Import!I15190","v":0},{"$f":"Import!I15209","v":0},null,{"$f":"Import!I15228","v":0},null,{"$f":"Import!I15247","v":0},{"$f":"Import!I15266","v":0},null,{"$f":"Import!I15285","v":0},{"$f":"Import!I15304","v":0},null,{"$f":"Import!I15323","v":0},{"$f":"Import!I15342","v":0},null,{"$f":"Import!I15361","v":0}]
[null,28,{"$f":"Import!I15135","v":"Other currency 1"},null,{"$f":"Import!I15153","v":0},{"$f":"Import!I15172","v":0},null,{"$f":"Import!I15191","v":0},{"$f":"Import!I15210","v":0},null,{"$f":"Import!I15229","v":0},null,{"$f":"Import!I15248","v":0},{"$f":"Import!I15267","v":0},null,{"$f":"Import!I15286","v":0},{"$f":"Import!I15305","v":0},null,{"$f":"Import!I15324","v":0},{"$f":"Import!I15343","v":0},null,{"$f":"Import!I15362","v":0}]
[null,29,{"$f":"Import!I15136","v":"Other currency 2"},null,{"$f":"Import!I15154","v":0},{"$f":"Import!I15173","v":0},null,{"$f":"Import!I15192","v":0},{"$f":"Import!I15211","v":0},null,{"$f":"Import!I15230","v":0},null,{"$f":"Import!I15249","v":0},{"$f":"Import!I15268","v":0},null,{"$f":"Import!I15287","v":0},{"$f":"Import!I15306","v":0},null,{"$f":"Import!I15325","v":0},{"$f":"Import!I15344","v":0},null,{"$f":"Import!I15363","v":0}]
[null,30,{"$f":"Import!I15137","v":"Other currency 3"},null,{"$f":"Import!I15155","v":0},{"$f":"Import!I15174","v":0},null,{"$f":"Import!I15193","v":0},{"$f":"Import!I15212","v":0},null,{"$f":"Import!I15231","v":0},null,{"$f":"Import!I15250","v":0},{"$f":"Import!I15269","v":0},null,{"$f":"Import!I15288","v":0},{"$f":"Import!I15307","v":0},null,{"$f":"Import!I15326","v":0},{"$f":"Import!I15345","v":0},null,{"$f":"Import!I15364","v":0}]
[null,31,{"$f":"Import!I15138","v":"Other currency 4"},null,{"$f":"Import!I15156","v":0},{"$f":"Import!I15175","v":0},null,{"$f":"Import!I15194","v":0},{"$f":"Import!I15213","v":0},null,{"$f":"Import!I15232","v":0},null,{"$f":"Import!I15251","v":0},{"$f":"Import!I15270","v":0},null,{"$f":"Import!I15289","v":0},{"$f":"Import!I15308","v":0},null,{"$f":"Import!I15327","v":0},{"$f":"Import!I15346","v":0},null,{"$f":"Import!I15365","v":0}]
[null,32,{"$f":"Import!I15139","v":"Other currency 5"},null,{"$f":"Import!I15157","v":0},{"$f":"Import!I15176","v":0},null,{"$f":"Import!I15195","v":0},{"$f":"Import!I15214","v":0},null,{"$f":"Import!I15233","v":0},null,{"$f":"Import!I15252","v":0},{"$f":"Import!I15271","v":0},null,{"$f":"Import!I15290","v":0},{"$f":"Import!I15309","v":0},null,{"$f":"Import!I15328","v":0},{"$f":"Import!I15347","v":0},null,{"$f":"Import!I15366","v":0}]
[null,33,{"$f":"Import!I15140","v":"Other currency 6"},null,{"$f":"Import!I15158","v":0},{"$f":"Import!I15177","v":0},null,{"$f":"Import!I15196","v":0},{"$f":"Import!I15215","v":0},null,{"$f":"Import!I15234","v":0},null,{"$f":"Import!I15253","v":0},{"$f":"Import!I15272","v":0},null,{"$f":"Import!I15291","v":0},{"$f":"Import!I15310","v":0},null,{"$f":"Import!I15329","v":0},{"$f":"Import!I15348","v":0},null,{"$f":"Import!I15367","v":0}]
[null,34,{"$f":"Import!I15141","v":"Other currency 7"},null,{"$f":"Import!I15159","v":0},{"$f":"Import!I15178","v":0},null,{"$f":"Import!I15197","v":0},{"$f":"Import!I15216","v":0},null,{"$f":"Import!I15235","v":0},null,{"$f":"Import!I15254","v":0},{"$f":"Import!I15273","v":0},null,{"$f":"Import!I15292","v":0},{"$f":"Import!I15311","v":0},null,{"$f":"Import!I15330","v":0},{"$f":"Import!I15349","v":0},null,{"$f":"Import!I15368","v":0}]
[null,35,{"$f":"Import!I15142","v":"Other currency 8"},null,{"$f":"Import!I15160","v":0},{"$f":"Import!I15179","v":0},null,{"$f":"Import!I15198","v":0},{"$f":"Import!I15217","v":0},null,{"$f":"Import!I15236","v":0},null,{"$f":"Import!I15255","v":0},{"$f":"Import!I15274","v":0},null,{"$f":"Import!I15293","v":0},{"$f":"Import!I15312","v":0},null,{"$f":"Import!I15331","v":0},{"$f":"Import!I15350","v":0},null,{"$f":"Import!I15369","v":0}]
[null,36,{"$f":"Import!I15143","v":"Other currency 9"},null,{"$f":"Import!I15161","v":0},{"$f":"Import!I15180","v":0},null,{"$f":"Import!I15199","v":0},{"$f":"Import!I15218","v":0},null,{"$f":"Import!I15237","v":0},null,{"$f":"Import!I15256","v":0},{"$f":"Import!I15275","v":0},null,{"$f":"Import!I15294","v":0},{"$f":"Import!I15313","v":0},null,{"$f":"Import!I15332","v":0},{"$f":"Import!I15351","v":0},null,{"$f":"Import!I15370","v":0}]
[null,37,{"$f":"Import!I15144","v":"Other currency 10"},null,{"$f":"Import!I15162","v":0},{"$f":"Import!I15181","v":0},null,{"$f":"Import!I15200","v":0},{"$f":"Import!I15219","v":0},null,{"$f":"Import!I15238","v":0},null,{"$f":"Import!I15257","v":0},{"$f":"Import!I15276","v":0},null,{"$f":"Import!I15295","v":0},{"$f":"Import!I15314","v":0},null,{"$f":"Import!I15333","v":0},{"$f":"Import!I15352","v":0},null,{"$f":"Import!I15371","v":0}]
[null,38,"IR UP Shock Total",null,{"$f":"SUM(E35:E52)","v":0},{"$f":"SUM(F35:F52)","v":0},null,{"$f":"SUM(H35:H52)","v":0},{"$f":"SUM(I35:I52)","v":0},null,{"$f":"SUM(K35:K52)","v":0},null,{"$f":"SUM(M35:M52)","v":0},{"$f":"SUM(N35:N52)","v":0},null,{"$f":"SUM(P35:P52)","v":0},{"$f":"SUM(Q35:Q52)","v":0},null,{"$f":"SUM(S35:S52)","v":0},{"$f":"SUM(T35:T52)","v":0},null,{"$f":"SUM(V35:V52)","v":0}]
[]
[null,null,"Interest Rate Check",null,{"$f":"IF(ROUND(E28-E53,0)=0,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(ROUND(H28-H53,0)=0,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,{"$f":"IF(ROUND(M28-M53,0)=0,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(ROUND(P28-P53,0)=0,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(ROUND(S28-S53,0)=0,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Difference",null,{"$f":"ROUND(E28-E53,0)","v":0},null,null,{"$f":"ROUND(H28-H53,0)","v":0},null,null,null,null,{"$f":"ROUND(M28-M53,0)","v":0},null,null,{"$f":"ROUND(P28-P53,0)","v":0},null,null,{"$f":"ROUND(S28-S53,0)","v":0}]

{"sheet":"Corp Gov","index":100,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[[5,1,5,3],[18,1,18,4],[19,1,19,3]]}
[null,"INSURANCE GROUP CORPORATE GOVERNANCE (TABLE 13A)",null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[]
[null,"The designated insurer of the insurance group is to review the following statements below.  The designated insurer is to place an “X” in the column “Implemented” where the Corporate Governance function meets the criteria (200 points for each fulfilled criteria).  The worksheet will automatically aggregate all scores."]
[]
[null,"The Parent Company's Board of Directors:"]
[]
[null,"Description","Implemented","Score"]
[null,"Sets risk policies, practices and tolerance limits for all material foreseeable operational risks at least annually and ensures they are communicated to insurance group entities ",null,{"$f":"IF(C11=\"\",Import!E11031,IF(C11=\"X\", 200, 0))","v":0}]
[null,"Monitors adherence to operational risk tolerance limits more regularly than annually",null,{"$f":"IF(C12=\"\",Import!E11032,IF(C12=\"X\", 200, 0))","v":0}]
[null,"Receives, at least annually, reports on the effectiveness of material operational risk internal controls as well as senior management’s plans to address related weaknesses",null,{"$f":"IF(C13=\"\",Import!E11033,IF(C13=\"X\", 200, 0))","v":0}]
[null,"Ensures that systems and/or procedures are in place to identify, report and promptly address internal control deficiencies related to operational risks",null,{"$f":"IF(C14=\"\",Import!E11034,IF(C14=\"X\", 200, 0))","v":0}]
[null,"Promotes full, open and timely disclosure from senior management on all significant issues related to operational risk",null,{"$f":"IF(C15=\"\",Import!E11035,IF(C15=\"X\", 200, 0))","v":0}]
[null,"Ensures that periodic independent reviews of the risk management function are performed and receives the findings of the review",null,{"$f":"IF(C16=\"\",Import!E11036,IF(C16=\"X\", 200, 0))","v":0}]
[null,null,null,{"$f":"SUM(D11:D16)","v":0}]
[]
[null,"Comments (optionally, the designated insurer may provide comments in the box below to support its responses above):"]

{"sheet":"Risk Man","index":101,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[[5,1,5,3],[20,1,20,3],[19,1,19,3]]}
[null,"INSURANCE GROUP RISK MANAGEMENT FUNCTION (TABLE 13B)",null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[]
[null,"The designated insurer of the insurance group is to review the following statements below.  The designated insurer is to place an “X” in the column “Implemented” where the Risk Management function meets the criteria (150 points for each fulfilled criteria).  The worksheet will automatically aggregate all scores."]
[]
[null,"The Risk Management Function:"]
[]
[null,"Description","Implemented","Score"]
[null,"Is independent of other operational units and has direct access to the parent company's Board of Directors",null,{"$f":"IF(C11=\"\",Import!E11037,IF(C11=\"X\", 150, 0))","v":0}]
[null,"Is entrenched in strategic planning, decision making and budgeting process",null,{"$f":"IF(C12=\"\",Import!E11038,IF(C12=\"X\", 150, 0))","v":0}]
[null,"Ensures that the risk management procedures and policies are well documented and approved by the parent company's Board of Directors",null,{"$f":"IF(C13=\"\",Import!E11039,IF(C13=\"X\", 150, 0))","v":0}]
[null,"Ensures that the risk management policies and procedures are communicated throughout the insurance group",null,{"$f":"IF(C14=\"\",Import!E11040,IF(C14=\"X\", 150, 0))","v":0}]
[null,"Ensures that operational risk management processes and procedures are reviewed at least annually",null,{"$f":"IF(C15=\"\",Import!E11041,IF(C15=\"X\", 150, 0))","v":0}]
[null,"Ensures that loss events arising from operational risks are documented and loss event data is integrated into the risk management strategy ",null,{"$f":"IF(C16=\"\",Import!E11042,IF(C16=\"X\", 150, 0))","v":0}]
[null,"Ensures that risk management recommendations are documented for operational units, ensures that deficiencies have remedial plans and that progress on the execution of such plans are reported to the parent company's Board of Directors at least annually",null,{"$f":"IF(C17=\"\",Import!E11043,IF(C17=\"X\", 150, 0))","v":0}]
[null,null,null,{"$f":"SUM(D11:D17)","v":0}]
[]
[null,"Comments (optionally, the designated insurer may provide comments in the box below to support its responses above):"]

{"sheet":"Identification","index":102,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,1,2,3],[4,1,4,12],[6,1,6,10],[6,11,6,12],[22,1,22,12],[12,1,12,2],[12,3,13,3],[12,4,12,12],[21,1,21,7]]}
[null,"INSURANCE GROUP RISK IDENTIFICATION (TABLE 13C)",null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[]
[null,"The designated insurer of the insurance group is to answer the following question.  If the answer to the question is \"No\" then the designated insurer does not have to complete the matrix/grid.  If the answer to the question is \"Yes\" then the designated insurer is to identify the stage of progression of each Operational Risk Area based upon the Dimension descriptor.  The designated insurer is then to input an “X” in the grid corresponding to the stage in the matrix table under the relevant Operational Risk Area."]
[]
[null,"Has your company taken steps to identify material risks arising from the Operational Risk Areas identified below? (Y/N) "]
[]
[null,"If \"Y\", identify the stage of each Operational Risk Area and input an \"X\" in the appropriate grid under each area."]
[]
[null,"Risk Identification Processes are:"]
[]
[null,"Progression",null,"Dimension","Operational Risk Areas"]
[null,"Stage","Scoring",null,"Fraud","Human Resources","Outsourcing","Distribution Channels","Business Processes","Business Continuity","Information Systems","Compliance","Total (Si)"]
[null,1,50,"“ad hoc”"]
[null,2,100,"Implemented but not standardised across the insurance group"]
[null,3,150,"Implemented, well documented policies and procedures that are understood by relevant staff, and standardised across the entire insurance group"]
[null,4,200,"In addition to Stage 3, processes are reviewed at least annually with the view to assessing effectiveness and introducing improvements"]
[null,null,null,null,{"$f":"IF(COUNTA(E15:E18)=0,Import!$E11044,IF(E15=\"X\", 50, IF(E16=\"X\", 100, IF(E17=\"X\", 150, IF(E18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(F15:F18)=0,Import!$E11045,IF(F15=\"X\", 50, IF(F16=\"X\", 100, IF(F17=\"X\", 150, IF(F18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(G15:G18)=0,Import!$E11046,IF(G15=\"X\", 50, IF(G16=\"X\", 100, IF(G17=\"X\", 150, IF(G18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(H15:H18)=0,Import!$E11047,IF(H15=\"X\", 50, IF(H16=\"X\", 100, IF(H17=\"X\", 150, IF(H18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(I15:I18)=0,Import!$E11048,IF(I15=\"X\", 50, IF(I16=\"X\", 100, IF(I17=\"X\", 150, IF(I18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(J15:J18)=0,Import!$E11049,IF(J15=\"X\", 50, IF(J16=\"X\", 100, IF(J17=\"X\", 150, IF(J18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(K15:K18)=0,Import!$E11050,IF(K15=\"X\", 50, IF(K16=\"X\", 100, IF(K17=\"X\", 150, IF(K18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(L15:L18)=0,Import!$E11051,IF(L15=\"X\", 50, IF(L16=\"X\", 100, IF(L17=\"X\", 150, IF(L18=\"X\", 200, 0)))))","v":0},{"$f":"SUM(E19:L19)","v":0},{"$f":"IF(M19>1600, \"ERR\", \"OK\")","v":"OK"}]
[]
[]
[null,"Comments (optionally, the designated insurer may provide comments in the box below to support its responses above):"]

{"sheet":"Measurement","index":103,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,1,2,3],[21,1,21,7],[22,1,23,12],[4,1,4,12],[6,10,6,11],[12,1,12,2],[12,3,13,3],[12,4,12,12]]}
[null,"INSURANCE GROUP RISK MEASUREMENT (TABLE 13D)",null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[]
[null,"The designated insurer of the insurance group is to answer the following question.  If the answer to the question is \"No\" then the designated insurer does not have to complete the matrix/grid.  If the answer to the question is \"Yes\" then the designated insurer is to identify the stage of progression of each Operational Risk Area based upon the Dimension descriptor.  The designated insurer is then to input an “X” in the grid corresponding to the stage in the matrix table under the relevant Operational Risk Area."]
[]
[null,"Has your company taken steps to measure material risks arising from the Operational Risk Areas identified below? (Y/N) "]
[]
[null,"If \"Y\", identify the stage of each Operational Risk Area and input an \"X\" in the appropriate grid under each area."]
[]
[null,"Risk Measurement processes are:"]
[]
[null,"Progression",null,"Dimension","Operational Risk Areas"]
[null,"Stage","Scoring",null,"Fraud","Human Resources","Outsourcing","Distribution Channels","Business Processes","Business Continuity","Information Systems","Compliance","Total (Si)"]
[null,1,50,"“ad hoc”"]
[null,2,100,"Implemented but not standardised across the insurance group"]
[null,3,150,"Implemented, well documented policies and procedures that are understood by relevant staff, and standardised across the entire insurance group"]
[null,4,200,"In addition to Stage 3, processes are reviewed at least annually with the view to assessing effectiveness and introducing improvements"]
[null,null,null,null,{"$f":"IF(COUNTA(E15:E18)=0,Import!$E11052,IF(E15=\"X\", 50, IF(E16=\"X\", 100, IF(E17=\"X\", 150, IF(E18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(F15:F18)=0,Import!$E11053,IF(F15=\"X\", 50, IF(F16=\"X\", 100, IF(F17=\"X\", 150, IF(F18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(G15:G18)=0,Import!$E11054,IF(G15=\"X\", 50, IF(G16=\"X\", 100, IF(G17=\"X\", 150, IF(G18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(H15:H18)=0,Import!$E11055,IF(H15=\"X\", 50, IF(H16=\"X\", 100, IF(H17=\"X\", 150, IF(H18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(I15:I18)=0,Import!$E11056,IF(I15=\"X\", 50, IF(I16=\"X\", 100, IF(I17=\"X\", 150, IF(I18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(J15:J18)=0,Import!$E11057,IF(J15=\"X\", 50, IF(J16=\"X\", 100, IF(J17=\"X\", 150, IF(J18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(K15:K18)=0,Import!$E11058,IF(K15=\"X\", 50, IF(K16=\"X\", 100, IF(K17=\"X\", 150, IF(K18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(L15:L18)=0,Import!$E11059,IF(L15=\"X\", 50, IF(L16=\"X\", 100, IF(L17=\"X\", 150, IF(L18=\"X\", 200, 0)))))","v":0},{"$f":"SUM(E19:L19)","v":0},{"$f":"IF(M19>1600, \"ERR\", \"OK\")","v":"OK"}]
[]
[]
[null,"Comments (optionally, the designated insurer may provide comments in the box below to support its responses above):"]

{"sheet":"Response","index":104,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,1,2,3],[21,1,21,7],[22,1,22,12],[4,1,4,12],[6,11,6,12],[12,1,12,2],[12,3,13,3],[12,4,12,12]]}
[null,"INSURANCE GROUP RISK RESPONSE (TABLE 13E)",null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[]
[null,"The designated insurer of the insurance group is to answer the following question.  If the answer to the question is \"No\" then the designated insurer does not have to complete the matrix/grid.  If the answer to the question is \"Yes\" then the designated insurer is to identify the stage of progression of each Operational Risk Area based upon the Dimension descriptor.  The designated insurer is then to input an “X” in the grid corresponding to the stage in the matrix table under the relevant Operational Risk Area."]
[]
[null,"Has your company taken steps to control and/or mitigate material risks arising from the Operational Risk Areas identified below? (Y/N)"]
[]
[null,"If \"Y\", identify the stage of each Operational Risk Area and input an \"X\" in the appropriate grid under each area."]
[]
[null,"Risk Response processes are:"]
[]
[null,"Progression",null,"Dimension","Operational Risk Areas"]
[null,"Stage","Scoring",null,"Fraud","Human Resources","Outsourcing","Distribution Channels","Business Processes","Business Continuity","Information Systems","Compliance","Total (Si)"]
[null,1,50,"“ad hoc”"]
[null,2,100,"Implemented but not standardised across the insurance group"]
[null,3,150,"Implemented, well documented policies and procedures that are understood by relevant staff, and standardised across the entire insurance group"]
[null,4,200,"In addition to Stage 3, processes are reviewed at least annually with the view to assessing effectiveness and introducing improvements"]
[null,null,null,null,{"$f":"IF(COUNTA(E15:E18)=0,Import!$E11060,IF(E15=\"X\", 50, IF(E16=\"X\", 100, IF(E17=\"X\", 150, IF(E18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(F15:F18)=0,Import!$E11061,IF(F15=\"X\", 50, IF(F16=\"X\", 100, IF(F17=\"X\", 150, IF(F18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(G15:G18)=0,Import!$E11062,IF(G15=\"X\", 50, IF(G16=\"X\", 100, IF(G17=\"X\", 150, IF(G18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(H15:H18)=0,Import!$E11063,IF(H15=\"X\", 50, IF(H16=\"X\", 100, IF(H17=\"X\", 150, IF(H18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(I15:I18)=0,Import!$E11064,IF(I15=\"X\", 50, IF(I16=\"X\", 100, IF(I17=\"X\", 150, IF(I18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(J15:J18)=0,Import!$E11065,IF(J15=\"X\", 50, IF(J16=\"X\", 100, IF(J17=\"X\", 150, IF(J18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(K15:K18)=0,Import!$E11066,IF(K15=\"X\", 50, IF(K16=\"X\", 100, IF(K17=\"X\", 150, IF(K18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(L15:L18)=0,Import!$E11067,IF(L15=\"X\", 50, IF(L16=\"X\", 100, IF(L17=\"X\", 150, IF(L18=\"X\", 200, 0)))))","v":0},{"$f":"SUM(E19:L19)","v":0},{"$f":"IF(M19>1600, \"ERR\", \"OK\")","v":"OK"}]
[]
[]
[null,"Comments (optionally, the designated insurer may provide comments in the box below to support its responses above):"]

{"sheet":"Monitoring & Reporting","index":105,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,1,2,3],[21,1,21,7],[22,1,22,12],[4,1,4,12],[6,10,6,11],[12,1,12,2],[12,3,13,3],[12,4,12,12]]}
[null,"INSURANCE GROUP RISK MONITORING & REPORTING (TABLE 13F)",null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]
[]
[null,"The designated insurer of the insurance group is to answer the following question.  If the answer to the question is \"No\" then the designated insurer does not have to complete the matrix/grid.  If the answer to the question is \"Yes\" then the designated insurer is to identify the stage of progression of each Operational Risk Area based upon the Dimension descriptor.  The designated insurer is then to input an “X” in the grid corresponding to the stage in the matrix table under the relevant Operational Risk Area."]
[]
[null,"Has your company taken steps to monitor and report material risks arising from the Operational Risk Areas identified below? (Y/N)"]
[]
[null,"If \"Y\", identify the stage of each Operational Risk Area and input an \"X\" in the appropriate grid under each area."]
[]
[null,"Risk Monitoring & Reporting processes are:"]
[]
[null,"Progression",null,"Dimension","Operational Risk Areas"]
[null,"Stage","Scoring",null,"Fraud","Human Resources","Outsourcing","Distribution Channels","Business Processes","Business Continuity","Information Systems","Compliance","Total (Si)"]
[null,1,50,"“ad hoc”"]
[null,2,100,"Implemented but not standardised across the insurance group"]
[null,3,150,"Implemented, well documented policies and procedures that are understood by relevant staff, and standardised across the entire insurance group"]
[null,4,200,"In addition to Stage 3, processes are reviewed at least annually with the view to assessing effectiveness and introducing improvements"]
[null,null,null,null,{"$f":"IF(COUNTA(E15:E18)=0,Import!$E11068,IF(E15=\"X\", 50, IF(E16=\"X\", 100, IF(E17=\"X\", 150, IF(E18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(F15:F18)=0,Import!$E11069,IF(F15=\"X\", 50, IF(F16=\"X\", 100, IF(F17=\"X\", 150, IF(F18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(G15:G18)=0,Import!$E11070,IF(G15=\"X\", 50, IF(G16=\"X\", 100, IF(G17=\"X\", 150, IF(G18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(H15:H18)=0,Import!$E11071,IF(H15=\"X\", 50, IF(H16=\"X\", 100, IF(H17=\"X\", 150, IF(H18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(I15:I18)=0,Import!$E11072,IF(I15=\"X\", 50, IF(I16=\"X\", 100, IF(I17=\"X\", 150, IF(I18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(J15:J18)=0,Import!$E11073,IF(J15=\"X\", 50, IF(J16=\"X\", 100, IF(J17=\"X\", 150, IF(J18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(K15:K18)=0,Import!$E11074,IF(K15=\"X\", 50, IF(K16=\"X\", 100, IF(K17=\"X\", 150, IF(K18=\"X\", 200, 0)))))","v":0},{"$f":"IF(COUNTA(L15:L18)=0,Import!$E11075,IF(L15=\"X\", 50, IF(L16=\"X\", 100, IF(L17=\"X\", 150, IF(L18=\"X\", 200, 0)))))","v":0},{"$f":"SUM(E19:L19)","v":0},{"$f":"IF(M19>1600, \"ERR\", \"OK\")","v":"OK"}]
[]
[]
[null,"Comments (optionally, the designated insurer may provide comments in the box below to support its responses above):"]

{"sheet":"Op Risk","index":106,"n_rows":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,1,1,7],[39,3,39,7],[32,3,32,7],[27,3,27,7],[29,3,29,7],[34,3,34,7],[36,3,36,7]]}
[null,"OPERATIONAL RISK CHARGE CALCULATION INSTRUCTIONS",null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"Subject to the Authority applying a re-assessment upon onsite inspection, the “Total Operational Risk Capital Charge” below will be applied to the GROUP BSCR (After Covariance Adjustment) sub-total in the GROUP BSCR model for purposes of arriving at its Enhanced Capital Requirement for the year-end filing."]
[]
[null,null,"Overall CIRA Score",{"$f":"'Corp Gov'!D17+'Risk Man'!D18+Identification!M19+Measurement!M19+'Monitoring & Reporting'!M19+Response!M19","v":0}]
[]
[null,null,"CIRA Scoring Grid"]
[]
[null,null,"OVERALL SCORE","APPLICABLE OPERATIONAL RISK CHARGE % OF \"GROUP BSCR AFTER COVARIANCE ADJUSTMENT\""]
[]
[null,null,"<= 5200",0.1]
[null,null,"> 5200 <= 6000",0.09]
[null,null,"> 6000 <= 6650",0.08]
[null,null,"> 6650 <= 7250",7.0000000000000007E-2]
[null,null,"> 7250 <= 7650",0.06]
[null,null,"> 7650 <= 7850",0.05]
[null,null,"> 7850 <= 8050",0.04]
[null,null,"> 8050 <= 8250",0.03]
[null,null,"> 8250 <= 8450",0.02]
[null,null,"> 8450",0.01]
[]
[null,null,"GROUP BSCR After Covariance Adjustment:",{"$f":"Summary!F37","v":0}]
[]
[null,null,"Operational Risk Charge % :",{"$f":"F23","v":0.1},null,{"$f":"IF(D4<=5200,0.1, IF(D4<=6000, 0.09, IF(D4<=6650, 0.08, IF(D4<=7250, 0.07, IF(D4<=7650, 0.06, IF(D4<=7850, 0.05, IF(D4<=8050, 0.04, IF(D4<=8250, 0.03, IF(D4<=8250, 0.03,IF(D4<=8450,0.02,IF(D4>8450,0.01,\"N/A\")))))))))))","v":0.1}]
[]
[null,null,"Total Operational Risk Capital Charge:",{"$f":"D21*D23","v":0}]
[]
[]
[null,null,"Signatory:"]
[]
[null,null,"Print Name:"]
[null,null,null,"Resident Director"]
[]
[null,null,"Date:"]
[]
[null,null,"Signatory:"]
[]
[null,null,"Print Name:"]
[null,null,null,"Director"]
[]
[null,null,"Date:"]
[]
[null,null,"Parent Company Name:",{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[]
[null,null,"Year-end:",{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]

{"sheet":"Op Risk (Revised)","index":107,"n_rows":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[[39,3,39,7],[1,1,1,7],[27,3,27,7],[29,3,29,7],[32,3,32,7],[34,3,34,7],[36,3,36,7]]}
[null,"OPERATIONAL RISK CHARGE CALCULATION INSTRUCTIONS",null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"Subject to the Authority applying a re-assessment upon onsite inspection, the “Total Operational Risk Capital Charge” below will be applied to the GROUP BSCR (After Covariance Adjustment) sub-total in the GROUP BSCR model for purposes of arriving at its Enhanced Capital Requirement for the year-end filing."]
[]
[null,null,"Overall CIRA Score",{"$f":"'Corp Gov'!D17+'Risk Man'!D18+Identification!M19+Measurement!M19+'Monitoring & Reporting'!M19+Response!M19","v":0}]
[]
[null,null,"CIRA Scoring Grid"]
[]
[null,null,"OVERALL SCORE","APPLICABLE OPERATIONAL RISK CHARGE % OF \"GROUP BSCR AFTER COVARIANCE ADJUSTMENT\""]
[]
[null,null,"<=4,000",0.2]
[null,null,"> 4,000 <= 5,200",0.18]
[null,null,"> 5,200 <= 6,000",0.15]
[null,null,"> 6,000 <= 6,650",0.12]
[null,null,"> 6,650 <= 7,250",0.09]
[null,null,"> 7,250 <= 7,650",7.0000000000000007E-2]
[null,null,"> 7,650 <= 7,850",0.05]
[null,null,"> 7,850 <= 8,050",0.03]
[null,null,"> 8,050 <= 8,250",0.02]
[null,null,"> 8,250",0.01]
[]
[null,null,"GROUP BSCR After Covariance Adjustment:",{"$f":"Summary!M37","v":0}]
[]
[null,null,"Operational Risk Charge % :",{"$f":"IF(D4<=4000,0.2,IF(D4<=5200,0.18,IF(D4<=6000,0.15,IF(D4<=6650,0.12,IF(D4<=7250,0.09,IF(D4<=7650,0.07,IF(D4<=7850,0.05,IF(D4<=8050,0.03,IF(D4<=8250,0.02,IF(D4>8250,0.01,\"N/A\"))))))))))","v":0.2}]
[]
[null,null,"Total Operational Risk Capital Charge:",{"$f":"D21*D23","v":0}]
[]
[]
[null,null,"Signatory:"]
[]
[null,null,"Print Name:"]
[null,null,null,"Resident Director"]
[]
[null,null,"Date:"]
[]
[null,null,"Signatory:"]
[]
[null,null,"Print Name:"]
[null,null,null,"Director"]
[]
[null,null,"Date:"]
[]
[null,null,"Parent Company Name:",{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[]
[null,null,"Year-end:",{"$f":"'Form 1EBS'!C3","v":"2022-12-31"}]

{"sheet":"Summary","index":108,"n_rows":163,"n_cols":48,"rows_kept":163,"cut":false,"hidden":false,"merged":[[34,45,36,46],[28,43,28,44],[28,41,28,42],[28,39,28,40],[7,9,7,10],[7,11,7,12],[82,9,82,12],[131,9,131,12],[138,6,138,7],[5,4,5,5],[152,6,152,7],[5,9,5,12],[93,9,93,12],[97,9,97,12],[103,9,103,12],[145,9,145,12],[131,14,131,19],[145,14,145,19],[5,14,5,17],[5,18,5,21],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,20,7,21]]}
[null,{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C7","v":"Enter Group Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utilize Automatic Label Adjustment:",null,null,null,"Yes"]
[null,"Bermuda Solvency Capital Requirement - (Group BSCR)"]
[null,{"$f":"\"For the Year Ending \"","v":"For the Year Ending "},null,{"$f":"TEXT('Group Information'!C3,\"dd mmmm yyyy\")","v":"31 December 2022"}]
[null,{"$f":"\"Expressed in \"","v":"Expressed in "},null,{"$f":"'Form 1EBS'!C4","v":" ['000s]United States Dollars"}]
[null,"REQUIRED CAPITAL AND SURPLUS",null,null,"2018 Year-End Methodology",null,null,null,null,"2019 Year-End Methodology",null,null,null,null,"2024 Year-End Methodology",null,null,null,"19YE / 24YE Transition (Supporting Calculation)",null,null,null,null,null,null,null,null,"Data for Pie Chart",null,null,null,null,null,"Cum. %","Mid.","Risk","Left","Top",null,"4 Right",null,"3 Right - 1 Down",null,"3 Right",null,"Custom",null,"Risk"]
[]
[null,null,null,null,null,null,null,null,null,"Net Capital Charge",null,"Gross Capital Charge",null,null,"Net Capital Charge",null,"Gross Capital Charge",null,"Net Capital Charge",null,"Gross Capital Charge"]
[null,"Market Risk",null,null,null,null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(J10:J14),MMULT('Correlation Matrix (2019 YE)'!B7:F11,J10:J14)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(L10:L14),MMULT('Correlation Matrix (2019 YE)'!B7:F11,L10:L14)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(O10:O14),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,O10:O14)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Q10:Q14),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,Q10:Q14)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(S10:S14),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,S10:S14)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(U10:U14),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,U10:U14)))","v":0}]
[null,"Cfi","Fixed Income Investment Risk",null,null,{"$f":"ROUND('Fixed Income Investments'!F99,$M$163)","v":0},null,null,null,{"$f":"ROUND('Fixed Income Investments (Rev.)'!I136,$M$163)","v":0},null,{"$f":"ROUND('Fixed Income Investments (Rev.)'!I136,$M$163)","v":0},null,null,{"$f":"ROUND('Fixed Income Investments (Rev.)'!$I136,$M$163)","v":0},null,{"$f":"ROUND('Fixed Income Investments (Rev.)'!$I136,$M$163)","v":0},null,{"$f":"ROUND('Fixed Income Investments (Rev.)'!$I136,$M$163)","v":0},null,{"$f":"ROUND('Fixed Income Investments (Rev.)'!$I136,$M$163)","v":0},null,null,"Fixed Income",null,null,null,null,{"$f":"J10","v":0},{"$f":"IF($K$37=0,1/16,AC10/$AC$29)","v":6.25E-2},{"$f":"L10","v":0},{"$f":"IF($M$37=0,1/16,AE10/$AE$29)","v":6.25E-2},null,{"$f":"(SUM(AF$10:AF10)/AF$29)+0.125","v":0.1875},null,"FI",{"$f":"IF(AT10=\"\",IF(Test_Statistic<$AO$37,AN10,IF(Test_Statistic<$AQ$37,AP10,AR10)),AT10)","v":300},{"$f":"IF(AU10=\"\",IF(Test_Statistic<$AO$37,AO10,IF(Test_Statistic<$AQ$37,AQ10,AS10)),AU10)","v":60},null,{"$f":"IF(AH15>1,300,IF(AH15>0.6,260,240))","v":260},{"$f":"IF(AH17>1,50,IF(AH15>1,20,IF(AH15>0.6,25,15)))","v":25},{"$f":"IF(Test_Statistic_2<1,300,300)","v":300},60,280,60,null,null,"FI"]
[null,"Ceq","Equity Investment Risk",null,"Without Grandfathering",{"$f":"ROUND('Equity Investments'!F51,$M$163)","v":0},null,null,null,{"$f":"ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!F51+'Equity Investments (Non-Grandf)'!R58),'Equity Investments (Revised)'!R56),$M$163)","v":0},null,{"$f":"ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!F51+'Equity Investments (Non-Grandf)'!P58),'Equity Investments (Revised)'!P56),$M$163)","v":0},null,null,{"$f":"ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F51+'Equity Investments (Non-Grandf)'!$R58),'Equity Investments (Revised)'!$R56),$M$163)","v":0},null,{"$f":"ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F51+'Equity Investments (Non-Grandf)'!$P58),'Equity Investments (Revised)'!$P56),$M$163)","v":0},null,{"$f":"ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F51+'Equity Investments (Non-Grandf)'!$R58),'Equity Investments (Revised)'!$R56),$M$163)","v":0},null,{"$f":"ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F51+'Equity Investments (Non-Grandf)'!$P58),'Equity Investments (Revised)'!$P56),$M$163)","v":0},null,null,"Equity",null,null,null,null,{"$f":"J11","v":0},6.25E-2,{"$f":"L11","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF11)/AF$29)+0.125","v":0.25},null,"EI",{"$f":"IF(AT11=\"\",IF(Test_Statistic<$AO$37,AN11,IF(Test_Statistic<$AQ$37,AP11,AR11)),AT11)","v":300},{"$f":"IF(AU11=\"\",IF(Test_Statistic<$AO$37,AO11,IF(Test_Statistic<$AQ$37,AQ11,AS11)),AU11)","v":120},null,{"$f":"IF(AH15>0.6,300,300)","v":300},{"$f":"IF(AH17>1,90,IF(AH15>1,60,IF(AH15>0.6,90,60)))","v":90},300,120,280,140,null,null,"EI"]
[null,"Cint","Interest Rate / Liquidity Risk",null,"Duration-Based Approach",{"$f":"ROUND('Interest Rate-Liquidity Risk'!G14,$M$163)","v":0},null,null,null,{"$f":"ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!E117),$M$163)","v":0},null,{"$f":"ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!D117),$M$163)","v":0},null,null,{"$f":"ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!$E117),$M$163)","v":0},null,{"$f":"ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!$D117),$M$163)","v":0},null,{"$f":"ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!$E117),$M$163)","v":0},null,{"$f":"ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!$D117),$M$163)","v":0},null,null,"Interest & Liquidity",null,null,null,null,{"$f":"J12","v":0},6.25E-2,{"$f":"L12","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF12)/AF$29)+0.125","v":0.3125},null,"IR",{"$f":"IF(AT12=\"\",IF(Test_Statistic<$AO$37,AN12,IF(Test_Statistic<$AQ$37,AP12,AR12)),AT12)","v":280},250,null,{"$f":"IF(AH15>0.6,300,300)","v":300},{"$f":"IF(AH17>1,140,IF(AH15>1,120,IF(AH15>0.6,150,100)))","v":150},{"$f":"IF(Test_Statistic_2<0.95,280,260)","v":280},{"$f":"IF(Test_Statistic_2<0.95,170,200)","v":170},180,250,null,null,"IR"]
[null,"CCurr","Currency Risk",null,null,{"$f":"ROUND('Currency Risk'!I28,$M$163)","v":0},null,null,null,{"$f":"ROUND('Currency Risk (Revised)'!Y39,$M$163)","v":0},null,{"$f":"ROUND('Currency Risk (Revised)'!X39,$M$163)","v":0},null,null,{"$f":"ROUND('Currency Risk (Revised)'!$Y39,$M$163)","v":0},null,{"$f":"ROUND('Currency Risk (Revised)'!$X39,$M$163)","v":0},null,{"$f":"ROUND('Currency Risk (Revised)'!$Y39,$M$163)","v":0},null,{"$f":"ROUND('Currency Risk (Revised)'!$X39,$M$163)","v":0},null,null,"Currency Risk",null,null,null,null,{"$f":"J13","v":0},6.25E-2,{"$f":"L13","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF13)/AF$29)+0.125","v":0.375}]
[null,"CConc","Concentration Risk",null,null,{"$f":"ROUND('Concentration Risk'!F111,$M$163)","v":0},null,null,null,{"$f":"ROUND('Concentration Risk (Revised)'!F123,$M$163)","v":0},null,{"$f":"ROUND('Concentration Risk (Revised)'!F123,$M$163)","v":0},null,null,{"$f":"ROUND('Concentration Risk (Revised)'!$F123,$M$163)","v":0},null,{"$f":"ROUND('Concentration Risk (Revised)'!$F123,$M$163)","v":0},null,{"$f":"ROUND('Concentration Risk (Revised)'!$F123,$M$163)","v":0},null,{"$f":"ROUND('Concentration Risk (Revised)'!$F123,$M$163)","v":0},null,null,"Concentration Risk",null,null,null,null,{"$f":"J14","v":0},6.25E-2,{"$f":"L14","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF14)/AF$29)+0.125","v":0.4375}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit Risk",null,null,null,null,{"$f":"J17","v":0},6.25E-2,{"$f":"L17","v":0},6.25E-2,null,{"$f":"IF(ISERROR(AF29),0,(SUM(AF$10:AF17)/AF$29)+0.125)","v":0.625},{"$f":"IF(ISERROR(AVERAGE(AH17:AH17)),0,AVERAGE(AH17:AH17))","v":0.625},"C",{"$f":"IF(AT17=\"\",IF(Test_Statistic<$AO$37,AN15,IF(Test_Statistic<$AQ$37,AP15,AR15)),AT17)","v":50},{"$f":"IF(AU17=\"\",IF(Test_Statistic<$AO$37,AO15,IF(Test_Statistic<$AQ$37,AQ15,AS15)),AU17)","v":70},null,{"$f":"IF(AH17>1,200,IF(AH15>1,50,IF(AH15>0.6,50,180)))","v":50},{"$f":"IF(AH17>1,5,IF(AH15>0.6,IF(AI17>0.5,60,120),IF(AH15>0.6,100,200)))","v":60},{"$f":"IF(Test_Statistic_2<0.95,50,160)","v":50},{"$f":"IF(Test_Statistic_2<0.95,70,5)","v":70},{"$f":"IF(Test_Statistic_2<1,50,180)","v":50},{"$f":"IF(Test_Statistic_2<1,50,5)","v":50}]
[null,"Credit Risk",null,null,null,null,null,null,null,null,{"$f":"J17","v":0},null,{"$f":"L17","v":0},null,null,{"$f":"O17","v":0},null,{"$f":"Q17","v":0},null,{"$f":"S17","v":0},null,{"$f":"U17","v":0},null,"Premium Risk",null,null,null,null,{"$f":"J20","v":0},6.25E-2,{"$f":"L20","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF16)/AF$29)+0.125","v":0.5625},{"$f":"IF(ISERROR(AVERAGE(AH12:AH16)),0,AVERAGE(AH12:AH16))","v":0.46250000000000002},"P",{"$f":"IF(AT20=\"\",IF(Test_Statistic<$AO$37,AN16,IF(Test_Statistic<$AQ$37,AP16,AR16)),AT20)","v":180},250,null,{"$f":"IF(AH17>1,250,IF(AH15>1,300,IF(AH15>0.6,260,300)))","v":260},{"$f":"IF(AH15>0.6,185,140)","v":185},{"$f":"IF(Test_Statistic_2<0.95,180,120)","v":180},200,100,250]
[null,"Ccred","Credit Risk",null,null,{"$f":"ROUND('Credit Risk'!F47,$M$163)","v":0},null,null,null,{"$f":"ROUND('Credit Risk (Revised)'!H84,$M$163)","v":0},null,{"$f":"ROUND('Credit Risk (Revised)'!H84,$M$163)","v":0},null,null,{"$f":"ROUND('Credit Risk (Revised)'!$H84,$M$163)","v":0},null,{"$f":"ROUND('Credit Risk (Revised)'!$H84,$M$163)","v":0},null,{"$f":"ROUND('Credit Risk (Revised)'!$H84,$M$163)","v":0},null,{"$f":"ROUND('Credit Risk (Revised)'!$H84,$M$163)","v":0},null,null,"Reserve Risk",null,null,null,null,{"$f":"J21","v":0},6.25E-2,{"$f":"L21","v":0},6.25E-2,null,{"$f":"IF(ISERROR(AF29),0,(SUM(AF$10:AF17)/AF$29)+0.125)","v":0.625},{"$f":"IF(ISERROR(AVERAGE(AH16:AH17)),0,AVERAGE(AH16:AH17))","v":0.59375},"R",{"$f":"IF(AT21=\"\",IF(Test_Statistic<$AO$37,AN17,IF(Test_Statistic<$AQ$37,AP17,AR17)),AT21)","v":50},160,null,{"$f":"IF(AH17>1,50,IF(AH15>0.6,120,260))","v":120},{"$f":"IF(AH17>1,90,IF(AH15>0.6,200,185))","v":200},50,{"$f":"IF(Test_Statistic_2<0.95,160,80)","v":160},{"$f":"IF(Test_Statistic_2<1,50,50)","v":50},150,null,null,"C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catastrophe Risk",null,null,null,null,{"$f":"J22","v":0},6.25E-2,{"$f":"L22","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF18)/AF$29)+0.125","v":0.6875},null,"CAT",{"$f":"IF(AT22=\"\",IF(Test_Statistic<$AO$37,AN18,IF(Test_Statistic<$AQ$37,AP18,AR18)),AT22)","v":180},{"$f":"IF(AU22=\"\",IF(Test_Statistic<$AO$37,AO18,IF(Test_Statistic<$AQ$37,AQ18,AS18)),AU22)","v":5},null,{"$f":"IF(AH17>1,260,IF(AH15>1,200,IF(AH15>0.6,180,40)))","v":180},{"$f":"IF(AH17>1,15,IF(AH15>0.6,5,100))","v":5},{"$f":"IF(Test_Statistic_2<0.95,180,240)","v":180},{"$f":"IF(Test_Statistic_2<0.95,5,20)","v":5},{"$f":"IF(Test_Statistic_2<1,180,240)","v":180},{"$f":"IF(Test_Statistic_2<1,5,20)","v":5}]
[null,"P&C Insurance Risk",null,null,null,null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(J20:J22),MMULT('Correlation Matrix (2019 YE)'!H7:J9,J20:J22)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(L20:L22),MMULT('Correlation Matrix (2019 YE)'!H7:J9,L20:L22)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(O20:O22),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,O20:O22)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Q20:Q22),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,Q20:Q22)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(S20:S22),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,S20:S22)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(U20:U22),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,U20:U22)))","v":0},null,"Mortality",null,null,null,null,{"$f":"J25","v":0},6.25E-2,{"$f":"L25","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF19)/AF$29)+0.125","v":0.75},null,"CAT",{"$f":"IF(AT25=\"\",IF(Test_Statistic<$AO$37,AN19,IF(Test_Statistic<$AQ$37,AP19,AR19)),AT25)","v":180},{"$f":"IF(AU25=\"\",IF(Test_Statistic<$AO$37,AO19,IF(Test_Statistic<$AQ$37,AQ19,AS19)),AU25)","v":5},null,{"$f":"IF(AH15>1,260,IF(AH18>1,200,IF(AH18>0.6,180,40)))","v":180},{"$f":"IF(AH15>1,15,IF(AH18>0.6,5,100))","v":5},180,5,180,5]
[null,"Cprem- gb","Premium Risk - General Business",null,null,{"$f":"ROUND('Premium Risk'!H59,$M$163)","v":0},null,null,null,{"$f":"ROUND('Premium Risk (Revised)'!N59,$M$163)","v":0},null,{"$f":"ROUND('Premium Risk (Revised)'!N59,$M$163)","v":0},null,null,{"$f":"ROUND('Premium Risk (Revised)'!$N59,$M$163)","v":0},null,{"$f":"ROUND('Premium Risk (Revised)'!$N59,$M$163)","v":0},null,{"$f":"ROUND('Premium Risk (Revised)'!$N59,$M$163)","v":0},null,{"$f":"ROUND('Premium Risk (Revised)'!$N59,$M$163)","v":0},null,null,"Morbidity And Disability",null,null,null,null,{"$f":"J28","v":0},6.25E-2,{"$f":"L28","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF20)/AF$29)+0.125","v":0.8125},null,"CAT",{"$f":"IF(AT28=\"\",IF(Test_Statistic<$AO$37,AN20,IF(Test_Statistic<$AQ$37,AP20,AR20)),AT28)","v":180},{"$f":"IF(AU28=\"\",IF(Test_Statistic<$AO$37,AO20,IF(Test_Statistic<$AQ$37,AQ20,AS20)),AU28)","v":5},null,{"$f":"IF(AH18>1,260,IF(AH19>1,200,IF(AH19>0.6,180,40)))","v":180},{"$f":"IF(AH18>1,15,IF(AH19>0.6,5,100))","v":5},180,5,180,5,null,null,"P"]
[null,"Crsvs- gb","Reserve Risk - General Business",null,null,{"$f":"ROUND('Reserve Risk'!H49,$M$163)","v":0},null,null,null,{"$f":"ROUND('Reserve Risk (Revised)'!H42,$M$163)","v":0},null,{"$f":"ROUND('Reserve Risk (Revised)'!H42,$M$163)","v":0},null,null,{"$f":"ROUND('Reserve Risk (Revised)'!$H42,$M$163)","v":0},null,{"$f":"ROUND('Reserve Risk (Revised)'!$H42,$M$163)","v":0},null,{"$f":"ROUND('Reserve Risk (Revised)'!$H42,$M$163)","v":0},null,{"$f":"ROUND('Reserve Risk (Revised)'!$H42,$M$163)","v":0},null,null,"Longevity",null,null,null,null,{"$f":"J29","v":0},6.25E-2,{"$f":"L29","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF21)/AF$29)+0.125","v":0.875},null,"CAT",{"$f":"IF(AT29=\"\",IF(Test_Statistic<$AO$37,AN21,IF(Test_Statistic<$AQ$37,AP21,AR21)),AT29)","v":180},{"$f":"IF(AU29=\"\",IF(Test_Statistic<$AO$37,AO21,IF(Test_Statistic<$AQ$37,AQ21,AS21)),AU29)","v":5},null,{"$f":"IF(AH19>1,260,IF(AH20>1,200,IF(AH20>0.6,180,40)))","v":180},{"$f":"IF(AH19>1,15,IF(AH20>0.6,5,100))","v":5},180,5,180,5,null,null,"R"]
[null,"C cat- gb","Catastrophe Risk - General Business",null,null,{"$f":"ROUND('Catastrophe Risk'!E24,$M$163)","v":0},null,null,null,{"$f":"ROUND('Catastrophe Risk (Revised)'!E24,$M$163)","v":0},null,{"$f":"ROUND('Catastrophe Risk (Revised)'!E24,$M$163)","v":0},null,null,{"$f":"ROUND(SQRT('Catastrophe Risk (Revised)'!$E24^2+'Man-Made Catastrophe Risk'!D5^2),$M$163)","v":0},null,{"$f":"ROUND(SQRT('Catastrophe Risk (Revised)'!$E24^2+'Man-Made Catastrophe Risk'!D5^2),$M$163)","v":0},null,{"$f":"IF(YEAR($M$56)<2024,\"\",IF(YEAR($M$56)<=2024,J22*(2/3)+O22*(1/3),IF(YEAR($M$56)=2025,J22*(1/3)+O22*(2/3),O22)))","v":0},null,{"$f":"IF(YEAR($M$56)<2024,\"\",IF(YEAR($M$56)<=2024,L22*(2/3)+Q22*(1/3),IF(YEAR($M$56)=2025,L22*(1/3)+Q22*(2/3),Q22)))","v":0},null,null,"Stop Loss",null,null,null,null,{"$f":"J26","v":0},6.25E-2,{"$f":"L26","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF22)/AF$29)+0.125","v":0.9375},null,"CAT",{"$f":"IF(AT26=\"\",IF(Test_Statistic<$AO$37,AN22,IF(Test_Statistic<$AQ$37,AP22,AR22)),AT26)","v":180},{"$f":"IF(AU26=\"\",IF(Test_Statistic<$AO$37,AO22,IF(Test_Statistic<$AQ$37,AQ22,AS22)),AU26)","v":5},null,180,5,180,5,180,5,null,null,"CAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Riders",null,null,null,null,{"$f":"J27","v":0},6.25E-2,{"$f":"L27","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF23)/AF$29)+0.125","v":1},null,"CAT",{"$f":"IF(AT27=\"\",IF(Test_Statistic<$AO$37,AN23,IF(Test_Statistic<$AQ$37,AP23,AR23)),AT27)","v":180},{"$f":"IF(AU27=\"\",IF(Test_Statistic<$AO$37,AO23,IF(Test_Statistic<$AQ$37,AQ23,AS23)),AU27)","v":5},null,180,5,180,5,180,5]
[null,"LT Insurance Risk",null,null,null,null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(J25:J31),MMULT('Correlation Matrix (2019 YE)'!L7:R13,J25:J31)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(L25:L31),MMULT('Correlation Matrix (2019 YE)'!L7:R13,L25:L31)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(O25:O33),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,O25:O33)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Q25:Q33),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,Q25:Q33)))","v":0},null,{"$f":"IF(YEAR($M$56)<2024,\"\",\nIF(YEAR($M$56)<=2024,K24*(90%)+P24*(10%),\nIF(YEAR($M$56)=2025,K24*(80%)+P24*(20%),\nIF(YEAR($M$56)=2026,K24*(70%)+P24*(30%),\nIF(YEAR($M$56)=2027,K24*(60%)+P24*(40%),\nIF(YEAR($M$56)=2028,K24*(50%)+P24*(50%),\nIF(YEAR($M$56)=2029,K24*(40%)+P24*(60%),\nIF(YEAR($M$56)=2030,K24*(30%)+P24*(70%),\nIF(YEAR($M$56)=2031,K24*(20%)+P24*(80%),\nIF(YEAR($M$56)=2032,K24*(10%)+P24*(90%),P24\n))))))))))","v":0},null,{"$f":"IF(YEAR($M$56)<2024,\"\",\nIF(YEAR($M$56)<=2024,M24*(90%)+R24*(10%),\nIF(YEAR($M$56)=2025,M24*(80%)+R24*(20%),\nIF(YEAR($M$56)=2026,M24*(70%)+R24*(30%),\nIF(YEAR($M$56)=2027,M24*(60%)+R24*(40%),\nIF(YEAR($M$56)=2028,M24*(50%)+R24*(50%),\nIF(YEAR($M$56)=2029,M24*(40%)+R24*(60%),\nIF(YEAR($M$56)=2030,M24*(30%)+R24*(70%),\nIF(YEAR($M$56)=2031,M24*(20%)+R24*(80%),\nIF(YEAR($M$56)=2032,M24*(10%)+R24*(90%),R24\n))))))))))","v":0},null,"Other Ins.",null,null,null,null,{"$f":"J31","v":0},6.25E-2,{"$f":"L31","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF24)/AF$29)+0.125","v":1.0625},null,"CAT",{"$f":"IF(AT31=\"\",IF(Test_Statistic<$AO$37,AN24,IF(Test_Statistic<$AQ$37,AP24,AR24)),AT31)","v":180},{"$f":"IF(AU31=\"\",IF(Test_Statistic<$AO$37,AO24,IF(Test_Statistic<$AQ$37,AQ24,AS24)),AU31)","v":5},null,180,5,180,5,180,5]
[null,"C LTmort","Insurance Risk - Mortality - Long-Term Business",null,null,{"$f":"ROUND('LT Insurance Risk'!O60,$M$163)","v":0},null,null,null,{"$f":"ROUND('LT Insurance Risk'!O60,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!O60,$M$163)","v":0},null,null,{"$f":"ROUND('LT Insurance Risk'!$O60,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O60,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O60,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O60,$M$163)","v":0},null,null,"Variable Annuity",null,null,null,null,{"$f":"J30","v":0},6.25E-2,{"$f":"L30","v":0},6.25E-2,null,{"$f":"(SUM(AF$10:AF25)/AF$29)+0.125","v":1.125},null,"CAT",{"$f":"IF(AT30=\"\",IF(Test_Statistic<$AO$37,AN25,IF(Test_Statistic<$AQ$37,AP25,AR25)),AT30)","v":180},{"$f":"IF(AU30=\"\",IF(Test_Statistic<$AO$37,AO25,IF(Test_Statistic<$AQ$37,AQ25,AS25)),AU30)","v":5},null,200,5,180,5,180,5,null,null,"CAT"]
[null,"C LTsl","Insurance Risk - Stop Loss - Long-Term Business",null,null,{"$f":"ROUND('LT Insurance Risk'!O61,$M$163)","v":0},null,null,null,{"$f":"ROUND('LT Insurance Risk'!O61,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!O61,$M$163)","v":0},null,null,{"$f":"ROUND('LT Insurance Risk'!$O61,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O61,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O61,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O61,$M$163)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT"]
[null,"C LTr","Insurance Risk - Riders - Long-Term Business",null,null,{"$f":"ROUND('LT Insurance Risk'!O62,$M$163)","v":0},null,null,null,{"$f":"ROUND('LT Insurance Risk'!O62,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!O62,$M$163)","v":0},null,null,{"$f":"ROUND('LT Insurance Risk'!$O62,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O62,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O62,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O62,$M$163)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT"]
[null,"C LTmorb","Insurance Risk - Morbidity And Disability - Long-Term Business",null,null,{"$f":"ROUND('LT Insurance Risk'!O63,$M$163)","v":0},null,null,null,{"$f":"ROUND('LT Insurance Risk'!O63,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!O63,$M$163)","v":0},null,null,{"$f":"ROUND('LT Insurance Risk'!$O63,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O63,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O63,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O63,$M$163)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT"]
[null,"C Ltlong","Insurance Risk - Longevity - Long-Term Business",null,null,{"$f":"ROUND('LT Insurance Risk'!O64,$M$163)","v":0},null,null,null,{"$f":"ROUND('LT Insurance Risk'!O64,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!O64,$M$163)","v":0},null,null,{"$f":"ROUND('LT Insurance Risk'!$O64,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O64,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O64,$M$163)","v":0},null,{"$f":"ROUND('LT Insurance Risk'!$O64,$M$163)","v":0},null,null,"Total",null,null,null,null,{"$f":"SUM(AC10:AC25)","v":0},{"$f":"SUM(AD10:AD28)","v":1},{"$f":"SUM(AE10:AE25)","v":0},{"$f":"SUM(AF10:AF28)","v":1},null,null,null,null,null,null,null,{"$f":"AN37&\" - \"&AO37","v":"0 - 0.425"},null,{"$f":"AO37&\" - \"&AQ37","v":"0.425 - 0.575"},null,{"$f":"AQ37&\" - \"&AS37","v":"0.575 - 1"},null,null,null,"CAT"]
[null,"C LTVA","Variable Annuity Guarantee Risk - Long-Term Business",null,null,{"$f":"ROUND(IF('Schedule VIIIA (EBS)'!S12=0,'LT Variable Annuity Gte Risk'!W60,'Schedule VIIIA (EBS)'!S12),$M$163)","v":0},null,null,null,{"$f":"ROUND(IF('Schedule VIIIA (EBS)'!S12=0,'LT Variable Annuity Gte Risk'!W60,'Schedule VIIIA (EBS)'!S12),$M$163)","v":0},null,{"$f":"ROUND(IF('Schedule VIIIA (EBS)'!S12=0,'LT Variable Annuity Gte Risk'!W60,'Schedule VIIIA (EBS)'!S12),$M$163)","v":0},null,null,{"$f":"ROUND(IF('Schedule VIIIA (EBS)'!$S12=0,'LT Variable Annuity Gte Risk'!$W60,'Schedule VIIIA (EBS)'!$S12),$M$163)","v":0},null,{"$f":"ROUND(IF('Schedule VIIIA (EBS)'!$S12=0,'LT Variable Annuity Gte Risk'!$W60,'Schedule VIIIA (EBS)'!$S12),$M$163)","v":0},null,{"$f":"ROUND(IF('Schedule VIIIA (EBS)'!$S12=0,'LT Variable Annuity Gte Risk'!$W60,'Schedule VIIIA (EBS)'!$S12),$M$163)","v":0},null,{"$f":"ROUND(IF('Schedule VIIIA (EBS)'!$S12=0,'LT Variable Annuity Gte Risk'!$W60,'Schedule VIIIA (EBS)'!$S12),$M$163)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT"]
[null,"C LToth","Other Insurance Risk - Long-Term Business",null,null,{"$f":"ROUND('LT Other Insurance Risk'!H25,$M$163)","v":0},null,null,null,{"$f":"ROUND('LT Other Insurance Risk'!H25,$M$163)","v":0},null,{"$f":"ROUND('LT Other Insurance Risk'!H25,$M$163)","v":0},null,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT"]
[null,"CLTLapse","Lapse -  LTB",null,"1.A",null,null,null,null,null,null,null,null,null,{"$f":"IF($E$32=\"1.A\",Lapse!$I85,IF($E$32=\"1.B\",Lapse!$K85,IF($E$32=\"2.A\",Lapse!$M85,IF($E$32=\"2.B\",Lapse!$O85,0))))","v":0},null,{"$f":"IF(E32=\"1.A\",Lapse!H85,IF(E32=\"1.B\",Lapse!J85,IF(E32=\"2.A\",Lapse!L85,IF(E32=\"2.B\",Lapse!N85,0))))","v":0},null,{"$f":"IF($E$32=\"1.A\",Lapse!$I85,IF($E$32=\"1.B\",Lapse!$K85,IF($E$32=\"2.A\",Lapse!$M85,IF($E$32=\"2.B\",Lapse!$O85,0))))","v":0},null,{"$f":"IF(E32=\"1.A\",Lapse!H85,IF(E32=\"1.B\",Lapse!J85,IF(E32=\"2.A\",Lapse!L85,IF(E32=\"2.B\",Lapse!N85,0))))","v":0}]
[null,"CLTExps","Expenses -  LTB",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Expense!$M20,$N$210)","v":0},null,{"$f":"ROUND(Expense!$L20,$N$210)","v":0},null,{"$f":"ROUND(Expense!$M20,$N$210)","v":0},null,{"$f":"ROUND(Expense!$L20,$N$210)","v":0}]
[]
[null,"Group BSCR (Prior to Covariance Adjustment)",null,null,null,{"$f":"SUM(F10:F31)","v":0},null,null,null,null,{"$f":"SUM(J10:J31)","v":0},null,{"$f":"SUM(L10:L31)","v":0},null,null,{"$f":"SUM(O10:O33)","v":0},null,{"$f":"SUM(Q10:Q33)","v":0},null,{"$f":"SUM(S10:S33)","v":0},null,{"$f":"SUM(U10:U33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the above to manually change label positions."]
[]
[null,"Group BSCR (After Covariance Adjustment)",null,null,null,{"$f":"(F10^2+F11^2+F12^2+F13^2+F14^2+F20^2+(1/2*F17+F21)^2+(1/2*F17)^2+(F25+F26+F27)^2+F28^2+F29^2+-0.5*((F25+F26+F27)*F29)+F31^2+F30^2+F22^2)^0.5","v":0},null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE('Correlation Matrix (2019 YE)'!Z10:Z13),MMULT('Correlation Matrix (2019 YE)'!T7:W10,'Correlation Matrix (2019 YE)'!Z10:Z13)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE('Correlation Matrix (2019 YE)'!Z3:Z6),MMULT('Correlation Matrix (2019 YE)'!T7:W10,'Correlation Matrix (2019 YE)'!Z3:Z6)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE('Correlation Matrix (2024 YE)'!AB10:AB13),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,'Correlation Matrix (2024 YE)'!AB10:AB13)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE('Correlation Matrix (2024 YE)'!AB3:AB6),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,'Correlation Matrix (2024 YE)'!AB3:AB6)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE('Correlation Matrix (2024 YE)'!AC10:AC13),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,'Correlation Matrix (2024 YE)'!AC10:AC13)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE('Correlation Matrix (2024 YE)'!AC3:AC6),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,'Correlation Matrix (2024 YE)'!AC3:AC6)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"0.5-AN83","v":0.42499999999999999},{"$f":"AO37","v":0.42499999999999999},{"$f":"0.5+AN83","v":0.57499999999999996},{"$f":"AQ37","v":0.57499999999999996},1]
[]
[null,null,"Operational Risk (%)",null,null,{"$f":"'Op Risk'!D23","v":0.1},null,null,null,null,null,null,{"$f":"'Op Risk (Revised)'!D23","v":0.2},null,null,null,null,{"$f":"'Op Risk (Revised)'!$D$23","v":0.2},null,null,null,{"$f":"'Op Risk (Revised)'!$D$23","v":0.2}]
[]
[null,"Cop","Operational Risk Capital Charge ($)",null,null,{"$f":"$F$37*$F$39","v":0},null,null,null,null,null,null,{"$f":"($M$37+M49)*$M$39","v":0},null,null,null,null,{"$f":"(R37+R49)*R39","v":0},null,null,null,{"$f":"(V37+V49)*V39","v":0},null,null,null,null,null,null,"Minimum Solvency Margin",null,{"$f":"MAX(M96,0)","v":0},"ECR",null,{"$f":"MAX($AE$41,$AE$43)","v":0}]
[]
[null,"Cadj","Capital Adjustment for (Regulatory) Capital Requirement for:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group BSCR",null,{"$f":"MAX(M65,0)","v":0}]
[]
[null,null,"(1) Regulated Non-Insurance Financial Operating Entities",null,null,{"$f":"'Schedule XIA'!X313","v":0},null,null,null,null,null,null,{"$f":"'Schedule XIA'!X313","v":0},null,null,null,null,{"$f":"'Schedule XIA'!$X313","v":0},null,null,null,{"$f":"'Schedule XIA'!$X313","v":0}]
[]
[null,null,"(2) Unregulated Entities Where the Parent Exercises Control (Except IHC)",null,null,{"$f":"'Schedule XIB'!X313","v":0},null,null,null,null,null,null,{"$f":"'Schedule XIB'!X313","v":0},null,null,null,null,{"$f":"'Schedule XIB'!$X313","v":0},null,null,null,{"$f":"'Schedule XIB'!$X313","v":0}]
[]
[null,"CMgmtAction",null,null,null,null,null,null,null,null,null,null,{"$f":"K129","v":0},null,null,null,null,{"$f":"L129","v":0},null,null,null,{"$f":"M129","v":0}]
[]
[null,"Other Capital Adjustment",null,null,null,{"$f":"M134","v":0},null,null,null,null,null,null,{"$f":"M148","v":0},null,null,null,null,{"$f":"R134","v":0},null,null,null,{"$f":"R148","v":0}]
[]
[null,"Capital Add-on / Reduction (BMA Assessment)",null,null,null,{"$f":"('CSP (2018YE Rules)'!O683-'CSP (2018YE Rules)'!O677)-('CSP (2018YE Rules)'!F683-'CSP (2018YE Rules)'!F677)","v":0},null,null,null,null,null,null,{"$f":"('CSP (2019YE Rules)'!R902-'CSP (2019YE Rules)'!R900)-('CSP (2019YE Rules)'!I902-'CSP (2019YE Rules)'!I900)","v":0},null,null,null,null,{"$f":"('CSP (2024YE Rules)'!R928-'CSP (2024YE Rules)'!R926)-('CSP (2024YE Rules)'!I928-'CSP (2024YE Rules)'!I926)","v":0},null,null,null,{"$f":"'CSP (2024YE Rules)'!AA928-'CSP (2024YE Rules)'!AA926-V37-V41-V45-V47-V49","v":0}]
[]
[null,"Transition BSCR Calculation"]
[null,null,null,null,null,null,null,null,null,null,null,"Valuation Date","2024-12-31",null,null,null,"Valuation Date",{"$f":"M56","v":"2024-12-31"},null,null,"Valuation Date",{"$f":"$R$56","v":"2024-12-31"}]
[null,null,null,null,null,null,null,null,null,null,null,"Start of Phase-in",2018]
[]
[null,"Proportion of charges due to Long-Term",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(F20:F31)=0,0,SUM(F25:F31)/SUM(F20:F31))","v":0}]
[null,"Weighted average transition period for the first year (rounded)",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((M59*10)+((1-M59)*3),0)","v":3}]
[null,"Applicable transition period (use first year calculation in all future years)",null,null,null,null,null,null,null,null,null,null,10]
[]
[null,"Transition BSCR ",null,null,null,null,null,null,null,null,null,"18YE & 19YE BSCR Rules only:",{"$f":"IF(M65=0,0,(MIN(M61,(YEAR(M56)-M57))/M61*(M65-F65)+F65))","v":0},null,null,null,"18YE & 19YE & 24YE BSCR Rules:",{"$f":"IF(V65=0,0,(MIN(M61,(YEAR(M56)-M57))/M61*(V65-F65)+F65))","v":0}]
[]
[null,"Group BSCR ",null,null,"18YE BSCR Rules only:",{"$f":"F37+F41+F45+F47+F51+F53","v":0},null,null,null,null,null,"19YE BSCR Rules only:",{"$f":"M37+M41+M45+M47+M53+M51+M49","v":0},null,null,null,"24YE BSCR Rules only:",{"$f":"R37+R41+R45+R47+R49+R51+R53","v":0},null,null,"19YE & 24YE BSCR Rules only:",{"$f":"V37+V41+V45+V47+V49+V51+V53","v":0}]
[]
[null,"Transitional ECR Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(M63,M96)","v":0},null,null,null,null,{"$f":"MAX(R63,$M$96)","v":0}]
[]
[null,"Transitional Target Capital Level",null,null,null,null,null,null,null,null,null,null,{"$f":"M67*1.2","v":0},null,null,null,null,{"$f":"R67*1.2","v":0}]
[]
[null,"Transitional BSCR Ratio",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M65=0,\"n/a\",M92/M63)","v":"n/a"},null,null,null,null,{"$f":"IF(R65=0,\"n/a\",M92/R63)","v":"n/a"}]
[]
[null,"Transitional ECR Ratio ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M65=0,\"n/a\",M92/M67)","v":"n/a"},null,null,null,null,{"$f":"IF(R65=0,\"n/a\",M92/R67)","v":"n/a"}]
[null,null,null,null,"Without CSP Transitionals",null,null,null,null,null,null,"Without CSP Transitionals",null,null,null,null,"Without CSP Transitionals"]
[null,"Enhanced Capital Requirement",null,null,{"$f":"'CSP (2018YE Rules)'!L686","v":0},{"$f":"MAX(M96,F65)","v":0},null,null,null,null,null,{"$f":"+'CSP (2019YE Rules)'!$O$917","v":0},{"$f":"MAX(M96,M65)","v":0},null,null,null,{"$f":"'CSP (2024YE Rules)'!O943","v":0},{"$f":"MAX(M96,R65)","v":0}]
[]
[null,"Target Capital Level",null,null,{"$f":"+E75*1.2","v":0},{"$f":"F75*1.2","v":0},null,null,null,null,null,{"$f":"+L75*1.2","v":0},{"$f":"M75*1.2","v":0},null,null,null,{"$f":"+Q75*1.2","v":0},{"$f":"R75*1.2","v":0}]
[]
[null,"BSCR Ratio",null,null,{"$f":"'CSP (2018YE Rules)'!L687","v":"n/a"},{"$f":"IF($F$65=0,\"n/a\",$M$92/$F$65)","v":"n/a"},null,null,null,null,null,{"$f":"+'CSP (2019YE Rules)'!$O$918","v":"n/a"},{"$f":"IF($M$65=0,\"n/a\",$M$92/$M$65)","v":"n/a"},null,null,null,{"$f":"'CSP (2024YE Rules)'!O944","v":"n/a"},{"$f":"IF($R$65=0,\"n/a\",$M$92/$R$65)","v":"n/a"}]
[null,"BSCR Ratio (Risk Margin on full 24YE Rules)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+Q79*$M$93/$M$92,\"n/a\")","v":"n/a"},{"$f":"IFERROR(R79*$M$93/$M$92,\"n/a\")","v":"n/a"}]
[null,"ECR Ratio",null,null,{"$f":"'CSP (2018YE Rules)'!L688","v":"n/a"},{"$f":"IF($F$65=0,\"n/a\",$M$92/$F$75)","v":"n/a"},null,null,null,null,null,{"$f":"+'CSP (2019YE Rules)'!$O$919","v":"n/a"},{"$f":"IF($M$65=0,\"n/a\",$M$92/$M$75)","v":"n/a"},null,null,null,{"$f":"'CSP (2024YE Rules)'!O945","v":"n/a"},{"$f":"IF($R$65=0,\"n/a\",$M$92/$R$75)","v":"n/a"}]
[null,"ECR Ratio (Risk Margin on full 24YE Rules)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Q81*$M$93/$M$92,\"n/a\")","v":"n/a"},{"$f":"IFERROR(R81*$M$93/$M$92,\"n/a\")","v":"n/a"}]
[null,"AVAILABLE STATUTORY CAPITAL AND SURPLUS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2,"Swing"]
[]
[null,"Total Statutory Economic Capital and Surplus",null,null,"Form 1EBS, Line (40)",null,null,null,null,null,null,null,{"$f":"'Form 1EBS'!F214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data for Column Chart"]
[null,"Capital Contribution",null,null,null,null,null,null,null,null,null,null,0]
[null,"Capital Reduction for Entities with Insufficient Data",null,null,null,null,null,null,null,null,null,null,{"$f":"-'Schedule XID'!V313","v":0}]
[null,"Pre-Adjusted Available Statutory Economic Capital and Surplus",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M85:M87)","v":0}]
[]
[null,null,"Capital Add-on / Reduction (BMA Assessment)",null,null,null,null,null,null,null,null,null,0]
[]
[null,"Available Statutory Economic Capital and Surplus",null,null,null,null,null,null,null,null,null,null,{"$f":"M88-SUM(M90:M90)","v":0}]
[null,"Available Statutory Economic Capital and Surplus (RM on full 24YE Rules)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Risk Margin Info'!B4=0,M92,M92+('Form 1EBS'!F123+'Form 1EBS'!F153)-'Risk Margin Info'!B4)","v":0}]
[null,"MINIMUM MARGIN OF SOLVENCY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18YE & 19YE only"]
[null,"Minimum Margin of Solvency",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule XII'!$T$314","v":0},null,null,null,null,null,null,null,null,null,null,null,"18YE & 19YE & 24YE",null,null,null,null,null,null,"Bottom",null,"Top","Level"]
[]
[null,"ENHANCED CAPITAL REQUIREMENT & TARGET CAPITAL LEVEL",null,null,null,null,null,null,null,{"$f":" \"Transitional Values as at \" &RIGHT(YEAR($M$56),2)&\"YE\"","v":"Transitional Values as at 24YE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted Surplus","Available Statutory Capital and Surplus",null,{"$f":"IF($M$92=0,15000000,$M$92)","v":15000000},null,{"$f":"AH$104-AF98","v":10000000},{"$f":"IF($M$92=0,25000000,$M$92)","v":25000000}]
[null,null,null,null,null,null,null,null,null,null,null,"BSCR Rules:"]
[null,"Enhanced Capital Requirement",null,null,null,null,null,null,null,null,null,"18YE & 19YE & 24YE",{"$f":"IF(L100=Y95,MAX(M96,M63), IF(L100=Y96,MAX(M96,R63),\"\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mandatory Control Level (100% of ACL)","Regulatory Action Level 1",1,{"$f":"IF($AH$41=100000,15000000,$AH$41)","v":0},null,{"$f":"AH$104-AF100","v":25000000},{"$f":"AE100*AF$101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Authorized Control Level (120% of ACL)","Regulatory Action Level 2",1.2,{"$f":"IF($AH$41=100000,15000000,$AH$41)","v":0},null,{"$f":"AH$104-AF101","v":25000000},{"$f":"AE101*AF$101","v":0}]
[null,"Target Capital Level",null,null,null,null,null,null,null,null,null,null,{"$f":"$M$100*1.2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AL3",null,{"$f":"IF(M37=0,15000000,M37)","v":15000000},null,{"$f":"AH$104-AF102","v":10000000},{"$f":"AE102*AF$101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AL4",null,{"$f":"IF(M37=0,15000000,M37)","v":15000000},null,{"$f":"AH$104-AF103","v":10000000},{"$f":"AE103*AF$101","v":0}]
[null,"RATIOS",null,null,null,null,null,null,null,{"$f":" \"Transitional Values as at \" &RIGHT(YEAR($M$56),2)&\"YE\"","v":"Transitional Values as at 24YE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Column",null,{"$f":"MAX(AI98:AI103)","v":25000000}]
[]
[null,"Group Bermuda Solvency Capital Requirement Ratio",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R65=0,\"n/a\",$M$92/IF(L100=Y95,MAX(M96,M63), IF(L100=Y96,MAX(M96,R63),\"\")))","v":"n/a"}]
[]
[null,"Group Enhanced Capital Requirement Ratio",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$65=0,\"n/a\",$M$92/$M$100)","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Insurance Reserves for Long-Term Business",null,null,null,{"$f":"'Schedule VII (EBS)'!D46","v":0}]
[]
[null,"Enhancement Capital Requirement Met",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M108=\"n/a\",\"n/a\",IF(AND(M108>100%,E122=\"Yes\",F122=\"Yes\"),\"YES\",\"NO\"))","v":"n/a"}]
[]
[]
[null,"Eligible Capital",null,null,null,{"$f":"'Form 1EBS'!$F$7","v":"2022-12-31"}]
[]
[null,null,null,null,"Applied to MSM","Applied to ECR"]
[]
[null,"Tier 1 Capital ",null,null,{"$f":"'Schedule XIII(a)'!G94","v":0},{"$f":"'Schedule XIII(a)'!I94","v":0}]
[null,"Tier 2 Capital ",null,null,{"$f":"'Schedule XIII(a)'!G95","v":0},{"$f":"'Schedule XIII(a)'!I95","v":0}]
[null,"Tier 3 Capital ",null,null,null,{"$f":"'Schedule XIII(a)'!I96","v":0}]
[null,"Total Capital",null,null,{"$f":"+'Schedule XIII(a)'!G97","v":0},{"$f":"+'Schedule XIII(a)'!I97","v":0}]
[]
[null,"Insurer met Eligible Capital Requirement",null,null,{"$f":"IF(E120>=M96,\"YES\",\"NO\")","v":"YES"},{"$f":"IF(F120>=M100,\"YES\",\"NO\")","v":"YES"}]
[]
[]
[null,"Capital Adjustment - Management Action ",null,null,null,null,null,null,null,null,"2019 Method","2024 Method","19/24 Method"]
[]
[null,"Implied Loss-absorbing capacity of Technical Provisions without cap",null,null,null,null,null,null,null,null,{"$f":"M37-K37","v":0},{"$f":"R37-P37","v":0},{"$f":"V37-T37","v":0}]
[null,"Initial FDB / Bonus reserve on EBS basis",null,null,null,null,null,null,null,null,{"$f":"Import!I11081","v":0},{"$f":"Import!I11081","v":0},{"$f":"Import!I11081","v":0}]
[null,"Adj. for the Loss-absorbing capacity of Tech. Provisions",null,null,null,null,null,null,null,null,{"$f":"-MAX(MIN(K127,K128),0)","v":0},{"$f":"-MAX(MIN(L127,L128),0)","v":0},0]
[]
[]
[null,"Other Capital Adjustment",null,null,null,null,null,null,null,"2018 Year-End Methodology",null,null,null,null,"2024 Year-End Methodology"]
[]
[null,"Adjustment = -min (BSCR x t, Limit, 20% x BSCR)",null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN(D140,F143,M139)","v":0},null,null,null,null,{"$f":"-MIN(P140,R143,T139)","v":0}]
[]
[null,"Test 1",null,null,"Test 2",null,"Test 3",null,null,null,null,null,null,null,{"$f":"B136","v":"Test 1"},null,{"$f":"E136","v":"Test 2"},null,{"$f":"G136","v":"Test 3"}]
[]
[null,"BSCR",null,{"$f":"F37+F41+F45+F47+F49+F53","v":0},"Limit = Past LAC + Current LAC + Future LAC",null,"BSCR",null,null,null,null,null,{"$f":"F37+F41+F45+F47+F49+F53","v":0},null,{"$f":"B138","v":"BSCR"},{"$f":"R37+R41+R45+R47+R49+R53","v":0},{"$f":"E138","v":"Limit = Past LAC + Current LAC + Future LAC"},null,{"$f":"G138","v":"BSCR"},{"$f":"R37+R41+R45+R47+R49+R53","v":0}]
[null,"T",null,{"$f":"Import!I11079","v":0},"Loss Carryback Provision",{"$f":"MAX(0,Import!I11080)","v":0},0.2,null,null,null,null,null,{"$f":"M138*G139","v":0},null,{"$f":"B139","v":"T"},{"$f":"Import!I11079","v":0},{"$f":"E139","v":"Loss Carryback Provision"},{"$f":"MAX(0,Import!I11080)","v":0},0.2,{"$f":"T138*S139","v":0}]
[null,"Test Result",null,{"$f":"MAX(0,D138*D139)","v":0},"PAST LAC",{"$f":"F139*D139","v":0},null,null,null,null,null,null,null,null,{"$f":"B140","v":"Test Result"},{"$f":"MAX(0,P138*P139)","v":0},"PAST LAC",{"$f":"R139*P139","v":0}]
[null,null,null,null,"Current LAC",{"$f":"'Form 1EBS'!F177-'Form 1EBS'!F85","v":0},null,null,null,null,null,null,null,null,null,null,"Current LAC",{"$f":"'Form 1EBS'!F177-'Form 1EBS'!F85","v":0}]
[null,null,null,null,"Future LAC",{"$f":"('Form 1EBS'!F123+'Form 1EBS'!F153)*D139","v":0},null,null,null,null,null,null,null,null,null,null,"Future LAC",{"$f":"('Form 1EBS'!F123+'Form 1EBS'!F153)*P139","v":0}]
[null,null,null,null,"Total Limit",{"$f":"MAX(0,SUM(F140:F142))","v":0},null,null,null,null,null,null,null,null,null,null,"Total Limit",{"$f":"MAX(0,SUM(R140:R142))","v":0}]
[]
[]
[null,"Other Capital Adjustment",null,null,null,null,null,null,null,"2019 Year-End Methodology",null,null,null,null,"19YE / 24YE Transition"]
[]
[null,"Adjustment = -min (BSCR x t, Limit, 20% x BSCR)",null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN(D154,F157,M153)","v":0},null,null,null,null,{"$f":"-MIN(P154,R157,T153)","v":0}]
[]
[null,"Test 1",null,null,"Test 2",null,"Test 3",null,null,null,null,null,null,null,{"$f":"B150","v":"Test 1"},null,{"$f":"E150","v":"Test 2"},null,{"$f":"G150","v":"Test 3"}]
[]
[null,"BSCR",null,{"$f":"M37+M41+M45+M47+M49+M53","v":0},"Limit = Past LAC + Current LAC + Future LAC",null,"BSCR",null,null,null,null,null,{"$f":"M37+M41+M45+M47+M53+M49","v":0},null,{"$f":"B152","v":"BSCR"},{"$f":"V37+V41+V45+V47+V49+V53","v":0},{"$f":"E152","v":"Limit = Past LAC + Current LAC + Future LAC"},null,{"$f":"G152","v":"BSCR"},{"$f":"V37+V41+V45+V47+V49+V53","v":0}]
[null,"T",null,{"$f":"Import!I11079","v":0},"Loss Carryback Provision",{"$f":"MAX(0,Import!I11080)","v":0},0.2,null,null,null,null,null,{"$f":"M152*G153","v":0},null,{"$f":"B153","v":"T"},{"$f":"Import!I11079","v":0},{"$f":"E153","v":"Loss Carryback Provision"},{"$f":"MAX(0,Import!I11080)","v":0},{"$f":"G153","v":0.2},{"$f":"T152*S153","v":0}]
[null,"Test Result",null,{"$f":"MAX(0,D152*D153)","v":0},"PAST LAC",{"$f":"F153*D153","v":0},null,null,null,null,null,null,null,null,"Test Result",{"$f":"MAX(0,P152*P153)","v":0},"PAST LAC",{"$f":"R153*P153","v":0}]
[null,null,null,null,"Current LAC",{"$f":"'Form 1EBS'!F177-'Form 1EBS'!F85","v":0},null,null,null,null,null,null,null,null,null,null,"Current LAC",{"$f":"'Form 1EBS'!F177-'Form 1EBS'!F85","v":0}]
[null,null,null,null,"Future LAC",{"$f":"('Form 1EBS'!F123+'Form 1EBS'!F153)*D153","v":0},null,null,null,null,null,null,null,null,null,null,"Future LAC",{"$f":"('Form 1EBS'!F123+'Form 1EBS'!F153)*P153","v":0}]
[null,null,null,null,"Total Limit",{"$f":"MAX(0,SUM(F154:F156))","v":0},null,null,null,null,null,null,null,null,null,null,"Total Limit",{"$f":"MAX(0,SUM(R154:R156))","v":0}]
[]
[]
[]
[]
[]
[null,"Rounding (decimal places)",null,null,null,null,null,null,null,null,null,null,10]

{"sheet":"Fixed Income Investments","index":109,"n_rows":99,"n_cols":6,"rows_kept":99,"cut":false,"hidden":false,"merged":[[103,0,103,1],[1,5,1,6]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"Fixed Income Investment Risk ($000)",null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,"(1)","(2)","(3)"]
[]
[]
[null,"TYPE OF ",null,"ASSET","CAPITAL","REQUIRED"]
[null,"FIXED INCOME INVESTMENTS","STATEMENT SOURCE","VALUE","FACTOR","CAPITAL"]
[]
[null,"(a)  Corporate & Sovereign Bonds",null,null,null,"(1) x (2)"]
[]
[null,"BSCR Rating"]
[null,0,"Sch II EBS, Line (1), Column 1 & Sch IIA EBS, Line (1), Column 1",{"$f":"+'Schedule II (EBS)'!D12+'Schedule IIA (EBS)'!D12","v":0},0,{"$f":"IF($D$12<0,0,$D$12*$E$12)","v":0}]
[null,1,"Sch II EBS, Line (2), Column 1 & Sch IIA EBS, Line (2), Column 1",{"$f":"+'Schedule II (EBS)'!D13+'Schedule IIA (EBS)'!D13","v":0},4.0000000000000001E-3,{"$f":"IF($D$13<0,0,$D$13*$E$13)","v":0}]
[null,2,"Sch II EBS, Line (3), Column 1 & Sch IIA EBS, Line (3), Column 1",{"$f":"+'Schedule II (EBS)'!D14+'Schedule IIA (EBS)'!D14","v":0},8.0000000000000002E-3,{"$f":"IF($D$14<0,0,$D$14*$E$14)","v":0}]
[null,3,"Sch II EBS, Line (4), Column 1 & Sch IIA EBS, Line (4), Column 1",{"$f":"+'Schedule II (EBS)'!D15+'Schedule IIA (EBS)'!D15","v":0},1.4999999999999999E-2,{"$f":"IF($D$15<0,0,$D$15*$E$15)","v":0}]
[null,4,"Sch II EBS, Line (5), Column 1 & Sch IIA EBS, Line (5), Column 1",{"$f":"+'Schedule II (EBS)'!D16+'Schedule IIA (EBS)'!D16","v":0},0.03,{"$f":"IF($D$16<0,0,$D$16*$E$16)","v":0}]
[null,5,"Sch II EBS, Line (6), Column 1 & Sch IIA EBS, Line (6), Column 1",{"$f":"+'Schedule II (EBS)'!D17+'Schedule IIA (EBS)'!D17","v":0},0.08,{"$f":"IF($D$17<0,0,$D$17*$E$17)","v":0}]
[null,6,"Sch II EBS, Line (7), Column 1 & Sch IIA EBS, Line (7), Column 1",{"$f":"+'Schedule II (EBS)'!D18+'Schedule IIA (EBS)'!D18","v":0},0.15,{"$f":"IF($D$18<0,0,$D$18*$E$18)","v":0}]
[null,7,"Sch II EBS, Line (8), Column 1 & Sch IIA EBS, Line (8), Column 1",{"$f":"+'Schedule II (EBS)'!D19+'Schedule IIA (EBS)'!D19","v":0},0.26300000000000001,{"$f":"IF($D$19<0,0,$D$19*$E$19)","v":0}]
[null,8,"Sch II EBS, Line (9), Column 1 & Sch IIA EBS, Line (9), Column 1",{"$f":"+'Schedule II (EBS)'!D20+'Schedule IIA (EBS)'!D20","v":0},0.35,{"$f":"IF($D$20<0,0,$D$20*$E$20)","v":0}]
[]
[null,"(a)  SUBTOTAL -  CORPORATE BONDS",null,{"$f":"IF(SUM(D12:D20)>=0,SUM(D12:D20),0)","v":0},null,{"$f":"IF(SUM(F12:F20)>=0,SUM(F12:F20),0)","v":0}]
[]
[null,"(b) Residential Mortgage-Backed Securities"]
[]
[null,"BSCR Rating"]
[null,1,"Sch II EBS, Line (2), Column 3 & Sch IIA EBS, Line (2), Column 3",{"$f":"+'Schedule II (EBS)'!H13+'Schedule IIA (EBS)'!H13","v":0},6.0000000000000001E-3,{"$f":"IF(D27<0,0,D27*E27)","v":0}]
[null,2,"Sch II EBS, Line (3), Column 3 & Sch IIA EBS, Line (3), Column 3",{"$f":"+'Schedule II (EBS)'!H14+'Schedule IIA (EBS)'!H14","v":0},1.2E-2,0]
[null,3,"Sch II EBS, Line (4), Column 3 & Sch IIA EBS, Line (4), Column 3",{"$f":"+'Schedule II (EBS)'!H15+'Schedule IIA (EBS)'!H15","v":0},0.02,0]
[null,4,"Sch II EBS, Line (5), Column 3 & Sch IIA EBS, Line (5), Column 3",{"$f":"+'Schedule II (EBS)'!H16+'Schedule IIA (EBS)'!H16","v":0},0.04,0]
[null,5,"Sch II EBS, Line (6), Column 3 & Sch IIA EBS, Line (6), Column 3",{"$f":"+'Schedule II (EBS)'!H17+'Schedule IIA (EBS)'!H17","v":0},0.11,0]
[null,6,"Sch II EBS, Line (7), Column 3 & Sch IIA EBS, Line (7), Column 3",{"$f":"+'Schedule II (EBS)'!H18+'Schedule IIA (EBS)'!H18","v":0},0.25,0]
[null,7,"Sch II EBS, Line (8), Column 3 & Sch IIA EBS, Line (8), Column 3",{"$f":"+'Schedule II (EBS)'!H19+'Schedule IIA (EBS)'!H19","v":0},0.35,0]
[null,8,"Sch II EBS, Line (9), Column 3 & Sch IIA EBS, Line (9), Column 3",{"$f":"+'Schedule II (EBS)'!H20+'Schedule IIA (EBS)'!H20","v":0},0.35,0]
[]
[null,"(b)  SUBTOTAL - RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,{"$f":"SUM(D27:D34)","v":0},null,{"$f":"IF(SUM(F27:F34)>=0,SUM(F27:F34),0)","v":0}]
[]
[null,"(c) Commercial Mortgage-Backed Securities / Asset-Backed Securities"]
[]
[null,"BSCR Rating"]
[null,1,"Sch II EBS, Line (2), Column 5 & Sch IIA EBS, Line (2), Column 5",{"$f":"'Schedule II (EBS)'!L13+'Schedule IIA (EBS)'!L13","v":0},5.0000000000000001E-3,{"$f":"IF(D41<0,0,D41*E41)","v":0}]
[null,2,"Sch II EBS, Line (3), Column 5 & Sch IIA EBS, Line (3), Column 5",{"$f":"'Schedule II (EBS)'!L14+'Schedule IIA (EBS)'!L14","v":0},0.01,0]
[null,3,"Sch II EBS, Line (4), Column 5 & Sch IIA EBS, Line (4), Column 5",{"$f":"'Schedule II (EBS)'!L15+'Schedule IIA (EBS)'!L15","v":0},1.7999999999999999E-2,0]
[null,4,"Sch II EBS, Line (5), Column 5 & Sch IIA EBS, Line (5), Column 5",{"$f":"'Schedule II (EBS)'!L16+'Schedule IIA (EBS)'!L16","v":0},3.5000000000000003E-2,0]
[null,5,"Sch II EBS, Line (6), Column 5 & Sch IIA EBS, Line (6), Column 5",{"$f":"'Schedule II (EBS)'!L17+'Schedule IIA (EBS)'!L17","v":0},0.1,0]
[null,6,"Sch II EBS, Line (7), Column 5 & Sch IIA EBS, Line (7), Column 5",{"$f":"'Schedule II (EBS)'!L18+'Schedule IIA (EBS)'!L18","v":0},0.2,0]
[null,7,"Sch II EBS, Line (8), Column 5 & Sch IIA EBS, Line (8), Column 5",{"$f":"'Schedule II (EBS)'!L19+'Schedule IIA (EBS)'!L19","v":0},0.3,0]
[null,8,"Sch II EBS, Line (9), Column 5 & Sch IIA EBS, Line (9), Column 5",{"$f":"'Schedule II (EBS)'!L20+'Schedule IIA (EBS)'!L20","v":0},0.35,0]
[]
[]
[null,"(c)  SUBTOTAL - COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,{"$f":"SUM(D41:D48)","v":0},null,{"$f":"IF(SUM(F41:F48)>=0,SUM(F41:F48),0)","v":0}]
[]
[null,"(d) Bond Mutual Funds"]
[]
[null,"BSCR Rating"]
[null,0,"Sch II EBS, Line (1), Column 7 & Sch IIA EBS, Line (1), Column 7",{"$f":"'Schedule II (EBS)'!P12+'Schedule IIA (EBS)'!P12","v":0},0,{"$f":"IF(D56<0,0,D56*E56)","v":0}]
[null,1,"Sch II EBS, Line (2), Column 7 & Sch IIA EBS, Line (2), Column 7",{"$f":"'Schedule II (EBS)'!P13+'Schedule IIA (EBS)'!P13","v":0},4.0000000000000001E-3,0]
[null,2,"Sch II EBS, Line (3), Column 7 & Sch IIA EBS, Line (3), Column 7",{"$f":"'Schedule II (EBS)'!P14+'Schedule IIA (EBS)'!P14","v":0},8.0000000000000002E-3,0]
[null,3,"Sch II EBS, Line (4), Column 7 & Sch IIA EBS, Line (4), Column 7",{"$f":"'Schedule II (EBS)'!P15+'Schedule IIA (EBS)'!P15","v":0},1.4999999999999999E-2,0]
[null,4,"Sch II EBS, Line (5), Column 7 & Sch IIA EBS, Line (5), Column 7",{"$f":"'Schedule II (EBS)'!P16+'Schedule IIA (EBS)'!P16","v":0},0.03,0]
[null,5,"Sch II EBS, Line (6), Column 7 & Sch IIA EBS, Line (6), Column 7",{"$f":"'Schedule II (EBS)'!P17+'Schedule IIA (EBS)'!P17","v":0},0.08,0]
[null,6,"Sch II EBS, Line (7), Column 7 & Sch IIA EBS, Line (7), Column 7",{"$f":"'Schedule II (EBS)'!P18+'Schedule IIA (EBS)'!P18","v":0},0.15,0]
[null,7,"Sch II EBS, Line (8), Column 7 & Sch IIA EBS, Line (8), Column 7",{"$f":"'Schedule II (EBS)'!P19+'Schedule IIA (EBS)'!P19","v":0},0.26300000000000001,0]
[null,8,"Sch II EBS, Line (9), Column 7 & Sch IIA EBS, Line (9), Column 7",{"$f":"'Schedule II (EBS)'!P20+'Schedule IIA (EBS)'!P20","v":0},0.35,0]
[]
[null,"(d)  SUBTOTAL - BOND MUTUAL FUNDS",null,{"$f":"SUM(D56:D64)","v":0},null,{"$f":"IF(SUM(F56:F64)>=0,SUM(F56:F64),0)","v":0}]
[]
[null,"(e) Mortgage Loans"]
[]
[null,"Insured/Guaranteed Mortgages","Sch II EBS, Line (22), Column 1 & Sch IIA EBS, Line (22), Column 1",{"$f":"+'Schedule II (EBS)'!D57+'Schedule IIA (EBS)'!D57","v":0},3.0000000000000001E-3,{"$f":"IF(D70<0,0,D70*E70)","v":0}]
[null,"Other Commercial and Farm Mortgages","Sch II EBS, Line (23), Column 1 & Sch IIA EBS, Line (23), Column 1 ",{"$f":"+'Schedule II (EBS)'!D58+'Schedule IIA (EBS)'!D58","v":0},0.05,{"$f":"IF(D71<0,0,D71*E71)","v":0}]
[null,"Other Residential Mortgages","Sch II EBS, Line (24), Column 1 & Sch IIA EBS, Line (24), Column 1",{"$f":"+'Schedule II (EBS)'!D59+'Schedule IIA (EBS)'!D59","v":0},1.4999999999999999E-2,{"$f":"IF(D72<0,0,D72*E72)","v":0}]
[null,"Mortgages Not In Good Standing","Sch II EBS, Line (25), Column 1 & Sch IIA EBS, Line (25), Column 1",{"$f":"+'Schedule II (EBS)'!D60+'Schedule IIA (EBS)'!D60","v":0},0.25,{"$f":"IF(D73<0,0,D73*E73)","v":0}]
[]
[null,"(e)  SUBTOTAL - MORTGAGE LOANS",null,{"$f":"SUM(D70:D73)","v":0},null,{"$f":"IF(SUM(F70:F73)>=0,SUM(F70:F73),0)","v":0}]
[]
[null,"(f) Other Fixed Income Investments"]
[]
[null,"Other Loans","Form 1EBS, Line (8)",{"$f":"'Form 1EBS'!F56","v":0},0.05,{"$f":"IF(D79<0,0,D79*E79)","v":0}]
[]
[null,"Cash and Cash Equivalent Counterparty Balances By BSCR Rating"]
[]
[null,"BSCR Rating 0 ","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G81","v":0},0,{"$f":"IF($D$83<0,0,$D$83*$E$83)","v":0}]
[null,"BSCR Rating 1","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G82","v":0},1E-3,{"$f":"IF($D$84<0,0,$D$84*$E$84)","v":0}]
[null,"BSCR Rating 2","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G83","v":0},2E-3,{"$f":"IF($D$85<0,0,$D$85*$E$85)","v":0}]
[null,"BSCR Rating 3","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G84","v":0},3.0000000000000001E-3,{"$f":"IF($D$86<0,0,$D$86*$E$86)","v":0}]
[null,"BSCR Rating 4","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G85","v":0},5.0000000000000001E-3,{"$f":"IF($D$87<0,0,$D$87*$E$87)","v":0}]
[null,"BSCR Rating 5","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G86","v":0},1.4999999999999999E-2,{"$f":"IF($D$88<0,0,$D$88*$E$88)","v":0}]
[null,"BSCR Rating 6","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G87","v":0},0.04,{"$f":"IF($D$89<0,0,$D$89*$E$89)","v":0}]
[null,"BSCR Rating 7","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G88","v":0},0.06,{"$f":"IF($D$90<0,0,$D$90*$E$90)","v":0}]
[null,"BSCR Rating 8","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G89","v":0},0.09,{"$f":"IF($D$91<0,0,$D$91*$E$91)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D83:D92)","v":0},null,{"$f":"SUM(F83:F92)","v":0}]
[]
[null,"Diversification Adjustment up to 40%",null,null,{"$f":"+'Schedule XIX'!G98","v":0},{"$f":"SUM(F83:F91)*-('Schedule XIX'!G98)","v":0}]
[]
[null,"(f)  SUBTOTAL - OTHER FIXED INCOME SECURITIES",null,{"$f":"SUM(D79,D93)","v":0},null,{"$f":"IF(SUM(F79,F93,F95)>=0,SUM(F79,F93,F95),0)","v":0}]
[]
[null,"(G)  TOTAL FIXED INCOME INVESTMENTS [ (a)+(b)+(c)+(d)+(e)+(f) ]",null,{"$f":"D22+D36+D51+D66+D75+D97","v":0},null,{"$f":"F22+F36+F51+F66+F75+F97","v":0}]

{"sheet":"Fixed Income Investments (Rev.)","index":110,"n_rows":136,"n_cols":9,"rows_kept":136,"cut":false,"hidden":false,"merged":[[57,2,57,5],[44,2,44,5],[45,2,45,5],[46,2,46,5],[19,2,19,5],[26,2,26,5],[47,2,47,5],[55,2,55,5],[56,2,56,5],[63,2,63,5],[116,2,116,3],[115,2,115,5],[116,4,116,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[15,2,15,5],[69,2,69,5],[70,2,70,5],[71,2,71,5],[72,2,72,5],[16,2,16,5],[17,2,17,5],[18,2,18,5],[58,2,58,5],[59,2,59,5],[60,2,60,5],[61,2,61,5],[62,2,62,5],[1,8,1,9],[140,0,140,1],[27,2,27,5],[28,2,28,5],[29,2,29,5],[30,2,30,5],[31,2,31,5],[32,2,32,5],[33,2,33,5],[40,2,40,5],[41,2,41,5],[42,2,42,5],[43,2,43,5],[100,2,100,5],[101,4,101,5],[101,2,101,3]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"Fixed Income Investment Risk (Revised) ($000)",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,null,null,null,"(1)","(2)","(3)"]
[]
[]
[null,"TYPE OF ",null,null,null,null,"ASSET","CAPITAL","REQUIRED"]
[null,"FIXED INCOME INVESTMENTS","STATEMENT SOURCE",null,null,null,"VALUE","FACTOR","CAPITAL"]
[]
[null,"(a)  Corporate & Sovereign Bonds",null,null,null,null,null,null,"(1) x (2)"]
[]
[null,"BSCR Rating"]
[null,0,"Sch IIB, Column (1), Line 1, Sch IIC, Column (1), Line 1, (Sch IID, Column (1), Line 1 - Column (2), Line 1), Sch IIE, Column (1), Line 1, Sch IIF, Column (1), Line 1",null,null,null,{"$f":"'Schedule IIB (EBS)'!D13+'Schedule IIC (EBS)'!D13+(MAX(0,'Schedule IID (EBS)'!D13-'Schedule IID (EBS)'!F13))+'Schedule IIE (EBS)'!D13+'Schedule IIF (EBS)'!D13","v":0},0,{"$f":"IF($G$12<0,0,$G$12*$H$12)","v":0}]
[null,1,"Sch IIB, Column (1), Line 2, Sch IIC, Column (1), Line 2, (Sch IID, Column (1), Line 2 - Column (2), Line 2), Sch IIE, Column (1), Line 2, Sch IIF, Column (1), Line 2",null,null,null,{"$f":"'Schedule IIB (EBS)'!D14+'Schedule IIC (EBS)'!D14+(MAX(0,'Schedule IID (EBS)'!D14-'Schedule IID (EBS)'!F14))+'Schedule IIE (EBS)'!D14+'Schedule IIF (EBS)'!D14","v":0},4.0000000000000001E-3,{"$f":"IF($G$13<0,0,$G$13*$H$13)","v":0}]
[null,2,"Sch IIB, Column (1), Line 3, Sch IIC, Column (1), Line 3, (Sch IID, Column (1), Line 3 - Column (2), Line 3), Sch IIE, Column (1), Line 3, Sch IIF, Column (1), Line 3",null,null,null,{"$f":"'Schedule IIB (EBS)'!D15+'Schedule IIC (EBS)'!D15+(MAX(0,'Schedule IID (EBS)'!D15-'Schedule IID (EBS)'!F15))+'Schedule IIE (EBS)'!D15+'Schedule IIF (EBS)'!D15","v":0},8.0000000000000002E-3,{"$f":"IF($G$14<0,0,$G$14*$H$14)","v":0}]
[null,3,"Sch IIB, Column (1), Line 4, Sch IIC, Column (1), Line 4, (Sch IID, Column (1), Line 4 - Column (2), Line 4), Sch IIE, Column (1), Line 4, Sch IIF, Column (1), Line 4",null,null,null,{"$f":"'Schedule IIB (EBS)'!D16+'Schedule IIC (EBS)'!D16+(MAX(0,'Schedule IID (EBS)'!D16-'Schedule IID (EBS)'!F16))+'Schedule IIE (EBS)'!D16+'Schedule IIF (EBS)'!D16","v":0},1.4999999999999999E-2,{"$f":"IF($G$15<0,0,$G$15*$H$15)","v":0}]
[null,4,"Sch IIB, Column (1), Line 5, Sch IIC, Column (1), Line 5, (Sch IID, Column (1), Line 5 - Column (2), Line 5), Sch IIE, Column (1), Line 5, Sch IIF, Column (1), Line 5",null,null,null,{"$f":"'Schedule IIB (EBS)'!D17+'Schedule IIC (EBS)'!D17+(MAX(0,'Schedule IID (EBS)'!D17-'Schedule IID (EBS)'!F17))+'Schedule IIE (EBS)'!D17+'Schedule IIF (EBS)'!D17","v":0},0.03,{"$f":"IF($G$16<0,0,$G$16*$H$16)","v":0}]
[null,5,"Sch IIB, Column (1), Line 6, Sch IIC, Column (1), Line 6, (Sch IID, Column (1), Line 6 - Column (2), Line 6), Sch IIE, Column (1), Line 6, Sch IIF, Column (1), Line 6",null,null,null,{"$f":"'Schedule IIB (EBS)'!D18+'Schedule IIC (EBS)'!D18+(MAX(0,'Schedule IID (EBS)'!D18-'Schedule IID (EBS)'!F18))+'Schedule IIE (EBS)'!D18+'Schedule IIF (EBS)'!D18","v":0},0.08,{"$f":"IF($G$17<0,0,$G$17*$H$17)","v":0}]
[null,6,"Sch IIB, Column (1), Line 7, Sch IIC, Column (1), Line 7, (Sch IID, Column (1), Line 7 - Column (2), Line 7), Sch IIE, Column (1), Line 7, Sch IIF, Column (1), Line 7",null,null,null,{"$f":"'Schedule IIB (EBS)'!D19+'Schedule IIC (EBS)'!D19+(MAX(0,'Schedule IID (EBS)'!D19-'Schedule IID (EBS)'!F19))+'Schedule IIE (EBS)'!D19+'Schedule IIF (EBS)'!D19","v":0},0.15,{"$f":"IF($G$18<0,0,$G$18*$H$18)","v":0}]
[null,7,"Sch IIB, Column (1), Line 8, Sch IIC, Column (1), Line 8, (Sch IID, Column (1), Line 8 - Column (2), Line 8), Sch IIE, Column (1), Line 8, Sch IIF, Column (1), Line 8",null,null,null,{"$f":"'Schedule IIB (EBS)'!D20+'Schedule IIC (EBS)'!D20+(MAX(0,'Schedule IID (EBS)'!D20-'Schedule IID (EBS)'!F20))+'Schedule IIE (EBS)'!D20+'Schedule IIF (EBS)'!D20","v":0},0.26300000000000001,{"$f":"IF($G$19<0,0,$G$19*$H$19)","v":0}]
[null,8,"Sch IIB, Column (1), Line 9, Sch IIC, Column (1), Line 9, (Sch IID, Column (1), Line 9 - Column (2), Line 9), Sch IIE, Column (1), Line 9, Sch IIF, Column (1), Line 9",null,null,null,{"$f":"'Schedule IIB (EBS)'!D21+'Schedule IIC (EBS)'!D21+(MAX(0,'Schedule IID (EBS)'!D21-'Schedule IID (EBS)'!F21))+'Schedule IIE (EBS)'!D21+'Schedule IIF (EBS)'!D21","v":0},0.35,{"$f":"IF($G$20<0,0,$G$20*$H$20)","v":0}]
[]
[null,"(a)  SUBTOTAL -  CORPORATE BONDS",null,null,null,null,{"$f":"SUM(G11:G20)","v":0},null,{"$f":"IF(SUM(I12:I20)>=0,SUM(I12:I20),0)","v":0}]
[]
[null,"(b) Residential Mortgage-Backed Securities"]
[]
[null,"BSCR Rating"]
[null,1,"Sch IIB, Column (3), Line 2, Sch IIC, Column (3), Line 2, (Sch IID, Column (3), Line 2 - Column (4), Line 2), Sch IIE, Column (3), Line 2, Sch IIF, Column (3), Line 2",null,null,null,{"$f":"'Schedule IIB (EBS)'!H14+'Schedule IIC (EBS)'!H14+(MAX(0,'Schedule IID (EBS)'!H14-'Schedule IID (EBS)'!J14))+'Schedule IIE (EBS)'!H14+'Schedule IIF (EBS)'!H14","v":0},6.0000000000000001E-3,{"$f":"IF(G27<0,0,G27*H27)","v":0}]
[null,2,"Sch IIB, Column (3), Line 3, Sch IIC, Column (3), Line 3, (Sch IID, Column (3), Line 3 - Column (4), Line 3), Sch IIE, Column (3), Line 3, Sch IIF, Column (3), Line 3",null,null,null,{"$f":"'Schedule IIB (EBS)'!H15+'Schedule IIC (EBS)'!H15+(MAX(0,'Schedule IID (EBS)'!H15-'Schedule IID (EBS)'!J15))+'Schedule IIE (EBS)'!H15+'Schedule IIF (EBS)'!H15","v":0},1.2E-2,0]
[null,3,"Sch IIB, Column (3), Line 4, Sch IIC, Column (3), Line 4, (Sch IID, Column (3), Line 4 - Column (4), Line 4), Sch IIE, Column (3), Line 4, Sch IIF, Column (3), Line 4",null,null,null,{"$f":"'Schedule IIB (EBS)'!H16+'Schedule IIC (EBS)'!H16+(MAX(0,'Schedule IID (EBS)'!H16-'Schedule IID (EBS)'!J16))+'Schedule IIE (EBS)'!H16+'Schedule IIF (EBS)'!H16","v":0},0.02,0]
[null,4,"Sch IIB, Column (3), Line 5, Sch IIC, Column (3), Line 5, (Sch IID, Column (3), Line 5 - Column (4), Line 5), Sch IIE, Column (3), Line 5, Sch IIF, Column (3), Line 5",null,null,null,{"$f":"'Schedule IIB (EBS)'!H17+'Schedule IIC (EBS)'!H17+(MAX(0,'Schedule IID (EBS)'!H17-'Schedule IID (EBS)'!J17))+'Schedule IIE (EBS)'!H17+'Schedule IIF (EBS)'!H17","v":0},0.04,0]
[null,5,"Sch IIB, Column (3), Line 6, Sch IIC, Column (3), Line 6, (Sch IID, Column (3), Line 6 - Column (4), Line 6), Sch IIE, Column (3), Line 6, Sch IIF, Column (3), Line 6",null,null,null,{"$f":"'Schedule IIB (EBS)'!H18+'Schedule IIC (EBS)'!H18+(MAX(0,'Schedule IID (EBS)'!H18-'Schedule IID (EBS)'!J18))+'Schedule IIE (EBS)'!H18+'Schedule IIF (EBS)'!H18","v":0},0.11,0]
[null,6,"Sch IIB, Column (3), Line 7, Sch IIC, Column (3), Line 7, (Sch IID, Column (3), Line 7 - Column (4), Line 7), Sch IIE, Column (3), Line 7, Sch IIF, Column (3), Line 7",null,null,null,{"$f":"'Schedule IIB (EBS)'!H19+'Schedule IIC (EBS)'!H19+(MAX(0,'Schedule IID (EBS)'!H19-'Schedule IID (EBS)'!J19))+'Schedule IIE (EBS)'!H19+'Schedule IIF (EBS)'!H19","v":0},0.25,0]
[null,7,"Sch IIB, Column (3), Line 8, Sch IIC, Column (3), Line 8, (Sch IID, Column (3), Line 8 - Column (4), Line 8), Sch IIE, Column (3), Line 8, Sch IIF, Column (3), Line 8",null,null,null,{"$f":"'Schedule IIB (EBS)'!H20+'Schedule IIC (EBS)'!H20+(MAX(0,'Schedule IID (EBS)'!H20-'Schedule IID (EBS)'!J20))+'Schedule IIE (EBS)'!H20+'Schedule IIF (EBS)'!H20","v":0},0.35,0]
[null,8,"Sch IIB, Column (3), Line 9, Sch IIC, Column (3), Line 9, (Sch IID, Column (3), Line 9 - Column (4), Line 9), Sch IIE, Column (3), Line 9, Sch IIF, Column (3), Line 9",null,null,null,{"$f":"'Schedule IIB (EBS)'!H21+'Schedule IIC (EBS)'!H21+(MAX(0,'Schedule IID (EBS)'!H21-'Schedule IID (EBS)'!J21))+'Schedule IIE (EBS)'!H21+'Schedule IIF (EBS)'!H21","v":0},0.35,0]
[]
[null,"(b)  SUBTOTAL - RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,null,{"$f":"SUM(G27:G34)","v":0},null,{"$f":"IF(SUM(I27:I34)>=0,SUM(I27:I34),0)","v":0}]
[]
[null,"(c) Commercial Mortgage-Backed Securities / Asset-Backed Securities"]
[]
[null,"BSCR Rating"]
[null,1,"Sch IIB, Column (5), Line 2, Sch IIC, Column (5), Line 2, (Sch IID, Column (5), Line 2 - Column (4), Line 2), Sch IIE, Column (5), Line 2, Sch IIF, Column (5), Line 2",null,null,null,{"$f":"'Schedule IIB (EBS)'!L14+'Schedule IIC (EBS)'!L14+(MAX(0,'Schedule IID (EBS)'!L14-'Schedule IID (EBS)'!N14))+'Schedule IIE (EBS)'!L14+'Schedule IIF (EBS)'!L14","v":0},5.0000000000000001E-3,{"$f":"IF(G41<0,0,G41*H41)","v":0}]
[null,2,"Sch IIB, Column (5), Line 3, Sch IIC, Column (5), Line 3, (Sch IID, Column (5), Line 3 - Column (4), Line 3), Sch IIE, Column (5), Line 3, Sch IIF, Column (5), Line 3",null,null,null,{"$f":"'Schedule IIB (EBS)'!L15+'Schedule IIC (EBS)'!L15+(MAX(0,'Schedule IID (EBS)'!L15-'Schedule IID (EBS)'!N15))+'Schedule IIE (EBS)'!L15+'Schedule IIF (EBS)'!L15","v":0},0.01,0]
[null,3,"Sch IIB, Column (5), Line 4, Sch IIC, Column (5), Line 4, (Sch IID, Column (5), Line 4 - Column (4), Line 4), Sch IIE, Column (5), Line 4, Sch IIF, Column (5), Line 4",null,null,null,{"$f":"'Schedule IIB (EBS)'!L16+'Schedule IIC (EBS)'!L16+(MAX(0,'Schedule IID (EBS)'!L16-'Schedule IID (EBS)'!N16))+'Schedule IIE (EBS)'!L16+'Schedule IIF (EBS)'!L16","v":0},1.7999999999999999E-2,0]
[null,4,"Sch IIB, Column (5), Line 5, Sch IIC, Column (5), Line 5, (Sch IID, Column (5), Line 5 - Column (4), Line 5), Sch IIE, Column (5), Line 5, Sch IIF, Column (5), Line 5",null,null,null,{"$f":"'Schedule IIB (EBS)'!L17+'Schedule IIC (EBS)'!L17+(MAX(0,'Schedule IID (EBS)'!L17-'Schedule IID (EBS)'!N17))+'Schedule IIE (EBS)'!L17+'Schedule IIF (EBS)'!L17","v":0},3.5000000000000003E-2,0]
[null,5,"Sch IIB, Column (5), Line 6, Sch IIC, Column (5), Line 6, (Sch IID, Column (5), Line 6 - Column (4), Line 6), Sch IIE, Column (5), Line 6, Sch IIF, Column (5), Line 6",null,null,null,{"$f":"'Schedule IIB (EBS)'!L18+'Schedule IIC (EBS)'!L18+(MAX(0,'Schedule IID (EBS)'!L18-'Schedule IID (EBS)'!N18))+'Schedule IIE (EBS)'!L18+'Schedule IIF (EBS)'!L18","v":0},0.1,0]
[null,6,"Sch IIB, Column (5), Line 7, Sch IIC, Column (5), Line 7, (Sch IID, Column (5), Line 7 - Column (4), Line 7), Sch IIE, Column (5), Line 7, Sch IIF, Column (5), Line 7",null,null,null,{"$f":"'Schedule IIB (EBS)'!L19+'Schedule IIC (EBS)'!L19+(MAX(0,'Schedule IID (EBS)'!L19-'Schedule IID (EBS)'!N19))+'Schedule IIE (EBS)'!L19+'Schedule IIF (EBS)'!L19","v":0},0.2,0]
[null,7,"Sch IIB, Column (5), Line 8, Sch IIC, Column (5), Line 8, (Sch IID, Column (5), Line 8 - Column (4), Line 8), Sch IIE, Column (5), Line 8, Sch IIF, Column (5), Line 8",null,null,null,{"$f":"'Schedule IIB (EBS)'!L20+'Schedule IIC (EBS)'!L20+(MAX(0,'Schedule IID (EBS)'!L20-'Schedule IID (EBS)'!N20))+'Schedule IIE (EBS)'!L20+'Schedule IIF (EBS)'!L20","v":0},0.3,0]
[null,8,"Sch IIB, Column (5), Line 9, Sch IIC, Column (5), Line 9, (Sch IID, Column (5), Line 9 - Column (4), Line 9), Sch IIE, Column (5), Line 9, Sch IIF, Column (5), Line 9",null,null,null,{"$f":"'Schedule IIB (EBS)'!L21+'Schedule IIC (EBS)'!L21+(MAX(0,'Schedule IID (EBS)'!L21-'Schedule IID (EBS)'!N21))+'Schedule IIE (EBS)'!L21+'Schedule IIF (EBS)'!L21","v":0},0.35,0]
[]
[]
[null,"(c)  SUBTOTAL - COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,null,null,null,{"$f":"SUM(G41:G48)","v":0},null,{"$f":"IF(SUM(I41:I48)>=0,SUM(I41:I48),0)","v":0}]
[]
[null,"(d) Bond Mutual Funds"]
[]
[null,"BSCR Rating"]
[null,0,"Sch IIB, Column (7), Line 1, Sch IIC, Column (7), Line 1, (Sch IID, Column (7), Line 1 - Column (8), Line 1), Sch IIE, Column (7), Line 1, Sch IIF, Column (7), Line 1",null,null,null,{"$f":"'Schedule IIB (EBS)'!P13+'Schedule IIC (EBS)'!P13+(MAX(0,'Schedule IID (EBS)'!P13-'Schedule IID (EBS)'!R13))+'Schedule IIE (EBS)'!P13+'Schedule IIF (EBS)'!P13","v":0},0,{"$f":"IF(G56<0,0,G56*H56)","v":0}]
[null,1,"Sch IIB, Column (7), Line 2, Sch IIC, Column (7), Line 2, (Sch IID, Column (7), Line 2 - Column (8), Line 2), Sch IIE, Column (7), Line 2, Sch IIF, Column (7), Line 2",null,null,null,{"$f":"'Schedule IIB (EBS)'!P14+'Schedule IIC (EBS)'!P14+(MAX(0,'Schedule IID (EBS)'!P14-'Schedule IID (EBS)'!R14))+'Schedule IIE (EBS)'!P14+'Schedule IIF (EBS)'!P14","v":0},4.0000000000000001E-3,0]
[null,2,"Sch IIB, Column (7), Line 3, Sch IIC, Column (7), Line 3, (Sch IID, Column (7), Line 3 - Column (8), Line 3), Sch IIE, Column (7), Line 3, Sch IIF, Column (7), Line 3",null,null,null,{"$f":"'Schedule IIB (EBS)'!P15+'Schedule IIC (EBS)'!P15+(MAX(0,'Schedule IID (EBS)'!P15-'Schedule IID (EBS)'!R15))+'Schedule IIE (EBS)'!P15+'Schedule IIF (EBS)'!P15","v":0},8.0000000000000002E-3,0]
[null,3,"Sch IIB, Column (7), Line 4, Sch IIC, Column (7), Line 4, (Sch IID, Column (7), Line 4 - Column (8), Line 4), Sch IIE, Column (7), Line 4, Sch IIF, Column (7), Line 4",null,null,null,{"$f":"'Schedule IIB (EBS)'!P16+'Schedule IIC (EBS)'!P16+(MAX(0,'Schedule IID (EBS)'!P16-'Schedule IID (EBS)'!R16))+'Schedule IIE (EBS)'!P16+'Schedule IIF (EBS)'!P16","v":0},1.4999999999999999E-2,0]
[null,4,"Sch IIB, Column (7), Line 5, Sch IIC, Column (7), Line 5, (Sch IID, Column (7), Line 5 - Column (8), Line 5), Sch IIE, Column (7), Line 5, Sch IIF, Column (7), Line 5",null,null,null,{"$f":"'Schedule IIB (EBS)'!P17+'Schedule IIC (EBS)'!P17+(MAX(0,'Schedule IID (EBS)'!P17-'Schedule IID (EBS)'!R17))+'Schedule IIE (EBS)'!P17+'Schedule IIF (EBS)'!P17","v":0},0.03,0]
[null,5,"Sch IIB, Column (7), Line 6, Sch IIC, Column (7), Line 6, (Sch IID, Column (7), Line 6 - Column (8), Line 6), Sch IIE, Column (7), Line 6, Sch IIF, Column (7), Line 6",null,null,null,{"$f":"'Schedule IIB (EBS)'!P18+'Schedule IIC (EBS)'!P18+(MAX(0,'Schedule IID (EBS)'!P18-'Schedule IID (EBS)'!R18))+'Schedule IIE (EBS)'!P18+'Schedule IIF (EBS)'!P18","v":0},0.08,0]
[null,6,"Sch IIB, Column (7), Line 7, Sch IIC, Column (7), Line 7, (Sch IID, Column (7), Line 7 - Column (8), Line 7), Sch IIE, Column (7), Line 7, Sch IIF, Column (7), Line 7",null,null,null,{"$f":"'Schedule IIB (EBS)'!P19+'Schedule IIC (EBS)'!P19+(MAX(0,'Schedule IID (EBS)'!P19-'Schedule IID (EBS)'!R19))+'Schedule IIE (EBS)'!P19+'Schedule IIF (EBS)'!P19","v":0},0.15,0]
[null,7,"Sch IIB, Column (7), Line 8, Sch IIC, Column (7), Line 8, (Sch IID, Column (7), Line 8 - Column (8), Line 8), Sch IIE, Column (7), Line 8, Sch IIF, Column (7), Line 8",null,null,null,{"$f":"'Schedule IIB (EBS)'!P20+'Schedule IIC (EBS)'!P20+(MAX(0,'Schedule IID (EBS)'!P20-'Schedule IID (EBS)'!R20))+'Schedule IIE (EBS)'!P20+'Schedule IIF (EBS)'!P20","v":0},0.26300000000000001,0]
[null,8,"Sch IIB, Column (7), Line 9, Sch IIC, Column (7), Line 9, (Sch IID, Column (7), Line 9 - Column (8), Line 9), Sch IIE, Column (7), Line 9, Sch IIF, Column (7), Line 9",null,null,null,{"$f":"'Schedule IIB (EBS)'!P21+'Schedule IIC (EBS)'!P21+(MAX(0,'Schedule IID (EBS)'!P21-'Schedule IID (EBS)'!R21))+'Schedule IIE (EBS)'!P21+'Schedule IIF (EBS)'!P21","v":0},0.35,0]
[]
[null,"(d)  SUBTOTAL - BOND MUTUAL FUNDS",null,null,null,null,{"$f":"SUM(G56:G64)","v":0},null,{"$f":"IF(SUM(I56:I64)>=0,SUM(I56:I64),0)","v":0}]
[]
[null,"(e) Mortgage Loans"]
[]
[null,"Insured/Guaranteed Mortgages","Sch IIB, Column (9), Line 10, Sch IIC, Column (9), Line 10, (Sch IID, Column (9), Line 10 - Column (10), Line 10), Sch IIE, Column (9), Line 10, Sch IIF, Column (9), Line 10",null,null,null,{"$f":"'Schedule IIB (EBS)'!T22+'Schedule IIC (EBS)'!T22+(MAX(0,'Schedule IID (EBS)'!T22-'Schedule IID (EBS)'!V22))+'Schedule IIE (EBS)'!T22+'Schedule IIF (EBS)'!T22","v":0},3.0000000000000001E-3,{"$f":"IF(G70<0,0,G70*H70)","v":0}]
[null,"Other Commercial and Farm Mortgages","Sch IIB, Column (9), Line 11, Sch IIC, Column (9), Line 11, (Sch IID, Column (9), Line 11 - Column (10), Line 11), Sch IIE, Column (9), Line 11, Sch IIF, Column (9), Line 11",null,null,null,{"$f":"'Schedule IIB (EBS)'!T23+'Schedule IIC (EBS)'!T23+(MAX(0,'Schedule IID (EBS)'!T23-'Schedule IID (EBS)'!V23))+'Schedule IIE (EBS)'!T23+'Schedule IIF (EBS)'!T23","v":0},0.05,{"$f":"IF(G71<0,0,G71*H71)","v":0}]
[null,"Other Residential Mortgages","Sch IIB, Column (9), Line 12, Sch IIC, Column (9), Line 12, (Sch IID, Column (9), Line 12 - Column (10), Line 12), Sch IIE, Column (9), Line 12, Sch IIF, Column (9), Line 12",null,null,null,{"$f":"'Schedule IIB (EBS)'!T24+'Schedule IIC (EBS)'!T24+(MAX(0,'Schedule IID (EBS)'!T24-'Schedule IID (EBS)'!V24))+'Schedule IIE (EBS)'!T24+'Schedule IIF (EBS)'!T24","v":0},1.4999999999999999E-2,{"$f":"IF(G72<0,0,G72*H72)","v":0}]
[null,"Mortgages Not In Good Standing","Sch IIB, Column (9), Line 13, Sch IIC, Column (9), Line 13, (Sch IID, Column (9), Line 13 - Column (10), Line 13), Sch IIE, Column (9), Line 13, Sch IIF, Column (9), Line 13",null,null,null,{"$f":"'Schedule IIB (EBS)'!T25+'Schedule IIC (EBS)'!T25+(MAX(0,'Schedule IID (EBS)'!T25-'Schedule IID (EBS)'!V25))+'Schedule IIE (EBS)'!T25+'Schedule IIF (EBS)'!T25","v":0},0.25,{"$f":"IF(G73<0,0,G73*H73)","v":0}]
[]
[null,"(e)  SUBTOTAL - MORTGAGE LOANS",null,null,null,null,{"$f":"SUM(G70:G73)","v":0},null,{"$f":"IF(SUM(I70:I73)>=0,SUM(I70:I73),0)","v":0}]
[]
[null,"(f) Other Fixed Income Investments"]
[]
[null,"Other Loans","Form 1EBS, Line (8)",null,null,null,{"$f":"'Form 1EBS'!F56","v":0},0.05,{"$f":"IF(G79<0,0,G79*H79)","v":0}]
[]
[null,"Cash and Cash Equivalent Counterparty Balances By BSCR Rating"]
[]
[null,"BSCR Rating 0 ","Schedule XIXA, Column A",null,null,null,{"$f":"'Schedule XIXA'!G81","v":0},0,{"$f":"IF($G$83<0,0,$G$83*$H$83)","v":0}]
[null,"BSCR Rating 1","Schedule XIXA, Column A",null,null,null,{"$f":"'Schedule XIXA'!G82","v":0},1E-3,{"$f":"IF($G$84<0,0,$G$84*$H$84)","v":0}]
[null,"BSCR Rating 2","Schedule XIXA, Column A",null,null,null,{"$f":"'Schedule XIXA'!G83","v":0},2E-3,{"$f":"IF($G$85<0,0,$G$85*$H$85)","v":0}]
[null,"BSCR Rating 3","Schedule XIXA, Column A",null,null,null,{"$f":"'Schedule XIXA'!G84","v":0},3.0000000000000001E-3,{"$f":"IF($G$86<0,0,$G$86*$H$86)","v":0}]
[null,"BSCR Rating 4","Schedule XIXA, Column A",null,null,null,{"$f":"'Schedule XIXA'!G85","v":0},5.0000000000000001E-3,{"$f":"IF($G$87<0,0,$G$87*$H$87)","v":0}]
[null,"BSCR Rating 5","Schedule XIXA, Column A",null,null,null,{"$f":"'Schedule XIXA'!G86","v":0},1.4999999999999999E-2,{"$f":"IF($G$88<0,0,$G$88*$H$88)","v":0}]
[null,"BSCR Rating 6","Schedule XIXA, Column A",null,null,null,{"$f":"'Schedule XIXA'!G87","v":0},0.04,{"$f":"IF($G$89<0,0,$G$89*$H$89)","v":0}]
[null,"BSCR Rating 7","Schedule XIXA, Column A",null,null,null,{"$f":"'Schedule XIXA'!G88","v":0},0.06,{"$f":"IF($G$90<0,0,$G$90*$H$90)","v":0}]
[null,"BSCR Rating 8","Schedule XIXA, Column A",null,null,null,{"$f":"'Schedule XIXA'!G89","v":0},0.09,{"$f":"IF($G$91<0,0,$G$91*$H$91)","v":0}]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G83:G92)","v":0},null,{"$f":"SUM(I83:I92)","v":0}]
[]
[null,"Diversification Adjustment up to 40%",null,null,null,null,null,{"$f":"'Schedule XIXA'!G98","v":0},{"$f":"SUM(I83:I91)*-('Schedule XIXA'!G98)","v":0}]
[]
[null,"(f)  SUBTOTAL - OTHER FIXED INCOME SECURITIES",null,null,null,null,{"$f":"SUM(G79,G93)","v":0},null,{"$f":"IF(SUM(I79,I93,I95)>=0,SUM(I79,I93,I95),0)","v":0}]
[]
[null,"(g) Spread Risk for Credit Derivatives"]
[]
[null,null,"SPREAD UP"]
[null,null,"Long Exposures",null,"Short Exposures"]
[null,null,"Before Shock","After Shock","Before Shock","After Shock"]
[null,"Spread Up",null,null,null,null,null,"Shock (bps)"]
[null,"BSCR Rating 0 ",{"$f":"'Schedule IIB (EBS)'!D68+'Schedule IIC (EBS)'!D68+'Schedule IID (EBS)'!D68+'Schedule IIE (EBS)'!D68+'Schedule IIF (EBS)'!D68","v":0},{"$f":"'Schedule IIB (EBS)'!F68+'Schedule IIC (EBS)'!F68+'Schedule IID (EBS)'!F68+'Schedule IIE (EBS)'!F68+'Schedule IIF (EBS)'!F68","v":0},{"$f":"'Schedule IIB (EBS)'!H68+'Schedule IIC (EBS)'!H68+'Schedule IID (EBS)'!H68+'Schedule IIE (EBS)'!H68+'Schedule IIF (EBS)'!H68","v":0},{"$f":"'Schedule IIB (EBS)'!J68+'Schedule IIC (EBS)'!J68+'Schedule IID (EBS)'!J68+'Schedule IIE (EBS)'!J68+'Schedule IIF (EBS)'!J68","v":0},null,0,{"$f":"(C105-D105)+MAX(0,E105-F105)","v":0}]
[null,"BSCR Rating 1",{"$f":"'Schedule IIB (EBS)'!D69+'Schedule IIC (EBS)'!D69+'Schedule IID (EBS)'!D69+'Schedule IIE (EBS)'!D69+'Schedule IIF (EBS)'!D69","v":0},{"$f":"'Schedule IIB (EBS)'!F69+'Schedule IIC (EBS)'!F69+'Schedule IID (EBS)'!F69+'Schedule IIE (EBS)'!F69+'Schedule IIF (EBS)'!F69","v":0},{"$f":"'Schedule IIB (EBS)'!H69+'Schedule IIC (EBS)'!H69+'Schedule IID (EBS)'!H69+'Schedule IIE (EBS)'!H69+'Schedule IIF (EBS)'!H69","v":0},{"$f":"'Schedule IIB (EBS)'!J69+'Schedule IIC (EBS)'!J69+'Schedule IID (EBS)'!J69+'Schedule IIE (EBS)'!J69+'Schedule IIF (EBS)'!J69","v":0},null,130,0]
[null,"BSCR Rating 2",{"$f":"'Schedule IIB (EBS)'!D70+'Schedule IIC (EBS)'!D70+'Schedule IID (EBS)'!D70+'Schedule IIE (EBS)'!D70+'Schedule IIF (EBS)'!D70","v":0},{"$f":"'Schedule IIB (EBS)'!F70+'Schedule IIC (EBS)'!F70+'Schedule IID (EBS)'!F70+'Schedule IIE (EBS)'!F70+'Schedule IIF (EBS)'!F70","v":0},{"$f":"'Schedule IIB (EBS)'!H70+'Schedule IIC (EBS)'!H70+'Schedule IID (EBS)'!H70+'Schedule IIE (EBS)'!H70+'Schedule IIF (EBS)'!H70","v":0},{"$f":"'Schedule IIB (EBS)'!J70+'Schedule IIC (EBS)'!J70+'Schedule IID (EBS)'!J70+'Schedule IIE (EBS)'!J70+'Schedule IIF (EBS)'!J70","v":0},null,150,0]
[null,"BSCR Rating 3",{"$f":"'Schedule IIB (EBS)'!D71+'Schedule IIC (EBS)'!D71+'Schedule IID (EBS)'!D71+'Schedule IIE (EBS)'!D71+'Schedule IIF (EBS)'!D71","v":0},{"$f":"'Schedule IIB (EBS)'!F71+'Schedule IIC (EBS)'!F71+'Schedule IID (EBS)'!F71+'Schedule IIE (EBS)'!F71+'Schedule IIF (EBS)'!F71","v":0},{"$f":"'Schedule IIB (EBS)'!H71+'Schedule IIC (EBS)'!H71+'Schedule IID (EBS)'!H71+'Schedule IIE (EBS)'!H71+'Schedule IIF (EBS)'!H71","v":0},{"$f":"'Schedule IIB (EBS)'!J71+'Schedule IIC (EBS)'!J71+'Schedule IID (EBS)'!J71+'Schedule IIE (EBS)'!J71+'Schedule IIF (EBS)'!J71","v":0},null,260,0]
[null,"BSCR Rating 4",{"$f":"'Schedule IIB (EBS)'!D72+'Schedule IIC (EBS)'!D72+'Schedule IID (EBS)'!D72+'Schedule IIE (EBS)'!D72+'Schedule IIF (EBS)'!D72","v":0},{"$f":"'Schedule IIB (EBS)'!F72+'Schedule IIC (EBS)'!F72+'Schedule IID (EBS)'!F72+'Schedule IIE (EBS)'!F72+'Schedule IIF (EBS)'!F72","v":0},{"$f":"'Schedule IIB (EBS)'!H72+'Schedule IIC (EBS)'!H72+'Schedule IID (EBS)'!H72+'Schedule IIE (EBS)'!H72+'Schedule IIF (EBS)'!H72","v":0},{"$f":"'Schedule IIB (EBS)'!J72+'Schedule IIC (EBS)'!J72+'Schedule IID (EBS)'!J72+'Schedule IIE (EBS)'!J72+'Schedule IIF (EBS)'!J72","v":0},null,450,0]
[null,"BSCR Rating 5",{"$f":"'Schedule IIB (EBS)'!D73+'Schedule IIC (EBS)'!D73+'Schedule IID (EBS)'!D73+'Schedule IIE (EBS)'!D73+'Schedule IIF (EBS)'!D73","v":0},{"$f":"'Schedule IIB (EBS)'!F73+'Schedule IIC (EBS)'!F73+'Schedule IID (EBS)'!F73+'Schedule IIE (EBS)'!F73+'Schedule IIF (EBS)'!F73","v":0},{"$f":"'Schedule IIB (EBS)'!H73+'Schedule IIC (EBS)'!H73+'Schedule IID (EBS)'!H73+'Schedule IIE (EBS)'!H73+'Schedule IIF (EBS)'!H73","v":0},{"$f":"'Schedule IIB (EBS)'!J73+'Schedule IIC (EBS)'!J73+'Schedule IID (EBS)'!J73+'Schedule IIE (EBS)'!J73+'Schedule IIF (EBS)'!J73","v":0},null,840,0]
[null,"BSCR Rating 6",{"$f":"'Schedule IIB (EBS)'!D74+'Schedule IIC (EBS)'!D74+'Schedule IID (EBS)'!D74+'Schedule IIE (EBS)'!D74+'Schedule IIF (EBS)'!D74","v":0},{"$f":"'Schedule IIB (EBS)'!F74+'Schedule IIC (EBS)'!F74+'Schedule IID (EBS)'!F74+'Schedule IIE (EBS)'!F74+'Schedule IIF (EBS)'!F74","v":0},{"$f":"'Schedule IIB (EBS)'!H74+'Schedule IIC (EBS)'!H74+'Schedule IID (EBS)'!H74+'Schedule IIE (EBS)'!H74+'Schedule IIF (EBS)'!H74","v":0},{"$f":"'Schedule IIB (EBS)'!J74+'Schedule IIC (EBS)'!J74+'Schedule IID (EBS)'!J74+'Schedule IIE (EBS)'!J74+'Schedule IIF (EBS)'!J74","v":0},null,1620,0]
[null,"BSCR Rating 7",{"$f":"'Schedule IIB (EBS)'!D75+'Schedule IIC (EBS)'!D75+'Schedule IID (EBS)'!D75+'Schedule IIE (EBS)'!D75+'Schedule IIF (EBS)'!D75","v":0},{"$f":"'Schedule IIB (EBS)'!F75+'Schedule IIC (EBS)'!F75+'Schedule IID (EBS)'!F75+'Schedule IIE (EBS)'!F75+'Schedule IIF (EBS)'!F75","v":0},{"$f":"'Schedule IIB (EBS)'!H75+'Schedule IIC (EBS)'!H75+'Schedule IID (EBS)'!H75+'Schedule IIE (EBS)'!H75+'Schedule IIF (EBS)'!H75","v":0},{"$f":"'Schedule IIB (EBS)'!J75+'Schedule IIC (EBS)'!J75+'Schedule IID (EBS)'!J75+'Schedule IIE (EBS)'!J75+'Schedule IIF (EBS)'!J75","v":0},null,1620,0]
[null,"BSCR Rating 8",{"$f":"'Schedule IIB (EBS)'!D76+'Schedule IIC (EBS)'!D76+'Schedule IID (EBS)'!D76+'Schedule IIE (EBS)'!D76+'Schedule IIF (EBS)'!D76","v":0},{"$f":"'Schedule IIB (EBS)'!F76+'Schedule IIC (EBS)'!F76+'Schedule IID (EBS)'!F76+'Schedule IIE (EBS)'!F76+'Schedule IIF (EBS)'!F76","v":0},{"$f":"'Schedule IIB (EBS)'!H76+'Schedule IIC (EBS)'!H76+'Schedule IID (EBS)'!H76+'Schedule IIE (EBS)'!H76+'Schedule IIF (EBS)'!H76","v":0},{"$f":"'Schedule IIB (EBS)'!J76+'Schedule IIC (EBS)'!J76+'Schedule IID (EBS)'!J76+'Schedule IIE (EBS)'!J76+'Schedule IIF (EBS)'!J76","v":0},null,1620,0]
[null,"Total Spread Up",{"$f":"SUM(C105:C113)","v":0},{"$f":"SUM(D105:D113)","v":0},{"$f":"SUM(E105:E113)","v":0},{"$f":"SUM(F105:F113)","v":0},null,null,{"$f":"MAX(SUM(I105:I113),0)","v":0}]
[]
[null,null,"SPREAD DOWN"]
[null,null,"Long Exposures",null,"Short Exposures"]
[null,null,"Before Shock","After Shock","Before Shock","After Shock"]
[null,"Spread Down",null,null,null,null,null,"Shock (%)"]
[null,"BSCR Rating 0 ",{"$f":"'Schedule IIB (EBS)'!N68+'Schedule IIC (EBS)'!N68+'Schedule IID (EBS)'!N68+'Schedule IIE (EBS)'!N68+'Schedule IIF (EBS)'!N68","v":0},{"$f":"'Schedule IIB (EBS)'!P68+'Schedule IIC (EBS)'!P68+'Schedule IID (EBS)'!P68+'Schedule IIE (EBS)'!P68+'Schedule IIF (EBS)'!P68","v":0},{"$f":"'Schedule IIB (EBS)'!R68+'Schedule IIC (EBS)'!R68+'Schedule IID (EBS)'!R68+'Schedule IIE (EBS)'!R68+'Schedule IIF (EBS)'!R68","v":0},{"$f":"'Schedule IIB (EBS)'!T68+'Schedule IIC (EBS)'!T68+'Schedule IID (EBS)'!T68+'Schedule IIE (EBS)'!T68+'Schedule IIF (EBS)'!T68","v":0},null,0,{"$f":"(C120-D120)+MAX(0,E120-F120)","v":0}]
[null,"BSCR Rating 1",{"$f":"'Schedule IIB (EBS)'!N69+'Schedule IIC (EBS)'!N69+'Schedule IID (EBS)'!N69+'Schedule IIE (EBS)'!N69+'Schedule IIF (EBS)'!N69","v":0},{"$f":"'Schedule IIB (EBS)'!P69+'Schedule IIC (EBS)'!P69+'Schedule IID (EBS)'!P69+'Schedule IIE (EBS)'!P69+'Schedule IIF (EBS)'!P69","v":0},{"$f":"'Schedule IIB (EBS)'!R69+'Schedule IIC (EBS)'!R69+'Schedule IID (EBS)'!R69+'Schedule IIE (EBS)'!R69+'Schedule IIF (EBS)'!R69","v":0},{"$f":"'Schedule IIB (EBS)'!T69+'Schedule IIC (EBS)'!T69+'Schedule IID (EBS)'!T69+'Schedule IIE (EBS)'!T69+'Schedule IIF (EBS)'!T69","v":0},null,-0.75,0]
[null,"BSCR Rating 2",{"$f":"'Schedule IIB (EBS)'!N70+'Schedule IIC (EBS)'!N70+'Schedule IID (EBS)'!N70+'Schedule IIE (EBS)'!N70+'Schedule IIF (EBS)'!N70","v":0},{"$f":"'Schedule IIB (EBS)'!P70+'Schedule IIC (EBS)'!P70+'Schedule IID (EBS)'!P70+'Schedule IIE (EBS)'!P70+'Schedule IIF (EBS)'!P70","v":0},{"$f":"'Schedule IIB (EBS)'!R70+'Schedule IIC (EBS)'!R70+'Schedule IID (EBS)'!R70+'Schedule IIE (EBS)'!R70+'Schedule IIF (EBS)'!R70","v":0},{"$f":"'Schedule IIB (EBS)'!T70+'Schedule IIC (EBS)'!T70+'Schedule IID (EBS)'!T70+'Schedule IIE (EBS)'!T70+'Schedule IIF (EBS)'!T70","v":0},null,-0.75,0]
[null,"BSCR Rating 3",{"$f":"'Schedule IIB (EBS)'!N71+'Schedule IIC (EBS)'!N71+'Schedule IID (EBS)'!N71+'Schedule IIE (EBS)'!N71+'Schedule IIF (EBS)'!N71","v":0},{"$f":"'Schedule IIB (EBS)'!P71+'Schedule IIC (EBS)'!P71+'Schedule IID (EBS)'!P71+'Schedule IIE (EBS)'!P71+'Schedule IIF (EBS)'!P71","v":0},{"$f":"'Schedule IIB (EBS)'!R71+'Schedule IIC (EBS)'!R71+'Schedule IID (EBS)'!R71+'Schedule IIE (EBS)'!R71+'Schedule IIF (EBS)'!R71","v":0},{"$f":"'Schedule IIB (EBS)'!T71+'Schedule IIC (EBS)'!T71+'Schedule IID (EBS)'!T71+'Schedule IIE (EBS)'!T71+'Schedule IIF (EBS)'!T71","v":0},null,-0.75,0]
[null,"BSCR Rating 4",{"$f":"'Schedule IIB (EBS)'!N72+'Schedule IIC (EBS)'!N72+'Schedule IID (EBS)'!N72+'Schedule IIE (EBS)'!N72+'Schedule IIF (EBS)'!N72","v":0},{"$f":"'Schedule IIB (EBS)'!P72+'Schedule IIC (EBS)'!P72+'Schedule IID (EBS)'!P72+'Schedule IIE (EBS)'!P72+'Schedule IIF (EBS)'!P72","v":0},{"$f":"'Schedule IIB (EBS)'!R72+'Schedule IIC (EBS)'!R72+'Schedule IID (EBS)'!R72+'Schedule IIE (EBS)'!R72+'Schedule IIF (EBS)'!R72","v":0},{"$f":"'Schedule IIB (EBS)'!T72+'Schedule IIC (EBS)'!T72+'Schedule IID (EBS)'!T72+'Schedule IIE (EBS)'!T72+'Schedule IIF (EBS)'!T72","v":0},null,-0.75,0]
[null,"BSCR Rating 5",{"$f":"'Schedule IIB (EBS)'!N73+'Schedule IIC (EBS)'!N73+'Schedule IID (EBS)'!N73+'Schedule IIE (EBS)'!N73+'Schedule IIF (EBS)'!N73","v":0},{"$f":"'Schedule IIB (EBS)'!P73+'Schedule IIC (EBS)'!P73+'Schedule IID (EBS)'!P73+'Schedule IIE (EBS)'!P73+'Schedule IIF (EBS)'!P73","v":0},{"$f":"'Schedule IIB (EBS)'!R73+'Schedule IIC (EBS)'!R73+'Schedule IID (EBS)'!R73+'Schedule IIE (EBS)'!R73+'Schedule IIF (EBS)'!R73","v":0},{"$f":"'Schedule IIB (EBS)'!T73+'Schedule IIC (EBS)'!T73+'Schedule IID (EBS)'!T73+'Schedule IIE (EBS)'!T73+'Schedule IIF (EBS)'!T73","v":0},null,-0.75,0]
[null,"BSCR Rating 6",{"$f":"'Schedule IIB (EBS)'!N74+'Schedule IIC (EBS)'!N74+'Schedule IID (EBS)'!N74+'Schedule IIE (EBS)'!N74+'Schedule IIF (EBS)'!N74","v":0},{"$f":"'Schedule IIB (EBS)'!P74+'Schedule IIC (EBS)'!P74+'Schedule IID (EBS)'!P74+'Schedule IIE (EBS)'!P74+'Schedule IIF (EBS)'!P74","v":0},{"$f":"'Schedule IIB (EBS)'!R74+'Schedule IIC (EBS)'!R74+'Schedule IID (EBS)'!R74+'Schedule IIE (EBS)'!R74+'Schedule IIF (EBS)'!R74","v":0},{"$f":"'Schedule IIB (EBS)'!T74+'Schedule IIC (EBS)'!T74+'Schedule IID (EBS)'!T74+'Schedule IIE (EBS)'!T74+'Schedule IIF (EBS)'!T74","v":0},null,-0.75,0]
[null,"BSCR Rating 7",{"$f":"'Schedule IIB (EBS)'!N75+'Schedule IIC (EBS)'!N75+'Schedule IID (EBS)'!N75+'Schedule IIE (EBS)'!N75+'Schedule IIF (EBS)'!N75","v":0},{"$f":"'Schedule IIB (EBS)'!P75+'Schedule IIC (EBS)'!P75+'Schedule IID (EBS)'!P75+'Schedule IIE (EBS)'!P75+'Schedule IIF (EBS)'!P75","v":0},{"$f":"'Schedule IIB (EBS)'!R75+'Schedule IIC (EBS)'!R75+'Schedule IID (EBS)'!R75+'Schedule IIE (EBS)'!R75+'Schedule IIF (EBS)'!R75","v":0},{"$f":"'Schedule IIB (EBS)'!T75+'Schedule IIC (EBS)'!T75+'Schedule IID (EBS)'!T75+'Schedule IIE (EBS)'!T75+'Schedule IIF (EBS)'!T75","v":0},null,-0.75,0]
[null,"BSCR Rating 8",{"$f":"'Schedule IIB (EBS)'!N76+'Schedule IIC (EBS)'!N76+'Schedule IID (EBS)'!N76+'Schedule IIE (EBS)'!N76+'Schedule IIF (EBS)'!N76","v":0},{"$f":"'Schedule IIB (EBS)'!P76+'Schedule IIC (EBS)'!P76+'Schedule IID (EBS)'!P76+'Schedule IIE (EBS)'!P76+'Schedule IIF (EBS)'!P76","v":0},{"$f":"'Schedule IIB (EBS)'!R76+'Schedule IIC (EBS)'!R76+'Schedule IID (EBS)'!R76+'Schedule IIE (EBS)'!R76+'Schedule IIF (EBS)'!R76","v":0},{"$f":"'Schedule IIB (EBS)'!T76+'Schedule IIC (EBS)'!T76+'Schedule IID (EBS)'!T76+'Schedule IIE (EBS)'!T76+'Schedule IIF (EBS)'!T76","v":0},null,-0.75,0]
[null,"Total Spread Down",{"$f":"SUM(C120:C128)","v":0},{"$f":"SUM(D120:D128)","v":0},0,0,null,null,{"$f":"MAX(SUM(I120:I128),0)","v":0}]
[]
[null,"Spread Up",null,null,null,null,null,null,{"$f":"I114","v":0}]
[null,"Spread Down",null,null,null,null,null,null,{"$f":"I129","v":0}]
[]
[null,"(g) Total Spread Risk",null,null,null,null,null,null,{"$f":"MAX(I131,I132)","v":0}]
[]
[null,"(h)  TOTAL FIXED INCOME INVESTMENTS [ (a)+(b)+(c)+(d)+(e)+(f)+(g) ]",null,null,null,null,{"$f":"G22+G36+G51+G66+G75+G97","v":0},null,{"$f":"I22+I36+I51+I66+I75+I97+I134","v":0}]

{"sheet":"Equity Investments","index":111,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":false,"merged":[[53,0,53,1],[1,5,1,6]]}
["EQUITY INVESTMENTS"]
[null,"Equity Investment Risk ($000)",null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,"(1)","(2)","(3)"]
[]
[]
[null,"TYPE OF ",null,"ASSET","CAPITAL","REQUIRED"]
[null,"EQUITY INVESTMENTS","STATEMENT SOURCE","VALUE","FACTOR","CAPITAL"]
[]
[null,"(a)  Common Stocks",null,null,null,"(1) x (2)"]
[]
[null,"Quoted Common Stocks","Sch II EBS, Line (19), Column (1) and Sch IIA EBS, Line (19), Column (1)",{"$f":"'Schedule II (EBS)'!D41+'Schedule IIA (EBS)'!D41","v":0},0.14399999999999999,{"$f":"IF($D$11<0,0,$D$11*$E$11)","v":0}]
[null,"Unquoted Common Stocks","Sch II EBS, Line (20), Column (1) and Sch IIA EBS, Line (20), Column (1)",{"$f":"'Schedule II (EBS)'!D42+'Schedule IIA (EBS)'!D42","v":0},0.14399999999999999,{"$f":"IF($D$12<0,0,$D$12*$E$12)","v":0}]
[null,"Equity Mutual Funds","Sch II EBS, Line (21), Column (5) and Sch IIA EBS, Line (21), Column (5)",{"$f":"'Schedule II (EBS)'!L41+'Schedule II (EBS)'!L42+'Schedule IIA (EBS)'!L41+'Schedule IIA (EBS)'!L42","v":0},0.14399999999999999,{"$f":"IF($D$13<0,0,$D$13*$E$13)","v":0}]
[]
[null,"(a)  SUBTOTAL - COMMON STOCKS",null,{"$f":"SUM(D11:D13)","v":0},null,{"$f":"IF(SUM(F11:F13)>=0,SUM(F11:F13),0)","v":0}]
[]
[null,"(b)  Preferred Stocks"]
[]
[null,"BSCR Rating"]
[null,1,"Sch II EBS, Line (11), Column (3) and Sch IIA EBS, Line (11), Column (3)",{"$f":"'Schedule II (EBS)'!H33+'Schedule IIA (EBS)'!H33","v":0},6.0000000000000001E-3,{"$f":"IF(D20<0,0,D20*E20)","v":0}]
[null,2,"Sch II EBS, Line (12), Column (3) and Sch IIA EBS, Line (12), Column (3)",{"$f":"'Schedule II (EBS)'!H34+'Schedule IIA (EBS)'!H34","v":0},1.2E-2,0]
[null,3,"Sch II EBS, Line (13), Column (3) and Sch IIA EBS, Line (13), Column (3)",{"$f":"'Schedule II (EBS)'!H35+'Schedule IIA (EBS)'!H35","v":0},0.02,0]
[null,4,"Sch II EBS, Line (14), Column (3) and Sch IIA EBS, Line (14), Column (3)",{"$f":"'Schedule II (EBS)'!H36+'Schedule IIA (EBS)'!H36","v":0},0.04,0]
[null,5,"Sch II EBS, Line (15), Column (3) and Sch IIA EBS, Line (15), Column (3)",{"$f":"'Schedule II (EBS)'!H37+'Schedule IIA (EBS)'!H37","v":0},0.11,0]
[null,6,"Sch II EBS, Line (16), Column (3) and Sch IIA EBS, Line (16), Column (3)",{"$f":"'Schedule II (EBS)'!H38+'Schedule IIA (EBS)'!H38","v":0},0.25,0]
[null,7,"Sch II EBS, Line (17), Column (3) and Sch IIA EBS, Line (17), Column (3)",{"$f":"'Schedule II (EBS)'!H39+'Schedule IIA (EBS)'!H39","v":0},0.35,0]
[null,8,"Sch II EBS, Line (18), Column (3) and Sch IIA EBS, Line (18), Column (3)",{"$f":"'Schedule II (EBS)'!H40+'Schedule IIA (EBS)'!H40","v":0},0.35,0]
[]
[null,"(b)  SUBTOTAL - PREFERRED STOCKS",null,{"$f":"SUM(D20:D27)","v":0},null,{"$f":"IF(SUM(F20:F27)>=0,SUM(F20:F27),0)","v":0}]
[]
[null,"(c)  Other Equity Investments"]
[]
[null,"Real Estate"]
[null,"Group-Occupied Less Encumbrances","Form 1EBS, Line (7a)",{"$f":"'Form 1EBS'!F52","v":0},0.1,{"$f":"IF($D$34<0,0,$D$34*$E$34)","v":0}]
[null,"Other Properties Less Encumbrances","Form 1EBS, Line (7b)",{"$f":"'Form 1EBS'!F53","v":0},0.2,{"$f":"IF($D$35<0,0,$D$35*$E$35)","v":0}]
[]
[null,"Other Equity Investments","Form 1EBS, Lines (2e), (3e) & Schedule IIA EBS, Line 21, Column (7)",{"$f":"'Form 1EBS'!F20+'Form 1EBS'!F31+'Schedule IIA (EBS)'!P44","v":0},0.2,{"$f":"IF($D$37<0,0,$D$37*$E$37)","v":0}]
[null,"Other Tangible Assets - Net of Segregated Accounts Companies","Form 1EBS, Lines (13k), (14d) and (36f) Less Lines (13b), (13c), 13(d) and 13(h)",{"$f":"'Form 1EBS'!F88+'Form 1EBS'!F94+'Form 1EBS'!F196-'Form 1EBS'!F79-'Form 1EBS'!F80-'Form 1EBS'!F81-'Form 1EBS'!F85","v":0},0.2,{"$f":"IF($D$38<0,0,$D$38*$E$38)","v":0}]
[]
[null,"(c)  SUBTOTAL - OTHER EQUITY INVESTMENTS",null,{"$f":"SUM(D34:D38)","v":0},null,{"$f":"IF(SUM(F34:F38)>=0,SUM(F34:F38),0)","v":0}]
[]
[null,"(d) Investments In Affiliates"]
[]
[null,"Unregulated Entities That Conduct Ancillary Services","Form 1EBS, Line (4a)",{"$f":"'Form 1EBS'!F35","v":0},0.05,{"$f":"IF($D$44<0,0,$D$44*$E$44)","v":0}]
[null,"Unregulated Non-Financial Operating Entities","Form 1EBS, Line (4b)",{"$f":"'Form 1EBS'!F36","v":0},0.2,{"$f":"IF($D$45<0,0,$D$45*$E$45)","v":0}]
[null,"Unregulated Financial Operating Entities","Form 1EBS, Line (4c)",{"$f":"'Form 1EBS'!F37","v":0},0.55000000000000004,{"$f":"IF($D$46<0,0,$D$46*$E$46)","v":0}]
[null,"Regulated insurance financial operating entities","Form 1EBS, Line (4e)",{"$f":"'Form 1EBS'!F39","v":0},0.2,{"$f":"IF($D$47<0,0,$D$47*$E$47)","v":0}]
[]
[null,"(d) SUBTOTAL - INVESTMENTS IN AFFILIATES",null,{"$f":"SUM(D44:D48)","v":0},null,{"$f":"SUM(F44:F48)","v":0}]
[]
[null,"(e)  TOTAL EQUITY INVESTMENTS  [ (a) + (b) + (c) + (d) ]",null,{"$f":"D15+D29+D40+D49","v":0},null,{"$f":"F15+F29+F40+F49","v":0}]

{"sheet":"Equity Investments (Revised)","index":112,"n_rows":56,"n_cols":18,"rows_kept":56,"cut":false,"hidden":false,"merged":[[5,17,6,17],[6,5,6,6],[6,7,6,8],[1,17,1,18],[58,0,58,1],[4,3,4,8],[4,15,6,15],[5,3,6,4],[5,5,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11]]}
["EQUITY INVESTMENTS (REVISED)"]
[null,"Equity Investment Risk ($000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,"(1)",{"$f":"D3-1","v":-2},{"$f":"E3-1","v":-3},-4,-5,-6,-7,-8,-9,null,{"$f":"L3-1","v":-10},null,{"$f":"N3-1","v":-11},null,{"$f":"P3-1","v":-12}]
[]
[null,null,null,"ASSETS",null,null,null,null,null,null,"Without Mgmt Actions","With Mgmt Actions",null,null,null,"WITHOUT MANAGEMENT ACTIONS"]
[null,null,null,"Long Exposure",null,"Short Exposure",null,null,null,null,null,null,null,null,null,null,null,"WITH MANAGEMENT ACTIONS"]
[null,"TYPE OF ",null,null,null,"Qualifying as Assets held for risk-mitigation purposes",null,"Not Qualifying as Assets held for risk-mitigation purposes",null,"Before Shock","After Shock","After Shock",null,"CAPITAL"]
[null,"EQUITY INVESTMENTS","STATEMENT SOURCE","Before Shock","After Shock","Before Shock","After Shock","Before Shock","After Shock","Before Shock","After Shock","After Shock",null,"FACTOR",null,"REQUIRED CAPITAL",null,"CAPITAL"]
[]
[null,"Type 1 Equity Holdings"]
[null,"Strategic Holdings - Listed","Sch IIB, IIC, IID, IIE and IIF Line (15)",{"$f":"'Schedule IIB (EBS)'!D39+'Schedule IIC (EBS)'!D39+'Schedule IID (EBS)'!D39+'Schedule IIE (EBS)'!D39+'Schedule IIF (EBS)'!D39","v":0},{"$f":"'Schedule IIB (EBS)'!F39+'Schedule IIC (EBS)'!F39+'Schedule IID (EBS)'!F39+'Schedule IIE (EBS)'!F39+'Schedule IIF (EBS)'!F39","v":0},{"$f":"'Schedule IIB (EBS)'!H39+'Schedule IIC (EBS)'!H39+'Schedule IID (EBS)'!H39+'Schedule IIE (EBS)'!H39+'Schedule IIF (EBS)'!H39","v":0},{"$f":"'Schedule IIB (EBS)'!J39+'Schedule IIC (EBS)'!J39+'Schedule IID (EBS)'!J39+'Schedule IIE (EBS)'!J39+'Schedule IIF (EBS)'!J39","v":0},{"$f":"'Schedule IIB (EBS)'!L39+'Schedule IIC (EBS)'!L39+'Schedule IID (EBS)'!L39+'Schedule IIE (EBS)'!L39+'Schedule IIF (EBS)'!L39","v":0},{"$f":"'Schedule IIB (EBS)'!N39+'Schedule IIC (EBS)'!N39+'Schedule IID (EBS)'!N39+'Schedule IIE (EBS)'!N39+'Schedule IIF (EBS)'!N39","v":0},{"$f":"'Schedule IIB (EBS)'!P39+'Schedule IIC (EBS)'!P39+'Schedule IID (EBS)'!P39+'Schedule IIE (EBS)'!P39+'Schedule IIF (EBS)'!P39","v":0},{"$f":"'Schedule IIB (EBS)'!R39+'Schedule IIC (EBS)'!R39+'Schedule IID (EBS)'!R39+'Schedule IIE (EBS)'!R39+'Schedule IIF (EBS)'!R39","v":0},{"$f":"'Schedule IIB (EBS)'!T39+'Schedule IIC (EBS)'!T39+'Schedule IID (EBS)'!T39+'Schedule IIE (EBS)'!T39+'Schedule IIF (EBS)'!T39","v":0},null,0.2,null,{"$f":"MAX(D11-E11,0)+(F11-G11)+MAX(H11-I11,0)+(K11-J11)","v":0},null,{"$f":"MAX(D11-E11,0)+(F11-G11)+MAX(H11-I11,0)+(L11-J11)","v":0}]
[null,"Duration Based","Sch IIB, IIC, IID, IIE and IIF Line (16)",{"$f":"'Schedule IIB (EBS)'!D40+'Schedule IIC (EBS)'!D40+'Schedule IID (EBS)'!D40+'Schedule IIE (EBS)'!D40+'Schedule IIF (EBS)'!D40","v":0},{"$f":"'Schedule IIB (EBS)'!F40+'Schedule IIC (EBS)'!F40+'Schedule IID (EBS)'!F40+'Schedule IIE (EBS)'!F40+'Schedule IIF (EBS)'!F40","v":0},{"$f":"'Schedule IIB (EBS)'!H40+'Schedule IIC (EBS)'!H40+'Schedule IID (EBS)'!H40+'Schedule IIE (EBS)'!H40+'Schedule IIF (EBS)'!H40","v":0},{"$f":"'Schedule IIB (EBS)'!J40+'Schedule IIC (EBS)'!J40+'Schedule IID (EBS)'!J40+'Schedule IIE (EBS)'!J40+'Schedule IIF (EBS)'!J40","v":0},{"$f":"'Schedule IIB (EBS)'!L40+'Schedule IIC (EBS)'!L40+'Schedule IID (EBS)'!L40+'Schedule IIE (EBS)'!L40+'Schedule IIF (EBS)'!L40","v":0},{"$f":"'Schedule IIB (EBS)'!N40+'Schedule IIC (EBS)'!N40+'Schedule IID (EBS)'!N40+'Schedule IIE (EBS)'!N40+'Schedule IIF (EBS)'!N40","v":0},{"$f":"'Schedule IIB (EBS)'!P40+'Schedule IIC (EBS)'!P40+'Schedule IID (EBS)'!P40+'Schedule IIE (EBS)'!P40+'Schedule IIF (EBS)'!P40","v":0},{"$f":"'Schedule IIB (EBS)'!R40+'Schedule IIC (EBS)'!R40+'Schedule IID (EBS)'!R40+'Schedule IIE (EBS)'!R40+'Schedule IIF (EBS)'!R40","v":0},{"$f":"'Schedule IIB (EBS)'!T40+'Schedule IIC (EBS)'!T40+'Schedule IID (EBS)'!T40+'Schedule IIE (EBS)'!T40+'Schedule IIF (EBS)'!T40","v":0},null,0.2,null,0,null,{"$f":"MAX(D12-E12,0)+(F12-G12)+MAX(H12-I12,0)+(L12-J12)","v":0}]
[null,"Listed Equity Securities in Developed Markets","Sch IIB, IIC, IID, IIE and IIF Line (17)",{"$f":"'Schedule IIB (EBS)'!D41+'Schedule IIC (EBS)'!D41+'Schedule IID (EBS)'!D41+'Schedule IIE (EBS)'!D41+'Schedule IIF (EBS)'!D41","v":0},{"$f":"'Schedule IIB (EBS)'!F41+'Schedule IIC (EBS)'!F41+'Schedule IID (EBS)'!F41+'Schedule IIE (EBS)'!F41+'Schedule IIF (EBS)'!F41","v":0},{"$f":"'Schedule IIB (EBS)'!H41+'Schedule IIC (EBS)'!H41+'Schedule IID (EBS)'!H41+'Schedule IIE (EBS)'!H41+'Schedule IIF (EBS)'!H41","v":0},{"$f":"'Schedule IIB (EBS)'!J41+'Schedule IIC (EBS)'!J41+'Schedule IID (EBS)'!J41+'Schedule IIE (EBS)'!J41+'Schedule IIF (EBS)'!J41","v":0},{"$f":"'Schedule IIB (EBS)'!L41+'Schedule IIC (EBS)'!L41+'Schedule IID (EBS)'!L41+'Schedule IIE (EBS)'!L41+'Schedule IIF (EBS)'!L41","v":0},{"$f":"'Schedule IIB (EBS)'!N41+'Schedule IIC (EBS)'!N41+'Schedule IID (EBS)'!N41+'Schedule IIE (EBS)'!N41+'Schedule IIF (EBS)'!N41","v":0},{"$f":"'Schedule IIB (EBS)'!P41+'Schedule IIC (EBS)'!P41+'Schedule IID (EBS)'!P41+'Schedule IIE (EBS)'!P41+'Schedule IIF (EBS)'!P41","v":0},{"$f":"'Schedule IIB (EBS)'!R41+'Schedule IIC (EBS)'!R41+'Schedule IID (EBS)'!R41+'Schedule IIE (EBS)'!R41+'Schedule IIF (EBS)'!R41","v":0},{"$f":"'Schedule IIB (EBS)'!T41+'Schedule IIC (EBS)'!T41+'Schedule IID (EBS)'!T41+'Schedule IIE (EBS)'!T41+'Schedule IIF (EBS)'!T41","v":0},null,0.35,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 1","Sch IIB, IIC, IID, IIE and IIF Line (18)",{"$f":"'Schedule IIB (EBS)'!D42+'Schedule IIC (EBS)'!D42+'Schedule IID (EBS)'!D42+'Schedule IIE (EBS)'!D42+'Schedule IIF (EBS)'!D42","v":0},{"$f":"'Schedule IIB (EBS)'!F42+'Schedule IIC (EBS)'!F42+'Schedule IID (EBS)'!F42+'Schedule IIE (EBS)'!F42+'Schedule IIF (EBS)'!F42","v":0},{"$f":"'Schedule IIB (EBS)'!H42+'Schedule IIC (EBS)'!H42+'Schedule IID (EBS)'!H42+'Schedule IIE (EBS)'!H42+'Schedule IIF (EBS)'!H42","v":0},{"$f":"'Schedule IIB (EBS)'!J42+'Schedule IIC (EBS)'!J42+'Schedule IID (EBS)'!J42+'Schedule IIE (EBS)'!J42+'Schedule IIF (EBS)'!J42","v":0},{"$f":"'Schedule IIB (EBS)'!L42+'Schedule IIC (EBS)'!L42+'Schedule IID (EBS)'!L42+'Schedule IIE (EBS)'!L42+'Schedule IIF (EBS)'!L42","v":0},{"$f":"'Schedule IIB (EBS)'!N42+'Schedule IIC (EBS)'!N42+'Schedule IID (EBS)'!N42+'Schedule IIE (EBS)'!N42+'Schedule IIF (EBS)'!N42","v":0},{"$f":"'Schedule IIB (EBS)'!P42+'Schedule IIC (EBS)'!P42+'Schedule IID (EBS)'!P42+'Schedule IIE (EBS)'!P42+'Schedule IIF (EBS)'!P42","v":0},{"$f":"'Schedule IIB (EBS)'!R42+'Schedule IIC (EBS)'!R42+'Schedule IID (EBS)'!R42+'Schedule IIE (EBS)'!R42+'Schedule IIF (EBS)'!R42","v":0},{"$f":"'Schedule IIB (EBS)'!T42+'Schedule IIC (EBS)'!T42+'Schedule IID (EBS)'!T42+'Schedule IIE (EBS)'!T42+'Schedule IIF (EBS)'!T42","v":0},null,6.0000000000000001E-3,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 2","Sch IIB, IIC, IID, IIE and IIF Line (19)",{"$f":"'Schedule IIB (EBS)'!D43+'Schedule IIC (EBS)'!D43+'Schedule IID (EBS)'!D43+'Schedule IIE (EBS)'!D43+'Schedule IIF (EBS)'!D43","v":0},{"$f":"'Schedule IIB (EBS)'!F43+'Schedule IIC (EBS)'!F43+'Schedule IID (EBS)'!F43+'Schedule IIE (EBS)'!F43+'Schedule IIF (EBS)'!F43","v":0},{"$f":"'Schedule IIB (EBS)'!H43+'Schedule IIC (EBS)'!H43+'Schedule IID (EBS)'!H43+'Schedule IIE (EBS)'!H43+'Schedule IIF (EBS)'!H43","v":0},{"$f":"'Schedule IIB (EBS)'!J43+'Schedule IIC (EBS)'!J43+'Schedule IID (EBS)'!J43+'Schedule IIE (EBS)'!J43+'Schedule IIF (EBS)'!J43","v":0},{"$f":"'Schedule IIB (EBS)'!L43+'Schedule IIC (EBS)'!L43+'Schedule IID (EBS)'!L43+'Schedule IIE (EBS)'!L43+'Schedule IIF (EBS)'!L43","v":0},{"$f":"'Schedule IIB (EBS)'!N43+'Schedule IIC (EBS)'!N43+'Schedule IID (EBS)'!N43+'Schedule IIE (EBS)'!N43+'Schedule IIF (EBS)'!N43","v":0},{"$f":"'Schedule IIB (EBS)'!P43+'Schedule IIC (EBS)'!P43+'Schedule IID (EBS)'!P43+'Schedule IIE (EBS)'!P43+'Schedule IIF (EBS)'!P43","v":0},{"$f":"'Schedule IIB (EBS)'!R43+'Schedule IIC (EBS)'!R43+'Schedule IID (EBS)'!R43+'Schedule IIE (EBS)'!R43+'Schedule IIF (EBS)'!R43","v":0},{"$f":"'Schedule IIB (EBS)'!T43+'Schedule IIC (EBS)'!T43+'Schedule IID (EBS)'!T43+'Schedule IIE (EBS)'!T43+'Schedule IIF (EBS)'!T43","v":0},null,1.2E-2,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 3","Sch IIB, IIC, IID, IIE and IIF Line (20)",{"$f":"'Schedule IIB (EBS)'!D44+'Schedule IIC (EBS)'!D44+'Schedule IID (EBS)'!D44+'Schedule IIE (EBS)'!D44+'Schedule IIF (EBS)'!D44","v":0},{"$f":"'Schedule IIB (EBS)'!F44+'Schedule IIC (EBS)'!F44+'Schedule IID (EBS)'!F44+'Schedule IIE (EBS)'!F44+'Schedule IIF (EBS)'!F44","v":0},{"$f":"'Schedule IIB (EBS)'!H44+'Schedule IIC (EBS)'!H44+'Schedule IID (EBS)'!H44+'Schedule IIE (EBS)'!H44+'Schedule IIF (EBS)'!H44","v":0},{"$f":"'Schedule IIB (EBS)'!J44+'Schedule IIC (EBS)'!J44+'Schedule IID (EBS)'!J44+'Schedule IIE (EBS)'!J44+'Schedule IIF (EBS)'!J44","v":0},{"$f":"'Schedule IIB (EBS)'!L44+'Schedule IIC (EBS)'!L44+'Schedule IID (EBS)'!L44+'Schedule IIE (EBS)'!L44+'Schedule IIF (EBS)'!L44","v":0},{"$f":"'Schedule IIB (EBS)'!N44+'Schedule IIC (EBS)'!N44+'Schedule IID (EBS)'!N44+'Schedule IIE (EBS)'!N44+'Schedule IIF (EBS)'!N44","v":0},{"$f":"'Schedule IIB (EBS)'!P44+'Schedule IIC (EBS)'!P44+'Schedule IID (EBS)'!P44+'Schedule IIE (EBS)'!P44+'Schedule IIF (EBS)'!P44","v":0},{"$f":"'Schedule IIB (EBS)'!R44+'Schedule IIC (EBS)'!R44+'Schedule IID (EBS)'!R44+'Schedule IIE (EBS)'!R44+'Schedule IIF (EBS)'!R44","v":0},{"$f":"'Schedule IIB (EBS)'!T44+'Schedule IIC (EBS)'!T44+'Schedule IID (EBS)'!T44+'Schedule IIE (EBS)'!T44+'Schedule IIF (EBS)'!T44","v":0},null,0.02,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 4","Sch IIB, IIC, IID, IIE and IIF Line (21)",{"$f":"'Schedule IIB (EBS)'!D45+'Schedule IIC (EBS)'!D45+'Schedule IID (EBS)'!D45+'Schedule IIE (EBS)'!D45+'Schedule IIF (EBS)'!D45","v":0},{"$f":"'Schedule IIB (EBS)'!F45+'Schedule IIC (EBS)'!F45+'Schedule IID (EBS)'!F45+'Schedule IIE (EBS)'!F45+'Schedule IIF (EBS)'!F45","v":0},{"$f":"'Schedule IIB (EBS)'!H45+'Schedule IIC (EBS)'!H45+'Schedule IID (EBS)'!H45+'Schedule IIE (EBS)'!H45+'Schedule IIF (EBS)'!H45","v":0},{"$f":"'Schedule IIB (EBS)'!J45+'Schedule IIC (EBS)'!J45+'Schedule IID (EBS)'!J45+'Schedule IIE (EBS)'!J45+'Schedule IIF (EBS)'!J45","v":0},{"$f":"'Schedule IIB (EBS)'!L45+'Schedule IIC (EBS)'!L45+'Schedule IID (EBS)'!L45+'Schedule IIE (EBS)'!L45+'Schedule IIF (EBS)'!L45","v":0},{"$f":"'Schedule IIB (EBS)'!N45+'Schedule IIC (EBS)'!N45+'Schedule IID (EBS)'!N45+'Schedule IIE (EBS)'!N45+'Schedule IIF (EBS)'!N45","v":0},{"$f":"'Schedule IIB (EBS)'!P45+'Schedule IIC (EBS)'!P45+'Schedule IID (EBS)'!P45+'Schedule IIE (EBS)'!P45+'Schedule IIF (EBS)'!P45","v":0},{"$f":"'Schedule IIB (EBS)'!R45+'Schedule IIC (EBS)'!R45+'Schedule IID (EBS)'!R45+'Schedule IIE (EBS)'!R45+'Schedule IIF (EBS)'!R45","v":0},{"$f":"'Schedule IIB (EBS)'!T45+'Schedule IIC (EBS)'!T45+'Schedule IID (EBS)'!T45+'Schedule IIE (EBS)'!T45+'Schedule IIF (EBS)'!T45","v":0},null,0.04,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 5","Sch IIB, IIC, IID, IIE and IIF Line (22)",{"$f":"'Schedule IIB (EBS)'!D46+'Schedule IIC (EBS)'!D46+'Schedule IID (EBS)'!D46+'Schedule IIE (EBS)'!D46+'Schedule IIF (EBS)'!D46","v":0},{"$f":"'Schedule IIB (EBS)'!F46+'Schedule IIC (EBS)'!F46+'Schedule IID (EBS)'!F46+'Schedule IIE (EBS)'!F46+'Schedule IIF (EBS)'!F46","v":0},{"$f":"'Schedule IIB (EBS)'!H46+'Schedule IIC (EBS)'!H46+'Schedule IID (EBS)'!H46+'Schedule IIE (EBS)'!H46+'Schedule IIF (EBS)'!H46","v":0},{"$f":"'Schedule IIB (EBS)'!J46+'Schedule IIC (EBS)'!J46+'Schedule IID (EBS)'!J46+'Schedule IIE (EBS)'!J46+'Schedule IIF (EBS)'!J46","v":0},{"$f":"'Schedule IIB (EBS)'!L46+'Schedule IIC (EBS)'!L46+'Schedule IID (EBS)'!L46+'Schedule IIE (EBS)'!L46+'Schedule IIF (EBS)'!L46","v":0},{"$f":"'Schedule IIB (EBS)'!N46+'Schedule IIC (EBS)'!N46+'Schedule IID (EBS)'!N46+'Schedule IIE (EBS)'!N46+'Schedule IIF (EBS)'!N46","v":0},{"$f":"'Schedule IIB (EBS)'!P46+'Schedule IIC (EBS)'!P46+'Schedule IID (EBS)'!P46+'Schedule IIE (EBS)'!P46+'Schedule IIF (EBS)'!P46","v":0},{"$f":"'Schedule IIB (EBS)'!R46+'Schedule IIC (EBS)'!R46+'Schedule IID (EBS)'!R46+'Schedule IIE (EBS)'!R46+'Schedule IIF (EBS)'!R46","v":0},{"$f":"'Schedule IIB (EBS)'!T46+'Schedule IIC (EBS)'!T46+'Schedule IID (EBS)'!T46+'Schedule IIE (EBS)'!T46+'Schedule IIF (EBS)'!T46","v":0},null,0.11,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 6","Sch IIB, IIC, IID, IIE and IIF Line (23)",{"$f":"'Schedule IIB (EBS)'!D47+'Schedule IIC (EBS)'!D47+'Schedule IID (EBS)'!D47+'Schedule IIE (EBS)'!D47+'Schedule IIF (EBS)'!D47","v":0},{"$f":"'Schedule IIB (EBS)'!F47+'Schedule IIC (EBS)'!F47+'Schedule IID (EBS)'!F47+'Schedule IIE (EBS)'!F47+'Schedule IIF (EBS)'!F47","v":0},{"$f":"'Schedule IIB (EBS)'!H47+'Schedule IIC (EBS)'!H47+'Schedule IID (EBS)'!H47+'Schedule IIE (EBS)'!H47+'Schedule IIF (EBS)'!H47","v":0},{"$f":"'Schedule IIB (EBS)'!J47+'Schedule IIC (EBS)'!J47+'Schedule IID (EBS)'!J47+'Schedule IIE (EBS)'!J47+'Schedule IIF (EBS)'!J47","v":0},{"$f":"'Schedule IIB (EBS)'!L47+'Schedule IIC (EBS)'!L47+'Schedule IID (EBS)'!L47+'Schedule IIE (EBS)'!L47+'Schedule IIF (EBS)'!L47","v":0},{"$f":"'Schedule IIB (EBS)'!N47+'Schedule IIC (EBS)'!N47+'Schedule IID (EBS)'!N47+'Schedule IIE (EBS)'!N47+'Schedule IIF (EBS)'!N47","v":0},{"$f":"'Schedule IIB (EBS)'!P47+'Schedule IIC (EBS)'!P47+'Schedule IID (EBS)'!P47+'Schedule IIE (EBS)'!P47+'Schedule IIF (EBS)'!P47","v":0},{"$f":"'Schedule IIB (EBS)'!R47+'Schedule IIC (EBS)'!R47+'Schedule IID (EBS)'!R47+'Schedule IIE (EBS)'!R47+'Schedule IIF (EBS)'!R47","v":0},{"$f":"'Schedule IIB (EBS)'!T47+'Schedule IIC (EBS)'!T47+'Schedule IID (EBS)'!T47+'Schedule IIE (EBS)'!T47+'Schedule IIF (EBS)'!T47","v":0},null,0.25,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 7","Sch IIB, IIC, IID, IIE and IIF Line (24)",{"$f":"'Schedule IIB (EBS)'!D48+'Schedule IIC (EBS)'!D48+'Schedule IID (EBS)'!D48+'Schedule IIE (EBS)'!D48+'Schedule IIF (EBS)'!D48","v":0},{"$f":"'Schedule IIB (EBS)'!F48+'Schedule IIC (EBS)'!F48+'Schedule IID (EBS)'!F48+'Schedule IIE (EBS)'!F48+'Schedule IIF (EBS)'!F48","v":0},{"$f":"'Schedule IIB (EBS)'!H48+'Schedule IIC (EBS)'!H48+'Schedule IID (EBS)'!H48+'Schedule IIE (EBS)'!H48+'Schedule IIF (EBS)'!H48","v":0},{"$f":"'Schedule IIB (EBS)'!J48+'Schedule IIC (EBS)'!J48+'Schedule IID (EBS)'!J48+'Schedule IIE (EBS)'!J48+'Schedule IIF (EBS)'!J48","v":0},{"$f":"'Schedule IIB (EBS)'!L48+'Schedule IIC (EBS)'!L48+'Schedule IID (EBS)'!L48+'Schedule IIE (EBS)'!L48+'Schedule IIF (EBS)'!L48","v":0},{"$f":"'Schedule IIB (EBS)'!N48+'Schedule IIC (EBS)'!N48+'Schedule IID (EBS)'!N48+'Schedule IIE (EBS)'!N48+'Schedule IIF (EBS)'!N48","v":0},{"$f":"'Schedule IIB (EBS)'!P48+'Schedule IIC (EBS)'!P48+'Schedule IID (EBS)'!P48+'Schedule IIE (EBS)'!P48+'Schedule IIF (EBS)'!P48","v":0},{"$f":"'Schedule IIB (EBS)'!R48+'Schedule IIC (EBS)'!R48+'Schedule IID (EBS)'!R48+'Schedule IIE (EBS)'!R48+'Schedule IIF (EBS)'!R48","v":0},{"$f":"'Schedule IIB (EBS)'!T48+'Schedule IIC (EBS)'!T48+'Schedule IID (EBS)'!T48+'Schedule IIE (EBS)'!T48+'Schedule IIF (EBS)'!T48","v":0},null,0.35,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 8","Sch IIB, IIC, IID, IIE and IIF Line (25)",{"$f":"'Schedule IIB (EBS)'!D49+'Schedule IIC (EBS)'!D49+'Schedule IID (EBS)'!D49+'Schedule IIE (EBS)'!D49+'Schedule IIF (EBS)'!D49","v":0},{"$f":"'Schedule IIB (EBS)'!F49+'Schedule IIC (EBS)'!F49+'Schedule IID (EBS)'!F49+'Schedule IIE (EBS)'!F49+'Schedule IIF (EBS)'!F49","v":0},{"$f":"'Schedule IIB (EBS)'!H49+'Schedule IIC (EBS)'!H49+'Schedule IID (EBS)'!H49+'Schedule IIE (EBS)'!H49+'Schedule IIF (EBS)'!H49","v":0},{"$f":"'Schedule IIB (EBS)'!J49+'Schedule IIC (EBS)'!J49+'Schedule IID (EBS)'!J49+'Schedule IIE (EBS)'!J49+'Schedule IIF (EBS)'!J49","v":0},{"$f":"'Schedule IIB (EBS)'!L49+'Schedule IIC (EBS)'!L49+'Schedule IID (EBS)'!L49+'Schedule IIE (EBS)'!L49+'Schedule IIF (EBS)'!L49","v":0},{"$f":"'Schedule IIB (EBS)'!N49+'Schedule IIC (EBS)'!N49+'Schedule IID (EBS)'!N49+'Schedule IIE (EBS)'!N49+'Schedule IIF (EBS)'!N49","v":0},{"$f":"'Schedule IIB (EBS)'!P49+'Schedule IIC (EBS)'!P49+'Schedule IID (EBS)'!P49+'Schedule IIE (EBS)'!P49+'Schedule IIF (EBS)'!P49","v":0},{"$f":"'Schedule IIB (EBS)'!R49+'Schedule IIC (EBS)'!R49+'Schedule IID (EBS)'!R49+'Schedule IIE (EBS)'!R49+'Schedule IIF (EBS)'!R49","v":0},{"$f":"'Schedule IIB (EBS)'!T49+'Schedule IIC (EBS)'!T49+'Schedule IID (EBS)'!T49+'Schedule IIE (EBS)'!T49+'Schedule IIF (EBS)'!T49","v":0},null,0.35,null,0,null,0]
[null,"Equity Derivatives on Type 1 Equities","Sch IIB, IIC, IID, IIE and IIF Line (26)",{"$f":"'Schedule IIB (EBS)'!D50+'Schedule IIC (EBS)'!D50+'Schedule IID (EBS)'!D50+'Schedule IIE (EBS)'!D50+'Schedule IIF (EBS)'!D50","v":0},{"$f":"'Schedule IIB (EBS)'!F50+'Schedule IIC (EBS)'!F50+'Schedule IID (EBS)'!F50+'Schedule IIE (EBS)'!F50+'Schedule IIF (EBS)'!F50","v":0},{"$f":"'Schedule IIB (EBS)'!H50+'Schedule IIC (EBS)'!H50+'Schedule IID (EBS)'!H50+'Schedule IIE (EBS)'!H50+'Schedule IIF (EBS)'!H50","v":0},{"$f":"'Schedule IIB (EBS)'!J50+'Schedule IIC (EBS)'!J50+'Schedule IID (EBS)'!J50+'Schedule IIE (EBS)'!J50+'Schedule IIF (EBS)'!J50","v":0},{"$f":"'Schedule IIB (EBS)'!L50+'Schedule IIC (EBS)'!L50+'Schedule IID (EBS)'!L50+'Schedule IIE (EBS)'!L50+'Schedule IIF (EBS)'!L50","v":0},{"$f":"'Schedule IIB (EBS)'!N50+'Schedule IIC (EBS)'!N50+'Schedule IID (EBS)'!N50+'Schedule IIE (EBS)'!N50+'Schedule IIF (EBS)'!N50","v":0},{"$f":"'Schedule IIB (EBS)'!P50+'Schedule IIC (EBS)'!P50+'Schedule IID (EBS)'!P50+'Schedule IIE (EBS)'!P50+'Schedule IIF (EBS)'!P50","v":0},{"$f":"'Schedule IIB (EBS)'!R50+'Schedule IIC (EBS)'!R50+'Schedule IID (EBS)'!R50+'Schedule IIE (EBS)'!R50+'Schedule IIF (EBS)'!R50","v":0},{"$f":"'Schedule IIB (EBS)'!T50+'Schedule IIC (EBS)'!T50+'Schedule IID (EBS)'!T50+'Schedule IIE (EBS)'!T50+'Schedule IIF (EBS)'!T50","v":0},null,0.35,null,0,null,0]
[]
[null,"Subtotal - Type 1 Equity Holdings",null,{"$f":"SUM(D11:D23)","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(SUM(P11:P22),0)","v":0},null,{"$f":"MAX(SUM(R11:R22),0)","v":0}]
[]
[null,"Type 2 Equity Holdings"]
[null,"Strategic Holdings - Unlisted","Sch IIB, IIC, IID, IIE and IIF Line (27)",{"$f":"'Schedule IIB (EBS)'!D51+'Schedule IIC (EBS)'!D51+'Schedule IID (EBS)'!D51+'Schedule IIE (EBS)'!D51+'Schedule IIF (EBS)'!D51","v":0},{"$f":"'Schedule IIB (EBS)'!F51+'Schedule IIC (EBS)'!F51+'Schedule IID (EBS)'!F51+'Schedule IIE (EBS)'!F51+'Schedule IIF (EBS)'!F51","v":0},{"$f":"'Schedule IIB (EBS)'!H51+'Schedule IIC (EBS)'!H51+'Schedule IID (EBS)'!H51+'Schedule IIE (EBS)'!H51+'Schedule IIF (EBS)'!H51","v":0},{"$f":"'Schedule IIB (EBS)'!J51+'Schedule IIC (EBS)'!J51+'Schedule IID (EBS)'!J51+'Schedule IIE (EBS)'!J51+'Schedule IIF (EBS)'!J51","v":0},{"$f":"'Schedule IIB (EBS)'!L51+'Schedule IIC (EBS)'!L51+'Schedule IID (EBS)'!L51+'Schedule IIE (EBS)'!L51+'Schedule IIF (EBS)'!L51","v":0},{"$f":"'Schedule IIB (EBS)'!N51+'Schedule IIC (EBS)'!N51+'Schedule IID (EBS)'!N51+'Schedule IIE (EBS)'!N51+'Schedule IIF (EBS)'!N51","v":0},{"$f":"'Schedule IIB (EBS)'!P51+'Schedule IIC (EBS)'!P51+'Schedule IID (EBS)'!P51+'Schedule IIE (EBS)'!P51+'Schedule IIF (EBS)'!P51","v":0},{"$f":"'Schedule IIB (EBS)'!R51+'Schedule IIC (EBS)'!R51+'Schedule IID (EBS)'!R51+'Schedule IIE (EBS)'!R51+'Schedule IIF (EBS)'!R51","v":0},{"$f":"'Schedule IIB (EBS)'!T51+'Schedule IIC (EBS)'!T51+'Schedule IID (EBS)'!T51+'Schedule IIE (EBS)'!T51+'Schedule IIF (EBS)'!T51","v":0},null,0.2,null,{"$f":"MAX(D27-E27,0)+(F27-G27)+MAX(H27-I27,0)+(K27-J27)","v":0},null,{"$f":"MAX(D27-E27,0)+(F27-G27)+MAX(H27-I27,0)+(L27-J27)","v":0}]
[null,"Other Equities","Sch IIB, IIC, IID, IIE and IIF Line (28)",{"$f":"'Schedule IIB (EBS)'!D52+'Schedule IIC (EBS)'!D52+'Schedule IID (EBS)'!D52+'Schedule IIE (EBS)'!D52+'Schedule IIF (EBS)'!D52","v":0},{"$f":"'Schedule IIB (EBS)'!F52+'Schedule IIC (EBS)'!F52+'Schedule IID (EBS)'!F52+'Schedule IIE (EBS)'!F52+'Schedule IIF (EBS)'!F52","v":0},{"$f":"'Schedule IIB (EBS)'!H52+'Schedule IIC (EBS)'!H52+'Schedule IID (EBS)'!H52+'Schedule IIE (EBS)'!H52+'Schedule IIF (EBS)'!H52","v":0},{"$f":"'Schedule IIB (EBS)'!J52+'Schedule IIC (EBS)'!J52+'Schedule IID (EBS)'!J52+'Schedule IIE (EBS)'!J52+'Schedule IIF (EBS)'!J52","v":0},{"$f":"'Schedule IIB (EBS)'!L52+'Schedule IIC (EBS)'!L52+'Schedule IID (EBS)'!L52+'Schedule IIE (EBS)'!L52+'Schedule IIF (EBS)'!L52","v":0},{"$f":"'Schedule IIB (EBS)'!N52+'Schedule IIC (EBS)'!N52+'Schedule IID (EBS)'!N52+'Schedule IIE (EBS)'!N52+'Schedule IIF (EBS)'!N52","v":0},{"$f":"'Schedule IIB (EBS)'!P52+'Schedule IIC (EBS)'!P52+'Schedule IID (EBS)'!P52+'Schedule IIE (EBS)'!P52+'Schedule IIF (EBS)'!P52","v":0},{"$f":"'Schedule IIB (EBS)'!R52+'Schedule IIC (EBS)'!R52+'Schedule IID (EBS)'!R52+'Schedule IIE (EBS)'!R52+'Schedule IIF (EBS)'!R52","v":0},{"$f":"'Schedule IIB (EBS)'!T52+'Schedule IIC (EBS)'!T52+'Schedule IID (EBS)'!T52+'Schedule IIE (EBS)'!T52+'Schedule IIF (EBS)'!T52","v":0},null,0.45,null,0,null,0]
[null,"Letters of Credit","Sch IIB, IIC, IID, IIE and IIF Line (29)",{"$f":"'Schedule IIB (EBS)'!D53+'Schedule IIC (EBS)'!D53+'Schedule IID (EBS)'!D53+'Schedule IIE (EBS)'!D53+'Schedule IIF (EBS)'!D53","v":0},{"$f":"'Schedule IIB (EBS)'!F53+'Schedule IIC (EBS)'!F53+'Schedule IID (EBS)'!F53+'Schedule IIE (EBS)'!F53+'Schedule IIF (EBS)'!F53","v":0},{"$f":"'Schedule IIB (EBS)'!H53+'Schedule IIC (EBS)'!H53+'Schedule IID (EBS)'!H53+'Schedule IIE (EBS)'!H53+'Schedule IIF (EBS)'!H53","v":0},{"$f":"'Schedule IIB (EBS)'!J53+'Schedule IIC (EBS)'!J53+'Schedule IID (EBS)'!J53+'Schedule IIE (EBS)'!J53+'Schedule IIF (EBS)'!J53","v":0},{"$f":"'Schedule IIB (EBS)'!L53+'Schedule IIC (EBS)'!L53+'Schedule IID (EBS)'!L53+'Schedule IIE (EBS)'!L53+'Schedule IIF (EBS)'!L53","v":0},{"$f":"'Schedule IIB (EBS)'!N53+'Schedule IIC (EBS)'!N53+'Schedule IID (EBS)'!N53+'Schedule IIE (EBS)'!N53+'Schedule IIF (EBS)'!N53","v":0},{"$f":"'Schedule IIB (EBS)'!P53+'Schedule IIC (EBS)'!P53+'Schedule IID (EBS)'!P53+'Schedule IIE (EBS)'!P53+'Schedule IIF (EBS)'!P53","v":0},{"$f":"'Schedule IIB (EBS)'!R53+'Schedule IIC (EBS)'!R53+'Schedule IID (EBS)'!R53+'Schedule IIE (EBS)'!R53+'Schedule IIF (EBS)'!R53","v":0},{"$f":"'Schedule IIB (EBS)'!T53+'Schedule IIC (EBS)'!T53+'Schedule IID (EBS)'!T53+'Schedule IIE (EBS)'!T53+'Schedule IIF (EBS)'!T53","v":0},null,0.2,null,0,null,0]
[null,"Intangible assets","Sch IIB, IIC, IID, IIE and IIF Line (30)",{"$f":"'Schedule IIB (EBS)'!D54+'Schedule IIC (EBS)'!D54+'Schedule IID (EBS)'!D54+'Schedule IIE (EBS)'!D54+'Schedule IIF (EBS)'!D54","v":0},{"$f":"'Schedule IIB (EBS)'!F54+'Schedule IIC (EBS)'!F54+'Schedule IID (EBS)'!F54+'Schedule IIE (EBS)'!F54+'Schedule IIF (EBS)'!F54","v":0},{"$f":"'Schedule IIB (EBS)'!H54+'Schedule IIC (EBS)'!H54+'Schedule IID (EBS)'!H54+'Schedule IIE (EBS)'!H54+'Schedule IIF (EBS)'!H54","v":0},{"$f":"'Schedule IIB (EBS)'!J54+'Schedule IIC (EBS)'!J54+'Schedule IID (EBS)'!J54+'Schedule IIE (EBS)'!J54+'Schedule IIF (EBS)'!J54","v":0},{"$f":"'Schedule IIB (EBS)'!L54+'Schedule IIC (EBS)'!L54+'Schedule IID (EBS)'!L54+'Schedule IIE (EBS)'!L54+'Schedule IIF (EBS)'!L54","v":0},{"$f":"'Schedule IIB (EBS)'!N54+'Schedule IIC (EBS)'!N54+'Schedule IID (EBS)'!N54+'Schedule IIE (EBS)'!N54+'Schedule IIF (EBS)'!N54","v":0},{"$f":"'Schedule IIB (EBS)'!P54+'Schedule IIC (EBS)'!P54+'Schedule IID (EBS)'!P54+'Schedule IIE (EBS)'!P54+'Schedule IIF (EBS)'!P54","v":0},{"$f":"'Schedule IIB (EBS)'!R54+'Schedule IIC (EBS)'!R54+'Schedule IID (EBS)'!R54+'Schedule IIE (EBS)'!R54+'Schedule IIF (EBS)'!R54","v":0},{"$f":"'Schedule IIB (EBS)'!T54+'Schedule IIC (EBS)'!T54+'Schedule IID (EBS)'!T54+'Schedule IIE (EBS)'!T54+'Schedule IIF (EBS)'!T54","v":0},null,0.2,null,0,null,0]
[null,"Pension Benefit Surplus","Sch IIB, IIC, IID, IIE and IIF Line (31)",{"$f":"'Schedule IIB (EBS)'!D55+'Schedule IIC (EBS)'!D55+'Schedule IID (EBS)'!D55+'Schedule IIE (EBS)'!D55+'Schedule IIF (EBS)'!D55","v":0},{"$f":"'Schedule IIB (EBS)'!F55+'Schedule IIC (EBS)'!F55+'Schedule IID (EBS)'!F55+'Schedule IIE (EBS)'!F55+'Schedule IIF (EBS)'!F55","v":0},{"$f":"'Schedule IIB (EBS)'!H55+'Schedule IIC (EBS)'!H55+'Schedule IID (EBS)'!H55+'Schedule IIE (EBS)'!H55+'Schedule IIF (EBS)'!H55","v":0},{"$f":"'Schedule IIB (EBS)'!J55+'Schedule IIC (EBS)'!J55+'Schedule IID (EBS)'!J55+'Schedule IIE (EBS)'!J55+'Schedule IIF (EBS)'!J55","v":0},{"$f":"'Schedule IIB (EBS)'!L55+'Schedule IIC (EBS)'!L55+'Schedule IID (EBS)'!L55+'Schedule IIE (EBS)'!L55+'Schedule IIF (EBS)'!L55","v":0},{"$f":"'Schedule IIB (EBS)'!N55+'Schedule IIC (EBS)'!N55+'Schedule IID (EBS)'!N55+'Schedule IIE (EBS)'!N55+'Schedule IIF (EBS)'!N55","v":0},{"$f":"'Schedule IIB (EBS)'!P55+'Schedule IIC (EBS)'!P55+'Schedule IID (EBS)'!P55+'Schedule IIE (EBS)'!P55+'Schedule IIF (EBS)'!P55","v":0},{"$f":"'Schedule IIB (EBS)'!R55+'Schedule IIC (EBS)'!R55+'Schedule IID (EBS)'!R55+'Schedule IIE (EBS)'!R55+'Schedule IIF (EBS)'!R55","v":0},{"$f":"'Schedule IIB (EBS)'!T55+'Schedule IIC (EBS)'!T55+'Schedule IID (EBS)'!T55+'Schedule IIE (EBS)'!T55+'Schedule IIF (EBS)'!T55","v":0},null,0.2,null,0,null,0]
[null,"Equity Derivatives on Type 2 Equities","Sch IIB, IIC, IID, IIE and IIF Line (32)",{"$f":"'Schedule IIB (EBS)'!D56+'Schedule IIC (EBS)'!D56+'Schedule IID (EBS)'!D56+'Schedule IIE (EBS)'!D56+'Schedule IIF (EBS)'!D56","v":0},{"$f":"'Schedule IIB (EBS)'!F56+'Schedule IIC (EBS)'!F56+'Schedule IID (EBS)'!F56+'Schedule IIE (EBS)'!F56+'Schedule IIF (EBS)'!F56","v":0},{"$f":"'Schedule IIB (EBS)'!H56+'Schedule IIC (EBS)'!H56+'Schedule IID (EBS)'!H56+'Schedule IIE (EBS)'!H56+'Schedule IIF (EBS)'!H56","v":0},{"$f":"'Schedule IIB (EBS)'!J56+'Schedule IIC (EBS)'!J56+'Schedule IID (EBS)'!J56+'Schedule IIE (EBS)'!J56+'Schedule IIF (EBS)'!J56","v":0},{"$f":"'Schedule IIB (EBS)'!L56+'Schedule IIC (EBS)'!L56+'Schedule IID (EBS)'!L56+'Schedule IIE (EBS)'!L56+'Schedule IIF (EBS)'!L56","v":0},{"$f":"'Schedule IIB (EBS)'!N56+'Schedule IIC (EBS)'!N56+'Schedule IID (EBS)'!N56+'Schedule IIE (EBS)'!N56+'Schedule IIF (EBS)'!N56","v":0},{"$f":"'Schedule IIB (EBS)'!P56+'Schedule IIC (EBS)'!P56+'Schedule IID (EBS)'!P56+'Schedule IIE (EBS)'!P56+'Schedule IIF (EBS)'!P56","v":0},{"$f":"'Schedule IIB (EBS)'!R56+'Schedule IIC (EBS)'!R56+'Schedule IID (EBS)'!R56+'Schedule IIE (EBS)'!R56+'Schedule IIF (EBS)'!R56","v":0},{"$f":"'Schedule IIB (EBS)'!T56+'Schedule IIC (EBS)'!T56+'Schedule IID (EBS)'!T56+'Schedule IIE (EBS)'!T56+'Schedule IIF (EBS)'!T56","v":0},null,0.45,null,0,null,0]
[]
[null,"Subtotal - Type 2 Equity Holdings",null,{"$f":"SUM(D27:D33)","v":0},{"$f":"SUM(E27:E33)","v":0},{"$f":"SUM(F27:F33)","v":0},0,0,0,0,0,{"$f":"SUM(L27:L33)","v":0},null,null,null,{"$f":"MAX(SUM(P27:P33),0)","v":0},null,{"$f":"MAX(SUM(R27:R33),0)","v":0}]
[]
[null,"Type 3 Equity Holdings"]
[null,"Infrastructure","Sch IIB, IIC, IID, IIE and IIF Line (33)",{"$f":"'Schedule IIB (EBS)'!D57+'Schedule IIC (EBS)'!D57+'Schedule IID (EBS)'!D57+'Schedule IIE (EBS)'!D57+'Schedule IIF (EBS)'!D57","v":0},{"$f":"'Schedule IIB (EBS)'!F57+'Schedule IIC (EBS)'!F57+'Schedule IID (EBS)'!F57+'Schedule IIE (EBS)'!F57+'Schedule IIF (EBS)'!F57","v":0},{"$f":"'Schedule IIB (EBS)'!H57+'Schedule IIC (EBS)'!H57+'Schedule IID (EBS)'!H57+'Schedule IIE (EBS)'!H57+'Schedule IIF (EBS)'!H57","v":0},{"$f":"'Schedule IIB (EBS)'!J57+'Schedule IIC (EBS)'!J57+'Schedule IID (EBS)'!J57+'Schedule IIE (EBS)'!J57+'Schedule IIF (EBS)'!J57","v":0},{"$f":"'Schedule IIB (EBS)'!L57+'Schedule IIC (EBS)'!L57+'Schedule IID (EBS)'!L57+'Schedule IIE (EBS)'!L57+'Schedule IIF (EBS)'!L57","v":0},{"$f":"'Schedule IIB (EBS)'!N57+'Schedule IIC (EBS)'!N57+'Schedule IID (EBS)'!N57+'Schedule IIE (EBS)'!N57+'Schedule IIF (EBS)'!N57","v":0},{"$f":"'Schedule IIB (EBS)'!P57+'Schedule IIC (EBS)'!P57+'Schedule IID (EBS)'!P57+'Schedule IIE (EBS)'!P57+'Schedule IIF (EBS)'!P57","v":0},{"$f":"'Schedule IIB (EBS)'!R57+'Schedule IIC (EBS)'!R57+'Schedule IID (EBS)'!R57+'Schedule IIE (EBS)'!R57+'Schedule IIF (EBS)'!R57","v":0},{"$f":"'Schedule IIB (EBS)'!T57+'Schedule IIC (EBS)'!T57+'Schedule IID (EBS)'!T57+'Schedule IIE (EBS)'!T57+'Schedule IIF (EBS)'!T57","v":0},null,0.25,null,{"$f":"MAX(D37-E37,0)+(F37-G37)+MAX(H37-I37,0)+(K37-J37)","v":0},null,{"$f":"MAX(D37-E37,0)+(F37-G37)+MAX(H37-I37,0)+(L37-J37)","v":0}]
[null,"Derivatives on Infrastructure","Sch IIB, IIC, IID, IIE and IIF Line (34)",{"$f":"'Schedule IIB (EBS)'!D58+'Schedule IIC (EBS)'!D58+'Schedule IID (EBS)'!D58+'Schedule IIE (EBS)'!D58+'Schedule IIF (EBS)'!D58","v":0},{"$f":"'Schedule IIB (EBS)'!F58+'Schedule IIC (EBS)'!F58+'Schedule IID (EBS)'!F58+'Schedule IIE (EBS)'!F58+'Schedule IIF (EBS)'!F58","v":0},{"$f":"'Schedule IIB (EBS)'!H58+'Schedule IIC (EBS)'!H58+'Schedule IID (EBS)'!H58+'Schedule IIE (EBS)'!H58+'Schedule IIF (EBS)'!H58","v":0},{"$f":"'Schedule IIB (EBS)'!J58+'Schedule IIC (EBS)'!J58+'Schedule IID (EBS)'!J58+'Schedule IIE (EBS)'!J58+'Schedule IIF (EBS)'!J58","v":0},{"$f":"'Schedule IIB (EBS)'!L58+'Schedule IIC (EBS)'!L58+'Schedule IID (EBS)'!L58+'Schedule IIE (EBS)'!L58+'Schedule IIF (EBS)'!L58","v":0},{"$f":"'Schedule IIB (EBS)'!N58+'Schedule IIC (EBS)'!N58+'Schedule IID (EBS)'!N58+'Schedule IIE (EBS)'!N58+'Schedule IIF (EBS)'!N58","v":0},{"$f":"'Schedule IIB (EBS)'!P58+'Schedule IIC (EBS)'!P58+'Schedule IID (EBS)'!P58+'Schedule IIE (EBS)'!P58+'Schedule IIF (EBS)'!P58","v":0},{"$f":"'Schedule IIB (EBS)'!R58+'Schedule IIC (EBS)'!R58+'Schedule IID (EBS)'!R58+'Schedule IIE (EBS)'!R58+'Schedule IIF (EBS)'!R58","v":0},{"$f":"'Schedule IIB (EBS)'!T58+'Schedule IIC (EBS)'!T58+'Schedule IID (EBS)'!T58+'Schedule IIE (EBS)'!T58+'Schedule IIF (EBS)'!T58","v":0},null,0.25,null,{"$f":"MAX(D38-E38,0)+(F38-G38)+MAX(H38-I38,0)+(K38-J38)","v":0},null,0]
[]
[null,"Subtotal - Type 3 Equity Holdings",null,{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},{"$f":"SUM(F37:F39)","v":0},0,0,0,0,0,{"$f":"SUM(L37:L39)","v":0},null,null,null,{"$f":"MAX(SUM(P37:P39),0)","v":0},null,{"$f":"MAX(SUM(R37:R39),0)","v":0}]
[]
[null,"Type 4 Equity Holdings"]
[null,"Equity Real Estate 1","Sch IIB, IIC, IID, IIE and IIF Line (35)",{"$f":"'Schedule IIB (EBS)'!D59+'Schedule IIC (EBS)'!D59+'Schedule IID (EBS)'!D59+'Schedule IIE (EBS)'!D59+'Schedule IIF (EBS)'!D59","v":0},{"$f":"'Schedule IIB (EBS)'!F59+'Schedule IIC (EBS)'!F59+'Schedule IID (EBS)'!F59+'Schedule IIE (EBS)'!F59+'Schedule IIF (EBS)'!F59","v":0},{"$f":"'Schedule IIB (EBS)'!H59+'Schedule IIC (EBS)'!H59+'Schedule IID (EBS)'!H59+'Schedule IIE (EBS)'!H59+'Schedule IIF (EBS)'!H59","v":0},{"$f":"'Schedule IIB (EBS)'!J59+'Schedule IIC (EBS)'!J59+'Schedule IID (EBS)'!J59+'Schedule IIE (EBS)'!J59+'Schedule IIF (EBS)'!J59","v":0},{"$f":"'Schedule IIB (EBS)'!L59+'Schedule IIC (EBS)'!L59+'Schedule IID (EBS)'!L59+'Schedule IIE (EBS)'!L59+'Schedule IIF (EBS)'!L59","v":0},{"$f":"'Schedule IIB (EBS)'!N59+'Schedule IIC (EBS)'!N59+'Schedule IID (EBS)'!N59+'Schedule IIE (EBS)'!N59+'Schedule IIF (EBS)'!N59","v":0},{"$f":"'Schedule IIB (EBS)'!P59+'Schedule IIC (EBS)'!P59+'Schedule IID (EBS)'!P59+'Schedule IIE (EBS)'!P59+'Schedule IIF (EBS)'!P59","v":0},{"$f":"'Schedule IIB (EBS)'!R59+'Schedule IIC (EBS)'!R59+'Schedule IID (EBS)'!R59+'Schedule IIE (EBS)'!R59+'Schedule IIF (EBS)'!R59","v":0},{"$f":"'Schedule IIB (EBS)'!T59+'Schedule IIC (EBS)'!T59+'Schedule IID (EBS)'!T59+'Schedule IIE (EBS)'!T59+'Schedule IIF (EBS)'!T59","v":0},null,0.1,null,{"$f":"MAX(D43-E43,0)+(F43-G43)+MAX(H43-I43,0)+(K43-J43)","v":0},null,{"$f":"MAX(D43-E43,0)+(F43-G43)+MAX(H43-I43,0)+(L43-J43)","v":0}]
[null,"Equity Real Estate 2","Sch IIB, IIC, IID, IIE and IIF Line (36)",{"$f":"'Schedule IIB (EBS)'!D60+'Schedule IIC (EBS)'!D60+'Schedule IID (EBS)'!D60+'Schedule IIE (EBS)'!D60+'Schedule IIF (EBS)'!D60","v":0},{"$f":"'Schedule IIB (EBS)'!F60+'Schedule IIC (EBS)'!F60+'Schedule IID (EBS)'!F60+'Schedule IIE (EBS)'!F60+'Schedule IIF (EBS)'!F60","v":0},{"$f":"'Schedule IIB (EBS)'!H60+'Schedule IIC (EBS)'!H60+'Schedule IID (EBS)'!H60+'Schedule IIE (EBS)'!H60+'Schedule IIF (EBS)'!H60","v":0},{"$f":"'Schedule IIB (EBS)'!J60+'Schedule IIC (EBS)'!J60+'Schedule IID (EBS)'!J60+'Schedule IIE (EBS)'!J60+'Schedule IIF (EBS)'!J60","v":0},{"$f":"'Schedule IIB (EBS)'!L60+'Schedule IIC (EBS)'!L60+'Schedule IID (EBS)'!L60+'Schedule IIE (EBS)'!L60+'Schedule IIF (EBS)'!L60","v":0},{"$f":"'Schedule IIB (EBS)'!N60+'Schedule IIC (EBS)'!N60+'Schedule IID (EBS)'!N60+'Schedule IIE (EBS)'!N60+'Schedule IIF (EBS)'!N60","v":0},{"$f":"'Schedule IIB (EBS)'!P60+'Schedule IIC (EBS)'!P60+'Schedule IID (EBS)'!P60+'Schedule IIE (EBS)'!P60+'Schedule IIF (EBS)'!P60","v":0},{"$f":"'Schedule IIB (EBS)'!R60+'Schedule IIC (EBS)'!R60+'Schedule IID (EBS)'!R60+'Schedule IIE (EBS)'!R60+'Schedule IIF (EBS)'!R60","v":0},{"$f":"'Schedule IIB (EBS)'!T60+'Schedule IIC (EBS)'!T60+'Schedule IID (EBS)'!T60+'Schedule IIE (EBS)'!T60+'Schedule IIF (EBS)'!T60","v":0},null,0.2,null,{"$f":"MAX(D44-E44,0)+(F44-G44)+MAX(H44-I44,0)+(K44-J44)","v":0},null,0]
[]
[null,"Subtotal - Type 4 Equity Holdings",null,{"$f":"SUM(D43:D45)","v":0},{"$f":"SUM(E43:E45)","v":0},0,0,0,0,0,{"$f":"SUM(K43:K45)","v":0},{"$f":"SUM(L43:L45)","v":0},null,null,null,{"$f":"MAX(SUM(P43:P45),0)","v":0},null,{"$f":"MAX(SUM(R43:R45),0)","v":0}]
[]
[null,"Total Equity Risk before Diversification",null,{"$f":"D40+D34+D24+D46","v":0},{"$f":"E40+E34+E24+E46","v":0},0,0,0,0,0,{"$f":"K40+K34+K24+K46","v":0},{"$f":"L40+L34+L24+L46","v":0},null,null,null,{"$f":"P40+P34+P24+P46","v":0},null,{"$f":"R40+R34+R24+R46","v":0}]
[]
[null,"Aggregation of Risks","Correlation Matrix","Type 1","Type 2","Type 3","Type 4"]
[null,null,"Type 1",1,0.75,0.75,0.5,null,null,null,null,null,null,"Total Type 1 Risk ",null,{"$f":"P24","v":0},null,{"$f":"R24","v":0}]
[null,null,"Type 2",0.75,1,0.75,0.5,null,null,null,null,null,null,"Total Type 2 Risk ",null,{"$f":"P34","v":0},null,{"$f":"R34","v":0}]
[null,null,"Type 3",0.75,0.75,1,0.5,null,null,null,null,null,null,"Total Type 3 Risk",null,{"$f":"P40","v":0},null,{"$f":"R40","v":0}]
[null,null,"Type 4",0.5,0.5,0.5,1,null,null,null,null,null,null,"Total Type 4 Risk",null,{"$f":"P46","v":0},null,{"$f":"R46","v":0}]
[]
[null,"Total Equity Risk (Post Diversification) ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE($P$51:$P$54),MMULT($D$51:$G$54,$P$51:$P$54)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE($R$51:$R$54),MMULT($D$51:$G$54,$R$51:$R$54)))","v":0}]

{"sheet":"Equity Grandfathering","index":113,"n_rows":51,"n_cols":17,"rows_kept":51,"cut":false,"hidden":false,"merged":[[12,1,12,4],[0,16,0,17]]}
[null,null,null,"Calculation of Grandfathered Equity Limits",null,null,null,null,null,null,null,null,null,"Application of Grandfathered Equity Limits",null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Application of Grandfathered Equity Limits"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Current"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"YEAR('Group Information'!C3)","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Legacy Reserves",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other reserves",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Capped legacy reserves",{"$f":"MIN(N7,E46)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grandfathered percentage",{"$f":"F50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grandfathered Equities",{"$f":"N10*N9","v":0}]
[]
[null,"Historical Equity Holdings",null,null,null,null,null,null,"Percentages"]
[null,"Year",2016,2017,2018,null,2016,2017,2018,"Average",null,null,null,"Available for","Actual Market Value","Grandfathered","Non-Grandfathered"]
[null,"Type 1",null,null,null,null,null,null,null,null,null,null,"Type 1","Grandfathering","as of Valuation Date","Amount","Amount"]
["Equity classes","Strategic Holdings - Listed",null,null,null,null,{"$f":"IF(C$42=0,0,C16/C$42)","v":0},0,0,{"$f":"AVERAGE(G16:I16)","v":0},null,null,"Strategic Holdings - Listed",{"$f":"N$11*$J16","v":0},{"$f":"'Schedule IIB (EBS)'!D39+'Schedule IIC (EBS)'!D39+'Schedule IID (EBS)'!D39+'Schedule IIE (EBS)'!D39+'Schedule IIF (EBS)'!D39","v":0},{"$f":"MIN(N16,O16)","v":0},{"$f":"O16-P16","v":0}]
[null,"Duration based",null,null,null,null,0,0,0,{"$f":"AVERAGE(G17:I17)","v":0},null,null,"Duration based",{"$f":"N$11*$J17","v":0},{"$f":"'Schedule IIB (EBS)'!D40+'Schedule IIC (EBS)'!D40+'Schedule IID (EBS)'!D40+'Schedule IIE (EBS)'!D40+'Schedule IIF (EBS)'!D40","v":0},{"$f":"MIN(N17,O17)","v":0},{"$f":"O17-P17","v":0}]
[null,"Listed equities in developed markets",null,null,null,null,0,0,0,{"$f":"AVERAGE(G18:I18)","v":0},null,null,"Listed equities in developed markets",{"$f":"N$11*$J18","v":0},{"$f":"'Schedule IIB (EBS)'!D41+'Schedule IIC (EBS)'!D41+'Schedule IID (EBS)'!D41+'Schedule IIE (EBS)'!D41+'Schedule IIF (EBS)'!D41","v":0},0,0]
[null,"Preferred Stocks, BSCR Rating 1",null,null,null,null,0,0,0,{"$f":"AVERAGE(G19:I19)","v":0},null,null,"Preferred Stocks, BSCR Rating 1",{"$f":"N$11*$J19","v":0},{"$f":"'Schedule IIB (EBS)'!D42+'Schedule IIC (EBS)'!D42+'Schedule IID (EBS)'!D42+'Schedule IIE (EBS)'!D42+'Schedule IIF (EBS)'!D42","v":0},0,0]
[null,"Preferred Stocks, BSCR Rating 2",null,null,null,null,0,0,0,{"$f":"AVERAGE(G20:I20)","v":0},null,null,"Preferred Stocks, BSCR Rating 2",{"$f":"N$11*$J20","v":0},{"$f":"'Schedule IIB (EBS)'!D43+'Schedule IIC (EBS)'!D43+'Schedule IID (EBS)'!D43+'Schedule IIE (EBS)'!D43+'Schedule IIF (EBS)'!D43","v":0},0,0]
[null,"Preferred Stocks, BSCR Rating 3",null,null,null,null,0,0,0,0,null,null,"Preferred Stocks, BSCR Rating 3",0,{"$f":"'Schedule IIB (EBS)'!D44+'Schedule IIC (EBS)'!D44+'Schedule IID (EBS)'!D44+'Schedule IIE (EBS)'!D44+'Schedule IIF (EBS)'!D44","v":0},0,0]
[null,"Preferred Stocks, BSCR Rating 4",null,null,null,null,0,0,0,0,null,null,"Preferred Stocks, BSCR Rating 4",0,{"$f":"'Schedule IIB (EBS)'!D45+'Schedule IIC (EBS)'!D45+'Schedule IID (EBS)'!D45+'Schedule IIE (EBS)'!D45+'Schedule IIF (EBS)'!D45","v":0},0,0]
[null,"Preferred Stocks, BSCR Rating 5",null,null,null,null,0,0,0,0,null,null,"Preferred Stocks, BSCR Rating 5",0,{"$f":"'Schedule IIB (EBS)'!D46+'Schedule IIC (EBS)'!D46+'Schedule IID (EBS)'!D46+'Schedule IIE (EBS)'!D46+'Schedule IIF (EBS)'!D46","v":0},0,0]
[null,"Preferred Stocks, BSCR Rating 6",null,null,null,null,0,0,0,0,null,null,"Preferred Stocks, BSCR Rating 6",0,{"$f":"'Schedule IIB (EBS)'!D47+'Schedule IIC (EBS)'!D47+'Schedule IID (EBS)'!D47+'Schedule IIE (EBS)'!D47+'Schedule IIF (EBS)'!D47","v":0},0,0]
[null,"Preferred Stocks, BSCR Rating 7",null,null,null,null,0,0,0,0,null,null,"Preferred Stocks, BSCR Rating 7",0,{"$f":"'Schedule IIB (EBS)'!D48+'Schedule IIC (EBS)'!D48+'Schedule IID (EBS)'!D48+'Schedule IIE (EBS)'!D48+'Schedule IIF (EBS)'!D48","v":0},0,0]
[null,"Preferred Stocks, BSCR Rating 8",null,null,null,null,0,0,0,0,null,null,"Preferred Stocks, BSCR Rating 8",0,{"$f":"'Schedule IIB (EBS)'!D49+'Schedule IIC (EBS)'!D49+'Schedule IID (EBS)'!D49+'Schedule IIE (EBS)'!D49+'Schedule IIF (EBS)'!D49","v":0},0,0]
[null,"Equity derivatives on type 1",null,null,null,null,0,0,0,0,null,null,"Equity derivatives on type 1",0,{"$f":"'Schedule IIB (EBS)'!D50+'Schedule IIC (EBS)'!D50+'Schedule IID (EBS)'!D50+'Schedule IIE (EBS)'!D50+'Schedule IIF (EBS)'!D50","v":0},0,0]
[null,"Type 2",null,null,null,null,null,null,null,null,null,null,"Type 2"]
[null,"Strategic Holdings- Unlisted",null,null,null,null,{"$f":"IF(C$42=0,0,C29/C$42)","v":0},0,0,{"$f":"AVERAGE(G29:I29)","v":0},null,null,"Strategic Holdings- Unlisted",{"$f":"N$11*$J29","v":0},{"$f":"'Schedule IIB (EBS)'!D51+'Schedule IIC (EBS)'!D51+'Schedule IID (EBS)'!D51+'Schedule IIE (EBS)'!D51+'Schedule IIF (EBS)'!D51","v":0},0,0]
[null,"Other Equities",null,null,null,null,0,0,0,0,null,null,"Other Equities",0,{"$f":"'Schedule IIB (EBS)'!D52+'Schedule IIC (EBS)'!D52+'Schedule IID (EBS)'!D52+'Schedule IIE (EBS)'!D52+'Schedule IIF (EBS)'!D52","v":0},0,0]
[null,"Letters of Credit",null,null,null,null,0,0,0,0,null,null,"Letters of Credit",0,{"$f":"'Schedule IIB (EBS)'!D53+'Schedule IIC (EBS)'!D53+'Schedule IID (EBS)'!D53+'Schedule IIE (EBS)'!D53+'Schedule IIF (EBS)'!D53","v":0},0,0]
[null,"Intangible Assets",null,null,null,null,0,0,0,0,null,null,"Intangible Assets",0,{"$f":"'Schedule IIB (EBS)'!D54+'Schedule IIC (EBS)'!D54+'Schedule IID (EBS)'!D54+'Schedule IIE (EBS)'!D54+'Schedule IIF (EBS)'!D54","v":0},0,0]
[null,"Pension Benefit Surplus",null,null,null,null,0,0,0,0,null,null,"Pension Benefit Surplus",0,{"$f":"'Schedule IIB (EBS)'!D55+'Schedule IIC (EBS)'!D55+'Schedule IID (EBS)'!D55+'Schedule IIE (EBS)'!D55+'Schedule IIF (EBS)'!D55","v":0},0,0]
[null,"Equity Derivatives on Type 2",null,null,null,null,0,0,0,0,null,null,"Equity Derivatives on Type 2",0,{"$f":"'Schedule IIB (EBS)'!D56+'Schedule IIC (EBS)'!D56+'Schedule IID (EBS)'!D56+'Schedule IIE (EBS)'!D56+'Schedule IIF (EBS)'!D56","v":0},0,0]
[null,"Type 3",null,null,null,null,null,null,null,null,null,null,"Type 3"]
[null,"Infrastructure",null,null,null,null,{"$f":"IF(C$42=0,0,C36/C$42)","v":0},0,0,0,null,null,"Infrastructure",{"$f":"N$11*$J36","v":0},{"$f":"'Schedule IIB (EBS)'!D57+'Schedule IIC (EBS)'!D57+'Schedule IID (EBS)'!D57+'Schedule IIE (EBS)'!D57+'Schedule IIF (EBS)'!D57","v":0},0,0]
[null,"Derivatives on Infrastructure",null,null,null,null,0,0,0,0,null,null,"Derivatives on Infrastructure",{"$f":"N$11*$J37","v":0},{"$f":"'Schedule IIB (EBS)'!D58+'Schedule IIC (EBS)'!D58+'Schedule IID (EBS)'!D58+'Schedule IIE (EBS)'!D58+'Schedule IIF (EBS)'!D58","v":0},0,0]
[null,"Type 4",null,null,null,null,null,null,null,null,null,null,"Type 4"]
[null,"Equity real estate 1",null,null,null,null,{"$f":"IF(C$42=0,0,C39/C$42)","v":0},0,0,0,null,null,"Equity real estate 1",{"$f":"N$11*$J39","v":0},{"$f":"'Schedule IIB (EBS)'!D59+'Schedule IIC (EBS)'!D59+'Schedule IID (EBS)'!D59+'Schedule IIE (EBS)'!D59+'Schedule IIF (EBS)'!D59","v":0},0,0]
[null,"Equity real estate 2",null,null,null,null,0,0,0,0,null,null,"Equity real estate 2",{"$f":"N$11*$J40","v":0},{"$f":"'Schedule IIB (EBS)'!D60+'Schedule IIC (EBS)'!D60+'Schedule IID (EBS)'!D60+'Schedule IIE (EBS)'!D60+'Schedule IIF (EBS)'!D60","v":0},0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J16:J40)","v":0},null,null,"Total",{"$f":"SUM(N16:N40)","v":0},{"$f":"SUM(O16:O40)","v":0},{"$f":"SUM(P16:P40)","v":0},{"$f":"SUM(Q16:Q40)","v":0}]
[null,"Total",{"$f":"SUM(C16:C40)","v":0},{"$f":"SUM(D16:D40)","v":0},{"$f":"SUM(E16:E40)","v":0},null,null,null,null,null,null,null,"In Equity Risk Calculations",null,{"$f":"'Equity Investments (Revised)'!D48","v":0},{"$f":"'Equity Investments (Grandf)'!$D$51","v":0},{"$f":"'Equity Investments (Non-Grandf)'!$D$48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,{"$f":"O41-O42","v":0},{"$f":"P41-P42","v":0},{"$f":"Q41-Q42","v":0}]
[null,"P&C reserves",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(O43,0)<>0,\"Actual amount of equities must match the amount of equities filled in the new equity risk calculation without Grandfathering\",\"OK\")","v":"OK"},{"$f":"IF(ROUND(P43,0)<>0,\"Amount of equities included in the Grandfathered equity risk calculation must match the Grandfathered Amount here\",\"OK\")","v":"OK"},{"$f":"IF(ROUND(Q43,0)<>0,\"Amount of equities included in the new Non-Grandfathered equity risk calculation must match the Non-Grandfathered Amount here\",\"OK\")","v":"OK"}]
[]
[null,"Long-Term Reserves"]
[null,"Percentage",{"$f":"IF(C46=0,0,C42/C46)","v":0},{"$f":"IF(D46=0,0,D42/D46)","v":0},{"$f":"IF(E46=0,0,E42/E46)","v":0}]
[null,"Average 3 year %",null,null,null,{"$f":"AVERAGE(C47:E47)","v":0}]
[null,"Long-Term reserves % of total",null,null,null,{"$f":"IF((E46+E44)=0,0,E46/(E46+E44))","v":0}]
[null,"Allowable average 3 year %",null,null,null,{"$f":"F49*F48","v":0}]
[null,"Grandfathered Equity amount",null,null,null,{"$f":"F50*E46","v":0}]

{"sheet":"Equity Investments (Grandf)","index":114,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,5,0,6],[52,0,52,1]]}
["EQUITY INVESTMENTS - GRANDFATHERED EQUITY PORTION ONLY",null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
[{"$f":"\"Equity Investment Risk\"& \" ($\" & IF(CONFIGURATION!$B$12>1,\"'\"&MID(CONFIGURATION!$B$12,2,LEN(CONFIGURATION!$B$12)),\"\") & \")\"","v":"Equity Investment Risk ($'000)"},null,{"$f":" TEXT('Group Information'!C3,\"dd mmmm yyyy\")","v":"31 December 2022"},"(1)","(2)","(3)"]
[]
[]
[null,"TYPE OF ",null,"ASSET","CAPITAL","REQUIRED"]
[null,"EQUITY INVESTMENTS","STATEMENT SOURCE","VALUE","FACTOR","CAPITAL"]
[]
[null,"(a)  Common Stocks",null,null,null,"(1) x (2)"]
[]
[null,"Non-Affiliated (Quoted)","Sch II EBS, Line (19), Column (1) and Sch IIA EBS, Line (19), Column (1)",{"$f":"'Grandfathered Equity Part'!D11","v":0},0.14399999999999999,{"$f":"IF(D11<0,0,D11*E11)","v":0}]
[null,"Non-Affiliated (Unquoted)","Sch II EBS, Line (20), Column (1) and Sch IIA EBS, Line (20), Column (1)",{"$f":"'Grandfathered Equity Part'!D12","v":0},0.14399999999999999,{"$f":"IF(D12<0,0,D12*E12)","v":0}]
[null,"Equity mutual funds","Sch II EBS, Line (21), Column (5) and Sch IIA EBS, Line (21), Column (5)",{"$f":"'Grandfathered Equity Part'!D13","v":0},0.14399999999999999,{"$f":"IF(D13<0,0,D13*E13)","v":0}]
[]
[null,"(a)  SUBTOTAL - COMMON STOCKS",null,{"$f":"SUM(D11:D13)","v":0},null,{"$f":"MAX(0,(SUM(F11:F13)))","v":0}]
[]
[null,"(b)  Preferred Stocks"]
[]
[null,"BSCR Rating"]
[null,1,"Sch II EBS, Line (11), Column (3) and Sch IIA EBS, Line (11), Column (3)",{"$f":"'Grandfathered Equity Part'!D20","v":0},6.0000000000000001E-3,{"$f":"IF(D20<0,0,D20*E20)","v":0}]
[null,2,"Sch II EBS, Line (12), Column (3) and Sch IIA EBS, Line (12), Column (3)",{"$f":"'Grandfathered Equity Part'!D21","v":0},1.2E-2,0]
[null,3,"Sch II EBS, Line (13), Column (3) and Sch IIA EBS, Line (13), Column (3)",{"$f":"'Grandfathered Equity Part'!D22","v":0},0.02,0]
[null,4,"Sch II EBS, Line (14), Column (3) and Sch IIA EBS, Line (14), Column (3)",{"$f":"'Grandfathered Equity Part'!D23","v":0},0.04,0]
[null,5,"Sch II EBS, Line (15), Column (3) and Sch IIA EBS, Line (15), Column (3)",{"$f":"'Grandfathered Equity Part'!D24","v":0},0.11,0]
[null,6,"Sch II EBS, Line (16), Column (3) and Sch IIA EBS, Line (16), Column (3)",{"$f":"'Grandfathered Equity Part'!D25","v":0},0.25,0]
[null,7,"Sch II EBS, Line (17), Column (3) and Sch IIA EBS, Line (17), Column (3)",{"$f":"'Grandfathered Equity Part'!D26","v":0},0.35,0]
[null,8,"Sch II EBS, Line (18), Column (3) and Sch IIA EBS, Line (18), Column (3)",{"$f":"'Grandfathered Equity Part'!D27","v":0},0.35,0]
[]
[null,"(b)  SUBTOTAL - PREFERRED STOCKS",null,{"$f":"SUM(D19:D27)","v":0},null,{"$f":"MAX(0,(SUM(F19:F27)))","v":0}]
[]
[null,"(c)  Other Equity Investments"]
[]
[null,"Real Estate"]
[null,"Company-Occupied Less Encumbrances","Form 4EBS, Line (7a)",{"$f":"'Grandfathered Equity Part'!D34","v":0},0.1,{"$f":"IF(D34<0,0,D34*E34)","v":0}]
[null,"Investments Less Encumbrances","Form 4EBS, Line (7b)",{"$f":"'Grandfathered Equity Part'!D35","v":0},0.2,{"$f":"IF(D35<0,0,D35*E35)","v":0}]
[]
[null,"Other Equity Investments","Form 4EBS, Lines (2e), (3e) & Schedule IIA EBS, Line 21, Column (7)",{"$f":"'Grandfathered Equity Part'!D37","v":0},0.2,{"$f":"IF(D37<0,0,D37*E37)","v":0}]
[null,"Other Tangible Assets (Net of Segregated Accounts Companies)","Form 4EBS, Lines (13k), (14d), and (36f) Less Form 4EBS, Lines (13b), (13c) and (13h)",{"$f":"'Grandfathered Equity Part'!D38","v":0},0.2,{"$f":"IF(D38<0,0,D38*E38)","v":0}]
[]
[null,"(c)  SUBTOTAL - OTHER EQUITY INVESTMENTS",null,{"$f":"SUM(D34:D35,D37:D38)","v":0},null,{"$f":"MAX(0,(SUM(F34:F38)))","v":0}]
[]
[null,"(d)  Investments in Affiliates"]
[]
[null,"Unregulated Entities That Conduct Ancillary Services","Form 4EBS, Line (4a)",{"$f":"'Grandfathered Equity Part'!D44","v":0},0.05,{"$f":"IF(D44<0,0,D44*E44)","v":0}]
[null,"Unregulated Non-Financial Operating Entities","Form 4EBS, Line (4b)",{"$f":"'Grandfathered Equity Part'!D45","v":0},0.2,{"$f":"IF(D45<0,0,D45*E45)","v":0}]
[null,"Unregulated Financial Operating Entities","Form 4EBS, Line (4c)",{"$f":"'Grandfathered Equity Part'!D46","v":0},0.55000000000000004,{"$f":"IF(D46<0,0,D46*E46)","v":0}]
[null,"Regulated Insurance Financial Operating Entities","Form 4EBS, Line (4e)",{"$f":"'Grandfathered Equity Part'!D47","v":0},0.2,{"$f":"IF(D47<0,0,D47*E47)","v":0}]
[]
[null,"(d)  SUBTOTAL - INVESTMENTS IN AFFILIATES",null,{"$f":"SUM(D44:D47)","v":0},null,{"$f":"MAX(0,SUM(F44:F47))","v":0}]
[]
[null,"(e)  TOTAL EQUITY INVESTMENTS [ (a) + (b) + (c) + (d) ]",null,{"$f":"D15+D29+D40+D49","v":0},null,{"$f":"MAX(0,(F15+F29+F40+F49))","v":0}]

{"sheet":"Equity Investments (Non-Grandf)","index":115,"n_rows":58,"n_cols":18,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,5,6,6],[6,7,6,8],[59,0,59,1],[0,17,0,18],[4,3,4,8],[4,9,4,11],[4,15,6,15],[5,3,6,4],[5,5,5,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,17,6,17]]}
["EQUITY INVESTMENTS (REVISED) - NON-GRANDFATHERED EQUITY PORTION ONLY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
[{"$f":"\"Equity Investment Risk\"& \" ($\" & IF(CONFIGURATION!$B$12>1,\"'\"&MID(CONFIGURATION!$B$12,2,LEN(CONFIGURATION!$B$12)),\"\") & \")\"","v":"Equity Investment Risk ($'000)"},null,{"$f":" TEXT('Group Information'!C3,\"dd mmmm yyyy\")","v":"31 December 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3)"]
[]
[null,null,null,"ASSETS",null,null,null,null,null,"LIABILITIES",null,null,null,null,null,"WITHOUT MANAGEMENT ACTIONS"]
[null,null,null,"Long Exposure",null,"Short Exposure",null,null,null,null,"Without Mgmt Actions","With Mgmt Actions",null,null,null,null,null,"WITH MANAGEMENT ACTIONS"]
[null,"TYPE OF ",null,null,null,"Qualifying as Assets held for risk-mitigation purposes",null,"Not Qualifying as Assets held for risk-mitigation purposes",null,null,null,null,null,"CAPITAL"]
[null,"EQUITY INVESTMENTS","STATEMENT SOURCE","Before Shock","After Shock","Before Shock","After Shock","Before Shock","After Shock","Before Shock","After Shock","After Shock",null,"FACTOR",null,"REQUIRED CAPITAL",null,"CAPITAL"]
[]
[null,"Type 1 Equity Holdings"]
[null,"Strategic Holdings - Listed","Sch IIB, IIC, IID, IIE and IIF Line (15)",{"$f":"'Non-Grandfathered Equity Part'!D15","v":0},{"$f":"'Non-Grandfathered Equity Part'!F15","v":0},{"$f":"'Non-Grandfathered Equity Part'!H15","v":0},{"$f":"'Non-Grandfathered Equity Part'!J15","v":0},{"$f":"'Non-Grandfathered Equity Part'!L15","v":0},{"$f":"'Non-Grandfathered Equity Part'!N15","v":0},{"$f":"'Non-Grandfathered Equity Part'!P15","v":0},{"$f":"'Non-Grandfathered Equity Part'!R15","v":0},{"$f":"'Non-Grandfathered Equity Part'!T15","v":0},null,0.2,null,{"$f":"MAX(D11-E11,0)+(F11-G11)+MAX(H11-I11,0)+(K11-J11)","v":0},null,{"$f":"MAX(D11-E11,0)+(F11-G11)+MAX(H11-I11,0)+(L11-J11)","v":0}]
[null,"Duration Based","Sch IIB, IIC, IID, IIE and IIF Line (16)",{"$f":"'Non-Grandfathered Equity Part'!D16","v":0},{"$f":"'Non-Grandfathered Equity Part'!F16","v":0},{"$f":"'Non-Grandfathered Equity Part'!H16","v":0},{"$f":"'Non-Grandfathered Equity Part'!J16","v":0},{"$f":"'Non-Grandfathered Equity Part'!L16","v":0},{"$f":"'Non-Grandfathered Equity Part'!N16","v":0},{"$f":"'Non-Grandfathered Equity Part'!P16","v":0},{"$f":"'Non-Grandfathered Equity Part'!R16","v":0},{"$f":"'Non-Grandfathered Equity Part'!T16","v":0},null,0.2,null,0,null,{"$f":"MAX(D12-E12,0)+(F12-G12)+MAX(H12-I12,0)+(L12-J12)","v":0}]
[null,"Listed Equity Securities in Developed Markets","Sch IIB, IIC, IID, IIE and IIF Line (17)",{"$f":"'Non-Grandfathered Equity Part'!D17","v":0},{"$f":"'Non-Grandfathered Equity Part'!F17","v":0},{"$f":"'Non-Grandfathered Equity Part'!H17","v":0},{"$f":"'Non-Grandfathered Equity Part'!J17","v":0},{"$f":"'Non-Grandfathered Equity Part'!L17","v":0},{"$f":"'Non-Grandfathered Equity Part'!N17","v":0},{"$f":"'Non-Grandfathered Equity Part'!P17","v":0},{"$f":"'Non-Grandfathered Equity Part'!R17","v":0},{"$f":"'Non-Grandfathered Equity Part'!T17","v":0},null,0.35,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 1","Sch IIB, IIC, IID, IIE and IIF Line (18)",{"$f":"'Non-Grandfathered Equity Part'!D18","v":0},{"$f":"'Non-Grandfathered Equity Part'!F18","v":0},{"$f":"'Non-Grandfathered Equity Part'!H18","v":0},{"$f":"'Non-Grandfathered Equity Part'!J18","v":0},{"$f":"'Non-Grandfathered Equity Part'!L18","v":0},{"$f":"'Non-Grandfathered Equity Part'!N18","v":0},{"$f":"'Non-Grandfathered Equity Part'!P18","v":0},{"$f":"'Non-Grandfathered Equity Part'!R18","v":0},{"$f":"'Non-Grandfathered Equity Part'!T18","v":0},null,6.0000000000000001E-3,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 2","Sch IIB, IIC, IID, IIE and IIF Line (19)",{"$f":"'Non-Grandfathered Equity Part'!D19","v":0},{"$f":"'Non-Grandfathered Equity Part'!F19","v":0},{"$f":"'Non-Grandfathered Equity Part'!H19","v":0},{"$f":"'Non-Grandfathered Equity Part'!J19","v":0},{"$f":"'Non-Grandfathered Equity Part'!L19","v":0},{"$f":"'Non-Grandfathered Equity Part'!N19","v":0},{"$f":"'Non-Grandfathered Equity Part'!P19","v":0},{"$f":"'Non-Grandfathered Equity Part'!R19","v":0},{"$f":"'Non-Grandfathered Equity Part'!T19","v":0},null,1.2E-2,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 3","Sch IIB, IIC, IID, IIE and IIF Line (20)",{"$f":"'Non-Grandfathered Equity Part'!D20","v":0},{"$f":"'Non-Grandfathered Equity Part'!F20","v":0},{"$f":"'Non-Grandfathered Equity Part'!H20","v":0},{"$f":"'Non-Grandfathered Equity Part'!J20","v":0},{"$f":"'Non-Grandfathered Equity Part'!L20","v":0},{"$f":"'Non-Grandfathered Equity Part'!N20","v":0},{"$f":"'Non-Grandfathered Equity Part'!P20","v":0},{"$f":"'Non-Grandfathered Equity Part'!R20","v":0},{"$f":"'Non-Grandfathered Equity Part'!T20","v":0},null,0.02,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 4","Sch IIB, IIC, IID, IIE and IIF Line (21)",{"$f":"'Non-Grandfathered Equity Part'!D21","v":0},{"$f":"'Non-Grandfathered Equity Part'!F21","v":0},{"$f":"'Non-Grandfathered Equity Part'!H21","v":0},{"$f":"'Non-Grandfathered Equity Part'!J21","v":0},{"$f":"'Non-Grandfathered Equity Part'!L21","v":0},{"$f":"'Non-Grandfathered Equity Part'!N21","v":0},{"$f":"'Non-Grandfathered Equity Part'!P21","v":0},{"$f":"'Non-Grandfathered Equity Part'!R21","v":0},{"$f":"'Non-Grandfathered Equity Part'!T21","v":0},null,0.04,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 5","Sch IIB, IIC, IID, IIE and IIF Line (22)",{"$f":"'Non-Grandfathered Equity Part'!D22","v":0},{"$f":"'Non-Grandfathered Equity Part'!F22","v":0},{"$f":"'Non-Grandfathered Equity Part'!H22","v":0},{"$f":"'Non-Grandfathered Equity Part'!J22","v":0},{"$f":"'Non-Grandfathered Equity Part'!L22","v":0},{"$f":"'Non-Grandfathered Equity Part'!N22","v":0},{"$f":"'Non-Grandfathered Equity Part'!P22","v":0},{"$f":"'Non-Grandfathered Equity Part'!R22","v":0},{"$f":"'Non-Grandfathered Equity Part'!T22","v":0},null,0.11,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 6","Sch IIB, IIC, IID, IIE and IIF Line (23)",{"$f":"'Non-Grandfathered Equity Part'!D23","v":0},{"$f":"'Non-Grandfathered Equity Part'!F23","v":0},{"$f":"'Non-Grandfathered Equity Part'!H23","v":0},{"$f":"'Non-Grandfathered Equity Part'!J23","v":0},{"$f":"'Non-Grandfathered Equity Part'!L23","v":0},{"$f":"'Non-Grandfathered Equity Part'!N23","v":0},{"$f":"'Non-Grandfathered Equity Part'!P23","v":0},{"$f":"'Non-Grandfathered Equity Part'!R23","v":0},{"$f":"'Non-Grandfathered Equity Part'!T23","v":0},null,0.25,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 7","Sch IIB, IIC, IID, IIE and IIF Line (24)",{"$f":"'Non-Grandfathered Equity Part'!D24","v":0},{"$f":"'Non-Grandfathered Equity Part'!F24","v":0},{"$f":"'Non-Grandfathered Equity Part'!H24","v":0},{"$f":"'Non-Grandfathered Equity Part'!J24","v":0},{"$f":"'Non-Grandfathered Equity Part'!L24","v":0},{"$f":"'Non-Grandfathered Equity Part'!N24","v":0},{"$f":"'Non-Grandfathered Equity Part'!P24","v":0},{"$f":"'Non-Grandfathered Equity Part'!R24","v":0},{"$f":"'Non-Grandfathered Equity Part'!T24","v":0},null,0.35,null,0,null,0]
[null,"Preferred Stocks, BSCR Rating 8","Sch IIB, IIC, IID, IIE and IIF Line (25)",{"$f":"'Non-Grandfathered Equity Part'!D25","v":0},{"$f":"'Non-Grandfathered Equity Part'!F25","v":0},{"$f":"'Non-Grandfathered Equity Part'!H25","v":0},{"$f":"'Non-Grandfathered Equity Part'!J25","v":0},{"$f":"'Non-Grandfathered Equity Part'!L25","v":0},{"$f":"'Non-Grandfathered Equity Part'!N25","v":0},{"$f":"'Non-Grandfathered Equity Part'!P25","v":0},{"$f":"'Non-Grandfathered Equity Part'!R25","v":0},{"$f":"'Non-Grandfathered Equity Part'!T25","v":0},null,0.35,null,0,null,0]
[null,"Equity Derivatives on Type 1 Equities","Sch IIB, IIC, IID, IIE and IIF Line (26)",{"$f":"'Non-Grandfathered Equity Part'!D26","v":0},{"$f":"'Non-Grandfathered Equity Part'!F26","v":0},{"$f":"'Non-Grandfathered Equity Part'!H26","v":0},{"$f":"'Non-Grandfathered Equity Part'!J26","v":0},{"$f":"'Non-Grandfathered Equity Part'!L26","v":0},{"$f":"'Non-Grandfathered Equity Part'!N26","v":0},{"$f":"'Non-Grandfathered Equity Part'!P26","v":0},{"$f":"'Non-Grandfathered Equity Part'!R26","v":0},{"$f":"'Non-Grandfathered Equity Part'!T26","v":0},null,0.35,null,0,null,0]
[]
[null,"Subtotal - Type 1 Equity Holdings",null,{"$f":"SUM(D11:D23)","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"MAX(SUM(P11:P22),0)","v":0},null,{"$f":"MAX(SUM(R11:R22),0)","v":0}]
[]
[null,"Type 2 Equity Holdings"]
[null,"Strategic Holdings - Unlisted","Sch IIB, IIC, IID, IIE and IIF Line (27)",{"$f":"'Non-Grandfathered Equity Part'!D27","v":0},{"$f":"'Non-Grandfathered Equity Part'!F27","v":0},{"$f":"'Non-Grandfathered Equity Part'!H27","v":0},{"$f":"'Non-Grandfathered Equity Part'!J27","v":0},{"$f":"'Non-Grandfathered Equity Part'!L27","v":0},{"$f":"'Non-Grandfathered Equity Part'!N27","v":0},{"$f":"'Non-Grandfathered Equity Part'!P27","v":0},{"$f":"'Non-Grandfathered Equity Part'!R27","v":0},{"$f":"'Non-Grandfathered Equity Part'!T27","v":0},null,0.2,null,{"$f":"MAX(D27-E27,0)+(F27-G27)+MAX(H27-I27,0)+(K27-J27)","v":0},null,{"$f":"MAX(D27-E27,0)+(F27-G27)+MAX(H27-I27,0)+(L27-J27)","v":0}]
[null,"Other Equities","Sch IIB, IIC, IID, IIE and IIF Line (28)",{"$f":"'Non-Grandfathered Equity Part'!D28","v":0},{"$f":"'Non-Grandfathered Equity Part'!F28","v":0},{"$f":"'Non-Grandfathered Equity Part'!H28","v":0},{"$f":"'Non-Grandfathered Equity Part'!J28","v":0},{"$f":"'Non-Grandfathered Equity Part'!L28","v":0},{"$f":"'Non-Grandfathered Equity Part'!N28","v":0},{"$f":"'Non-Grandfathered Equity Part'!P28","v":0},{"$f":"'Non-Grandfathered Equity Part'!R28","v":0},{"$f":"'Non-Grandfathered Equity Part'!T28","v":0},null,0.45,null,0,null,0]
[null,"Letters of Credit","Sch IIB, IIC, IID, IIE and IIF Line (29)",{"$f":"'Non-Grandfathered Equity Part'!D29","v":0},{"$f":"'Non-Grandfathered Equity Part'!F29","v":0},{"$f":"'Non-Grandfathered Equity Part'!H29","v":0},{"$f":"'Non-Grandfathered Equity Part'!J29","v":0},{"$f":"'Non-Grandfathered Equity Part'!L29","v":0},{"$f":"'Non-Grandfathered Equity Part'!N29","v":0},{"$f":"'Non-Grandfathered Equity Part'!P29","v":0},{"$f":"'Non-Grandfathered Equity Part'!R29","v":0},{"$f":"'Non-Grandfathered Equity Part'!T29","v":0},null,0.2,null,0,null,0]
[null,"Intangible assets","Sch IIB, IIC, IID, IIE and IIF Line (30)",{"$f":"'Non-Grandfathered Equity Part'!D30","v":0},{"$f":"'Non-Grandfathered Equity Part'!F30","v":0},{"$f":"'Non-Grandfathered Equity Part'!H30","v":0},{"$f":"'Non-Grandfathered Equity Part'!J30","v":0},{"$f":"'Non-Grandfathered Equity Part'!L30","v":0},{"$f":"'Non-Grandfathered Equity Part'!N30","v":0},{"$f":"'Non-Grandfathered Equity Part'!P30","v":0},{"$f":"'Non-Grandfathered Equity Part'!R30","v":0},{"$f":"'Non-Grandfathered Equity Part'!T30","v":0},null,0.2,null,0,null,0]
[null,"Pension Benefit Surplus","Sch IIB, IIC, IID, IIE and IIF Line (31)",{"$f":"'Non-Grandfathered Equity Part'!D31","v":0},{"$f":"'Non-Grandfathered Equity Part'!F31","v":0},{"$f":"'Non-Grandfathered Equity Part'!H31","v":0},{"$f":"'Non-Grandfathered Equity Part'!J31","v":0},{"$f":"'Non-Grandfathered Equity Part'!L31","v":0},{"$f":"'Non-Grandfathered Equity Part'!N31","v":0},{"$f":"'Non-Grandfathered Equity Part'!P31","v":0},{"$f":"'Non-Grandfathered Equity Part'!R31","v":0},{"$f":"'Non-Grandfathered Equity Part'!T31","v":0},null,0.2,null,0,null,0]
[null,"Equity Derivatives on Type 2 Equities","Sch IIB, IIC, IID, IIE and IIF Line (32)",{"$f":"'Non-Grandfathered Equity Part'!D32","v":0},{"$f":"'Non-Grandfathered Equity Part'!F32","v":0},{"$f":"'Non-Grandfathered Equity Part'!H32","v":0},{"$f":"'Non-Grandfathered Equity Part'!J32","v":0},{"$f":"'Non-Grandfathered Equity Part'!L32","v":0},{"$f":"'Non-Grandfathered Equity Part'!N32","v":0},{"$f":"'Non-Grandfathered Equity Part'!P32","v":0},{"$f":"'Non-Grandfathered Equity Part'!R32","v":0},{"$f":"'Non-Grandfathered Equity Part'!T32","v":0},null,0.45,null,0,null,0]
[]
[null,"Subtotal - Type 2 Equity Holdings",null,{"$f":"SUM(D27:D33)","v":0},{"$f":"SUM(E27:E33)","v":0},0,0,0,0,0,0,{"$f":"SUM(L27:L33)","v":0},null,null,null,{"$f":"MAX(SUM(P27:P33),0)","v":0},null,{"$f":"MAX(SUM(R27:R33),0)","v":0}]
[]
[null,"Type 3 Equity Holdings"]
[null,"Infrastructure","Sch IIB, IIC, IID, IIE and IIF Line (33)",{"$f":"'Non-Grandfathered Equity Part'!D33","v":0},{"$f":"'Non-Grandfathered Equity Part'!F33","v":0},{"$f":"'Non-Grandfathered Equity Part'!H33","v":0},{"$f":"'Non-Grandfathered Equity Part'!J33","v":0},{"$f":"'Non-Grandfathered Equity Part'!L33","v":0},{"$f":"'Non-Grandfathered Equity Part'!N33","v":0},{"$f":"'Non-Grandfathered Equity Part'!P33","v":0},{"$f":"'Non-Grandfathered Equity Part'!R33","v":0},{"$f":"'Non-Grandfathered Equity Part'!T33","v":0},null,0.25,null,{"$f":"MAX(D37-E37,0)+(F37-G37)+MAX(H37-I37,0)+(K37-J37)","v":0},null,{"$f":"MAX(D37-E37,0)+(F37-G37)+MAX(H37-I37,0)+(L37-J37)","v":0}]
[null,"Derivatives on Infrastructure","Sch IIB, IIC, IID, IIE and IIF Line (34)",{"$f":"'Non-Grandfathered Equity Part'!D34","v":0},{"$f":"'Non-Grandfathered Equity Part'!F34","v":0},{"$f":"'Non-Grandfathered Equity Part'!H34","v":0},{"$f":"'Non-Grandfathered Equity Part'!J34","v":0},{"$f":"'Non-Grandfathered Equity Part'!L34","v":0},{"$f":"'Non-Grandfathered Equity Part'!N34","v":0},{"$f":"'Non-Grandfathered Equity Part'!P34","v":0},{"$f":"'Non-Grandfathered Equity Part'!R34","v":0},{"$f":"'Non-Grandfathered Equity Part'!T34","v":0},null,0.25,null,{"$f":"MAX(D38-E38,0)+(F38-G38)+MAX(H38-I38,0)+(K38-J38)","v":0},null,0]
[]
[null,"Subtotal - Type 3 Equity Holdings",null,{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,0,0,0,0,{"$f":"SUM(L37:L39)","v":0},null,null,null,{"$f":"MAX(SUM(P37:P39),0)","v":0},null,{"$f":"MAX(SUM(R37:R39),0)","v":0}]
[]
[null,"Type 4 Equity Holdings"]
[null,"Equity Real Estate 1","Sch IIB, IIC, IID, IIE and IIF Line (35)",{"$f":"'Non-Grandfathered Equity Part'!D35","v":0},{"$f":"'Non-Grandfathered Equity Part'!F35","v":0},{"$f":"'Non-Grandfathered Equity Part'!H35","v":0},{"$f":"'Non-Grandfathered Equity Part'!J35","v":0},{"$f":"'Non-Grandfathered Equity Part'!L35","v":0},{"$f":"'Non-Grandfathered Equity Part'!N35","v":0},{"$f":"'Non-Grandfathered Equity Part'!P35","v":0},{"$f":"'Non-Grandfathered Equity Part'!R35","v":0},{"$f":"'Non-Grandfathered Equity Part'!T35","v":0},null,0.1,null,{"$f":"MAX(D43-E43,0)+(F43-G43)+MAX(H43-I43,0)+(K43-J43)","v":0},null,{"$f":"MAX(D43-E43,0)+(F43-G43)+MAX(H43-I43,0)+(L43-J43)","v":0}]
[null,"Equity Real Estate 2","Sch IIB, IIC, IID, IIE and IIF Line (36)",{"$f":"'Non-Grandfathered Equity Part'!D36","v":0},{"$f":"'Non-Grandfathered Equity Part'!F36","v":0},{"$f":"'Non-Grandfathered Equity Part'!H36","v":0},{"$f":"'Non-Grandfathered Equity Part'!J36","v":0},{"$f":"'Non-Grandfathered Equity Part'!L36","v":0},{"$f":"'Non-Grandfathered Equity Part'!N36","v":0},{"$f":"'Non-Grandfathered Equity Part'!P36","v":0},{"$f":"'Non-Grandfathered Equity Part'!R36","v":0},{"$f":"'Non-Grandfathered Equity Part'!T36","v":0},null,0.2,null,{"$f":"MAX(D44-E44,0)+(F44-G44)+MAX(H44-I44,0)+(K44-J44)","v":0},null,0]
[]
[null,"Subtotal - Type 4 Equity Holdings",null,{"$f":"SUM(D43:D45)","v":0},{"$f":"SUM(E43:E45)","v":0},0,0,0,0,0,{"$f":"SUM(K43:K45)","v":0},{"$f":"SUM(L43:L45)","v":0},null,null,null,{"$f":"MAX(SUM(P43:P45),0)","v":0},null,{"$f":"MAX(SUM(R43:R45),0)","v":0}]
[]
[null,"Total Equity Risk before Diversification",null,{"$f":"D40+D34+D24+D46","v":0},{"$f":"E40+E34+E24+E46","v":0},0,0,0,0,0,{"$f":"K40+K34+K24+K46","v":0},{"$f":"L40+L34+L24+L46","v":0},null,null,null,{"$f":"P40+P34+P24+P46","v":0},null,{"$f":"R40+R34+R24+R46","v":0}]
[]
[null,"Aggregation of Risks","Correlation Matrix","Type 1","Type 2","Type 3","Type 4"]
[null,null,"Type 1",1,0.75,0.75,0.5,null,null,null,null,null,null,"Total Type 1 Risk ",null,{"$f":"P24","v":0},null,{"$f":"R24","v":0}]
[null,null,"Type 2",0.75,1,0.75,0.5,null,null,null,null,null,null,"Total Type 2 Risk ",null,{"$f":"P34","v":0},null,{"$f":"R34","v":0}]
[null,null,"Type 3",0.75,0.75,1,0.5,null,null,null,null,null,null,"Total Type 3 Risk",null,{"$f":"P40","v":0},null,{"$f":"R40","v":0}]
[null,null,"Type 4",0.5,0.5,0.5,1,null,null,null,null,null,null,"Total Type 4 Risk",null,{"$f":"P46","v":0},null,{"$f":"R46","v":0}]
[]
[]
[]
[null,"Total Equity Risk (Post Diversification) ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE($P$51:$P$54),MMULT($D$51:$G$54,$P$51:$P$54)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE($R$51:$R$54),MMULT($D$51:$G$54,$R$51:$R$54)))","v":0}]

{"sheet":"Currency Risk","index":116,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,8,0,9],[4,8,4,9],[2,3,2,5]]}
["CURRENCY RISK",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
["Currency Risk($000)",null,null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[]
[null,null,"(A)","(B)","(C)","(D)",{"$f":"\"(E) = (\"&ROUND(G6,2)*100&\"% of C)\"","v":"(E) = (0% of C)"},"(F) ","(G) = F x ABS(A-C-E)"]
[null,null,"ASSETS","TOTAL ASSETS WITH","LIABILITIES","TOTAL LIABILITIES WITH",{"$f":"+'Schedule XX'!K36","v":0},"= if(A>(C+E), 0%, 25%))","REQUIRED"]
[null,"CURRENCY","Form 1EBS, Line 15","HEDGING ARRAGEMENTS","Form 1EBS, Line 39","HEDGING ARRAGEMENTS","PROXY BSCR","CHARGE","CAPITAL"]
[]
[null,{"$f":"+'Schedule XX'!C9","v":"US Dollar"},{"$f":"+'Schedule XX'!E9","v":0},{"$f":"+'Schedule XX'!G9","v":0},{"$f":"+'Schedule XX'!I9","v":0},{"$f":"+'Schedule XX'!K9","v":0},{"$f":"IF(F9=0,E9*$G$6,F9*$G$6)","v":0},0,{"$f":"IF(SUM(C10:E23)=0,0,IF(D9=0,H9*ABS(C9-E9-G9),H9*ABS(D9-F9-G9)))","v":0}]
[null,{"$f":"+'Schedule XX'!C10","v":"Euro"},{"$f":"+'Schedule XX'!E10","v":0},{"$f":"+'Schedule XX'!G10","v":0},{"$f":"+'Schedule XX'!I10","v":0},{"$f":"+'Schedule XX'!K10","v":0},{"$f":"IF(F10=0,E10*$G$6,F10*$G$6)","v":0},{"$f":"IF(D10=0,IF(C10>(E10+G10),0%,25%),IF(D10>(F10+G10),0%,25%))","v":0.25},{"$f":"IF(D10=0,H10*ABS(C10-E10-G10),H10*ABS(D10-F10-G10))","v":0}]
[null,{"$f":"+'Schedule XX'!C11","v":"GBP"},{"$f":"+'Schedule XX'!E11","v":0},{"$f":"+'Schedule XX'!G11","v":0},{"$f":"+'Schedule XX'!I11","v":0},{"$f":"+'Schedule XX'!K11","v":0},0,0.25,0]
[null,{"$f":"+'Schedule XX'!C12","v":"CAD$"},{"$f":"+'Schedule XX'!E12","v":0},{"$f":"+'Schedule XX'!G12","v":0},{"$f":"+'Schedule XX'!I12","v":0},{"$f":"+'Schedule XX'!K12","v":0},0,0.25,0]
[null,{"$f":"+'Schedule XX'!C13","v":"YEN"},{"$f":"+'Schedule XX'!E13","v":0},{"$f":"+'Schedule XX'!G13","v":0},{"$f":"+'Schedule XX'!I13","v":0},{"$f":"+'Schedule XX'!K13","v":0},0,0.25,0]
[null,{"$f":"+'Schedule XX'!C14","v":"Other currency 1"},{"$f":"+'Schedule XX'!E14","v":0},{"$f":"+'Schedule XX'!G14","v":0},{"$f":"+'Schedule XX'!I14","v":0},{"$f":"+'Schedule XX'!K14","v":0},0,0.25,0]
[null,{"$f":"+'Schedule XX'!C15","v":"Other currency 2"},{"$f":"+'Schedule XX'!E15","v":0},{"$f":"+'Schedule XX'!G15","v":0},{"$f":"+'Schedule XX'!I15","v":0},{"$f":"+'Schedule XX'!K15","v":0},0,0.25,0]
[null,{"$f":"+'Schedule XX'!C16","v":"Other currency 3"},{"$f":"+'Schedule XX'!E16","v":0},{"$f":"+'Schedule XX'!G16","v":0},{"$f":"+'Schedule XX'!I16","v":0},{"$f":"+'Schedule XX'!K16","v":0},0,0.25,0]
[null,{"$f":"+'Schedule XX'!C17","v":"Other currency 4"},{"$f":"+'Schedule XX'!E17","v":0},{"$f":"+'Schedule XX'!G17","v":0},{"$f":"+'Schedule XX'!I17","v":0},{"$f":"+'Schedule XX'!K17","v":0},0,0.25,0]
[null,{"$f":"+'Schedule XX'!C18","v":"Other currency 5"},{"$f":"+'Schedule XX'!E18","v":0},{"$f":"+'Schedule XX'!G18","v":0},{"$f":"+'Schedule XX'!I18","v":0},{"$f":"+'Schedule XX'!K18","v":0},0,0.25,{"$f":"IF(D18=0,H18*ABS(C18-E18-G18),H18*ABS(D18-F18-G18))","v":0}]
[null,{"$f":"+'Schedule XX'!C19","v":"Other currency 6"},{"$f":"+'Schedule XX'!E19","v":0},{"$f":"+'Schedule XX'!G19","v":0},{"$f":"+'Schedule XX'!I19","v":0},{"$f":"+'Schedule XX'!K19","v":0},0,0.25,{"$f":"IF(D19=0,H19*ABS(C19-E19-G19),H19*ABS(D19-F19-G19))","v":0}]
[null,{"$f":"+'Schedule XX'!C20","v":"Other currency 7"},{"$f":"+'Schedule XX'!E20","v":0},{"$f":"+'Schedule XX'!G20","v":0},{"$f":"+'Schedule XX'!I20","v":0},{"$f":"+'Schedule XX'!K20","v":0},0,0.25,{"$f":"IF(D20=0,H20*ABS(C20-E20-G20),H20*ABS(D20-F20-G20))","v":0}]
[null,{"$f":"+'Schedule XX'!C21","v":"Other currency 8"},{"$f":"+'Schedule XX'!E21","v":0},{"$f":"+'Schedule XX'!G21","v":0},{"$f":"+'Schedule XX'!I21","v":0},{"$f":"+'Schedule XX'!K21","v":0},0,0.25,{"$f":"IF(D21=0,H21*ABS(C21-E21-G21),H21*ABS(D21-F21-G21))","v":0}]
[null,{"$f":"+'Schedule XX'!C22","v":"Other currency 9"},{"$f":"+'Schedule XX'!E22","v":0},{"$f":"+'Schedule XX'!G22","v":0},{"$f":"+'Schedule XX'!I22","v":0},{"$f":"+'Schedule XX'!K22","v":0},0,0.25,{"$f":"IF(D22=0,H22*ABS(C22-E22-G22),H22*ABS(D22-F22-G22))","v":0}]
[null,{"$f":"+'Schedule XX'!C23","v":"Other currency 10"},{"$f":"+'Schedule XX'!E23","v":0},{"$f":"+'Schedule XX'!G23","v":0},{"$f":"+'Schedule XX'!I23","v":0},{"$f":"+'Schedule XX'!K23","v":0},0,0.25,0]
[null,"Total Identified",{"$f":"SUM(C9:C23)","v":0},{"$f":"+'Schedule XX'!G24","v":0},{"$f":"SUM(E9:E23)","v":0},{"$f":"+'Schedule XX'!K24","v":0},{"$f":"SUM(G9:G23)","v":0}]
[null,"Total",{"$f":"+'Schedule XX'!E27","v":0},null,{"$f":"+'Schedule XX'!I27","v":0}]
[null,"% Identified",{"$f":"IF(C24=0,0,C24/C25)","v":0},null,{"$f":"IF(E24=0,0,E24/E25)","v":0}]
[]
[null,"TOTAL CURRENCY RISK",{"$f":"SUM(C9:C23)","v":0},{"$f":"SUM(D9:D23)","v":0},{"$f":"SUM(E9:E23)","v":0},{"$f":"SUM(F9:F23)","v":0},null,null,{"$f":"IF(SUM(I9:I26)>=0,SUM(I9:I26),0)","v":0}]

{"sheet":"Currency Risk (Revised)","index":117,"n_rows":39,"n_cols":25,"rows_kept":39,"cut":false,"hidden":false,"merged":[[5,19,5,21],[5,23,5,24],[8,3,8,4],[8,5,8,6],[8,12,8,13],[8,14,8,15],[2,6,2,8],[5,2,5,9],[5,11,5,17]]}
["CURRENCY RISK (REVISED)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
["Currency Risk($000)",null,null,null,null,null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[]
[null,null,-1,{"$f":"C5-1","v":-2},-3,-4,-5,-6,-7,-8,null,{"$f":"J5-1","v":-9},{"$f":"L5-1","v":-10},-11,-12,-13,-14,-15,null,{"$f":"R5-1","v":-16},{"$f":"T5-1","v":-17},{"$f":"U5-1","v":-18},null,{"$f":"V5-1","v":-19},{"$f":"X5-1","v":-20}]
[null,null,"MARKET VALUE BEFORE SHOCK",null,null,null,null,null,null,null,null,"MARKET VALUE AFTER SHOCK",null,null,null,null,null,null,null,"CURRENCY RISK"]
[null,null,null,null,null,null,null,null,"(6) x BSCR PROXY","if(((1) + (2) + (3) + (4) + (5)) > ((6) + (7)), 0, X1)"]
[null,null,null,null,null,null,null,null,"PROXY BSCR",null,null,"(1) + (8) x (1)",null,null,null,null,"(6) + (8) x (6)",null,null,"((1) - (9)) + ((2) - (10)) + ((3) - (11)) + MAX((4) - (12),0) + MAX((5) - (13),0)","(14) - (6)","(15) - (6)",null,"(16) + (17)","(16) + (18)"]
[null,null,null,"Long Exposures",null,"Short Exposures",null,null,null,null,null,null,"Long Exposures",null,"Short Exposures"]
[null,"CURRENCY","Assets - Excluding currency-sensitive derivatives","Currency Derivatives Qualifying as held for risk-mitigation purposes","Currency Derivatives Not Qualifying as held for risk-mitigation purposes","Currency Derivatives Qualifying as held for risk-mitigation purposes","Currency Derivatives Not Qualifying as held for risk-mitigation purposes","Best Estimate Liabilities",{"$f":"'Schedule XXA'!P45","v":0},"SHOCK",null,"Assets - Excluding currency-sensitive derivatives","Currency Derivatives Qualifying as held for risk-mitigation purposes","Currency Derivatives Not Qualifying as held for risk-mitigation purposes","Currency Derivatives Qualifying as held for risk-mitigation purposes","Currency Derivatives Not Qualifying as held for risk-mitigation purposes","Best Estimate Liabilities without Management Actions","Best Estimate Liabilities with Management Actions",null,"ASSETS","TECHNICAL PROVISIONS WITHOUT MANAGEMENT ACTIONS","TECHNICAL PROVISIONS WITH MANAGEMENT ACTIONS",null,"CAPITAL CHARGE WITHOUT MANAGEMENT ACTIONS","CAPITAL CHARGE WITH MANAGEMENT ACTIONS"]
[]
[null,"United States Dollars",{"$f":"'Schedule XXA'!D10","v":0},{"$f":"'Schedule XXA'!F10","v":0},{"$f":"'Schedule XXA'!H10","v":0},{"$f":"'Schedule XXA'!J10","v":0},{"$f":"'Schedule XXA'!L10","v":0},{"$f":"'Schedule XXA'!N10","v":0},{"$f":"$I$10*H12","v":0},0,null,{"$f":"'Schedule XXA'!V10","v":0},{"$f":"'Schedule XXA'!X10","v":0},{"$f":"'Schedule XXA'!Z10","v":0},{"$f":"'Schedule XXA'!AB10","v":0},{"$f":"'Schedule XXA'!AD10","v":0},{"$f":"'Schedule XXA'!AF10","v":0},{"$f":"IF('Schedule XXA'!AH10=0,Q12,'Schedule XXA'!AH10)","v":0},null,{"$f":"(C12-L12)+(D12-M12)+(F12-O12)+MAX(E12-N12,0)+MAX(G12-P12,0)","v":0},{"$f":"Q12-$H12","v":0},{"$f":"R12-$H12","v":0},null,{"$f":"MAX(0,$T12+U12+(J12*I12))","v":0},{"$f":"MAX(0,$T12+V12+(J12*I12))","v":0}]
[null,"Bermuda Dollars",{"$f":"'Schedule XXA'!D11","v":0},{"$f":"'Schedule XXA'!F11","v":0},{"$f":"'Schedule XXA'!H11","v":0},{"$f":"'Schedule XXA'!J11","v":0},{"$f":"'Schedule XXA'!L11","v":0},{"$f":"'Schedule XXA'!N11","v":0},{"$f":"$I$10*H13","v":0},{"$f":"IF($B$12=\"Bermuda Dollars\",0%,IF($B$12=\"United States Dollars\",0%,IF((SUM(C13:G13))>(H13+I13),0%,25%)))","v":0},null,{"$f":"'Schedule XXA'!V11","v":0},{"$f":"'Schedule XXA'!X11","v":0},{"$f":"'Schedule XXA'!Z11","v":0},{"$f":"'Schedule XXA'!AB11","v":0},{"$f":"'Schedule XXA'!AD11","v":0},{"$f":"'Schedule XXA'!AF11","v":0},{"$f":"IF('Schedule XXA'!AH11=0,Q13,'Schedule XXA'!AH11)","v":0},null,{"$f":"(C13-L13)+(D13-M13)+(F13-O13)+MAX(E13-N13,0)+MAX(G13-P13,0)","v":0},{"$f":"Q13-$H13","v":0},0,null,{"$f":"MAX(0,$T13+U13+(J13*I13))","v":0},{"$f":"MAX(0,$T13+V13+(J13*I13))","v":0}]
[null,"Qatari Riyals",{"$f":"'Schedule XXA'!D12","v":0},{"$f":"'Schedule XXA'!F12","v":0},{"$f":"'Schedule XXA'!H12","v":0},{"$f":"'Schedule XXA'!J12","v":0},{"$f":"'Schedule XXA'!L12","v":0},{"$f":"'Schedule XXA'!N12","v":0},0,{"$f":"IF($B$12=\"Qatar Riyals\",IF((SUM(C14:G14))>(H14+I14),0%,5%),IF($B$12=\"United States Dollars\",IF((C14+E14)>(H14+I14),0%,5%),IF((SUM(C14:G14))>(H14+I14),0%,25%)))","v":0.05},null,{"$f":"'Schedule XXA'!V12","v":0},{"$f":"'Schedule XXA'!X12","v":0},{"$f":"'Schedule XXA'!Z12","v":0},{"$f":"'Schedule XXA'!AB12","v":0},{"$f":"'Schedule XXA'!AD12","v":0},{"$f":"'Schedule XXA'!AF12","v":0},{"$f":"IF('Schedule XXA'!AH12=0,Q14,'Schedule XXA'!AH12)","v":0},null,0,0,0,null,0,0]
[null,"Hong Kong",{"$f":"'Schedule XXA'!D13","v":0},{"$f":"'Schedule XXA'!F13","v":0},{"$f":"'Schedule XXA'!H13","v":0},{"$f":"'Schedule XXA'!J13","v":0},{"$f":"'Schedule XXA'!L13","v":0},{"$f":"'Schedule XXA'!N13","v":0},0,{"$f":"IF($B$12=\"Hong Kong Dollars\",IF((SUM(C15:G15))>(H15+I15),0%,1%),IF($B$12=\"United States Dollars\",IF((C15+E15)>(H15+I15),0%,1%),IF((SUM(C15:G15))>(H15+I15),0%,25%)))","v":0.01},null,{"$f":"'Schedule XXA'!V13","v":0},{"$f":"'Schedule XXA'!X13","v":0},{"$f":"'Schedule XXA'!Z13","v":0},{"$f":"'Schedule XXA'!AB13","v":0},{"$f":"'Schedule XXA'!AD13","v":0},{"$f":"'Schedule XXA'!AF13","v":0},{"$f":"IF('Schedule XXA'!AH13=0,Q15,'Schedule XXA'!AH13)","v":0},null,0,0,0,null,0,0]
[null,"Euro",{"$f":"'Schedule XXA'!D14","v":0},{"$f":"'Schedule XXA'!F14","v":0},{"$f":"'Schedule XXA'!H14","v":0},{"$f":"'Schedule XXA'!J14","v":0},{"$f":"'Schedule XXA'!L14","v":0},{"$f":"'Schedule XXA'!N14","v":0},0,{"$f":"IF($B$12=\"Denmark Kroner\",IF((C16+D16+E16+F16+G16)>(H16+I16),0%,0.39%),IF($B$12=\"Bulgaria Leva\",IF((C16+D16+E16+F16+G16)>(H16+I16),0%,1.81%),IF($B$12=\"West African CFA Francs\",IF((C16+D16+E16+F16+G16)>(H16+I16),0%,2.18%),IF($B$12=\"Central African CFA Francs\",IF((C16+D16+E16+F16+G16)>(H16+I16),0%,1.96%),IF($B$12=\"Comorian Francs\",IF((C16+D16+E16+F16+G16)>(H16+I16),0%,2%),IF((C16+D16+E16+F16+G16)>(H16+I16),0%,25%))))))","v":0.25},null,{"$f":"'Schedule XXA'!V14","v":0},{"$f":"'Schedule XXA'!X14","v":0},{"$f":"'Schedule XXA'!Z14","v":0},{"$f":"'Schedule XXA'!AB14","v":0},{"$f":"'Schedule XXA'!AD14","v":0},{"$f":"'Schedule XXA'!AF14","v":0},{"$f":"IF('Schedule XXA'!AH14=0,Q16,'Schedule XXA'!AH14)","v":0},null,0,0,0,null,0,0]
[null,"Danish Krones",{"$f":"'Schedule XXA'!D15","v":0},{"$f":"'Schedule XXA'!F15","v":0},{"$f":"'Schedule XXA'!H15","v":0},{"$f":"'Schedule XXA'!J15","v":0},{"$f":"'Schedule XXA'!L15","v":0},{"$f":"'Schedule XXA'!N15","v":0},0,{"$f":"IF($B$12=\"Euro\",IF((SUM(C17:G17))>(H17+I17),0%,0.39%),IF((SUM(C17:G17))>(H17+I17),0%,25%))","v":0.25},null,{"$f":"'Schedule XXA'!V15","v":0},{"$f":"'Schedule XXA'!X15","v":0},{"$f":"'Schedule XXA'!Z15","v":0},{"$f":"'Schedule XXA'!AB15","v":0},{"$f":"'Schedule XXA'!AD15","v":0},{"$f":"'Schedule XXA'!AF15","v":0},{"$f":"IF('Schedule XXA'!AH15=0,Q17,'Schedule XXA'!AH15)","v":0},null,0,0,0,null,0,0]
[null,"Bulgarian Levs",{"$f":"'Schedule XXA'!D16","v":0},{"$f":"'Schedule XXA'!F16","v":0},{"$f":"'Schedule XXA'!H16","v":0},{"$f":"'Schedule XXA'!J16","v":0},{"$f":"'Schedule XXA'!L16","v":0},{"$f":"'Schedule XXA'!N16","v":0},0,{"$f":"IF($B$12=\"Euro\",IF((SUM(C18:G18))>(H18+I18),0%,1.81%),IF((SUM(C18:G18))>(H18+I18),0%,25%))","v":0.25},null,{"$f":"'Schedule XXA'!V16","v":0},{"$f":"'Schedule XXA'!X16","v":0},{"$f":"'Schedule XXA'!Z16","v":0},{"$f":"'Schedule XXA'!AB16","v":0},{"$f":"'Schedule XXA'!AD16","v":0},{"$f":"'Schedule XXA'!AF16","v":0},{"$f":"IF('Schedule XXA'!AH16=0,Q18,'Schedule XXA'!AH16)","v":0},null,0,0,0,null,0,0]
[null,"West African CFA Francs",{"$f":"'Schedule XXA'!D17","v":0},{"$f":"'Schedule XXA'!F17","v":0},{"$f":"'Schedule XXA'!H17","v":0},{"$f":"'Schedule XXA'!J17","v":0},{"$f":"'Schedule XXA'!L17","v":0},{"$f":"'Schedule XXA'!N17","v":0},0,{"$f":"IF($B$12=\"Euro\",IF((SUM(C19:G19))>(H19+I19),0%,2.18%),IF((SUM(C19:G19))>(H19+I19),0%,25%))","v":0.25},null,{"$f":"'Schedule XXA'!V17","v":0},{"$f":"'Schedule XXA'!X17","v":0},{"$f":"'Schedule XXA'!Z17","v":0},{"$f":"'Schedule XXA'!AB17","v":0},{"$f":"'Schedule XXA'!AD17","v":0},{"$f":"'Schedule XXA'!AF17","v":0},{"$f":"IF('Schedule XXA'!AH17=0,Q19,'Schedule XXA'!AH17)","v":0},null,0,0,0,null,0,0]
[null,"Central African CFA Francs",{"$f":"'Schedule XXA'!D18","v":0},{"$f":"'Schedule XXA'!F18","v":0},{"$f":"'Schedule XXA'!H18","v":0},{"$f":"'Schedule XXA'!J18","v":0},{"$f":"'Schedule XXA'!L18","v":0},{"$f":"'Schedule XXA'!N18","v":0},0,{"$f":"IF($B$12=\"Euro\",IF((SUM(C20:G20))>(H20+I20),0%,1.96%),IF((SUM(C20:G20))>(H20+I20),0%,25%))","v":0.25},null,{"$f":"'Schedule XXA'!V18","v":0},{"$f":"'Schedule XXA'!X18","v":0},{"$f":"'Schedule XXA'!Z18","v":0},{"$f":"'Schedule XXA'!AB18","v":0},{"$f":"'Schedule XXA'!AD18","v":0},{"$f":"'Schedule XXA'!AF18","v":0},{"$f":"IF('Schedule XXA'!AH18=0,Q20,'Schedule XXA'!AH18)","v":0},null,0,0,0,null,0,0]
[null,"Comorian Francs",{"$f":"'Schedule XXA'!D19","v":0},{"$f":"'Schedule XXA'!F19","v":0},{"$f":"'Schedule XXA'!H19","v":0},{"$f":"'Schedule XXA'!J19","v":0},{"$f":"'Schedule XXA'!L19","v":0},{"$f":"'Schedule XXA'!N19","v":0},0,{"$f":"IF($B$12=\"Euro\",IF((SUM(C21:G21))>(H21+I21),0%,2%),IF((SUM(C21:G21))>(H21+I21),0%,25%))","v":0.25},null,{"$f":"'Schedule XXA'!V19","v":0},{"$f":"'Schedule XXA'!X19","v":0},{"$f":"'Schedule XXA'!Z19","v":0},{"$f":"'Schedule XXA'!AB19","v":0},{"$f":"'Schedule XXA'!AD19","v":0},{"$f":"'Schedule XXA'!AF19","v":0},{"$f":"IF('Schedule XXA'!AH19=0,Q21,'Schedule XXA'!AH19)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B20","v":"GBP"},{"$f":"'Schedule XXA'!D20","v":0},{"$f":"'Schedule XXA'!F20","v":0},{"$f":"'Schedule XXA'!H20","v":0},{"$f":"'Schedule XXA'!J20","v":0},{"$f":"'Schedule XXA'!L20","v":0},{"$f":"'Schedule XXA'!N20","v":0},0,{"$f":"IF((SUM(C22:G22))>(H22+I22),0%,25%)","v":0.25},null,{"$f":"'Schedule XXA'!V20","v":0},{"$f":"'Schedule XXA'!X20","v":0},{"$f":"'Schedule XXA'!Z20","v":0},{"$f":"'Schedule XXA'!AB20","v":0},{"$f":"'Schedule XXA'!AD20","v":0},{"$f":"'Schedule XXA'!AF20","v":0},{"$f":"IF('Schedule XXA'!AH20=0,Q22,'Schedule XXA'!AH20)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B21","v":"CAD$"},{"$f":"'Schedule XXA'!D21","v":0},{"$f":"'Schedule XXA'!F21","v":0},{"$f":"'Schedule XXA'!H21","v":0},{"$f":"'Schedule XXA'!J21","v":0},{"$f":"'Schedule XXA'!L21","v":0},{"$f":"'Schedule XXA'!N21","v":0},0,{"$f":"IF((SUM(C23:G23))>(H23+I23),0%,25%)","v":0.25},null,{"$f":"'Schedule XXA'!V21","v":0},{"$f":"'Schedule XXA'!X21","v":0},{"$f":"'Schedule XXA'!Z21","v":0},{"$f":"'Schedule XXA'!AB21","v":0},{"$f":"'Schedule XXA'!AD21","v":0},{"$f":"'Schedule XXA'!AF21","v":0},{"$f":"IF('Schedule XXA'!AH21=0,Q23,'Schedule XXA'!AH21)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B22","v":"YEN"},{"$f":"'Schedule XXA'!D22","v":0},{"$f":"'Schedule XXA'!F22","v":0},{"$f":"'Schedule XXA'!H22","v":0},{"$f":"'Schedule XXA'!J22","v":0},{"$f":"'Schedule XXA'!L22","v":0},{"$f":"'Schedule XXA'!N22","v":0},0,{"$f":"IF((SUM(C24:G24))>(H24+I24),0%,25%)","v":0.25},null,{"$f":"'Schedule XXA'!V22","v":0},{"$f":"'Schedule XXA'!X22","v":0},{"$f":"'Schedule XXA'!Z22","v":0},{"$f":"'Schedule XXA'!AB22","v":0},{"$f":"'Schedule XXA'!AD22","v":0},{"$f":"'Schedule XXA'!AF22","v":0},{"$f":"IF('Schedule XXA'!AH22=0,Q24,'Schedule XXA'!AH22)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B23","v":"Other currency 1"},{"$f":"'Schedule XXA'!D23","v":0},{"$f":"'Schedule XXA'!F23","v":0},{"$f":"'Schedule XXA'!H23","v":0},{"$f":"'Schedule XXA'!J23","v":0},{"$f":"'Schedule XXA'!L23","v":0},{"$f":"'Schedule XXA'!N23","v":0},0,{"$f":"IF((SUM(C25:G25))>(H25+I25),0%,25%)","v":0.25},null,{"$f":"'Schedule XXA'!V23","v":0},{"$f":"'Schedule XXA'!X23","v":0},{"$f":"'Schedule XXA'!Z23","v":0},{"$f":"'Schedule XXA'!AB23","v":0},{"$f":"'Schedule XXA'!AD23","v":0},{"$f":"'Schedule XXA'!AF23","v":0},{"$f":"IF('Schedule XXA'!AH23=0,Q25,'Schedule XXA'!AH23)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B24","v":"Other currency 2"},{"$f":"'Schedule XXA'!D24","v":0},{"$f":"'Schedule XXA'!F24","v":0},{"$f":"'Schedule XXA'!H24","v":0},{"$f":"'Schedule XXA'!J24","v":0},{"$f":"'Schedule XXA'!L24","v":0},{"$f":"'Schedule XXA'!N24","v":0},0,0.25,null,{"$f":"'Schedule XXA'!V24","v":0},{"$f":"'Schedule XXA'!X24","v":0},{"$f":"'Schedule XXA'!Z24","v":0},{"$f":"'Schedule XXA'!AB24","v":0},{"$f":"'Schedule XXA'!AD24","v":0},{"$f":"'Schedule XXA'!AF24","v":0},{"$f":"IF('Schedule XXA'!AH24=0,Q26,'Schedule XXA'!AH24)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B25","v":"Other currency 3"},{"$f":"'Schedule XXA'!D25","v":0},{"$f":"'Schedule XXA'!F25","v":0},{"$f":"'Schedule XXA'!H25","v":0},{"$f":"'Schedule XXA'!J25","v":0},{"$f":"'Schedule XXA'!L25","v":0},{"$f":"'Schedule XXA'!N25","v":0},0,0.25,null,{"$f":"'Schedule XXA'!V25","v":0},{"$f":"'Schedule XXA'!X25","v":0},{"$f":"'Schedule XXA'!Z25","v":0},{"$f":"'Schedule XXA'!AB25","v":0},{"$f":"'Schedule XXA'!AD25","v":0},{"$f":"'Schedule XXA'!AF25","v":0},{"$f":"IF('Schedule XXA'!AH25=0,Q27,'Schedule XXA'!AH25)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B26","v":"Other currency 4"},{"$f":"'Schedule XXA'!D26","v":0},{"$f":"'Schedule XXA'!F26","v":0},{"$f":"'Schedule XXA'!H26","v":0},{"$f":"'Schedule XXA'!J26","v":0},{"$f":"'Schedule XXA'!L26","v":0},{"$f":"'Schedule XXA'!N26","v":0},0,0.25,null,{"$f":"'Schedule XXA'!V26","v":0},{"$f":"'Schedule XXA'!X26","v":0},{"$f":"'Schedule XXA'!Z26","v":0},{"$f":"'Schedule XXA'!AB26","v":0},{"$f":"'Schedule XXA'!AD26","v":0},{"$f":"'Schedule XXA'!AF26","v":0},{"$f":"IF('Schedule XXA'!AH26=0,Q28,'Schedule XXA'!AH26)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B27","v":"Other currency 5"},{"$f":"'Schedule XXA'!D27","v":0},{"$f":"'Schedule XXA'!F27","v":0},{"$f":"'Schedule XXA'!H27","v":0},{"$f":"'Schedule XXA'!J27","v":0},{"$f":"'Schedule XXA'!L27","v":0},{"$f":"'Schedule XXA'!N27","v":0},0,0.25,null,{"$f":"'Schedule XXA'!V27","v":0},{"$f":"'Schedule XXA'!X27","v":0},{"$f":"'Schedule XXA'!Z27","v":0},{"$f":"'Schedule XXA'!AB27","v":0},{"$f":"'Schedule XXA'!AD27","v":0},{"$f":"'Schedule XXA'!AF27","v":0},{"$f":"IF('Schedule XXA'!AH27=0,Q29,'Schedule XXA'!AH27)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B28","v":"Other currency 6"},{"$f":"'Schedule XXA'!D28","v":0},{"$f":"'Schedule XXA'!F28","v":0},{"$f":"'Schedule XXA'!H28","v":0},{"$f":"'Schedule XXA'!J28","v":0},{"$f":"'Schedule XXA'!L28","v":0},{"$f":"'Schedule XXA'!N28","v":0},0,0.25,null,{"$f":"'Schedule XXA'!V28","v":0},{"$f":"'Schedule XXA'!X28","v":0},{"$f":"'Schedule XXA'!Z28","v":0},{"$f":"'Schedule XXA'!AB28","v":0},{"$f":"'Schedule XXA'!AD28","v":0},{"$f":"'Schedule XXA'!AF28","v":0},{"$f":"IF('Schedule XXA'!AH28=0,Q30,'Schedule XXA'!AH28)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B29","v":"Other currency 7"},{"$f":"'Schedule XXA'!D29","v":0},{"$f":"'Schedule XXA'!F29","v":0},{"$f":"'Schedule XXA'!H29","v":0},{"$f":"'Schedule XXA'!J29","v":0},{"$f":"'Schedule XXA'!L29","v":0},{"$f":"'Schedule XXA'!N29","v":0},0,0.25,null,{"$f":"'Schedule XXA'!V29","v":0},{"$f":"'Schedule XXA'!X29","v":0},{"$f":"'Schedule XXA'!Z29","v":0},{"$f":"'Schedule XXA'!AB29","v":0},{"$f":"'Schedule XXA'!AD29","v":0},{"$f":"'Schedule XXA'!AF29","v":0},{"$f":"IF('Schedule XXA'!AH29=0,Q31,'Schedule XXA'!AH29)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B30","v":"Other currency 8"},{"$f":"'Schedule XXA'!D30","v":0},{"$f":"'Schedule XXA'!F30","v":0},{"$f":"'Schedule XXA'!H30","v":0},{"$f":"'Schedule XXA'!J30","v":0},{"$f":"'Schedule XXA'!L30","v":0},{"$f":"'Schedule XXA'!N30","v":0},0,0.25,null,{"$f":"'Schedule XXA'!V30","v":0},{"$f":"'Schedule XXA'!X30","v":0},{"$f":"'Schedule XXA'!Z30","v":0},{"$f":"'Schedule XXA'!AB30","v":0},{"$f":"'Schedule XXA'!AD30","v":0},{"$f":"'Schedule XXA'!AF30","v":0},{"$f":"IF('Schedule XXA'!AH30=0,Q32,'Schedule XXA'!AH30)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B31","v":"Other currency 9"},{"$f":"'Schedule XXA'!D31","v":0},{"$f":"'Schedule XXA'!F31","v":0},{"$f":"'Schedule XXA'!H31","v":0},{"$f":"'Schedule XXA'!J31","v":0},{"$f":"'Schedule XXA'!L31","v":0},{"$f":"'Schedule XXA'!N31","v":0},0,0.25,null,{"$f":"'Schedule XXA'!V31","v":0},{"$f":"'Schedule XXA'!X31","v":0},{"$f":"'Schedule XXA'!Z31","v":0},{"$f":"'Schedule XXA'!AB31","v":0},{"$f":"'Schedule XXA'!AD31","v":0},{"$f":"'Schedule XXA'!AF31","v":0},{"$f":"IF('Schedule XXA'!AH31=0,Q33,'Schedule XXA'!AH31)","v":0},null,0,0,0,null,0,0]
[null,{"$f":"+'Schedule XXA'!B32","v":"Other currency 10"},{"$f":"'Schedule XXA'!D32","v":0},{"$f":"'Schedule XXA'!F32","v":0},{"$f":"'Schedule XXA'!H32","v":0},{"$f":"'Schedule XXA'!J32","v":0},{"$f":"'Schedule XXA'!L32","v":0},{"$f":"'Schedule XXA'!N32","v":0},0,0.25,null,{"$f":"'Schedule XXA'!V32","v":0},{"$f":"'Schedule XXA'!X32","v":0},{"$f":"'Schedule XXA'!Z32","v":0},{"$f":"'Schedule XXA'!AB32","v":0},{"$f":"'Schedule XXA'!AD32","v":0},{"$f":"'Schedule XXA'!AF32","v":0},{"$f":"IF('Schedule XXA'!AH32=0,Q34,'Schedule XXA'!AH32)","v":0},null,0,0,0,null,0,0]
[null,"Total Identified",{"$f":"SUM(C12:C34)","v":0},0,0,0,0,0,null,null,null,{"$f":"SUM(L12:L34)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(T12:T34)","v":0},0,0,null,{"$f":"SUM(X12:X34)","v":0},0]
[null,"Total",{"$f":"'Schedule XXA'!D36","v":0},null,null,null,null,{"$f":"'Schedule XXA'!N36","v":0}]
[null,"% Identified",{"$f":"IF(C35=0,0,(C35+G35)/C36)","v":0},null,null,null,null,{"$f":"IF(H35=0,0,H35/H36)","v":0}]
[]
[null,"TOTAL CURRENCY RISK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(X12:X34)>=0,SUM(X12:X34),0)","v":0},{"$f":"IF(SUM(Y12:Y34)>=0,SUM(Y12:Y34),0)","v":0}]

{"sheet":"Concentration Risk","index":118,"n_rows":111,"n_cols":6,"rows_kept":111,"cut":false,"hidden":false,"merged":[[0,5,0,6]]}
["CONCENTRATION RISK",null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
["Concentration Risk($000)",null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,null,null,"(1)","(2)","(3)"]
[]
[null,"ASSET ",null,null,"CAPITAL","REQUIRED"]
[null,"TYPE","STATEMENT SOURCE","EXPOSURE","FACTOR","CAPITAL"]
[]
[null,"(a) Cash and Cash Equivalents",null,"Cash and Cash Equivalent"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$9,'Schedule XXI'!$G$8:$G$57,B10)","v":0},{"$f":"+'Fixed Income Investments'!E83","v":0},{"$f":"MAX(0,(D10*E10))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$9,'Schedule XXI'!$G$8:$G$57,B11)","v":0},{"$f":"+'Fixed Income Investments'!E84","v":1E-3},0]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$9,'Schedule XXI'!$G$8:$G$57,B12)","v":0},{"$f":"+'Fixed Income Investments'!E85","v":2E-3},0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$9,'Schedule XXI'!$G$8:$G$57,B13)","v":0},{"$f":"+'Fixed Income Investments'!E86","v":3.0000000000000001E-3},0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$9,'Schedule XXI'!$G$8:$G$57,B14)","v":0},{"$f":"+'Fixed Income Investments'!E87","v":5.0000000000000001E-3},0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$9,'Schedule XXI'!$G$8:$G$57,B15)","v":0},{"$f":"+'Fixed Income Investments'!E88","v":1.4999999999999999E-2},0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$9,'Schedule XXI'!$G$8:$G$57,B16)","v":0},{"$f":"+'Fixed Income Investments'!E89","v":0.04},0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$9,'Schedule XXI'!$G$8:$G$57,B17)","v":0},{"$f":"+'Fixed Income Investments'!E90","v":0.06},0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$9,'Schedule XXI'!$G$8:$G$57,B18)","v":0},{"$f":"+'Fixed Income Investments'!E91","v":0.09},0]
[]
[null,"(a)  SUBTOTAL - CASH AND CASH EQUIVALENTS",null,{"$f":"SUM(D10:D18)","v":0},null,{"$f":"SUM(F10:F18)","v":0}]
[]
[null,"(b) Corporate & Sovereign Bonds",null,"Corporate & Sovereign Bonds"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$22,'Schedule XXI'!$G$8:$G$57,B23)","v":0},0,{"$f":"MAX(0,(D23*E23))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$22,'Schedule XXI'!$G$8:$G$57,B24)","v":0},4.0000000000000001E-3,0]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$22,'Schedule XXI'!$G$8:$G$57,B25)","v":0},8.0000000000000002E-3,0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$22,'Schedule XXI'!$G$8:$G$57,B26)","v":0},1.4999999999999999E-2,0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$22,'Schedule XXI'!$G$8:$G$57,B27)","v":0},0.03,0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$22,'Schedule XXI'!$G$8:$G$57,B28)","v":0},0.08,0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$22,'Schedule XXI'!$G$8:$G$57,B29)","v":0},0.15,0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$22,'Schedule XXI'!$G$8:$G$57,B30)","v":0},0.26300000000000001,0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$22,'Schedule XXI'!$G$8:$G$57,B31)","v":0},0.35,0]
[]
[null,"(b)  SUBTOTAL - CORPORATE & SOVEREIGN BONDS",null,{"$f":"SUM(D23:D31)","v":0},null,{"$f":"SUM(F23:F31)","v":0}]
[]
[null,"(c) Residential Mortage-Backed Securities",null,"Residential Mortgage-Backed Securities"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$35,'Schedule XXI'!$G$8:$G$57,B36)","v":0},0,{"$f":"MAX(0,(D36*E36))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$35,'Schedule XXI'!$G$8:$G$57,B37)","v":0},6.0000000000000001E-3,0]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$35,'Schedule XXI'!$G$8:$G$57,B38)","v":0},1.2E-2,0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$35,'Schedule XXI'!$G$8:$G$57,B39)","v":0},0.02,0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$35,'Schedule XXI'!$G$8:$G$57,B40)","v":0},0.04,0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$35,'Schedule XXI'!$G$8:$G$57,B41)","v":0},0.11,0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$35,'Schedule XXI'!$G$8:$G$57,B42)","v":0},0.25,0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$35,'Schedule XXI'!$G$8:$G$57,B43)","v":0},0.35,0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$35,'Schedule XXI'!$G$8:$G$57,B44)","v":0},0.35,0]
[]
[null,"(c)  SUBTOTAL - RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,{"$f":"SUM(D36:D44)","v":0},null,{"$f":"SUM(F36:F44)","v":0}]
[]
[null,"(d) Commercial Mortgage-Backed Securities / Asset-Backed Securities",null,"Commercial Mortgage-Backed Securities"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$48,'Schedule XXI'!$G$8:$G$57,B49)","v":0},0,{"$f":"MAX(0,(D49*E49))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$48,'Schedule XXI'!$G$8:$G$57,B50)","v":0},5.0000000000000001E-3,0]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$48,'Schedule XXI'!$G$8:$G$57,B51)","v":0},0.01,0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$48,'Schedule XXI'!$G$8:$G$57,B52)","v":0},1.7999999999999999E-2,0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$48,'Schedule XXI'!$G$8:$G$57,B53)","v":0},3.5000000000000003E-2,0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$48,'Schedule XXI'!$G$8:$G$57,B54)","v":0},0.1,0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$48,'Schedule XXI'!$G$8:$G$57,B55)","v":0},0.2,0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$48,'Schedule XXI'!$G$8:$G$57,B56)","v":0},0.3,0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$48,'Schedule XXI'!$G$8:$G$57,B57)","v":0},0.35,0]
[]
[null,"(d)  SUBTOTAL - COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,{"$f":"SUM(D49:D57)","v":0},null,{"$f":"SUM(F49:F57)","v":0}]
[]
[null,"(e) Bond Mutual Funds",null,"Bond Mutual Funds"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$61,'Schedule XXI'!$G$8:$G$57,B62)","v":0},0,{"$f":"MAX(0,(D62*E62))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$61,'Schedule XXI'!$G$8:$G$57,B63)","v":0},4.0000000000000001E-3,0]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$61,'Schedule XXI'!$G$8:$G$57,B64)","v":0},8.0000000000000002E-3,0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$61,'Schedule XXI'!$G$8:$G$57,B65)","v":0},1.4999999999999999E-2,0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$61,'Schedule XXI'!$G$8:$G$57,B66)","v":0},0.03,0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$61,'Schedule XXI'!$G$8:$G$57,B67)","v":0},0.08,0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$61,'Schedule XXI'!$G$8:$G$57,B68)","v":0},0.15,0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$61,'Schedule XXI'!$G$8:$G$57,B69)","v":0},0.26300000000000001,0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$63,'Schedule XXI'!$F$8:$F$57,$D$61,'Schedule XXI'!$G$8:$G$57,B70)","v":0},0.35,0]
[]
[null,"(e)  SUBTOTAL - BOND MUTUAL FUNDS",null,{"$f":"SUM(D62:D70)","v":0},null,{"$f":"SUM(F62:F70)","v":0}]
[]
[null,"(f) Preferred Shares",null,"Preferred Shares"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$74,'Schedule XXI'!$G$8:$G$57,B75)","v":0},0,{"$f":"MAX(0,(D75*E75))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$74,'Schedule XXI'!$G$8:$G$57,B76)","v":0},6.0000000000000001E-3,0]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$74,'Schedule XXI'!$G$8:$G$57,B77)","v":0},1.2E-2,0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$74,'Schedule XXI'!$G$8:$G$57,B78)","v":0},0.02,0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$74,'Schedule XXI'!$G$8:$G$57,B79)","v":0},0.04,0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$74,'Schedule XXI'!$G$8:$G$57,B80)","v":0},0.11,0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$74,'Schedule XXI'!$G$8:$G$57,B81)","v":0},0.25,0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$74,'Schedule XXI'!$G$8:$G$57,B82)","v":0},0.35,0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,$D$74,'Schedule XXI'!$G$8:$G$57,B83)","v":0},0.35,0]
[]
[null,"(f)  SUBTOTAL - PREFERRED SHARES",null,{"$f":"SUM(D75:D83)","v":0},null,{"$f":"SUM(F75:F83)","v":0}]
[]
[null,"(g) Mortgage Loans",null,{"$f":"+'Schedule XXI'!C65","v":"MortgageLoanTypes"}]
[null,"Insured/Guaranteed Mortgages","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$65,'Schedule XXI'!$F$8:$F$57,B88)","v":0},3.0000000000000001E-3,{"$f":"MAX(0,(D88*E88))","v":0}]
[null,"Other Commercial and Farm Mortgages","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$65,'Schedule XXI'!$F$8:$F$57,B89)","v":0},0.05,{"$f":"MAX(0,(D89*E89))","v":0}]
[null,"Other Residential Mortgages","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$65,'Schedule XXI'!$F$8:$F$57,B90)","v":0},1.4999999999999999E-2,{"$f":"MAX(0,(D90*E90))","v":0}]
[null,"Mortgages Not In Good Standing","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,'Schedule XXI'!$C$65,'Schedule XXI'!$F$8:$F$57,B91)","v":0},0.25,{"$f":"MAX(0,(D91*E91))","v":0}]
[]
[null,"(g)  SUBTOTAL - MORTGAGE LOANS",null,{"$f":"SUM(D88:D91)","v":0},null,{"$f":"SUM(F88:F91)","v":0}]
[]
[null,"(h) Other Asset Classes"]
[null,"Common Stock and Mutual Funds","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B96)","v":0},0.14399999999999999,{"$f":"MAX(0,(D96*E96))","v":0}]
[null,"Other Investments","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B97)","v":0},0.2,{"$f":"MAX(0,(D97*E97))","v":0}]
[null,"Investment in Affiliates – Unregulated entities that conduct ancillary services",null,{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B98)","v":0},0.05,0]
[null,"Investment in Affiliates - Unregulated non-financial operating entities",null,{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B99)","v":0},0.2,0]
[null,"Investment in Affiliates - Unregulated financial operating entities",null,{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B100)","v":0},0.55000000000000004,0]
[null,"Investment in Affiliates - Regulated non-insurance financial operating entities",null,{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B101)","v":0},0.55000000000000004,0]
[null,"Investment in Affiliates - Regulated insurance financial operating entities",null,{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B102)","v":0},0.2,0]
[null,"Advances to Affiliates - ","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B103)","v":0},0.05,0]
[null,"Policy Loans","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B104)","v":0},0,0]
[null,"Real Estate: Occupied by company","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B105)","v":0},0.1,0]
[null,"Real Estate: Other properties","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B106)","v":0},0.2,0]
[null,"Collateral Loans","Schedule XXI, Column D",{"$f":"SUMIFS('Schedule XXI'!$H$8:$H$57,'Schedule XXI'!$E$8:$E$57,B107)","v":0},0.05,0]
[]
[null,"(h)  SUBTOTAL - OTHER ASSET CLASSES",null,{"$f":"SUM(D96:D107)","v":0},null,{"$f":"SUM(F96:F107)","v":0}]
[]
[null,"TOTAL CONCENTRATION RISK",null,{"$f":"D109+D93+D85+D72+D59+D46+D33+D20","v":0},null,{"$f":"F109+F93+F85+F72+F59+F46+F33+F20","v":0}]

{"sheet":"Concentration Risk (Revised)","index":119,"n_rows":123,"n_cols":6,"rows_kept":123,"cut":false,"hidden":false,"merged":[[0,5,0,6]]}
["CONCENTRATION RISK (REVISED)",null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
["Concentration Risk($000)",null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,null,null,"(1)","(2)","(3)"]
[]
[null,"ASSET ",null,null,"CAPITAL","REQUIRED"]
[null,"TYPE","STATEMENT SOURCE","EXPOSURE","FACTOR","CAPITAL"]
[]
[null,"(a) Cash and Cash Equivalents",null,"Cash and Cash Equivalent"]
[null,"BSCR Rating 0","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$9,'Schedule XXIA'!$G$8:$G$57,B10)","v":0},{"$f":"+'Fixed Income Investments'!E83","v":0},{"$f":"MAX(0,(D10*E10))","v":0}]
[null,"BSCR Rating 1","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$9,'Schedule XXIA'!$G$8:$G$57,B11)","v":0},{"$f":"+'Fixed Income Investments'!E84","v":1E-3},0]
[null,"BSCR Rating 2","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$9,'Schedule XXIA'!$G$8:$G$57,B12)","v":0},{"$f":"+'Fixed Income Investments'!E85","v":2E-3},0]
[null,"BSCR Rating 3","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$9,'Schedule XXIA'!$G$8:$G$57,B13)","v":0},{"$f":"+'Fixed Income Investments'!E86","v":3.0000000000000001E-3},0]
[null,"BSCR Rating 4","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$9,'Schedule XXIA'!$G$8:$G$57,B14)","v":0},{"$f":"+'Fixed Income Investments'!E87","v":5.0000000000000001E-3},0]
[null,"BSCR Rating 5","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$9,'Schedule XXIA'!$G$8:$G$57,B15)","v":0},{"$f":"+'Fixed Income Investments'!E88","v":1.4999999999999999E-2},0]
[null,"BSCR Rating 6","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$9,'Schedule XXIA'!$G$8:$G$57,B16)","v":0},{"$f":"+'Fixed Income Investments'!E89","v":0.04},0]
[null,"BSCR Rating 7","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$9,'Schedule XXIA'!$G$8:$G$57,B17)","v":0},{"$f":"+'Fixed Income Investments'!E90","v":0.06},0]
[null,"BSCR Rating 8","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$9,'Schedule XXIA'!$G$8:$G$57,B18)","v":0},{"$f":"+'Fixed Income Investments'!E91","v":0.09},0]
[]
[null,"(a)  SUBTOTAL - CASH AND CASH EQUIVALENTS",null,{"$f":"SUM(D10:D18)","v":0},null,{"$f":"SUM(F10:F18)","v":0}]
[]
[null,"(b) Corporate & Sovereign Bonds",null,"Corporate & Sovereign Bonds"]
[null,"BSCR Rating 0","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$22,'Schedule XXIA'!$G$8:$G$57,B23)","v":0},0,{"$f":"MAX(0,(D23*E23))","v":0}]
[null,"BSCR Rating 1","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$22,'Schedule XXIA'!$G$8:$G$57,B24)","v":0},4.0000000000000001E-3,0]
[null,"BSCR Rating 2","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$22,'Schedule XXIA'!$G$8:$G$57,B25)","v":0},8.0000000000000002E-3,0]
[null,"BSCR Rating 3","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$22,'Schedule XXIA'!$G$8:$G$57,B26)","v":0},1.4999999999999999E-2,0]
[null,"BSCR Rating 4","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$22,'Schedule XXIA'!$G$8:$G$57,B27)","v":0},0.03,0]
[null,"BSCR Rating 5","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$22,'Schedule XXIA'!$G$8:$G$57,B28)","v":0},0.08,0]
[null,"BSCR Rating 6","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$22,'Schedule XXIA'!$G$8:$G$57,B29)","v":0},0.15,0]
[null,"BSCR Rating 7","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$22,'Schedule XXIA'!$G$8:$G$57,B30)","v":0},0.26300000000000001,0]
[null,"BSCR Rating 8","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$22,'Schedule XXIA'!$G$8:$G$57,B31)","v":0},0.35,0]
[]
[null,"(b)  SUBTOTAL - CORPORATE & SOVEREIGN BONDS",null,{"$f":"SUM(D23:D31)","v":0},null,{"$f":"SUM(F23:F31)","v":0}]
[]
[null,"(c) Residential Mortage-Backed Securities",null,"Residential Mortgage-Backed Securities"]
[null,"BSCR Rating 0","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$35,'Schedule XXIA'!$G$8:$G$57,B36)","v":0},0,{"$f":"MAX(0,(D36*E36))","v":0}]
[null,"BSCR Rating 1","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$35,'Schedule XXIA'!$G$8:$G$57,B37)","v":0},6.0000000000000001E-3,0]
[null,"BSCR Rating 2","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$35,'Schedule XXIA'!$G$8:$G$57,B38)","v":0},1.2E-2,0]
[null,"BSCR Rating 3","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$35,'Schedule XXIA'!$G$8:$G$57,B39)","v":0},0.02,0]
[null,"BSCR Rating 4","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$35,'Schedule XXIA'!$G$8:$G$57,B40)","v":0},0.04,0]
[null,"BSCR Rating 5","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$35,'Schedule XXIA'!$G$8:$G$57,B41)","v":0},0.11,0]
[null,"BSCR Rating 6","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$35,'Schedule XXIA'!$G$8:$G$57,B42)","v":0},0.25,0]
[null,"BSCR Rating 7","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$35,'Schedule XXIA'!$G$8:$G$57,B43)","v":0},0.35,0]
[null,"BSCR Rating 8","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$35,'Schedule XXIA'!$G$8:$G$57,B44)","v":0},0.35,0]
[]
[null,"(c)  SUBTOTAL - RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,{"$f":"SUM(D36:D44)","v":0},null,{"$f":"SUM(F36:F44)","v":0}]
[]
[null,"(d) Commercial Mortgage-Backed Securities / Asset-Backed Securities",null,"Commercial Mortgage-Backed Securities"]
[null,"BSCR Rating 0","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$48,'Schedule XXIA'!$G$8:$G$57,B49)","v":0},0,{"$f":"MAX(0,(D49*E49))","v":0}]
[null,"BSCR Rating 1","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$48,'Schedule XXIA'!$G$8:$G$57,B50)","v":0},5.0000000000000001E-3,0]
[null,"BSCR Rating 2","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$48,'Schedule XXIA'!$G$8:$G$57,B51)","v":0},0.01,0]
[null,"BSCR Rating 3","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$48,'Schedule XXIA'!$G$8:$G$57,B52)","v":0},1.7999999999999999E-2,0]
[null,"BSCR Rating 4","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$48,'Schedule XXIA'!$G$8:$G$57,B53)","v":0},3.5000000000000003E-2,0]
[null,"BSCR Rating 5","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$48,'Schedule XXIA'!$G$8:$G$57,B54)","v":0},0.1,0]
[null,"BSCR Rating 6","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$48,'Schedule XXIA'!$G$8:$G$57,B55)","v":0},0.2,0]
[null,"BSCR Rating 7","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$48,'Schedule XXIA'!$G$8:$G$57,B56)","v":0},0.3,0]
[null,"BSCR Rating 8","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$48,'Schedule XXIA'!$G$8:$G$57,B57)","v":0},0.35,0]
[]
[null,"(d)  SUBTOTAL - COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,{"$f":"SUM(D49:D57)","v":0},null,{"$f":"SUM(F49:F57)","v":0}]
[]
[null,"(e) Bond Mutual Funds",null,"Bond Mutual Funds"]
[null,"BSCR Rating 0","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$61,'Schedule XXIA'!$G$8:$G$57,B62)","v":0},0,{"$f":"MAX(0,(D62*E62))","v":0}]
[null,"BSCR Rating 1","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$61,'Schedule XXIA'!$G$8:$G$57,B63)","v":0},4.0000000000000001E-3,0]
[null,"BSCR Rating 2","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$61,'Schedule XXIA'!$G$8:$G$57,B64)","v":0},8.0000000000000002E-3,0]
[null,"BSCR Rating 3","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$61,'Schedule XXIA'!$G$8:$G$57,B65)","v":0},1.4999999999999999E-2,0]
[null,"BSCR Rating 4","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$61,'Schedule XXIA'!$G$8:$G$57,B66)","v":0},0.03,0]
[null,"BSCR Rating 5","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$61,'Schedule XXIA'!$G$8:$G$57,B67)","v":0},0.08,0]
[null,"BSCR Rating 6","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$61,'Schedule XXIA'!$G$8:$G$57,B68)","v":0},0.15,0]
[null,"BSCR Rating 7","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$61,'Schedule XXIA'!$G$8:$G$57,B69)","v":0},0.26300000000000001,0]
[null,"BSCR Rating 8","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$63,'Schedule XXIA'!$F$8:$F$57,$D$61,'Schedule XXIA'!$G$8:$G$57,B70)","v":0},0.35,0]
[]
[null,"(e)  SUBTOTAL - BOND MUTUAL FUNDS",null,{"$f":"SUM(D62:D70)","v":0},null,{"$f":"SUM(F62:F70)","v":0}]
[]
[null,"(f) Preferred Shares",null,"Preferred Shares"]
[null,"BSCR Rating 0","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$74,'Schedule XXIA'!$G$8:$G$57,B75)","v":0},0,{"$f":"MAX(0,(D75*E75))","v":0}]
[null,"BSCR Rating 1","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$74,'Schedule XXIA'!$G$8:$G$57,B76)","v":0},6.0000000000000001E-3,0]
[null,"BSCR Rating 2","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$74,'Schedule XXIA'!$G$8:$G$57,B77)","v":0},1.2E-2,0]
[null,"BSCR Rating 3","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$74,'Schedule XXIA'!$G$8:$G$57,B78)","v":0},0.02,0]
[null,"BSCR Rating 4","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$74,'Schedule XXIA'!$G$8:$G$57,B79)","v":0},0.04,0]
[null,"BSCR Rating 5","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$74,'Schedule XXIA'!$G$8:$G$57,B80)","v":0},0.11,0]
[null,"BSCR Rating 6","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$74,'Schedule XXIA'!$G$8:$G$57,B81)","v":0},0.25,0]
[null,"BSCR Rating 7","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$74,'Schedule XXIA'!$G$8:$G$57,B82)","v":0},0.35,0]
[null,"BSCR Rating 8","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,$D$74,'Schedule XXIA'!$G$8:$G$57,B83)","v":0},0.35,0]
[]
[null,"(f)  SUBTOTAL - PREFERRED SHARES",null,{"$f":"SUM(D75:D83)","v":0},null,{"$f":"SUM(F75:F83)","v":0}]
[]
[null,"(g) Mortgage Loans",null,{"$f":"+'Schedule XXIA'!C65","v":"MortgageLoanTypes"}]
[null,"Insured/Guaranteed Mortgages","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$65,'Schedule XXIA'!$F$8:$F$57,B88)","v":0},3.0000000000000001E-3,{"$f":"MAX(0,(D88*E88))","v":0}]
[null,"Other Commercial and Farm Mortgages","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$65,'Schedule XXIA'!$F$8:$F$57,B89)","v":0},0.05,{"$f":"MAX(0,(D89*E89))","v":0}]
[null,"Other Residential Mortgages","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$65,'Schedule XXIA'!$F$8:$F$57,B90)","v":0},1.4999999999999999E-2,{"$f":"MAX(0,(D90*E90))","v":0}]
[null,"Mortgages Not In Good Standing","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,'Schedule XXIA'!$C$65,'Schedule XXIA'!$F$8:$F$57,B91)","v":0},0.25,{"$f":"MAX(0,(D91*E91))","v":0}]
[]
[null,"(g)  SUBTOTAL - MORTGAGE LOANS",null,{"$f":"SUM(D88:D91)","v":0},null,{"$f":"SUM(F88:F91)","v":0}]
[]
[null,"(h) Other Asset Classes"]
[null,"Infrastructure (Non-affiliate holdings, non-duration based)","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B96)","v":0},0.25,{"$f":"MAX(0,(D96*E96))","v":0}]
[null,"Listed Equity Securities in Developed Markets","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B97)","v":0},0.35,{"$f":"MAX(0,(D97*E97))","v":0}]
[null,"Other Equities","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B98)","v":0},0.45,{"$f":"MAX(0,(D98*E98))","v":0}]
[null,"Strategic Holdings","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B99)","v":0},0.2,0]
[null,"Duration Based","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B100)","v":0},0.2,0]
[null,"Letters of Credit","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B101)","v":0},0.2,0]
[null,"Advances to Affiliates - ","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B102)","v":0},0.05,0]
[null,"Policy Loans","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B103)","v":0},0,0]
[null,"Equity Real Estate 1","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B104)","v":0},0.1,0]
[null,"Equity Real Estate 2","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B105)","v":0},0.2,0]
[null,"Collateral Loans","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B106)","v":0},0.05,0]
[]
[null,"(h)  SUBTOTAL - OTHER ASSET CLASSES",null,{"$f":"SUM(D96:D106)","v":0},null,{"$f":"SUM(F96:F106)","v":0}]
[]
[null,"(i) Grandfathered - Other Asset Classes"]
[null,"Grandfathered - Common Stock and Mutual Funds","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B111)","v":0},0.14399999999999999,{"$f":"MAX(0,(D111*E111))","v":0}]
[null,"Grandfathered - Other Investments","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B112)","v":0},0.2,0]
[null,"Grandfathered - Investment in Affiliates – Unregulated entities that conduct ancillary services",null,{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B113)","v":0},0.05,0]
[null,"Grandfathered - Investment in Affiliates - Unregulated non-financial operating entities",null,{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B114)","v":0},0.2,0]
[null,"Grandfathered - Investment in Affiliates - Unregulated financial operating entities",null,{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B115)","v":0},0.55000000000000004,0]
[null,"Grandfathered - Investment in Affiliates - Regulated non-insurance financial operating entities",null,{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B116)","v":0},0.55000000000000004,0]
[null,"Grandfathered - Investment in Affiliates - Regulated insurance financial operating entities",null,{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B117)","v":0},0.2,0]
[null,"Grandfathered - Real Estate: Occupied by company","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B118)","v":0},0.1,0]
[null,"Grandfathered - Real Estate: Other properties","Schedule XXIA, Column D",{"$f":"SUMIFS('Schedule XXIA'!$H$8:$H$57,'Schedule XXIA'!$E$8:$E$57,B119)","v":0},0.2,0]
[]
[null,"(i)  SUBTOTAL - GRANDFATHERED OTHER ASSET CLASSES",null,{"$f":"SUM(D111:D119)","v":0},null,{"$f":"SUM(F111:F119)","v":0}]
[]
[null,"TOTAL CONCENTRATION RISK",null,{"$f":"D121+D108+D93+D85+D72+D59+D46+D33+D20","v":0},null,{"$f":"F121+F108+F93+F85+F72+F59+F46+F33+F20","v":0}]

{"sheet":"Interest Rate-Liquidity Risk","index":120,"n_rows":14,"n_cols":7,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,6,1,7]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
[null,"Interest Rate / Liquidity Risk ($000)",null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,"(1)","(2)","(3)","(4)"]
[null,null,null,null,"ESTIMATED","200 BASIS POINT"]
[null,"TYPE OF ",null,"MARKET","EFFECTIVE","INTEREST RATE","REQUIRED"]
[null,"SECURITY","STATEMENT SOURCE","VALUES","DURATION","INCREASE","CAPITAL"]
[]
[null,null,null,null,null,null,"(1) x (2) x (3)"]
[]
[null,"Bonds and Debentures - Other","Sch IIB EBS & IIC EBS Column (11), Line 1-9",{"$f":"SUM('Schedule IIB (EBS)'!X13:X21)+SUM('Schedule IIC (EBS)'!X13:X21)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))","v":1},0.02,{"$f":"IF($E$10<0,0,$D$10*$E$10*$F$10)","v":0}]
[null,"Preferred Stocks ","Sch IIB EBS & IIC EBS Column (11), Line 18-25",{"$f":"SUM('Schedule IIB (EBS)'!X42:X49)+SUM('Schedule IIC (EBS)'!X42:X49)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))","v":1},0.02,{"$f":"IF($E$11<0,0, $D$11*$E$11*$F$11)","v":0}]
[null,"Mortgage Loans","Sch IIB EBS & IIC EBS Column (11), Line 10-13",{"$f":"SUM('Schedule IIB (EBS)'!X22:X25)+SUM('Schedule IIC (EBS)'!X22:X25)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))","v":1},0.02,{"$f":"IF($E$12<0,0, $D$12*$E$12*$F$12)","v":0}]
[]
[null,"TOTAL INTEREST RATE / LIQUIDITY RISK",null,{"$f":"SUM(D10:D12)","v":0},null,null,{"$f":"IF(SUM(G10:G12)>=0,SUM(G10:G12),0)","v":0}]

{"sheet":"Interest Rate-Liquidity (Rev.)","index":121,"n_rows":117,"n_cols":20,"rows_kept":117,"cut":false,"hidden":false,"merged":[[97,10,97,11],[97,14,97,15],[98,10,98,11],[98,14,98,15],[2,3,2,5],[5,2,5,8],[5,10,5,12],[6,2,6,3],[6,4,6,5],[6,7,6,8],[6,10,6,11]]}
["INTEREST RATE - LIQUIDITY RISK (REVISED)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
["Interest Rate / Liquidity Risk",null,null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[]
[null,null,-1,-2,-3,-4,null,-5,-6,null,-7,-8,-9,null,-10,-11,-12,null,-13,-14]
[null,null,"ASSETS",null,null,null,null,null,null,null,"LIABILITIES"]
[null,null,"Assets including derivatives qualifying as held for risk-mitigation purposes",null,"Derivatives not qualifying as held for risk-mitigation purposes",null,null,"Gross Position",null,null,"Without Management Actions",null,"With Management Actions"]
[null,"Currency","Market Value Before Shock","Market Value After Shock","Market Value Before Shock","Market Value After Shock",null,"Market Value Before Shock","Market Value After Shock",null,"Best Estimate Before Shock","Best Estimate After Shock","Best Estimate After Shock",null,"IR - Assets","IR Risk - TP without MA","IR Risk - TP with MA",null,"IR Risk - without MA","IR Risk - with MA"]
[]
[null,"IR Down- Exposures without Derivatives"]
[null,{"$f":"'Schedule XXIII'!C10","v":"United States Dollars"},{"$f":"'Schedule XXIII'!E10","v":0},{"$f":"'Schedule XXIII'!F10","v":0},null,null,null,{"$f":"C11+E11","v":0},{"$f":"D11+F11","v":0},null,{"$f":"'Schedule XXIII'!H10","v":0},{"$f":"'Schedule XXIII'!I10","v":0},{"$f":"'Schedule XXIII'!K10","v":0},null,{"$f":"C11-D11","v":0},{"$f":"L11-K11","v":0},{"$f":"M11-K11","v":0},null,{"$f":"$O11+P11","v":0},{"$f":"$O11+Q11","v":0}]
[null,{"$f":"'Schedule XXIII'!C11","v":"Euro"},{"$f":"'Schedule XXIII'!E11","v":0},{"$f":"'Schedule XXIII'!F11","v":0},null,null,null,{"$f":"C12+E12","v":0},0,null,{"$f":"'Schedule XXIII'!H11","v":0},{"$f":"'Schedule XXIII'!I11","v":0},{"$f":"'Schedule XXIII'!K11","v":0},null,0,0,{"$f":"M12-K12","v":0},null,{"$f":"$O12+P12","v":0},0]
[null,{"$f":"'Schedule XXIII'!C12","v":"United Kingdom Pounds"},{"$f":"'Schedule XXIII'!E12","v":0},{"$f":"'Schedule XXIII'!F12","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H12","v":0},{"$f":"'Schedule XXIII'!I12","v":0},{"$f":"'Schedule XXIII'!K12","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C13","v":"Japan Yen"},{"$f":"'Schedule XXIII'!E13","v":0},{"$f":"'Schedule XXIII'!F13","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H13","v":0},{"$f":"'Schedule XXIII'!I13","v":0},{"$f":"'Schedule XXIII'!K13","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C14","v":"Canada Dollars"},{"$f":"'Schedule XXIII'!E14","v":0},{"$f":"'Schedule XXIII'!F14","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H14","v":0},{"$f":"'Schedule XXIII'!I14","v":0},{"$f":"'Schedule XXIII'!K14","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C15","v":"Swiss Francs"},{"$f":"'Schedule XXIII'!E15","v":0},{"$f":"'Schedule XXIII'!F15","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H15","v":0},{"$f":"'Schedule XXIII'!I15","v":0},{"$f":"'Schedule XXIII'!K15","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C16","v":"Australia Dollar"},{"$f":"'Schedule XXIII'!E16","v":0},{"$f":"'Schedule XXIII'!F16","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H16","v":0},{"$f":"'Schedule XXIII'!I16","v":0},{"$f":"'Schedule XXIII'!K16","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C17","v":"New Zealand Dollar"},{"$f":"'Schedule XXIII'!E17","v":0},{"$f":"'Schedule XXIII'!F17","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H17","v":0},{"$f":"'Schedule XXIII'!I17","v":0},{"$f":"'Schedule XXIII'!K17","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C18","v":"Other currency 1"},{"$f":"'Schedule XXIII'!E18","v":0},{"$f":"'Schedule XXIII'!F18","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H18","v":0},{"$f":"'Schedule XXIII'!I18","v":0},{"$f":"'Schedule XXIII'!K18","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C19","v":"Other currency 2"},{"$f":"'Schedule XXIII'!E19","v":0},{"$f":"'Schedule XXIII'!F19","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H19","v":0},{"$f":"'Schedule XXIII'!I19","v":0},{"$f":"'Schedule XXIII'!K19","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C20","v":"Other currency 3"},{"$f":"'Schedule XXIII'!E20","v":0},{"$f":"'Schedule XXIII'!F20","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H20","v":0},{"$f":"'Schedule XXIII'!I20","v":0},{"$f":"'Schedule XXIII'!K20","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C21","v":"Other currency 4"},{"$f":"'Schedule XXIII'!E21","v":0},{"$f":"'Schedule XXIII'!F21","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H21","v":0},{"$f":"'Schedule XXIII'!I21","v":0},{"$f":"'Schedule XXIII'!K21","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C22","v":"Other currency 5"},{"$f":"'Schedule XXIII'!E22","v":0},{"$f":"'Schedule XXIII'!F22","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H22","v":0},{"$f":"'Schedule XXIII'!I22","v":0},{"$f":"'Schedule XXIII'!K22","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C23","v":"Other currency 6"},{"$f":"'Schedule XXIII'!E23","v":0},{"$f":"'Schedule XXIII'!F23","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H23","v":0},{"$f":"'Schedule XXIII'!I23","v":0},{"$f":"'Schedule XXIII'!K23","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C24","v":"Other currency 7"},{"$f":"'Schedule XXIII'!E24","v":0},{"$f":"'Schedule XXIII'!F24","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H24","v":0},{"$f":"'Schedule XXIII'!I24","v":0},{"$f":"'Schedule XXIII'!K24","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C25","v":"Other currency 8"},{"$f":"'Schedule XXIII'!E25","v":0},{"$f":"'Schedule XXIII'!F25","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H25","v":0},{"$f":"'Schedule XXIII'!I25","v":0},{"$f":"'Schedule XXIII'!K25","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C26","v":"Other currency 9"},{"$f":"'Schedule XXIII'!E26","v":0},{"$f":"'Schedule XXIII'!F26","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H26","v":0},{"$f":"'Schedule XXIII'!I26","v":0},{"$f":"'Schedule XXIII'!K26","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C27","v":"Other currency 10"},{"$f":"'Schedule XXIII'!E27","v":0},{"$f":"'Schedule XXIII'!F27","v":0},null,null,null,{"$f":"C28+E28","v":0},0,null,{"$f":"'Schedule XXIII'!H27","v":0},{"$f":"'Schedule XXIII'!I27","v":0},{"$f":"'Schedule XXIII'!K27","v":0},null,0,0,0,null,0,0]
[null,"Total IR - Other",{"$f":"SUM(C11:C28)","v":0},{"$f":"SUM(D11:D28)","v":0},{"$f":"SUM(E11:E28)","v":0},{"$f":"SUM(F11:F28)","v":0},null,{"$f":"SUM(H11:H28)","v":0},{"$f":"SUM(I11:I28)","v":0},null,{"$f":"SUM(K11:K28)","v":0},{"$f":"SUM(L11:L28)","v":0},{"$f":"SUM(M11:M28)","v":0},null,{"$f":"SUM(O11:O28)","v":0},{"$f":"SUM(P11:P28)","v":0},{"$f":"SUM(Q11:Q28)","v":0},null,{"$f":"SUM(S11:S28)","v":0},{"$f":"SUM(T11:T28)","v":0}]
[]
[null,"IR Down- Derivatives"]
[null,{"$f":"'Schedule XXIII'!C10","v":"United States Dollars"},{"$f":"'Schedule XXIII'!M10","v":0},{"$f":"'Schedule XXIII'!N10","v":0},{"$f":"'Schedule XXIII'!P10","v":0},{"$f":"'Schedule XXIII'!Q10","v":0},null,{"$f":"C32+E32","v":0},{"$f":"D32+F32","v":0},null,{"$f":"'Schedule XXIII'!S10","v":0},{"$f":"'Schedule XXIII'!T10","v":0},{"$f":"'Schedule XXIII'!V10","v":0},null,{"$f":"C32-D32 + MAX(0,E32-F32)","v":0},{"$f":"L32-K32","v":0},{"$f":"M32-K32","v":0},null,{"$f":"$O32+P32","v":0},{"$f":"$O32+Q32","v":0}]
[null,{"$f":"'Schedule XXIII'!C11","v":"Euro"},{"$f":"'Schedule XXIII'!M11","v":0},{"$f":"'Schedule XXIII'!N11","v":0},{"$f":"'Schedule XXIII'!P11","v":0},{"$f":"'Schedule XXIII'!Q11","v":0},null,{"$f":"C33+E33","v":0},0,null,{"$f":"'Schedule XXIII'!S11","v":0},{"$f":"'Schedule XXIII'!T11","v":0},{"$f":"'Schedule XXIII'!V11","v":0},null,0,0,0,null,{"$f":"$O33+P33","v":0},0]
[null,{"$f":"'Schedule XXIII'!C12","v":"United Kingdom Pounds"},{"$f":"'Schedule XXIII'!M12","v":0},{"$f":"'Schedule XXIII'!N12","v":0},{"$f":"'Schedule XXIII'!P12","v":0},{"$f":"'Schedule XXIII'!Q12","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S12","v":0},{"$f":"'Schedule XXIII'!T12","v":0},{"$f":"'Schedule XXIII'!V12","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C13","v":"Japan Yen"},{"$f":"'Schedule XXIII'!M13","v":0},{"$f":"'Schedule XXIII'!N13","v":0},{"$f":"'Schedule XXIII'!P13","v":0},{"$f":"'Schedule XXIII'!Q13","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S13","v":0},{"$f":"'Schedule XXIII'!T13","v":0},{"$f":"'Schedule XXIII'!V13","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C14","v":"Canada Dollars"},{"$f":"'Schedule XXIII'!M14","v":0},{"$f":"'Schedule XXIII'!N14","v":0},{"$f":"'Schedule XXIII'!P14","v":0},{"$f":"'Schedule XXIII'!Q14","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S14","v":0},{"$f":"'Schedule XXIII'!T14","v":0},{"$f":"'Schedule XXIII'!V14","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C15","v":"Swiss Francs"},{"$f":"'Schedule XXIII'!M15","v":0},{"$f":"'Schedule XXIII'!N15","v":0},{"$f":"'Schedule XXIII'!P15","v":0},{"$f":"'Schedule XXIII'!Q15","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S15","v":0},{"$f":"'Schedule XXIII'!T15","v":0},{"$f":"'Schedule XXIII'!V15","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C16","v":"Australia Dollar"},{"$f":"'Schedule XXIII'!M16","v":0},{"$f":"'Schedule XXIII'!N16","v":0},{"$f":"'Schedule XXIII'!P16","v":0},{"$f":"'Schedule XXIII'!Q16","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S16","v":0},{"$f":"'Schedule XXIII'!T16","v":0},{"$f":"'Schedule XXIII'!V16","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C17","v":"New Zealand Dollar"},{"$f":"'Schedule XXIII'!M17","v":0},{"$f":"'Schedule XXIII'!N17","v":0},{"$f":"'Schedule XXIII'!P17","v":0},{"$f":"'Schedule XXIII'!Q17","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S17","v":0},{"$f":"'Schedule XXIII'!T17","v":0},{"$f":"'Schedule XXIII'!V17","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C18","v":"Other currency 1"},{"$f":"'Schedule XXIII'!M18","v":0},{"$f":"'Schedule XXIII'!N18","v":0},{"$f":"'Schedule XXIII'!P18","v":0},{"$f":"'Schedule XXIII'!Q18","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S18","v":0},{"$f":"'Schedule XXIII'!T18","v":0},{"$f":"'Schedule XXIII'!V18","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C19","v":"Other currency 2"},{"$f":"'Schedule XXIII'!M19","v":0},{"$f":"'Schedule XXIII'!N19","v":0},{"$f":"'Schedule XXIII'!P19","v":0},{"$f":"'Schedule XXIII'!Q19","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S19","v":0},{"$f":"'Schedule XXIII'!T19","v":0},{"$f":"'Schedule XXIII'!V19","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C20","v":"Other currency 3"},{"$f":"'Schedule XXIII'!M20","v":0},{"$f":"'Schedule XXIII'!N20","v":0},{"$f":"'Schedule XXIII'!P20","v":0},{"$f":"'Schedule XXIII'!Q20","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S20","v":0},{"$f":"'Schedule XXIII'!T20","v":0},{"$f":"'Schedule XXIII'!V20","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C21","v":"Other currency 4"},{"$f":"'Schedule XXIII'!M21","v":0},{"$f":"'Schedule XXIII'!N21","v":0},{"$f":"'Schedule XXIII'!P21","v":0},{"$f":"'Schedule XXIII'!Q21","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S21","v":0},{"$f":"'Schedule XXIII'!T21","v":0},{"$f":"'Schedule XXIII'!V21","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C22","v":"Other currency 5"},{"$f":"'Schedule XXIII'!M22","v":0},{"$f":"'Schedule XXIII'!N22","v":0},{"$f":"'Schedule XXIII'!P22","v":0},{"$f":"'Schedule XXIII'!Q22","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S22","v":0},{"$f":"'Schedule XXIII'!T22","v":0},{"$f":"'Schedule XXIII'!V22","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C23","v":"Other currency 6"},{"$f":"'Schedule XXIII'!M23","v":0},{"$f":"'Schedule XXIII'!N23","v":0},{"$f":"'Schedule XXIII'!P23","v":0},{"$f":"'Schedule XXIII'!Q23","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S23","v":0},{"$f":"'Schedule XXIII'!T23","v":0},{"$f":"'Schedule XXIII'!V23","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C24","v":"Other currency 7"},{"$f":"'Schedule XXIII'!M24","v":0},{"$f":"'Schedule XXIII'!N24","v":0},{"$f":"'Schedule XXIII'!P24","v":0},{"$f":"'Schedule XXIII'!Q24","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S24","v":0},{"$f":"'Schedule XXIII'!T24","v":0},{"$f":"'Schedule XXIII'!V24","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C25","v":"Other currency 8"},{"$f":"'Schedule XXIII'!M25","v":0},{"$f":"'Schedule XXIII'!N25","v":0},{"$f":"'Schedule XXIII'!P25","v":0},{"$f":"'Schedule XXIII'!Q25","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S25","v":0},{"$f":"'Schedule XXIII'!T25","v":0},{"$f":"'Schedule XXIII'!V25","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C26","v":"Other currency 9"},{"$f":"'Schedule XXIII'!M26","v":0},{"$f":"'Schedule XXIII'!N26","v":0},{"$f":"'Schedule XXIII'!P26","v":0},{"$f":"'Schedule XXIII'!Q26","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S26","v":0},{"$f":"'Schedule XXIII'!T26","v":0},{"$f":"'Schedule XXIII'!V26","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C27","v":"Other currency 10"},{"$f":"'Schedule XXIII'!M27","v":0},{"$f":"'Schedule XXIII'!N27","v":0},{"$f":"'Schedule XXIII'!P27","v":0},{"$f":"'Schedule XXIII'!Q27","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S27","v":0},{"$f":"'Schedule XXIII'!T27","v":0},{"$f":"'Schedule XXIII'!V27","v":0},null,0,0,0,null,0,0]
[null,"Total IR - Derivatives",{"$f":"SUM(C32:C49)","v":0},{"$f":"SUM(D32:D49)","v":0},{"$f":"SUM(E32:E49)","v":0},{"$f":"SUM(F32:F49)","v":0},null,{"$f":"SUM(H32:H49)","v":0},{"$f":"SUM(I32:I49)","v":0},null,{"$f":"SUM(K32:K49)","v":0},{"$f":"SUM(L32:L49)","v":0},{"$f":"SUM(M32:M49)","v":0},null,{"$f":"SUM(O32:O49)","v":0},{"$f":"SUM(P32:P49)","v":0},{"$f":"SUM(Q32:Q49)","v":0},null,{"$f":"SUM(S32:S49)","v":0},{"$f":"SUM(T32:T49)","v":0}]
[null,"Total IR - DOWN",{"$f":"C29+C50","v":0},{"$f":"D29+D50","v":0},{"$f":"E29+E50","v":0},{"$f":"F29+F50","v":0},null,{"$f":"H29+H50","v":0},{"$f":"I29+I50","v":0},null,{"$f":"K29+K50","v":0},{"$f":"L29+L50","v":0},{"$f":"M29+M50","v":0},null,{"$f":"O29+O50","v":0},{"$f":"P29+P50","v":0},{"$f":"Q29+Q50","v":0},null,{"$f":"MAX(0,S29+S50)","v":0},{"$f":"MAX(0,T29+T50)","v":0}]
[]
[null,"IR UP - Exposures without Derivatives"]
[null,{"$f":"'Schedule XXIII'!C35","v":"United States Dollars"},{"$f":"'Schedule XXIII'!E35","v":0},{"$f":"'Schedule XXIII'!F35","v":0},null,null,null,{"$f":"C54+E54","v":0},{"$f":"D54+F54","v":0},null,{"$f":"'Schedule XXIII'!H35","v":0},{"$f":"'Schedule XXIII'!I35","v":0},{"$f":"'Schedule XXIII'!K35","v":0},null,{"$f":"C54-D54","v":0},{"$f":"L54-K54","v":0},{"$f":"M54-K54","v":0},null,{"$f":"$O54+P54","v":0},{"$f":"$O54+Q54","v":0}]
[null,{"$f":"'Schedule XXIII'!C36","v":"Euro"},{"$f":"'Schedule XXIII'!E36","v":0},{"$f":"'Schedule XXIII'!F36","v":0},null,null,null,{"$f":"C55+E55","v":0},0,null,{"$f":"'Schedule XXIII'!H36","v":0},{"$f":"'Schedule XXIII'!I36","v":0},{"$f":"'Schedule XXIII'!K36","v":0},null,0,0,0,null,{"$f":"$O55+P55","v":0},0]
[null,{"$f":"'Schedule XXIII'!C37","v":"United Kingdom Pounds"},{"$f":"'Schedule XXIII'!E37","v":0},{"$f":"'Schedule XXIII'!F37","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H37","v":0},{"$f":"'Schedule XXIII'!I37","v":0},{"$f":"'Schedule XXIII'!K37","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C38","v":"Japan Yen"},{"$f":"'Schedule XXIII'!E38","v":0},{"$f":"'Schedule XXIII'!F38","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H38","v":0},{"$f":"'Schedule XXIII'!I38","v":0},{"$f":"'Schedule XXIII'!K38","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C39","v":"Canada Dollars"},{"$f":"'Schedule XXIII'!E39","v":0},{"$f":"'Schedule XXIII'!F39","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H39","v":0},{"$f":"'Schedule XXIII'!I39","v":0},{"$f":"'Schedule XXIII'!K39","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C40","v":"Swiss Francs"},{"$f":"'Schedule XXIII'!E40","v":0},{"$f":"'Schedule XXIII'!F40","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H40","v":0},{"$f":"'Schedule XXIII'!I40","v":0},{"$f":"'Schedule XXIII'!K40","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C41","v":"Australia Dollar"},{"$f":"'Schedule XXIII'!E41","v":0},{"$f":"'Schedule XXIII'!F41","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H41","v":0},{"$f":"'Schedule XXIII'!I41","v":0},{"$f":"'Schedule XXIII'!K41","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C42","v":"New Zealand Dollar"},{"$f":"'Schedule XXIII'!E42","v":0},{"$f":"'Schedule XXIII'!F42","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H42","v":0},{"$f":"'Schedule XXIII'!I42","v":0},{"$f":"'Schedule XXIII'!K42","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C43","v":"Other currency 1"},{"$f":"'Schedule XXIII'!E43","v":0},{"$f":"'Schedule XXIII'!F43","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H43","v":0},{"$f":"'Schedule XXIII'!I43","v":0},{"$f":"'Schedule XXIII'!K43","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C44","v":"Other currency 2"},{"$f":"'Schedule XXIII'!E44","v":0},{"$f":"'Schedule XXIII'!F44","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H44","v":0},{"$f":"'Schedule XXIII'!I44","v":0},{"$f":"'Schedule XXIII'!K44","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C45","v":"Other currency 3"},{"$f":"'Schedule XXIII'!E45","v":0},{"$f":"'Schedule XXIII'!F45","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H45","v":0},{"$f":"'Schedule XXIII'!I45","v":0},{"$f":"'Schedule XXIII'!K45","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C46","v":"Other currency 4"},{"$f":"'Schedule XXIII'!E46","v":0},{"$f":"'Schedule XXIII'!F46","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H46","v":0},{"$f":"'Schedule XXIII'!I46","v":0},{"$f":"'Schedule XXIII'!K46","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C47","v":"Other currency 5"},{"$f":"'Schedule XXIII'!E47","v":0},{"$f":"'Schedule XXIII'!F47","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H47","v":0},{"$f":"'Schedule XXIII'!I47","v":0},{"$f":"'Schedule XXIII'!K47","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C48","v":"Other currency 6"},{"$f":"'Schedule XXIII'!E48","v":0},{"$f":"'Schedule XXIII'!F48","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H48","v":0},{"$f":"'Schedule XXIII'!I48","v":0},{"$f":"'Schedule XXIII'!K48","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C49","v":"Other currency 7"},{"$f":"'Schedule XXIII'!E49","v":0},{"$f":"'Schedule XXIII'!F49","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H49","v":0},{"$f":"'Schedule XXIII'!I49","v":0},{"$f":"'Schedule XXIII'!K49","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C50","v":"Other currency 8"},{"$f":"'Schedule XXIII'!E50","v":0},{"$f":"'Schedule XXIII'!F50","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H50","v":0},{"$f":"'Schedule XXIII'!I50","v":0},{"$f":"'Schedule XXIII'!K50","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C51","v":"Other currency 9"},{"$f":"'Schedule XXIII'!E51","v":0},{"$f":"'Schedule XXIII'!F51","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H51","v":0},{"$f":"'Schedule XXIII'!I51","v":0},{"$f":"'Schedule XXIII'!K51","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C52","v":"Other currency 10"},{"$f":"'Schedule XXIII'!E52","v":0},{"$f":"'Schedule XXIII'!F52","v":0},null,null,null,0,0,null,{"$f":"'Schedule XXIII'!H52","v":0},{"$f":"'Schedule XXIII'!I52","v":0},{"$f":"'Schedule XXIII'!K52","v":0},null,0,0,0,null,0,0]
[null,"Total IR - Other",{"$f":"SUM(C54:C71)","v":0},{"$f":"SUM(D54:D71)","v":0},{"$f":"SUM(E54:E71)","v":0},{"$f":"SUM(F54:F71)","v":0},null,{"$f":"SUM(H54:H71)","v":0},{"$f":"SUM(I54:I71)","v":0},null,{"$f":"SUM(K54:K71)","v":0},{"$f":"SUM(L54:L71)","v":0},{"$f":"SUM(M54:M71)","v":0},null,{"$f":"SUM(O54:O71)","v":0},{"$f":"SUM(P54:P71)","v":0},{"$f":"SUM(Q54:Q71)","v":0},null,{"$f":"SUM(S54:S71)","v":0},{"$f":"SUM(T54:T71)","v":0}]
[]
[null,"IR Up - Derivatives"]
[null,{"$f":"'Schedule XXIII'!C35","v":"United States Dollars"},{"$f":"'Schedule XXIII'!M35","v":0},{"$f":"'Schedule XXIII'!N35","v":0},{"$f":"'Schedule XXIII'!P35","v":0},{"$f":"'Schedule XXIII'!Q35","v":0},null,{"$f":"C75+E75","v":0},{"$f":"D75+F75","v":0},null,{"$f":"'Schedule XXIII'!S35","v":0},{"$f":"'Schedule XXIII'!T35","v":0},{"$f":"'Schedule XXIII'!V35","v":0},null,{"$f":"C75-D75 + MAX(0,E75-F75)","v":0},{"$f":"L75-K75","v":0},{"$f":"M75-K75","v":0},null,{"$f":"$O75+P75","v":0},{"$f":"$O75+Q75","v":0}]
[null,{"$f":"'Schedule XXIII'!C36","v":"Euro"},{"$f":"'Schedule XXIII'!M36","v":0},{"$f":"'Schedule XXIII'!N36","v":0},{"$f":"'Schedule XXIII'!P36","v":0},{"$f":"'Schedule XXIII'!Q36","v":0},null,{"$f":"C76+E76","v":0},0,null,{"$f":"'Schedule XXIII'!S36","v":0},{"$f":"'Schedule XXIII'!T36","v":0},{"$f":"'Schedule XXIII'!V36","v":0},null,{"$f":"C76-D76 + MAX(0,E76-F76)","v":0},0,0,null,{"$f":"$O76+P76","v":0},0]
[null,{"$f":"'Schedule XXIII'!C37","v":"United Kingdom Pounds"},{"$f":"'Schedule XXIII'!M37","v":0},{"$f":"'Schedule XXIII'!N37","v":0},{"$f":"'Schedule XXIII'!P37","v":0},{"$f":"'Schedule XXIII'!Q37","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S37","v":0},{"$f":"'Schedule XXIII'!T37","v":0},{"$f":"'Schedule XXIII'!V37","v":0},null,{"$f":"C77-D77 + MAX(0,E77-F77)","v":0},0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C38","v":"Japan Yen"},{"$f":"'Schedule XXIII'!M38","v":0},{"$f":"'Schedule XXIII'!N38","v":0},{"$f":"'Schedule XXIII'!P38","v":0},{"$f":"'Schedule XXIII'!Q38","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S38","v":0},{"$f":"'Schedule XXIII'!T38","v":0},{"$f":"'Schedule XXIII'!V38","v":0},null,{"$f":"C78-D78 + MAX(0,E78-F78)","v":0},0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C39","v":"Canada Dollars"},{"$f":"'Schedule XXIII'!M39","v":0},{"$f":"'Schedule XXIII'!N39","v":0},{"$f":"'Schedule XXIII'!P39","v":0},{"$f":"'Schedule XXIII'!Q39","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S39","v":0},{"$f":"'Schedule XXIII'!T39","v":0},{"$f":"'Schedule XXIII'!V39","v":0},null,{"$f":"C79-D79 + MAX(0,E79-F79)","v":0},0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C40","v":"Swiss Francs"},{"$f":"'Schedule XXIII'!M40","v":0},{"$f":"'Schedule XXIII'!N40","v":0},{"$f":"'Schedule XXIII'!P40","v":0},{"$f":"'Schedule XXIII'!Q40","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S40","v":0},{"$f":"'Schedule XXIII'!T40","v":0},{"$f":"'Schedule XXIII'!V40","v":0},null,{"$f":"C80-D80 + MAX(0,E80-F80)","v":0},0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C41","v":"Australia Dollar"},{"$f":"'Schedule XXIII'!M41","v":0},{"$f":"'Schedule XXIII'!N41","v":0},{"$f":"'Schedule XXIII'!P41","v":0},{"$f":"'Schedule XXIII'!Q41","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S41","v":0},{"$f":"'Schedule XXIII'!T41","v":0},{"$f":"'Schedule XXIII'!V41","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C42","v":"New Zealand Dollar"},{"$f":"'Schedule XXIII'!M42","v":0},{"$f":"'Schedule XXIII'!N42","v":0},{"$f":"'Schedule XXIII'!P42","v":0},{"$f":"'Schedule XXIII'!Q42","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S42","v":0},{"$f":"'Schedule XXIII'!T42","v":0},{"$f":"'Schedule XXIII'!V42","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C43","v":"Other currency 1"},{"$f":"'Schedule XXIII'!M43","v":0},{"$f":"'Schedule XXIII'!N43","v":0},{"$f":"'Schedule XXIII'!P43","v":0},{"$f":"'Schedule XXIII'!Q43","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S43","v":0},{"$f":"'Schedule XXIII'!T43","v":0},{"$f":"'Schedule XXIII'!V43","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C44","v":"Other currency 2"},{"$f":"'Schedule XXIII'!M44","v":0},{"$f":"'Schedule XXIII'!N44","v":0},{"$f":"'Schedule XXIII'!P44","v":0},{"$f":"'Schedule XXIII'!Q44","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S44","v":0},{"$f":"'Schedule XXIII'!T44","v":0},{"$f":"'Schedule XXIII'!V44","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C45","v":"Other currency 3"},{"$f":"'Schedule XXIII'!M45","v":0},{"$f":"'Schedule XXIII'!N45","v":0},{"$f":"'Schedule XXIII'!P45","v":0},{"$f":"'Schedule XXIII'!Q45","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S45","v":0},{"$f":"'Schedule XXIII'!T45","v":0},{"$f":"'Schedule XXIII'!V45","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C46","v":"Other currency 4"},{"$f":"'Schedule XXIII'!M46","v":0},{"$f":"'Schedule XXIII'!N46","v":0},{"$f":"'Schedule XXIII'!P46","v":0},{"$f":"'Schedule XXIII'!Q46","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S46","v":0},{"$f":"'Schedule XXIII'!T46","v":0},{"$f":"'Schedule XXIII'!V46","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C47","v":"Other currency 5"},{"$f":"'Schedule XXIII'!M47","v":0},{"$f":"'Schedule XXIII'!N47","v":0},{"$f":"'Schedule XXIII'!P47","v":0},{"$f":"'Schedule XXIII'!Q47","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S47","v":0},{"$f":"'Schedule XXIII'!T47","v":0},{"$f":"'Schedule XXIII'!V47","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C48","v":"Other currency 6"},{"$f":"'Schedule XXIII'!M48","v":0},{"$f":"'Schedule XXIII'!N48","v":0},{"$f":"'Schedule XXIII'!P48","v":0},{"$f":"'Schedule XXIII'!Q48","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S48","v":0},{"$f":"'Schedule XXIII'!T48","v":0},{"$f":"'Schedule XXIII'!V48","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C49","v":"Other currency 7"},{"$f":"'Schedule XXIII'!M49","v":0},{"$f":"'Schedule XXIII'!N49","v":0},{"$f":"'Schedule XXIII'!P49","v":0},{"$f":"'Schedule XXIII'!Q49","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S49","v":0},{"$f":"'Schedule XXIII'!T49","v":0},{"$f":"'Schedule XXIII'!V49","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C50","v":"Other currency 8"},{"$f":"'Schedule XXIII'!M50","v":0},{"$f":"'Schedule XXIII'!N50","v":0},{"$f":"'Schedule XXIII'!P50","v":0},{"$f":"'Schedule XXIII'!Q50","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S50","v":0},{"$f":"'Schedule XXIII'!T50","v":0},{"$f":"'Schedule XXIII'!V50","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C51","v":"Other currency 9"},{"$f":"'Schedule XXIII'!M51","v":0},{"$f":"'Schedule XXIII'!N51","v":0},{"$f":"'Schedule XXIII'!P51","v":0},{"$f":"'Schedule XXIII'!Q51","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S51","v":0},{"$f":"'Schedule XXIII'!T51","v":0},{"$f":"'Schedule XXIII'!V51","v":0},null,0,0,0,null,0,0]
[null,{"$f":"'Schedule XXIII'!C52","v":"Other currency 10"},{"$f":"'Schedule XXIII'!M52","v":0},{"$f":"'Schedule XXIII'!N52","v":0},{"$f":"'Schedule XXIII'!P52","v":0},{"$f":"'Schedule XXIII'!Q52","v":0},null,0,0,null,{"$f":"'Schedule XXIII'!S52","v":0},{"$f":"'Schedule XXIII'!T52","v":0},{"$f":"'Schedule XXIII'!V52","v":0},null,0,0,0,null,0,0]
[null,"Total IR - Derivatives",{"$f":"SUM(C75:C92)","v":0},{"$f":"SUM(D75:D92)","v":0},{"$f":"SUM(E75:E92)","v":0},{"$f":"SUM(F75:F92)","v":0},null,{"$f":"SUM(H75:H92)","v":0},{"$f":"SUM(I75:I92)","v":0},null,{"$f":"SUM(K75:K92)","v":0},{"$f":"SUM(L75:L92)","v":0},{"$f":"SUM(M75:M92)","v":0},null,{"$f":"SUM(O75:O92)","v":0},{"$f":"SUM(P75:P92)","v":0},{"$f":"SUM(Q75:Q92)","v":0},null,{"$f":"SUM(S75:S92)","v":0},{"$f":"SUM(T75:T92)","v":0}]
[null,"Total IR - UP",{"$f":"C72+C93","v":0},{"$f":"D72+D93","v":0},{"$f":"E72+E93","v":0},{"$f":"F72+F93","v":0},null,{"$f":"H72+H93","v":0},{"$f":"I72+I93","v":0},null,{"$f":"K72+K93","v":0},{"$f":"L72+L93","v":0},{"$f":"M72+M93","v":0},null,{"$f":"O72+O93","v":0},{"$f":"P72+P93","v":0},{"$f":"Q72+Q93","v":0},null,{"$f":"MAX(0,S72+S93)","v":0},{"$f":"MAX(0,T72+T93)","v":0}]
[]
[]
[null,"Overall Interest Rate Risk",null,null,null,null,null,"Scenario-Based Approach"]
[null,null,null,null,null,null,null,null,null,null,"Without Management Actions",null,null,null,"With Management Actions"]
[null,"Interest Rates Down Shock - without Management Actions",null,null,{"$f":"S51","v":0},null,null,null,"EBS Base",null,"EBS Shock",null,null,null,"EBS Shock"]
[null,"Interest Rates Up Shock - without Management Actions",null,null,{"$f":"S94","v":0}]
[null,"Max(IR Down, IR Up) - without MA",null,null,{"$f":"MAX(0,E99,E100)","v":0},null,null,"Shock used",null,null,"Down","Up",null,null,"Down","Up"]
[]
[null,"Interest Rate Risk without Management Actions",null,null,{"$f":"MAX(0,IF(E109=\"UP\",E100,E99))","v":0},null,null,"MV Assets",{"$f":"C51","v":0},null,{"$f":"D51-(O50-(C50-D50))","v":0},{"$f":"D94-(O93-(C93-D93))","v":0},null,null,{"$f":"K103","v":0},{"$f":"L103","v":0}]
[null,null,null,null,null,null,null,"BEL",{"$f":"K51","v":0},null,{"$f":"L51","v":0},{"$f":"L94","v":0},null,null,{"$f":"M51","v":0},{"$f":"M94","v":0}]
[]
[null,"Interest Rates Down Shock - with Management Actions",null,null,{"$f":"T51","v":0},null,null,"BEL-Worst",{"$f":"'Form 1EBS'!$F$272+'Form 1EBS'!F264","v":0},null,{"$f":"$I106","v":0},{"$f":"$I106","v":0},null,null,{"$f":"$I106","v":0},{"$f":"$I106","v":0}]
[null,"Interest Rates Up Shock - with Management Actions",null,null,{"$f":"T94","v":0},null,null,"BEL-Base",{"$f":"'Form 1EBS'!$F$274+'Form 1EBS'!F264+'Form 1EBS'!F264","v":0},null,{"$f":"$I107","v":0},{"$f":"$I107","v":0},null,null,{"$f":"$I107","v":0},{"$f":"$I107","v":0}]
[null,"Max(IR Down, IR Up) - with MA",null,null,{"$f":"MAX(E106,E107)","v":0}]
[null,"Biting scenario",null,null,{"$f":"IF(E108=E106,\"DOWN\",\"UP\")","v":"DOWN"},null,null,"\"NAV\"",{"$f":"I$103-I$104","v":0},null,{"$f":"K$103-K$104","v":0},{"$f":"L$103-L$104","v":0},null,null,{"$f":"O$103-O$104","v":0},{"$f":"P$103-P$104","v":0}]
[]
[null,"Interest Rate Risk with Management Actions",null,null,{"$f":"MAX(0,E108)","v":0},null,null,"CR IR",null,null,{"$f":"MAX(0,$I109-K109)","v":0},{"$f":"MAX(0,$I109-L109)","v":0},null,null,{"$f":"MAX(0,$I109-O109)","v":0},{"$f":"MAX(0,$I109-P109)","v":0}]
[null,null,null,null,null,null,null,"Floor (25 % of CR IR)",null,null,{"$f":"25%*K111","v":0},{"$f":"25%*L111","v":0},null,null,{"$f":"25%*O111","v":0},{"$f":"25%*P111","v":0}]
[null,null,null,null,null,null,null,"BEL Deduction",null,null,{"$f":"K$106-K$107","v":0},{"$f":"L$106-L$107","v":0},null,null,{"$f":"O$106-O$107","v":0},{"$f":"P$106-P$107","v":0}]
[null,"Adjustment to IR Risk capital requirement",null,"Without MA","With MA",null,null,"Factor-adjusted BEL Deduct",null,null,{"$f":"50%*K113","v":0},{"$f":"50%*L113","v":0},null,null,{"$f":"50%*O113","v":0},{"$f":"50%*P113","v":0}]
[null,"For companies using Scenario-Based Approach",null,{"$f":"IF(OR(VALUE(I107)=0,VALUE(I106)=0),0,IF($E$109=\"DOWN\",K116-K111,L116-L111))","v":0},{"$f":"IF(OR(VALUE(I107)=0,VALUE(I106)=0),0,IF($E$109=\"DOWN\",O116-O111,P116-P111))","v":0}]
[null,null,null,null,null,null,null,"Capital Charge with 50 % factor",null,null,{"$f":"MAX(K112,K111-K114)","v":0},{"$f":"MAX(L112,L111-L114)","v":0},null,null,{"$f":"MAX(O112,O111-O114)","v":0},{"$f":"MAX(P112,P111-P114)","v":0}]
[null,"Interest Rate Risk capital requirement",null,{"$f":"MAX(E103+D115,0)","v":0},{"$f":"MAX(E111+E115,0)","v":0},null,null,"Max(Down,Up)",null,null,{"$f":"IF(K111>L111,K116,L116)","v":0},null,null,null,{"$f":"IF(O111>P111,O116,P116)","v":0}]

{"sheet":"Geographic Diversification","index":122,"n_rows":65,"n_cols":26,"rows_kept":65,"cut":false,"hidden":false,"merged":[[2,2,2,3]]}
["GEOGRAPHIC DIVERSIFICAITON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
["Geographic Diversification($000)",null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[]
[null,null,null,"TOTAL",null,null,null,"CHARGE"]
[null,"NET PREMIUMS WRITTEN BY ",null,"NET","SUM","DIVERSIFICATION","PREMIUM","DIVERSIFIED"]
[null,"LINE OF BUSINESS","STATEMENT SOURCE","PREMIUM","SQUARED","FACTOR","USED","PREMIUM",{"$f":"HYPERLINK(\"#'Zones'!c4\",\"Zone 1\")","v":"Zone 1"},{"$f":"HYPERLINK(\"#'Zones'!c13\",\"Zone 2\")","v":"Zone 2"},{"$f":"HYPERLINK(\"#'Zones'!c18\",\"Zone 3\")","v":"Zone 3"},{"$f":"HYPERLINK(\"#'Zones'!c26\",\"Zone 4\")","v":"Zone 4"},{"$f":"HYPERLINK(\"#'Zones'!c36\",\"Zone 5\")","v":"Zone 5"},{"$f":"HYPERLINK(\"#'Zones'!c46\",\"Zone 6\")","v":"Zone 6"},{"$f":"HYPERLINK(\"#'Zones'!c57\",\"Zone 7\")","v":"Zone 7"},{"$f":"HYPERLINK(\"#'Zones'!c68\",\"Zone 8\")","v":"Zone 8"},{"$f":"HYPERLINK(\"#'Zones'!c76\",\"Zone 9\")","v":"Zone 9"},{"$f":"HYPERLINK(\"#'Zones'!c84\",\"Zone 10\")","v":"Zone 10"},{"$f":"HYPERLINK(\"#'Zones'!c90\",\"Zone 11\")","v":"Zone 11"},{"$f":"HYPERLINK(\"#'Zones'!c94\",\"Zone 12\")","v":"Zone 12"},{"$f":"HYPERLINK(\"#'Zones'!c107\",\"Zone 13\")","v":"Zone 13"},{"$f":"HYPERLINK(\"#'Zones'!c112\",\"Zone 14\")","v":"Zone 14"},{"$f":"HYPERLINK(\"#'Zones'!c116\",\"Zone 15\")","v":"Zone 15"},{"$f":"HYPERLINK(\"#'Zones'!c121\",\"Zone 16\")","v":"Zone 16"},{"$f":"HYPERLINK(\"#'Zones'!c127\",\"Zone 17\")","v":"Zone 17"},{"$f":"HYPERLINK(\"#'Zones'!c133\",\"Zone 18\")","v":"Zone 18"}]
[]
[null,"Property Catastrophe","Schedule IV(a), Line (1)",{"$f":"SUM(I9:Z9)","v":0},{"$f":"SUMSQ(I9:Z9)","v":0},{"$f":"(IF(D9>0,E9/D9^2,1))","v":1},{"$f":"D9*(0.75+0.25*F9)","v":0},{"$f":"IF('Schedule IVC (EBS)'!AB9=\"True\",G9,'Schedule IVA'!Q11)","v":0},{"$f":"+'Schedule IVC (EBS)'!E9","v":0},{"$f":"+'Schedule IVC (EBS)'!F9","v":0},{"$f":"+'Schedule IVC (EBS)'!G9","v":0},{"$f":"+'Schedule IVC (EBS)'!H9","v":0},{"$f":"+'Schedule IVC (EBS)'!I9","v":0},{"$f":"+'Schedule IVC (EBS)'!J9","v":0},{"$f":"+'Schedule IVC (EBS)'!K9","v":0},{"$f":"+'Schedule IVC (EBS)'!L9","v":0},{"$f":"+'Schedule IVC (EBS)'!M9","v":0},{"$f":"+'Schedule IVC (EBS)'!N9","v":0},{"$f":"+'Schedule IVC (EBS)'!O9","v":0},{"$f":"+'Schedule IVC (EBS)'!P9","v":0},{"$f":"+'Schedule IVC (EBS)'!Q9","v":0},{"$f":"+'Schedule IVC (EBS)'!R9","v":0},{"$f":"+'Schedule IVC (EBS)'!S9","v":0},{"$f":"+'Schedule IVC (EBS)'!T9","v":0},{"$f":"+'Schedule IVC (EBS)'!U9","v":0},{"$f":"+'Schedule IVC (EBS)'!V9","v":0}]
[null,"Property","Schedule IV(a), Line (2)",{"$f":"SUM(I10:Z10)","v":0},{"$f":"SUMSQ(I10:Z10)","v":0},{"$f":"(IF(D10>0,E10/D10^2,1))","v":1},{"$f":"D10*(0.75+0.25*F10)","v":0},{"$f":"IF('Schedule IVC (EBS)'!AB10=\"True\",G10,'Schedule IVA'!Q12)","v":0},{"$f":"+'Schedule IVC (EBS)'!E10","v":0},{"$f":"+'Schedule IVC (EBS)'!F10","v":0},{"$f":"+'Schedule IVC (EBS)'!G10","v":0},{"$f":"+'Schedule IVC (EBS)'!H10","v":0},{"$f":"+'Schedule IVC (EBS)'!I10","v":0},{"$f":"+'Schedule IVC (EBS)'!J10","v":0},{"$f":"+'Schedule IVC (EBS)'!K10","v":0},{"$f":"+'Schedule IVC (EBS)'!L10","v":0},{"$f":"+'Schedule IVC (EBS)'!M10","v":0},{"$f":"+'Schedule IVC (EBS)'!N10","v":0},{"$f":"+'Schedule IVC (EBS)'!O10","v":0},{"$f":"+'Schedule IVC (EBS)'!P10","v":0},{"$f":"+'Schedule IVC (EBS)'!Q10","v":0},{"$f":"+'Schedule IVC (EBS)'!R10","v":0},{"$f":"+'Schedule IVC (EBS)'!S10","v":0},{"$f":"+'Schedule IVC (EBS)'!T10","v":0},{"$f":"+'Schedule IVC (EBS)'!U10","v":0},{"$f":"+'Schedule IVC (EBS)'!V10","v":0}]
[null,"Property Non-Proportional","Schedule IV(a), Line (3)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB11=\"True\",G11,'Schedule IVA'!Q13)","v":0},{"$f":"+'Schedule IVC (EBS)'!E11","v":0},{"$f":"+'Schedule IVC (EBS)'!F11","v":0},{"$f":"+'Schedule IVC (EBS)'!G11","v":0},{"$f":"+'Schedule IVC (EBS)'!H11","v":0},{"$f":"+'Schedule IVC (EBS)'!I11","v":0},{"$f":"+'Schedule IVC (EBS)'!J11","v":0},{"$f":"+'Schedule IVC (EBS)'!K11","v":0},{"$f":"+'Schedule IVC (EBS)'!L11","v":0},{"$f":"+'Schedule IVC (EBS)'!M11","v":0},{"$f":"+'Schedule IVC (EBS)'!N11","v":0},{"$f":"+'Schedule IVC (EBS)'!O11","v":0},{"$f":"+'Schedule IVC (EBS)'!P11","v":0},{"$f":"+'Schedule IVC (EBS)'!Q11","v":0},{"$f":"+'Schedule IVC (EBS)'!R11","v":0},{"$f":"+'Schedule IVC (EBS)'!S11","v":0},{"$f":"+'Schedule IVC (EBS)'!T11","v":0},{"$f":"+'Schedule IVC (EBS)'!U11","v":0},{"$f":"+'Schedule IVC (EBS)'!V11","v":0}]
[null,"Personal Accident","Schedule IV(a), Line (4)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB12=\"True\",G12,'Schedule IVA'!Q14)","v":0},{"$f":"+'Schedule IVC (EBS)'!E12","v":0},{"$f":"+'Schedule IVC (EBS)'!F12","v":0},{"$f":"+'Schedule IVC (EBS)'!G12","v":0},{"$f":"+'Schedule IVC (EBS)'!H12","v":0},{"$f":"+'Schedule IVC (EBS)'!I12","v":0},{"$f":"+'Schedule IVC (EBS)'!J12","v":0},{"$f":"+'Schedule IVC (EBS)'!K12","v":0},{"$f":"+'Schedule IVC (EBS)'!L12","v":0},{"$f":"+'Schedule IVC (EBS)'!M12","v":0},{"$f":"+'Schedule IVC (EBS)'!N12","v":0},{"$f":"+'Schedule IVC (EBS)'!O12","v":0},{"$f":"+'Schedule IVC (EBS)'!P12","v":0},{"$f":"+'Schedule IVC (EBS)'!Q12","v":0},{"$f":"+'Schedule IVC (EBS)'!R12","v":0},{"$f":"+'Schedule IVC (EBS)'!S12","v":0},{"$f":"+'Schedule IVC (EBS)'!T12","v":0},{"$f":"+'Schedule IVC (EBS)'!U12","v":0},{"$f":"+'Schedule IVC (EBS)'!V12","v":0}]
[null,"Personal Accident Non-Proportional","Schedule IV(a), Line (5)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB13=\"True\",G13,'Schedule IVA'!Q15)","v":0},{"$f":"+'Schedule IVC (EBS)'!E13","v":0},{"$f":"+'Schedule IVC (EBS)'!F13","v":0},{"$f":"+'Schedule IVC (EBS)'!G13","v":0},{"$f":"+'Schedule IVC (EBS)'!H13","v":0},{"$f":"+'Schedule IVC (EBS)'!I13","v":0},{"$f":"+'Schedule IVC (EBS)'!J13","v":0},{"$f":"+'Schedule IVC (EBS)'!K13","v":0},{"$f":"+'Schedule IVC (EBS)'!L13","v":0},{"$f":"+'Schedule IVC (EBS)'!M13","v":0},{"$f":"+'Schedule IVC (EBS)'!N13","v":0},{"$f":"+'Schedule IVC (EBS)'!O13","v":0},{"$f":"+'Schedule IVC (EBS)'!P13","v":0},{"$f":"+'Schedule IVC (EBS)'!Q13","v":0},{"$f":"+'Schedule IVC (EBS)'!R13","v":0},{"$f":"+'Schedule IVC (EBS)'!S13","v":0},{"$f":"+'Schedule IVC (EBS)'!T13","v":0},{"$f":"+'Schedule IVC (EBS)'!U13","v":0},{"$f":"+'Schedule IVC (EBS)'!V13","v":0}]
[null,"Aviation","Schedule IV(a), Line (6)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB14=\"True\",G14,'Schedule IVA'!Q16)","v":0},{"$f":"+'Schedule IVC (EBS)'!E14","v":0},{"$f":"+'Schedule IVC (EBS)'!F14","v":0},{"$f":"+'Schedule IVC (EBS)'!G14","v":0},{"$f":"+'Schedule IVC (EBS)'!H14","v":0},{"$f":"+'Schedule IVC (EBS)'!I14","v":0},{"$f":"+'Schedule IVC (EBS)'!J14","v":0},{"$f":"+'Schedule IVC (EBS)'!K14","v":0},{"$f":"+'Schedule IVC (EBS)'!L14","v":0},{"$f":"+'Schedule IVC (EBS)'!M14","v":0},{"$f":"+'Schedule IVC (EBS)'!N14","v":0},{"$f":"+'Schedule IVC (EBS)'!O14","v":0},{"$f":"+'Schedule IVC (EBS)'!P14","v":0},{"$f":"+'Schedule IVC (EBS)'!Q14","v":0},{"$f":"+'Schedule IVC (EBS)'!R14","v":0},{"$f":"+'Schedule IVC (EBS)'!S14","v":0},{"$f":"+'Schedule IVC (EBS)'!T14","v":0},{"$f":"+'Schedule IVC (EBS)'!U14","v":0},{"$f":"+'Schedule IVC (EBS)'!V14","v":0}]
[null,"Aviation Non-Proportional","Schedule IV(a), Line (7)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB15=\"True\",G15,'Schedule IVA'!Q17)","v":0},{"$f":"+'Schedule IVC (EBS)'!E15","v":0},{"$f":"+'Schedule IVC (EBS)'!F15","v":0},{"$f":"+'Schedule IVC (EBS)'!G15","v":0},{"$f":"+'Schedule IVC (EBS)'!H15","v":0},{"$f":"+'Schedule IVC (EBS)'!I15","v":0},{"$f":"+'Schedule IVC (EBS)'!J15","v":0},{"$f":"+'Schedule IVC (EBS)'!K15","v":0},{"$f":"+'Schedule IVC (EBS)'!L15","v":0},{"$f":"+'Schedule IVC (EBS)'!M15","v":0},{"$f":"+'Schedule IVC (EBS)'!N15","v":0},{"$f":"+'Schedule IVC (EBS)'!O15","v":0},{"$f":"+'Schedule IVC (EBS)'!P15","v":0},{"$f":"+'Schedule IVC (EBS)'!Q15","v":0},{"$f":"+'Schedule IVC (EBS)'!R15","v":0},{"$f":"+'Schedule IVC (EBS)'!S15","v":0},{"$f":"+'Schedule IVC (EBS)'!T15","v":0},{"$f":"+'Schedule IVC (EBS)'!U15","v":0},{"$f":"+'Schedule IVC (EBS)'!V15","v":0}]
[null,"Credit / Surety","Schedule IV(a), Line (8)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB16=\"True\",G16,'Schedule IVA'!Q18)","v":0},{"$f":"+'Schedule IVC (EBS)'!E16","v":0},{"$f":"+'Schedule IVC (EBS)'!F16","v":0},{"$f":"+'Schedule IVC (EBS)'!G16","v":0},{"$f":"+'Schedule IVC (EBS)'!H16","v":0},{"$f":"+'Schedule IVC (EBS)'!I16","v":0},{"$f":"+'Schedule IVC (EBS)'!J16","v":0},{"$f":"+'Schedule IVC (EBS)'!K16","v":0},{"$f":"+'Schedule IVC (EBS)'!L16","v":0},{"$f":"+'Schedule IVC (EBS)'!M16","v":0},{"$f":"+'Schedule IVC (EBS)'!N16","v":0},{"$f":"+'Schedule IVC (EBS)'!O16","v":0},{"$f":"+'Schedule IVC (EBS)'!P16","v":0},{"$f":"+'Schedule IVC (EBS)'!Q16","v":0},{"$f":"+'Schedule IVC (EBS)'!R16","v":0},{"$f":"+'Schedule IVC (EBS)'!S16","v":0},{"$f":"+'Schedule IVC (EBS)'!T16","v":0},{"$f":"+'Schedule IVC (EBS)'!U16","v":0},{"$f":"+'Schedule IVC (EBS)'!V16","v":0}]
[null,"Credit / Surety Non-Proportional","Schedule IV(a), Line (9)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB17=\"True\",G17,'Schedule IVA'!Q19)","v":0},{"$f":"+'Schedule IVC (EBS)'!E17","v":0},{"$f":"+'Schedule IVC (EBS)'!F17","v":0},{"$f":"+'Schedule IVC (EBS)'!G17","v":0},{"$f":"+'Schedule IVC (EBS)'!H17","v":0},{"$f":"+'Schedule IVC (EBS)'!I17","v":0},{"$f":"+'Schedule IVC (EBS)'!J17","v":0},{"$f":"+'Schedule IVC (EBS)'!K17","v":0},{"$f":"+'Schedule IVC (EBS)'!L17","v":0},{"$f":"+'Schedule IVC (EBS)'!M17","v":0},{"$f":"+'Schedule IVC (EBS)'!N17","v":0},{"$f":"+'Schedule IVC (EBS)'!O17","v":0},{"$f":"+'Schedule IVC (EBS)'!P17","v":0},{"$f":"+'Schedule IVC (EBS)'!Q17","v":0},{"$f":"+'Schedule IVC (EBS)'!R17","v":0},{"$f":"+'Schedule IVC (EBS)'!S17","v":0},{"$f":"+'Schedule IVC (EBS)'!T17","v":0},{"$f":"+'Schedule IVC (EBS)'!U17","v":0},{"$f":"+'Schedule IVC (EBS)'!V17","v":0}]
[null,"Energy Offshore / Marine","Schedule IV(a), Line (10)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB18=\"True\",G18,'Schedule IVA'!Q20)","v":0},{"$f":"+'Schedule IVC (EBS)'!E18","v":0},{"$f":"+'Schedule IVC (EBS)'!F18","v":0},{"$f":"+'Schedule IVC (EBS)'!G18","v":0},{"$f":"+'Schedule IVC (EBS)'!H18","v":0},{"$f":"+'Schedule IVC (EBS)'!I18","v":0},{"$f":"+'Schedule IVC (EBS)'!J18","v":0},{"$f":"+'Schedule IVC (EBS)'!K18","v":0},{"$f":"+'Schedule IVC (EBS)'!L18","v":0},{"$f":"+'Schedule IVC (EBS)'!M18","v":0},{"$f":"+'Schedule IVC (EBS)'!N18","v":0},{"$f":"+'Schedule IVC (EBS)'!O18","v":0},{"$f":"+'Schedule IVC (EBS)'!P18","v":0},{"$f":"+'Schedule IVC (EBS)'!Q18","v":0},{"$f":"+'Schedule IVC (EBS)'!R18","v":0},{"$f":"+'Schedule IVC (EBS)'!S18","v":0},{"$f":"+'Schedule IVC (EBS)'!T18","v":0},{"$f":"+'Schedule IVC (EBS)'!U18","v":0},{"$f":"+'Schedule IVC (EBS)'!V18","v":0}]
[null,"Energy Offshore / Marine Non-Proportional","Schedule IV(a), Line (11)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB19=\"True\",G19,'Schedule IVA'!Q21)","v":0},{"$f":"+'Schedule IVC (EBS)'!E19","v":0},{"$f":"+'Schedule IVC (EBS)'!F19","v":0},{"$f":"+'Schedule IVC (EBS)'!G19","v":0},{"$f":"+'Schedule IVC (EBS)'!H19","v":0},{"$f":"+'Schedule IVC (EBS)'!I19","v":0},{"$f":"+'Schedule IVC (EBS)'!J19","v":0},{"$f":"+'Schedule IVC (EBS)'!K19","v":0},{"$f":"+'Schedule IVC (EBS)'!L19","v":0},{"$f":"+'Schedule IVC (EBS)'!M19","v":0},{"$f":"+'Schedule IVC (EBS)'!N19","v":0},{"$f":"+'Schedule IVC (EBS)'!O19","v":0},{"$f":"+'Schedule IVC (EBS)'!P19","v":0},{"$f":"+'Schedule IVC (EBS)'!Q19","v":0},{"$f":"+'Schedule IVC (EBS)'!R19","v":0},{"$f":"+'Schedule IVC (EBS)'!S19","v":0},{"$f":"+'Schedule IVC (EBS)'!T19","v":0},{"$f":"+'Schedule IVC (EBS)'!U19","v":0},{"$f":"+'Schedule IVC (EBS)'!V19","v":0}]
[null,"US Casualty","Schedule IV(a), Line (12)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB20=\"True\",G20,'Schedule IVA'!Q22)","v":0},{"$f":"+'Schedule IVC (EBS)'!E20","v":0},{"$f":"+'Schedule IVC (EBS)'!F20","v":0},{"$f":"+'Schedule IVC (EBS)'!G20","v":0},{"$f":"+'Schedule IVC (EBS)'!H20","v":0},{"$f":"+'Schedule IVC (EBS)'!I20","v":0},{"$f":"+'Schedule IVC (EBS)'!J20","v":0},{"$f":"+'Schedule IVC (EBS)'!K20","v":0},{"$f":"+'Schedule IVC (EBS)'!L20","v":0},{"$f":"+'Schedule IVC (EBS)'!M20","v":0},{"$f":"+'Schedule IVC (EBS)'!N20","v":0},{"$f":"+'Schedule IVC (EBS)'!O20","v":0},{"$f":"+'Schedule IVC (EBS)'!P20","v":0},{"$f":"+'Schedule IVC (EBS)'!Q20","v":0},{"$f":"+'Schedule IVC (EBS)'!R20","v":0},{"$f":"+'Schedule IVC (EBS)'!S20","v":0},{"$f":"+'Schedule IVC (EBS)'!T20","v":0},{"$f":"+'Schedule IVC (EBS)'!U20","v":0},{"$f":"+'Schedule IVC (EBS)'!V20","v":0}]
[null,"US Casualty Non-Proportional","Schedule IV(a), Line (13)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB21=\"True\",G21,'Schedule IVA'!Q23)","v":0},{"$f":"+'Schedule IVC (EBS)'!E21","v":0},{"$f":"+'Schedule IVC (EBS)'!F21","v":0},{"$f":"+'Schedule IVC (EBS)'!G21","v":0},{"$f":"+'Schedule IVC (EBS)'!H21","v":0},{"$f":"+'Schedule IVC (EBS)'!I21","v":0},{"$f":"+'Schedule IVC (EBS)'!J21","v":0},{"$f":"+'Schedule IVC (EBS)'!K21","v":0},{"$f":"+'Schedule IVC (EBS)'!L21","v":0},{"$f":"+'Schedule IVC (EBS)'!M21","v":0},{"$f":"+'Schedule IVC (EBS)'!N21","v":0},{"$f":"+'Schedule IVC (EBS)'!O21","v":0},{"$f":"+'Schedule IVC (EBS)'!P21","v":0},{"$f":"+'Schedule IVC (EBS)'!Q21","v":0},{"$f":"+'Schedule IVC (EBS)'!R21","v":0},{"$f":"+'Schedule IVC (EBS)'!S21","v":0},{"$f":"+'Schedule IVC (EBS)'!T21","v":0},{"$f":"+'Schedule IVC (EBS)'!U21","v":0},{"$f":"+'Schedule IVC (EBS)'!V21","v":0}]
[null,"US Professional","Schedule IV(a), Line (14)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB22=\"True\",G22,'Schedule IVA'!Q24)","v":0},{"$f":"+'Schedule IVC (EBS)'!E22","v":0},{"$f":"+'Schedule IVC (EBS)'!F22","v":0},{"$f":"+'Schedule IVC (EBS)'!G22","v":0},{"$f":"+'Schedule IVC (EBS)'!H22","v":0},{"$f":"+'Schedule IVC (EBS)'!I22","v":0},{"$f":"+'Schedule IVC (EBS)'!J22","v":0},{"$f":"+'Schedule IVC (EBS)'!K22","v":0},{"$f":"+'Schedule IVC (EBS)'!L22","v":0},{"$f":"+'Schedule IVC (EBS)'!M22","v":0},{"$f":"+'Schedule IVC (EBS)'!N22","v":0},{"$f":"+'Schedule IVC (EBS)'!O22","v":0},{"$f":"+'Schedule IVC (EBS)'!P22","v":0},{"$f":"+'Schedule IVC (EBS)'!Q22","v":0},{"$f":"+'Schedule IVC (EBS)'!R22","v":0},{"$f":"+'Schedule IVC (EBS)'!S22","v":0},{"$f":"+'Schedule IVC (EBS)'!T22","v":0},{"$f":"+'Schedule IVC (EBS)'!U22","v":0},{"$f":"+'Schedule IVC (EBS)'!V22","v":0}]
[null,"US Professional Non-Proportional","Schedule IV(a), Line (15)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB23=\"True\",G23,'Schedule IVA'!Q25)","v":0},{"$f":"+'Schedule IVC (EBS)'!E23","v":0},{"$f":"+'Schedule IVC (EBS)'!F23","v":0},{"$f":"+'Schedule IVC (EBS)'!G23","v":0},{"$f":"+'Schedule IVC (EBS)'!H23","v":0},{"$f":"+'Schedule IVC (EBS)'!I23","v":0},{"$f":"+'Schedule IVC (EBS)'!J23","v":0},{"$f":"+'Schedule IVC (EBS)'!K23","v":0},{"$f":"+'Schedule IVC (EBS)'!L23","v":0},{"$f":"+'Schedule IVC (EBS)'!M23","v":0},{"$f":"+'Schedule IVC (EBS)'!N23","v":0},{"$f":"+'Schedule IVC (EBS)'!O23","v":0},{"$f":"+'Schedule IVC (EBS)'!P23","v":0},{"$f":"+'Schedule IVC (EBS)'!Q23","v":0},{"$f":"+'Schedule IVC (EBS)'!R23","v":0},{"$f":"+'Schedule IVC (EBS)'!S23","v":0},{"$f":"+'Schedule IVC (EBS)'!T23","v":0},{"$f":"+'Schedule IVC (EBS)'!U23","v":0},{"$f":"+'Schedule IVC (EBS)'!V23","v":0}]
[null,"US Specialty","Schedule IV(a), Line (16)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB24=\"True\",G24,'Schedule IVA'!Q26)","v":0},{"$f":"+'Schedule IVC (EBS)'!E24","v":0},{"$f":"+'Schedule IVC (EBS)'!F24","v":0},{"$f":"+'Schedule IVC (EBS)'!G24","v":0},{"$f":"+'Schedule IVC (EBS)'!H24","v":0},{"$f":"+'Schedule IVC (EBS)'!I24","v":0},{"$f":"+'Schedule IVC (EBS)'!J24","v":0},{"$f":"+'Schedule IVC (EBS)'!K24","v":0},{"$f":"+'Schedule IVC (EBS)'!L24","v":0},{"$f":"+'Schedule IVC (EBS)'!M24","v":0},{"$f":"+'Schedule IVC (EBS)'!N24","v":0},{"$f":"+'Schedule IVC (EBS)'!O24","v":0},{"$f":"+'Schedule IVC (EBS)'!P24","v":0},{"$f":"+'Schedule IVC (EBS)'!Q24","v":0},{"$f":"+'Schedule IVC (EBS)'!R24","v":0},{"$f":"+'Schedule IVC (EBS)'!S24","v":0},{"$f":"+'Schedule IVC (EBS)'!T24","v":0},{"$f":"+'Schedule IVC (EBS)'!U24","v":0},{"$f":"+'Schedule IVC (EBS)'!V24","v":0}]
[null,"US Specialty Non-Proportional","Schedule IV(a), Line (17)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB25=\"True\",G25,'Schedule IVA'!Q27)","v":0},{"$f":"+'Schedule IVC (EBS)'!E25","v":0},{"$f":"+'Schedule IVC (EBS)'!F25","v":0},{"$f":"+'Schedule IVC (EBS)'!G25","v":0},{"$f":"+'Schedule IVC (EBS)'!H25","v":0},{"$f":"+'Schedule IVC (EBS)'!I25","v":0},{"$f":"+'Schedule IVC (EBS)'!J25","v":0},{"$f":"+'Schedule IVC (EBS)'!K25","v":0},{"$f":"+'Schedule IVC (EBS)'!L25","v":0},{"$f":"+'Schedule IVC (EBS)'!M25","v":0},{"$f":"+'Schedule IVC (EBS)'!N25","v":0},{"$f":"+'Schedule IVC (EBS)'!O25","v":0},{"$f":"+'Schedule IVC (EBS)'!P25","v":0},{"$f":"+'Schedule IVC (EBS)'!Q25","v":0},{"$f":"+'Schedule IVC (EBS)'!R25","v":0},{"$f":"+'Schedule IVC (EBS)'!S25","v":0},{"$f":"+'Schedule IVC (EBS)'!T25","v":0},{"$f":"+'Schedule IVC (EBS)'!U25","v":0},{"$f":"+'Schedule IVC (EBS)'!V25","v":0}]
[null,"International Motor","Schedule IV(a), Line (18)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB26=\"True\",G26,'Schedule IVA'!Q28)","v":0},{"$f":"+'Schedule IVC (EBS)'!E26","v":0},{"$f":"+'Schedule IVC (EBS)'!F26","v":0},{"$f":"+'Schedule IVC (EBS)'!G26","v":0},{"$f":"+'Schedule IVC (EBS)'!H26","v":0},{"$f":"+'Schedule IVC (EBS)'!I26","v":0},{"$f":"+'Schedule IVC (EBS)'!J26","v":0},{"$f":"+'Schedule IVC (EBS)'!K26","v":0},{"$f":"+'Schedule IVC (EBS)'!L26","v":0},{"$f":"+'Schedule IVC (EBS)'!M26","v":0},{"$f":"+'Schedule IVC (EBS)'!N26","v":0},{"$f":"+'Schedule IVC (EBS)'!O26","v":0},{"$f":"+'Schedule IVC (EBS)'!P26","v":0},{"$f":"+'Schedule IVC (EBS)'!Q26","v":0},{"$f":"+'Schedule IVC (EBS)'!R26","v":0},{"$f":"+'Schedule IVC (EBS)'!S26","v":0},{"$f":"+'Schedule IVC (EBS)'!T26","v":0},{"$f":"+'Schedule IVC (EBS)'!U26","v":0},{"$f":"+'Schedule IVC (EBS)'!V26","v":0}]
[null,"International Motor Non-Proportional","Schedule IV(a), Line (19)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB27=\"True\",G27,'Schedule IVA'!Q29)","v":0},{"$f":"+'Schedule IVC (EBS)'!E27","v":0},{"$f":"+'Schedule IVC (EBS)'!F27","v":0},{"$f":"+'Schedule IVC (EBS)'!G27","v":0},{"$f":"+'Schedule IVC (EBS)'!H27","v":0},{"$f":"+'Schedule IVC (EBS)'!I27","v":0},{"$f":"+'Schedule IVC (EBS)'!J27","v":0},{"$f":"+'Schedule IVC (EBS)'!K27","v":0},{"$f":"+'Schedule IVC (EBS)'!L27","v":0},{"$f":"+'Schedule IVC (EBS)'!M27","v":0},{"$f":"+'Schedule IVC (EBS)'!N27","v":0},{"$f":"+'Schedule IVC (EBS)'!O27","v":0},{"$f":"+'Schedule IVC (EBS)'!P27","v":0},{"$f":"+'Schedule IVC (EBS)'!Q27","v":0},{"$f":"+'Schedule IVC (EBS)'!R27","v":0},{"$f":"+'Schedule IVC (EBS)'!S27","v":0},{"$f":"+'Schedule IVC (EBS)'!T27","v":0},{"$f":"+'Schedule IVC (EBS)'!U27","v":0},{"$f":"+'Schedule IVC (EBS)'!V27","v":0}]
[null,"International Casualty Non-Motor","Schedule IV(a), Line (20)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB28=\"True\",G28,'Schedule IVA'!Q30)","v":0},{"$f":"+'Schedule IVC (EBS)'!E28","v":0},{"$f":"+'Schedule IVC (EBS)'!F28","v":0},{"$f":"+'Schedule IVC (EBS)'!G28","v":0},{"$f":"+'Schedule IVC (EBS)'!H28","v":0},{"$f":"+'Schedule IVC (EBS)'!I28","v":0},{"$f":"+'Schedule IVC (EBS)'!J28","v":0},{"$f":"+'Schedule IVC (EBS)'!K28","v":0},{"$f":"+'Schedule IVC (EBS)'!L28","v":0},{"$f":"+'Schedule IVC (EBS)'!M28","v":0},{"$f":"+'Schedule IVC (EBS)'!N28","v":0},{"$f":"+'Schedule IVC (EBS)'!O28","v":0},{"$f":"+'Schedule IVC (EBS)'!P28","v":0},{"$f":"+'Schedule IVC (EBS)'!Q28","v":0},{"$f":"+'Schedule IVC (EBS)'!R28","v":0},{"$f":"+'Schedule IVC (EBS)'!S28","v":0},{"$f":"+'Schedule IVC (EBS)'!T28","v":0},{"$f":"+'Schedule IVC (EBS)'!U28","v":0},{"$f":"+'Schedule IVC (EBS)'!V28","v":0}]
[null,"International Casualty Non-Motor Non-Proportional","Schedule IV(a), Line (21)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB29=\"True\",G29,'Schedule IVA'!Q31)","v":0},{"$f":"+'Schedule IVC (EBS)'!E29","v":0},{"$f":"+'Schedule IVC (EBS)'!F29","v":0},{"$f":"+'Schedule IVC (EBS)'!G29","v":0},{"$f":"+'Schedule IVC (EBS)'!H29","v":0},{"$f":"+'Schedule IVC (EBS)'!I29","v":0},{"$f":"+'Schedule IVC (EBS)'!J29","v":0},{"$f":"+'Schedule IVC (EBS)'!K29","v":0},{"$f":"+'Schedule IVC (EBS)'!L29","v":0},{"$f":"+'Schedule IVC (EBS)'!M29","v":0},{"$f":"+'Schedule IVC (EBS)'!N29","v":0},{"$f":"+'Schedule IVC (EBS)'!O29","v":0},{"$f":"+'Schedule IVC (EBS)'!P29","v":0},{"$f":"+'Schedule IVC (EBS)'!Q29","v":0},{"$f":"+'Schedule IVC (EBS)'!R29","v":0},{"$f":"+'Schedule IVC (EBS)'!S29","v":0},{"$f":"+'Schedule IVC (EBS)'!T29","v":0},{"$f":"+'Schedule IVC (EBS)'!U29","v":0},{"$f":"+'Schedule IVC (EBS)'!V29","v":0}]
[null,"Retro Property","Schedule IV(a), Line (22)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB30=\"True\",G30,'Schedule IVA'!Q32)","v":0},{"$f":"+'Schedule IVC (EBS)'!E30","v":0},{"$f":"+'Schedule IVC (EBS)'!F30","v":0},{"$f":"+'Schedule IVC (EBS)'!G30","v":0},{"$f":"+'Schedule IVC (EBS)'!H30","v":0},{"$f":"+'Schedule IVC (EBS)'!I30","v":0},{"$f":"+'Schedule IVC (EBS)'!J30","v":0},{"$f":"+'Schedule IVC (EBS)'!K30","v":0},{"$f":"+'Schedule IVC (EBS)'!L30","v":0},{"$f":"+'Schedule IVC (EBS)'!M30","v":0},{"$f":"+'Schedule IVC (EBS)'!N30","v":0},{"$f":"+'Schedule IVC (EBS)'!O30","v":0},{"$f":"+'Schedule IVC (EBS)'!P30","v":0},{"$f":"+'Schedule IVC (EBS)'!Q30","v":0},{"$f":"+'Schedule IVC (EBS)'!R30","v":0},{"$f":"+'Schedule IVC (EBS)'!S30","v":0},{"$f":"+'Schedule IVC (EBS)'!T30","v":0},{"$f":"+'Schedule IVC (EBS)'!U30","v":0},{"$f":"+'Schedule IVC (EBS)'!V30","v":0}]
[null,"Structured / Finite Reinsurance","Schedule IV(a), Line (23)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB31=\"True\",G31,'Schedule IVA'!Q33)","v":0},{"$f":"+'Schedule IVC (EBS)'!E31","v":0},{"$f":"+'Schedule IVC (EBS)'!F31","v":0},{"$f":"+'Schedule IVC (EBS)'!G31","v":0},{"$f":"+'Schedule IVC (EBS)'!H31","v":0},{"$f":"+'Schedule IVC (EBS)'!I31","v":0},{"$f":"+'Schedule IVC (EBS)'!J31","v":0},{"$f":"+'Schedule IVC (EBS)'!K31","v":0},{"$f":"+'Schedule IVC (EBS)'!L31","v":0},{"$f":"+'Schedule IVC (EBS)'!M31","v":0},{"$f":"+'Schedule IVC (EBS)'!N31","v":0},{"$f":"+'Schedule IVC (EBS)'!O31","v":0},{"$f":"+'Schedule IVC (EBS)'!P31","v":0},{"$f":"+'Schedule IVC (EBS)'!Q31","v":0},{"$f":"+'Schedule IVC (EBS)'!R31","v":0},{"$f":"+'Schedule IVC (EBS)'!S31","v":0},{"$f":"+'Schedule IVC (EBS)'!T31","v":0},{"$f":"+'Schedule IVC (EBS)'!U31","v":0},{"$f":"+'Schedule IVC (EBS)'!V31","v":0}]
[null,"Health","Schedule IV(a), Line (24)",0,0,1,0,{"$f":"IF('Schedule IVC (EBS)'!AB32=\"True\",G32,'Schedule IVA'!Q34)","v":0},{"$f":"+'Schedule IVC (EBS)'!E32","v":0},{"$f":"+'Schedule IVC (EBS)'!F32","v":0},{"$f":"+'Schedule IVC (EBS)'!G32","v":0},{"$f":"+'Schedule IVC (EBS)'!H32","v":0},{"$f":"+'Schedule IVC (EBS)'!I32","v":0},{"$f":"+'Schedule IVC (EBS)'!J32","v":0},{"$f":"+'Schedule IVC (EBS)'!K32","v":0},{"$f":"+'Schedule IVC (EBS)'!L32","v":0},{"$f":"+'Schedule IVC (EBS)'!M32","v":0},{"$f":"+'Schedule IVC (EBS)'!N32","v":0},{"$f":"+'Schedule IVC (EBS)'!O32","v":0},{"$f":"+'Schedule IVC (EBS)'!P32","v":0},{"$f":"+'Schedule IVC (EBS)'!Q32","v":0},{"$f":"+'Schedule IVC (EBS)'!R32","v":0},{"$f":"+'Schedule IVC (EBS)'!S32","v":0},{"$f":"+'Schedule IVC (EBS)'!T32","v":0},{"$f":"+'Schedule IVC (EBS)'!U32","v":0},{"$f":"+'Schedule IVC (EBS)'!V32","v":0}]
[]
[null,"(a) TOTAL",null,{"$f":"SUM(D9:D32)","v":0},{"$f":"SUM(E9:E32)","v":0},null,{"$f":"SUM(G9:G32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TOTAL",null,null,null,"CHARGE"]
[null,"NET LOSS PROVISION BY ",null,"NET","SUM","DIVERSIFICATION","RESERVE","DIVERSIFIED"]
[null,"LINE OF BUSINESS","STATEMENT SOURCE","RESERVE","SQUARED","FACTOR","USED","RESERVE",{"$f":"HYPERLINK(\"#'Zones'!c4\",\"Zone 1\")","v":"Zone 1"},{"$f":"HYPERLINK(\"#'Zones'!c13\",\"Zone 2\")","v":"Zone 2"},{"$f":"HYPERLINK(\"#'Zones'!c18\",\"Zone 3\")","v":"Zone 3"},{"$f":"HYPERLINK(\"#'Zones'!c26\",\"Zone 4\")","v":"Zone 4"},{"$f":"HYPERLINK(\"#'Zones'!c36\",\"Zone 5\")","v":"Zone 5"},{"$f":"HYPERLINK(\"#'Zones'!c46\",\"Zone 6\")","v":"Zone 6"},{"$f":"HYPERLINK(\"#'Zones'!c57\",\"Zone 7\")","v":"Zone 7"},{"$f":"HYPERLINK(\"#'Zones'!c68\",\"Zone 8\")","v":"Zone 8"},{"$f":"HYPERLINK(\"#'Zones'!c76\",\"Zone 9\")","v":"Zone 9"},{"$f":"HYPERLINK(\"#'Zones'!c84\",\"Zone 10\")","v":"Zone 10"},{"$f":"HYPERLINK(\"#'Zones'!c90\",\"Zone 11\")","v":"Zone 11"},{"$f":"HYPERLINK(\"#'Zones'!c94\",\"Zone 12\")","v":"Zone 12"},{"$f":"HYPERLINK(\"#'Zones'!c107\",\"Zone 13\")","v":"Zone 13"},{"$f":"HYPERLINK(\"#'Zones'!c112\",\"Zone 14\")","v":"Zone 14"},{"$f":"HYPERLINK(\"#'Zones'!c116\",\"Zone 15\")","v":"Zone 15"},{"$f":"HYPERLINK(\"#'Zones'!c121\",\"Zone 16\")","v":"Zone 16"},{"$f":"HYPERLINK(\"#'Zones'!c127\",\"Zone 17\")","v":"Zone 17"},{"$f":"HYPERLINK(\"#'Zones'!c133\",\"Zone 18\")","v":"Zone 18"}]
[]
[null,"Property Catastrophe","Schedule III(a), Line (1)",{"$f":"SUM(I40:Z40)","v":0},{"$f":"SUMSQ(I40:Z40)","v":0},{"$f":"(IF(D40>0,E40/D40^2,1))","v":1},{"$f":"D40*(0.75+0.25*F40)","v":0},{"$f":"IF('Schedule IIIA (EBS)'!AB10=\"True\",G40,'Schedule III (EBS)'!F10)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E10","v":0},{"$f":"+'Schedule IIIA (EBS)'!F10","v":0},{"$f":"+'Schedule IIIA (EBS)'!G10","v":0},{"$f":"+'Schedule IIIA (EBS)'!H10","v":0},{"$f":"+'Schedule IIIA (EBS)'!I10","v":0},{"$f":"+'Schedule IIIA (EBS)'!J10","v":0},{"$f":"+'Schedule IIIA (EBS)'!K10","v":0},{"$f":"+'Schedule IIIA (EBS)'!L10","v":0},{"$f":"+'Schedule IIIA (EBS)'!M10","v":0},{"$f":"+'Schedule IIIA (EBS)'!N10","v":0},{"$f":"+'Schedule IIIA (EBS)'!O10","v":0},{"$f":"+'Schedule IIIA (EBS)'!P10","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q10","v":0},{"$f":"+'Schedule IIIA (EBS)'!R10","v":0},{"$f":"+'Schedule IIIA (EBS)'!S10","v":0},{"$f":"+'Schedule IIIA (EBS)'!T10","v":0},{"$f":"+'Schedule IIIA (EBS)'!U10","v":0},{"$f":"+'Schedule IIIA (EBS)'!V10","v":0}]
[null,"Property","Schedule III(a), Line (2)",{"$f":"SUM(I41:Z41)","v":0},{"$f":"SUMSQ(I41:Z41)","v":0},{"$f":"(IF(D41>0,E41/D41^2,1))","v":1},{"$f":"D41*(0.75+0.25*F41)","v":0},{"$f":"IF('Schedule IIIA (EBS)'!AB11=\"True\",G41,'Schedule III (EBS)'!F11)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E11","v":0},{"$f":"+'Schedule IIIA (EBS)'!F11","v":0},{"$f":"+'Schedule IIIA (EBS)'!G11","v":0},{"$f":"+'Schedule IIIA (EBS)'!H11","v":0},{"$f":"+'Schedule IIIA (EBS)'!I11","v":0},{"$f":"+'Schedule IIIA (EBS)'!J11","v":0},{"$f":"+'Schedule IIIA (EBS)'!K11","v":0},{"$f":"+'Schedule IIIA (EBS)'!L11","v":0},{"$f":"+'Schedule IIIA (EBS)'!M11","v":0},{"$f":"+'Schedule IIIA (EBS)'!N11","v":0},{"$f":"+'Schedule IIIA (EBS)'!O11","v":0},{"$f":"+'Schedule IIIA (EBS)'!P11","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q11","v":0},{"$f":"+'Schedule IIIA (EBS)'!R11","v":0},{"$f":"+'Schedule IIIA (EBS)'!S11","v":0},{"$f":"+'Schedule IIIA (EBS)'!T11","v":0},{"$f":"+'Schedule IIIA (EBS)'!U11","v":0},{"$f":"+'Schedule IIIA (EBS)'!V11","v":0}]
[null,"Property Non-Proportional","Schedule III(a), Line (3)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB12=\"True\",G42,'Schedule III (EBS)'!F12)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E12","v":0},{"$f":"+'Schedule IIIA (EBS)'!F12","v":0},{"$f":"+'Schedule IIIA (EBS)'!G12","v":0},{"$f":"+'Schedule IIIA (EBS)'!H12","v":0},{"$f":"+'Schedule IIIA (EBS)'!I12","v":0},{"$f":"+'Schedule IIIA (EBS)'!J12","v":0},{"$f":"+'Schedule IIIA (EBS)'!K12","v":0},{"$f":"+'Schedule IIIA (EBS)'!L12","v":0},{"$f":"+'Schedule IIIA (EBS)'!M12","v":0},{"$f":"+'Schedule IIIA (EBS)'!N12","v":0},{"$f":"+'Schedule IIIA (EBS)'!O12","v":0},{"$f":"+'Schedule IIIA (EBS)'!P12","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q12","v":0},{"$f":"+'Schedule IIIA (EBS)'!R12","v":0},{"$f":"+'Schedule IIIA (EBS)'!S12","v":0},{"$f":"+'Schedule IIIA (EBS)'!T12","v":0},{"$f":"+'Schedule IIIA (EBS)'!U12","v":0},{"$f":"+'Schedule IIIA (EBS)'!V12","v":0}]
[null,"Personal Accident","Schedule III(a), Line (4)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB13=\"True\",G43,'Schedule III (EBS)'!F13)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E13","v":0},{"$f":"+'Schedule IIIA (EBS)'!F13","v":0},{"$f":"+'Schedule IIIA (EBS)'!G13","v":0},{"$f":"+'Schedule IIIA (EBS)'!H13","v":0},{"$f":"+'Schedule IIIA (EBS)'!I13","v":0},{"$f":"+'Schedule IIIA (EBS)'!J13","v":0},{"$f":"+'Schedule IIIA (EBS)'!K13","v":0},{"$f":"+'Schedule IIIA (EBS)'!L13","v":0},{"$f":"+'Schedule IIIA (EBS)'!M13","v":0},{"$f":"+'Schedule IIIA (EBS)'!N13","v":0},{"$f":"+'Schedule IIIA (EBS)'!O13","v":0},{"$f":"+'Schedule IIIA (EBS)'!P13","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q13","v":0},{"$f":"+'Schedule IIIA (EBS)'!R13","v":0},{"$f":"+'Schedule IIIA (EBS)'!S13","v":0},{"$f":"+'Schedule IIIA (EBS)'!T13","v":0},{"$f":"+'Schedule IIIA (EBS)'!U13","v":0},{"$f":"+'Schedule IIIA (EBS)'!V13","v":0}]
[null,"Personal Accident Non-Proportional","Schedule III(a), Line (5)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB14=\"True\",G44,'Schedule III (EBS)'!F14)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E14","v":0},{"$f":"+'Schedule IIIA (EBS)'!F14","v":0},{"$f":"+'Schedule IIIA (EBS)'!G14","v":0},{"$f":"+'Schedule IIIA (EBS)'!H14","v":0},{"$f":"+'Schedule IIIA (EBS)'!I14","v":0},{"$f":"+'Schedule IIIA (EBS)'!J14","v":0},{"$f":"+'Schedule IIIA (EBS)'!K14","v":0},{"$f":"+'Schedule IIIA (EBS)'!L14","v":0},{"$f":"+'Schedule IIIA (EBS)'!M14","v":0},{"$f":"+'Schedule IIIA (EBS)'!N14","v":0},{"$f":"+'Schedule IIIA (EBS)'!O14","v":0},{"$f":"+'Schedule IIIA (EBS)'!P14","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q14","v":0},{"$f":"+'Schedule IIIA (EBS)'!R14","v":0},{"$f":"+'Schedule IIIA (EBS)'!S14","v":0},{"$f":"+'Schedule IIIA (EBS)'!T14","v":0},{"$f":"+'Schedule IIIA (EBS)'!U14","v":0},{"$f":"+'Schedule IIIA (EBS)'!V14","v":0}]
[null,"Aviation","Schedule III(a), Line (6)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB15=\"True\",G45,'Schedule III (EBS)'!F15)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E15","v":0},{"$f":"+'Schedule IIIA (EBS)'!F15","v":0},{"$f":"+'Schedule IIIA (EBS)'!G15","v":0},{"$f":"+'Schedule IIIA (EBS)'!H15","v":0},{"$f":"+'Schedule IIIA (EBS)'!I15","v":0},{"$f":"+'Schedule IIIA (EBS)'!J15","v":0},{"$f":"+'Schedule IIIA (EBS)'!K15","v":0},{"$f":"+'Schedule IIIA (EBS)'!L15","v":0},{"$f":"+'Schedule IIIA (EBS)'!M15","v":0},{"$f":"+'Schedule IIIA (EBS)'!N15","v":0},{"$f":"+'Schedule IIIA (EBS)'!O15","v":0},{"$f":"+'Schedule IIIA (EBS)'!P15","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q15","v":0},{"$f":"+'Schedule IIIA (EBS)'!R15","v":0},{"$f":"+'Schedule IIIA (EBS)'!S15","v":0},{"$f":"+'Schedule IIIA (EBS)'!T15","v":0},{"$f":"+'Schedule IIIA (EBS)'!U15","v":0},{"$f":"+'Schedule IIIA (EBS)'!V15","v":0}]
[null,"Aviation Non-Proportional","Schedule III(a), Line (7)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB16=\"True\",G46,'Schedule III (EBS)'!F16)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E16","v":0},{"$f":"+'Schedule IIIA (EBS)'!F16","v":0},{"$f":"+'Schedule IIIA (EBS)'!G16","v":0},{"$f":"+'Schedule IIIA (EBS)'!H16","v":0},{"$f":"+'Schedule IIIA (EBS)'!I16","v":0},{"$f":"+'Schedule IIIA (EBS)'!J16","v":0},{"$f":"+'Schedule IIIA (EBS)'!K16","v":0},{"$f":"+'Schedule IIIA (EBS)'!L16","v":0},{"$f":"+'Schedule IIIA (EBS)'!M16","v":0},{"$f":"+'Schedule IIIA (EBS)'!N16","v":0},{"$f":"+'Schedule IIIA (EBS)'!O16","v":0},{"$f":"+'Schedule IIIA (EBS)'!P16","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q16","v":0},{"$f":"+'Schedule IIIA (EBS)'!R16","v":0},{"$f":"+'Schedule IIIA (EBS)'!S16","v":0},{"$f":"+'Schedule IIIA (EBS)'!T16","v":0},{"$f":"+'Schedule IIIA (EBS)'!U16","v":0},{"$f":"+'Schedule IIIA (EBS)'!V16","v":0}]
[null,"Credit / Surety","Schedule III(a), Line (8)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB17=\"True\",G47,'Schedule III (EBS)'!F17)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E17","v":0},{"$f":"+'Schedule IIIA (EBS)'!F17","v":0},{"$f":"+'Schedule IIIA (EBS)'!G17","v":0},{"$f":"+'Schedule IIIA (EBS)'!H17","v":0},{"$f":"+'Schedule IIIA (EBS)'!I17","v":0},{"$f":"+'Schedule IIIA (EBS)'!J17","v":0},{"$f":"+'Schedule IIIA (EBS)'!K17","v":0},{"$f":"+'Schedule IIIA (EBS)'!L17","v":0},{"$f":"+'Schedule IIIA (EBS)'!M17","v":0},{"$f":"+'Schedule IIIA (EBS)'!N17","v":0},{"$f":"+'Schedule IIIA (EBS)'!O17","v":0},{"$f":"+'Schedule IIIA (EBS)'!P17","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q17","v":0},{"$f":"+'Schedule IIIA (EBS)'!R17","v":0},{"$f":"+'Schedule IIIA (EBS)'!S17","v":0},{"$f":"+'Schedule IIIA (EBS)'!T17","v":0},{"$f":"+'Schedule IIIA (EBS)'!U17","v":0},{"$f":"+'Schedule IIIA (EBS)'!V17","v":0}]
[null,"Credit / Surety Non-Proportional","Schedule III(a), Line (9)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB18=\"True\",G48,'Schedule III (EBS)'!F18)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E18","v":0},{"$f":"+'Schedule IIIA (EBS)'!F18","v":0},{"$f":"+'Schedule IIIA (EBS)'!G18","v":0},{"$f":"+'Schedule IIIA (EBS)'!H18","v":0},{"$f":"+'Schedule IIIA (EBS)'!I18","v":0},{"$f":"+'Schedule IIIA (EBS)'!J18","v":0},{"$f":"+'Schedule IIIA (EBS)'!K18","v":0},{"$f":"+'Schedule IIIA (EBS)'!L18","v":0},{"$f":"+'Schedule IIIA (EBS)'!M18","v":0},{"$f":"+'Schedule IIIA (EBS)'!N18","v":0},{"$f":"+'Schedule IIIA (EBS)'!O18","v":0},{"$f":"+'Schedule IIIA (EBS)'!P18","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q18","v":0},{"$f":"+'Schedule IIIA (EBS)'!R18","v":0},{"$f":"+'Schedule IIIA (EBS)'!S18","v":0},{"$f":"+'Schedule IIIA (EBS)'!T18","v":0},{"$f":"+'Schedule IIIA (EBS)'!U18","v":0},{"$f":"+'Schedule IIIA (EBS)'!V18","v":0}]
[null,"Energy Offshore / Marine","Schedule III(a), Line (10)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB19=\"True\",G49,'Schedule III (EBS)'!F19)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E19","v":0},{"$f":"+'Schedule IIIA (EBS)'!F19","v":0},{"$f":"+'Schedule IIIA (EBS)'!G19","v":0},{"$f":"+'Schedule IIIA (EBS)'!H19","v":0},{"$f":"+'Schedule IIIA (EBS)'!I19","v":0},{"$f":"+'Schedule IIIA (EBS)'!J19","v":0},{"$f":"+'Schedule IIIA (EBS)'!K19","v":0},{"$f":"+'Schedule IIIA (EBS)'!L19","v":0},{"$f":"+'Schedule IIIA (EBS)'!M19","v":0},{"$f":"+'Schedule IIIA (EBS)'!N19","v":0},{"$f":"+'Schedule IIIA (EBS)'!O19","v":0},{"$f":"+'Schedule IIIA (EBS)'!P19","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q19","v":0},{"$f":"+'Schedule IIIA (EBS)'!R19","v":0},{"$f":"+'Schedule IIIA (EBS)'!S19","v":0},{"$f":"+'Schedule IIIA (EBS)'!T19","v":0},{"$f":"+'Schedule IIIA (EBS)'!U19","v":0},{"$f":"+'Schedule IIIA (EBS)'!V19","v":0}]
[null,"Energy Offshore / Marine Non-Proportional","Schedule III(a), Line (11)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB20=\"True\",G50,'Schedule III (EBS)'!F20)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E20","v":0},{"$f":"+'Schedule IIIA (EBS)'!F20","v":0},{"$f":"+'Schedule IIIA (EBS)'!G20","v":0},{"$f":"+'Schedule IIIA (EBS)'!H20","v":0},{"$f":"+'Schedule IIIA (EBS)'!I20","v":0},{"$f":"+'Schedule IIIA (EBS)'!J20","v":0},{"$f":"+'Schedule IIIA (EBS)'!K20","v":0},{"$f":"+'Schedule IIIA (EBS)'!L20","v":0},{"$f":"+'Schedule IIIA (EBS)'!M20","v":0},{"$f":"+'Schedule IIIA (EBS)'!N20","v":0},{"$f":"+'Schedule IIIA (EBS)'!O20","v":0},{"$f":"+'Schedule IIIA (EBS)'!P20","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q20","v":0},{"$f":"+'Schedule IIIA (EBS)'!R20","v":0},{"$f":"+'Schedule IIIA (EBS)'!S20","v":0},{"$f":"+'Schedule IIIA (EBS)'!T20","v":0},{"$f":"+'Schedule IIIA (EBS)'!U20","v":0},{"$f":"+'Schedule IIIA (EBS)'!V20","v":0}]
[null,"US Casualty","Schedule III(a), Line (12)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB21=\"True\",G51,'Schedule III (EBS)'!F21)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E21","v":0},{"$f":"+'Schedule IIIA (EBS)'!F21","v":0},{"$f":"+'Schedule IIIA (EBS)'!G21","v":0},{"$f":"+'Schedule IIIA (EBS)'!H21","v":0},{"$f":"+'Schedule IIIA (EBS)'!I21","v":0},{"$f":"+'Schedule IIIA (EBS)'!J21","v":0},{"$f":"+'Schedule IIIA (EBS)'!K21","v":0},{"$f":"+'Schedule IIIA (EBS)'!L21","v":0},{"$f":"+'Schedule IIIA (EBS)'!M21","v":0},{"$f":"+'Schedule IIIA (EBS)'!N21","v":0},{"$f":"+'Schedule IIIA (EBS)'!O21","v":0},{"$f":"+'Schedule IIIA (EBS)'!P21","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q21","v":0},{"$f":"+'Schedule IIIA (EBS)'!R21","v":0},{"$f":"+'Schedule IIIA (EBS)'!S21","v":0},{"$f":"+'Schedule IIIA (EBS)'!T21","v":0},{"$f":"+'Schedule IIIA (EBS)'!U21","v":0},{"$f":"+'Schedule IIIA (EBS)'!V21","v":0}]
[null,"US Casualty Non-Proportional","Schedule III(a), Line (13)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB22=\"True\",G52,'Schedule III (EBS)'!F22)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E22","v":0},{"$f":"+'Schedule IIIA (EBS)'!F22","v":0},{"$f":"+'Schedule IIIA (EBS)'!G22","v":0},{"$f":"+'Schedule IIIA (EBS)'!H22","v":0},{"$f":"+'Schedule IIIA (EBS)'!I22","v":0},{"$f":"+'Schedule IIIA (EBS)'!J22","v":0},{"$f":"+'Schedule IIIA (EBS)'!K22","v":0},{"$f":"+'Schedule IIIA (EBS)'!L22","v":0},{"$f":"+'Schedule IIIA (EBS)'!M22","v":0},{"$f":"+'Schedule IIIA (EBS)'!N22","v":0},{"$f":"+'Schedule IIIA (EBS)'!O22","v":0},{"$f":"+'Schedule IIIA (EBS)'!P22","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q22","v":0},{"$f":"+'Schedule IIIA (EBS)'!R22","v":0},{"$f":"+'Schedule IIIA (EBS)'!S22","v":0},{"$f":"+'Schedule IIIA (EBS)'!T22","v":0},{"$f":"+'Schedule IIIA (EBS)'!U22","v":0},{"$f":"+'Schedule IIIA (EBS)'!V22","v":0}]
[null,"US Professional","Schedule III(a), Line (14)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB23=\"True\",G53,'Schedule III (EBS)'!F23)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E23","v":0},{"$f":"+'Schedule IIIA (EBS)'!F23","v":0},{"$f":"+'Schedule IIIA (EBS)'!G23","v":0},{"$f":"+'Schedule IIIA (EBS)'!H23","v":0},{"$f":"+'Schedule IIIA (EBS)'!I23","v":0},{"$f":"+'Schedule IIIA (EBS)'!J23","v":0},{"$f":"+'Schedule IIIA (EBS)'!K23","v":0},{"$f":"+'Schedule IIIA (EBS)'!L23","v":0},{"$f":"+'Schedule IIIA (EBS)'!M23","v":0},{"$f":"+'Schedule IIIA (EBS)'!N23","v":0},{"$f":"+'Schedule IIIA (EBS)'!O23","v":0},{"$f":"+'Schedule IIIA (EBS)'!P23","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q23","v":0},{"$f":"+'Schedule IIIA (EBS)'!R23","v":0},{"$f":"+'Schedule IIIA (EBS)'!S23","v":0},{"$f":"+'Schedule IIIA (EBS)'!T23","v":0},{"$f":"+'Schedule IIIA (EBS)'!U23","v":0},{"$f":"+'Schedule IIIA (EBS)'!V23","v":0}]
[null,"US Professional Non-Proportional","Schedule III(a), Line (15)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB24=\"True\",G54,'Schedule III (EBS)'!F24)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E24","v":0},{"$f":"+'Schedule IIIA (EBS)'!F24","v":0},{"$f":"+'Schedule IIIA (EBS)'!G24","v":0},{"$f":"+'Schedule IIIA (EBS)'!H24","v":0},{"$f":"+'Schedule IIIA (EBS)'!I24","v":0},{"$f":"+'Schedule IIIA (EBS)'!J24","v":0},{"$f":"+'Schedule IIIA (EBS)'!K24","v":0},{"$f":"+'Schedule IIIA (EBS)'!L24","v":0},{"$f":"+'Schedule IIIA (EBS)'!M24","v":0},{"$f":"+'Schedule IIIA (EBS)'!N24","v":0},{"$f":"+'Schedule IIIA (EBS)'!O24","v":0},{"$f":"+'Schedule IIIA (EBS)'!P24","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q24","v":0},{"$f":"+'Schedule IIIA (EBS)'!R24","v":0},{"$f":"+'Schedule IIIA (EBS)'!S24","v":0},{"$f":"+'Schedule IIIA (EBS)'!T24","v":0},{"$f":"+'Schedule IIIA (EBS)'!U24","v":0},{"$f":"+'Schedule IIIA (EBS)'!V24","v":0}]
[null,"US Specialty","Schedule III(a), Line (16)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB25=\"True\",G55,'Schedule III (EBS)'!F25)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E25","v":0},{"$f":"+'Schedule IIIA (EBS)'!F25","v":0},{"$f":"+'Schedule IIIA (EBS)'!G25","v":0},{"$f":"+'Schedule IIIA (EBS)'!H25","v":0},{"$f":"+'Schedule IIIA (EBS)'!I25","v":0},{"$f":"+'Schedule IIIA (EBS)'!J25","v":0},{"$f":"+'Schedule IIIA (EBS)'!K25","v":0},{"$f":"+'Schedule IIIA (EBS)'!L25","v":0},{"$f":"+'Schedule IIIA (EBS)'!M25","v":0},{"$f":"+'Schedule IIIA (EBS)'!N25","v":0},{"$f":"+'Schedule IIIA (EBS)'!O25","v":0},{"$f":"+'Schedule IIIA (EBS)'!P25","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q25","v":0},{"$f":"+'Schedule IIIA (EBS)'!R25","v":0},{"$f":"+'Schedule IIIA (EBS)'!S25","v":0},{"$f":"+'Schedule IIIA (EBS)'!T25","v":0},{"$f":"+'Schedule IIIA (EBS)'!U25","v":0},{"$f":"+'Schedule IIIA (EBS)'!V25","v":0}]
[null,"US Specialty Non-Proportional","Schedule III(a), Line (17)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB26=\"True\",G56,'Schedule III (EBS)'!F26)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E26","v":0},{"$f":"+'Schedule IIIA (EBS)'!F26","v":0},{"$f":"+'Schedule IIIA (EBS)'!G26","v":0},{"$f":"+'Schedule IIIA (EBS)'!H26","v":0},{"$f":"+'Schedule IIIA (EBS)'!I26","v":0},{"$f":"+'Schedule IIIA (EBS)'!J26","v":0},{"$f":"+'Schedule IIIA (EBS)'!K26","v":0},{"$f":"+'Schedule IIIA (EBS)'!L26","v":0},{"$f":"+'Schedule IIIA (EBS)'!M26","v":0},{"$f":"+'Schedule IIIA (EBS)'!N26","v":0},{"$f":"+'Schedule IIIA (EBS)'!O26","v":0},{"$f":"+'Schedule IIIA (EBS)'!P26","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q26","v":0},{"$f":"+'Schedule IIIA (EBS)'!R26","v":0},{"$f":"+'Schedule IIIA (EBS)'!S26","v":0},{"$f":"+'Schedule IIIA (EBS)'!T26","v":0},{"$f":"+'Schedule IIIA (EBS)'!U26","v":0},{"$f":"+'Schedule IIIA (EBS)'!V26","v":0}]
[null,"International Motor","Schedule III(a), Line (18)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB27=\"True\",G57,'Schedule III (EBS)'!F27)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E27","v":0},{"$f":"+'Schedule IIIA (EBS)'!F27","v":0},{"$f":"+'Schedule IIIA (EBS)'!G27","v":0},{"$f":"+'Schedule IIIA (EBS)'!H27","v":0},{"$f":"+'Schedule IIIA (EBS)'!I27","v":0},{"$f":"+'Schedule IIIA (EBS)'!J27","v":0},{"$f":"+'Schedule IIIA (EBS)'!K27","v":0},{"$f":"+'Schedule IIIA (EBS)'!L27","v":0},{"$f":"+'Schedule IIIA (EBS)'!M27","v":0},{"$f":"+'Schedule IIIA (EBS)'!N27","v":0},{"$f":"+'Schedule IIIA (EBS)'!O27","v":0},{"$f":"+'Schedule IIIA (EBS)'!P27","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q27","v":0},{"$f":"+'Schedule IIIA (EBS)'!R27","v":0},{"$f":"+'Schedule IIIA (EBS)'!S27","v":0},{"$f":"+'Schedule IIIA (EBS)'!T27","v":0},{"$f":"+'Schedule IIIA (EBS)'!U27","v":0},{"$f":"+'Schedule IIIA (EBS)'!V27","v":0}]
[null,"International Motor Non-Proportional","Schedule III(a), Line (19)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB28=\"True\",G58,'Schedule III (EBS)'!F28)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E28","v":0},{"$f":"+'Schedule IIIA (EBS)'!F28","v":0},{"$f":"+'Schedule IIIA (EBS)'!G28","v":0},{"$f":"+'Schedule IIIA (EBS)'!H28","v":0},{"$f":"+'Schedule IIIA (EBS)'!I28","v":0},{"$f":"+'Schedule IIIA (EBS)'!J28","v":0},{"$f":"+'Schedule IIIA (EBS)'!K28","v":0},{"$f":"+'Schedule IIIA (EBS)'!L28","v":0},{"$f":"+'Schedule IIIA (EBS)'!M28","v":0},{"$f":"+'Schedule IIIA (EBS)'!N28","v":0},{"$f":"+'Schedule IIIA (EBS)'!O28","v":0},{"$f":"+'Schedule IIIA (EBS)'!P28","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q28","v":0},{"$f":"+'Schedule IIIA (EBS)'!R28","v":0},{"$f":"+'Schedule IIIA (EBS)'!S28","v":0},{"$f":"+'Schedule IIIA (EBS)'!T28","v":0},{"$f":"+'Schedule IIIA (EBS)'!U28","v":0},{"$f":"+'Schedule IIIA (EBS)'!V28","v":0}]
[null,"International Casualty Non-Motor","Schedule III(a), Line (20)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB29=\"True\",G59,'Schedule III (EBS)'!F29)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E29","v":0},{"$f":"+'Schedule IIIA (EBS)'!F29","v":0},{"$f":"+'Schedule IIIA (EBS)'!G29","v":0},{"$f":"+'Schedule IIIA (EBS)'!H29","v":0},{"$f":"+'Schedule IIIA (EBS)'!I29","v":0},{"$f":"+'Schedule IIIA (EBS)'!J29","v":0},{"$f":"+'Schedule IIIA (EBS)'!K29","v":0},{"$f":"+'Schedule IIIA (EBS)'!L29","v":0},{"$f":"+'Schedule IIIA (EBS)'!M29","v":0},{"$f":"+'Schedule IIIA (EBS)'!N29","v":0},{"$f":"+'Schedule IIIA (EBS)'!O29","v":0},{"$f":"+'Schedule IIIA (EBS)'!P29","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q29","v":0},{"$f":"+'Schedule IIIA (EBS)'!R29","v":0},{"$f":"+'Schedule IIIA (EBS)'!S29","v":0},{"$f":"+'Schedule IIIA (EBS)'!T29","v":0},{"$f":"+'Schedule IIIA (EBS)'!U29","v":0},{"$f":"+'Schedule IIIA (EBS)'!V29","v":0}]
[null,"International Casualty Non-Motor Non-Proportional","Schedule III(a), Line (21)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB30=\"True\",G60,'Schedule III (EBS)'!F30)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E30","v":0},{"$f":"+'Schedule IIIA (EBS)'!F30","v":0},{"$f":"+'Schedule IIIA (EBS)'!G30","v":0},{"$f":"+'Schedule IIIA (EBS)'!H30","v":0},{"$f":"+'Schedule IIIA (EBS)'!I30","v":0},{"$f":"+'Schedule IIIA (EBS)'!J30","v":0},{"$f":"+'Schedule IIIA (EBS)'!K30","v":0},{"$f":"+'Schedule IIIA (EBS)'!L30","v":0},{"$f":"+'Schedule IIIA (EBS)'!M30","v":0},{"$f":"+'Schedule IIIA (EBS)'!N30","v":0},{"$f":"+'Schedule IIIA (EBS)'!O30","v":0},{"$f":"+'Schedule IIIA (EBS)'!P30","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q30","v":0},{"$f":"+'Schedule IIIA (EBS)'!R30","v":0},{"$f":"+'Schedule IIIA (EBS)'!S30","v":0},{"$f":"+'Schedule IIIA (EBS)'!T30","v":0},{"$f":"+'Schedule IIIA (EBS)'!U30","v":0},{"$f":"+'Schedule IIIA (EBS)'!V30","v":0}]
[null,"Retro Property","Schedule III(a), Line (22)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB31=\"True\",G61,'Schedule III (EBS)'!F31)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E31","v":0},{"$f":"+'Schedule IIIA (EBS)'!F31","v":0},{"$f":"+'Schedule IIIA (EBS)'!G31","v":0},{"$f":"+'Schedule IIIA (EBS)'!H31","v":0},{"$f":"+'Schedule IIIA (EBS)'!I31","v":0},{"$f":"+'Schedule IIIA (EBS)'!J31","v":0},{"$f":"+'Schedule IIIA (EBS)'!K31","v":0},{"$f":"+'Schedule IIIA (EBS)'!L31","v":0},{"$f":"+'Schedule IIIA (EBS)'!M31","v":0},{"$f":"+'Schedule IIIA (EBS)'!N31","v":0},{"$f":"+'Schedule IIIA (EBS)'!O31","v":0},{"$f":"+'Schedule IIIA (EBS)'!P31","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q31","v":0},{"$f":"+'Schedule IIIA (EBS)'!R31","v":0},{"$f":"+'Schedule IIIA (EBS)'!S31","v":0},{"$f":"+'Schedule IIIA (EBS)'!T31","v":0},{"$f":"+'Schedule IIIA (EBS)'!U31","v":0},{"$f":"+'Schedule IIIA (EBS)'!V31","v":0}]
[null,"Structured / Finite Reinsurance","Schedule III(a), Line (23)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB32=\"True\",G62,'Schedule III (EBS)'!F32)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E32","v":0},{"$f":"+'Schedule IIIA (EBS)'!F32","v":0},{"$f":"+'Schedule IIIA (EBS)'!G32","v":0},{"$f":"+'Schedule IIIA (EBS)'!H32","v":0},{"$f":"+'Schedule IIIA (EBS)'!I32","v":0},{"$f":"+'Schedule IIIA (EBS)'!J32","v":0},{"$f":"+'Schedule IIIA (EBS)'!K32","v":0},{"$f":"+'Schedule IIIA (EBS)'!L32","v":0},{"$f":"+'Schedule IIIA (EBS)'!M32","v":0},{"$f":"+'Schedule IIIA (EBS)'!N32","v":0},{"$f":"+'Schedule IIIA (EBS)'!O32","v":0},{"$f":"+'Schedule IIIA (EBS)'!P32","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q32","v":0},{"$f":"+'Schedule IIIA (EBS)'!R32","v":0},{"$f":"+'Schedule IIIA (EBS)'!S32","v":0},{"$f":"+'Schedule IIIA (EBS)'!T32","v":0},{"$f":"+'Schedule IIIA (EBS)'!U32","v":0},{"$f":"+'Schedule IIIA (EBS)'!V32","v":0}]
[null,"Health","Schedule III(a), Line (24)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB33=\"True\",G63,'Schedule III (EBS)'!F33)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E33","v":0},{"$f":"+'Schedule IIIA (EBS)'!F33","v":0},{"$f":"+'Schedule IIIA (EBS)'!G33","v":0},{"$f":"+'Schedule IIIA (EBS)'!H33","v":0},{"$f":"+'Schedule IIIA (EBS)'!I33","v":0},{"$f":"+'Schedule IIIA (EBS)'!J33","v":0},{"$f":"+'Schedule IIIA (EBS)'!K33","v":0},{"$f":"+'Schedule IIIA (EBS)'!L33","v":0},{"$f":"+'Schedule IIIA (EBS)'!M33","v":0},{"$f":"+'Schedule IIIA (EBS)'!N33","v":0},{"$f":"+'Schedule IIIA (EBS)'!O33","v":0},{"$f":"+'Schedule IIIA (EBS)'!P33","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q33","v":0},{"$f":"+'Schedule IIIA (EBS)'!R33","v":0},{"$f":"+'Schedule IIIA (EBS)'!S33","v":0},{"$f":"+'Schedule IIIA (EBS)'!T33","v":0},{"$f":"+'Schedule IIIA (EBS)'!U33","v":0},{"$f":"+'Schedule IIIA (EBS)'!V33","v":0}]
[]
[null,"(a) TOTAL",null,{"$f":"SUM(D40:D63)","v":0},{"$f":"SUM(E40:E63)","v":0},null,{"$f":"SUM(G40:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Geographic Div. (Revised)","index":123,"n_rows":65,"n_cols":26,"rows_kept":65,"cut":false,"hidden":false,"merged":[[2,2,2,3]]}
[".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"+'Group Information'!C9","v":"Enter Parent Company Name"}]
["Geographic Diversification($000)",null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[]
[null,null,null,"TOTAL",null,null,null,"CHARGE"]
[null,"NET PREMIUMS WRITTEN BY ",null,"NET","SUM","DIVERSIFICATION","PREMIUM","DIVERSIFIED"]
[null,"LINE OF BUSINESS","STATEMENT SOURCE","PREMIUM","SQUARED","FACTOR","USED","PREMIUM",{"$f":"HYPERLINK(\"#'Zones'!c4\",\"Zone 1\")","v":"Zone 1"},{"$f":"HYPERLINK(\"#'Zones'!c13\",\"Zone 2\")","v":"Zone 2"},{"$f":"HYPERLINK(\"#'Zones'!c18\",\"Zone 3\")","v":"Zone 3"},{"$f":"HYPERLINK(\"#'Zones'!c26\",\"Zone 4\")","v":"Zone 4"},{"$f":"HYPERLINK(\"#'Zones'!c36\",\"Zone 5\")","v":"Zone 5"},{"$f":"HYPERLINK(\"#'Zones'!c46\",\"Zone 6\")","v":"Zone 6"},{"$f":"HYPERLINK(\"#'Zones'!c57\",\"Zone 7\")","v":"Zone 7"},{"$f":"HYPERLINK(\"#'Zones'!c68\",\"Zone 8\")","v":"Zone 8"},{"$f":"HYPERLINK(\"#'Zones'!c76\",\"Zone 9\")","v":"Zone 9"},{"$f":"HYPERLINK(\"#'Zones'!c84\",\"Zone 10\")","v":"Zone 10"},{"$f":"HYPERLINK(\"#'Zones'!c90\",\"Zone 11\")","v":"Zone 11"},{"$f":"HYPERLINK(\"#'Zones'!c94\",\"Zone 12\")","v":"Zone 12"},{"$f":"HYPERLINK(\"#'Zones'!c107\",\"Zone 13\")","v":"Zone 13"},{"$f":"HYPERLINK(\"#'Zones'!c112\",\"Zone 14\")","v":"Zone 14"},{"$f":"HYPERLINK(\"#'Zones'!c116\",\"Zone 15\")","v":"Zone 15"},{"$f":"HYPERLINK(\"#'Zones'!c121\",\"Zone 16\")","v":"Zone 16"},{"$f":"HYPERLINK(\"#'Zones'!c127\",\"Zone 17\")","v":"Zone 17"},{"$f":"HYPERLINK(\"#'Zones'!c133\",\"Zone 18\")","v":"Zone 18"}]
[]
[null,"Property Catastrophe","Schedule IV(a), Line (1)",{"$f":"SUM(I9:Z9)","v":0},{"$f":"SUMSQ(I9:Z9)","v":0},{"$f":"(IF(D9>0,E9/D9^2,1))","v":1},{"$f":"D9*(0.75+0.25*F9)","v":0},{"$f":"IF('Schedule IVE (EBS)'!AB9=\"True\",G9,'Schedule IVD (EBS)'!O9)","v":0},{"$f":"+'Schedule IVE (EBS)'!E9","v":0},{"$f":"+'Schedule IVE (EBS)'!F9","v":0},{"$f":"+'Schedule IVE (EBS)'!G9","v":0},{"$f":"+'Schedule IVE (EBS)'!H9","v":0},{"$f":"+'Schedule IVE (EBS)'!I9","v":0},{"$f":"+'Schedule IVE (EBS)'!J9","v":0},{"$f":"+'Schedule IVE (EBS)'!K9","v":0},{"$f":"+'Schedule IVE (EBS)'!L9","v":0},{"$f":"+'Schedule IVE (EBS)'!M9","v":0},{"$f":"+'Schedule IVE (EBS)'!N9","v":0},{"$f":"+'Schedule IVE (EBS)'!O9","v":0},{"$f":"+'Schedule IVE (EBS)'!P9","v":0},{"$f":"+'Schedule IVE (EBS)'!Q9","v":0},{"$f":"+'Schedule IVE (EBS)'!R9","v":0},{"$f":"+'Schedule IVE (EBS)'!S9","v":0},{"$f":"+'Schedule IVE (EBS)'!T9","v":0},{"$f":"+'Schedule IVE (EBS)'!U9","v":0},{"$f":"+'Schedule IVE (EBS)'!V9","v":0}]
[null,"Property","Schedule IV(a), Line (2)",{"$f":"SUM(I10:Z10)","v":0},{"$f":"SUMSQ(I10:Z10)","v":0},{"$f":"(IF(D10>0,E10/D10^2,1))","v":1},{"$f":"D10*(0.75+0.25*F10)","v":0},{"$f":"IF('Schedule IVE (EBS)'!AB10=\"True\",G10,'Schedule IVD (EBS)'!O10)","v":0},{"$f":"+'Schedule IVE (EBS)'!E10","v":0},{"$f":"+'Schedule IVE (EBS)'!F10","v":0},{"$f":"+'Schedule IVE (EBS)'!G10","v":0},{"$f":"+'Schedule IVE (EBS)'!H10","v":0},{"$f":"+'Schedule IVE (EBS)'!I10","v":0},{"$f":"+'Schedule IVE (EBS)'!J10","v":0},{"$f":"+'Schedule IVE (EBS)'!K10","v":0},{"$f":"+'Schedule IVE (EBS)'!L10","v":0},{"$f":"+'Schedule IVE (EBS)'!M10","v":0},{"$f":"+'Schedule IVE (EBS)'!N10","v":0},{"$f":"+'Schedule IVE (EBS)'!O10","v":0},{"$f":"+'Schedule IVE (EBS)'!P10","v":0},{"$f":"+'Schedule IVE (EBS)'!Q10","v":0},{"$f":"+'Schedule IVE (EBS)'!R10","v":0},{"$f":"+'Schedule IVE (EBS)'!S10","v":0},{"$f":"+'Schedule IVE (EBS)'!T10","v":0},{"$f":"+'Schedule IVE (EBS)'!U10","v":0},{"$f":"+'Schedule IVE (EBS)'!V10","v":0}]
[null,"Property Non-Proportional","Schedule IV(a), Line (3)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB11=\"True\",G11,'Schedule IVD (EBS)'!O11)","v":0},{"$f":"+'Schedule IVE (EBS)'!E11","v":0},{"$f":"+'Schedule IVE (EBS)'!F11","v":0},{"$f":"+'Schedule IVE (EBS)'!G11","v":0},{"$f":"+'Schedule IVE (EBS)'!H11","v":0},{"$f":"+'Schedule IVE (EBS)'!I11","v":0},{"$f":"+'Schedule IVE (EBS)'!J11","v":0},{"$f":"+'Schedule IVE (EBS)'!K11","v":0},{"$f":"+'Schedule IVE (EBS)'!L11","v":0},{"$f":"+'Schedule IVE (EBS)'!M11","v":0},{"$f":"+'Schedule IVE (EBS)'!N11","v":0},{"$f":"+'Schedule IVE (EBS)'!O11","v":0},{"$f":"+'Schedule IVE (EBS)'!P11","v":0},{"$f":"+'Schedule IVE (EBS)'!Q11","v":0},{"$f":"+'Schedule IVE (EBS)'!R11","v":0},{"$f":"+'Schedule IVE (EBS)'!S11","v":0},{"$f":"+'Schedule IVE (EBS)'!T11","v":0},{"$f":"+'Schedule IVE (EBS)'!U11","v":0},{"$f":"+'Schedule IVE (EBS)'!V11","v":0}]
[null,"Personal Accident","Schedule IV(a), Line (4)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB12=\"True\",G12,'Schedule IVD (EBS)'!O12)","v":0},{"$f":"+'Schedule IVE (EBS)'!E12","v":0},{"$f":"+'Schedule IVE (EBS)'!F12","v":0},{"$f":"+'Schedule IVE (EBS)'!G12","v":0},{"$f":"+'Schedule IVE (EBS)'!H12","v":0},{"$f":"+'Schedule IVE (EBS)'!I12","v":0},{"$f":"+'Schedule IVE (EBS)'!J12","v":0},{"$f":"+'Schedule IVE (EBS)'!K12","v":0},{"$f":"+'Schedule IVE (EBS)'!L12","v":0},{"$f":"+'Schedule IVE (EBS)'!M12","v":0},{"$f":"+'Schedule IVE (EBS)'!N12","v":0},{"$f":"+'Schedule IVE (EBS)'!O12","v":0},{"$f":"+'Schedule IVE (EBS)'!P12","v":0},{"$f":"+'Schedule IVE (EBS)'!Q12","v":0},{"$f":"+'Schedule IVE (EBS)'!R12","v":0},{"$f":"+'Schedule IVE (EBS)'!S12","v":0},{"$f":"+'Schedule IVE (EBS)'!T12","v":0},{"$f":"+'Schedule IVE (EBS)'!U12","v":0},{"$f":"+'Schedule IVE (EBS)'!V12","v":0}]
[null,"Personal Accident Non-Proportional","Schedule IV(a), Line (5)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB13=\"True\",G13,'Schedule IVD (EBS)'!O13)","v":0},{"$f":"+'Schedule IVE (EBS)'!E13","v":0},{"$f":"+'Schedule IVE (EBS)'!F13","v":0},{"$f":"+'Schedule IVE (EBS)'!G13","v":0},{"$f":"+'Schedule IVE (EBS)'!H13","v":0},{"$f":"+'Schedule IVE (EBS)'!I13","v":0},{"$f":"+'Schedule IVE (EBS)'!J13","v":0},{"$f":"+'Schedule IVE (EBS)'!K13","v":0},{"$f":"+'Schedule IVE (EBS)'!L13","v":0},{"$f":"+'Schedule IVE (EBS)'!M13","v":0},{"$f":"+'Schedule IVE (EBS)'!N13","v":0},{"$f":"+'Schedule IVE (EBS)'!O13","v":0},{"$f":"+'Schedule IVE (EBS)'!P13","v":0},{"$f":"+'Schedule IVE (EBS)'!Q13","v":0},{"$f":"+'Schedule IVE (EBS)'!R13","v":0},{"$f":"+'Schedule IVE (EBS)'!S13","v":0},{"$f":"+'Schedule IVE (EBS)'!T13","v":0},{"$f":"+'Schedule IVE (EBS)'!U13","v":0},{"$f":"+'Schedule IVE (EBS)'!V13","v":0}]
[null,"Aviation","Schedule IV(a), Line (6)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB14=\"True\",G14,'Schedule IVD (EBS)'!O14)","v":0},{"$f":"+'Schedule IVE (EBS)'!E14","v":0},{"$f":"+'Schedule IVE (EBS)'!F14","v":0},{"$f":"+'Schedule IVE (EBS)'!G14","v":0},{"$f":"+'Schedule IVE (EBS)'!H14","v":0},{"$f":"+'Schedule IVE (EBS)'!I14","v":0},{"$f":"+'Schedule IVE (EBS)'!J14","v":0},{"$f":"+'Schedule IVE (EBS)'!K14","v":0},{"$f":"+'Schedule IVE (EBS)'!L14","v":0},{"$f":"+'Schedule IVE (EBS)'!M14","v":0},{"$f":"+'Schedule IVE (EBS)'!N14","v":0},{"$f":"+'Schedule IVE (EBS)'!O14","v":0},{"$f":"+'Schedule IVE (EBS)'!P14","v":0},{"$f":"+'Schedule IVE (EBS)'!Q14","v":0},{"$f":"+'Schedule IVE (EBS)'!R14","v":0},{"$f":"+'Schedule IVE (EBS)'!S14","v":0},{"$f":"+'Schedule IVE (EBS)'!T14","v":0},{"$f":"+'Schedule IVE (EBS)'!U14","v":0},{"$f":"+'Schedule IVE (EBS)'!V14","v":0}]
[null,"Aviation Non-Proportional","Schedule IV(a), Line (7)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB15=\"True\",G15,'Schedule IVD (EBS)'!O15)","v":0},{"$f":"+'Schedule IVE (EBS)'!E15","v":0},{"$f":"+'Schedule IVE (EBS)'!F15","v":0},{"$f":"+'Schedule IVE (EBS)'!G15","v":0},{"$f":"+'Schedule IVE (EBS)'!H15","v":0},{"$f":"+'Schedule IVE (EBS)'!I15","v":0},{"$f":"+'Schedule IVE (EBS)'!J15","v":0},{"$f":"+'Schedule IVE (EBS)'!K15","v":0},{"$f":"+'Schedule IVE (EBS)'!L15","v":0},{"$f":"+'Schedule IVE (EBS)'!M15","v":0},{"$f":"+'Schedule IVE (EBS)'!N15","v":0},{"$f":"+'Schedule IVE (EBS)'!O15","v":0},{"$f":"+'Schedule IVE (EBS)'!P15","v":0},{"$f":"+'Schedule IVE (EBS)'!Q15","v":0},{"$f":"+'Schedule IVE (EBS)'!R15","v":0},{"$f":"+'Schedule IVE (EBS)'!S15","v":0},{"$f":"+'Schedule IVE (EBS)'!T15","v":0},{"$f":"+'Schedule IVE (EBS)'!U15","v":0},{"$f":"+'Schedule IVE (EBS)'!V15","v":0}]
[null,"Credit / Surety","Schedule IV(a), Line (8)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB16=\"True\",G16,'Schedule IVD (EBS)'!O16)","v":0},{"$f":"+'Schedule IVE (EBS)'!E16","v":0},{"$f":"+'Schedule IVE (EBS)'!F16","v":0},{"$f":"+'Schedule IVE (EBS)'!G16","v":0},{"$f":"+'Schedule IVE (EBS)'!H16","v":0},{"$f":"+'Schedule IVE (EBS)'!I16","v":0},{"$f":"+'Schedule IVE (EBS)'!J16","v":0},{"$f":"+'Schedule IVE (EBS)'!K16","v":0},{"$f":"+'Schedule IVE (EBS)'!L16","v":0},{"$f":"+'Schedule IVE (EBS)'!M16","v":0},{"$f":"+'Schedule IVE (EBS)'!N16","v":0},{"$f":"+'Schedule IVE (EBS)'!O16","v":0},{"$f":"+'Schedule IVE (EBS)'!P16","v":0},{"$f":"+'Schedule IVE (EBS)'!Q16","v":0},{"$f":"+'Schedule IVE (EBS)'!R16","v":0},{"$f":"+'Schedule IVE (EBS)'!S16","v":0},{"$f":"+'Schedule IVE (EBS)'!T16","v":0},{"$f":"+'Schedule IVE (EBS)'!U16","v":0},{"$f":"+'Schedule IVE (EBS)'!V16","v":0}]
[null,"Credit / Surety Non-Proportional","Schedule IV(a), Line (9)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB17=\"True\",G17,'Schedule IVD (EBS)'!O17)","v":0},{"$f":"+'Schedule IVE (EBS)'!E17","v":0},{"$f":"+'Schedule IVE (EBS)'!F17","v":0},{"$f":"+'Schedule IVE (EBS)'!G17","v":0},{"$f":"+'Schedule IVE (EBS)'!H17","v":0},{"$f":"+'Schedule IVE (EBS)'!I17","v":0},{"$f":"+'Schedule IVE (EBS)'!J17","v":0},{"$f":"+'Schedule IVE (EBS)'!K17","v":0},{"$f":"+'Schedule IVE (EBS)'!L17","v":0},{"$f":"+'Schedule IVE (EBS)'!M17","v":0},{"$f":"+'Schedule IVE (EBS)'!N17","v":0},{"$f":"+'Schedule IVE (EBS)'!O17","v":0},{"$f":"+'Schedule IVE (EBS)'!P17","v":0},{"$f":"+'Schedule IVE (EBS)'!Q17","v":0},{"$f":"+'Schedule IVE (EBS)'!R17","v":0},{"$f":"+'Schedule IVE (EBS)'!S17","v":0},{"$f":"+'Schedule IVE (EBS)'!T17","v":0},{"$f":"+'Schedule IVE (EBS)'!U17","v":0},{"$f":"+'Schedule IVE (EBS)'!V17","v":0}]
[null,"Energy Offshore / Marine","Schedule IV(a), Line (10)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB18=\"True\",G18,'Schedule IVD (EBS)'!O18)","v":0},{"$f":"+'Schedule IVE (EBS)'!E18","v":0},{"$f":"+'Schedule IVE (EBS)'!F18","v":0},{"$f":"+'Schedule IVE (EBS)'!G18","v":0},{"$f":"+'Schedule IVE (EBS)'!H18","v":0},{"$f":"+'Schedule IVE (EBS)'!I18","v":0},{"$f":"+'Schedule IVE (EBS)'!J18","v":0},{"$f":"+'Schedule IVE (EBS)'!K18","v":0},{"$f":"+'Schedule IVE (EBS)'!L18","v":0},{"$f":"+'Schedule IVE (EBS)'!M18","v":0},{"$f":"+'Schedule IVE (EBS)'!N18","v":0},{"$f":"+'Schedule IVE (EBS)'!O18","v":0},{"$f":"+'Schedule IVE (EBS)'!P18","v":0},{"$f":"+'Schedule IVE (EBS)'!Q18","v":0},{"$f":"+'Schedule IVE (EBS)'!R18","v":0},{"$f":"+'Schedule IVE (EBS)'!S18","v":0},{"$f":"+'Schedule IVE (EBS)'!T18","v":0},{"$f":"+'Schedule IVE (EBS)'!U18","v":0},{"$f":"+'Schedule IVE (EBS)'!V18","v":0}]
[null,"Energy Offshore / Marine Non-Proportional","Schedule IV(a), Line (11)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB19=\"True\",G19,'Schedule IVD (EBS)'!O19)","v":0},{"$f":"+'Schedule IVE (EBS)'!E19","v":0},{"$f":"+'Schedule IVE (EBS)'!F19","v":0},{"$f":"+'Schedule IVE (EBS)'!G19","v":0},{"$f":"+'Schedule IVE (EBS)'!H19","v":0},{"$f":"+'Schedule IVE (EBS)'!I19","v":0},{"$f":"+'Schedule IVE (EBS)'!J19","v":0},{"$f":"+'Schedule IVE (EBS)'!K19","v":0},{"$f":"+'Schedule IVE (EBS)'!L19","v":0},{"$f":"+'Schedule IVE (EBS)'!M19","v":0},{"$f":"+'Schedule IVE (EBS)'!N19","v":0},{"$f":"+'Schedule IVE (EBS)'!O19","v":0},{"$f":"+'Schedule IVE (EBS)'!P19","v":0},{"$f":"+'Schedule IVE (EBS)'!Q19","v":0},{"$f":"+'Schedule IVE (EBS)'!R19","v":0},{"$f":"+'Schedule IVE (EBS)'!S19","v":0},{"$f":"+'Schedule IVE (EBS)'!T19","v":0},{"$f":"+'Schedule IVE (EBS)'!U19","v":0},{"$f":"+'Schedule IVE (EBS)'!V19","v":0}]
[null,"US Casualty","Schedule IV(a), Line (12)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB20=\"True\",G20,'Schedule IVD (EBS)'!O20)","v":0},{"$f":"+'Schedule IVE (EBS)'!E20","v":0},{"$f":"+'Schedule IVE (EBS)'!F20","v":0},{"$f":"+'Schedule IVE (EBS)'!G20","v":0},{"$f":"+'Schedule IVE (EBS)'!H20","v":0},{"$f":"+'Schedule IVE (EBS)'!I20","v":0},{"$f":"+'Schedule IVE (EBS)'!J20","v":0},{"$f":"+'Schedule IVE (EBS)'!K20","v":0},{"$f":"+'Schedule IVE (EBS)'!L20","v":0},{"$f":"+'Schedule IVE (EBS)'!M20","v":0},{"$f":"+'Schedule IVE (EBS)'!N20","v":0},{"$f":"+'Schedule IVE (EBS)'!O20","v":0},{"$f":"+'Schedule IVE (EBS)'!P20","v":0},{"$f":"+'Schedule IVE (EBS)'!Q20","v":0},{"$f":"+'Schedule IVE (EBS)'!R20","v":0},{"$f":"+'Schedule IVE (EBS)'!S20","v":0},{"$f":"+'Schedule IVE (EBS)'!T20","v":0},{"$f":"+'Schedule IVE (EBS)'!U20","v":0},{"$f":"+'Schedule IVE (EBS)'!V20","v":0}]
[null,"US Casualty Non-Proportional","Schedule IV(a), Line (13)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB21=\"True\",G21,'Schedule IVD (EBS)'!O21)","v":0},{"$f":"+'Schedule IVE (EBS)'!E21","v":0},{"$f":"+'Schedule IVE (EBS)'!F21","v":0},{"$f":"+'Schedule IVE (EBS)'!G21","v":0},{"$f":"+'Schedule IVE (EBS)'!H21","v":0},{"$f":"+'Schedule IVE (EBS)'!I21","v":0},{"$f":"+'Schedule IVE (EBS)'!J21","v":0},{"$f":"+'Schedule IVE (EBS)'!K21","v":0},{"$f":"+'Schedule IVE (EBS)'!L21","v":0},{"$f":"+'Schedule IVE (EBS)'!M21","v":0},{"$f":"+'Schedule IVE (EBS)'!N21","v":0},{"$f":"+'Schedule IVE (EBS)'!O21","v":0},{"$f":"+'Schedule IVE (EBS)'!P21","v":0},{"$f":"+'Schedule IVE (EBS)'!Q21","v":0},{"$f":"+'Schedule IVE (EBS)'!R21","v":0},{"$f":"+'Schedule IVE (EBS)'!S21","v":0},{"$f":"+'Schedule IVE (EBS)'!T21","v":0},{"$f":"+'Schedule IVE (EBS)'!U21","v":0},{"$f":"+'Schedule IVE (EBS)'!V21","v":0}]
[null,"US Professional","Schedule IV(a), Line (14)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB22=\"True\",G22,'Schedule IVD (EBS)'!O22)","v":0},{"$f":"+'Schedule IVE (EBS)'!E22","v":0},{"$f":"+'Schedule IVE (EBS)'!F22","v":0},{"$f":"+'Schedule IVE (EBS)'!G22","v":0},{"$f":"+'Schedule IVE (EBS)'!H22","v":0},{"$f":"+'Schedule IVE (EBS)'!I22","v":0},{"$f":"+'Schedule IVE (EBS)'!J22","v":0},{"$f":"+'Schedule IVE (EBS)'!K22","v":0},{"$f":"+'Schedule IVE (EBS)'!L22","v":0},{"$f":"+'Schedule IVE (EBS)'!M22","v":0},{"$f":"+'Schedule IVE (EBS)'!N22","v":0},{"$f":"+'Schedule IVE (EBS)'!O22","v":0},{"$f":"+'Schedule IVE (EBS)'!P22","v":0},{"$f":"+'Schedule IVE (EBS)'!Q22","v":0},{"$f":"+'Schedule IVE (EBS)'!R22","v":0},{"$f":"+'Schedule IVE (EBS)'!S22","v":0},{"$f":"+'Schedule IVE (EBS)'!T22","v":0},{"$f":"+'Schedule IVE (EBS)'!U22","v":0},{"$f":"+'Schedule IVE (EBS)'!V22","v":0}]
[null,"US Professional Non-Proportional","Schedule IV(a), Line (15)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB23=\"True\",G23,'Schedule IVD (EBS)'!O23)","v":0},{"$f":"+'Schedule IVE (EBS)'!E23","v":0},{"$f":"+'Schedule IVE (EBS)'!F23","v":0},{"$f":"+'Schedule IVE (EBS)'!G23","v":0},{"$f":"+'Schedule IVE (EBS)'!H23","v":0},{"$f":"+'Schedule IVE (EBS)'!I23","v":0},{"$f":"+'Schedule IVE (EBS)'!J23","v":0},{"$f":"+'Schedule IVE (EBS)'!K23","v":0},{"$f":"+'Schedule IVE (EBS)'!L23","v":0},{"$f":"+'Schedule IVE (EBS)'!M23","v":0},{"$f":"+'Schedule IVE (EBS)'!N23","v":0},{"$f":"+'Schedule IVE (EBS)'!O23","v":0},{"$f":"+'Schedule IVE (EBS)'!P23","v":0},{"$f":"+'Schedule IVE (EBS)'!Q23","v":0},{"$f":"+'Schedule IVE (EBS)'!R23","v":0},{"$f":"+'Schedule IVE (EBS)'!S23","v":0},{"$f":"+'Schedule IVE (EBS)'!T23","v":0},{"$f":"+'Schedule IVE (EBS)'!U23","v":0},{"$f":"+'Schedule IVE (EBS)'!V23","v":0}]
[null,"US Specialty","Schedule IV(a), Line (16)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB24=\"True\",G24,'Schedule IVD (EBS)'!O24)","v":0},{"$f":"+'Schedule IVE (EBS)'!E24","v":0},{"$f":"+'Schedule IVE (EBS)'!F24","v":0},{"$f":"+'Schedule IVE (EBS)'!G24","v":0},{"$f":"+'Schedule IVE (EBS)'!H24","v":0},{"$f":"+'Schedule IVE (EBS)'!I24","v":0},{"$f":"+'Schedule IVE (EBS)'!J24","v":0},{"$f":"+'Schedule IVE (EBS)'!K24","v":0},{"$f":"+'Schedule IVE (EBS)'!L24","v":0},{"$f":"+'Schedule IVE (EBS)'!M24","v":0},{"$f":"+'Schedule IVE (EBS)'!N24","v":0},{"$f":"+'Schedule IVE (EBS)'!O24","v":0},{"$f":"+'Schedule IVE (EBS)'!P24","v":0},{"$f":"+'Schedule IVE (EBS)'!Q24","v":0},{"$f":"+'Schedule IVE (EBS)'!R24","v":0},{"$f":"+'Schedule IVE (EBS)'!S24","v":0},{"$f":"+'Schedule IVE (EBS)'!T24","v":0},{"$f":"+'Schedule IVE (EBS)'!U24","v":0},{"$f":"+'Schedule IVE (EBS)'!V24","v":0}]
[null,"US Specialty Non-Proportional","Schedule IV(a), Line (17)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB25=\"True\",G25,'Schedule IVD (EBS)'!O25)","v":0},{"$f":"+'Schedule IVE (EBS)'!E25","v":0},{"$f":"+'Schedule IVE (EBS)'!F25","v":0},{"$f":"+'Schedule IVE (EBS)'!G25","v":0},{"$f":"+'Schedule IVE (EBS)'!H25","v":0},{"$f":"+'Schedule IVE (EBS)'!I25","v":0},{"$f":"+'Schedule IVE (EBS)'!J25","v":0},{"$f":"+'Schedule IVE (EBS)'!K25","v":0},{"$f":"+'Schedule IVE (EBS)'!L25","v":0},{"$f":"+'Schedule IVE (EBS)'!M25","v":0},{"$f":"+'Schedule IVE (EBS)'!N25","v":0},{"$f":"+'Schedule IVE (EBS)'!O25","v":0},{"$f":"+'Schedule IVE (EBS)'!P25","v":0},{"$f":"+'Schedule IVE (EBS)'!Q25","v":0},{"$f":"+'Schedule IVE (EBS)'!R25","v":0},{"$f":"+'Schedule IVE (EBS)'!S25","v":0},{"$f":"+'Schedule IVE (EBS)'!T25","v":0},{"$f":"+'Schedule IVE (EBS)'!U25","v":0},{"$f":"+'Schedule IVE (EBS)'!V25","v":0}]
[null,"International Motor","Schedule IV(a), Line (18)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB26=\"True\",G26,'Schedule IVD (EBS)'!O26)","v":0},{"$f":"+'Schedule IVE (EBS)'!E26","v":0},{"$f":"+'Schedule IVE (EBS)'!F26","v":0},{"$f":"+'Schedule IVE (EBS)'!G26","v":0},{"$f":"+'Schedule IVE (EBS)'!H26","v":0},{"$f":"+'Schedule IVE (EBS)'!I26","v":0},{"$f":"+'Schedule IVE (EBS)'!J26","v":0},{"$f":"+'Schedule IVE (EBS)'!K26","v":0},{"$f":"+'Schedule IVE (EBS)'!L26","v":0},{"$f":"+'Schedule IVE (EBS)'!M26","v":0},{"$f":"+'Schedule IVE (EBS)'!N26","v":0},{"$f":"+'Schedule IVE (EBS)'!O26","v":0},{"$f":"+'Schedule IVE (EBS)'!P26","v":0},{"$f":"+'Schedule IVE (EBS)'!Q26","v":0},{"$f":"+'Schedule IVE (EBS)'!R26","v":0},{"$f":"+'Schedule IVE (EBS)'!S26","v":0},{"$f":"+'Schedule IVE (EBS)'!T26","v":0},{"$f":"+'Schedule IVE (EBS)'!U26","v":0},{"$f":"+'Schedule IVE (EBS)'!V26","v":0}]
[null,"International Motor Non-Proportional","Schedule IV(a), Line (19)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB27=\"True\",G27,'Schedule IVD (EBS)'!O27)","v":0},{"$f":"+'Schedule IVE (EBS)'!E27","v":0},{"$f":"+'Schedule IVE (EBS)'!F27","v":0},{"$f":"+'Schedule IVE (EBS)'!G27","v":0},{"$f":"+'Schedule IVE (EBS)'!H27","v":0},{"$f":"+'Schedule IVE (EBS)'!I27","v":0},{"$f":"+'Schedule IVE (EBS)'!J27","v":0},{"$f":"+'Schedule IVE (EBS)'!K27","v":0},{"$f":"+'Schedule IVE (EBS)'!L27","v":0},{"$f":"+'Schedule IVE (EBS)'!M27","v":0},{"$f":"+'Schedule IVE (EBS)'!N27","v":0},{"$f":"+'Schedule IVE (EBS)'!O27","v":0},{"$f":"+'Schedule IVE (EBS)'!P27","v":0},{"$f":"+'Schedule IVE (EBS)'!Q27","v":0},{"$f":"+'Schedule IVE (EBS)'!R27","v":0},{"$f":"+'Schedule IVE (EBS)'!S27","v":0},{"$f":"+'Schedule IVE (EBS)'!T27","v":0},{"$f":"+'Schedule IVE (EBS)'!U27","v":0},{"$f":"+'Schedule IVE (EBS)'!V27","v":0}]
[null,"International Casualty Non-Motor","Schedule IV(a), Line (20)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB28=\"True\",G28,'Schedule IVD (EBS)'!O28)","v":0},{"$f":"+'Schedule IVE (EBS)'!E28","v":0},{"$f":"+'Schedule IVE (EBS)'!F28","v":0},{"$f":"+'Schedule IVE (EBS)'!G28","v":0},{"$f":"+'Schedule IVE (EBS)'!H28","v":0},{"$f":"+'Schedule IVE (EBS)'!I28","v":0},{"$f":"+'Schedule IVE (EBS)'!J28","v":0},{"$f":"+'Schedule IVE (EBS)'!K28","v":0},{"$f":"+'Schedule IVE (EBS)'!L28","v":0},{"$f":"+'Schedule IVE (EBS)'!M28","v":0},{"$f":"+'Schedule IVE (EBS)'!N28","v":0},{"$f":"+'Schedule IVE (EBS)'!O28","v":0},{"$f":"+'Schedule IVE (EBS)'!P28","v":0},{"$f":"+'Schedule IVE (EBS)'!Q28","v":0},{"$f":"+'Schedule IVE (EBS)'!R28","v":0},{"$f":"+'Schedule IVE (EBS)'!S28","v":0},{"$f":"+'Schedule IVE (EBS)'!T28","v":0},{"$f":"+'Schedule IVE (EBS)'!U28","v":0},{"$f":"+'Schedule IVE (EBS)'!V28","v":0}]
[null,"International Casualty Non-Motor Non-Proportional","Schedule IV(a), Line (21)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB29=\"True\",G29,'Schedule IVD (EBS)'!O29)","v":0},{"$f":"+'Schedule IVE (EBS)'!E29","v":0},{"$f":"+'Schedule IVE (EBS)'!F29","v":0},{"$f":"+'Schedule IVE (EBS)'!G29","v":0},{"$f":"+'Schedule IVE (EBS)'!H29","v":0},{"$f":"+'Schedule IVE (EBS)'!I29","v":0},{"$f":"+'Schedule IVE (EBS)'!J29","v":0},{"$f":"+'Schedule IVE (EBS)'!K29","v":0},{"$f":"+'Schedule IVE (EBS)'!L29","v":0},{"$f":"+'Schedule IVE (EBS)'!M29","v":0},{"$f":"+'Schedule IVE (EBS)'!N29","v":0},{"$f":"+'Schedule IVE (EBS)'!O29","v":0},{"$f":"+'Schedule IVE (EBS)'!P29","v":0},{"$f":"+'Schedule IVE (EBS)'!Q29","v":0},{"$f":"+'Schedule IVE (EBS)'!R29","v":0},{"$f":"+'Schedule IVE (EBS)'!S29","v":0},{"$f":"+'Schedule IVE (EBS)'!T29","v":0},{"$f":"+'Schedule IVE (EBS)'!U29","v":0},{"$f":"+'Schedule IVE (EBS)'!V29","v":0}]
[null,"Retro Property","Schedule IV(a), Line (22)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB30=\"True\",G30,'Schedule IVD (EBS)'!O30)","v":0},{"$f":"+'Schedule IVE (EBS)'!E30","v":0},{"$f":"+'Schedule IVE (EBS)'!F30","v":0},{"$f":"+'Schedule IVE (EBS)'!G30","v":0},{"$f":"+'Schedule IVE (EBS)'!H30","v":0},{"$f":"+'Schedule IVE (EBS)'!I30","v":0},{"$f":"+'Schedule IVE (EBS)'!J30","v":0},{"$f":"+'Schedule IVE (EBS)'!K30","v":0},{"$f":"+'Schedule IVE (EBS)'!L30","v":0},{"$f":"+'Schedule IVE (EBS)'!M30","v":0},{"$f":"+'Schedule IVE (EBS)'!N30","v":0},{"$f":"+'Schedule IVE (EBS)'!O30","v":0},{"$f":"+'Schedule IVE (EBS)'!P30","v":0},{"$f":"+'Schedule IVE (EBS)'!Q30","v":0},{"$f":"+'Schedule IVE (EBS)'!R30","v":0},{"$f":"+'Schedule IVE (EBS)'!S30","v":0},{"$f":"+'Schedule IVE (EBS)'!T30","v":0},{"$f":"+'Schedule IVE (EBS)'!U30","v":0},{"$f":"+'Schedule IVE (EBS)'!V30","v":0}]
[null,"Structured / Finite Reinsurance","Schedule IV(a), Line (23)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB31=\"True\",G31,'Schedule IVD (EBS)'!O31)","v":0},{"$f":"+'Schedule IVE (EBS)'!E31","v":0},{"$f":"+'Schedule IVE (EBS)'!F31","v":0},{"$f":"+'Schedule IVE (EBS)'!G31","v":0},{"$f":"+'Schedule IVE (EBS)'!H31","v":0},{"$f":"+'Schedule IVE (EBS)'!I31","v":0},{"$f":"+'Schedule IVE (EBS)'!J31","v":0},{"$f":"+'Schedule IVE (EBS)'!K31","v":0},{"$f":"+'Schedule IVE (EBS)'!L31","v":0},{"$f":"+'Schedule IVE (EBS)'!M31","v":0},{"$f":"+'Schedule IVE (EBS)'!N31","v":0},{"$f":"+'Schedule IVE (EBS)'!O31","v":0},{"$f":"+'Schedule IVE (EBS)'!P31","v":0},{"$f":"+'Schedule IVE (EBS)'!Q31","v":0},{"$f":"+'Schedule IVE (EBS)'!R31","v":0},{"$f":"+'Schedule IVE (EBS)'!S31","v":0},{"$f":"+'Schedule IVE (EBS)'!T31","v":0},{"$f":"+'Schedule IVE (EBS)'!U31","v":0},{"$f":"+'Schedule IVE (EBS)'!V31","v":0}]
[null,"Health","Schedule IV(a), Line (24)",0,0,1,0,{"$f":"IF('Schedule IVE (EBS)'!AB32=\"True\",G32,'Schedule IVD (EBS)'!O32)","v":0},{"$f":"+'Schedule IVE (EBS)'!E32","v":0},{"$f":"+'Schedule IVE (EBS)'!F32","v":0},{"$f":"+'Schedule IVE (EBS)'!G32","v":0},{"$f":"+'Schedule IVE (EBS)'!H32","v":0},{"$f":"+'Schedule IVE (EBS)'!I32","v":0},{"$f":"+'Schedule IVE (EBS)'!J32","v":0},{"$f":"+'Schedule IVE (EBS)'!K32","v":0},{"$f":"+'Schedule IVE (EBS)'!L32","v":0},{"$f":"+'Schedule IVE (EBS)'!M32","v":0},{"$f":"+'Schedule IVE (EBS)'!N32","v":0},{"$f":"+'Schedule IVE (EBS)'!O32","v":0},{"$f":"+'Schedule IVE (EBS)'!P32","v":0},{"$f":"+'Schedule IVE (EBS)'!Q32","v":0},{"$f":"+'Schedule IVE (EBS)'!R32","v":0},{"$f":"+'Schedule IVE (EBS)'!S32","v":0},{"$f":"+'Schedule IVE (EBS)'!T32","v":0},{"$f":"+'Schedule IVE (EBS)'!U32","v":0},{"$f":"+'Schedule IVE (EBS)'!V32","v":0}]
[]
[null,"(a) TOTAL",null,{"$f":"SUM(D9:D32)","v":0},{"$f":"SUM(E9:E32)","v":0},null,{"$f":"SUM(G9:G32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TOTAL",null,null,null,"CHARGE"]
[null,"NET LOSS PROVISION BY ",null,"NET","SUM","DIVERSIFICATION","RESERVE","DIVERSIFIED"]
[null,"LINE OF BUSINESS","STATEMENT SOURCE","RESERVE","SQUARED","FACTOR","USED","RESERVE",{"$f":"HYPERLINK(\"#'Zones'!c4\",\"Zone 1\")","v":"Zone 1"},{"$f":"HYPERLINK(\"#'Zones'!c13\",\"Zone 2\")","v":"Zone 2"},{"$f":"HYPERLINK(\"#'Zones'!c18\",\"Zone 3\")","v":"Zone 3"},{"$f":"HYPERLINK(\"#'Zones'!c26\",\"Zone 4\")","v":"Zone 4"},{"$f":"HYPERLINK(\"#'Zones'!c36\",\"Zone 5\")","v":"Zone 5"},{"$f":"HYPERLINK(\"#'Zones'!c46\",\"Zone 6\")","v":"Zone 6"},{"$f":"HYPERLINK(\"#'Zones'!c57\",\"Zone 7\")","v":"Zone 7"},{"$f":"HYPERLINK(\"#'Zones'!c68\",\"Zone 8\")","v":"Zone 8"},{"$f":"HYPERLINK(\"#'Zones'!c76\",\"Zone 9\")","v":"Zone 9"},{"$f":"HYPERLINK(\"#'Zones'!c84\",\"Zone 10\")","v":"Zone 10"},{"$f":"HYPERLINK(\"#'Zones'!c90\",\"Zone 11\")","v":"Zone 11"},{"$f":"HYPERLINK(\"#'Zones'!c94\",\"Zone 12\")","v":"Zone 12"},{"$f":"HYPERLINK(\"#'Zones'!c107\",\"Zone 13\")","v":"Zone 13"},{"$f":"HYPERLINK(\"#'Zones'!c112\",\"Zone 14\")","v":"Zone 14"},{"$f":"HYPERLINK(\"#'Zones'!c116\",\"Zone 15\")","v":"Zone 15"},{"$f":"HYPERLINK(\"#'Zones'!c121\",\"Zone 16\")","v":"Zone 16"},{"$f":"HYPERLINK(\"#'Zones'!c127\",\"Zone 17\")","v":"Zone 17"},{"$f":"HYPERLINK(\"#'Zones'!c133\",\"Zone 18\")","v":"Zone 18"}]
[]
[null,"Property Catastrophe","Schedule III(a), Line (1)",{"$f":"SUM(I40:Z40)","v":0},{"$f":"SUMSQ(I40:Z40)","v":0},{"$f":"(IF(D40>0,E40/D40^2,1))","v":1},{"$f":"D40*(0.75+0.25*F40)","v":0},{"$f":"IF('Schedule IIIA (EBS)'!AB10=\"True\",G40,'Schedule III (EBS)'!F10)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E10","v":0},{"$f":"+'Schedule IIIA (EBS)'!F10","v":0},{"$f":"+'Schedule IIIA (EBS)'!G10","v":0},{"$f":"+'Schedule IIIA (EBS)'!H10","v":0},{"$f":"+'Schedule IIIA (EBS)'!I10","v":0},{"$f":"+'Schedule IIIA (EBS)'!J10","v":0},{"$f":"+'Schedule IIIA (EBS)'!K10","v":0},{"$f":"+'Schedule IIIA (EBS)'!L10","v":0},{"$f":"+'Schedule IIIA (EBS)'!M10","v":0},{"$f":"+'Schedule IIIA (EBS)'!N10","v":0},{"$f":"+'Schedule IIIA (EBS)'!O10","v":0},{"$f":"+'Schedule IIIA (EBS)'!P10","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q10","v":0},{"$f":"+'Schedule IIIA (EBS)'!R10","v":0},{"$f":"+'Schedule IIIA (EBS)'!S10","v":0},{"$f":"+'Schedule IIIA (EBS)'!T10","v":0},{"$f":"+'Schedule IIIA (EBS)'!U10","v":0},{"$f":"+'Schedule IIIA (EBS)'!V10","v":0}]
[null,"Property","Schedule III(a), Line (2)",{"$f":"SUM(I41:Z41)","v":0},{"$f":"SUMSQ(I41:Z41)","v":0},{"$f":"(IF(D41>0,E41/D41^2,1))","v":1},{"$f":"D41*(0.75+0.25*F41)","v":0},{"$f":"IF('Schedule IIIA (EBS)'!AB11=\"True\",G41,'Schedule III (EBS)'!F11)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E11","v":0},{"$f":"+'Schedule IIIA (EBS)'!F11","v":0},{"$f":"+'Schedule IIIA (EBS)'!G11","v":0},{"$f":"+'Schedule IIIA (EBS)'!H11","v":0},{"$f":"+'Schedule IIIA (EBS)'!I11","v":0},{"$f":"+'Schedule IIIA (EBS)'!J11","v":0},{"$f":"+'Schedule IIIA (EBS)'!K11","v":0},{"$f":"+'Schedule IIIA (EBS)'!L11","v":0},{"$f":"+'Schedule IIIA (EBS)'!M11","v":0},{"$f":"+'Schedule IIIA (EBS)'!N11","v":0},{"$f":"+'Schedule IIIA (EBS)'!O11","v":0},{"$f":"+'Schedule IIIA (EBS)'!P11","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q11","v":0},{"$f":"+'Schedule IIIA (EBS)'!R11","v":0},{"$f":"+'Schedule IIIA (EBS)'!S11","v":0},{"$f":"+'Schedule IIIA (EBS)'!T11","v":0},{"$f":"+'Schedule IIIA (EBS)'!U11","v":0},{"$f":"+'Schedule IIIA (EBS)'!V11","v":0}]
[null,"Property Non-Proportional","Schedule III(a), Line (3)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB12=\"True\",G42,'Schedule III (EBS)'!F12)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E12","v":0},{"$f":"+'Schedule IIIA (EBS)'!F12","v":0},{"$f":"+'Schedule IIIA (EBS)'!G12","v":0},{"$f":"+'Schedule IIIA (EBS)'!H12","v":0},{"$f":"+'Schedule IIIA (EBS)'!I12","v":0},{"$f":"+'Schedule IIIA (EBS)'!J12","v":0},{"$f":"+'Schedule IIIA (EBS)'!K12","v":0},{"$f":"+'Schedule IIIA (EBS)'!L12","v":0},{"$f":"+'Schedule IIIA (EBS)'!M12","v":0},{"$f":"+'Schedule IIIA (EBS)'!N12","v":0},{"$f":"+'Schedule IIIA (EBS)'!O12","v":0},{"$f":"+'Schedule IIIA (EBS)'!P12","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q12","v":0},{"$f":"+'Schedule IIIA (EBS)'!R12","v":0},{"$f":"+'Schedule IIIA (EBS)'!S12","v":0},{"$f":"+'Schedule IIIA (EBS)'!T12","v":0},{"$f":"+'Schedule IIIA (EBS)'!U12","v":0},{"$f":"+'Schedule IIIA (EBS)'!V12","v":0}]
[null,"Personal Accident","Schedule III(a), Line (4)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB13=\"True\",G43,'Schedule III (EBS)'!F13)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E13","v":0},{"$f":"+'Schedule IIIA (EBS)'!F13","v":0},{"$f":"+'Schedule IIIA (EBS)'!G13","v":0},{"$f":"+'Schedule IIIA (EBS)'!H13","v":0},{"$f":"+'Schedule IIIA (EBS)'!I13","v":0},{"$f":"+'Schedule IIIA (EBS)'!J13","v":0},{"$f":"+'Schedule IIIA (EBS)'!K13","v":0},{"$f":"+'Schedule IIIA (EBS)'!L13","v":0},{"$f":"+'Schedule IIIA (EBS)'!M13","v":0},{"$f":"+'Schedule IIIA (EBS)'!N13","v":0},{"$f":"+'Schedule IIIA (EBS)'!O13","v":0},{"$f":"+'Schedule IIIA (EBS)'!P13","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q13","v":0},{"$f":"+'Schedule IIIA (EBS)'!R13","v":0},{"$f":"+'Schedule IIIA (EBS)'!S13","v":0},{"$f":"+'Schedule IIIA (EBS)'!T13","v":0},{"$f":"+'Schedule IIIA (EBS)'!U13","v":0},{"$f":"+'Schedule IIIA (EBS)'!V13","v":0}]
[null,"Personal Accident Non-Proportional","Schedule III(a), Line (5)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB14=\"True\",G44,'Schedule III (EBS)'!F14)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E14","v":0},{"$f":"+'Schedule IIIA (EBS)'!F14","v":0},{"$f":"+'Schedule IIIA (EBS)'!G14","v":0},{"$f":"+'Schedule IIIA (EBS)'!H14","v":0},{"$f":"+'Schedule IIIA (EBS)'!I14","v":0},{"$f":"+'Schedule IIIA (EBS)'!J14","v":0},{"$f":"+'Schedule IIIA (EBS)'!K14","v":0},{"$f":"+'Schedule IIIA (EBS)'!L14","v":0},{"$f":"+'Schedule IIIA (EBS)'!M14","v":0},{"$f":"+'Schedule IIIA (EBS)'!N14","v":0},{"$f":"+'Schedule IIIA (EBS)'!O14","v":0},{"$f":"+'Schedule IIIA (EBS)'!P14","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q14","v":0},{"$f":"+'Schedule IIIA (EBS)'!R14","v":0},{"$f":"+'Schedule IIIA (EBS)'!S14","v":0},{"$f":"+'Schedule IIIA (EBS)'!T14","v":0},{"$f":"+'Schedule IIIA (EBS)'!U14","v":0},{"$f":"+'Schedule IIIA (EBS)'!V14","v":0}]
[null,"Aviation","Schedule III(a), Line (6)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB15=\"True\",G45,'Schedule III (EBS)'!F15)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E15","v":0},{"$f":"+'Schedule IIIA (EBS)'!F15","v":0},{"$f":"+'Schedule IIIA (EBS)'!G15","v":0},{"$f":"+'Schedule IIIA (EBS)'!H15","v":0},{"$f":"+'Schedule IIIA (EBS)'!I15","v":0},{"$f":"+'Schedule IIIA (EBS)'!J15","v":0},{"$f":"+'Schedule IIIA (EBS)'!K15","v":0},{"$f":"+'Schedule IIIA (EBS)'!L15","v":0},{"$f":"+'Schedule IIIA (EBS)'!M15","v":0},{"$f":"+'Schedule IIIA (EBS)'!N15","v":0},{"$f":"+'Schedule IIIA (EBS)'!O15","v":0},{"$f":"+'Schedule IIIA (EBS)'!P15","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q15","v":0},{"$f":"+'Schedule IIIA (EBS)'!R15","v":0},{"$f":"+'Schedule IIIA (EBS)'!S15","v":0},{"$f":"+'Schedule IIIA (EBS)'!T15","v":0},{"$f":"+'Schedule IIIA (EBS)'!U15","v":0},{"$f":"+'Schedule IIIA (EBS)'!V15","v":0}]
[null,"Aviation Non-Proportional","Schedule III(a), Line (7)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB16=\"True\",G46,'Schedule III (EBS)'!F16)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E16","v":0},{"$f":"+'Schedule IIIA (EBS)'!F16","v":0},{"$f":"+'Schedule IIIA (EBS)'!G16","v":0},{"$f":"+'Schedule IIIA (EBS)'!H16","v":0},{"$f":"+'Schedule IIIA (EBS)'!I16","v":0},{"$f":"+'Schedule IIIA (EBS)'!J16","v":0},{"$f":"+'Schedule IIIA (EBS)'!K16","v":0},{"$f":"+'Schedule IIIA (EBS)'!L16","v":0},{"$f":"+'Schedule IIIA (EBS)'!M16","v":0},{"$f":"+'Schedule IIIA (EBS)'!N16","v":0},{"$f":"+'Schedule IIIA (EBS)'!O16","v":0},{"$f":"+'Schedule IIIA (EBS)'!P16","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q16","v":0},{"$f":"+'Schedule IIIA (EBS)'!R16","v":0},{"$f":"+'Schedule IIIA (EBS)'!S16","v":0},{"$f":"+'Schedule IIIA (EBS)'!T16","v":0},{"$f":"+'Schedule IIIA (EBS)'!U16","v":0},{"$f":"+'Schedule IIIA (EBS)'!V16","v":0}]
[null,"Credit / Surety","Schedule III(a), Line (8)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB17=\"True\",G47,'Schedule III (EBS)'!F17)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E17","v":0},{"$f":"+'Schedule IIIA (EBS)'!F17","v":0},{"$f":"+'Schedule IIIA (EBS)'!G17","v":0},{"$f":"+'Schedule IIIA (EBS)'!H17","v":0},{"$f":"+'Schedule IIIA (EBS)'!I17","v":0},{"$f":"+'Schedule IIIA (EBS)'!J17","v":0},{"$f":"+'Schedule IIIA (EBS)'!K17","v":0},{"$f":"+'Schedule IIIA (EBS)'!L17","v":0},{"$f":"+'Schedule IIIA (EBS)'!M17","v":0},{"$f":"+'Schedule IIIA (EBS)'!N17","v":0},{"$f":"+'Schedule IIIA (EBS)'!O17","v":0},{"$f":"+'Schedule IIIA (EBS)'!P17","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q17","v":0},{"$f":"+'Schedule IIIA (EBS)'!R17","v":0},{"$f":"+'Schedule IIIA (EBS)'!S17","v":0},{"$f":"+'Schedule IIIA (EBS)'!T17","v":0},{"$f":"+'Schedule IIIA (EBS)'!U17","v":0},{"$f":"+'Schedule IIIA (EBS)'!V17","v":0}]
[null,"Credit / Surety Non-Proportional","Schedule III(a), Line (9)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB18=\"True\",G48,'Schedule III (EBS)'!F18)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E18","v":0},{"$f":"+'Schedule IIIA (EBS)'!F18","v":0},{"$f":"+'Schedule IIIA (EBS)'!G18","v":0},{"$f":"+'Schedule IIIA (EBS)'!H18","v":0},{"$f":"+'Schedule IIIA (EBS)'!I18","v":0},{"$f":"+'Schedule IIIA (EBS)'!J18","v":0},{"$f":"+'Schedule IIIA (EBS)'!K18","v":0},{"$f":"+'Schedule IIIA (EBS)'!L18","v":0},{"$f":"+'Schedule IIIA (EBS)'!M18","v":0},{"$f":"+'Schedule IIIA (EBS)'!N18","v":0},{"$f":"+'Schedule IIIA (EBS)'!O18","v":0},{"$f":"+'Schedule IIIA (EBS)'!P18","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q18","v":0},{"$f":"+'Schedule IIIA (EBS)'!R18","v":0},{"$f":"+'Schedule IIIA (EBS)'!S18","v":0},{"$f":"+'Schedule IIIA (EBS)'!T18","v":0},{"$f":"+'Schedule IIIA (EBS)'!U18","v":0},{"$f":"+'Schedule IIIA (EBS)'!V18","v":0}]
[null,"Energy Offshore / Marine","Schedule III(a), Line (10)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB19=\"True\",G49,'Schedule III (EBS)'!F19)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E19","v":0},{"$f":"+'Schedule IIIA (EBS)'!F19","v":0},{"$f":"+'Schedule IIIA (EBS)'!G19","v":0},{"$f":"+'Schedule IIIA (EBS)'!H19","v":0},{"$f":"+'Schedule IIIA (EBS)'!I19","v":0},{"$f":"+'Schedule IIIA (EBS)'!J19","v":0},{"$f":"+'Schedule IIIA (EBS)'!K19","v":0},{"$f":"+'Schedule IIIA (EBS)'!L19","v":0},{"$f":"+'Schedule IIIA (EBS)'!M19","v":0},{"$f":"+'Schedule IIIA (EBS)'!N19","v":0},{"$f":"+'Schedule IIIA (EBS)'!O19","v":0},{"$f":"+'Schedule IIIA (EBS)'!P19","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q19","v":0},{"$f":"+'Schedule IIIA (EBS)'!R19","v":0},{"$f":"+'Schedule IIIA (EBS)'!S19","v":0},{"$f":"+'Schedule IIIA (EBS)'!T19","v":0},{"$f":"+'Schedule IIIA (EBS)'!U19","v":0},{"$f":"+'Schedule IIIA (EBS)'!V19","v":0}]
[null,"Energy Offshore / Marine Non-Proportional","Schedule III(a), Line (11)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB20=\"True\",G50,'Schedule III (EBS)'!F20)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E20","v":0},{"$f":"+'Schedule IIIA (EBS)'!F20","v":0},{"$f":"+'Schedule IIIA (EBS)'!G20","v":0},{"$f":"+'Schedule IIIA (EBS)'!H20","v":0},{"$f":"+'Schedule IIIA (EBS)'!I20","v":0},{"$f":"+'Schedule IIIA (EBS)'!J20","v":0},{"$f":"+'Schedule IIIA (EBS)'!K20","v":0},{"$f":"+'Schedule IIIA (EBS)'!L20","v":0},{"$f":"+'Schedule IIIA (EBS)'!M20","v":0},{"$f":"+'Schedule IIIA (EBS)'!N20","v":0},{"$f":"+'Schedule IIIA (EBS)'!O20","v":0},{"$f":"+'Schedule IIIA (EBS)'!P20","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q20","v":0},{"$f":"+'Schedule IIIA (EBS)'!R20","v":0},{"$f":"+'Schedule IIIA (EBS)'!S20","v":0},{"$f":"+'Schedule IIIA (EBS)'!T20","v":0},{"$f":"+'Schedule IIIA (EBS)'!U20","v":0},{"$f":"+'Schedule IIIA (EBS)'!V20","v":0}]
[null,"US Casualty","Schedule III(a), Line (12)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB21=\"True\",G51,'Schedule III (EBS)'!F21)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E21","v":0},{"$f":"+'Schedule IIIA (EBS)'!F21","v":0},{"$f":"+'Schedule IIIA (EBS)'!G21","v":0},{"$f":"+'Schedule IIIA (EBS)'!H21","v":0},{"$f":"+'Schedule IIIA (EBS)'!I21","v":0},{"$f":"+'Schedule IIIA (EBS)'!J21","v":0},{"$f":"+'Schedule IIIA (EBS)'!K21","v":0},{"$f":"+'Schedule IIIA (EBS)'!L21","v":0},{"$f":"+'Schedule IIIA (EBS)'!M21","v":0},{"$f":"+'Schedule IIIA (EBS)'!N21","v":0},{"$f":"+'Schedule IIIA (EBS)'!O21","v":0},{"$f":"+'Schedule IIIA (EBS)'!P21","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q21","v":0},{"$f":"+'Schedule IIIA (EBS)'!R21","v":0},{"$f":"+'Schedule IIIA (EBS)'!S21","v":0},{"$f":"+'Schedule IIIA (EBS)'!T21","v":0},{"$f":"+'Schedule IIIA (EBS)'!U21","v":0},{"$f":"+'Schedule IIIA (EBS)'!V21","v":0}]
[null,"US Casualty Non-Proportional","Schedule III(a), Line (13)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB22=\"True\",G52,'Schedule III (EBS)'!F22)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E22","v":0},{"$f":"+'Schedule IIIA (EBS)'!F22","v":0},{"$f":"+'Schedule IIIA (EBS)'!G22","v":0},{"$f":"+'Schedule IIIA (EBS)'!H22","v":0},{"$f":"+'Schedule IIIA (EBS)'!I22","v":0},{"$f":"+'Schedule IIIA (EBS)'!J22","v":0},{"$f":"+'Schedule IIIA (EBS)'!K22","v":0},{"$f":"+'Schedule IIIA (EBS)'!L22","v":0},{"$f":"+'Schedule IIIA (EBS)'!M22","v":0},{"$f":"+'Schedule IIIA (EBS)'!N22","v":0},{"$f":"+'Schedule IIIA (EBS)'!O22","v":0},{"$f":"+'Schedule IIIA (EBS)'!P22","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q22","v":0},{"$f":"+'Schedule IIIA (EBS)'!R22","v":0},{"$f":"+'Schedule IIIA (EBS)'!S22","v":0},{"$f":"+'Schedule IIIA (EBS)'!T22","v":0},{"$f":"+'Schedule IIIA (EBS)'!U22","v":0},{"$f":"+'Schedule IIIA (EBS)'!V22","v":0}]
[null,"US Professional","Schedule III(a), Line (14)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB23=\"True\",G53,'Schedule III (EBS)'!F23)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E23","v":0},{"$f":"+'Schedule IIIA (EBS)'!F23","v":0},{"$f":"+'Schedule IIIA (EBS)'!G23","v":0},{"$f":"+'Schedule IIIA (EBS)'!H23","v":0},{"$f":"+'Schedule IIIA (EBS)'!I23","v":0},{"$f":"+'Schedule IIIA (EBS)'!J23","v":0},{"$f":"+'Schedule IIIA (EBS)'!K23","v":0},{"$f":"+'Schedule IIIA (EBS)'!L23","v":0},{"$f":"+'Schedule IIIA (EBS)'!M23","v":0},{"$f":"+'Schedule IIIA (EBS)'!N23","v":0},{"$f":"+'Schedule IIIA (EBS)'!O23","v":0},{"$f":"+'Schedule IIIA (EBS)'!P23","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q23","v":0},{"$f":"+'Schedule IIIA (EBS)'!R23","v":0},{"$f":"+'Schedule IIIA (EBS)'!S23","v":0},{"$f":"+'Schedule IIIA (EBS)'!T23","v":0},{"$f":"+'Schedule IIIA (EBS)'!U23","v":0},{"$f":"+'Schedule IIIA (EBS)'!V23","v":0}]
[null,"US Professional Non-Proportional","Schedule III(a), Line (15)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB24=\"True\",G54,'Schedule III (EBS)'!F24)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E24","v":0},{"$f":"+'Schedule IIIA (EBS)'!F24","v":0},{"$f":"+'Schedule IIIA (EBS)'!G24","v":0},{"$f":"+'Schedule IIIA (EBS)'!H24","v":0},{"$f":"+'Schedule IIIA (EBS)'!I24","v":0},{"$f":"+'Schedule IIIA (EBS)'!J24","v":0},{"$f":"+'Schedule IIIA (EBS)'!K24","v":0},{"$f":"+'Schedule IIIA (EBS)'!L24","v":0},{"$f":"+'Schedule IIIA (EBS)'!M24","v":0},{"$f":"+'Schedule IIIA (EBS)'!N24","v":0},{"$f":"+'Schedule IIIA (EBS)'!O24","v":0},{"$f":"+'Schedule IIIA (EBS)'!P24","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q24","v":0},{"$f":"+'Schedule IIIA (EBS)'!R24","v":0},{"$f":"+'Schedule IIIA (EBS)'!S24","v":0},{"$f":"+'Schedule IIIA (EBS)'!T24","v":0},{"$f":"+'Schedule IIIA (EBS)'!U24","v":0},{"$f":"+'Schedule IIIA (EBS)'!V24","v":0}]
[null,"US Specialty","Schedule III(a), Line (16)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB25=\"True\",G55,'Schedule III (EBS)'!F25)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E25","v":0},{"$f":"+'Schedule IIIA (EBS)'!F25","v":0},{"$f":"+'Schedule IIIA (EBS)'!G25","v":0},{"$f":"+'Schedule IIIA (EBS)'!H25","v":0},{"$f":"+'Schedule IIIA (EBS)'!I25","v":0},{"$f":"+'Schedule IIIA (EBS)'!J25","v":0},{"$f":"+'Schedule IIIA (EBS)'!K25","v":0},{"$f":"+'Schedule IIIA (EBS)'!L25","v":0},{"$f":"+'Schedule IIIA (EBS)'!M25","v":0},{"$f":"+'Schedule IIIA (EBS)'!N25","v":0},{"$f":"+'Schedule IIIA (EBS)'!O25","v":0},{"$f":"+'Schedule IIIA (EBS)'!P25","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q25","v":0},{"$f":"+'Schedule IIIA (EBS)'!R25","v":0},{"$f":"+'Schedule IIIA (EBS)'!S25","v":0},{"$f":"+'Schedule IIIA (EBS)'!T25","v":0},{"$f":"+'Schedule IIIA (EBS)'!U25","v":0},{"$f":"+'Schedule IIIA (EBS)'!V25","v":0}]
[null,"US Specialty Non-Proportional","Schedule III(a), Line (17)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB26=\"True\",G56,'Schedule III (EBS)'!F26)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E26","v":0},{"$f":"+'Schedule IIIA (EBS)'!F26","v":0},{"$f":"+'Schedule IIIA (EBS)'!G26","v":0},{"$f":"+'Schedule IIIA (EBS)'!H26","v":0},{"$f":"+'Schedule IIIA (EBS)'!I26","v":0},{"$f":"+'Schedule IIIA (EBS)'!J26","v":0},{"$f":"+'Schedule IIIA (EBS)'!K26","v":0},{"$f":"+'Schedule IIIA (EBS)'!L26","v":0},{"$f":"+'Schedule IIIA (EBS)'!M26","v":0},{"$f":"+'Schedule IIIA (EBS)'!N26","v":0},{"$f":"+'Schedule IIIA (EBS)'!O26","v":0},{"$f":"+'Schedule IIIA (EBS)'!P26","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q26","v":0},{"$f":"+'Schedule IIIA (EBS)'!R26","v":0},{"$f":"+'Schedule IIIA (EBS)'!S26","v":0},{"$f":"+'Schedule IIIA (EBS)'!T26","v":0},{"$f":"+'Schedule IIIA (EBS)'!U26","v":0},{"$f":"+'Schedule IIIA (EBS)'!V26","v":0}]
[null,"International Motor","Schedule III(a), Line (18)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB27=\"True\",G57,'Schedule III (EBS)'!F27)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E27","v":0},{"$f":"+'Schedule IIIA (EBS)'!F27","v":0},{"$f":"+'Schedule IIIA (EBS)'!G27","v":0},{"$f":"+'Schedule IIIA (EBS)'!H27","v":0},{"$f":"+'Schedule IIIA (EBS)'!I27","v":0},{"$f":"+'Schedule IIIA (EBS)'!J27","v":0},{"$f":"+'Schedule IIIA (EBS)'!K27","v":0},{"$f":"+'Schedule IIIA (EBS)'!L27","v":0},{"$f":"+'Schedule IIIA (EBS)'!M27","v":0},{"$f":"+'Schedule IIIA (EBS)'!N27","v":0},{"$f":"+'Schedule IIIA (EBS)'!O27","v":0},{"$f":"+'Schedule IIIA (EBS)'!P27","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q27","v":0},{"$f":"+'Schedule IIIA (EBS)'!R27","v":0},{"$f":"+'Schedule IIIA (EBS)'!S27","v":0},{"$f":"+'Schedule IIIA (EBS)'!T27","v":0},{"$f":"+'Schedule IIIA (EBS)'!U27","v":0},{"$f":"+'Schedule IIIA (EBS)'!V27","v":0}]
[null,"International Motor Non-Proportional","Schedule III(a), Line (19)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB28=\"True\",G58,'Schedule III (EBS)'!F28)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E28","v":0},{"$f":"+'Schedule IIIA (EBS)'!F28","v":0},{"$f":"+'Schedule IIIA (EBS)'!G28","v":0},{"$f":"+'Schedule IIIA (EBS)'!H28","v":0},{"$f":"+'Schedule IIIA (EBS)'!I28","v":0},{"$f":"+'Schedule IIIA (EBS)'!J28","v":0},{"$f":"+'Schedule IIIA (EBS)'!K28","v":0},{"$f":"+'Schedule IIIA (EBS)'!L28","v":0},{"$f":"+'Schedule IIIA (EBS)'!M28","v":0},{"$f":"+'Schedule IIIA (EBS)'!N28","v":0},{"$f":"+'Schedule IIIA (EBS)'!O28","v":0},{"$f":"+'Schedule IIIA (EBS)'!P28","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q28","v":0},{"$f":"+'Schedule IIIA (EBS)'!R28","v":0},{"$f":"+'Schedule IIIA (EBS)'!S28","v":0},{"$f":"+'Schedule IIIA (EBS)'!T28","v":0},{"$f":"+'Schedule IIIA (EBS)'!U28","v":0},{"$f":"+'Schedule IIIA (EBS)'!V28","v":0}]
[null,"International Casualty Non-Motor","Schedule III(a), Line (20)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB29=\"True\",G59,'Schedule III (EBS)'!F29)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E29","v":0},{"$f":"+'Schedule IIIA (EBS)'!F29","v":0},{"$f":"+'Schedule IIIA (EBS)'!G29","v":0},{"$f":"+'Schedule IIIA (EBS)'!H29","v":0},{"$f":"+'Schedule IIIA (EBS)'!I29","v":0},{"$f":"+'Schedule IIIA (EBS)'!J29","v":0},{"$f":"+'Schedule IIIA (EBS)'!K29","v":0},{"$f":"+'Schedule IIIA (EBS)'!L29","v":0},{"$f":"+'Schedule IIIA (EBS)'!M29","v":0},{"$f":"+'Schedule IIIA (EBS)'!N29","v":0},{"$f":"+'Schedule IIIA (EBS)'!O29","v":0},{"$f":"+'Schedule IIIA (EBS)'!P29","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q29","v":0},{"$f":"+'Schedule IIIA (EBS)'!R29","v":0},{"$f":"+'Schedule IIIA (EBS)'!S29","v":0},{"$f":"+'Schedule IIIA (EBS)'!T29","v":0},{"$f":"+'Schedule IIIA (EBS)'!U29","v":0},{"$f":"+'Schedule IIIA (EBS)'!V29","v":0}]
[null,"International Casualty Non-Motor Non-Proportional","Schedule III(a), Line (21)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB30=\"True\",G60,'Schedule III (EBS)'!F30)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E30","v":0},{"$f":"+'Schedule IIIA (EBS)'!F30","v":0},{"$f":"+'Schedule IIIA (EBS)'!G30","v":0},{"$f":"+'Schedule IIIA (EBS)'!H30","v":0},{"$f":"+'Schedule IIIA (EBS)'!I30","v":0},{"$f":"+'Schedule IIIA (EBS)'!J30","v":0},{"$f":"+'Schedule IIIA (EBS)'!K30","v":0},{"$f":"+'Schedule IIIA (EBS)'!L30","v":0},{"$f":"+'Schedule IIIA (EBS)'!M30","v":0},{"$f":"+'Schedule IIIA (EBS)'!N30","v":0},{"$f":"+'Schedule IIIA (EBS)'!O30","v":0},{"$f":"+'Schedule IIIA (EBS)'!P30","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q30","v":0},{"$f":"+'Schedule IIIA (EBS)'!R30","v":0},{"$f":"+'Schedule IIIA (EBS)'!S30","v":0},{"$f":"+'Schedule IIIA (EBS)'!T30","v":0},{"$f":"+'Schedule IIIA (EBS)'!U30","v":0},{"$f":"+'Schedule IIIA (EBS)'!V30","v":0}]
[null,"Retro Property","Schedule III(a), Line (22)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB31=\"True\",G61,'Schedule III (EBS)'!F31)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E31","v":0},{"$f":"+'Schedule IIIA (EBS)'!F31","v":0},{"$f":"+'Schedule IIIA (EBS)'!G31","v":0},{"$f":"+'Schedule IIIA (EBS)'!H31","v":0},{"$f":"+'Schedule IIIA (EBS)'!I31","v":0},{"$f":"+'Schedule IIIA (EBS)'!J31","v":0},{"$f":"+'Schedule IIIA (EBS)'!K31","v":0},{"$f":"+'Schedule IIIA (EBS)'!L31","v":0},{"$f":"+'Schedule IIIA (EBS)'!M31","v":0},{"$f":"+'Schedule IIIA (EBS)'!N31","v":0},{"$f":"+'Schedule IIIA (EBS)'!O31","v":0},{"$f":"+'Schedule IIIA (EBS)'!P31","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q31","v":0},{"$f":"+'Schedule IIIA (EBS)'!R31","v":0},{"$f":"+'Schedule IIIA (EBS)'!S31","v":0},{"$f":"+'Schedule IIIA (EBS)'!T31","v":0},{"$f":"+'Schedule IIIA (EBS)'!U31","v":0},{"$f":"+'Schedule IIIA (EBS)'!V31","v":0}]
[null,"Structured / Finite Reinsurance","Schedule III(a), Line (23)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB32=\"True\",G62,'Schedule III (EBS)'!F32)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E32","v":0},{"$f":"+'Schedule IIIA (EBS)'!F32","v":0},{"$f":"+'Schedule IIIA (EBS)'!G32","v":0},{"$f":"+'Schedule IIIA (EBS)'!H32","v":0},{"$f":"+'Schedule IIIA (EBS)'!I32","v":0},{"$f":"+'Schedule IIIA (EBS)'!J32","v":0},{"$f":"+'Schedule IIIA (EBS)'!K32","v":0},{"$f":"+'Schedule IIIA (EBS)'!L32","v":0},{"$f":"+'Schedule IIIA (EBS)'!M32","v":0},{"$f":"+'Schedule IIIA (EBS)'!N32","v":0},{"$f":"+'Schedule IIIA (EBS)'!O32","v":0},{"$f":"+'Schedule IIIA (EBS)'!P32","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q32","v":0},{"$f":"+'Schedule IIIA (EBS)'!R32","v":0},{"$f":"+'Schedule IIIA (EBS)'!S32","v":0},{"$f":"+'Schedule IIIA (EBS)'!T32","v":0},{"$f":"+'Schedule IIIA (EBS)'!U32","v":0},{"$f":"+'Schedule IIIA (EBS)'!V32","v":0}]
[null,"Health","Schedule III(a), Line (24)",0,0,1,0,{"$f":"IF('Schedule IIIA (EBS)'!AB33=\"True\",G63,'Schedule III (EBS)'!F33)","v":0},{"$f":"+'Schedule IIIA (EBS)'!E33","v":0},{"$f":"+'Schedule IIIA (EBS)'!F33","v":0},{"$f":"+'Schedule IIIA (EBS)'!G33","v":0},{"$f":"+'Schedule IIIA (EBS)'!H33","v":0},{"$f":"+'Schedule IIIA (EBS)'!I33","v":0},{"$f":"+'Schedule IIIA (EBS)'!J33","v":0},{"$f":"+'Schedule IIIA (EBS)'!K33","v":0},{"$f":"+'Schedule IIIA (EBS)'!L33","v":0},{"$f":"+'Schedule IIIA (EBS)'!M33","v":0},{"$f":"+'Schedule IIIA (EBS)'!N33","v":0},{"$f":"+'Schedule IIIA (EBS)'!O33","v":0},{"$f":"+'Schedule IIIA (EBS)'!P33","v":0},{"$f":"+'Schedule IIIA (EBS)'!Q33","v":0},{"$f":"+'Schedule IIIA (EBS)'!R33","v":0},{"$f":"+'Schedule IIIA (EBS)'!S33","v":0},{"$f":"+'Schedule IIIA (EBS)'!T33","v":0},{"$f":"+'Schedule IIIA (EBS)'!U33","v":0},{"$f":"+'Schedule IIIA (EBS)'!V33","v":0}]
[]
[null,"(a) TOTAL",null,{"$f":"SUM(D40:D63)","v":0},{"$f":"SUM(E40:E63)","v":0},null,{"$f":"SUM(G40:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Credit Risk","index":124,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[[75,0,75,1],[1,5,1,6]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"Credit Risk ($000)"]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,"(1)","(2)","(3)"]
[]
[]
[null,"TYPE OF ",null,"RECEIVABLES/","CAPITAL","REQUIRED"]
[null,"DEBTOR","STATEMENT SOURCE","RECOVERABLES","FACTOR","CAPITAL"]
[]
[null,"(a)  Accounts and Premiums Receivable",null,null,null,"(1) x (2)"]
[]
[null,"In Course of Collection","Form 1EBS, Line (10a)",{"$f":"'Form 1EBS'!F61","v":0},0.05,{"$f":"IF($D$11<0,0,$D$11*$E$11)","v":0}]
[null,"Receivables From Retrocessional Contracts Less: Collateralized Balances","Form 1EBS, Line (10c) Less Notes to Form 1EBS, Line (10)",{"$f":"'Form 1EBS'!F62-'Form 1EBS'!F225","v":0},0.1,{"$f":"$D$12*$E$12","v":0}]
[]
[null,"(a)  SUBTOTAL - ACCOUNTS AND PREMIUMS RECEIVABLE",null,{"$f":"SUM(D11:D12)","v":0},null,{"$f":"IF(SUM(F11:F12)>=0,SUM(F11:F12),0)","v":0}]
[]
[null,"(b)  All Other Receivables"]
[]
[null,"Advances to Affiliates ","Form 1EBS, Line (4g)",{"$f":"'Form 1EBS'!F41","v":0},0.05,{"$f":"IF($D$18<0,0,$D$18*$E$18)","v":0}]
[null,"Accrued Investment Income","Form 1EBS, Line (9)",{"$f":"'Form 1EBS'!F58","v":0},2.5000000000000001E-2,{"$f":"IF($D$19<0,0,$D$19*$E$19)","v":0}]
[null,"Policy Loans","Form 1EBS, Line (6)",{"$f":"'Form 1EBS'!F49","v":0},0,{"$f":"IF($D$20<0,0,$D$20*$E$20)","v":0}]
[]
[null,"(b)  SUBTOTAL - ALL OTHER RECEIVABLES",null,{"$f":"SUM(D18:D20)","v":0},null,{"$f":"IF(SUM(F18:F20)>=0,SUM(F18:F20),0)","v":0}]
[]
[]
[]
[null,"TYPE OF "]
[null,"DEBTOR","STATEMENT SOURCE","NET QUALIFYING EXPOSURE",null,"CAPITAL FACTOR"]
[]
[null,"(c) Particulars of Reinsurance Balances By BSCR Rating",null,null,null,"Max(0, (Column (1) x Column (2) ))"]
[null,0]
[null,"BSCR Rating 0","Schedule XVIII EBS, Column O",{"$f":"+'Schedule XVIII (EBS)'!R84","v":0},0,{"$f":"MAX(0,(D31*E31))","v":0}]
[null,"BSCR Rating 1","Schedule XVIII EBS, Column O",{"$f":"+'Schedule XVIII (EBS)'!R85","v":0},7.0000000000000001E-3,{"$f":"MAX(0,(D32*E32))","v":0}]
[null,"BSCR Rating 2","Schedule XVIII EBS, Column O",{"$f":"+'Schedule XVIII (EBS)'!R86","v":0},1.4999999999999999E-2,0]
[null,"BSCR Rating 3","Schedule XVIII EBS, Column O",{"$f":"+'Schedule XVIII (EBS)'!R87","v":0},3.5000000000000003E-2,0]
[null,"BSCR Rating 4","Schedule XVIII EBS, Column O",{"$f":"+'Schedule XVIII (EBS)'!R88","v":0},7.0000000000000007E-2,0]
[null,"BSCR Rating 5","Schedule XVIII EBS, Column O",{"$f":"+'Schedule XVIII (EBS)'!R89","v":0},0.12,0]
[null,"BSCR Rating 6","Schedule XVIII EBS, Column O",{"$f":"+'Schedule XVIII (EBS)'!R90","v":0},0.2,0]
[null,"BSCR Rating 7","Schedule XVIII EBS, Column O",{"$f":"+'Schedule XVIII (EBS)'!R91","v":0},0.27,0]
[null,"BSCR Rating 8","Schedule XVIII EBS, Column O",{"$f":"+'Schedule XVIII (EBS)'!R92","v":0},0.35,0]
[]
[null,"Total",null,{"$f":"SUM(D31:D40)","v":0},null,{"$f":"SUM(F31:F40)","v":0}]
[]
[null,"Diversification Adjustment up to 40%","Schedule XVIII EBS, Column O",null,{"$f":"'Schedule XVIII (EBS)'!R101","v":0},{"$f":"SUM(F31:F39)*-('Schedule XVIII (EBS)'!R101)","v":0}]
[]
[null,"(c)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES BY BSCR RATING",null,{"$f":"SUM(D31:D39)","v":0},null,{"$f":"SUM(F40:F43)","v":0}]
[]
[null,"(d)  TOTAL CREDIT RISK  [ (a) + (b) + (c) ]",null,{"$f":"D45+D22+D14","v":0},null,{"$f":"F45+F22+F14","v":0}]

{"sheet":"Credit Risk (Revised)","index":125,"n_rows":84,"n_cols":8,"rows_kept":84,"cut":false,"hidden":false,"merged":[[1,7,1,8],[86,0,86,1]]}
["CREDIT RISK (REVISED)",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"Credit Risk ($000)"]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,null,null,"(1)","(2)","(3)"]
[]
[]
[null,"TYPE OF ",null,null,null,"RECEIVABLES/","CAPITAL","REQUIRED"]
[null,"DEBTOR",null,"STATEMENT SOURCE",null,"RECOVERABLES","FACTOR","CAPITAL"]
[]
[null,"(a)  Accounts and Premiums Receivable",null,null,null,null,null,"(1) x (2)"]
[]
[null,"In Course of Collection",null,"Form 1EBS, Line (10a)",null,{"$f":"'Form 1EBS'!F61","v":0},0.05,{"$f":"IF($F$11<0,0,$F$11*$G$11)","v":0}]
[null,"Deferred - Not Yet Due",null,"Form 1, Line (10b)",null,{"$f":"'Form 1'!F66","v":0},0.05,{"$f":"IF($F$12<0,0,$F$12*$G$12)","v":0}]
[null,"Receivables From Retrocessional Contracts Less: Collateralized Balances",null,"Form 1EBS, Line (10c) Less Notes to Form 1EBS, Line (10)",null,{"$f":"'Form 1EBS'!F62-'Form 1EBS'!F225","v":0},0.1,{"$f":"$F$13*$G$13","v":0}]
[]
[null,"(a)  SUBTOTAL - ACCOUNTS AND PREMIUMS RECEIVABLE",null,null,null,{"$f":"SUM(F11:F13)","v":0},null,{"$f":"IF(SUM(H11:H13)>=0,SUM(H11:H13),0)","v":0}]
[]
[null,"(b)  All Other Receivables"]
[]
[null,"Advances to Affiliates ",null,"Form 1EBS, Line (4g)",null,{"$f":"'Form 1EBS'!F41","v":0},0.05,{"$f":"IF($F$19<0,0,$F$19*$G$19)","v":0}]
[null,"Accrued Investment Income",null,"Form 1EBS, Line (9)",null,{"$f":"'Form 1EBS'!F58","v":0},2.5000000000000001E-2,{"$f":"IF($F$20<0,0,$F$20*$G$20)","v":0}]
[null,"Policy Loans",null,"Form 1EBS, Line (6)",null,{"$f":"'Form 1EBS'!F49","v":0},0,{"$f":"IF($F$21<0,0,$F$21*$G$21)","v":0}]
[null,"Balances receivable on sale of investments",null,"Form 1EBS, Line (13f)",null,{"$f":"'Form 1EBS'!F83","v":0},2.5000000000000001E-2,{"$f":"IF($F$22<0,0,$F$22*$G$22)","v":0}]
[]
[null,"(b)  SUBTOTAL - ALL OTHER RECEIVABLES",null,null,null,{"$f":"SUM(F19:F22)","v":0},null,{"$f":"IF(SUM(H19:H22)>=0,SUM(H19:H22),0)","v":0}]
[]
[null,"(c)(i) Particulars of Reinsurance Balances For Current Year By BSCR Rating",null,null,null,null,null,"Max(0, (Column (1) x Column (2) ))"]
[null,0]
[null,"BSCR Rating 0",null,"Schedule XVIII EBS, Column O",null,{"$f":"+'Schedule XVIII (EBS)'!R84","v":0},0,{"$f":"MAX(0,(F28*G28))","v":0}]
[null,"BSCR Rating 1",null,"Schedule XVIII EBS, Column O",null,{"$f":"+'Schedule XVIII (EBS)'!R85","v":0},7.0000000000000001E-3,{"$f":"MAX(0,(F29*G29))","v":0}]
[null,"BSCR Rating 2",null,"Schedule XVIII EBS, Column O",null,{"$f":"+'Schedule XVIII (EBS)'!R86","v":0},1.4999999999999999E-2,0]
[null,"BSCR Rating 3",null,"Schedule XVIII EBS, Column O",null,{"$f":"+'Schedule XVIII (EBS)'!R87","v":0},3.5000000000000003E-2,0]
[null,"BSCR Rating 4",null,"Schedule XVIII EBS, Column O",null,{"$f":"+'Schedule XVIII (EBS)'!R88","v":0},7.0000000000000007E-2,0]
[null,"BSCR Rating 5",null,"Schedule XVIII EBS, Column O",null,{"$f":"+'Schedule XVIII (EBS)'!R89","v":0},0.12,0]
[null,"BSCR Rating 6",null,"Schedule XVIII EBS, Column O",null,{"$f":"+'Schedule XVIII (EBS)'!R90","v":0},0.2,0]
[null,"BSCR Rating 7",null,"Schedule XVIII EBS, Column O",null,{"$f":"+'Schedule XVIII (EBS)'!R91","v":0},0.27,0]
[null,"BSCR Rating 8",null,"Schedule XVIII EBS, Column O",null,{"$f":"+'Schedule XVIII (EBS)'!R92","v":0},0.35,0]
[]
[null,"Total",null,null,null,{"$f":"SUM(F28:F37)","v":0},null,{"$f":"SUM(H28:H37)","v":0}]
[]
[null,"Diversification Adjustment up to 40%",null,"Schedule XVIII EBS, Column O",null,null,{"$f":"'Schedule XVIII (EBS)'!R101","v":0},{"$f":"SUM(H28:H36)*-('Schedule XVIII (EBS)'!R101)","v":0}]
[]
[null,"(c)(i)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES BY BSCR RATING",null,null,null,{"$f":"SUM(F28:F36)","v":0},null,{"$f":"SUM(H37:H40)","v":0}]
[]
[null,"(c)(ii) Particulars of Reinsurance Balances For Future Premium By BSCR Rating"]
[null,null,null,"(A)",null,"(B)","(C) ","(A) x (B) x (C) "]
[null,0]
[null,"Premium Risk Capital Charge (Gross)",null,{"$f":"'Premium Risk (Revised)'!Q59","v":0}]
[null,"Premium Risk Capital Charge (Net)",null,{"$f":"'Premium Risk (Revised)'!N59","v":0}]
[null,"Reinsurance Asset - Premium Risk",null,{"$f":"D47-D48","v":0}]
[null,0]
[null,"BSCR Rating 0",null,{"$f":"IF($F$38<>0, $D$49*F28/$F$38, 0)","v":0},null,{"$f":"IF($D$61=0,0,D51/$D$61)","v":0},0,{"$f":"IF($D$49<0,0,$D$49*F51*G51)","v":0}]
[null,"BSCR Rating 1",null,{"$f":"IF($F$38<>0, $D$49*F29/$F$38, 0)","v":0},null,{"$f":"IF($D$61=0,0,D52/$D$61)","v":0},7.0000000000000001E-3,{"$f":"IF($D$49<0,0,$D$49*F52*G52)","v":0}]
[null,"BSCR Rating 2",null,{"$f":"IF($F$38<>0, $D$49*F30/$F$38, 0)","v":0},null,0,1.4999999999999999E-2,0]
[null,"BSCR Rating 3",null,{"$f":"IF($F$38<>0, $D$49*F31/$F$38, 0)","v":0},null,0,3.5000000000000003E-2,0]
[null,"BSCR Rating 4",null,{"$f":"IF($F$38<>0, $D$49*F32/$F$38, D49)","v":0},null,0,7.0000000000000007E-2,0]
[null,"BSCR Rating 5",null,{"$f":"IF($F$38<>0, $D$49*F33/$F$38, 0)","v":0},null,0,0.12,0]
[null,"BSCR Rating 6",null,{"$f":"IF($F$38<>0, $D$49*F34/$F$38, 0)","v":0},null,0,0.2,0]
[null,"BSCR Rating 7",null,{"$f":"IF($F$38<>0, $D$49*F35/$F$38, 0)","v":0},null,0,0.27,0]
[null,"BSCR Rating 8",null,{"$f":"IF($F$38<>0, $D$49*F36/$F$38, 0)","v":0},null,0,0.35,0]
[]
[null,"Total",null,{"$f":"SUM(D51:D60)","v":0},null,{"$f":"SUM(F51:F60)","v":0},null,{"$f":"SUM(H51:H60)","v":0}]
[]
[null,"Diversification Adjustment up to 40%",null,"Schedule XVIII EBS, Column O",null,null,{"$f":"G40","v":0},{"$f":"SUM(H51:H59)*-('Schedule XVIII (EBS)'!R101)","v":0}]
[]
[null,"(c)(ii)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES BY BSCR RATING",null,null,null,null,null,{"$f":"SUM(H60:H63)","v":0}]
[]
[null,"(c)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES BY BSCR RATING (MAX OF (C)(I) AND (C)(II)",null,null,null,null,null,{"$f":"MAX(H65,H42)","v":0}]
[]
[null,"(d) Counterparty Default Risk for OTC Derivatives"]
[]
[null,null,"Market Value of Derivatives with Positive Market Value","Market Value of Derivatives with Negative Market Value","Market Value of Collateral, Excluding any overcollateralization","Capital Factor","Haircut on Collateral"]
[null,"BSCR Rating 0 ",{"$f":"'Schedule IIB (EBS)'!D84+'Schedule IIC (EBS)'!D84+'Schedule IID (EBS)'!D84+'Schedule IIE (EBS)'!D84+'Schedule IIF (EBS)'!D84","v":0},{"$f":"'Schedule IIB (EBS)'!F84+'Schedule IIC (EBS)'!F84+'Schedule IID (EBS)'!F84+'Schedule IIE (EBS)'!F84+'Schedule IIF (EBS)'!F84","v":0},{"$f":"'Schedule IIB (EBS)'!H84+'Schedule IIC (EBS)'!H84+'Schedule IID (EBS)'!H84+'Schedule IIE (EBS)'!H84+'Schedule IIF (EBS)'!H84","v":0},0,0.03,{"$f":"MAX(0,C72-(1-G72)*MIN(C72,E72))*F72","v":0}]
[null,"BSCR Rating 1",{"$f":"'Schedule IIB (EBS)'!D85+'Schedule IIC (EBS)'!D85+'Schedule IID (EBS)'!D85+'Schedule IIE (EBS)'!D85+'Schedule IIF (EBS)'!D85","v":0},{"$f":"'Schedule IIB (EBS)'!F85+'Schedule IIC (EBS)'!F85+'Schedule IID (EBS)'!F85+'Schedule IIE (EBS)'!F85+'Schedule IIF (EBS)'!F85","v":0},{"$f":"'Schedule IIB (EBS)'!H85+'Schedule IIC (EBS)'!H85+'Schedule IID (EBS)'!H85+'Schedule IIE (EBS)'!H85+'Schedule IIF (EBS)'!H85","v":0},4.0000000000000001E-3,0.03,{"$f":"MAX(0,C73-(1-G73)*MIN(C73,E73))*F73","v":0}]
[null,"BSCR Rating 2",{"$f":"'Schedule IIB (EBS)'!D86+'Schedule IIC (EBS)'!D86+'Schedule IID (EBS)'!D86+'Schedule IIE (EBS)'!D86+'Schedule IIF (EBS)'!D86","v":0},{"$f":"'Schedule IIB (EBS)'!F86+'Schedule IIC (EBS)'!F86+'Schedule IID (EBS)'!F86+'Schedule IIE (EBS)'!F86+'Schedule IIF (EBS)'!F86","v":0},{"$f":"'Schedule IIB (EBS)'!H86+'Schedule IIC (EBS)'!H86+'Schedule IID (EBS)'!H86+'Schedule IIE (EBS)'!H86+'Schedule IIF (EBS)'!H86","v":0},8.0000000000000002E-3,0.03,0]
[null,"BSCR Rating 3",{"$f":"'Schedule IIB (EBS)'!D87+'Schedule IIC (EBS)'!D87+'Schedule IID (EBS)'!D87+'Schedule IIE (EBS)'!D87+'Schedule IIF (EBS)'!D87","v":0},{"$f":"'Schedule IIB (EBS)'!F87+'Schedule IIC (EBS)'!F87+'Schedule IID (EBS)'!F87+'Schedule IIE (EBS)'!F87+'Schedule IIF (EBS)'!F87","v":0},{"$f":"'Schedule IIB (EBS)'!H87+'Schedule IIC (EBS)'!H87+'Schedule IID (EBS)'!H87+'Schedule IIE (EBS)'!H87+'Schedule IIF (EBS)'!H87","v":0},1.4999999999999999E-2,0.03,0]
[null,"BSCR Rating 4",{"$f":"'Schedule IIB (EBS)'!D88+'Schedule IIC (EBS)'!D88+'Schedule IID (EBS)'!D88+'Schedule IIE (EBS)'!D88+'Schedule IIF (EBS)'!D88","v":0},{"$f":"'Schedule IIB (EBS)'!F88+'Schedule IIC (EBS)'!F88+'Schedule IID (EBS)'!F88+'Schedule IIE (EBS)'!F88+'Schedule IIF (EBS)'!F88","v":0},{"$f":"'Schedule IIB (EBS)'!H88+'Schedule IIC (EBS)'!H88+'Schedule IID (EBS)'!H88+'Schedule IIE (EBS)'!H88+'Schedule IIF (EBS)'!H88","v":0},0.03,0.03,0]
[null,"BSCR Rating 5",{"$f":"'Schedule IIB (EBS)'!D89+'Schedule IIC (EBS)'!D89+'Schedule IID (EBS)'!D89+'Schedule IIE (EBS)'!D89+'Schedule IIF (EBS)'!D89","v":0},{"$f":"'Schedule IIB (EBS)'!F89+'Schedule IIC (EBS)'!F89+'Schedule IID (EBS)'!F89+'Schedule IIE (EBS)'!F89+'Schedule IIF (EBS)'!F89","v":0},{"$f":"'Schedule IIB (EBS)'!H89+'Schedule IIC (EBS)'!H89+'Schedule IID (EBS)'!H89+'Schedule IIE (EBS)'!H89+'Schedule IIF (EBS)'!H89","v":0},0.08,0.03,0]
[null,"BSCR Rating 6",{"$f":"'Schedule IIB (EBS)'!D90+'Schedule IIC (EBS)'!D90+'Schedule IID (EBS)'!D90+'Schedule IIE (EBS)'!D90+'Schedule IIF (EBS)'!D90","v":0},{"$f":"'Schedule IIB (EBS)'!F90+'Schedule IIC (EBS)'!F90+'Schedule IID (EBS)'!F90+'Schedule IIE (EBS)'!F90+'Schedule IIF (EBS)'!F90","v":0},{"$f":"'Schedule IIB (EBS)'!H90+'Schedule IIC (EBS)'!H90+'Schedule IID (EBS)'!H90+'Schedule IIE (EBS)'!H90+'Schedule IIF (EBS)'!H90","v":0},0.15,0.03,0]
[null,"BSCR Rating 7",{"$f":"'Schedule IIB (EBS)'!D91+'Schedule IIC (EBS)'!D91+'Schedule IID (EBS)'!D91+'Schedule IIE (EBS)'!D91+'Schedule IIF (EBS)'!D91","v":0},{"$f":"'Schedule IIB (EBS)'!F91+'Schedule IIC (EBS)'!F91+'Schedule IID (EBS)'!F91+'Schedule IIE (EBS)'!F91+'Schedule IIF (EBS)'!F91","v":0},{"$f":"'Schedule IIB (EBS)'!H91+'Schedule IIC (EBS)'!H91+'Schedule IID (EBS)'!H91+'Schedule IIE (EBS)'!H91+'Schedule IIF (EBS)'!H91","v":0},0.26300000000000001,0.03,0]
[null,"BSCR Rating 8",{"$f":"'Schedule IIB (EBS)'!D92+'Schedule IIC (EBS)'!D92+'Schedule IID (EBS)'!D92+'Schedule IIE (EBS)'!D92+'Schedule IIF (EBS)'!D92","v":0},{"$f":"'Schedule IIB (EBS)'!F92+'Schedule IIC (EBS)'!F92+'Schedule IID (EBS)'!F92+'Schedule IIE (EBS)'!F92+'Schedule IIF (EBS)'!F92","v":0},{"$f":"'Schedule IIB (EBS)'!H92+'Schedule IIC (EBS)'!H92+'Schedule IID (EBS)'!H92+'Schedule IIE (EBS)'!H92+'Schedule IIF (EBS)'!H92","v":0},0.35,0.03,0]
[]
[null,"(d)  SUBTOTAL - COUNTERPARTY DEFAULT RISK FOR OTC DERIVATIVES",null,null,null,null,null,{"$f":"SUM(H72:H80)","v":0}]
[]
[null,"(d)  TOTAL CREDIT RISK  [ (a) + (b) + (c) ]",null,null,null,{"$f":"F42+F24+F15","v":0},null,{"$f":"H24+H15+H67+H82","v":0}]

{"sheet":"Premium Risk","index":126,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,7,1,8],[5,2,6,2]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"Premium Risk For General Business ($000)"]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,"(1)","(2)","(3)","(4)","(5)"]
[]
[null,null,null,"GROSS","NET","GEO"]
[null,null,"STATEMENT SOURCE","PREMIUMS","PREMIUMS","DIVERSIFIED","CAPITAL","REQUIRED"]
[null,"LINE OF GENERAL BUSINESS",null,"WRITTEN","WRITTEN","PREMIUMS","FACTOR","CAPITAL"]
[]
[null,null,null,null,null,null,null,"(3) x (4)"]
[]
[null,"Property Catastrophe","Schedule IV, Line (1)",{"$f":"+'Schedule IVA'!M11","v":0},{"$f":"+'Schedule IVA'!Q11","v":0},{"$f":"+'Geographic Diversification'!H9","v":0},0,{"$f":"IF($F$11<0,0,$F$11*$G$11)","v":0}]
[null,"Property","Schedule IV, Line (2)",{"$f":"+'Schedule IVA'!M12","v":0},{"$f":"+'Schedule IVA'!Q12","v":0},{"$f":"+'Geographic Diversification'!H10","v":0},0.49745002535505289,{"$f":"IF($F$12<0,0,$F$12*$G$12)","v":0}]
[null,"Property Non-Proportional","Schedule IV, Line (3)",{"$f":"+'Schedule IVA'!M13","v":0},{"$f":"+'Schedule IVA'!Q13","v":0},{"$f":"+'Geographic Diversification'!H11","v":0},0.51625715924082138,{"$f":"IF($F$13<0,0,$F$13*$G$13)","v":0}]
[null,"Personal Accident","Schedule IV, Line (4)",{"$f":"+'Schedule IVA'!M14","v":0},{"$f":"+'Schedule IVA'!Q14","v":0},{"$f":"+'Geographic Diversification'!H12","v":0},0.34115345724240687,{"$f":"IF($F$14<0,0,$F$14*$G$14)","v":0}]
[null,"Personal Accident Non-Proportional","Schedule IV, Line (5)",{"$f":"+'Schedule IVA'!M15","v":0},{"$f":"+'Schedule IVA'!Q15","v":0},{"$f":"+'Geographic Diversification'!H13","v":0},0.41221262895987398,{"$f":"IF($F$15<0,0,$F$15*$G$15)","v":0}]
[null,"Aviation","Schedule IV, Line (6)",{"$f":"+'Schedule IVA'!M16","v":0},{"$f":"+'Schedule IVA'!Q16","v":0},{"$f":"+'Geographic Diversification'!H14","v":0},0.48178449435856341,{"$f":"IF($F$16<0,0,$F$16*$G$16)","v":0}]
[null,"Aviation Non-Proportional","Schedule IV, Line (7)",{"$f":"+'Schedule IVA'!M17","v":0},{"$f":"+'Schedule IVA'!Q17","v":0},{"$f":"+'Geographic Diversification'!H15","v":0},0.48201231799963595,{"$f":"IF($F$17<0,0,$F$17*$G$17)","v":0}]
[null,"Credit / Surety","Schedule IV, Line (8)",{"$f":"+'Schedule IVA'!M18","v":0},{"$f":"+'Schedule IVA'!Q18","v":0},{"$f":"+'Geographic Diversification'!H16","v":0},0.3982052200525078,{"$f":"IF($F$18<0,0,$F$18*$G$18)","v":0}]
[null,"Credit / Surety Non-Proportional","Schedule IV, Line (9)",{"$f":"+'Schedule IVA'!M19","v":0},{"$f":"+'Schedule IVA'!Q19","v":0},{"$f":"+'Geographic Diversification'!H17","v":0},0.45356665999464663,{"$f":"IF($F$19<0,0,$F$19*$G$19)","v":0}]
[null,"Energy Offshore / Marine","Schedule IV, Line (10)",{"$f":"+'Schedule IVA'!M20","v":0},{"$f":"+'Schedule IVA'!Q20","v":0},{"$f":"+'Geographic Diversification'!H18","v":0},0.4210234465607684,{"$f":"IF($F$20<0,0,$F$20*$G$20)","v":0}]
[null,"Energy Offshore / Marine Non-Proportional","Schedule IV, Line (11)",{"$f":"+'Schedule IVA'!M21","v":0},{"$f":"+'Schedule IVA'!Q21","v":0},{"$f":"+'Geographic Diversification'!H19","v":0},0.47016820069929888,{"$f":"IF($F$21<0,0,$F$21*$G$21)","v":0}]
[null,"U.S. Casualty","Schedule IV, Line (12)",{"$f":"+'Schedule IVA'!M22","v":0},{"$f":"+'Schedule IVA'!Q22","v":0},{"$f":"+'Geographic Diversification'!H20","v":0},0.50272577892886261,{"$f":"IF($F$22<0,0,$F$22*$G$22)","v":0}]
[null,"U.S. Casualty Non-Proportional","Schedule IV, Line (13)",{"$f":"+'Schedule IVA'!M23","v":0},{"$f":"+'Schedule IVA'!Q23","v":0},{"$f":"+'Geographic Diversification'!H21","v":0},0.55581407345277534,{"$f":"IF($F$23<0,0,$F$23*$G$23)","v":0}]
[null,"U.S. Professional","Schedule IV, Line (14)",{"$f":"+'Schedule IVA'!M24","v":0},{"$f":"+'Schedule IVA'!Q24","v":0},{"$f":"+'Geographic Diversification'!H22","v":0},0.51225206482709473,{"$f":"IF($F$24<0,0,$F$24*$G$24)","v":0}]
[null,"U.S. Professional Non-Proportional","Schedule IV, Line (15)",{"$f":"+'Schedule IVA'!M25","v":0},{"$f":"+'Schedule IVA'!Q25","v":0},{"$f":"+'Geographic Diversification'!H23","v":0},0.53805556666757759,{"$f":"IF($F$25<0,0,$F$25*$G$25)","v":0}]
[null,"U.S. Specialty","Schedule IV, Line (16)",{"$f":"+'Schedule IVA'!M26","v":0},{"$f":"+'Schedule IVA'!Q26","v":0},{"$f":"+'Geographic Diversification'!H24","v":0},0.51436147942106603,{"$f":"IF($F$26<0,0,$F$26*$G$26)","v":0}]
[null,"U.S. Specialty Non-Proportional","Schedule IV, Line (17)",{"$f":"+'Schedule IVA'!M27","v":0},{"$f":"+'Schedule IVA'!Q27","v":0},{"$f":"+'Geographic Diversification'!H25","v":0},0.52697789035313269,{"$f":"IF($F$27<0,0,$F$27*$G$27)","v":0}]
[null,"International Motor","Schedule IV, Line (18)",{"$f":"+'Schedule IVA'!M28","v":0},{"$f":"+'Schedule IVA'!Q28","v":0},{"$f":"+'Geographic Diversification'!H26","v":0},0.4219175611793351,{"$f":"IF($F$28<0,0,$F$28*$G$28)","v":0}]
[null,"International Motor Non-Proportional","Schedule IV, Line (19)",{"$f":"+'Schedule IVA'!M29","v":0},{"$f":"+'Schedule IVA'!Q29","v":0},{"$f":"+'Geographic Diversification'!H27","v":0},0.48221088542932422,{"$f":"IF($F$29<0,0,$F$29*$G$29)","v":0}]
[null,"International Casualty Non-Motor","Schedule IV, Line (20)",{"$f":"+'Schedule IVA'!M30","v":0},{"$f":"+'Schedule IVA'!Q30","v":0},{"$f":"+'Geographic Diversification'!H28","v":0},0.50012106835589665,{"$f":"IF($F$30<0,0,$F$30*$G$30)","v":0}]
[null,"International Casualty Non-Motor Non-Proportional","Schedule IV, Line (21)",{"$f":"+'Schedule IVA'!M31","v":0},{"$f":"+'Schedule IVA'!Q31","v":0},{"$f":"+'Geographic Diversification'!H29","v":0},0.53551360019381988,{"$f":"IF($F$31<0,0,$F$31*$G$31)","v":0}]
[null,"Retro Property","Schedule IV, Line (22)",{"$f":"+'Schedule IVA'!M32","v":0},{"$f":"+'Schedule IVA'!Q32","v":0},{"$f":"+'Geographic Diversification'!H30","v":0},0.50803089843617277,{"$f":"IF($F$32<0,0,$F$32*$G$32)","v":0}]
[null,"Structured / Finite Reinsurance","Schedule IV, Line (23)",{"$f":"+'Schedule IVA'!M33","v":0},{"$f":"+'Schedule IVA'!Q33","v":0},{"$f":"+'Geographic Diversification'!H31","v":0},0.27200000000000002,{"$f":"IF($F$33<0,0,$F$33*$G$33)","v":0}]
[null,"Health","Schedule IV, Line (24)",{"$f":"+'Schedule IVA'!M34","v":0},{"$f":"+'Schedule IVA'!Q34","v":0},{"$f":"+'Geographic Diversification'!H32","v":0},0.15,{"$f":"IF($F$34<0,0,$F$34*$G$34)","v":0}]
[]
[null,"(a)  TOTAL",null,{"$f":"SUM(D11:D34)","v":0},{"$f":"SUM(E11:E34)","v":0},{"$f":"SUM(F11:F34)","v":0},null,{"$f":"SUM(H11:H34)","v":0}]
[]
[null,"(b)  CONCENTRATION ADJUSTMENT CALCULATION"]
[]
[null,"(i)","Maximum Premium [ Maximum (1a) excl Prop CAT ]",null,null,null,null,{"$f":"MAX(F12:F34)","v":0}]
[null,"(ii)","Total Premium [ Total (1a) excl Prop CAT ]",null,null,null,null,{"$f":"F36-F11","v":0}]
[null,"(iii)","Maximum Premium / Total Premium [ (i) / (ii) ]",null,null,null,null,{"$f":"IF(H41=0,0,H40/H41)","v":0}]
[null,"(iv)","Maximum Adjustment",null,null,null,null,{"$f":"'Reserve Risk'!H43","v":0.4}]
[null,"(v)","[ (iii) x (iv) ]",null,null,null,null,{"$f":"H42*H43","v":0}]
[null,"(vi)","Minimum Adjustment Factor",null,null,null,null,{"$f":"1-H43","v":0.6}]
[]
[null,"(b)  CONCENTRATION ADJUSTMENT FACTOR [ (v) + (vi) ]",null,null,null,null,null,{"$f":"H44+H45","v":0.6}]
[]
[null,"(c)  REQUIRED CAPITAL CHARGE  [ TOTAL (a) x (b) ]",null,null,null,null,null,{"$f":"IF(H36=0,0,H36*H47)","v":0}]
[]
[null,"(d)  CATASTROPHE PREMIUM ADJUSTMENT CALCULATION"]
[]
[null,"(i)","Average Annual Loss (AAL) Excluding Property Catastrophe",null,null,null,null,{"$f":"'Catastrophe Risk'!E10","v":0}]
[null,"(ii)","Industry Catastrophe Loss Ratio",null,null,null,null,{"$f":"'Catastrophe Risk'!E12","v":0.4}]
[null,"(iii)","Avg Capital Factor  [ Total (3c) / (Total (1a) excl Prop CAT) ]",null,null,null,null,{"$f":"IF(H41=0,0,H49/H41)","v":0}]
[]
[null,"(d)  CATASTROPHE PREMIUM ADJUSTMENT  [ (i) / (ii) x (iii) ]",null,null,null,null,null,{"$f":"H53/H54*H55","v":0}]
[]
[null,"(e)  TOTAL PREMIUM RISK FOR GENERAL BUSINESS (ADJUSTED FOR CATASTROPHE PREMIUM)  [ (c) - (d) ]",null,null,null,null,null,{"$f":"IF(H49-H57>=0,H49-H57,0)","v":0}]

{"sheet":"Premium Risk (Revised)","index":127,"n_rows":59,"n_cols":20,"rows_kept":59,"cut":false,"hidden":false,"merged":[[5,2,6,2],[2,2,2,3]]}
["PREMIUM RISK (REVISED)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
["Premium Risk For General Business ($000)",null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[]
[null,null,null,"GROSS","NET","GEO","GEO","GEO","GEO","GEO","CAPITAL","CAPITAL","CAPITAL",null,null,null,"Capital Charges for Credit Risk"]
[null,null,"STATEMENT SOURCE","EXPOSURE","EXPOSURE","DIVERSIFIED","DIVERSIFIED","DIVERSIFIED","DIVERSIFIED","DIVERSIFIED","FACTOR 1","FACTOR 2","FACTOR 3","REQUIRED",null,null,"Gross Required"]
[null,"LINE OF GENERAL BUSINESS",null,"MEASURE","MEASURE","PREMIUMS","SCALAR","NET BASE EXPOSURE","NET FP (EXISTING)","NET FP (FUTURE)","NET BASE EXPOSURE","NET FP (EXISTING)","NET FP (FUTURE)","CAPITAL",null,null,"Capital "]
[]
[null,null,null,"(1)","(2)","(3)","(4)","(5)","(6)","(7)","(8)","(9)","(10)","(11)",null,null,null,null,"Scalars 2","Scalars 3"]
[]
[null,"Property Catastrophe","Schedule IVD, Line (1)",{"$f":"'Schedule IVD (EBS)'!Q9","v":0},{"$f":"'Schedule IVD (EBS)'!O9","v":0},{"$f":"'Geographic Div. (Revised)'!H9","v":0},{"$f":"IF(IFERROR(F11/E11,1)<0,1,IFERROR(F11/E11,1))","v":1},{"$f":"'Schedule IVD (EBS)'!I9*$G11","v":0},{"$f":"'Schedule IVD (EBS)'!K9*$G11","v":0},{"$f":"'Schedule IVD (EBS)'!M9*$G11","v":0},0,0.115,{"$f":"+L11*T11","v":5.7500000000000002E-2},{"$f":"IF($H11<0,0,$H11*$K11)+IF($I11<0,0,$I11*$L11)+IF($J11<0,0,$J11*$M11)","v":0},null,null,{"$f":"IF(H11=E11,MAX(D11*K11,0),IF(E11=F11,IF(D11<0,0,D11*(H11/F11)*K11),IF(D11<0,0,D11*(H11/E11)*K11)))\n+IF(I11=E11,MAX(D11*L11,0),IF(E11=F11,IF(D11<0,0,D11*(I11/F11)*L11),IF(D11<0,0,D11*(I11/E11)*L11)))\n+IF(J11=E11,MAX(D11*M11,0),IF(E11=F11,IF(D11<0,0,D11*(J11/F11)*M11),IF(D11<0,0,D11*(J11/E11)*M11)))","v":0},null,0,0.5]
[null,"Property","Schedule IVD, Line (2)",{"$f":"'Schedule IVD (EBS)'!Q10","v":0},{"$f":"'Schedule IVD (EBS)'!O10","v":0},{"$f":"'Geographic Div. (Revised)'!H10","v":0},{"$f":"IF(IFERROR(F12/E12,1)<0,1,IFERROR(F12/E12,1))","v":1},{"$f":"'Schedule IVD (EBS)'!I10*$G12","v":0},{"$f":"'Schedule IVD (EBS)'!K10*$G12","v":0},{"$f":"'Schedule IVD (EBS)'!M10*$G12","v":0},0.497450025355053,{"$f":"+K12*S12","v":0.12436250633876325},{"$f":"+L12*T12","v":6.2181253169381626E-2},{"$f":"IF($H12<0,0,$H12*$K12)+IF($I12<0,0,$I12*$L12)+IF($J12<0,0,$J12*$M12)","v":0},null,null,{"$f":"IF(H12=E12,MAX(D12*K12,0),IF(E12=F12,IF(D12<0,0,D12*(H12/F12)*K12),IF(D12<0,0,D12*(H12/E12)*K12)))\n+IF(I12=E12,MAX(D12*L12,0),IF(E12=F12,IF(D12<0,0,D12*(I12/F12)*L12),IF(D12<0,0,D12*(I12/E12)*L12)))\n+IF(J12=E12,MAX(D12*M12,0),IF(E12=F12,IF(D12<0,0,D12*(J12/F12)*M12),IF(D12<0,0,D12*(J12/E12)*M12)))","v":0},null,0.25,0.5]
[null,"Property Non-Proportional","Schedule IVD, Line (3)",{"$f":"'Schedule IVD (EBS)'!Q11","v":0},{"$f":"'Schedule IVD (EBS)'!O11","v":0},{"$f":"'Geographic Div. (Revised)'!H11","v":0},1,{"$f":"'Schedule IVD (EBS)'!I11*$G13","v":0},{"$f":"'Schedule IVD (EBS)'!K11*$G13","v":0},{"$f":"'Schedule IVD (EBS)'!M11*$G13","v":0},0.51625715924082105,{"$f":"+K13*S13","v":0.12906428981020526},6.4532144905102631E-2,{"$f":"IF($H13<0,0,$H13*$K13)+IF($I13<0,0,$I13*$L13)+IF($J13<0,0,$J13*$M13)","v":0},null,null,0,null,0.25,0.5]
[null,"Personal Accident","Schedule IVD, Line (4)",{"$f":"'Schedule IVD (EBS)'!Q12","v":0},{"$f":"'Schedule IVD (EBS)'!O12","v":0},{"$f":"'Geographic Div. (Revised)'!H12","v":0},1,{"$f":"'Schedule IVD (EBS)'!I12*$G14","v":0},{"$f":"'Schedule IVD (EBS)'!K12*$G14","v":0},{"$f":"'Schedule IVD (EBS)'!M12*$G14","v":0},0.34115345724240698,8.5288364310601744E-2,4.2644182155300872E-2,{"$f":"IF($H14<0,0,$H14*$K14)+IF($I14<0,0,$I14*$L14)+IF($J14<0,0,$J14*$M14)","v":0},null,null,0,null,0.25,0.5]
[null,"Personal Accident Non-Proportional","Schedule IVD, Line (5)",{"$f":"'Schedule IVD (EBS)'!Q13","v":0},{"$f":"'Schedule IVD (EBS)'!O13","v":0},{"$f":"'Geographic Div. (Revised)'!H13","v":0},1,{"$f":"'Schedule IVD (EBS)'!I13*$G15","v":0},{"$f":"'Schedule IVD (EBS)'!K13*$G15","v":0},{"$f":"'Schedule IVD (EBS)'!M13*$G15","v":0},0.41221262895987398,0.12366378868796218,6.1831894343981092E-2,0,null,null,0,null,0.3,0.5]
[null,"Aviation","Schedule IVD, Line (6)",{"$f":"'Schedule IVD (EBS)'!Q14","v":0},{"$f":"'Schedule IVD (EBS)'!O14","v":0},{"$f":"'Geographic Div. (Revised)'!H14","v":0},1,{"$f":"'Schedule IVD (EBS)'!I14*$G16","v":0},{"$f":"'Schedule IVD (EBS)'!K14*$G16","v":0},{"$f":"'Schedule IVD (EBS)'!M14*$G16","v":0},0.48178449435856302,0.14453534830756889,7.2267674153784447E-2,{"$f":"IF($H16<0,0,$H16*$K16)+IF($I16<0,0,$I16*$L16)+IF($J16<0,0,$J16*$M16)","v":0},null,null,0,null,0.3,0.5]
[null,"Aviation Non-Proportional","Schedule IVD, Line (7)",{"$f":"'Schedule IVD (EBS)'!Q15","v":0},{"$f":"'Schedule IVD (EBS)'!O15","v":0},{"$f":"'Geographic Div. (Revised)'!H15","v":0},1,{"$f":"'Schedule IVD (EBS)'!I15*$G17","v":0},{"$f":"'Schedule IVD (EBS)'!K15*$G17","v":0},{"$f":"'Schedule IVD (EBS)'!M15*$G17","v":0},0.48201231799963601,0.14460369539989079,7.2301847699945396E-2,0,null,null,0,null,0.3,0.5]
[null,"Credit / Surety","Schedule IVD, Line (8)",{"$f":"'Schedule IVD (EBS)'!Q16","v":0},{"$f":"'Schedule IVD (EBS)'!O16","v":0},{"$f":"'Geographic Div. (Revised)'!H16","v":0},1,{"$f":"'Schedule IVD (EBS)'!I16*$G18","v":0},{"$f":"'Schedule IVD (EBS)'!K16*$G18","v":0},{"$f":"'Schedule IVD (EBS)'!M16*$G18","v":0},0.39820522005250802,0.1194615660157524,5.9730783007876202E-2,0,null,null,0,null,0.3,0.5]
[null,"Credit / Surety Non-Proportional","Schedule IVD, Line (9)",{"$f":"'Schedule IVD (EBS)'!Q17","v":0},{"$f":"'Schedule IVD (EBS)'!O17","v":0},{"$f":"'Geographic Div. (Revised)'!H17","v":0},1,{"$f":"'Schedule IVD (EBS)'!I17*$G19","v":0},{"$f":"'Schedule IVD (EBS)'!K17*$G19","v":0},{"$f":"'Schedule IVD (EBS)'!M17*$G19","v":0},0.45356665999464701,0.13606999799839409,6.8034998999197044E-2,0,null,null,0,null,0.3,0.5]
[null,"Energy Offshore / Marine","Schedule IVD, Line (10)",{"$f":"'Schedule IVD (EBS)'!Q18","v":0},{"$f":"'Schedule IVD (EBS)'!O18","v":0},{"$f":"'Geographic Div. (Revised)'!H18","v":0},1,{"$f":"'Schedule IVD (EBS)'!I18*$G20","v":0},{"$f":"'Schedule IVD (EBS)'!K18*$G20","v":0},{"$f":"'Schedule IVD (EBS)'!M18*$G20","v":0},0.42102344656076801,0.1263070339682304,6.3153516984115199E-2,0,null,null,0,null,0.3,0.5]
[null,"Energy Offshore / Marine Non-Proportional","Schedule IVD, Line (11)",{"$f":"'Schedule IVD (EBS)'!Q19","v":0},{"$f":"'Schedule IVD (EBS)'!O19","v":0},{"$f":"'Geographic Div. (Revised)'!H19","v":0},1,{"$f":"'Schedule IVD (EBS)'!I19*$G21","v":0},{"$f":"'Schedule IVD (EBS)'!K19*$G21","v":0},{"$f":"'Schedule IVD (EBS)'!M19*$G21","v":0},0.47016820069929899,0.1410504602097897,7.0525230104894851E-2,0,null,null,0,null,0.3,0.5]
[null,"U.S. Casualty","Schedule IVD, Line (12)",{"$f":"'Schedule IVD (EBS)'!Q20","v":0},{"$f":"'Schedule IVD (EBS)'!O20","v":0},{"$f":"'Geographic Div. (Revised)'!H20","v":0},1,{"$f":"'Schedule IVD (EBS)'!I20*$G22","v":0},{"$f":"'Schedule IVD (EBS)'!K20*$G22","v":0},{"$f":"'Schedule IVD (EBS)'!M20*$G22","v":0},0.50272577892886305,0.25136288946443153,0.12568144473221576,0,null,null,0,null,0.5,0.5]
[null,"U.S. Casualty Non-Proportional","Schedule IVD, Line (13)",{"$f":"'Schedule IVD (EBS)'!Q21","v":0},{"$f":"'Schedule IVD (EBS)'!O21","v":0},{"$f":"'Geographic Div. (Revised)'!H21","v":0},1,{"$f":"'Schedule IVD (EBS)'!I21*$G23","v":0},{"$f":"'Schedule IVD (EBS)'!K21*$G23","v":0},{"$f":"'Schedule IVD (EBS)'!M21*$G23","v":0},0.555814073452775,0.2779070367263875,0.13895351836319375,0,null,null,0,null,0.5,0.5]
[null,"U.S. Professional","Schedule IVD, Line (14)",{"$f":"'Schedule IVD (EBS)'!Q22","v":0},{"$f":"'Schedule IVD (EBS)'!O22","v":0},{"$f":"'Geographic Div. (Revised)'!H22","v":0},1,{"$f":"'Schedule IVD (EBS)'!I22*$G24","v":0},{"$f":"'Schedule IVD (EBS)'!K22*$G24","v":0},{"$f":"'Schedule IVD (EBS)'!M22*$G24","v":0},0.51225206482709496,0.25612603241354748,0.12806301620677374,0,null,null,0,null,0.5,0.5]
[null,"U.S. Professional Non-Proportional","Schedule IVD, Line (15)",{"$f":"'Schedule IVD (EBS)'!Q23","v":0},{"$f":"'Schedule IVD (EBS)'!O23","v":0},{"$f":"'Geographic Div. (Revised)'!H23","v":0},1,{"$f":"'Schedule IVD (EBS)'!I23*$G25","v":0},{"$f":"'Schedule IVD (EBS)'!K23*$G25","v":0},{"$f":"'Schedule IVD (EBS)'!M23*$G25","v":0},0.53805556666757803,0.26902778333378902,0.13451389166689451,0,null,null,0,null,0.5,0.5]
[null,"U.S. Specialty","Schedule IVD, Line (16)",{"$f":"'Schedule IVD (EBS)'!Q24","v":0},{"$f":"'Schedule IVD (EBS)'!O24","v":0},{"$f":"'Geographic Div. (Revised)'!H24","v":0},1,{"$f":"'Schedule IVD (EBS)'!I24*$G26","v":0},{"$f":"'Schedule IVD (EBS)'!K24*$G26","v":0},{"$f":"'Schedule IVD (EBS)'!M24*$G26","v":0},0.51436147942106603,0.25718073971053301,0.12859036985526651,0,null,null,0,null,0.5,0.5]
[null,"U.S. Specialty Non-Proportional","Schedule IVD, Line (17)",{"$f":"'Schedule IVD (EBS)'!Q25","v":0},{"$f":"'Schedule IVD (EBS)'!O25","v":0},{"$f":"'Geographic Div. (Revised)'!H25","v":0},1,{"$f":"'Schedule IVD (EBS)'!I25*$G27","v":0},{"$f":"'Schedule IVD (EBS)'!K25*$G27","v":0},{"$f":"'Schedule IVD (EBS)'!M25*$G27","v":0},0.52697789035313303,0.26348894517656651,0.13174447258828326,0,null,null,0,null,0.5,0.5]
[null,"International Motor","Schedule IVD, Line (18)",{"$f":"'Schedule IVD (EBS)'!Q26","v":0},{"$f":"'Schedule IVD (EBS)'!O26","v":0},{"$f":"'Geographic Div. (Revised)'!H26","v":0},1,{"$f":"'Schedule IVD (EBS)'!I26*$G28","v":0},{"$f":"'Schedule IVD (EBS)'!K26*$G28","v":0},{"$f":"'Schedule IVD (EBS)'!M26*$G28","v":0},0.42191756117933499,0.12657526835380048,6.328763417690024E-2,0,null,null,0,null,0.3,0.5]
[null,"International Motor Non-Proportional","Schedule IVD, Line (19)",{"$f":"'Schedule IVD (EBS)'!Q27","v":0},{"$f":"'Schedule IVD (EBS)'!O27","v":0},{"$f":"'Geographic Div. (Revised)'!H27","v":0},1,{"$f":"'Schedule IVD (EBS)'!I27*$G29","v":0},{"$f":"'Schedule IVD (EBS)'!K27*$G29","v":0},{"$f":"'Schedule IVD (EBS)'!M27*$G29","v":0},0.482210885429324,0.241105442714662,0.120552721357331,0,null,null,0,null,0.5,0.5]
[null,"International Casualty Non-Motor","Schedule IVD, Line (20)",{"$f":"'Schedule IVD (EBS)'!Q28","v":0},{"$f":"'Schedule IVD (EBS)'!O28","v":0},{"$f":"'Geographic Div. (Revised)'!H28","v":0},1,{"$f":"'Schedule IVD (EBS)'!I28*$G30","v":0},{"$f":"'Schedule IVD (EBS)'!K28*$G30","v":0},{"$f":"'Schedule IVD (EBS)'!M28*$G30","v":0},0.50012106835589698,0.25006053417794849,0.12503026708897425,0,null,null,0,null,0.5,0.5]
[null,"International Casualty Non-Motor Non-Proportional","Schedule IVD, Line (21)",{"$f":"'Schedule IVD (EBS)'!Q29","v":0},{"$f":"'Schedule IVD (EBS)'!O29","v":0},{"$f":"'Geographic Div. (Revised)'!H29","v":0},1,{"$f":"'Schedule IVD (EBS)'!I29*$G31","v":0},{"$f":"'Schedule IVD (EBS)'!K29*$G31","v":0},{"$f":"'Schedule IVD (EBS)'!M29*$G31","v":0},0.53551360019381999,0.26775680009691,0.133878400048455,0,null,null,0,null,0.5,0.5]
[null,"Retro Property","Schedule IVD, Line (22)",{"$f":"'Schedule IVD (EBS)'!Q30","v":0},{"$f":"'Schedule IVD (EBS)'!O30","v":0},{"$f":"'Geographic Div. (Revised)'!H30","v":0},1,{"$f":"'Schedule IVD (EBS)'!I30*$G32","v":0},{"$f":"'Schedule IVD (EBS)'!K30*$G32","v":0},{"$f":"'Schedule IVD (EBS)'!M30*$G32","v":0},0.508030898436173,0.12700772460904325,6.3503862304521624E-2,0,null,null,0,null,0.25,0.5]
[null,"Structured / Finite Reinsurance","Schedule IVD, Line (23)",{"$f":"'Schedule IVD (EBS)'!Q31","v":0},{"$f":"'Schedule IVD (EBS)'!O31","v":0},{"$f":"'Geographic Div. (Revised)'!H31","v":0},1,{"$f":"'Schedule IVD (EBS)'!I31*$G33","v":0},{"$f":"'Schedule IVD (EBS)'!K31*$G33","v":0},{"$f":"'Schedule IVD (EBS)'!M31*$G33","v":0},0.27200000000000002,6.8000000000000005E-2,3.4000000000000002E-2,0,null,null,0,null,0.25,0.5]
[null,"Health","Schedule IVD, Line (24)",{"$f":"'Schedule IVD (EBS)'!Q32","v":0},{"$f":"'Schedule IVD (EBS)'!O32","v":0},{"$f":"'Geographic Div. (Revised)'!H32","v":0},1,{"$f":"'Schedule IVD (EBS)'!I32*$G34","v":0},{"$f":"'Schedule IVD (EBS)'!K32*$G34","v":0},{"$f":"'Schedule IVD (EBS)'!M32*$G34","v":0},0.15,3.7499999999999999E-2,1.8749999999999999E-2,0,null,null,0,null,0.25,0.5]
[]
[null,"(a)  TOTAL",null,{"$f":"SUM(D11:D34)","v":0},{"$f":"SUM(E11:E34)","v":0},{"$f":"SUM(F11:F34)","v":0},null,{"$f":"SUM(H11:H34)","v":0},{"$f":"SUM(I11:I34)","v":0},{"$f":"SUM(J11:J34)","v":0},null,null,null,{"$f":"SUM(N11:N35)","v":0},null,null,{"$f":"SUM(Q11:Q35)","v":0}]
[]
[null,"(b)  CORRELATION ADJUSTMENT"]
[]
[null,"(i)","Reduction in Capital Charge from Correlation Matrix",null,null,null,null,null,null,null,null,null,null,{"$f":"N36-N42","v":0},null,null,{"$f":"Q36-Q42","v":0}]
[]
[null,"(c)  REQUIRED CAPITAL CHARGE  [ TOTAL (a) x (b) ]",null,null,null,null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(IF($H11:$H34<0,0,$H11:$H34*$K11:$K34)),MMULT('Correlation Matrix (2019 YE)'!C16:Z39,IF($H11:$H34<0,0,$H11:$H34*$K11:$K34))))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(N11:N34),MMULT('Correlation Matrix (2019 YE)'!C16:Z39,N11:N34)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(Q11:Q34),MMULT('Correlation Matrix (2019 YE)'!C16:Z39,Q11:Q34)))","v":0}]
[]
[null,"(d)  CATASTROPHE PREMIUM ADJUSTMENT CALCULATION"]
[]
[null,"(i)","Average Annual Loss (AAL) Excluding Property Catastrophe",null,null,null,null,null,null,null,null,null,null,{"$f":"'Catastrophe Risk (Revised)'!E10","v":0},null,null,{"$f":"'Catastrophe Risk (Revised)'!E10","v":0}]
[null,"(ii)","Industry Catastrophe Loss Ratio",null,null,null,null,null,null,null,null,null,null,{"$f":"'Catastrophe Risk (Revised)'!E12","v":0.4},null,null,{"$f":"'Catastrophe Risk (Revised)'!E12","v":0.4}]
[null,"(iii)","Avg Capital Factor  [ Total (3c) / (Total (1a) excl Prop CAT) ]",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((H36-H11)=0,0,K42/(H36-H11))","v":0},null,null,{"$f":"IF((D36-D11)=0,0,Q42/(D36-D11))","v":0}]
[]
[null,"(d)  CATASTROPHE PREMIUM ADJUSTMENT  [ (i) / (ii) x (iii) ]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N46/N47*N48","v":0},null,null,{"$f":"Q46/Q47*Q48","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"(e)  TOTAL PREMIUM RISK FOR GENERAL BUSINESS (ADJUSTED FOR CATASTROPHE PREMIUM)  [ (c) - (d) ]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N42-N50>=0,N42-N50,0)","v":0},null,null,{"$f":"IF(Q42-Q50>=0,Q42-Q50,0)","v":0}]

{"sheet":"Reserve Risk","index":128,"n_rows":49,"n_cols":9,"rows_kept":49,"cut":false,"hidden":false,"merged":[[50,0,50,1],[1,7,1,8],[5,2,6,2]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"Reserve Risk For General Business ($000)"]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,"(1)","(2)","(3)","(4)","(5)"]
[]
[null,null,null,"GROSS LOSS &","NET LOSS &","GEO "]
[null,null,"STATEMENT SOURCE","LOSS EXPENSE","LOSS EXPENSE","DIVERSIFIED","CAPITAL","REQUIRED"]
[null,"LINE OF GENERAL BUSINESS",null,"PROVISIONS","PROVISIONS","PROVISIONS","FACTOR","CAPITAL"]
[]
[null,null,null,null,null,null,null,"(3) x (4)"]
[]
[null,"Property Catastrophe","Sch III EBS, Line (1)",{"$f":"+'Schedule III (EBS)'!D10","v":0},{"$f":"'Schedule III (EBS)'!F10","v":0},{"$f":"+'Geographic Diversification'!H40","v":0},0.46158858246802104,{"$f":"IF($F$11<0,0,$F$11*$G$11)","v":0}]
[null,"Property","Sch III EBS, Line (2)",{"$f":"+'Schedule III (EBS)'!D11","v":0},{"$f":"'Schedule III (EBS)'!F11","v":0},{"$f":"+'Geographic Diversification'!H41","v":0},0.43844984238218698,{"$f":"IF($F$12<0,0,$F$12*$G$12)","v":0}]
[null,"Property Non-Proportional","Sch III EBS, Line (3)",{"$f":"+'Schedule III (EBS)'!D12","v":0},{"$f":"'Schedule III (EBS)'!F12","v":0},{"$f":"+'Geographic Diversification'!H42","v":0},0.49735573879030043,{"$f":"IF($F$13<0,0,$F$13*$G$13)","v":0}]
[null,"Personal Accident","Sch III EBS, Line (4)",{"$f":"+'Schedule III (EBS)'!D13","v":0},{"$f":"'Schedule III (EBS)'!F13","v":0},{"$f":"+'Geographic Diversification'!H43","v":0},0.29666070682155377,{"$f":"IF($F$14<0,0,$F$14*$G$14)","v":0}]
[null,"Personal Accident Non-Proportional","Sch III EBS, Line (5)",{"$f":"+'Schedule III (EBS)'!D14","v":0},{"$f":"'Schedule III (EBS)'!F14","v":0},{"$f":"+'Geographic Diversification'!H44","v":0},0.34876523067975901,{"$f":"IF($F$15<0,0,$F$15*$G$15)","v":0}]
[null,"Aviation","Sch III EBS, Line (6)",{"$f":"+'Schedule III (EBS)'!D15","v":0},{"$f":"'Schedule III (EBS)'!F15","v":0},{"$f":"+'Geographic Diversification'!H45","v":0},0.45952604952349801,{"$f":"IF($F$16<0,0,$F$16*$G$16)","v":0}]
[null,"Aviation Non-Proportional","Sch III EBS, Line (7)",{"$f":"+'Schedule III (EBS)'!D16","v":0},{"$f":"'Schedule III (EBS)'!F16","v":0},{"$f":"+'Geographic Diversification'!H46","v":0},0.48255646377949879,{"$f":"IF($F$17<0,0,$F$17*$G$17)","v":0}]
[null,"Credit / Surety","Sch III EBS, Line (8)",{"$f":"+'Schedule III (EBS)'!D17","v":0},{"$f":"'Schedule III (EBS)'!F17","v":0},{"$f":"+'Geographic Diversification'!H47","v":0},0.38368268064999406,{"$f":"IF($F$18<0,0,$F$18*$G$18)","v":0}]
[null,"Credit / Surety Non-Proportional","Sch III EBS, Line (9)",{"$f":"+'Schedule III (EBS)'!D18","v":0},{"$f":"'Schedule III (EBS)'!F18","v":0},{"$f":"+'Geographic Diversification'!H48","v":0},0.43464696624596888,{"$f":"IF($F$19<0,0,$F$19*$G$19)","v":0}]
[null,"Energy Offshore / Marine","Sch III EBS, Line (10)",{"$f":"+'Schedule III (EBS)'!D19","v":0},{"$f":"'Schedule III (EBS)'!F19","v":0},{"$f":"+'Geographic Diversification'!H49","v":0},0.39543823911176518,{"$f":"IF($F$20<0,0,$F$20*$G$20)","v":0}]
[null,"Energy Offshore / Marine Non-Proportional","Sch III EBS, Line (11)",{"$f":"+'Schedule III (EBS)'!D20","v":0},{"$f":"'Schedule III (EBS)'!F20","v":0},{"$f":"+'Geographic Diversification'!H50","v":0},0.4394578357755653,{"$f":"IF($F$21<0,0,$F$21*$G$21)","v":0}]
[null,"U.S. Casualty","Sch III EBS, Line (12)",{"$f":"+'Schedule III (EBS)'!D21","v":0},{"$f":"'Schedule III (EBS)'!F21","v":0},{"$f":"+'Geographic Diversification'!H51","v":0},0.43018098459069698,{"$f":"IF($F$22<0,0,$F$22*$G$22)","v":0}]
[null,"U.S. Casualty Non-Proportional","Sch III EBS, Line (13)",{"$f":"+'Schedule III (EBS)'!D22","v":0},{"$f":"'Schedule III (EBS)'!F22","v":0},{"$f":"+'Geographic Diversification'!H52","v":0},0.48842309052279492,{"$f":"IF($F$23<0,0,$F$23*$G$23)","v":0}]
[null,"U.S. Professional","Sch III EBS, Line (14)",{"$f":"+'Schedule III (EBS)'!D23","v":0},{"$f":"'Schedule III (EBS)'!F23","v":0},{"$f":"+'Geographic Diversification'!H53","v":0},0.46275283271069756,{"$f":"IF($F$24<0,0,$F$24*$G$24)","v":0}]
[null,"U.S. Professional Non-Proportional","Sch III EBS, Line (15)",{"$f":"+'Schedule III (EBS)'!D24","v":0},{"$f":"'Schedule III (EBS)'!F24","v":0},{"$f":"+'Geographic Diversification'!H54","v":0},0.51484129765284659,{"$f":"IF($F$25<0,0,$F$25*$G$25)","v":0}]
[null,"U.S. Specialty","Sch III EBS, Line (16)",{"$f":"+'Schedule III (EBS)'!D25","v":0},{"$f":"'Schedule III (EBS)'!F25","v":0},{"$f":"+'Geographic Diversification'!H55","v":0},0.46506790223690625,{"$f":"IF($F$26<0,0,$F$26*$G$26)","v":0}]
[null,"U.S. Specialty Non-Proportional","Sch III EBS, Line (17)",{"$f":"+'Schedule III (EBS)'!D26","v":0},{"$f":"'Schedule III (EBS)'!F26","v":0},{"$f":"+'Geographic Diversification'!H56","v":0},0.48276028402747928,{"$f":"IF($F$27<0,0,$F$27*$G$27)","v":0}]
[null,"International Motor","Sch III EBS, Line (18)",{"$f":"+'Schedule III (EBS)'!D27","v":0},{"$f":"'Schedule III (EBS)'!F27","v":0},{"$f":"+'Geographic Diversification'!H57","v":0},0.37080464615634018,{"$f":"IF($F$28<0,0,$F$28*$G$28)","v":0}]
[null,"International Motor Non-Proportional","Sch III EBS, Line (19)",{"$f":"+'Schedule III (EBS)'!D28","v":0},{"$f":"'Schedule III (EBS)'!F28","v":0},{"$f":"+'Geographic Diversification'!H58","v":0},0.43541657269369022,{"$f":"IF($F$29<0,0,$F$29*$G$29)","v":0}]
[null,"International Casualty Non-Motor","Sch III EBS, Line (20)",{"$f":"+'Schedule III (EBS)'!D29","v":0},{"$f":"'Schedule III (EBS)'!F29","v":0},{"$f":"+'Geographic Diversification'!H59","v":0},0.4365238613251069,{"$f":"IF($F$30<0,0,$F$30*$G$30)","v":0}]
[null,"International Casualty Non-Motor Non-Proportional","Sch III EBS, Line (21)",{"$f":"+'Schedule III (EBS)'!D30","v":0},{"$f":"'Schedule III (EBS)'!F30","v":0},{"$f":"+'Geographic Diversification'!H60","v":0},0.49410327959272171,{"$f":"IF($F$31<0,0,$F$31*$G$31)","v":0}]
[null,"Retro Property","Sch III EBS, Line (22)",{"$f":"+'Schedule III (EBS)'!D31","v":0},{"$f":"'Schedule III (EBS)'!F31","v":0},{"$f":"+'Geographic Diversification'!H61","v":0},0.47845206530716233,{"$f":"IF($F$32<0,0,$F$32*$G$32)","v":0}]
[null,"Structured / Finite Reinsurance","Sch III EBS, Line (23)",{"$f":"+'Schedule III (EBS)'!D32","v":0},{"$f":"'Schedule III (EBS)'!F32","v":0},{"$f":"+'Geographic Diversification'!H62","v":0},0.24099999999999999,{"$f":"IF($F$33<0,0,$F$33*$G$33)","v":0}]
[null,"Heatlh","Sch III EBS, Line (24)",{"$f":"+'Schedule III (EBS)'!D33","v":0},{"$f":"'Schedule III (EBS)'!F33","v":0},{"$f":"+'Geographic Diversification'!H63","v":0},0.125,{"$f":"IF($F$34<0,0,$F$34*$G$34)","v":0}]
[]
[null,"(a)  TOTAL",null,{"$f":"SUM(D11:D34)","v":0},{"$f":"SUM(E11:E34)","v":0},{"$f":"SUM(F11:F34)","v":0},null,{"$f":"SUM(H11:H35)","v":0}]
[]
[null,"(b)  CONCENTRATION ADJUSTMENT CALCULATION"]
[]
[null,"(i)","Maximum Reserve [ Maximum (1a) ]",null,null,null,null,{"$f":"MAX(F11:F34)","v":0}]
[null,"(ii)","Total Reserve [ Total (1a) ]",null,null,null,null,{"$f":"F36","v":0}]
[null,"(iii)","Maximum Reserve / Total Reserve [ (i) / (ii) ]",null,null,null,null,{"$f":"IF(H41=0,0,H40/H41)","v":0}]
[null,"(iv)","Maximum Adjustment",null,null,null,null,0.4]
[null,"(v)"," [ (iii) x (iv) ]",null,null,null,null,{"$f":"H42*H43","v":0}]
[null,"(vi)","Minimum Adjustment Factor",null,null,null,null,{"$f":"1-H43","v":0.6}]
[]
[null,"(b)  CONCENTRATION ADJUSTMENT FACTOR [ (v) + (vi) ]",null,null,null,null,null,{"$f":"H45+H44","v":0.6}]
[]
[null,"(c)  TOTAL RESERVE RISK FOR GENERAL BUSINESS [ Total (a) x (b) ]",null,null,null,null,null,{"$f":"IF(H36*H47>=0,H36*H47,0)","v":0}]

{"sheet":"Reserve Risk (Revised)","index":129,"n_rows":42,"n_cols":9,"rows_kept":42,"cut":false,"hidden":false,"merged":[[1,7,1,8],[5,2,6,2],[43,0,43,1]]}
["RESERVE RISK (REVISED)",null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[null,"Reserve Risk For General Business ($000)"]
[null,{"$f":"'Group Information'!C3","v":"2022-12-31"},null,"(1)","(2)","(3)","(4)","(5)"]
[]
[null,null,null,"GROSS LOSS &","NET LOSS &","GEO "]
[null,null,"STATEMENT SOURCE","LOSS EXPENSE","LOSS EXPENSE","DIVERSIFIED","CAPITAL","REQUIRED"]
[null,"LINE OF GENERAL BUSINESS",null,"PROVISIONS","PROVISIONS","PROVISIONS","FACTOR","CAPITAL"]
[]
[null,null,null,null,null,null,null,"(3) x (4)"]
[]
[null,"Property Catastrophe","Sch III EBS, Line (1)",{"$f":"+'Schedule III (EBS)'!D10","v":0},{"$f":"'Schedule III (EBS)'!F10","v":0},{"$f":"'Geographic Div. (Revised)'!H40","v":0},0.46158858246802104,{"$f":"IF($F$11<0,0,$F$11*$G$11)","v":0}]
[null,"Property","Sch III EBS, Line (2)",{"$f":"+'Schedule III (EBS)'!D11","v":0},{"$f":"'Schedule III (EBS)'!F11","v":0},{"$f":"'Geographic Div. (Revised)'!H41","v":0},0.43844984238218698,{"$f":"IF($F$12<0,0,$F$12*$G$12)","v":0}]
[null,"Property Non-Proportional","Sch III EBS, Line (3)",{"$f":"+'Schedule III (EBS)'!D12","v":0},{"$f":"'Schedule III (EBS)'!F12","v":0},{"$f":"'Geographic Div. (Revised)'!H42","v":0},0.49735573879030043,{"$f":"IF($F$13<0,0,$F$13*$G$13)","v":0}]
[null,"Personal Accident","Sch III EBS, Line (4)",{"$f":"+'Schedule III (EBS)'!D13","v":0},{"$f":"'Schedule III (EBS)'!F13","v":0},{"$f":"'Geographic Div. (Revised)'!H43","v":0},0.29666070682155377,{"$f":"IF($F$14<0,0,$F$14*$G$14)","v":0}]
[null,"Personal Accident Non-Proportional","Sch III EBS, Line (5)",{"$f":"+'Schedule III (EBS)'!D14","v":0},{"$f":"'Schedule III (EBS)'!F14","v":0},{"$f":"'Geographic Div. (Revised)'!H44","v":0},0.34876523067975901,{"$f":"IF($F$15<0,0,$F$15*$G$15)","v":0}]
[null,"Aviation","Sch III EBS, Line (6)",{"$f":"+'Schedule III (EBS)'!D15","v":0},{"$f":"'Schedule III (EBS)'!F15","v":0},{"$f":"'Geographic Div. (Revised)'!H45","v":0},0.45952604952349801,{"$f":"IF($F$16<0,0,$F$16*$G$16)","v":0}]
[null,"Aviation Non-Proportional","Sch III EBS, Line (7)",{"$f":"+'Schedule III (EBS)'!D16","v":0},{"$f":"'Schedule III (EBS)'!F16","v":0},{"$f":"'Geographic Div. (Revised)'!H46","v":0},0.48255646377949879,{"$f":"IF($F$17<0,0,$F$17*$G$17)","v":0}]
[null,"Credit / Surety","Sch III EBS, Line (8)",{"$f":"+'Schedule III (EBS)'!D17","v":0},{"$f":"'Schedule III (EBS)'!F17","v":0},{"$f":"'Geographic Div. (Revised)'!H47","v":0},0.38368268064999406,{"$f":"IF($F$18<0,0,$F$18*$G$18)","v":0}]
[null,"Credit / Surety Non-Proportional","Sch III EBS, Line (9)",{"$f":"+'Schedule III (EBS)'!D18","v":0},{"$f":"'Schedule III (EBS)'!F18","v":0},{"$f":"'Geographic Div. (Revised)'!H48","v":0},0.43464696624596888,{"$f":"IF($F$19<0,0,$F$19*$G$19)","v":0}]
[null,"Energy Offshore / Marine","Sch III EBS, Line (10)",{"$f":"+'Schedule III (EBS)'!D19","v":0},{"$f":"'Schedule III (EBS)'!F19","v":0},{"$f":"'Geographic Div. (Revised)'!H49","v":0},0.39543823911176518,{"$f":"IF($F$20<0,0,$F$20*$G$20)","v":0}]
[null,"Energy Offshore / Marine Non-Proportional","Sch III EBS, Line (11)",{"$f":"+'Schedule III (EBS)'!D20","v":0},{"$f":"'Schedule III (EBS)'!F20","v":0},{"$f":"'Geographic Div. (Revised)'!H50","v":0},0.4394578357755653,{"$f":"IF($F$21<0,0,$F$21*$G$21)","v":0}]
[null,"U.S. Casualty","Sch III EBS, Line (12)",{"$f":"+'Schedule III (EBS)'!D21","v":0},{"$f":"'Schedule III (EBS)'!F21","v":0},{"$f":"'Geographic Div. (Revised)'!H51","v":0},0.43018098459069698,{"$f":"IF($F$22<0,0,$F$22*$G$22)","v":0}]
[null,"U.S. Casualty Non-Proportional","Sch III EBS, Line (13)",{"$f":"+'Schedule III (EBS)'!D22","v":0},{"$f":"'Schedule III (EBS)'!F22","v":0},{"$f":"'Geographic Div. (Revised)'!H52","v":0},0.48842309052279492,{"$f":"IF($F$23<0,0,$F$23*$G$23)","v":0}]
[null,"U.S. Professional","Sch III EBS, Line (14)",{"$f":"+'Schedule III (EBS)'!D23","v":0},{"$f":"'Schedule III (EBS)'!F23","v":0},{"$f":"'Geographic Div. (Revised)'!H53","v":0},0.46275283271069756,{"$f":"IF($F$24<0,0,$F$24*$G$24)","v":0}]
[null,"U.S. Professional Non-Proportional","Sch III EBS, Line (15)",{"$f":"+'Schedule III (EBS)'!D24","v":0},{"$f":"'Schedule III (EBS)'!F24","v":0},{"$f":"'Geographic Div. (Revised)'!H54","v":0},0.51484129765284659,{"$f":"IF($F$25<0,0,$F$25*$G$25)","v":0}]
[null,"U.S. Specialty","Sch III EBS, Line (16)",{"$f":"+'Schedule III (EBS)'!D25","v":0},{"$f":"'Schedule III (EBS)'!F25","v":0},{"$f":"'Geographic Div. (Revised)'!H55","v":0},0.46506790223690625,{"$f":"IF($F$26<0,0,$F$26*$G$26)","v":0}]
[null,"U.S. Specialty Non-Proportional","Sch III EBS, Line (17)",{"$f":"+'Schedule III (EBS)'!D26","v":0},{"$f":"'Schedule III (EBS)'!F26","v":0},{"$f":"'Geographic Div. (Revised)'!H56","v":0},0.48276028402747928,{"$f":"IF($F$27<0,0,$F$27*$G$27)","v":0}]
[null,"International Motor","Sch III EBS, Line (18)",{"$f":"+'Schedule III (EBS)'!D27","v":0},{"$f":"'Schedule III (EBS)'!F27","v":0},{"$f":"'Geographic Div. (Revised)'!H57","v":0},0.37080464615634018,{"$f":"IF($F$28<0,0,$F$28*$G$28)","v":0}]
[null,"International Motor Non-Proportional","Sch III EBS, Line (19)",{"$f":"+'Schedule III (EBS)'!D28","v":0},{"$f":"'Schedule III (EBS)'!F28","v":0},{"$f":"'Geographic Div. (Revised)'!H58","v":0},0.43541657269369022,{"$f":"IF($F$29<0,0,$F$29*$G$29)","v":0}]
[null,"International Casualty Non-Motor","Sch III EBS, Line (20)",{"$f":"+'Schedule III (EBS)'!D29","v":0},{"$f":"'Schedule III (EBS)'!F29","v":0},{"$f":"'Geographic Div. (Revised)'!H59","v":0},0.4365238613251069,{"$f":"IF($F$30<0,0,$F$30*$G$30)","v":0}]
[null,"International Casualty Non-Motor Non-Proportional","Sch III EBS, Line (21)",{"$f":"+'Schedule III (EBS)'!D30","v":0},{"$f":"'Schedule III (EBS)'!F30","v":0},{"$f":"'Geographic Div. (Revised)'!H60","v":0},0.49410327959272171,{"$f":"IF($F$31<0,0,$F$31*$G$31)","v":0}]
[null,"Retro Property","Sch III EBS, Line (22)",{"$f":"+'Schedule III (EBS)'!D31","v":0},{"$f":"'Schedule III (EBS)'!F31","v":0},{"$f":"'Geographic Div. (Revised)'!H61","v":0},0.47845206530716233,{"$f":"IF($F$32<0,0,$F$32*$G$32)","v":0}]
[null,"Structured / Finite Reinsurance","Sch III EBS, Line (23)",{"$f":"+'Schedule III (EBS)'!D32","v":0},{"$f":"'Schedule III (EBS)'!F32","v":0},{"$f":"'Geographic Div. (Revised)'!H62","v":0},0.24099999999999999,{"$f":"IF($F$33<0,0,$F$33*$G$33)","v":0}]
[null,"Heatlh","Sch III EBS, Line (24)",{"$f":"+'Schedule III (EBS)'!D33","v":0},{"$f":"'Schedule III (EBS)'!F33","v":0},{"$f":"'Geographic Div. (Revised)'!H63","v":0},0.125,{"$f":"IF($F$34<0,0,$F$34*$G$34)","v":0}]
[]
[null,"(a)  TOTAL",null,{"$f":"SUM(D11:D34)","v":0},{"$f":"SUM(E11:E34)","v":0},{"$f":"SUM(F11:F34)","v":0},null,{"$f":"SUM(H11:H35)","v":0}]
[]
[null,"(b)  CORRELATION ADJUSTMENT"]
[]
[null,"(i)","Reduction in Capital Charge from Correlation Matrix",null,null,null,null,{"$f":"H36-H42","v":0}]
[]
[null,"(b)  CAPITAL CHARGE AFTER CORRELATION",null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(H11:H34),MMULT('Correlation Matrix (2019 YE)'!C44:Z67,H11:H34)))","v":0}]

{"sheet":"Catastrophe Risk","index":130,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[27,0,27,1],[1,4,1,5]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
["Catastrophe Risk For General Business ($000)",null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[]
[null,"DESCRIPTION","STATEMENT SOURCE",null,"VALUE"]
[]
[null,"(a)  Gross Probable Maximum Loss","Schedule V, Line (h)",null,{"$f":"'Schedule V'!F18","v":0}]
[]
[null,"(b)  Net Probable Maximum Loss","Schedule V, Line (i)",null,{"$f":"'Schedule V'!F20","v":0}]
[]
[null,"(c)  Average Annual Loss (AAL) Excluding Property Catastrophe","Schedule V, Line (j)",null,{"$f":"'Schedule V'!F22","v":0}]
[]
[null,"(d)  Industry Catastrophe Loss Ratio",null,null,0.4]
[]
[null,"(e)  Property Catastrophe Premium","Schedule IV, Line (1)",null,{"$f":"'Premium Risk'!E11","v":0}]
[]
[null,"(f)  Total Catastrophe Premium  [ (c) / (d) + (e) ]",null,null,{"$f":"$E$10/$E$12+IF($E$14>0,$E$14,0)","v":0}]
[]
[null,"(g)  Credit Risk Capital Factor",null,null,0.1]
[]
[null,"(h) Arrangements with Respect to Property Catastrophe Recoverables","Schedule V, Line (l)(v)",null,{"$f":"+'Schedule V'!F31","v":0}]
[]
[null,"(i)  Credit Risk Charge [ ((a - b) - (h * 0.98)) * g ]",null,null,{"$f":"MAX(0,((E6-E8)-(E20*98%))*E18)","v":0}]
[]
[null,"(j)  REQUIRED CAPITAL FOR CATASTROPHE RISK  [ (b) - (f) + (i) ]",null,null,{"$f":"IF((E8-E16)>=0,E8-E16+E22,E22)","v":0}]

{"sheet":"Catastrophe Risk (Revised)","index":131,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[27,0,27,1]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"},null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
["Catastrophe Risk For General Business (Revised) ($000)",null,{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[]
[null,"DESCRIPTION","STATEMENT SOURCE",null,"VALUE"]
[]
[null,"(a)  Gross Probable Maximum Loss","Schedule V, Line (h)",null,{"$f":"'Schedule V'!F18","v":0}]
[]
[null,"(b)  Net Probable Maximum Loss","Schedule V, Line (i)",null,{"$f":"'Schedule V'!F20","v":0}]
[]
[null,"(c)  Average Annual Loss (AAL) Excluding Property Catastrophe","Schedule V, Line (j)",null,{"$f":"'Schedule V'!F22","v":0}]
[]
[null,"(d)  Industry Catastrophe Loss Ratio",null,null,0.4]
[]
[null,"(e)  Property Catastrophe Premium","Schedule IVD, Column C, Line (1)",null,{"$f":"IF('Schedule IVD (EBS)'!G9=0,'Schedule IVD (EBS)'!E9,'Schedule IVD (EBS)'!G9)","v":0}]
[]
[null,"(f)  Total Catastrophe Premium  [ (c) / (d) + (e) ]",null,null,{"$f":"$E$10/$E$12+IF($E$14>0,$E$14,0)","v":0}]
[]
[null,"(g)  Credit Risk Capital Factor",null,null,0.1]
[]
[null,"(h) Arrangements with Respect to Property Catastrophe Recoverables","Schedule V, Line (l)(v)",null,{"$f":"+'Schedule V'!F31","v":0}]
[]
[null,"(i)  Credit Risk Charge [ ((a - b) - (h * 0.98)) * g ]",null,null,{"$f":"MAX(0,((E6-E8)-(E20*98%))*E18)","v":0}]
[]
[null,"(j)  REQUIRED CAPITAL FOR CATASTROPHE RISK  [ (b) - (f) + (i) ]",null,null,{"$f":"IF((E8-E16)>=0,E8-E16+E22,E22)","v":0}]

{"sheet":"LT Insurance Risk","index":132,"n_rows":64,"n_cols":15,"rows_kept":64,"cut":false,"hidden":false,"merged":[[2,0,2,2],[26,11,26,12],[28,3,28,4],[28,11,28,12],[27,3,27,4],[27,11,27,12],[26,6,26,7],[27,6,27,7],[28,6,28,7],[25,6,25,7],[9,6,10,6],[9,7,10,7],[16,6,17,6],[16,7,17,7],[16,3,16,4],[24,3,24,4],[36,11,36,12],[37,11,37,12],[29,6,29,7],[36,6,36,7],[40,6,40,7],[31,3,31,4],[50,3,50,4],[50,6,50,7],[33,3,33,4],[34,3,34,4],[41,6,41,7],[41,3,41,4],[40,3,40,4],[4,13,4,14],[43,11,43,12],[9,11,9,12],[41,11,41,12],[4,11,4,12],[35,11,35,12],[31,11,31,12],[25,11,25,12],[24,11,24,12],[29,11,29,12],[40,11,40,12],[16,11,16,12],[34,11,34,12],[33,11,33,12],[39,11,39,12],[32,11,32,12],[4,3,4,4],[4,6,4,7],[9,3,9,4],[39,3,39,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[33,6,33,7],[37,6,37,7],[32,3,32,4],[25,3,25,4],[32,6,32,7],[34,6,34,7],[35,6,35,7],[26,3,26,4],[29,3,29,4],[55,11,55,12],[43,3,43,4],[54,11,54,12],[49,3,49,4],[54,3,54,4],[53,11,53,12],[53,3,53,4],[49,11,49,12],[50,11,50,12],[55,6,55,7],[54,6,54,7],[55,3,55,4]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
["Insurance Risk For Long-Term Business ($000)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[null,null,null,"(1)","(2)",null,null,null,null,null,null,"(3)","(4)","(5)","(6)"]
[null,null,"TYPE OF RISK","RISK MEASURE",null,null,"STATEMENT SOURCE",null,null,null,null,"CAPITAL FACTORS",null,"CAPITAL REQUIRED"]
[]
[null,null,"Insurance risks"]
[null,null,"Definition of Adjustable: (re)insurer has the ability to make a material adjustment to the cost of insurance, based on recent experience"]
[null,null,null,"Adjustable product/ treaty","Non-adjustable product/ treaty",null,"Adjustable product/treaty","Non-adjustable product/ treaty",null,"Tier","NAR (B=$Billions)","Adjustable product/ treaty","Non-adjustable product/ treaty","Adjustable product/ treaty","Non-adjustable product/ treaty"]
[null,null,null,"Net Amount at Risk",null,null,"Schedule VII EBS, Line 1, Column (9)","Schedule VII EBS, Line 1, Column (10)",null,null,null,"Factor (per 1000 of NAR)",null,"(1) * (3)","(2) * (4)"]
[null,null,"Mortality ",{"$f":"'Schedule VII (EBS)'!H10","v":0},{"$f":"'Schedule VII (EBS)'!I10","v":0},null,null,null,null,1,"NAR <1B",{"$f":"M11/2","v":1.9850000000000001},3.97,{"$f":"IF(D11>1000000,L11*1000000,L11*D11)/1000","v":0},{"$f":"IF(E11>1000000,M11*1000000,M11*E11)/1000","v":0}]
[null,null,"  (term assurance, whole life, universal life, AD&D)",null,null,null,null,null,null,2,"1B - 5B",{"$f":"M12/2","v":0.9},1.8,{"$f":"IF(D11<1000000,0,IF(D11>5000000,L12*4000000,L12*(D11-1000000)))/1000","v":0},{"$f":"IF(E11<1000000,0,IF(E11>5000000,M12*4000000,M12*(E11-1000000)))/1000","v":0}]
[null,null,null,null,null,null,null,null,null,3,"5B -10B",{"$f":"M13/2","v":0.72},1.44,{"$f":"IF(D11<5000000,0,IF(D11>10000000,L13*5000000,L13*(D11-5000000)))/1000","v":0},{"$f":"IF(E11<5000000,0,IF(E11>10000000,M13*5000000,M13*(E11-5000000)))/1000","v":0}]
[null,null,null,null,null,null,null,null,null,4,"10B - 50B",{"$f":"M14/2","v":0.64500000000000002},1.29,{"$f":"IF(D11<10000000,0,IF(D11>50000000,L14*40000000,L14*(D11-10000000)))/1000","v":0},{"$f":"IF(E11<10000000,0,IF(E11>50000000,M14*40000000,M14*(E11-10000000)))/1000","v":0}]
[null,null,null,null,null,null,null,null,null,5,"NAR > 50B",{"$f":"M15/2","v":0.56499999999999995},1.1299999999999999,{"$f":"IF(D11<50000000,0,L15*(D11-50000000))/1000","v":0},{"$f":"IF(E11<50000000,0,M15*(E11-50000000))/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N11:N15)","v":0},{"$f":"SUM(O11:O15)","v":0}]
[null,null,null,"Net Amount at Risk",null,null,"Schedule VII EBS, Line 2, Column (9)","Schedule VII EBS, Line 2, Column (10)",null,null,null,"Factor (per 1000 of NAR)"]
[null,null,"Critical Illness",{"$f":"'Schedule VII (EBS)'!H11","v":0},{"$f":"'Schedule VII (EBS)'!I11","v":0},null,null,null,null,1,"NAR <1B",{"$f":"M18/2","v":5.9550000000000001},{"$f":"M11*3","v":11.91},{"$f":"IF(D18>1000000,L18*1000000,L18*D18)/1000","v":0},{"$f":"IF(E18>1000000,M18*1000000,M18*E18)/1000","v":0}]
[null,null,"  (including accelerated critical illness products)",null,null,null,null,null,null,2,"1B - 5B",{"$f":"M19/2","v":2.7},{"$f":"M12*3","v":5.4},{"$f":"IF(D18<1000000,0,IF(D18>5000000,L19*4000000,L19*(D18-1000000)))/1000","v":0},{"$f":"IF(E18<1000000,0,IF(E18>5000000,M19*4000000,M19*(E18-1000000)))/1000","v":0}]
[null,null,null,null,null,null,null,null,null,3,"5B -10B",{"$f":"M20/2","v":2.16},{"$f":"M13*3","v":4.32},{"$f":"IF(D18<5000000,0,IF(D18>10000000,L20*5000000,L20*(D18-5000000)))/1000","v":0},{"$f":"IF(E18<5000000,0,IF(E18>10000000,M20*5000000,M20*(E18-5000000)))/1000","v":0}]
[null,null,null,null,null,null,null,null,null,4,"10B - 50B",{"$f":"M21/2","v":1.9350000000000001},{"$f":"M14*3","v":3.87},{"$f":"IF(D18<10000000,0,IF(D18>50000000,L21*40000000,L21*(D18-10000000)))/1000","v":0},{"$f":"IF(E18<10000000,0,IF(E18>50000000,M21*40000000,M21*(E18-10000000)))/1000","v":0}]
[null,null,null,null,null,null,null,null,null,5,"NAR > 50B",{"$f":"M22/2","v":1.6949999999999998},{"$f":"M15*3","v":3.3899999999999997},{"$f":"IF(D18<50000000,0,L22*(D18-50000000))/1000","v":0},{"$f":"IF(E18<50000000,0,M22*(E18-50000000))/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N18:N22)","v":0},{"$f":"SUM(O18:O22)","v":0}]
[]
[null,null,"Longevity Risk (immediate pay-out annuities, contingent annuities, pension pay-outs) - attained age of annuitant:","BSCR ADJUSTED RESERVE",null,null,null,null,null,null,null,"% of BSCR Adjusted Reserves"]
[null,null,"(a) 0 - 55",{"$f":"+'Schedule VII (EBS)'!F14","v":0},null,null,"Schedule VII EBS, Line 3(a), Column (7)",null,null,null,null,0.02,null,"(1) * (4)",{"$f":"D26*L26","v":0}]
[null,null,"(b) 56 - 65",{"$f":"+'Schedule VII (EBS)'!F15","v":0},null,null,"Schedule VII EBS, Line 3(b), Column (7)",null,null,null,null,0.03,null,"(1) * (4)",{"$f":"D27*L27","v":0}]
[null,null,"(c) 66 - 70",{"$f":"+'Schedule VII (EBS)'!F16","v":0},null,null,"Schedule VII EBS, Line 3(c), Column (7)",null,null,null,null,0.04,null,"(1) * (4)",{"$f":"D28*L28","v":0}]
[null,null,"(d) 71 - 80",{"$f":"+'Schedule VII (EBS)'!F17","v":0},null,null,"Schedule VII EBS, Line 3(d), Column (7)",null,null,null,null,0.05,null,"(1) * (4)",{"$f":"D29*L29","v":0}]
[null,null,"(e) 81+",{"$f":"+'Schedule VII (EBS)'!F18","v":0},null,null,"Schedule VII EBS, Line 3(e), Column (7)",null,null,null,null,0.06,null,"(1) * (4)",{"$f":"D30*L30","v":0}]
[]
[null,null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs) - age at which annuity benefit commences:","BSCR ADJUSTED RESERVE",null,null,null,null,null,null,null,"% of BSCR Adjusted Reserves"]
[null,null,"(a) 0 - 55",{"$f":"+'Schedule VII (EBS)'!F22","v":0},null,null,"Schedule VII EBS, Line 4(a), Column (7)",null,null,null,null,0.02,null,"(1) * (4)",{"$f":"D33*L33","v":0}]
[null,null,"(b) 56 - 60",{"$f":"+'Schedule VII (EBS)'!F23","v":0},null,null,"Schedule VII EBS, Line 4(b), Column (7)",null,null,null,null,0.03,null,"(1) * (4)",0]
[null,null,"(c) 61 - 65",{"$f":"+'Schedule VII (EBS)'!F24","v":0},null,null,"Schedule VII EBS, Line 4(c), Column (7)",null,null,null,null,0.04,null,"(1) * (4)",0]
[null,null,"(d) 66 - 70",{"$f":"+'Schedule VII (EBS)'!F25","v":0},null,null,"Schedule VII EBS, Line 4(d), Column (7)",null,null,null,null,0.05,null,"(1) * (4)",0]
[null,null,"(e) 71 - 75",{"$f":"+'Schedule VII (EBS)'!F26","v":0},null,null,"Schedule VII EBS, Line 4(e), Column (7)",null,null,null,null,0.06,null,"(1) * (4)",0]
[null,null,"(f) 76+",{"$f":"+'Schedule VII (EBS)'!F27","v":0},null,null,"Schedule VII EBS, Line 4(f), Column (7)",null,null,null,null,7.0000000000000007E-2,null,"(1) * (4)",0]
[]
[null,null,null,"BSCR ADJUSTED RESERVE",null,null,null,null,null,null,null,"% of BSCR Adjusted Reserves"]
[null,null,"Disability Income: Claims In Payment Waiver of premium and long-term care",{"$f":"'Schedule VII (EBS)'!F38","v":0},null,null,"Schedule VII EBS, Line 9, Column (7)",null,null,null,null,7.0000000000000007E-2,null,"(1) * (4)",{"$f":"D41*L41","v":0}]
[null,null,"Disability Income: Claims In Payment Other accident and sickness",{"$f":"'Schedule VII (EBS)'!F39","v":0},null,null,"Schedule VII EBS, Line 10, Column (7)",null,null,null,null,0.1,null,"(1) * (4)",{"$f":"D42*L42","v":0}]
[]
[null,null,"Disability Income: Active Lives (including waiver of premium and long-term care)","Net Annual Premium ",null,null,null,null,null,null,null,"% of Annual Premiums"]
[null,null,"Length of premium guarantee:","Benefit Period <= 2 years","Benefit Period > 2 years",null,null,null,null,null,null,"Benefit Period <= 2 years","Benefit Period > 2 years"]
[null,null,"<= 1 year",{"$f":"'Schedule VII (EBS)'!H33","v":0},{"$f":"'Schedule VII (EBS)'!I33","v":0},null,"Schedule VII EBS, Line 7(a), Column (9)","Schedule VII EBS, Line 7(a), Column (10)",null,null,null,{"$f":"M46*0.75","v":0.09},0.12,"(1) * (3) + (2) * (4)",{"$f":"D46*L46+E46*M46","v":0}]
[null,null,"1 - 5 years",{"$f":"'Schedule VII (EBS)'!H34","v":0},{"$f":"'Schedule VII (EBS)'!I34","v":0},null,"Schedule VII EBS, Line 7(b), Column (9)","Schedule VII EBS, Line 7(b), Column (10)",null,null,null,{"$f":"M47*0.75","v":0.15000000000000002},0.2,"(1) * (3) + (2) * (4)",{"$f":"D47*L47+E47*M47","v":0}]
[null,null,">5 years",{"$f":"'Schedule VII (EBS)'!H35","v":0},{"$f":"'Schedule VII (EBS)'!I35","v":0},null,"Schedule VII EBS, Line 7(c), Column (9)","Schedule VII EBS, Line 7(c), Column (10)",null,null,null,{"$f":"M48*0.75","v":0.22499999999999998},0.3,"(1) * (3) + (2) * (4)",{"$f":"D48*L48+E48*M48","v":0}]
[]
[null,null,null,"Net Annual Premium ",null,null,null,null,null,null,null,"% of Annual Premiums"]
[null,null,"Disability income: active lives Other accident and sickness",{"$f":"+'Schedule VII (EBS)'!J37","v":0},null,null,"Schedule VII EBS, Line 8, Column (11)",null,null,null,null,0.12,null,"(1) * (4)",{"$f":"D51*L51","v":0}]
[]
[]
[null,null,null,"Net Annual Premium ",null,null,null,null,null,null,null,"% of Net Annual Premiums"]
[null,null,"Stop Loss",{"$f":"'Schedule VII (EBS)'!J43","v":0},null,null,"Schedule VII EBS, Line 14, Column (11)",null,null,null,null,0.5,null,"(1) * (4)",{"$f":"D55*L55","v":0}]
[null,null,"Rider (Other product riders not included above)",{"$f":"'Schedule VII (EBS)'!J44","v":0},null,null,"Schedule VII EBS, Line 15, Column (11)",null,null,null,null,0.25,null,"(1) * (4)",{"$f":"D56*L56","v":0}]
[null,null,"  (for example: Guaranteed Insurability Options, Conversion options, etc)"]
[]
[null,null,"TOTAL INSURANCE RISK"]
[null,null,"Mortality",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,N16+O16)","v":0}]
[null,null,"Stop Loss",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,O55)","v":0}]
[null,null,"Riders ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,O56)","v":0}]
[null,null,"Morbidity and Disability",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,N23+O23+O41+O42+O46+O47+O48+O51)","v":0}]
[null,null,"Longevity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,(SUM(O26:O38)))","v":0}]

{"sheet":"LT Other Insurance Risk","index":133,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[[1,7,1,8],[10,1,10,3],[11,1,11,3],[2,0,2,3],[5,1,5,3]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
["LONG-TERM OTHER INSURANCE RISK ($'000)",null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C3","v":"2022-12-31"},null,null,null,null,"(1)","(2)","(3)"]
[]
[null,"OTHER INSURANCE RISK",null,null,"STATEMENT SOURCE","BERMUDA ADJUSTED RESERVE","CAPITAL FACTOR","CAPITAL REQUIREMENT"]
[null,"(covering insurance risks such as policyholder behaviour, expenses, and product guarantees)"]
[null,null,null,null,null,null,null,"Max [0, (1) x (2)]"]
[null,"Line of Business"]
[null,"Mortality (term assurance, whole life, universal life)",null,null,"Schedule VII EBS, Line 1, Column (7)",{"$f":"'Schedule VII (EBS)'!F10","v":0},0.02,{"$f":"IF($F$9<0,0,$F$9*$G$9)","v":0}]
[null,"Critical Illness (including accelerated critical illness products)",null,null,"Schedule VII EBS, Line 2, Column (7)",{"$f":"'Schedule VII (EBS)'!F11","v":0},0.02,{"$f":"IF($F$10<0,0,$F$10*$G$10)","v":0}]
[null,"Longevity (immediate pay-out annuities, contingent annuities, pension pay-outs)",null,null,"Schedule VII EBS, Line 3(f), Column (7)",{"$f":"'Schedule VII (EBS)'!F19","v":0},5.0000000000000001E-3,{"$f":"IF($F$11<0,0,$F$11*$G$11)","v":0}]
[null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs) ",null,null,"Schedule VII EBS, Line 4(g), Column (7)",{"$f":"'Schedule VII (EBS)'!F28","v":0},5.0000000000000001E-3,{"$f":"IF($F$12<0,0,$F$12*$G$12)","v":0}]
[null,"Annuities certain only",null,null,"Schedule VII EBS, Line 5, Column (7)",{"$f":"'Schedule VII (EBS)'!F29","v":0},5.0000000000000001E-3,{"$f":"IF($F$13<0,0,$F$13*$G$13)","v":0}]
[null,"Deferred accumulation annuities",null,null,"Schedule VII EBS, Line 6, Column (7)",{"$f":"'Schedule VII (EBS)'!F30","v":0},5.0000000000000001E-3,{"$f":"IF($F$14<0,0,$F$14*$G$14)","v":0}]
[null,"Disability Income: active lives - including waiver of premium and long-term care",null,null,"Schedule VII EBS, Line 7(d), Column (7)",{"$f":"'Schedule VII (EBS)'!F36","v":0},0.02,{"$f":"IF($F$15<0,0,$F$15*$G$15)","v":0}]
[null,"Disability income: active lives - other accident and sickness",null,null,"Schedule VII EBS, Line 8, Column (7)",{"$f":"'Schedule VII (EBS)'!F37","v":0},0.02,{"$f":"IF($F$16<0,0,$F$16*$G$16)","v":0}]
[null,"Disability income: claims in payment - including waiver of premium and long-term care",null,null,"Schedule VII EBS, Line 9, Column (7)",{"$f":"'Schedule VII (EBS)'!F38","v":0},5.0000000000000001E-3,{"$f":"IF($F$17<0,0,$F$17*$G$17)","v":0}]
[null,"Disability income: claims in payment - other accident and sickness",null,null,"Schedule VII EBS, Line 10, Column (7)",{"$f":"'Schedule VII (EBS)'!F39","v":0},5.0000000000000001E-3,{"$f":"IF($F$18<0,0,$F$18*$G$18)","v":0}]
[null,"Group Life",null,null,"Schedule VII EBS, Line 11, Column (7)",{"$f":"'Schedule VII (EBS)'!F40","v":0},5.0000000000000001E-3,{"$f":"IF($F$19<0,0,$F$19*$G$19)","v":0}]
[null,"Group Disability",null,null,"Schedule VII EBS, Line 12, Column (7)",{"$f":"'Schedule VII (EBS)'!F41","v":0},5.0000000000000001E-3,{"$f":"IF($F$20<0,0,$F$20*$G$20)","v":0}]
[null,"Group Health",null,null,"Schedule VII EBS, Line 13, Column (7)",{"$f":"'Schedule VII (EBS)'!F42","v":0},5.0000000000000001E-3,{"$f":"IF($F$21<0,0,$F$21*$G$21)","v":0}]
[null,"Stop Loss",null,null,"Schedule VII EBS, Line 14, Column (7)",{"$f":"'Schedule VII (EBS)'!F43","v":0},0.02,{"$f":"IF($F$22<0,0,$F$22*$G$22)","v":0}]
[null,"Rider (other product riders not included above)",null,null,"Schedule VII EBS, Line 15, Column (7)",{"$f":"'Schedule VII (EBS)'!F44","v":0},0.02,{"$f":"IF($F$23<0,0,$F$23*$G$23)","v":0}]
[]
[null,"TOTAL OTHER INSURANCE RISK",null,null,null,null,null,{"$f":"IF(SUM(H9:H23)>=0,(SUM(H9:H23)),0)","v":0}]

{"sheet":"LT Variable Annuity Gte Risk","index":134,"n_rows":91,"n_cols":27,"rows_kept":91,"cut":false,"hidden":false,"merged":[[6,24,8,24],[6,26,8,26],[7,7,7,8],[7,10,7,11],[7,4,7,5],[7,13,7,14],[7,19,7,20],[65,7,66,22],[80,5,80,22],[6,22,8,22],[7,16,7,17],[2,0,2,8],[6,3,6,4]]}
[{"$f":"'Group Information'!C9","v":"Enter Parent Company Name"}]
["Variable Annuity Guarantee Risk For Long-Term Business ($000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[{"$f":"'Group Information'!C3","v":"2022-12-31"}]
[]
[null,null,null,null,"(1)","(2)",null,"(3)","(4)",null,"(5)","(6)",null,"(7)","(8)",null,"(9)","(10)",null,"(11)","(12)",null,"(13)",null,"(13)",null,"(14)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL REQUIREMENTS",null,"BERMUDA STATUTORY RESERVES",null,"CAPITAL REQUIREMENT"]
[null,null,null,null,"Volatility (0% - 10.0%]",null,null,"Volatility (10.0% - 15.0%]",null,null,"Volatility >15.0%",null,null,"Volatility (0% - 10.0%]",null,null,"Volatility (10.0% - 15.0%]",null,null,"Volatility >15.0%"]
[null,null,null,null,"Guaranteed Value","Capital Factor",null,"Guaranteed Value","Capital Factor",null,"Guaranteed Value","Capital Factor",null,"Net Value at Risk","Capital Factor",null,"Net Value at Risk","Capital Factor",null,"Net Value at Risk","Capital Factor"]
[]
[null,null,null,"Variable Annuity Guarantee Risk",null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,"Max [{(1) x (2) + (3) x (4) + (5) x (6)},(7) x (8) + (9) x (10) + (11) x (12)]",null,null,null,"(13) - (12)"]
[]
[null,null,null,"Guaranteed Minimum Death Benefit: Return of Premium, Ratchet and Reset "]
[null,1,null,null,{"$f":"'Schedule VIII (EBS)'!H13","v":0},2.5000000000000001E-3,null,{"$f":"'Schedule VIII (EBS)'!J13","v":0},5.0000000000000001E-3,null,{"$f":"'Schedule VIII (EBS)'!L13","v":0},7.4999999999999997E-3,null,{"$f":"'Schedule VIII (EBS)'!N13","v":0},0.04,null,{"$f":"+'Schedule VIII (EBS)'!P13","v":0},8.5000000000000006E-2,null,{"$f":"+'Schedule VIII (EBS)'!R13","v":0},0.13,null,{"$f":"IF(ISERROR(OR(E14*F14+H14*I14+K14*L14,N14*O14+Q14*R14+T14*U14)),0,MAX(E14*F14+H14*I14+K14*L14,N14*O14+Q14*R14+T14*U14))","v":0}]
[null,16,null,null,{"$f":"+'Schedule VIII (EBS)'!H31","v":0},2.5000000000000001E-3,null,{"$f":"'Schedule VIII (EBS)'!J31","v":0},5.0000000000000001E-3,null,{"$f":"'Schedule VIII (EBS)'!L31","v":0},7.4999999999999997E-3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OR(E15*F15+H15*I15+K15*L15,N15*O15+Q15*R15+T15*U15)),0,MAX(E15*F15+H15*I15+K15*L15,N15*O15+Q15*R15+T15*U15))","v":0}]
[]
[null,null,null,"Guaranteed Minimum Death Benefit: Enhanced Benefits (Roll up) "]
[null,2,null,null,{"$f":"'Schedule VIII (EBS)'!H14","v":0},7.4999999999999997E-3,null,{"$f":"'Schedule VIII (EBS)'!J14","v":0},0.01,null,{"$f":"'Schedule VIII (EBS)'!L14","v":0},1.2500000000000001E-2,null,{"$f":"'Schedule VIII (EBS)'!N14","v":0},0.12,null,{"$f":"+'Schedule VIII (EBS)'!P14","v":0},0.16500000000000001,null,{"$f":"+'Schedule VIII (EBS)'!R14","v":0},0.21,null,{"$f":"IF(ISERROR(OR(E18*F18+H18*I18+K18*L18,N18*O18+Q18*R18+T18*U18)),0,MAX(E18*F18+H18*I18+K18*L18,N18*O18+Q18*R18+T18*U18))","v":0}]
[null,17,null,null,{"$f":"+'Schedule VIII (EBS)'!H32","v":0},7.4999999999999997E-3,null,{"$f":"'Schedule VIII (EBS)'!J32","v":0},0.01,null,{"$f":"'Schedule VIII (EBS)'!L32","v":0},1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OR(E19*F19+H19*I19+K19*L19,N19*O19+Q19*R19+T19*U19)),0,MAX(E19*F19+H19*I19+K19*L19,N19*O19+Q19*R19+T19*U19))","v":0}]
[]
[null,null,null,"Guaranteed Minimum Income Benefit (GMIB)"]
[null,3,null,null,{"$f":"'Schedule VIII (EBS)'!H15","v":0},0.05,null,{"$f":"'Schedule VIII (EBS)'!J15","v":0},6.5000000000000002E-2,null,{"$f":"'Schedule VIII (EBS)'!L15","v":0},0.08,null,{"$f":"'Schedule VIII (EBS)'!N15","v":0},1,null,{"$f":"+'Schedule VIII (EBS)'!P15","v":0},1.3,null,{"$f":"+'Schedule VIII (EBS)'!R15","v":0},1.6,null,{"$f":"IF(ISERROR(OR(E22*F22+H22*I22+K22*L22,N22*O22+Q22*R22+T22*U22)),0,MAX(E22*F22+H22*I22+K22*L22,N22*O22+Q22*R22+T22*U22))","v":0}]
[null,18,null,null,{"$f":"'Schedule VIII (EBS)'!H33","v":0},0.05,null,{"$f":"'Schedule VIII (EBS)'!J33","v":0},6.5000000000000002E-2,null,{"$f":"'Schedule VIII (EBS)'!L33","v":0},0.08,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OR(E23*F23+H23*I23+K23*L23,N23*O23+Q23*R23+T23*U23)),0,MAX(E23*F23+H23*I23+K23*L23,N23*O23+Q23*R23+T23*U23))","v":0}]
[]
[null,null,null,"Guaranteed Minimum Withdrawal Benefit (GMWB)"]
[null,4,null,null,{"$f":"'Schedule VIII (EBS)'!H16","v":0},3.2500000000000001E-2,null,{"$f":"'Schedule VIII (EBS)'!J16","v":0},4.2500000000000003E-2,null,{"$f":"'Schedule VIII (EBS)'!L16","v":0},0.05,null,{"$f":"'Schedule VIII (EBS)'!N16","v":0},0.6,null,{"$f":"+'Schedule VIII (EBS)'!P16","v":0},0.75,null,{"$f":"+'Schedule VIII (EBS)'!R16","v":0},0.9,null,{"$f":"IF(ISERROR(OR(E26*F26+H26*I26+K26*L26,N26*O26+Q26*R26+T26*U26)),0,MAX(E26*F26+H26*I26+K26*L26,N26*O26+Q26*R26+T26*U26))","v":0}]
[null,19,null,null,{"$f":"'Schedule VIII (EBS)'!H34","v":0},3.2500000000000001E-2,null,{"$f":"'Schedule VIII (EBS)'!J34","v":0},4.2500000000000003E-2,null,{"$f":"'Schedule VIII (EBS)'!L34","v":0},0.05,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OR(E27*F27+H27*I27+K27*L27,N27*O27+Q27*R27+T27*U27)),0,MAX(E27*F27+H27*I27+K27*L27,N27*O27+Q27*R27+T27*U27))","v":0}]
[]
[null,null,null,"Guaranteed Enhanced Earnings Benefit (GEEB)"]
[null,5,null,null,{"$f":"'Schedule VIII (EBS)'!H17","v":0},0,null,{"$f":"'Schedule VIII (EBS)'!J17","v":0},5.0000000000000001E-3,null,{"$f":"'Schedule VIII (EBS)'!L17","v":0},0.01,null,{"$f":"'Schedule VIII (EBS)'!N17","v":0},0.01,null,{"$f":"+'Schedule VIII (EBS)'!P17","v":0},0.09,null,{"$f":"+'Schedule VIII (EBS)'!R17","v":0},0.17,null,{"$f":"IF(ISERROR(OR(E30*F30+H30*I30+K30*L30,N30*O30+Q30*R30+T30*U30)),0,MAX(E30*F30+H30*I30+K30*L30,N30*O30+Q30*R30+T30*U30))","v":0}]
[null,20,null,null,{"$f":"'Schedule VIII (EBS)'!H35","v":0},0,null,{"$f":"'Schedule VIII (EBS)'!J35","v":0},5.0000000000000001E-3,null,{"$f":"'Schedule VIII (EBS)'!L35","v":0},0.01,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OR(E31*F31+H31*I31+K31*L31,N31*O31+Q31*R31+T31*U31)),0,MAX(E31*F31+H31*I31+K31*L31,N31*O31+Q31*R31+T31*U31))","v":0}]
[]
[null,null,null,"Guaranteed Minimum Accumulation Benefit (GMAB): "]
[null,6,null,"0-1",{"$f":"+'Schedule VIII (EBS)'!H19","v":0},3.2000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!J19","v":0},0.05,null,{"$f":"+'Schedule VIII (EBS)'!L19","v":0},0.09,null,{"$f":"+'Schedule VIII (EBS)'!N19","v":0},0.9,null,{"$f":"+'Schedule VIII (EBS)'!P19","v":0},1.3,null,{"$f":"+'Schedule VIII (EBS)'!R19","v":0},2.5,null,{"$f":"IF(ISERROR(OR(E34*F34+H34*I34+K34*L34,N34*O34+Q34*R34+T34*U34)),0,MAX(E34*F34+H34*I34+K34*L34,N34*O34+Q34*R34+T34*U34))","v":0}]
[null,7,null,"1-2",{"$f":"+'Schedule VIII (EBS)'!H20","v":0},0.03,null,{"$f":"+'Schedule VIII (EBS)'!J20","v":0},0.05,null,{"$f":"+'Schedule VIII (EBS)'!L20","v":0},8.8999999999999996E-2,null,{"$f":"+'Schedule VIII (EBS)'!N20","v":0},0.8,null,{"$f":"+'Schedule VIII (EBS)'!P20","v":0},1.1499999999999999,null,{"$f":"+'Schedule VIII (EBS)'!R20","v":0},2,null,0]
[null,8,null,"2-3",{"$f":"+'Schedule VIII (EBS)'!H21","v":0},0.03,null,{"$f":"+'Schedule VIII (EBS)'!J21","v":0},0.05,null,{"$f":"+'Schedule VIII (EBS)'!L21","v":0},8.8999999999999996E-2,null,{"$f":"+'Schedule VIII (EBS)'!N21","v":0},0.7,null,{"$f":"+'Schedule VIII (EBS)'!P21","v":0},1.05,null,{"$f":"+'Schedule VIII (EBS)'!R21","v":0},1.6,null,0]
[null,9,null,"3-4",{"$f":"+'Schedule VIII (EBS)'!H22","v":0},2.8000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!J22","v":0},0.05,null,{"$f":"+'Schedule VIII (EBS)'!L22","v":0},8.7999999999999995E-2,null,{"$f":"+'Schedule VIII (EBS)'!N22","v":0},0.6,null,{"$f":"+'Schedule VIII (EBS)'!P22","v":0},0.95,null,{"$f":"+'Schedule VIII (EBS)'!R22","v":0},1.35,null,0]
[null,10,null,"4-5",{"$f":"+'Schedule VIII (EBS)'!H23","v":0},2.4E-2,null,{"$f":"+'Schedule VIII (EBS)'!J23","v":0},4.2999999999999997E-2,null,{"$f":"+'Schedule VIII (EBS)'!L23","v":0},0.08,null,{"$f":"+'Schedule VIII (EBS)'!N23","v":0},0.55000000000000004,null,{"$f":"+'Schedule VIII (EBS)'!P23","v":0},0.85,null,{"$f":"+'Schedule VIII (EBS)'!R23","v":0},1.1499999999999999,null,0]
[null,11,null,"5-6",{"$f":"+'Schedule VIII (EBS)'!H24","v":0},0.02,null,{"$f":"+'Schedule VIII (EBS)'!J24","v":0},3.5000000000000003E-2,null,{"$f":"+'Schedule VIII (EBS)'!L24","v":0},6.8000000000000005E-2,null,{"$f":"+'Schedule VIII (EBS)'!N24","v":0},0.5,null,{"$f":"+'Schedule VIII (EBS)'!P24","v":0},0.75,null,{"$f":"+'Schedule VIII (EBS)'!R24","v":0},1,null,0]
[null,12,null,"6-7",{"$f":"+'Schedule VIII (EBS)'!H25","v":0},1.7000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!J25","v":0},2.8000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!L25","v":0},5.8999999999999997E-2,null,{"$f":"+'Schedule VIII (EBS)'!N25","v":0},0.45,null,{"$f":"+'Schedule VIII (EBS)'!P25","v":0},0.65,null,{"$f":"+'Schedule VIII (EBS)'!R25","v":0},0.9,null,0]
[null,13,null,"7-8",{"$f":"+'Schedule VIII (EBS)'!H26","v":0},1.4E-2,null,{"$f":"+'Schedule VIII (EBS)'!J26","v":0},2.1000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!L26","v":0},4.9000000000000002E-2,null,{"$f":"+'Schedule VIII (EBS)'!N26","v":0},0.4,null,{"$f":"+'Schedule VIII (EBS)'!P26","v":0},0.55000000000000004,null,{"$f":"+'Schedule VIII (EBS)'!R26","v":0},0.8,null,0]
[null,14,null,"8-9",{"$f":"+'Schedule VIII (EBS)'!H27","v":0},1.0999999999999999E-2,null,{"$f":"+'Schedule VIII (EBS)'!J27","v":0},1.7000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!L27","v":0},4.2999999999999997E-2,null,{"$f":"+'Schedule VIII (EBS)'!N27","v":0},0.35,null,{"$f":"+'Schedule VIII (EBS)'!P27","v":0},0.5,null,{"$f":"+'Schedule VIII (EBS)'!R27","v":0},0.7,null,0]
[null,15,null,">9",{"$f":"+'Schedule VIII (EBS)'!H28","v":0},0.01,null,{"$f":"+'Schedule VIII (EBS)'!J28","v":0},1.4E-2,null,{"$f":"+'Schedule VIII (EBS)'!L28","v":0},3.9E-2,null,{"$f":"+'Schedule VIII (EBS)'!N28","v":0},0.3,null,{"$f":"+'Schedule VIII (EBS)'!P28","v":0},0.45,null,{"$f":"+'Schedule VIII (EBS)'!R28","v":0},0.6,null,0]
[]
[null,21,null,"0-1",{"$f":"+'Schedule VIII (EBS)'!H37","v":0},3.2000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!J37","v":0},0.05,null,{"$f":"+'Schedule VIII (EBS)'!L37","v":0},0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OR(E45*F45+H45*I45+K45*L45,N45*O45+Q45*R45+T45*U45)),0,MAX(E45*F45+H45*I45+K45*L45,N45*O45+Q45*R45+T45*U45))","v":0}]
[null,22,null,"1-2",{"$f":"+'Schedule VIII (EBS)'!H38","v":0},0.03,null,{"$f":"+'Schedule VIII (EBS)'!J38","v":0},0.05,null,{"$f":"+'Schedule VIII (EBS)'!L38","v":0},8.8999999999999996E-2,null,null,null,null,null,null,null,null,null,null,0]
[null,23,null,"2-3",{"$f":"+'Schedule VIII (EBS)'!H39","v":0},0.03,null,{"$f":"+'Schedule VIII (EBS)'!J39","v":0},0.05,null,{"$f":"+'Schedule VIII (EBS)'!L39","v":0},8.8999999999999996E-2,null,null,null,null,null,null,null,null,null,null,0]
[null,24,null,"3-4",{"$f":"+'Schedule VIII (EBS)'!H40","v":0},2.8000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!J40","v":0},0.05,null,{"$f":"+'Schedule VIII (EBS)'!L40","v":0},8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,0]
[null,25,null,"4-5",{"$f":"+'Schedule VIII (EBS)'!H41","v":0},2.4E-2,null,{"$f":"+'Schedule VIII (EBS)'!J41","v":0},4.2999999999999997E-2,null,{"$f":"+'Schedule VIII (EBS)'!L41","v":0},0.08,null,null,null,null,null,null,null,null,null,null,0]
[null,26,null,"5-6",{"$f":"+'Schedule VIII (EBS)'!H42","v":0},0.02,null,{"$f":"+'Schedule VIII (EBS)'!J42","v":0},3.5000000000000003E-2,null,{"$f":"+'Schedule VIII (EBS)'!L42","v":0},6.8000000000000005E-2,null,null,null,null,null,null,null,null,null,null,0]
[null,27,null,"6-7",{"$f":"+'Schedule VIII (EBS)'!H43","v":0},1.7000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!J43","v":0},2.8000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!L43","v":0},5.8999999999999997E-2,null,null,null,null,null,null,null,null,null,null,0]
[null,28,null,"7-8",{"$f":"+'Schedule VIII (EBS)'!H44","v":0},1.4E-2,null,{"$f":"+'Schedule VIII (EBS)'!J44","v":0},2.1000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!L44","v":0},4.9000000000000002E-2,null,null,null,null,null,null,null,null,null,null,0]
[null,29,null,"8-9",{"$f":"+'Schedule VIII (EBS)'!H45","v":0},1.0999999999999999E-2,null,{"$f":"+'Schedule VIII (EBS)'!J45","v":0},1.7000000000000001E-2,null,{"$f":"+'Schedule VIII (EBS)'!L45","v":0},4.2999999999999997E-2,null,null,null,null,null,null,null,null,null,null,0]
[null,30,null,">9",{"$f":"+'Schedule VIII (EBS)'!H46","v":0},0.01,null,{"$f":"+'Schedule VIII (EBS)'!J46","v":0},1.4E-2,null,{"$f":"+'Schedule VIII (EBS)'!L46","v":0},3.9E-2,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Reduction:"]
[null,31,null,"Percentage of Guaranteed Minimum Death Benefit with Multiple Guarantees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Schedule VIII (EBS)'!L50","v":0},{"$f":"IF(V57=0,0,(W14+W15+W18+W19)*(-V57))","v":0}]
[null,32,null,"Total BSCR Adjusted Reserves for Variable Annuities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Schedule VII (EBS)'!F47","v":0}]
[]
[null,33,null,"TOTAL - VARIABLE ANNUITY GUARANTEE RISK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(W14:W58))","v":0}]
[]
[null,null,null,"Notes"]
[null,null,null,"1.  Factors should be applied to Net Amount at Risk (NAR) defined as:"]
[null,null,null,null,"GMAB",null,null,"Total claim payable if all contracts mature immediately"]
[null,null,null,null,"GMDB",null,null,"Total claim amount payable upon immediate death of all policyholders"]
[null,null,null,null,"GMIB",null,null,"Total claim payable upon full and immediate annuitisation of all policies using an 80% factor applied to the Guaranteed Value (the 80% represents the ratio between current market annuitisation factors and the guaranteed annuitisation factors)"]
[]
[null,null,null,null,"GMWB",null,null,"Total claim payable if 100% of the guaranteed withdrawal benefit base in excess of the current account value is withdrawn immediately"]
[null,null,null,null,"GEEB",null,null,"Total guaranteed enhanced payments upon immediate death of all policyholders"]
[]
[null,null,null,"2.  Where ratchets, resets and roll-ups exist, please use the roll-up category."]
[null,null,null,"3.  NAR is net of reinsurance."]
[null,null,null,"4.  The proportion used for the account value under reinsurance is the proportion used for NAR."]
[null,null,null,"5.  Need minimium amount when Guaranteed Value (GV) < Account Value (AV), the minimum floor factor is applied to AV."]
[]
[]
[null,null,"Notes"]
[null,null,"1.  Factors should be applied to Net Amount at Risk (NAR) defined as:"]
[null,null,null,null,"GMAB","Total claim payable if all contracts mature immediately"]
[null,null,null,null,"GMDB","Total claim amount payable upon immediate death of all policyholders"]
[null,null,null,null,"GMIB","Total claim payable upon full and immediate annuitization of all policies using an 80% factor applied to the Guaranteed Value (the 80% represents the ratio between current market annuitization factors and the guaranteed annuitization factors)"]
[null,null,null,null,"GMWB","Total claim payable if 100% of the guaranteed withdrawal benefit base in excess of the current account value is withdrawn immediately"]
[null,null,null,null,"GEEB","Total guaranteed enhanced payments upon immediate death of all policyholders"]
[]
[null,null,"2.  Where ratchets, resets and roll-ups exist, please use the roll-up category."]
[]
[null,null,"3.  NAR is net of reinsurance."]
[]
[null,null,"4.  The proportion used for the account value under reinsurance is the proportion used for NAR."]
[]
[null,null,"5.  Need minimium amount when Guaranteed Value (GV) < Account Value (AV), the minimum floor factor is applied to AV."]

{"sheet":"CSP (2018YE Rules)","index":135,"n_rows":688,"n_cols":15,"rows_kept":688,"cut":false,"hidden":false,"merged":[[2,10,3,11],[2,13,3,14],[566,10,567,10],[0,0,0,3],[2,0,2,2],[462,3,462,4],[566,2,566,3],[456,3,456,4],[457,3,457,4],[469,3,469,4],[463,3,463,4],[478,4,480,4],[497,1,497,4],[516,1,516,4],[517,2,518,3],[2,3,3,4],[2,7,3,8],[566,7,567,7],[649,5,649,8],[566,5,567,5],[5,1,5,8],[471,3,471,4],[535,3,537,3],[566,8,567,8],[566,6,567,6],[478,2,480,3],[498,2,499,3],[566,4,567,4],[468,3,468,4],[544,3,546,3],[566,11,567,11],[566,13,567,13],[566,14,567,14],[649,10,649,11],[649,13,649,14]]}
["GROUP-SPECIFIC PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[{"$f":"+'Group Information'!C7","v":"Enter Group Company Name"},null,null,{"$f":"HYPERLINK(\"#'Attachments'!A205\",\"Details of User Capital Factor to be included in the attachments section 11.\")","v":"Details of User Capital Factor to be included in the attachments section 11."},null,null,null,"CSPs under current S6D Regime",null,null,"CSPs under new S6D Regime - exclude disallowed CSPs",null,null,"CSPs Under Transitional Arrangements"]
["For the Year Ending ",null,{"$f":"+'Group Information'!C3","v":"2022-12-31"}]
[]
[null,"To be completed only with prior approval from the Bermuda Monetary Authority",null,null,null,null,null,null,null,null,null,null,null,"Weight Factor",{"$f":"'S6D Additional Info'!$D$26","v":0}]
[]
[null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,"ASSET","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"FIXED INCOME INVESTMENTS","STATEMENT SOURCE","VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(a)  Corporate & Sovereign Bonds"," ","(1) ","(2)","(1) x (2)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)"]
[]
[null,"BSCR Rating"]
[null,0,"Sch II EBS, Line (1), Column 1 & Sch IIA EBS, Line (1), Column 1",{"$f":"+'Schedule II (EBS)'!D12+'Schedule IIA (EBS)'!D12","v":0},{"$f":"+'Fixed Income Investments'!E12","v":0},{"$f":"IF(D15<0,0,D15*E15)","v":0},null,null,{"$f":"MAX(0,IF(H15=\"\",E15*D15,D15*H15))","v":0},null,null,{"$f":"MAX(0,IF(K15=\"\",E15*D15,D15*K15))","v":0},null,{"$f":"+IF(AND(H15=\"\",K15=\"\"),\"\",H15*(1-$O$6)+K15*$O$6)","v":""},{"$f":"MAX(0,IF(N15=\"\",E15*D15,D15*N15))","v":0}]
[null,1,"Sch II EBS, Line (2), Column 1 & Sch IIA EBS, Line (2), Column 1",{"$f":"+'Schedule II (EBS)'!D13+'Schedule IIA (EBS)'!D13","v":0},{"$f":"+'Fixed Income Investments'!E13","v":4.0000000000000001E-3},{"$f":"IF(D16<0,0,D16*E16)","v":0},null,null,0,null,null,{"$f":"MAX(0,IF(K16=\"\",E16*D16,D16*K16))","v":0},null,"",{"$f":"MAX(0,IF(N16=\"\",E16*D16,D16*N16))","v":0}]
[null,2,"Sch II EBS, Line (3), Column 1 & Sch IIA EBS, Line (3), Column 1",{"$f":"+'Schedule II (EBS)'!D14+'Schedule IIA (EBS)'!D14","v":0},{"$f":"+'Fixed Income Investments'!E14","v":8.0000000000000002E-3},0,null,null,0,null,null,0,null,"",0]
[null,3,"Sch II EBS, Line (4), Column 1 & Sch IIA EBS, Line (4), Column 1",{"$f":"+'Schedule II (EBS)'!D15+'Schedule IIA (EBS)'!D15","v":0},{"$f":"+'Fixed Income Investments'!E15","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,4,"Sch II EBS, Line (5), Column 1 & Sch IIA EBS, Line (5), Column 1",{"$f":"+'Schedule II (EBS)'!D16+'Schedule IIA (EBS)'!D16","v":0},{"$f":"+'Fixed Income Investments'!E16","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,5,"Sch II EBS, Line (6), Column 1 & Sch IIA EBS, Line (6), Column 1",{"$f":"+'Schedule II (EBS)'!D17+'Schedule IIA (EBS)'!D17","v":0},{"$f":"+'Fixed Income Investments'!E17","v":0.08},0,null,null,0,null,null,0,null,"",0]
[null,6,"Sch II EBS, Line (7), Column 1 & Sch IIA EBS, Line (7), Column 1",{"$f":"+'Schedule II (EBS)'!D18+'Schedule IIA (EBS)'!D18","v":0},{"$f":"+'Fixed Income Investments'!E18","v":0.15},0,null,null,0,null,null,0,null,"",0]
[null,7,"Sch II EBS, Line (8), Column 1 & Sch IIA EBS, Line (8), Column 1",{"$f":"+'Schedule II (EBS)'!D19+'Schedule IIA (EBS)'!D19","v":0},{"$f":"+'Fixed Income Investments'!E19","v":0.26300000000000001},0,null,null,0,null,null,0,null,"",0]
[null,8,"Sch II EBS, Line (9), Column 1 & Sch IIA EBS, Line (9), Column 1",{"$f":"+'Schedule II (EBS)'!D20+'Schedule IIA (EBS)'!D20","v":0},{"$f":"+'Fixed Income Investments'!E20","v":0.35},{"$f":"IF(D23<0,0,D23*E23)","v":0},null,null,0,null,null,0,null,"",0]
[]
[null,"(a)  SUBTOTAL -  CORPORATE BONDS",null,{"$f":"SUM(D15:D24)","v":0},null,{"$f":"IF(SUM(F15:F23)>=0,SUM(F15:F23),0)","v":0},null,null,{"$f":"IF(SUM(I15:I23)>=0,SUM(I15:I23),0)","v":0},null,null,{"$f":"IF(SUM(L15:L23)>=0,SUM(L15:L23),0)","v":0},null,null,{"$f":"IF(SUM(O15:O23)>=0,SUM(O15:O23),0)","v":0}]
[]
[null,"(b) Residential Mortgage-Backed Securities"]
[]
[null,"BSCR Rating"]
[null,1,"Sch II EBS, Line (2), Column 3 & Sch IIA EBS, Line (2), Column 3",{"$f":"+'Schedule II (EBS)'!H13+'Schedule IIA (EBS)'!H13","v":0},{"$f":"+'Fixed Income Investments'!E27","v":6.0000000000000001E-3},{"$f":"IF(D30<0,0,D30*E30)","v":0},null,null,{"$f":"MAX(0,IF(H30=\"\",E30*D30,D30*H30))","v":0},null,null,{"$f":"MAX(0,IF(K30=\"\",E30*D30,D30*K30))","v":0},null,{"$f":"+IF(AND(H30=\"\",K30=\"\"),\"\",H30*(1-$O$6)+K30*$O$6)","v":""},{"$f":"MAX(0,IF(N30=\"\",E30*D30,D30*N30))","v":0}]
[null,2,"Sch II EBS, Line (3), Column 3 & Sch IIA EBS, Line (3), Column 3",{"$f":"+'Schedule II (EBS)'!H14+'Schedule IIA (EBS)'!H14","v":0},{"$f":"+'Fixed Income Investments'!E28","v":1.2E-2},0,null,null,0,null,null,0,null,"",0]
[null,3,"Sch II EBS, Line (4), Column 3 & Sch IIA EBS, Line (4), Column 3",{"$f":"+'Schedule II (EBS)'!H15+'Schedule IIA (EBS)'!H15","v":0},{"$f":"+'Fixed Income Investments'!E29","v":0.02},0,null,null,0,null,null,0,null,"",0]
[null,4,"Sch II EBS, Line (5), Column 3 & Sch IIA EBS, Line (5), Column 3",{"$f":"+'Schedule II (EBS)'!H16+'Schedule IIA (EBS)'!H16","v":0},{"$f":"+'Fixed Income Investments'!E30","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,5,"Sch II EBS, Line (6), Column 3 & Sch IIA EBS, Line (6), Column 3",{"$f":"+'Schedule II (EBS)'!H17+'Schedule IIA (EBS)'!H17","v":0},{"$f":"+'Fixed Income Investments'!E31","v":0.11},0,null,null,0,null,null,0,null,"",0]
[null,6,"Sch II EBS, Line (7), Column 3 & Sch IIA EBS, Line (7), Column 3",{"$f":"+'Schedule II (EBS)'!H18+'Schedule IIA (EBS)'!H18","v":0},{"$f":"+'Fixed Income Investments'!E32","v":0.25},0,null,null,0,null,null,0,null,"",0]
[null,7,"Sch II EBS, Line (8), Column 3 & Sch IIA EBS, Line (8), Column 3",{"$f":"+'Schedule II (EBS)'!H19+'Schedule IIA (EBS)'!H19","v":0},{"$f":"+'Fixed Income Investments'!E33","v":0.35},{"$f":"IF(D36<0,0,D36*E36)","v":0},null,null,0,null,null,0,null,"",0]
[null,8,"Sch II EBS, Line (9), Column 3 & Sch IIA EBS, Line (9), Column 3",{"$f":"+'Schedule II (EBS)'!H20+'Schedule IIA (EBS)'!H20","v":0},{"$f":"+'Fixed Income Investments'!E34","v":0.35},{"$f":"IF(D37<0,0,D37*E37)","v":0},null,null,0,null,null,0,null,"",0]
[]
[null,"(b)  SUBTOTAL - RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,{"$f":"SUM(D30:D38)","v":0},null,{"$f":"IF(SUM(F30:F37)>=0,SUM(F30:F37),0)","v":0},null,null,{"$f":"IF(SUM(I30:I37)>=0,SUM(I30:I37),0)","v":0},null,null,{"$f":"IF(SUM(L29:L37)>=0,SUM(L29:L37),0)","v":0},null,null,{"$f":"IF(SUM(O29:O37)>=0,SUM(O29:O37),0)","v":0}]
[]
[null,"(c) Commercial Mortgage-Backed Securities / Asset-Backed Securities"]
[]
[null,"BSCR Rating"]
[null,1,"Sch II EBS, Line (2), Column 5 & Sch IIA EBS, Line (2), Column 5",{"$f":"'Schedule II (EBS)'!L13+'Schedule IIA (EBS)'!L13","v":0},{"$f":"+'Fixed Income Investments'!E41","v":5.0000000000000001E-3},{"$f":"IF(D44<0,0,D44*E44)","v":0},null,null,{"$f":"MAX(0,IF(H44=\"\",E44*D44,D44*H44))","v":0},null,null,{"$f":"MAX(0,IF(K44=\"\",E44*D44,D44*K44))","v":0},null,{"$f":"+IF(AND(H44=\"\",K44=\"\"),\"\",H44*(1-$O$6)+K44*$O$6)","v":""},{"$f":"MAX(0,IF(N44=\"\",E44*D44,D44*N44))","v":0}]
[null,2,"Sch II EBS, Line (3), Column 5 & Sch IIA EBS, Line (3), Column 5",{"$f":"'Schedule II (EBS)'!L14+'Schedule IIA (EBS)'!L14","v":0},{"$f":"+'Fixed Income Investments'!E42","v":0.01},0,null,null,0,null,null,0,null,"",0]
[null,3,"Sch II EBS, Line (4), Column 5 & Sch IIA EBS, Line (4), Column 5",{"$f":"'Schedule II (EBS)'!L15+'Schedule IIA (EBS)'!L15","v":0},{"$f":"+'Fixed Income Investments'!E43","v":1.7999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,4,"Sch II EBS, Line (5), Column 5 & Sch IIA EBS, Line (5), Column 5",{"$f":"'Schedule II (EBS)'!L16+'Schedule IIA (EBS)'!L16","v":0},{"$f":"+'Fixed Income Investments'!E44","v":3.5000000000000003E-2},0,null,null,0,null,null,0,null,"",0]
[null,5,"Sch II EBS, Line (6), Column 5 & Sch IIA EBS, Line (6), Column 5",{"$f":"'Schedule II (EBS)'!L17+'Schedule IIA (EBS)'!L17","v":0},{"$f":"+'Fixed Income Investments'!E45","v":0.1},0,null,null,0,null,null,0,null,"",0]
[null,6,"Sch II EBS, Line (7), Column 5 & Sch IIA EBS, Line (7), Column 5",{"$f":"'Schedule II (EBS)'!L18+'Schedule IIA (EBS)'!L18","v":0},{"$f":"+'Fixed Income Investments'!E46","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,7,"Sch II EBS, Line (8), Column 5 & Sch IIA EBS, Line (8), Column 5",{"$f":"'Schedule II (EBS)'!L19+'Schedule IIA (EBS)'!L19","v":0},{"$f":"+'Fixed Income Investments'!E47","v":0.3},{"$f":"IF(D50<0,0,D50*E50)","v":0},null,null,0,null,null,0,null,"",0]
[null,8,"Sch II EBS, Line (9), Column 5 & Sch IIA EBS, Line (9), Column 5",{"$f":"'Schedule II (EBS)'!L20+'Schedule IIA (EBS)'!L20","v":0},{"$f":"+'Fixed Income Investments'!E48","v":0.35},{"$f":"IF(D51<0,0,D51*E51)","v":0},null,null,0,null,null,0,null,"",0]
[]
[null,"(c)  SUBTOTAL - COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,{"$f":"SUM(D44:D52)","v":0},null,{"$f":"IF(SUM(F44:F51)>=0,SUM(F44:F51),0)","v":0},null,null,{"$f":"IF(SUM(I44:I51)>=0,SUM(I44:I51),0)","v":0},null,null,{"$f":"IF(SUM(L43:L51)>=0,SUM(L43:L51),0)","v":0},null,null,{"$f":"IF(SUM(O43:O51)>=0,SUM(O43:O51),0)","v":0}]
[]
[null,"(d) Bond Mutual Funds"," "]
[]
[null,"BSCR Rating"]
[null,0,"Sch II EBS, Line (1), Column 7 & Sch IIA EBS, Line (1), Column 7",{"$f":"'Schedule II (EBS)'!P12+'Schedule IIA (EBS)'!P12","v":0},{"$f":"+'Fixed Income Investments'!E56","v":0},{"$f":"IF(D58<0,0,D58*E58)","v":0},null,null,{"$f":"MAX(0,IF(H58=\"\",E58*D58,D58*H58))","v":0},null,null,{"$f":"MAX(0,IF(K58=\"\",E58*D58,D58*K58))","v":0},null,{"$f":"+IF(AND(H58=\"\",K58=\"\"),\"\",H58*(1-$O$6)+K58*$O$6)","v":""},{"$f":"MAX(0,IF(N58=\"\",E58*D58,D58*N58))","v":0}]
[null,1,"Sch II EBS, Line (2), Column 7 & Sch IIA EBS, Line (2), Column 7",{"$f":"'Schedule II (EBS)'!P13+'Schedule IIA (EBS)'!P13","v":0},{"$f":"+'Fixed Income Investments'!E57","v":4.0000000000000001E-3},{"$f":"IF(D59<0,0,D59*E59)","v":0},null,null,0,null,null,0,null,"",0]
[null,2,"Sch II EBS, Line (3), Column 7 & Sch IIA EBS, Line (3), Column 7",{"$f":"'Schedule II (EBS)'!P14+'Schedule IIA (EBS)'!P14","v":0},{"$f":"+'Fixed Income Investments'!E58","v":8.0000000000000002E-3},0,null,null,0,null,null,0,null,"",0]
[null,3,"Sch II EBS, Line (4), Column 7 & Sch IIA EBS, Line (4), Column 7",{"$f":"'Schedule II (EBS)'!P15+'Schedule IIA (EBS)'!P15","v":0},{"$f":"+'Fixed Income Investments'!E59","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,4,"Sch II EBS, Line (5), Column 7 & Sch IIA EBS, Line (5), Column 7",{"$f":"'Schedule II (EBS)'!P16+'Schedule IIA (EBS)'!P16","v":0},{"$f":"+'Fixed Income Investments'!E60","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,5,"Sch II EBS, Line (6), Column 7 & Sch IIA EBS, Line (6), Column 7",{"$f":"'Schedule II (EBS)'!P17+'Schedule IIA (EBS)'!P17","v":0},{"$f":"+'Fixed Income Investments'!E61","v":0.08},0,null,null,0,null,null,0,null,"",0]
[null,6,"Sch II EBS, Line (7), Column 7 & Sch IIA EBS, Line (7), Column 7",{"$f":"'Schedule II (EBS)'!P18+'Schedule IIA (EBS)'!P18","v":0},{"$f":"+'Fixed Income Investments'!E62","v":0.15},0,null,null,0,null,null,0,null,"",0]
[null,7,"Sch II EBS, Line (8), Column 7 & Sch IIA EBS, Line (8), Column 7",{"$f":"'Schedule II (EBS)'!P19+'Schedule IIA (EBS)'!P19","v":0},{"$f":"+'Fixed Income Investments'!E63","v":0.26300000000000001},0,null,null,0,null,null,0,null,"",0]
[null,8,"Sch II EBS, Line (9), Column 7 & Sch IIA EBS, Line (9), Column 7",{"$f":"'Schedule II (EBS)'!P20+'Schedule IIA (EBS)'!P20","v":0},{"$f":"+'Fixed Income Investments'!E64","v":0.35},{"$f":"IF(D66<0,0,D66*E66)","v":0},null,null,0,null,null,0,null,"",0]
[]
[null,"(d)  SUBTOTAL - BOND MUTUAL FUNDS",null,{"$f":"SUM(D58:D67)","v":0},null,{"$f":"IF(SUM(F58:F66)>=0,SUM(F58:F66),0)","v":0},null,null,{"$f":"IF(SUM(I58:I66)>=0,SUM(I58:I66),0)","v":0},null,null,{"$f":"IF(SUM(L58:L66)>=0,SUM(L58:L66),0)","v":0},null,null,{"$f":"IF(SUM(O58:O66)>=0,SUM(O58:O66),0)","v":0}]
[]
[null,"(e) Mortgage Loans"]
[]
[null,"Insured/Guaranteed Mortgages","Sch II EBS, Line (22), Column 1 & Sch IIA EBS, Line (22), Column 1",{"$f":"+'Schedule II (EBS)'!D57+'Schedule IIA (EBS)'!D57","v":0},{"$f":"+'Fixed Income Investments'!E70","v":3.0000000000000001E-3},{"$f":"IF(D72<0,0,D72*E72)","v":0},null,null,{"$f":"MAX(0,IF(H72=\"\",E72*D72,D72*H72))","v":0},null,null,{"$f":"MAX(0,IF(K72=\"\",E72*D72,D72*K72))","v":0},null,{"$f":"+IF(AND(H72=\"\",K72=\"\"),\"\",H72*(1-$O$6)+K72*$O$6)","v":""},{"$f":"MAX(0,IF(N72=\"\",E72*D72,D72*N72))","v":0}]
[null,"Other Commercial and Farm Mortgages","Sch II EBS, Line (23), Column 1 & Sch IIA EBS, Line (23), Column 1 ",{"$f":"+'Schedule II (EBS)'!D58+'Schedule IIA (EBS)'!D58","v":0},{"$f":"+'Fixed Income Investments'!E71","v":0.05},{"$f":"IF(D73<0,0,D73*E73)","v":0},null,null,{"$f":"MAX(0,IF(H73=\"\",E73*D73,D73*H73))","v":0},null,null,{"$f":"MAX(0,IF(K73=\"\",E73*D73,D73*K73))","v":0},null,{"$f":"+IF(AND(H73=\"\",K73=\"\"),\"\",H73*(1-$O$6)+K73*$O$6)","v":""},0]
[null,"Other Residential Mortgages","Sch II EBS, Line (24), Column 1 & Sch IIA EBS, Line (24), Column 1",{"$f":"+'Schedule II (EBS)'!D59+'Schedule IIA (EBS)'!D59","v":0},{"$f":"+'Fixed Income Investments'!E72","v":1.4999999999999999E-2},{"$f":"IF(D74<0,0,D74*E74)","v":0},null,null,{"$f":"MAX(0,IF(H74=\"\",E74*D74,D74*H74))","v":0},null,null,{"$f":"MAX(0,IF(K74=\"\",E74*D74,D74*K74))","v":0},null,{"$f":"+IF(AND(H74=\"\",K74=\"\"),\"\",H74*(1-$O$6)+K74*$O$6)","v":""},0]
[null,"Mortgages Not In Good Standing","Sch II EBS, Line (25), Column 1 & Sch IIA EBS, Line (25), Column 1",{"$f":"+'Schedule II (EBS)'!D60+'Schedule IIA (EBS)'!D60","v":0},{"$f":"+'Fixed Income Investments'!E73","v":0.25},{"$f":"IF(D75<0,0,D75*E75)","v":0},null,null,{"$f":"MAX(0,IF(H75=\"\",E75*D75,D75*H75))","v":0},null,null,{"$f":"MAX(0,IF(K75=\"\",E75*D75,D75*K75))","v":0},null,{"$f":"+IF(AND(H75=\"\",K75=\"\"),\"\",H75*(1-$O$6)+K75*$O$6)","v":""},0]
[]
[null,"(e)  SUBTOTAL - MORTGAGE LOANS",null,{"$f":"SUM(D72:D75)","v":0},null,{"$f":"IF(SUM(F72:F75)>=0,SUM(F72:F75),0)","v":0},null,null,{"$f":"IF(SUM(I72:I75)>=0,SUM(I72:I75),0)","v":0},null,null,{"$f":"IF(SUM(L72:L75)>=0,SUM(L72:L75),0)","v":0},null,null,{"$f":"IF(SUM(O72:O75)>=0,SUM(O72:O75),0)","v":0}]
[]
[null,"(f) Other Fixed Income Investments"]
[]
[null,"Other Loans","Form 1EBS, Line (8)",{"$f":"+'Form 1EBS'!F56","v":0},{"$f":"+'Fixed Income Investments'!E79","v":0.05},{"$f":"IF(D81<0,0,D81*E81)","v":0},null,null,{"$f":"MAX(0,IF(H81=\"\",E81*D81,D81*H81))","v":0},null,null,{"$f":"MAX(0,IF(K81=\"\",E81*D81,D81*K81))","v":0},null,{"$f":"+IF(AND(H81=\"\",K81=\"\"),\"\",H81*(1-$O$6)+K81*$O$6)","v":""},{"$f":"MAX(0,IF(N81=\"\",E81*D81,D81*N81))","v":0}]
[]
[null,"Cash and Cash Equivalent Counterparty Balances By BSCR Rating"]
[]
[null,"BSCR Rating 0 ","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G81","v":0},{"$f":"+'Fixed Income Investments'!E83","v":0},{"$f":"IF(D85<0,0,D85*E85)","v":0},null,null,{"$f":"MAX(0,IF(H85=\"\",E85*D85,D85*H85))","v":0},null,null,{"$f":"MAX(0,IF(K85=\"\",E85*D85,D85*K85))","v":0},null,{"$f":"+IF(AND(H85=\"\",K85=\"\"),\"\",H85*(1-$O$6)+K85*$O$6)","v":""},{"$f":"MAX(0,IF(N85=\"\",E85*D85,D85*N85))","v":0}]
[null,"BSCR Rating 1","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G82","v":0},{"$f":"+'Fixed Income Investments'!E84","v":1E-3},{"$f":"IF(D86<0,0,D86*E86)","v":0},null,null,{"$f":"MAX(0,IF(H86=\"\",E86*D86,D86*H86))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G83","v":0},{"$f":"+'Fixed Income Investments'!E85","v":2E-3},{"$f":"IF(D87<0,0,D87*E87)","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G84","v":0},{"$f":"+'Fixed Income Investments'!E86","v":3.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G85","v":0},{"$f":"+'Fixed Income Investments'!E87","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G86","v":0},{"$f":"+'Fixed Income Investments'!E88","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G87","v":0},{"$f":"+'Fixed Income Investments'!E89","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G88","v":0},{"$f":"+'Fixed Income Investments'!E90","v":0.06},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8","Schedule XIX, Column A",{"$f":"+'Schedule XIX'!G89","v":0},{"$f":"+'Fixed Income Investments'!E91","v":0.09},0,null,null,0,null,null,0,null,"",0]
[]
[null,"Total",null,{"$f":"SUM(D85:D94)","v":0},null,{"$f":"SUM(F85:F94)","v":0},null,null,{"$f":"SUM(I85:I94)","v":0},null,null,{"$f":"SUM(L85:L94)","v":0},null,null,{"$f":"SUM(O85:O94)","v":0}]
[]
[null,"Diversification Adj at 40%","Schedule XIX, Column A",null,null,{"$f":"SUM(F85:F93)*-(+'Schedule XIX'!G98)","v":0},null,null,{"$f":"SUM(I85:I93)*-(+'Schedule XIX'!G98)","v":0},null,null,{"$f":"SUM(L85:L93)*-(+'Schedule XIX'!$G$98)","v":0},null,null,{"$f":"SUM(O85:O93)*-(+'Schedule XIX'!$G$98)","v":0}]
[]
[null,"(f)  SUBTOTAL - OTHER FIXED INCOME SECURITIES",null,{"$f":"SUM(D81,D95)","v":0},null,{"$f":"IF(SUM(F81,F95,F97)>=0,SUM(F81,F95,F97),0)","v":0},null,null,{"$f":"IF(SUM(I81,I95,I97)>=0,SUM(I81,I95,I97),0)","v":0},null,null,{"$f":"IF(SUM(L81,L95,L97)>=0,SUM(L81,L95,L97),0)","v":0},null,null,{"$f":"IF(SUM(O81,O95,O97)>=0,SUM(O81,O95,O97),0)","v":0}]
[]
[null,"(G)  TOTAL FIXED INCOME INVESTMENTS [ (a)+(b)+(c)+(d)+(e)+(f) ]",null,{"$f":"D25+D39+D53+D68+D77+D99","v":0},null,{"$f":"F25+F39+F53+F68+F77+F99","v":0},null,null,{"$f":"I25+I39+I53+I68+I77+I99","v":0},null,null,{"$f":"IF(SUM(L25+L39+L53+L68+L77+L99)>=0,SUM(L25+L39+L53+L68+L77+L99),0)","v":0},null,null,{"$f":"IF(SUM(O25+O39+O53+O68+O77+O99)>=0,SUM(O25+O39+O53+O68+O77+O99),0)","v":0}]
[]
[null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,"ASSET","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"EQUITY INVESTMENTS","STATEMENT SOURCE","VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(a)  Common Stocks",null,"(1) ","(2)","(1) x (2)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)"]
[]
[null,"Non-Affiliated (Quoted)","Sch II EBS, Line (19), Column (1) and Sch IIA EBS, Line (19), Column (1)",{"$f":"'Schedule II (EBS)'!D41+'Schedule IIA (EBS)'!D41","v":0},{"$f":"+'Equity Investments'!E11","v":0.14399999999999999},{"$f":"IF(D109<0,0,D109*E109)","v":0},null,null,{"$f":"MAX(0,IF(H109=\"\",E109*D109,D109*H109))","v":0},null,null,{"$f":"MAX(0,IF(K109=\"\",E109*D109,D109*K109))","v":0},null,{"$f":"+IF(AND(H109=\"\",K109=\"\"),\"\",H109*(1-$O$6)+K109*$O$6)","v":""},{"$f":"MAX(0,IF(N109=\"\",E109*D109,D109*N109))","v":0}]
[null,"Non-Affiliated (Unquoted)","Sch II EBS, Line (20), Column (1) and Sch IIA EBS, Line (20), Column (1)",{"$f":"'Schedule II (EBS)'!D42+'Schedule IIA (EBS)'!D42","v":0},{"$f":"+'Equity Investments'!E12","v":0.14399999999999999},{"$f":"IF(D110<0,0,D110*E110)","v":0},null,null,{"$f":"MAX(0,IF(H110=\"\",E110*D110,D110*H110))","v":0},null,null,{"$f":"MAX(0,IF(K110=\"\",E110*D110,D110*K110))","v":0},null,{"$f":"+IF(AND(H110=\"\",K110=\"\"),\"\",H110*(1-$O$6)+K110*$O$6)","v":""},{"$f":"MAX(0,IF(N110=\"\",E110*D110,D110*N110))","v":0}]
[null,"Equity Mutual Funds","Sch II EBS, Line (21), Column (5) and Sch IIA EBS, Line (21), Column (5)",{"$f":"'Schedule II (EBS)'!L41+'Schedule II (EBS)'!L42+'Schedule IIA (EBS)'!L41+'Schedule IIA (EBS)'!L42","v":0},{"$f":"+'Equity Investments'!E13","v":0.14399999999999999},{"$f":"IF(D111<0,0,D111*E111)","v":0},null,null,{"$f":"MAX(0,IF(H111=\"\",E111*D111,D111*H111))","v":0},null,null,0,null,{"$f":"+IF(AND(H111=\"\",K111=\"\"),\"\",H111*(1-$O$6)+K111*$O$6)","v":""},{"$f":"MAX(0,IF(N111=\"\",E111*D111,D111*N111))","v":0}]
[]
[null,"(a)  SUBTOTAL - COMMON STOCKS",null,{"$f":"SUM(D109:D111)","v":0},null,{"$f":"IF(SUM(F109:F111)>=0,SUM(F109:F111),0)","v":0},null,null,{"$f":"IF(SUM(I109:I111)>=0,SUM(I109:I111),0)","v":0},null,null,{"$f":"IF(SUM(L109:L111)>=0,SUM(L109:L111),0)","v":0},null,null,{"$f":"IF(SUM(O109:O111)>=0,SUM(O109:O111),0)","v":0}]
[]
[null,"(b)  Preferred Stocks"]
[]
[null,"BSCR Rating"]
[null,1,"Sch II EBS, Line (11), Column (3) and Sch IIA EBS, Line (11), Column (3)",{"$f":"'Schedule II (EBS)'!H33+'Schedule IIA (EBS)'!H33","v":0},{"$f":"+'Equity Investments'!E20","v":6.0000000000000001E-3},{"$f":"IF(D118<0,0,D118*E118)","v":0},null,null,{"$f":"MAX(0,IF(H118=\"\",E118*D118,D118*H118))","v":0},null,null,{"$f":"MAX(0,IF(K118=\"\",E118*D118,D118*K118))","v":0},null,{"$f":"+IF(AND(H118=\"\",K118=\"\"),\"\",H118*(1-$O$6)+K118*$O$6)","v":""},{"$f":"MAX(0,IF(N118=\"\",E118*D118,D118*N118))","v":0}]
[null,2,"Sch II EBS, Line (12), Column (3) and Sch IIA EBS, Line (12), Column (3)",{"$f":"'Schedule II (EBS)'!H34+'Schedule IIA (EBS)'!H34","v":0},{"$f":"+'Equity Investments'!E21","v":1.2E-2},{"$f":"IF(D119<0,0,D119*E119)","v":0},null,null,0,null,null,{"$f":"MAX(0,IF(K119=\"\",E119*D119,D119*K119))","v":0},null,"",{"$f":"MAX(0,IF(N119=\"\",E119*D119,D119*N119))","v":0}]
[null,3,"Sch II EBS, Line (13), Column (3) and Sch IIA EBS, Line (13), Column (3)",{"$f":"'Schedule II (EBS)'!H35+'Schedule IIA (EBS)'!H35","v":0},{"$f":"+'Equity Investments'!E22","v":0.02},0,null,null,0,null,null,0,null,"",0]
[null,4,"Sch II EBS, Line (14), Column (3) and Sch IIA EBS, Line (14), Column (3)",{"$f":"'Schedule II (EBS)'!H36+'Schedule IIA (EBS)'!H36","v":0},{"$f":"+'Equity Investments'!E23","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,5,"Sch II EBS, Line (15), Column (3) and Sch IIA EBS, Line (15), Column (3)",{"$f":"'Schedule II (EBS)'!H37+'Schedule IIA (EBS)'!H37","v":0},{"$f":"+'Equity Investments'!E24","v":0.11},0,null,null,0,null,null,0,null,"",0]
[null,6,"Sch II EBS, Line (16), Column (3) and Sch IIA EBS, Line (16), Column (3)",{"$f":"'Schedule II (EBS)'!H38+'Schedule IIA (EBS)'!H38","v":0},{"$f":"+'Equity Investments'!E25","v":0.25},0,null,null,0,null,null,0,null,"",0]
[null,7,"Sch II EBS, Line (17), Column (3) and Sch IIA EBS, Line (17), Column (3)",{"$f":"'Schedule II (EBS)'!H39+'Schedule IIA (EBS)'!H39","v":0},{"$f":"+'Equity Investments'!E26","v":0.35},0,null,null,0,null,null,0,null,"",0]
[null,8,"Sch II EBS, Line (18), Column (3) and Sch IIA EBS, Line (18), Column (3)",{"$f":"'Schedule II (EBS)'!H40+'Schedule IIA (EBS)'!H40","v":0},{"$f":"+'Equity Investments'!E27","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(b)  SUBTOTAL - PREFERRED STOCKS",null,{"$f":"SUM(D118:D125)","v":0},null,{"$f":"IF(SUM(F118:F125)>=0,SUM(F118:F125),0)","v":0},null,null,{"$f":"IF(SUM(I118:I125)>=0,SUM(I118:I125),0)","v":0},null,null,{"$f":"IF(SUM(L117:L125)>=0,SUM(L117:L125),0)","v":0},null,null,{"$f":"IF(SUM(O117:O125)>=0,SUM(O117:O125),0)","v":0}]
[]
[null,"(c)  Other Equity Investments"]
[]
[null,"Real Estate"]
[null,"Group-Occupied Less Encumbrances","Form 1EBS, Line (7a)",{"$f":"+'Form 1EBS'!F52","v":0},{"$f":"+'Equity Investments'!E34","v":0.1},{"$f":"IF(D132<0,0,D132*E132)","v":0},null,null,{"$f":"MAX(0,IF(H132=\"\",E132*D132,D132*H132))","v":0},null,null,{"$f":"MAX(0,IF(K132=\"\",E132*D132,D132*K132))","v":0},null,{"$f":"+IF(AND(H132=\"\",K132=\"\"),\"\",H132*(1-$O$6)+K132*$O$6)","v":""},{"$f":"MAX(0,IF(N132=\"\",E132*D132,D132*N132))","v":0}]
[null,"Investments Less Encumbrances","Form 1EBS, Line (7b)",{"$f":"+'Form 1EBS'!F53","v":0},{"$f":"+'Equity Investments'!E35","v":0.2},{"$f":"IF(D133<0,0,D133*E133)","v":0},null,null,{"$f":"MAX(0,IF(H133=\"\",E133*D133,D133*H133))","v":0},null,null,0,null,{"$f":"+IF(AND(H133=\"\",K133=\"\"),\"\",H133*(1-$O$6)+K133*$O$6)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"MAX(0,IF(N134=\"\",H134*G134,G134*N134))","v":0}]
[null,"Other Equity Investments","Form 1EBS, Lines (2e), (3e) & Schedule IIA EBS, Line 21, Column (7)",{"$f":"+'Form 1EBS'!F20+'Form 1EBS'!F31+'Schedule IIA (EBS)'!P44","v":0},{"$f":"+'Equity Investments'!E37","v":0.2},{"$f":"IF(D135<0,0,D135*E135)","v":0},null,null,{"$f":"MAX(0,IF(H135=\"\",E135*D135,D135*H135))","v":0},null,null,0,null,{"$f":"+IF(AND(H135=\"\",K135=\"\"),\"\",H135*(1-$O$6)+K135*$O$6)","v":""},{"$f":"MAX(0,IF(N135=\"\",E135*D135,D135*N135))","v":0}]
[null,"Other Tangible Assets - Net of Segregated Accounts Companies","Form 1EBS, Lines (13k), (14d) and (36f) Less Lines (13b), (13c), 13(d) and 13(h)",{"$f":"'Form 1EBS'!F88+'Form 1EBS'!F94+'Form 1EBS'!F196-'Form 1EBS'!F79-'Form 1EBS'!F80-'Form 1EBS'!F81-'Form 1EBS'!F85","v":0},{"$f":"+'Equity Investments'!E38","v":0.2},{"$f":"IF(D136<0,0,D136*E136)","v":0},null,null,{"$f":"MAX(0,IF(H136=\"\",E136*D136,D136*H136))","v":0},null,null,0,null,{"$f":"+IF(AND(H136=\"\",K136=\"\"),\"\",H136*(1-$O$6)+K136*$O$6)","v":""},0]
[]
[null,"(c)  SUBTOTAL - OTHER EQUITY INVESTMENTS",null,{"$f":"SUM(D132:D136)","v":0},null,{"$f":"IF(SUM(F132:F136)>=0,SUM(F132:F136),0)","v":0},null,null,{"$f":"IF(SUM(I132:I136)>=0,SUM(I132:I136),0)","v":0},null,null,{"$f":"IF(SUM(L132:L136)>=0,SUM(L132:L136),0)","v":0},null,null,{"$f":"IF(SUM(O132:O136)>=0,SUM(O132:O136),0)","v":0}]
[]
[null,"(d)  Investment in Affiliates"]
[]
[null,"Unregulated Ancillary Services","Form 1EBS, Line (4a)",{"$f":"+'Form 1EBS'!F35","v":0},{"$f":"+'Equity Investments'!E44","v":0.05},{"$f":"IF(D142<0,0,D142*E142)","v":0},null,null,{"$f":"MAX(0,IF(H142=\"\",E142*D142,D142*H142))","v":0},null,null,{"$f":"MAX(0,IF(K142=\"\",E142*D142,D142*K142))","v":0},null,{"$f":"+IF(AND(H142=\"\",K142=\"\"),\"\",H142*(1-$O$6)+K142*$O$6)","v":""},{"$f":"MAX(0,IF(N142=\"\",E142*D142,D142*N142))","v":0}]
[null,"Unreg Non-Financial Operating ","Form 1EBS, Line (4b)",{"$f":"+'Form 1EBS'!F36","v":0},{"$f":"+'Equity Investments'!E45","v":0.2},{"$f":"IF(D143<0,0,D143*E143)","v":0},null,null,{"$f":"MAX(0,IF(H143=\"\",E143*D143,D143*H143))","v":0},null,null,0,null,{"$f":"+IF(AND(H143=\"\",K143=\"\"),\"\",H143*(1-$O$6)+K143*$O$6)","v":""},0]
[null,"Unreg Financial Operating ","Form 1EBS, Line (4c)",{"$f":"+'Form 1EBS'!F37","v":0},{"$f":"+'Equity Investments'!E46","v":0.55000000000000004},{"$f":"IF(D144<0,0,D144*E144)","v":0},null,null,{"$f":"MAX(0,IF(H144=\"\",E144*D144,D144*H144))","v":0},null,null,0,null,{"$f":"+IF(AND(H144=\"\",K144=\"\"),\"\",H144*(1-$O$6)+K144*$O$6)","v":""},0]
[null,"Regulated Insurance Entities","Form 1EBS, Line (4e)",{"$f":"+'Form 1EBS'!F39","v":0},{"$f":"+'Equity Investments'!E47","v":0.2},{"$f":"IF(D145<0,0,D145*E145)","v":0},null,null,{"$f":"MAX(0,IF(H145=\"\",E145*D145,D145*H145))","v":0},null,null,0,null,{"$f":"+IF(AND(H145=\"\",K145=\"\"),\"\",H145*(1-$O$6)+K145*$O$6)","v":""},0]
[]
[null,"(d)  SUBTOTAL - INVESTMENT IN AFFILIATES",null,{"$f":"SUM(D142:D145)","v":0},null,{"$f":"SUM(F142:F145)","v":0},null,null,{"$f":"SUM(I142:I145)","v":0},null,null,{"$f":"IF(SUM(L142:L145)>=0,SUM(L142:L145),0)","v":0},null,null,{"$f":"IF(SUM(O142:O145)>=0,SUM(O142:O145),0)","v":0}]
[]
[null,"(e)  TOTAL EQUITY INVESTMENTS  [ (a) + (b) + (c) + (d) ]",null,{"$f":"D113+D127+D138+D147","v":0},null,{"$f":"F113+F127+F138+F147","v":0},null,null,{"$f":"I113+I127+I138+I147","v":0},null,null,{"$f":"IF(SUM(L113,L127,L138,L147)>=0,SUM(L113,L127,L138,L147),0)","v":0},null,null,{"$f":"IF(SUM(O113,O127,O138,O147)>=0,SUM(O113,O127,O138,O147),0)","v":0}]
[]
[null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"CURRENCY RISK","ASSETS","LIABILITIES","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,{"$f":"'Schedule XX'!C9","v":"US Dollar"},{"$f":"IF('Currency Risk'!D9=0,'Currency Risk'!C9,'Currency Risk'!D9)","v":0},{"$f":"IF('Currency Risk'!D9=0,'Currency Risk'!E9,'Currency Risk'!F9)","v":0},{"$f":"'Currency Risk'!H9","v":0},{"$f":"'Currency Risk'!I9","v":0},null,null,{"$f":"IF(H155=\"\",F155,H155*ABS(D155-C155))","v":0},null,null,{"$f":"IF(K155=\"\",F155,K155*ABS(D155-C155))","v":0},null,{"$f":"+IF(AND(H155=\"\",K155=\"\"),\"\",H155*(1-$O$6)+K155*$O$6)","v":""},{"$f":"IF(N155=\"\",F155,N155*ABS(D155-C155))","v":0}]
[null,{"$f":"'Schedule XX'!C10","v":"Euro"},{"$f":"IF('Currency Risk'!D10=0,'Currency Risk'!C10,'Currency Risk'!D10)","v":0},{"$f":"IF('Currency Risk'!D10=0,'Currency Risk'!E10,'Currency Risk'!F10)","v":0},{"$f":"'Currency Risk'!H10","v":0.25},{"$f":"'Currency Risk'!I10","v":0},null,null,{"$f":"IF(H156=\"\",F156,H156*ABS(D156-C156))","v":0},null,null,{"$f":"IF(K156=\"\",F156,K156*ABS(D156-C156))","v":0},null,"",{"$f":"IF(N156=\"\",F156,N156*ABS(D156-C156))","v":0}]
[null,{"$f":"'Schedule XX'!C11","v":"GBP"},{"$f":"IF('Currency Risk'!D11=0,'Currency Risk'!C11,'Currency Risk'!D11)","v":0},{"$f":"IF('Currency Risk'!D11=0,'Currency Risk'!E11,'Currency Risk'!F11)","v":0},{"$f":"'Currency Risk'!H11","v":0.25},{"$f":"'Currency Risk'!I11","v":0},null,null,0,null,null,0,null,"",{"$f":"IF(N157=\"\",F157,N157*ABS(D157-C157))","v":0}]
[null,{"$f":"'Schedule XX'!C12","v":"CAD$"},{"$f":"IF('Currency Risk'!D12=0,'Currency Risk'!C12,'Currency Risk'!D12)","v":0},{"$f":"IF('Currency Risk'!D12=0,'Currency Risk'!E12,'Currency Risk'!F12)","v":0},{"$f":"'Currency Risk'!H12","v":0.25},{"$f":"'Currency Risk'!I12","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C13","v":"YEN"},{"$f":"IF('Currency Risk'!D13=0,'Currency Risk'!C13,'Currency Risk'!D13)","v":0},{"$f":"IF('Currency Risk'!D13=0,'Currency Risk'!E13,'Currency Risk'!F13)","v":0},{"$f":"'Currency Risk'!H13","v":0.25},{"$f":"'Currency Risk'!I13","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C14","v":"Other currency 1"},{"$f":"IF('Currency Risk'!D14=0,'Currency Risk'!C14,'Currency Risk'!D14)","v":0},{"$f":"IF('Currency Risk'!D14=0,'Currency Risk'!E14,'Currency Risk'!F14)","v":0},{"$f":"'Currency Risk'!H14","v":0.25},{"$f":"'Currency Risk'!I14","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C15","v":"Other currency 2"},{"$f":"IF('Currency Risk'!D15=0,'Currency Risk'!C15,'Currency Risk'!D15)","v":0},{"$f":"IF('Currency Risk'!D15=0,'Currency Risk'!E15,'Currency Risk'!F15)","v":0},{"$f":"'Currency Risk'!H15","v":0.25},{"$f":"'Currency Risk'!I15","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C16","v":"Other currency 3"},{"$f":"IF('Currency Risk'!D16=0,'Currency Risk'!C16,'Currency Risk'!D16)","v":0},{"$f":"IF('Currency Risk'!D16=0,'Currency Risk'!E16,'Currency Risk'!F16)","v":0},{"$f":"'Currency Risk'!H16","v":0.25},{"$f":"'Currency Risk'!I16","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C17","v":"Other currency 4"},{"$f":"IF('Currency Risk'!D17=0,'Currency Risk'!C17,'Currency Risk'!D17)","v":0},{"$f":"IF('Currency Risk'!D17=0,'Currency Risk'!E17,'Currency Risk'!F17)","v":0},{"$f":"'Currency Risk'!H17","v":0.25},{"$f":"'Currency Risk'!I17","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C18","v":"Other currency 5"},{"$f":"IF('Currency Risk'!D18=0,'Currency Risk'!C18,'Currency Risk'!D18)","v":0},{"$f":"IF('Currency Risk'!D18=0,'Currency Risk'!E18,'Currency Risk'!F18)","v":0},{"$f":"'Currency Risk'!H18","v":0.25},{"$f":"'Currency Risk'!I18","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C19","v":"Other currency 6"},{"$f":"IF('Currency Risk'!D19=0,'Currency Risk'!C19,'Currency Risk'!D19)","v":0},{"$f":"IF('Currency Risk'!D19=0,'Currency Risk'!E19,'Currency Risk'!F19)","v":0},{"$f":"'Currency Risk'!H19","v":0.25},{"$f":"'Currency Risk'!I19","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C20","v":"Other currency 7"},{"$f":"IF('Currency Risk'!D20=0,'Currency Risk'!C20,'Currency Risk'!D20)","v":0},{"$f":"IF('Currency Risk'!D20=0,'Currency Risk'!E20,'Currency Risk'!F20)","v":0},{"$f":"'Currency Risk'!H20","v":0.25},{"$f":"'Currency Risk'!I20","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C21","v":"Other currency 8"},{"$f":"IF('Currency Risk'!D21=0,'Currency Risk'!C21,'Currency Risk'!D21)","v":0},{"$f":"IF('Currency Risk'!D21=0,'Currency Risk'!E21,'Currency Risk'!F21)","v":0},{"$f":"'Currency Risk'!H21","v":0.25},{"$f":"'Currency Risk'!I21","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C22","v":"Other currency 9"},{"$f":"IF('Currency Risk'!D22=0,'Currency Risk'!C22,'Currency Risk'!D22)","v":0},{"$f":"IF('Currency Risk'!D22=0,'Currency Risk'!E22,'Currency Risk'!F22)","v":0},{"$f":"'Currency Risk'!H22","v":0.25},{"$f":"'Currency Risk'!I22","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Schedule XX'!C23","v":"Other currency 10"},{"$f":"IF('Currency Risk'!D23=0,'Currency Risk'!C23,'Currency Risk'!D23)","v":0},{"$f":"IF('Currency Risk'!D23=0,'Currency Risk'!E23,'Currency Risk'!F23)","v":0},{"$f":"'Currency Risk'!H23","v":0.25},{"$f":"'Currency Risk'!I23","v":0},null,null,0,null,null,{"$f":"IF(K169=\"\",F169,K169*ABS(D169-C169))","v":0},null,"",0]
[null,"Total Identified",{"$f":"SUM(C155:C169)","v":0},{"$f":"SUM(D155:D169)","v":0}]
[null,"Total",{"$f":"+'Schedule XX'!E27","v":0},{"$f":"+'Schedule XX'!I27","v":0}]
[null,"% Identified",{"$f":"IF(C170=0,0,C170/C171)","v":0},{"$f":"IF(D170=0,0,D170/D171)","v":0}]
[]
[null,"TOTAL CURRENCY RISK",{"$f":"SUM(C155:C169)","v":0},{"$f":"SUM(D155:D169)","v":0},null,{"$f":"IF(SUM(F155:F172)>=0,SUM(F155:F172),0)","v":0},null,null,{"$f":"IF(SUM(I155:I172)>=0,SUM(I155:I172),0)","v":0},null,null,{"$f":"IF(SUM(L155:L172)>=0,SUM(L155:L172),0)","v":0},null,null,{"$f":"IF(SUM(O155:O172)>=0,SUM(O155:O172),0)","v":0}]
[]
[null,"CONCENTRATION RISK",null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,"EXPOSURE","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"ASSET TYPE","STATEMENT SOURCE","VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(a) Cash and Cash Equivalents"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D10","v":0},{"$f":"+'Fixed Income Investments'!E83","v":0},{"$f":"MAX(0,(D181*E181))","v":0},null,null,{"$f":"MAX(0,IF(H181=\"\",D181*E181,D181*H181))","v":0},null,null,{"$f":"MAX(0,IF(K181=\"\",E181*D181,D181*K181))","v":0},null,{"$f":"+IF(AND(H181=\"\",K181=\"\"),\"\",H181*(1-$O$6)+K181*$O$6)","v":""},{"$f":"MAX(0,IF(N181=\"\",E181*D181,D181*N181))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D11","v":0},{"$f":"+'Fixed Income Investments'!E84","v":1E-3},0,null,null,{"$f":"MAX(0,IF(H182=\"\",D182*E182,D182*H182))","v":0},null,null,{"$f":"MAX(0,IF(K182=\"\",E182*D182,D182*K182))","v":0},null,"",{"$f":"MAX(0,IF(N182=\"\",E182*D182,D182*N182))","v":0}]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D12","v":0},{"$f":"+'Fixed Income Investments'!E85","v":2E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D13","v":0},{"$f":"+'Fixed Income Investments'!E86","v":3.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D14","v":0},{"$f":"+'Fixed Income Investments'!E87","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D15","v":0},{"$f":"+'Fixed Income Investments'!E88","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D16","v":0},{"$f":"+'Fixed Income Investments'!E89","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D17","v":0},{"$f":"+'Fixed Income Investments'!E90","v":0.06},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D18","v":0},{"$f":"+'Fixed Income Investments'!E91","v":0.09},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(a)  SUBTOTAL - CASH AND CASH EQUIVALENTS",null,{"$f":"SUM(D181:D189)","v":0},null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"SUM(I181:I189)","v":0},null,null,{"$f":"SUM(L181:L189)","v":0},null,null,{"$f":"SUM(O181:O189)","v":0}]
[]
[null,"(b) Corporate & Sovereign Bonds"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D23","v":0},{"$f":"+E15","v":0},{"$f":"MAX(0,(D194*E194))","v":0},null,null,{"$f":"MAX(0,IF(H194=\"\",D194*E194,D194*H194))","v":0},null,null,{"$f":"MAX(0,IF(K194=\"\",E194*D194,D194*K194))","v":0},null,{"$f":"+IF(AND(H194=\"\",K194=\"\"),\"\",H194*(1-$O$6)+K194*$O$6)","v":""},{"$f":"MAX(0,IF(N194=\"\",E194*D194,D194*N194))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D24","v":0},4.0000000000000001E-3,0,null,null,{"$f":"MAX(0,IF(H195=\"\",D195*E195,D195*H195))","v":0},null,null,0,null,"",{"$f":"MAX(0,IF(N195=\"\",E195*D195,D195*N195))","v":0}]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D25","v":0},8.0000000000000002E-3,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D26","v":0},1.4999999999999999E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D27","v":0},0.03,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D28","v":0},0.08,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D29","v":0},0.15,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D30","v":0},0.26300000000000001,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D31","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(b)  SUBTOTAL - CORPORATE & SOVEREIGN BONDS",null,{"$f":"SUM(D194:D202)","v":0},null,{"$f":"SUM(F194:F202)","v":0},null,null,{"$f":"SUM(I194:I202)","v":0},null,null,{"$f":"SUM(L194:L202)","v":0},null,null,{"$f":"SUM(O194:O202)","v":0}]
[]
[null,"(c) Residential Mortage-Backed Securities"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D36","v":0},0,{"$f":"MAX(0,(D207*E207))","v":0},null,null,{"$f":"MAX(0,IF(H207=\"\",D207*E207,D207*H207))","v":0},null,null,{"$f":"MAX(0,IF(K207=\"\",E207*D207,D207*K207))","v":0},null,{"$f":"+IF(AND(H207=\"\",K207=\"\"),\"\",H207*(1-$O$6)+K207*$O$6)","v":""},{"$f":"MAX(0,IF(N207=\"\",E207*D207,D207*N207))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D37","v":0},{"$f":"+E30","v":6.0000000000000001E-3},0,null,null,{"$f":"MAX(0,IF(H208=\"\",D208*E208,D208*H208))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D38","v":0},1.2E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D39","v":0},0.02,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D40","v":0},0.04,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D41","v":0},0.11,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D42","v":0},0.25,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D43","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D44","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(c)  SUBTOTAL - RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,{"$f":"SUM(D207:D215)","v":0},null,{"$f":"SUM(F207:F215)","v":0},null,null,{"$f":"SUM(I207:I215)","v":0},null,null,{"$f":"SUM(L207:L215)","v":0},null,null,{"$f":"SUM(O207:O215)","v":0}]
[]
[null,"(d) Commercial Mortgage-Backed Securities / Asset-Backed Securities"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D49","v":0},{"$f":"+E42","v":0},{"$f":"MAX(0,(D220*E220))","v":0},null,null,{"$f":"MAX(0,IF(H220=\"\",D220*E220,D220*H220))","v":0},null,null,{"$f":"MAX(0,IF(K220=\"\",E220*D220,D220*K220))","v":0},null,{"$f":"+IF(AND(H220=\"\",K220=\"\"),\"\",H220*(1-$O$6)+K220*$O$6)","v":""},{"$f":"MAX(0,IF(N220=\"\",E220*D220,D220*N220))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D50","v":0},{"$f":"+E44","v":5.0000000000000001E-3},0,null,null,{"$f":"MAX(0,IF(H221=\"\",D221*E221,D221*H221))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D51","v":0},0.01,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D52","v":0},1.7999999999999999E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D53","v":0},3.5000000000000003E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D54","v":0},0.1,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D55","v":0},0.2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D56","v":0},0.3,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D57","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(d)  SUBTOTAL - COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,{"$f":"SUM(D220:D228)","v":0},null,{"$f":"SUM(F220:F228)","v":0},null,null,{"$f":"SUM(I220:I228)","v":0},null,null,{"$f":"SUM(L220:L228)","v":0},null,null,{"$f":"SUM(O220:O228)","v":0}]
[]
[null,"(e) Bond Mutual Funds"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D62","v":0},{"$f":"+E58","v":0},{"$f":"MAX(0,(D233*E233))","v":0},null,null,{"$f":"MAX(0,IF(H233=\"\",D233*E233,D233*H233))","v":0},null,null,{"$f":"MAX(0,IF(K233=\"\",E233*D233,D233*K233))","v":0},null,{"$f":"+IF(AND(H233=\"\",K233=\"\"),\"\",H233*(1-$O$6)+K233*$O$6)","v":""},{"$f":"MAX(0,IF(N233=\"\",E233*D233,D233*N233))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D63","v":0},4.0000000000000001E-3,0,null,null,{"$f":"MAX(0,IF(H234=\"\",D234*E234,D234*H234))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D64","v":0},8.0000000000000002E-3,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D65","v":0},1.4999999999999999E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D66","v":0},0.03,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D67","v":0},0.08,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D68","v":0},0.15,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D69","v":0},0.26300000000000001,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D70","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(e)  SUBTOTAL - BOND MUTUAL FUNDS",null,{"$f":"SUM(D233:D241)","v":0},null,{"$f":"SUM(F233:F241)","v":0},null,null,{"$f":"SUM(I233:I241)","v":0},null,null,{"$f":"SUM(L233:L241)","v":0},null,null,{"$f":"SUM(O233:O241)","v":0}]
[]
[null,"(f) Preferred Shares"]
[null,"BSCR Rating 0","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D75","v":0},0,{"$f":"MAX(0,(D246*E246))","v":0},null,null,{"$f":"MAX(0,IF(H246=\"\",D246*E246,D246*H246))","v":0},null,null,{"$f":"MAX(0,IF(K246=\"\",E246*D246,D246*K246))","v":0},null,{"$f":"+IF(AND(H246=\"\",K246=\"\"),\"\",H246*(1-$O$6)+K246*$O$6)","v":""},{"$f":"MAX(0,IF(N246=\"\",E246*D246,D246*N246))","v":0}]
[null,"BSCR Rating 1","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D76","v":0},6.0000000000000001E-3,0,null,null,{"$f":"MAX(0,IF(H247=\"\",D247*E247,D247*H247))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D77","v":0},1.2E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D78","v":0},0.02,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D79","v":0},0.04,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D80","v":0},0.11,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D81","v":0},0.25,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D82","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D83","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(f)  SUBTOTAL - PREFERRED SHARES",null,{"$f":"SUM(D246:D254)","v":0},null,{"$f":"SUM(F246:F254)","v":0},null,null,{"$f":"SUM(I246:I254)","v":0},null,null,{"$f":"SUM(L246:L254)","v":0},null,null,{"$f":"SUM(O246:O254)","v":0}]
[]
[null,"(g) Mortgage Loans"]
[null,"Insured/Guaranteed Mortgages","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D88","v":0},3.0000000000000001E-3,{"$f":"MAX(0,(D259*E259))","v":0},null,null,{"$f":"MAX(0,IF(H259=\"\",D259*E259,D259*H259))","v":0},null,null,{"$f":"MAX(0,IF(K259=\"\",E259*D259,D259*K259))","v":0},null,{"$f":"+IF(AND(H259=\"\",K259=\"\"),\"\",H259*(1-$O$6)+K259*$O$6)","v":""},{"$f":"MAX(0,IF(N259=\"\",E259*D259,D259*N259))","v":0}]
[null,"Other Commercial and Farm Mortgages","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D89","v":0},0.05,{"$f":"MAX(0,(D260*E260))","v":0},null,null,{"$f":"MAX(0,IF(H260=\"\",D260*E260,D260*H260))","v":0},null,null,0,null,{"$f":"+IF(AND(H260=\"\",K260=\"\"),\"\",H260*(1-$O$6)+K260*$O$6)","v":""},0]
[null,"Other Residential Mortgages","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D90","v":0},1.4999999999999999E-2,{"$f":"MAX(0,(D261*E261))","v":0},null,null,{"$f":"MAX(0,IF(H261=\"\",D261*E261,D261*H261))","v":0},null,null,0,null,{"$f":"+IF(AND(H261=\"\",K261=\"\"),\"\",H261*(1-$O$6)+K261*$O$6)","v":""},0]
[null,"Mortgages Not In Good Standing","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D91","v":0},0.25,{"$f":"MAX(0,(D262*E262))","v":0},null,null,{"$f":"MAX(0,IF(H262=\"\",D262*E262,D262*H262))","v":0},null,null,0,null,{"$f":"+IF(AND(H262=\"\",K262=\"\"),\"\",H262*(1-$O$6)+K262*$O$6)","v":""},0]
[]
[null,"(g)  SUBTOTAL - MORTGAGE LOANS",null,{"$f":"SUM(D259:D263)","v":0},null,{"$f":"SUM(F259:F263)","v":0},null,null,{"$f":"SUM(I259:I263)","v":0},null,null,{"$f":"SUM(L258:L262)","v":0},null,null,{"$f":"SUM(O258:O262)","v":0}]
[]
[null,"(h) Other Asset Classes"]
[null,"Common Stock and Mutual Funds","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D96","v":0},0.14399999999999999,{"$f":"MAX(0,(D267*E267))","v":0},null,null,{"$f":"MAX(0,IF(H267=\"\",D267*E267,D267*H267))","v":0},null,null,{"$f":"MAX(0,IF(K267=\"\",E267*D267,D267*K267))","v":0},null,{"$f":"+IF(AND(H267=\"\",K267=\"\"),\"\",H267*(1-$O$6)+K267*$O$6)","v":""},{"$f":"MAX(0,IF(N267=\"\",E267*D267,D267*N267))","v":0}]
[null,"Other Investments","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D97","v":0},0.2,0,null,null,0,null,null,0,null,"",0]
[null,"Investment in Affiliates – Unregulated entities that conduct ancillary services",null,{"$f":"+'Concentration Risk'!D98","v":0},0.05,0,null,null,0,null,null,0,null,"",0]
[null,"Investment in Affiliates - Unregulated non-financial operating entities",null,{"$f":"+'Concentration Risk'!D99","v":0},0.2,0,null,null,0,null,null,0,null,"",0]
[null,"Investment in Affiliates - Unregulated financial operating entities",null,{"$f":"+'Concentration Risk'!D100","v":0},{"$f":"'Concentration Risk'!E101","v":0.55000000000000004},0,null,null,0,null,null,0,null,"",0]
[null,"Investment in Affiliates - Regulated non-insurance financial operating entities",null,{"$f":"+'Concentration Risk'!D101","v":0},0.55000000000000004,0,null,null,0,null,null,0,null,"",0]
[null,"Investment in Affiliates - Regulated insurance financial operating entities",null,{"$f":"+'Concentration Risk'!D102","v":0},0.2,0,null,null,0,null,null,0,null,"",0]
[null,"Advances to Affiliates - ","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D103","v":0},0.05,0,null,null,0,null,null,0,null,"",0]
[null,"Policy Loans","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D104","v":0},0,0,null,null,0,null,null,0,null,"",0]
[null,"Real Estate: Occupied by company","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D105","v":0},0.1,0,null,null,0,null,null,0,null,"",0]
[null,"Real Estate: Other properties","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D106","v":0},0.2,0,null,null,0,null,null,0,null,"",0]
[null,"Collateral Loans","Schedule XXI, Column D",{"$f":"+'Concentration Risk'!D107","v":0},0.05,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(h)  SUBTOTAL - OTHER CONCENTRATION RISK",null,{"$f":"SUM(D267:D279)","v":0},null,{"$f":"SUM(F267:F279)","v":0},null,null,{"$f":"SUM(I267:I279)","v":0},null,null,{"$f":"SUM(L267:L279)","v":0},null,null,{"$f":"SUM(O267:O279)","v":0}]
[]
[null,"TOTAL CONCENTRATION RISK",null,{"$f":"D191+D204+D217+D230+D243+D256+D264+D280","v":0},null,{"$f":"F191+F204+F217+F230+F243+F256+F264+F280","v":0},null,null,{"$f":"I191+I204+I217+I230+I243+I256+I264+I280","v":0},null,null,{"$f":"L191+L204+L217+L230+L243+L256+L264+L280","v":0},null,null,{"$f":"O191+O204+O217+O230+O243+O256+O264+O280","v":0}]
[]
[]
[null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,"ASSET","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"INTEREST RATE/LIQUIDITY RISK","STATEMENT SOURCE","VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Bonds and Debentures ","Sch IIB EBS & IIC EBS Column (11), Line 1-9",{"$f":"SUM('Schedule IIB (EBS)'!X13:X21)+SUM('Schedule IIC (EBS)'!X13:X21)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))*2%","v":0.02},{"$f":"IF(D289<0,0,D289*E289)","v":0},null,null,{"$f":"MAX(0,IF(H289=\"\",E289*D289,D289*H289))","v":0},null,null,{"$f":"MAX(0,IF(K289=\"\",E289*D289,D289*K289))","v":0},null,{"$f":"+IF(AND(H289=\"\",K289=\"\"),\"\",H289*(1-$O$6)+K289*$O$6)","v":""},{"$f":"MAX(0,IF(N289=\"\",E289*D289,D289*N289))","v":0}]
[null,"Preferred Stocks ","Sch IIB EBS & IIC EBS Column (11), Line 18-25",{"$f":"SUM('Schedule IIB (EBS)'!X42:X49)+SUM('Schedule IIC (EBS)'!X42:X49)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))*2%","v":0.02},{"$f":"IF(D290<0,0,D290*E290)","v":0},null,null,{"$f":"MAX(0,IF(H290=\"\",E290*D290,D290*H290))","v":0},null,null,{"$f":"MAX(0,IF(K290=\"\",E290*D290,D290*K290))","v":0},null,{"$f":"+IF(AND(H290=\"\",K290=\"\"),\"\",H290*(1-$O$6)+K290*$O$6)","v":""},{"$f":"MAX(0,IF(N290=\"\",E290*D290,D290*N290))","v":0}]
[null,"Mortgage Loans","Sch IIB EBS & IIC EBS Column (11), Line 10-13",{"$f":"SUM('Schedule IIB (EBS)'!X22:X25)+SUM('Schedule IIC (EBS)'!X22:X25)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))*2%","v":0.02},{"$f":"IF(D291<0,0,D291*E291)","v":0},null,null,{"$f":"MAX(0,IF(H291=\"\",E291*D291,D291*H291))","v":0},null,null,{"$f":"MAX(0,IF(K291=\"\",E291*D291,D291*K291))","v":0},null,{"$f":"+IF(AND(H291=\"\",K291=\"\"),\"\",H291*(1-$O$6)+K291*$O$6)","v":""},0]
[]
[null,"TOTAL INTEREST RATE / LIQUIDITY RISK",null,{"$f":"SUM(D289:D291)","v":0},null,{"$f":"SUM(F289:F291)","v":0},null,null,{"$f":"SUM(I289:I291)","v":0},null,null,{"$f":"SUM(L289:L291)","v":0},null,null,{"$f":"SUM(O289:O291)","v":0}]
[]
[null,null,null,"GEO","STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,"DIVERSIFIED","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"PREMIUM RISK","STATEMENT SOURCE","PREMIUMS","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Property Catastrophe","Schedule IV, Line (1)",{"$f":"+'Geographic Diversification'!H9","v":0},{"$f":"+'Premium Risk'!G11","v":0},{"$f":"IF(D299<0,0,D299*E299)","v":0},null,null,{"$f":"MAX(0,IF(H299=\"\",E299*D299,D299*H299))","v":0},null,null,{"$f":"MAX(0,IF(K299=\"\",E299*D299,D299*K299))","v":0},null,{"$f":"+IF(AND(H299=\"\",K299=\"\"),\"\",H299*(1-$O$6)+K299*$O$6)","v":""},{"$f":"MAX(0,IF(N299=\"\",E299*D299,D299*N299))","v":0}]
[null,"Property","Schedule IV, Line (2)",{"$f":"+'Geographic Diversification'!H10","v":0},{"$f":"+'Premium Risk'!G12","v":0.49745002535505289},{"$f":"IF(D300<0,0,D300*E300)","v":0},null,null,0,null,null,{"$f":"MAX(0,IF(K300=\"\",E300*D300,D300*K300))","v":0},null,"",{"$f":"MAX(0,IF(N300=\"\",E300*D300,D300*N300))","v":0}]
[null,"Property Non-Proportional","Schedule IV, Line (3)",{"$f":"+'Geographic Diversification'!H11","v":0},{"$f":"+'Premium Risk'!G13","v":0.51625715924082138},0,null,null,0,null,null,0,null,"",0]
[null,"Personal Accident","Schedule IV, Line (4)",{"$f":"+'Geographic Diversification'!H12","v":0},{"$f":"+'Premium Risk'!G14","v":0.34115345724240687},0,null,null,0,null,null,0,null,"",0]
[null,"Personal Accident Non-Proportional","Schedule IV, Line (5)",{"$f":"+'Geographic Diversification'!H13","v":0},{"$f":"+'Premium Risk'!G15","v":0.41221262895987398},0,null,null,0,null,null,0,null,"",0]
[null,"Aviation","Schedule IV, Line (6)",{"$f":"+'Geographic Diversification'!H14","v":0},{"$f":"+'Premium Risk'!G16","v":0.48178449435856341},0,null,null,0,null,null,0,null,"",0]
[null,"Aviation Non-Proportional","Schedule IV, Line (7)",{"$f":"+'Geographic Diversification'!H15","v":0},{"$f":"+'Premium Risk'!G17","v":0.48201231799963595},0,null,null,0,null,null,0,null,"",0]
[null,"Credit / Surety","Schedule IV, Line (8)",{"$f":"+'Geographic Diversification'!H16","v":0},{"$f":"+'Premium Risk'!G18","v":0.3982052200525078},0,null,null,0,null,null,0,null,"",0]
[null,"Credit / Surety Non-Proportional","Schedule IV, Line (9)",{"$f":"+'Geographic Diversification'!H17","v":0},{"$f":"+'Premium Risk'!G19","v":0.45356665999464663},0,null,null,0,null,null,0,null,"",0]
[null,"Energy Offshore / Marine","Schedule IV, Line (10)",{"$f":"+'Geographic Diversification'!H18","v":0},{"$f":"+'Premium Risk'!G20","v":0.4210234465607684},0,null,null,0,null,null,0,null,"",0]
[null,"Energy Offshore / Marine Non-Proportional","Schedule IV, Line (11)",{"$f":"+'Geographic Diversification'!H19","v":0},{"$f":"+'Premium Risk'!G21","v":0.47016820069929888},0,null,null,0,null,null,0,null,"",0]
[null,"US Casualty","Schedule IV, Line (12)",{"$f":"+'Geographic Diversification'!H20","v":0},{"$f":"+'Premium Risk'!G22","v":0.50272577892886261},0,null,null,0,null,null,0,null,"",0]
[null,"US Casualty Non-Proportional","Schedule IV, Line (13)",{"$f":"+'Geographic Diversification'!H21","v":0},{"$f":"+'Premium Risk'!G23","v":0.55581407345277534},0,null,null,0,null,null,0,null,"",0]
[null,"US Professional","Schedule IV, Line (14)",{"$f":"+'Geographic Diversification'!H22","v":0},{"$f":"+'Premium Risk'!G24","v":0.51225206482709473},0,null,null,0,null,null,0,null,"",0]
[null,"US Professional Non-Proportional","Schedule IV, Line (15)",{"$f":"+'Geographic Diversification'!H23","v":0},{"$f":"+'Premium Risk'!G25","v":0.53805556666757759},0,null,null,0,null,null,0,null,"",0]
[null,"US Specialty","Schedule IV, Line (16)",{"$f":"+'Geographic Diversification'!H24","v":0},{"$f":"+'Premium Risk'!G26","v":0.51436147942106603},0,null,null,0,null,null,0,null,"",0]
[null,"US Specialty Non-Proportional","Schedule IV, Line (17)",{"$f":"+'Geographic Diversification'!H25","v":0},{"$f":"+'Premium Risk'!G27","v":0.52697789035313269},0,null,null,0,null,null,0,null,"",0]
[null,"International Motor","Schedule IV, Line (18)",{"$f":"+'Geographic Diversification'!H26","v":0},{"$f":"+'Premium Risk'!G28","v":0.4219175611793351},0,null,null,0,null,null,0,null,"",0]
[null,"International Motor Non-Proportional","Schedule IV, Line (19)",{"$f":"+'Geographic Diversification'!H27","v":0},{"$f":"+'Premium Risk'!G29","v":0.48221088542932422},0,null,null,0,null,null,0,null,"",0]
[null,"International Casualty Non-Motor","Schedule IV, Line (20)",{"$f":"+'Geographic Diversification'!H28","v":0},{"$f":"+'Premium Risk'!G30","v":0.50012106835589665},0,null,null,0,null,null,0,null,"",0]
[null,"International Casualty Non-Motor Non-Proportional","Schedule IV, Line (21)",{"$f":"+'Geographic Diversification'!H29","v":0},{"$f":"+'Premium Risk'!G31","v":0.53551360019381988},0,null,null,0,null,null,0,null,"",0]
[null,"Retro Property","Schedule IV, Line (22)",{"$f":"+'Geographic Diversification'!H30","v":0},{"$f":"+'Premium Risk'!G32","v":0.50803089843617277},0,null,null,0,null,null,0,null,"",0]
[null,"Structured / Finite Reinsurance","Schedule IV, Line (23)",{"$f":"+'Geographic Diversification'!H31","v":0},{"$f":"+'Premium Risk'!G33","v":0.27200000000000002},0,null,null,0,null,null,0,null,"",0]
[null,"Health","Schedule IV, Line (24)",{"$f":"+'Geographic Diversification'!H32","v":0},{"$f":"+'Premium Risk'!G34","v":0.15},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(a)  TOTAL",null,{"$f":"SUM(D299:D322)","v":0},null,{"$f":"SUM(F299:F323)","v":0},null,null,{"$f":"SUM(I299:I322)","v":0},null,null,{"$f":"SUM(L299:L322)","v":0},null,null,{"$f":"SUM(O299:O322)","v":0}]
[]
[null,"(b)  CONCENTRATION ADJUSTMENT CALCULATION"]
[]
[null,"(i)","Maximum Premium [ Maximum (1a) excl Prop CAT ]",null,null,{"$f":"MAX(D300:D322)","v":0},null,null,{"$f":"MAX(D300:D322)","v":0},null,null,{"$f":"MAX(D300:D322)","v":0},null,null,{"$f":"MAX(D300:D322)","v":0}]
[null,"(ii)","Total Premium [ Total (1a) excl Prop CAT ]",null,null,{"$f":"D324-D299","v":0},null,null,{"$f":"D324-D299","v":0},null,null,{"$f":"D324-D299","v":0},null,null,{"$f":"D324-D299","v":0}]
[null,"(iii)","Maximum Premium / Total Premium [ (i) / (ii) ]",null,null,{"$f":"IF(F329=0,0,F328/F329)","v":0},null,null,{"$f":"IF(I329=0,0,I328/I329)","v":0},null,null,{"$f":"IF(L329=0,0,L328/L329)","v":0},null,null,{"$f":"IF(O329=0,0,O328/O329)","v":0}]
[null,"(iv)","Maximum Adjustment",null,null,{"$f":"+F387","v":0.4},null,null,{"$f":"+I387","v":0.4},null,null,{"$f":"+L387","v":0.4},null,null,{"$f":"+O387","v":0.4}]
[null,"(v)","[ (iii) x (iv) ]",null,null,{"$f":"F330*F331","v":0},null,null,{"$f":"I330*I331","v":0},null,null,{"$f":"L330*L331","v":0},null,null,{"$f":"O330*O331","v":0}]
[null,"(vi)","Minimum Adjustment Factor",null,null,{"$f":"1-F331","v":0.6},null,null,{"$f":"1-I331","v":0.6},null,null,{"$f":"1-L331","v":0.6},null,null,{"$f":"1-O331","v":0.6}]
[]
[null,"(b)  CONCENTRATION ADJUSTMENT FACTOR [ (v) + (vi) ]",null,null,null,{"$f":"F332+F333","v":0.6},null,null,{"$f":"I332+I333","v":0.6},null,null,{"$f":"L332+L333","v":0.6},null,null,{"$f":"O332+O333","v":0.6}]
[]
[null,"(c)  REQUIRED CAPITAL CHARGE  [ TOTAL (a) x (b) ]",null,null,null,{"$f":"IF(F324=0,0,F324*F335)","v":0},null,null,{"$f":"IF(I324=0,0,I324*I335)","v":0},null,null,{"$f":"IF(L324=0,0,L324*L335)","v":0},null,null,{"$f":"IF(O324=0,0,O324*O335)","v":0}]
[]
[null,"(d)  CATASTROPHE PREMIUM ADJUSTMENT CALCULATION"]
[]
[null,"(i)","Average Annual Loss (AAL) Excluding Property Catastrophe",null,null,{"$f":"+F441","v":0},null,null,{"$f":"+I441","v":0},null,null,{"$f":"+L441","v":0},null,null,{"$f":"+O441","v":0}]
[null,"(ii)","Industry Catastrophe Loss Ratio",null,null,{"$f":"+F443","v":0.4},null,null,{"$f":"+F342","v":0.4},null,null,{"$f":"+I342","v":0.4},null,null,{"$f":"+L342","v":0.4}]
[null,"(iii)","Avg Capital Factor  [ Total (3c) / (Total (1a) excl Prop CAT) ]",null,null,{"$f":"IF(F329=0,0,F337/F329)","v":0},null,null,{"$f":"IF(I329=0,0,I337/I329)","v":0},null,null,{"$f":"IF(L329=0,0,L337/L329)","v":0},null,null,{"$f":"IF(O329=0,0,O337/O329)","v":0}]
[]
[null,"(d)  CATASTROPHE PREMIUM ADJUSTMENT  [ (i) / (ii) x (iii) ]",null,null,null,{"$f":"F341/F342*F343","v":0},null,null,{"$f":"IF(I342=0,0,I341/I342*I343)","v":0},null,null,{"$f":"IF(L342=0,0,L341/L342*L343)","v":0},null,null,{"$f":"IF(O342=0,0,O341/O342*O343)","v":0}]
[]
[null,"(e)  TOTAL PREMIUM RISK (AFTER CAT PREMIUM ADJUSTMENT)   [ (c) - (d) ]",null,null,null,{"$f":"IF(F337-F345>=0,F337-F345,0)","v":0},null,null,{"$f":"IF(I337-I345>=0,I337-I345,0)","v":0},null,null,{"$f":"IF(L337-L345>=0,L337-L345,0)","v":0},null,null,{"$f":"IF(O337-O345>=0,O337-O345,0)","v":0}]
[]
[null,null,null,"GEO","STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,"DIVERSIFIED","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"RESERVE RISK","STATEMENT SOURCE","PROVISIONS","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,null,null,"(1) ","(2)","(1) x (2)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)"]
[]
[null,"Property Catastrophe","Sch III EBS, Line (1)",{"$f":"'Geographic Diversification'!H40","v":0},{"$f":"+'Reserve Risk'!G11","v":0.46158858246802104},{"$f":"IF(D355<0,0,D355*E355)","v":0},null,null,{"$f":"MAX(0,IF(H355=\"\",E355*D355,D355*H355))","v":0},null,null,{"$f":"MAX(0,IF(K355=\"\",E355*D355,D355*K355))","v":0},null,{"$f":"+IF(AND(H355=\"\",K355=\"\"),\"\",H355*(1-$O$6)+K355*$O$6)","v":""},{"$f":"MAX(0,IF(N355=\"\",E355*D355,D355*N355))","v":0}]
[null,"Property","Sch III EBS, Line (2)",{"$f":"'Geographic Diversification'!H41","v":0},{"$f":"+'Reserve Risk'!G12","v":0.43844984238218698},{"$f":"IF(D356<0,0,D356*E356)","v":0},null,null,0,null,null,{"$f":"MAX(0,IF(K356=\"\",E356*D356,D356*K356))","v":0},null,"",{"$f":"MAX(0,IF(N356=\"\",E356*D356,D356*N356))","v":0}]
[null,"Property Non-Proportional","Sch III EBS, Line (3)",{"$f":"'Geographic Diversification'!H42","v":0},{"$f":"+'Reserve Risk'!G13","v":0.49735573879030043},0,null,null,0,null,null,0,null,"",0]
[null,"Personal Accident","Sch III EBS, Line (4)",{"$f":"'Geographic Diversification'!H43","v":0},{"$f":"+'Reserve Risk'!G14","v":0.29666070682155377},0,null,null,0,null,null,0,null,"",0]
[null,"Personal Accident Non-Proportional","Sch III EBS, Line (5)",{"$f":"'Geographic Diversification'!H44","v":0},{"$f":"+'Reserve Risk'!G15","v":0.34876523067975901},0,null,null,0,null,null,0,null,"",0]
[null,"Aviation","Sch III EBS, Line (6)",{"$f":"'Geographic Diversification'!H45","v":0},{"$f":"+'Reserve Risk'!G16","v":0.45952604952349801},0,null,null,0,null,null,0,null,"",0]
[null,"Aviation Non-Proportional","Sch III EBS, Line (7)",{"$f":"'Geographic Diversification'!H46","v":0},{"$f":"+'Reserve Risk'!G17","v":0.48255646377949879},0,null,null,0,null,null,0,null,"",0]
[null,"Credit / Surety","Sch III EBS, Line (8)",{"$f":"'Geographic Diversification'!H47","v":0},{"$f":"+'Reserve Risk'!G18","v":0.38368268064999406},0,null,null,0,null,null,0,null,"",0]
[null,"Credit / Surety Non-Proportional","Sch III EBS, Line (9)",{"$f":"'Geographic Diversification'!H48","v":0},{"$f":"+'Reserve Risk'!G19","v":0.43464696624596888},0,null,null,0,null,null,0,null,"",0]
[null,"Energy Offshore / Marine","Sch III EBS, Line (10)",{"$f":"'Geographic Diversification'!H49","v":0},{"$f":"+'Reserve Risk'!G20","v":0.39543823911176518},0,null,null,0,null,null,0,null,"",0]
[null,"Energy Offshore / Marine Non-Proportional","Sch III EBS, Line (11)",{"$f":"'Geographic Diversification'!H50","v":0},{"$f":"+'Reserve Risk'!G21","v":0.4394578357755653},0,null,null,0,null,null,0,null,"",0]
[null,"US Casualty","Sch III EBS, Line (12)",{"$f":"'Geographic Diversification'!H51","v":0},{"$f":"+'Reserve Risk'!G22","v":0.43018098459069698},0,null,null,0,null,null,0,null,"",0]
[null,"US Casualty Non-Proportional","Sch III EBS, Line (13)",{"$f":"'Geographic Diversification'!H52","v":0},{"$f":"+'Reserve Risk'!G23","v":0.48842309052279492},0,null,null,0,null,null,0,null,"",0]
[null,"US Professional","Sch III EBS, Line (14)",{"$f":"'Geographic Diversification'!H53","v":0},{"$f":"+'Reserve Risk'!G24","v":0.46275283271069756},0,null,null,0,null,null,0,null,"",0]
[null,"US Professional Non-Proportional","Sch III EBS, Line (15)",{"$f":"'Geographic Diversification'!H54","v":0},{"$f":"+'Reserve Risk'!G25","v":0.51484129765284659},0,null,null,0,null,null,0,null,"",0]
[null,"US Specialty","Sch III EBS, Line (16)",{"$f":"'Geographic Diversification'!H55","v":0},{"$f":"+'Reserve Risk'!G26","v":0.46506790223690625},0,null,null,0,null,null,0,null,"",0]
[null,"US Specialty Non-Proportional","Sch III EBS, Line (17)",{"$f":"'Geographic Diversification'!H56","v":0},{"$f":"+'Reserve Risk'!G27","v":0.48276028402747928},0,null,null,0,null,null,0,null,"",0]
[null,"International Motor","Sch III EBS, Line (18)",{"$f":"'Geographic Diversification'!H57","v":0},{"$f":"+'Reserve Risk'!G28","v":0.37080464615634018},0,null,null,0,null,null,0,null,"",0]
[null,"International Motor Non-Proportional","Sch III EBS, Line (19)",{"$f":"'Geographic Diversification'!H58","v":0},{"$f":"+'Reserve Risk'!G29","v":0.43541657269369022},0,null,null,0,null,null,0,null,"",0]
[null,"International Casualty Non-Motor","Sch III EBS, Line (20)",{"$f":"'Geographic Diversification'!H59","v":0},{"$f":"+'Reserve Risk'!G30","v":0.4365238613251069},0,null,null,0,null,null,0,null,"",0]
[null,"International Casualty Non-Motor Non-Proportional","Sch III EBS, Line (21)",{"$f":"'Geographic Diversification'!H60","v":0},{"$f":"+'Reserve Risk'!G31","v":0.49410327959272171},0,null,null,0,null,null,0,null,"",0]
[null,"Retro Property","Sch III EBS, Line (22)",{"$f":"'Geographic Diversification'!H61","v":0},{"$f":"+'Reserve Risk'!G32","v":0.47845206530716233},0,null,null,0,null,null,0,null,"",0]
[null,"Structured / Finite Reinsurance","Sch III EBS, Line (23)",{"$f":"'Geographic Diversification'!H62","v":0},{"$f":"+'Reserve Risk'!G33","v":0.24099999999999999},0,null,null,0,null,null,0,null,"",0]
[null,"Health","Sch III EBS, Line (24)",{"$f":"'Geographic Diversification'!H63","v":0},{"$f":"+'Reserve Risk'!G34","v":0.125},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(a)  TOTAL",null,{"$f":"SUM(D355:D378)","v":0},null,{"$f":"SUM(F355:F379)","v":0},null,null,{"$f":"SUM(I355:I379)","v":0},null,null,{"$f":"SUM(L355:L379)","v":0},null,null,{"$f":"SUM(O355:O379)","v":0}]
[]
[null,"(b)  CONCENTRATION ADJUSTMENT CALCULATION"]
[]
[null,"(i)","Maximum Reserve [ Maximum (1a) ]",null,null,{"$f":"MAX(D355:D378)","v":0},null,null,{"$f":"MAX(D355:D378)","v":0},null,null,{"$f":"MAX(D355:D378)","v":0},null,null,{"$f":"MAX(D355:D378)","v":0}]
[null,"(ii)","Total Reserve [ Total (1a) ]",null,null,{"$f":"D380","v":0},null,null,{"$f":"D380","v":0},null,null,{"$f":"D380","v":0},null,null,{"$f":"D380","v":0}]
[null,"(iii)","Maximum Reserve / Total Reserve [ (i) / (ii) ]",null,null,{"$f":"IF(F385=0,0,F384/F385)","v":0},null,null,{"$f":"IF(I385=0,0,I384/I385)","v":0},null,null,{"$f":"IF(L385=0,0,L384/L385)","v":0},null,null,{"$f":"IF(O385=0,0,O384/O385)","v":0}]
[null,"(iv)","Maximum Adjustment",null,null,0.4,null,null,0.4,null,null,0.4,null,null,0.4]
[null,"(v)"," [ (iii) x (iv) ]",null,null,{"$f":"F386*F387","v":0},null,null,{"$f":"I386*I387","v":0},null,null,{"$f":"L386*L387","v":0},null,null,{"$f":"O386*O387","v":0}]
[null,"(vi)","Minimum Adjustment Factor",null,null,{"$f":"1-F387","v":0.6},null,null,{"$f":"1-I387","v":0.6},null,null,{"$f":"1-L387","v":0.6},null,null,{"$f":"1-O387","v":0.6}]
[]
[null,"(b)  CONCENTRATION ADJUSTMENT FACTOR [ (v) + (vi) ]",null,null,null,{"$f":"F389+F388","v":0.6},null,null,{"$f":"I389+I388","v":0.6},null,null,{"$f":"L389+L388","v":0.6},null,null,{"$f":"O389+O388","v":0.6}]
[]
[null,"(c)  TOTAL RESERVE RISK  [ Total (a) x (b) ]",null,null,null,{"$f":"IF(F380*F391>=0,F380*F391,0)","v":0},null,null,{"$f":"IF(I380*I391>=0,I380*I391,0)","v":0},null,null,{"$f":"IF(L380*L391>=0,L380*L391,0)","v":0},null,null,{"$f":"IF(O380*O391>=0,O380*O391,0)","v":0}]
[]
[null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,"ASSET","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"CREDIT RISK","STATEMENT SOURCE","VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(a)  Accounts and Premiums Receivable",null,"(1) ","(2)","(1) x (2)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)"]
[]
[null,"In Course of Collection","Form 1EBS, Line (10a)",{"$f":"+'Form 1EBS'!F61","v":0},{"$f":"+'Credit Risk'!E11","v":0.05},{"$f":"IF(D401<0,0,D401*E401)","v":0},null,null,{"$f":"MAX(0,IF(H401=\"\",E401*D401,D401*H401))","v":0},null,null,{"$f":"MAX(0,IF(K401=\"\",E401*D401,D401*K401))","v":0},null,{"$f":"+IF(AND(H401=\"\",K401=\"\"),\"\",H401*(1-$O$6)+K401*$O$6)","v":""},{"$f":"MAX(0,IF(N401=\"\",E401*D401,D401*N401))","v":0}]
[null,"Receivables from retrocessional contracts                            Less: Collateralized Balances","Form 1EBS, Line (10c), Notes to Form 1EBS, \nLine (10)",{"$f":"+'Form 1EBS'!F62-'Form 1EBS'!F225","v":0},{"$f":"+'Credit Risk'!E12","v":0.1},{"$f":"(D402*E402)","v":0},null,null,{"$f":"IF(H402=\"\",E402*D402,D402*H402)","v":0},null,null,{"$f":"IF(K402=\"\",E402*D402,D402*K402)","v":0},null,{"$f":"+IF(AND(H402=\"\",K402=\"\"),\"\",H402*(1-$O$6)+K402*$O$6)","v":""},{"$f":"IF(N402=\"\",E402*D402,D402*N402)","v":0}]
[]
[null,"(a)  SUBTOTAL - ACCOUNTS AND PREMIUMS RECEIVABLE",null,{"$f":"SUM(D401:D402)","v":0},null,{"$f":"IF(SUM(F401:F402)>=0,SUM(F401:F402),0)","v":0},null,null,{"$f":"IF(SUM(I401:I402)>=0,SUM(I401:I402),0)","v":0},null,null,{"$f":"IF(SUM(L401:L402)>=0,SUM(L401:L402),0)","v":0},null,null,{"$f":"IF(SUM(O401:O402)>=0,SUM(O401:O402),0)","v":0}]
[]
[null,"(b)  All Other Receivables"]
[]
[null,"Advances to Affiliates","Form 1EBS, Line (4g)",{"$f":"+'Form 1EBS'!F41","v":0},{"$f":"+'Credit Risk'!E18","v":0.05},{"$f":"IF(D408<0,0,D408*E408)","v":0},null,null,{"$f":"MAX(0,IF(H408=\"\",E408*D408,D408*H408))","v":0},null,null,{"$f":"MAX(0,IF(K408=\"\",E408*D408,D408*K408))","v":0},null,{"$f":"+IF(AND(H408=\"\",K408=\"\"),\"\",H408*(1-$O$6)+K408*$O$6)","v":""},{"$f":"MAX(0,IF(N408=\"\",E408*D408,D408*N408))","v":0}]
[null,"Accrued Investment Income","Form 1EBS, Line (9)",{"$f":"+'Form 1EBS'!F58","v":0},{"$f":"+'Credit Risk'!E19","v":2.5000000000000001E-2},{"$f":"IF(D409<0,0,D409*E409)","v":0},null,null,{"$f":"MAX(0,IF(H409=\"\",E409*D409,D409*H409))","v":0},null,null,0,null,{"$f":"+IF(AND(H409=\"\",K409=\"\"),\"\",H409*(1-$O$6)+K409*$O$6)","v":""},{"$f":"MAX(0,IF(N409=\"\",E409*D409,D409*N409))","v":0}]
[null,"Policy Loans","Form 1EBS, Line (6)",{"$f":"+'Form 1EBS'!F49","v":0},{"$f":"+'Credit Risk'!E20","v":0},{"$f":"IF(D410<0,0,D410*E410)","v":0},null,null,{"$f":"MAX(0,IF(H410=\"\",E410*D410,D410*H410))","v":0}]
[]
[null,"(b)  SUBTOTAL - ALL OTHER RECEIVABLES",null,{"$f":"SUM(D408:D410)","v":0},null,{"$f":"IF(SUM(F408:F410)>=0,SUM(F408:F410),0)","v":0},null,null,{"$f":"IF(SUM(I408:I410)>=0,SUM(I408:I410),0)","v":0},null,null,{"$f":"IF(SUM(L408:L409)>=0,SUM(L408:L409),0)","v":0},null,null,{"$f":"IF(SUM(O408:O409)>=0,SUM(O408:O409),0)","v":0}]
[]
[null,"(c) Particulars of Reinsurance Balances By BSCR Rating"]
[]
[null,"BSCR Rating 0 (Domestic Affiliates)","Schedule XVIII, Column O",{"$f":"+'Schedule XVIII (EBS)'!R84","v":0},{"$f":"+'Credit Risk'!E31","v":0},{"$f":"IF(D416<0,0,D416*E416)","v":0},null,null,{"$f":"MAX(0,IF(H416=\"\",E416*D416,D416*H416))","v":0},null,null,{"$f":"MAX(0,IF(K416=\"\",E416*D416,D416*K416))","v":0},null,{"$f":"+IF(AND(H416=\"\",K416=\"\"),\"\",H416*(1-$O$6)+K416*$O$6)","v":""},{"$f":"MAX(0,IF(N416=\"\",E416*D416,D416*N416))","v":0}]
[null,"BSCR Rating 1","Schedule XVIII, Column O",{"$f":"+'Schedule XVIII (EBS)'!R85","v":0},{"$f":"+'Credit Risk'!E32","v":7.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 2","Schedule XVIII, Column O",{"$f":"+'Schedule XVIII (EBS)'!R86","v":0},{"$f":"+'Credit Risk'!E33","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3","Schedule XVIII, Column O",{"$f":"+'Schedule XVIII (EBS)'!R87","v":0},{"$f":"+'Credit Risk'!E34","v":3.5000000000000003E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4","Schedule XVIII, Column O",{"$f":"+'Schedule XVIII (EBS)'!R88","v":0},{"$f":"+'Credit Risk'!E35","v":7.0000000000000007E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5","Schedule XVIII, Column O",{"$f":"+'Schedule XVIII (EBS)'!R89","v":0},{"$f":"+'Credit Risk'!E36","v":0.12},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6","Schedule XVIII, Column O",{"$f":"+'Schedule XVIII (EBS)'!R90","v":0},{"$f":"+'Credit Risk'!E37","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7","Schedule XVIII, Column O",{"$f":"+'Schedule XVIII (EBS)'!R91","v":0},{"$f":"+'Credit Risk'!E38","v":0.27},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8","Schedule XVIII, Column O",{"$f":"+'Schedule XVIII (EBS)'!R92","v":0},{"$f":"+'Credit Risk'!E39","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"Total",null,null,null,{"$f":"SUM(F416:F425)","v":0},null,null,{"$f":"SUM(I416:I425)","v":0},null,null,{"$f":"SUM(L416:L425)","v":0},null,null,{"$f":"SUM(O416:O425)","v":0}]
[]
[null,"Diversification Adjustment at 40%",null,null,null,{"$f":"SUM(F416:F424)*-('Schedule XVIII (EBS)'!R101)","v":0},null,null,{"$f":"SUM(I416:I424)*-('Schedule XVIII (EBS)'!R101)","v":0},null,null,{"$f":"SUM(L416:L424)*-('Schedule XVIII (EBS)'!$R$101)","v":0},null,null,{"$f":"SUM(O416:O424)*-('Schedule XVIII (EBS)'!$R$101)","v":0}]
[]
[null,"(c)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES",null,{"$f":"SUM(D416:D428)","v":0},null,{"$f":"IF(SUM(F426:F428)>=0,SUM(F426:F428),0)","v":0},null,null,{"$f":"IF(SUM(I426:I428)>=0,SUM(I426:I428),0)","v":0},null,null,{"$f":"IF(SUM(L416:L424,L428)>=0,SUM(L416:L424,L428),0)","v":0},null,null,{"$f":"IF(SUM(O416:O424,O428)>=0,SUM(O416:O424,O428),0)","v":0}]
[]
[null,"(d)  TOTAL CREDIT RISK  [ (a) + (b) + (c) ]",null,{"$f":"D430+D412+D404","v":0},null,{"$f":"F430+F412+F404","v":0},null,null,{"$f":"I430+I412+I404","v":0},null,null,{"$f":"L430+L412+L404","v":0},null,null,{"$f":"O430+O412+O404","v":0}]
[]
[null,"TYPE OF "]
[null,"CATASTROPHE RISK","STATEMENT SOURCE"]
[]
[null,"(a)  Gross PML","Schedule V, Line (g)",null,null,{"$f":"+'Schedule V'!F18","v":0},null,null,{"$f":"+F437","v":0},null,null,{"$f":"+I437","v":0},null,null,{"$f":"+L437","v":0}]
[]
[null,"(b)  Net PML","Schedule V, Line (h)",null,null,{"$f":"+'Schedule V'!F20","v":0},null,null,{"$f":"+F439","v":0},null,null,{"$f":"+I439","v":0},null,null,{"$f":"+L439","v":0}]
[]
[null,"(c)  Average Annual Loss (AAL) Excluding Property Catastrophe","Schedule V, Line (i)",null,null,{"$f":"+'Schedule V'!F22","v":0},null,null,{"$f":"+F441","v":0},null,null,{"$f":"+I441","v":0},null,null,{"$f":"+L441","v":0}]
[]
[null,"(d)  Industry Catastrophe Loss Ratio",null,null,null,{"$f":"+'Catastrophe Risk'!E12","v":0.4},null,null,0.4,null,null,0.4,null,null,0.4]
[]
[null,"(e)  Property Catastrophe Premium","Schedule IV, Line (1)",null,null,{"$f":"+'Schedule IVA'!Q11","v":0},null,null,{"$f":"+F445","v":0},null,null,{"$f":"+I445","v":0},null,null,{"$f":"+L445","v":0}]
[]
[null,"(f)  Total Catastrophe Premium  [ (c) / (d) + (e) ]",null,null,null,{"$f":"F441/F443+IF(F445>0,F445,0)","v":0},null,null,{"$f":"IF(I443=\"\",IF(F443=0,0,I441/F443+IF(I445>0,I445,0)),IF(I443=0,0,I441/I443+IF(I445>0,I445,0)))","v":0},null,null,{"$f":"IF(L443=\"\",IF(I443=0,0,L441/I443+IF(L445>0,L445,0)),IF(L443=0,0,L441/L443+IF(L445>0,L445,0)))","v":0},null,null,{"$f":"IF(O443=\"\",IF(L443=0,0,O441/L443+IF(O445>0,O445,0)),IF(O443=0,0,O441/O443+IF(O445>0,O445,0)))","v":0}]
[]
[null,"(g)  Credit Risk Capital Factor",null,null,null,{"$f":"+'Catastrophe Risk'!E18","v":0.1},null,null,0.1,null,null,0.1,null,null,0.1]
[]
[null,"(h) Arrangements with Respect to Property Catastrophe Recoverables",null,null,null,{"$f":"+'Schedule V'!F31","v":0},null,null,{"$f":"+'Schedule V'!F31","v":0},null,null,{"$f":"I451","v":0},null,null,{"$f":"L451","v":0}]
[]
[null,"(i)  Credit Risk Charge [ ((a) - (b)) - ((h) * 0.98) * (g) ]",null,null,null,{"$f":"MAX(0,((F437-F439)-(F451*98%))*F449)","v":0},null,null,{"$f":"MAX(0,((I437-I439)-(I451*98%))*I449)","v":0},null,null,{"$f":"MAX(0,((L437-L439)-(L451*98%))*L449)","v":0},null,null,{"$f":"MAX(0,((O437-O439)-(O451*98%))*O449)","v":0}]
[]
[null,"(j)  REQUIRED CAPITAL FOR CATASTROPHE RISK  [ (b) - (f) + (i) ]",null,null,null,{"$f":"IF((F439-F447)>=0,F439-F447+F453,F453)","v":0},null,null,{"$f":"IF((I439-I447)>=0,I439-I447+I453,I453)","v":0},null,null,{"$f":"IF((L439-L447)>=0,L439-L447+L453,L453)","v":0},null,null,{"$f":"IF((O439-O447)>=0,O439-O447+O453,O453)","v":0}]
[]
[null,null,null,null,null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,"Net Amount of Risk",null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"Mortality","Statement Source","Adjustable","Non-Adjust","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Mortality","Sch VII EBS, Line 1, Column (9) and Sch VII EBS, Line 1, Column (10)",{"$f":"'Schedule VII (EBS)'!H10","v":0},{"$f":"'Schedule VII (EBS)'!I10","v":0},{"$f":"(IF(D461>1000000,1.985*1000000,1.985*D461)/1000)+(IF(D461<1000000,0,IF(D461>5000000,0.9*4000000,0.9*(D461-1000000)))/1000)+(IF(D461<5000000,0,IF(D461>10000000,0.72*5000000,0.72*(D461-5000000)))/1000)+(IF(D461<10000000,0,IF(D461>50000000,0.645*40000000,0.645*(D461-10000000)))/1000)+(IF(D461<50000000,0,0.565*(D461-50000000))/1000)+(IF(E461>1000000,3.97*1000000,3.97*E461)/1000)+(IF(E461<1000000,0,IF(E461>5000000,1.8*4000000,1.8*(E461-1000000)))/1000)+(IF(E461<5000000,0,IF(E461>10000000,1.44*5000000,1.44*(E461-5000000)))/1000)+(IF(E461<10000000,0,IF(E461>50000000,1.29*40000000,1.29*(E461-10000000)))/1000)+(IF(E461<50000000,0,1.13*(E461-50000000))/1000)","v":0},null,null,{"$f":"IF(H461=\"\",F461,(D461+E461)*H461)","v":0},null,null,{"$f":"IF(K461=\"\",F461,(D461+E461)*K461)","v":0},null,{"$f":"+IF(AND(H461=\"\",K461=\"\"),\"\",H461*(1-$O$6)+K461*$O$6)","v":""},{"$f":"IF(N461=\"\",F461,(D461+E461)*N461)","v":0}]
[]
[null,null,null,null,null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,"Net Annual Premium",null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"Morbidity","Statement Source","<2 years",">2 years","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Critical Illness","Sch VII EBS, Line 2, Column (9) and Sch VII EBS, Line 2, Column (10)",{"$f":"'Schedule VII (EBS)'!H11","v":0},{"$f":"'Schedule VII (EBS)'!I11","v":0},{"$f":"(IF(D467>1000000,5.955*1000000,5.955*D467)/1000)+(IF(D467<1000000,0,IF(D467>5000000,2.7*4000000,2.7*(D467-1000000)))/1000)+(IF(D467<5000000,0,IF(D467>10000000,2.16*5000000,2.16*(D467-5000000)))/1000)+(IF(D467<10000000,0,IF(D467>50000000,1.935*40000000,1.935*(D467-10000000)))/1000)+(IF(D467<50000000,0,1.695*(D467-50000000))/1000)+(IF(E467>1000000,11.91*1000000,11.91*E467)/1000)+(IF(E467<1000000,0,IF(E467>5000000,5.4*4000000,5.4*(E467-1000000)))/1000)+(IF(E467<5000000,0,IF(E467>10000000,4.32*5000000,4.32*(E467-5000000)))/1000)+(IF(E467<10000000,0,IF(E467>50000000,3.87*40000000,3.87*(E467-10000000)))/1000)+(IF(E467<50000000,0,3.39*(E467-50000000))/1000)","v":0},null,null,{"$f":"IF(H467=\"\",F467,(D467+E467)*H467)","v":0},null,null,{"$f":"IF(K467=\"\",F467,(D467+E467)*K467)","v":0},null,{"$f":"+IF(AND(H467=\"\",K467=\"\"),\"\",H467*(1-$O$6)+K467*$O$6)","v":""},{"$f":"IF(N467=\"\",F467,(D467+E467)*N467)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K468=\"\",F468,(D468+E468)*K468)","v":0}]
[null,"Dis Inc:Claims in Pymnt (1)","Schedule VII EBS, Line 9, Column (7)",{"$f":"'Schedule VII (EBS)'!F38","v":0},null,{"$f":"D469*7%","v":0},null,null,{"$f":"IF(H469=\"\",F469,D469*H469)","v":0},null,null,{"$f":"IF(K469=\"\",F469,D469*K469)","v":0},null,{"$f":"+IF(AND(H469=\"\",K469=\"\"),\"\",H469*(1-$O$6)+K469*$O$6)","v":""},{"$f":"IF(N469=\"\",F469,D469*N469)","v":0}]
[null,"Dis Inc:Claims in Pymnt (2)","Schedule VII EBS, Line 10, Column (7)",{"$f":"'Schedule VII (EBS)'!F39","v":0},null,{"$f":"D470*10%","v":0},null,null,{"$f":"IF(H470=\"\",F470,D470*H470)","v":0},null,null,{"$f":"IF(K470=\"\",F470,D470*K470)","v":0},null,{"$f":"+IF(AND(H470=\"\",K470=\"\"),\"\",H470*(1-$O$6)+K470*$O$6)","v":""},{"$f":"IF(N470=\"\",F470,D470*N470)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Accident & Sickness","Schedule VII EBS, Line 8, Column (11)",{"$f":"'Schedule VII (EBS)'!J37","v":0},null,{"$f":"D472*12%","v":0},null,null,{"$f":"IF(H472=\"\",F472,D472*H472)","v":0},null,null,0,null,{"$f":"+IF(AND(H472=\"\",K472=\"\"),\"\",H472*(1-$O$6)+K472*$O$6)","v":""},{"$f":"IF(N472=\"\",F472,D472*N472)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(N473=\"\",F473,(D473+E473)*N473)","v":0}]
[null,"Disability Income: Active Lives"]
[null,"< = 1 Year","Sch VII EBS, Line 7(a), Column (9) and Sch VII EBS, Line 7(a), Column (10)",{"$f":"'Schedule VII (EBS)'!H33","v":0},{"$f":"'Schedule VII (EBS)'!I33","v":0},{"$f":"D475*9%+E475*12%","v":0},null,null,{"$f":"IF(H475=\"\",F475,(D475+E475)*H475)","v":0},null,null,0,null,{"$f":"+IF(AND(H475=\"\",K475=\"\"),\"\",H475*(1-$O$6)+K475*$O$6)","v":""},0]
[null,"1 - 5 years","Sch VII EBS, Line 7(b), Column (9) and Sch VII EBS, Line 7(b), Column (10)",{"$f":"'Schedule VII (EBS)'!H34","v":0},{"$f":"'Schedule VII (EBS)'!I34","v":0},{"$f":"D476*15%+E476*20%","v":0},null,null,{"$f":"IF(H476=\"\",F476,(D476+E476)*H476)","v":0},null,null,0,null,{"$f":"+IF(AND(H476=\"\",K476=\"\"),\"\",H476*(1-$O$6)+K476*$O$6)","v":""},0]
[null,"> 5 years","Sch VII EBS, Line 7(c), Column (9) and Sch VII EBS, Line 7(c), Column (10)",{"$f":"'Schedule VII (EBS)'!H35","v":0},{"$f":"'Schedule VII (EBS)'!I35","v":0},{"$f":"D477*22.5%+E477*30%","v":0},null,null,{"$f":"IF(H477=\"\",F477,(D477+E477)*H477)","v":0},null,null,0,null,{"$f":"+IF(AND(H477=\"\",K477=\"\"),\"\",H477*(1-$O$6)+K477*$O$6)","v":""},{"$f":"IF(N477=\"\",F477,(D477+E477)*N477)","v":0}]
[]
[null,null,"Bermuda EBS Best Estimate Provision on Schedule VII",null,null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,null,null,null,null,"CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Longevity Risk (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,"(a) 0 - 55","Schedule VII EBS, Line 3(a), Column (7)",{"$f":"+'Schedule VII (EBS)'!F14","v":0},{"$f":"'LT Insurance Risk'!L26","v":0.02},{"$f":"D484*E484","v":0},null,null,{"$f":"IF(H484=0,F484,H484*D484)","v":0},null,null,{"$f":"IF(K484=\"\",F484,D484*K484)","v":0},null,{"$f":"+IF(AND(H484=\"\",K484=\"\"),\"\",H484*(1-$O$6)+K484*$O$6)","v":""},{"$f":"IF(N484=\"\",F484,D484*N484)","v":0}]
[null,"(b) 56 - 65","Schedule VII EBS, Line 3(b), Column (7)",{"$f":"+'Schedule VII (EBS)'!F15","v":0},{"$f":"'LT Insurance Risk'!L27","v":0.03},{"$f":"D485*E485","v":0},null,null,{"$f":"IF(H485=0,F485,H485*D485)","v":0},null,null,{"$f":"IF(K485=\"\",F485,D485*K485)","v":0},null,{"$f":"+IF(AND(H485=\"\",K485=\"\"),\"\",H485*(1-$O$6)+K485*$O$6)","v":""},0]
[null,"(c) 66 - 70","Schedule VII EBS, Line 3(c), Column (7)",{"$f":"+'Schedule VII (EBS)'!F16","v":0},{"$f":"'LT Insurance Risk'!L28","v":0.04},0,null,null,0,null,null,0,null,{"$f":"+IF(AND(H486=\"\",K486=\"\"),\"\",H486*(1-$O$6)+K486*$O$6)","v":""},0]
[null,"(d) 71 - 80","Schedule VII EBS, Line 3(d), Column (7)",{"$f":"+'Schedule VII (EBS)'!F17","v":0},{"$f":"'LT Insurance Risk'!L29","v":0.05},0,null,null,0,null,null,0,null,{"$f":"+IF(AND(H487=\"\",K487=\"\"),\"\",H487*(1-$O$6)+K487*$O$6)","v":""},0]
[null,"(e) 81+","Schedule VII EBS, Line 3(e), Column (7)",{"$f":"+'Schedule VII (EBS)'!F18","v":0},{"$f":"'LT Insurance Risk'!L30","v":0.06},0,null,null,0,null,null,0,null,{"$f":"+IF(AND(H488=\"\",K488=\"\"),\"\",H488*(1-$O$6)+K488*$O$6)","v":""},0]
[]
[null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,"(a) 0 - 55","Schedule VII EBS, Line 4(a), Column (7)",{"$f":"+'Schedule VII (EBS)'!F22","v":0},{"$f":"'LT Insurance Risk'!L33","v":0.02},{"$f":"D491*E491","v":0},null,null,{"$f":"IF(H491=0,F491,H491*D491)","v":0},null,null,{"$f":"IF(K491=\"\",F491,D491*K491)","v":0},null,{"$f":"+IF(AND(H491=\"\",K491=\"\"),\"\",H491*(1-$O$6)+K491*$O$6)","v":""},{"$f":"IF(N491=\"\",F491,D491*N491)","v":0}]
[null,"(b) 56 - 60","Schedule VII EBS, Line 4(b), Column (7)",{"$f":"+'Schedule VII (EBS)'!F23","v":0},{"$f":"'LT Insurance Risk'!L34","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"(c) 61 - 65","Schedule VII EBS, Line 4(c), Column (7)",{"$f":"+'Schedule VII (EBS)'!F24","v":0},{"$f":"'LT Insurance Risk'!L35","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"(d) 66 - 70","Schedule VII EBS, Line 4(d), Column (7)",{"$f":"+'Schedule VII (EBS)'!F25","v":0},{"$f":"'LT Insurance Risk'!L36","v":0.05},0,null,null,0,null,null,0,null,"",0]
[null,"(e) 71 - 75","Schedule VII EBS, Line 4(e), Column (7)",{"$f":"+'Schedule VII (EBS)'!F26","v":0},{"$f":"'LT Insurance Risk'!L37","v":0.06},0,null,null,0,null,null,0,null,"",0]
[null,"(f) 76+","Schedule VII EBS, Line 4(f), Column (7)",{"$f":"+'Schedule VII (EBS)'!F27","v":0},{"$f":"'LT Insurance Risk'!L38","v":7.0000000000000007E-2},0,null,null,0,null,null,0,null,"",0]
[]
[null," - Part (A) Removes any Longevity Swap Capital Requirement that has been included in the Standard Longevity Capital Requirement",null,null,null,null,null,"ACTUAL",null,null,"ACTUAL",null,null,"ACTUAL"]
[null,null,"BSCR ADJUSTED RESERVE for Regular Longevity Risk Business only (excluding Longevity Swaps)",null,"CAPITAL","CAPITAL",null,"CAPITAL",null,null,"CAPITAL",null,null,"CAPITAL"]
[null,"Longevity Capital Adj",null,null,"FACTOR","FROM ABOVE",null,"REQUIRED","ADJUSTMENT",null,"REQUIRED","ADJUSTMENT",null,"REQUIRED","ADJUSTMENT"]
[]
[null,"Longevity Risk (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,"(a) 0 - 55",null,null,{"$f":"IF(H484=\"\",'LT Insurance Risk'!L26,H484)","v":0.02},{"$f":"I484","v":0},null,{"$f":"IF(D503=\"\",0,E503*D503)","v":0},{"$f":"IF(D503=\"\",0,H503-F503)","v":0},null,{"$f":"IF(D503=\"\",0,IF(K484=\"\",'LT Insurance Risk'!$L$26,K484)*D503)","v":0},{"$f":"IF(D503=\"\",I503,K503-L484)","v":0},null,{"$f":"IF(D503=\"\",0,IF(N484=\"\",'LT Insurance Risk'!$L26,N484)*D503)","v":0},{"$f":"IF(D503=\"\",I503,N503-O484)","v":0}]
[null,"(b) 56 - 65",null,null,{"$f":"IF(H485=\"\",'LT Insurance Risk'!L27,H485)","v":0.03},{"$f":"I485","v":0},null,{"$f":"IF(D504=\"\",0,E504*D504)","v":0},{"$f":"IF(D504=\"\",0,H504-F504)","v":0},null,{"$f":"IF(D504=\"\",0,IF(K485=\"\",'LT Insurance Risk'!$L$27,K485)*D504)","v":0},{"$f":"IF(D504=\"\",I504,K504-L485)","v":0},null,{"$f":"IF(D504=\"\",0,IF(N485=\"\",'LT Insurance Risk'!$L27,N485)*D504)","v":0},{"$f":"IF(D504=\"\",I504,N504-O485)","v":0}]
[null,"(c) 66 - 70",null,null,{"$f":"IF(H486=\"\",'LT Insurance Risk'!L28,H486)","v":0.04},0,null,0,0,null,{"$f":"IF(D505=\"\",0,IF(K486=\"\",'LT Insurance Risk'!$L$28,K486)*D505)","v":0},0,null,{"$f":"IF(D505=\"\",0,IF(N486=\"\",'LT Insurance Risk'!$L28,N486)*D505)","v":0},0]
[null,"(d) 71 - 80",null,null,{"$f":"IF(H487=\"\",'LT Insurance Risk'!L29,H487)","v":0.05},0,null,0,0,null,{"$f":"IF(D506=\"\",0,IF(K487=\"\",'LT Insurance Risk'!$L$29,K487)*D506)","v":0},0,null,{"$f":"IF(D506=\"\",0,IF(N487=\"\",'LT Insurance Risk'!$L29,N487)*D506)","v":0},0]
[null,"(e) 81+",null,null,{"$f":"IF(H488=\"\",'LT Insurance Risk'!L30,H488)","v":0.06},0,null,0,0,null,{"$f":"IF(D507=\"\",0,IF(K488=\"\",'LT Insurance Risk'!$L$30,K488)*D507)","v":0},0,null,{"$f":"IF(D507=\"\",0,IF(N488=\"\",'LT Insurance Risk'!$L30,N488)*D507)","v":0},0]
[null,null,null,null,{"$f":"IF(H489=\"\",'LT Insurance Risk'!L31,H489)","v":0}]
[null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,"(a) 0 - 55",null,null,{"$f":"IF(H491=\"\",'LT Insurance Risk'!L33,H491)","v":0.02},0,null,{"$f":"IF(D510=\"\",0,E510*D510)","v":0},0,null,{"$f":"IF(D510=\"\",0,IF(K491=\"\",'LT Insurance Risk'!$L$33,K491)*D510)","v":0},{"$f":"IF(D510=\"\",I510,K510-L491)","v":0},null,{"$f":"IF(D510=\"\",0,IF(N491=\"\",'LT Insurance Risk'!$L33,N491)*D510)","v":0},{"$f":"IF(D510=\"\",I510,N510-O491)","v":0}]
[null,"(b) 56 - 60",null,null,{"$f":"IF(H492=\"\",'LT Insurance Risk'!L34,H492)","v":0.03},0,null,0,0,null,{"$f":"IF(D511=\"\",0,IF(K492=\"\",'LT Insurance Risk'!$L$34,K492)*D511)","v":0},0,null,{"$f":"IF(D511=\"\",0,IF(N492=\"\",'LT Insurance Risk'!$L34,N492)*D511)","v":0},0]
[null,"(c) 61 - 65",null,null,{"$f":"IF(H493=\"\",'LT Insurance Risk'!L35,H493)","v":0.04},0,null,0,0,null,{"$f":"IF(D512=\"\",0,IF(K493=\"\",'LT Insurance Risk'!$L$35,K493)*D512)","v":0},0,null,{"$f":"IF(D512=\"\",0,IF(N493=\"\",'LT Insurance Risk'!$L35,N493)*D512)","v":0},0]
[null,"(d) 66 - 70",null,null,{"$f":"IF(H494=\"\",'LT Insurance Risk'!L36,H494)","v":0.05},0,null,0,0,null,{"$f":"IF(D513=\"\",0,IF(K494=\"\",'LT Insurance Risk'!$L$36,K494)*D513)","v":0},0,null,{"$f":"IF(D513=\"\",0,IF(N494=\"\",'LT Insurance Risk'!$L36,N494)*D513)","v":0},0]
[null,"(e) 71 - 75",null,null,{"$f":"IF(H495=\"\",'LT Insurance Risk'!L37,H495)","v":0.06},0,null,0,0,null,{"$f":"IF(D514=\"\",0,IF(K495=\"\",'LT Insurance Risk'!$L$37,K495)*D514)","v":0},0,null,{"$f":"IF(D514=\"\",0,IF(N495=\"\",'LT Insurance Risk'!$L37,N495)*D514)","v":0},0]
[null,"(f) 76+",null,null,{"$f":"IF(H496=\"\",'LT Insurance Risk'!L38,H496)","v":7.0000000000000007E-2},0,null,0,0,null,{"$f":"IF(D515=\"\",0,IF(K496=\"\",'LT Insurance Risk'!$L$38,K496)*D515)","v":0},0,null,{"$f":"IF(D515=\"\",0,IF(N496=\"\",'LT Insurance Risk'!$L38,N496)*D515)","v":0},0]
[]
[null," - Part (B) Determines Appropriate Capital Requirment to include for Longevity Swaps"]
[null,null,"Bermuda EBS Best Estimate Provision for the Floating Leg of Longevity Swap",null,null,null,null,"CAPITAL",null,null,"CAPITAL",null,null,"CAPITAL"]
[null,"Longevity Capital Adj",null,null,null,null,null,"FACTOR","ADJUSTMENT",null,"FACTOR","ADJUSTMENT",null,"FACTOR","ADJUSTMENT"]
[]
[null,"Longevity Risk (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,"(a) 0 - 55",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$26","v":0.02},{"$f":"IF(D522=\"\",0,H522*D522)","v":0},null,{"$f":"'LT Insurance Risk'!$L$26","v":0.02},{"$f":"IF(K522=\"\",I522,K522*D522)","v":0},null,{"$f":"+IF(AND(H522=\"\",K522=\"\"),\"\",H522*(1-$R$6)+K522*$R$6)","v":0.02},{"$f":"IF(N522=\"\",I522,N522*D522)","v":0}]
[null,"(b) 56 - 65",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$27","v":0.03},{"$f":"IF(D523=\"\",0,H523*D523)","v":0},null,{"$f":"'LT Insurance Risk'!$L$27","v":0.03},{"$f":"IF(K523=\"\",I523,K523*D523)","v":0},null,{"$f":"+IF(AND(H523=\"\",K523=\"\"),\"\",H523*(1-$R$6)+K523*$R$6)","v":0.03},{"$f":"IF(N523=\"\",I523,N523*D523)","v":0}]
[null,"(c) 66 - 70",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$28","v":0.04},0,null,{"$f":"'LT Insurance Risk'!$L$28","v":0.04},0,null,{"$f":"+IF(AND(H524=\"\",K524=\"\"),\"\",H524*(1-$R$6)+K524*$R$6)","v":0.04},0]
[null,"(d) 71 - 80",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$29","v":0.05},0,null,{"$f":"'LT Insurance Risk'!$L$29","v":0.05},0,null,{"$f":"+IF(AND(H525=\"\",K525=\"\"),\"\",H525*(1-$R$6)+K525*$R$6)","v":0.05},0]
[null,"(e) 81+",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$30","v":0.06},0,null,{"$f":"'LT Insurance Risk'!$L$30","v":0.06},0,null,{"$f":"+IF(AND(H526=\"\",K526=\"\"),\"\",H526*(1-$R$6)+K526*$R$6)","v":0.06},0]
[]
[null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,"(a) 0 - 55",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$33","v":0.02},{"$f":"IF(D529=\"\",0,H529*D529)","v":0},null,{"$f":"'LT Insurance Risk'!$L$33","v":0.02},{"$f":"IF(K529=\"\",I529,K529*D529)","v":0},null,{"$f":"+IF(AND(H529=\"\",K529=\"\"),\"\",H529*(1-$R$6)+K529*$R$6)","v":0.02},{"$f":"IF(N529=\"\",I529,N529*D529)","v":0}]
[null,"(b) 56 - 60",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$34","v":0.03},0,null,{"$f":"'LT Insurance Risk'!$L$34","v":0.03},0,null,0.03,0]
[null,"(c) 61 - 65",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$35","v":0.04},0,null,{"$f":"'LT Insurance Risk'!$L$35","v":0.04},0,null,0.04,0]
[null,"(d) 66 - 70",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$36","v":0.05},0,null,{"$f":"'LT Insurance Risk'!$L$36","v":0.05},0,null,0.05,{"$f":"IF(N532=\"\",I532,N532*D532)","v":0}]
[null,"(e) 71 - 75",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$37","v":0.06},0,null,{"$f":"'LT Insurance Risk'!$L$37","v":0.06},0,null,0.06,0]
[null,"(f) 76+",null,null,null,null,null,{"$f":"'LT Insurance Risk'!$L$38","v":7.0000000000000007E-2},0,null,{"$f":"'LT Insurance Risk'!$L$38","v":7.0000000000000007E-2},0,null,7.0000000000000007E-2,0]
[]
[null,null,null,"Net Annual Premium",null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,null,"Statement Source",null,null,"CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Stop Loss","Schedule VII EBS, Line 14, Column (11)",{"$f":"'Schedule VII (EBS)'!J43","v":0},null,{"$f":"D540*50%","v":0},null,null,{"$f":"IF(H540=\"\",F540,D540*H540)","v":0},null,null,{"$f":"IF(K540=\"\",F540,D540*K540)","v":0},null,{"$f":"+IF(AND(H540=\"\",K540=\"\"),\"\",H540*(1-$O$6)+K540*$O$6)","v":""},{"$f":"IF(N540=\"\",F540,D540*N540)","v":0}]
[]
[null,"Rider","Schedule VII EBS, Line 15, Column (11)",{"$f":"'Schedule VII (EBS)'!J44","v":0},null,{"$f":"D542*25%","v":0},null,null,{"$f":"IF(H542=\"\",F542,D542*H542)","v":0},null,null,{"$f":"IF(K542=\"\",F542,D542*K542)","v":0},null,{"$f":"+IF(AND(H542=\"\",K542=\"\"),\"\",H542*(1-$O$6)+K542*$O$6)","v":""},{"$f":"IF(N542=\"\",F542,D542*N542)","v":0}]
[]
[]
[null,null,null,"NET RESERVES","STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"LINE OF LONG-TERM BUSINESS","STATEMENT SOURCE",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Mortality","Schedule VII EBS, Line 1, Column (7)",{"$f":"'Schedule VII (EBS)'!F10","v":0},{"$f":"+'LT Other Insurance Risk'!G9","v":0.02},{"$f":"IF(D549<0,0,D549*E549)","v":0},null,null,{"$f":"IF(H549=\"\",E549*D549,D549*H549)","v":0},null,null,{"$f":"IF(K549=\"\",E549*D549,D549*K549)","v":0},null,{"$f":"+IF(AND(H549=\"\",K549=\"\"),\"\",H549*(1-$O$6)+K549*$O$6)","v":""},{"$f":"IF(N549=\"\",E549*D549,D549*N549)","v":0}]
[null,"Critical Illness","Schedule VII EBS, Line 2, Column (7)",{"$f":"'Schedule VII (EBS)'!F11","v":0},{"$f":"+'LT Other Insurance Risk'!G10","v":0.02},{"$f":"IF(D550<0,0,D550*E550)","v":0},null,null,0,null,null,{"$f":"IF(K550=\"\",E550*D550,D550*K550)","v":0},null,"",{"$f":"IF(N550=\"\",E550*D550,D550*N550)","v":0}]
[null,"Longevity (1)","Schedule VII EBS, Line 3(f), Column (7)",{"$f":"'Schedule VII (EBS)'!F19","v":0},{"$f":"+'LT Other Insurance Risk'!G11","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Longevity (2)","Schedule VII EBS, Line 4(g), Column (7)",{"$f":"'Schedule VII (EBS)'!F28","v":0},{"$f":"+'LT Other Insurance Risk'!G12","v":5.0000000000000001E-3},{"$f":"IF(D552<0,0,D552*E552)","v":0},null,null,{"$f":"IF(H552=\"\",E552*D552,D552*H552)","v":0},null,null,0,null,"",0]
[null,"Deferred annuities ","Schedule VII EBS, Line 5, Column (7)",{"$f":"'Schedule VII (EBS)'!F29","v":0},{"$f":"+'LT Other Insurance Risk'!G13","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Deferred accumulation annuity","Schedule VII EBS, Line 6, Column (7)",{"$f":"'Schedule VII (EBS)'!F30","v":0},{"$f":"+'LT Other Insurance Risk'!G14","v":5.0000000000000001E-3},{"$f":"IF(D554<0,0,D554*E554)","v":0},null,null,{"$f":"IF(H554=\"\",E554*D554,D554*H554)","v":0},null,null,0,null,"",0]
[null,"Disability Income: active lives","Schedule VII EBS, Line 7, Column (7)",{"$f":"'Schedule VII (EBS)'!F36","v":0},{"$f":"+'LT Other Insurance Risk'!G15","v":0.02},{"$f":"IF(D555<0,0,D555*E555)","v":0},null,null,{"$f":"IF(H555=\"\",E555*D555,D555*H555)","v":0},null,null,0,null,"",0]
[null,"Disability: accident & sickness","Schedule VII EBS, Line 8, Column (7)",{"$f":"'Schedule VII (EBS)'!F37","v":0},{"$f":"+'LT Other Insurance Risk'!G16","v":0.02},0,null,null,0,null,null,0,null,"",0]
[null,"Disability claims in pay (1)","Schedule VII EBS, Line 9, Column (7)",{"$f":"'Schedule VII (EBS)'!F38","v":0},{"$f":"+'LT Other Insurance Risk'!G17","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Disability claims in pay (2)","Schedule VII EBS, Line 10, Column (7)",{"$f":"'Schedule VII (EBS)'!F39","v":0},{"$f":"+'LT Other Insurance Risk'!G18","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Group Life","Schedule VII EBS, Line 11, Column (7)",{"$f":"'Schedule VII (EBS)'!F40","v":0},{"$f":"+'LT Other Insurance Risk'!G19","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Group Disability","Schedule VII EBS, Line 12, Column (7)",{"$f":"'Schedule VII (EBS)'!F41","v":0},{"$f":"+'LT Other Insurance Risk'!G20","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Group Health","Schedule VII EBS, Line 13, Column (7)",{"$f":"'Schedule VII (EBS)'!F42","v":0},{"$f":"+'LT Other Insurance Risk'!G21","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Stop Loss","Schedule VII EBS, Line 14, Column (7)",{"$f":"'Schedule VII (EBS)'!F43","v":0},{"$f":"+'LT Other Insurance Risk'!G22","v":0.02},0,null,null,{"$f":"IF(H562=\"\",E562*D562,D562*H562)","v":0},null,null,0,null,"",0]
[null,"Rider","Schedule VII EBS, Line 15, Column (7)",{"$f":"'Schedule VII (EBS)'!F44","v":0},{"$f":"+'LT Other Insurance Risk'!G23","v":0.02},0,null,null,0,null,null,0,null,"",0]
[]
[null,"REQUIRED CAPITAL FOR OTHER INSURANCE RISK",null,{"$f":"IF(SUM(D549:D563)>=0,(SUM(D549:D563)),0)","v":0},null,{"$f":"IF(SUM(F549:F563)>=0,(SUM(F549:F563)),0)","v":0},null,null,{"$f":"IF(SUM(I549:I563)>=0,(SUM(I549:I563)),0)","v":0},null,null,{"$f":"IF(SUM(L549:L563)>=0,(SUM(L549:L563)),0)","v":0},null,null,{"$f":"IF(SUM(O549:O563)>=0,(SUM(O549:O563)),0)","v":0}]
[]
[null,null,null,null,"Volatility >15.0%","STANDARD REQUIRED CAPITAL",null,"USER CAPITAL FACTOR","USER REQUIRED CAPITAL",null,"USER CAPITAL FACTOR","USER REQUIRED CAPITAL",null,"USER CAPITAL FACTOR","USER REQUIRED CAPITAL"]
[null,"Variable Annuity Guarantee Risk","Volatility \n(0%-10.0%]","Volatility 10.0% - 15.0%"]
[]
[null,"GMDB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H13","v":0},{"$f":"'Schedule VIII (EBS)'!J13","v":0},{"$f":"'Schedule VIII (EBS)'!L13","v":0},{"$f":"(C570*0.25%)+(D570*0.5%)+(E570*0.75%)","v":0},null,null,{"$f":"IF(H570=\"\",F570,(C570+D570+E570)*H570)","v":0},null,null,{"$f":"IF(K570=\"\",F570,(C570+D570+E570)*K570)","v":0},null,{"$f":"+IF(AND(H570=\"\",K570=\"\"),\"\",H570*(1-$O$6)+K570*$O$6)","v":""},{"$f":"IF(N570=\"\",F570,(C570+D570+E570)*N570)","v":0}]
[null,"GMDB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N13","v":0},{"$f":"+'Schedule VIII (EBS)'!P13","v":0},{"$f":"+'Schedule VIII (EBS)'!R13","v":0},{"$f":"(C571*4%)+(D571*8.5%)+(E571*13%)","v":0},null,null,{"$f":"IF(H571=\"\",F571,(C571+D571+E571)*H571)","v":0},null,null,{"$f":"IF(K571=\"\",F571,(C571+D571+E571)*K571)","v":0},null,{"$f":"+IF(AND(H571=\"\",K571=\"\"),\"\",H571*(1-$O$6)+K571*$O$6)","v":""},{"$f":"IF(N571=\"\",F571,(C571+D571+E571)*N571)","v":0}]
[null,"GMDB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H31","v":0},{"$f":"'Schedule VIII (EBS)'!J31","v":0},{"$f":"'Schedule VIII (EBS)'!L31","v":0},{"$f":"(C572*0.25%)+(D572*0.5%)+(E572*0.75%)","v":0},null,null,{"$f":"IF(H572=\"\",F572,(C572+D572+E572)*H572)","v":0},null,null,0,null,{"$f":"+IF(AND(H572=\"\",K572=\"\"),\"\",H572*(1-$O$6)+K572*$O$6)","v":""},0]
[null,"GMDB - Total",null,null,null,{"$f":"F572+(MAX(F570,F571))","v":0},null,null,{"$f":"I572+(MAX(I570,I571))","v":0},null,null,{"$f":"L572+(MAX(L570,L571))","v":0},null,null,{"$f":"O572+(MAX(O570,O571))","v":0}]
[]
[null,"GMDB (2) - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H14","v":0},{"$f":"'Schedule VIII (EBS)'!J14","v":0},{"$f":"'Schedule VIII (EBS)'!L14","v":0},{"$f":"(C575*0.75%)+(D575*1%)+(E575*1.25%)","v":0},null,null,{"$f":"IF(H575=\"\",F575,(C575+D575+E575)*H575)","v":0},null,null,{"$f":"IF(K575=\"\",F575,(C575+D575+E575)*K575)","v":0},null,{"$f":"+IF(AND(H575=\"\",K575=\"\"),\"\",H575*(1-$O$6)+K575*$O$6)","v":""},{"$f":"IF(N575=\"\",F575,(C575+D575+E575)*N575)","v":0}]
[null,"GMDB (2) - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N14","v":0},{"$f":"+'Schedule VIII (EBS)'!P14","v":0},{"$f":"+'Schedule VIII (EBS)'!R14","v":0},{"$f":"(C576*12%)+(D576*16.5%)+(E576*21%)","v":0},null,null,{"$f":"IF(H576=\"\",F576,(C576+D576+E576)*H576)","v":0},null,null,0,null,{"$f":"+IF(AND(H576=\"\",K576=\"\"),\"\",H576*(1-$O$6)+K576*$O$6)","v":""},0]
[null,"GMDB (2) - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H32","v":0},{"$f":"'Schedule VIII (EBS)'!J32","v":0},{"$f":"'Schedule VIII (EBS)'!L32","v":0},{"$f":"(C577*0.75%)+(D577*1%)+(E577*1.25%)","v":0},null,null,{"$f":"IF(H577=\"\",F577,(C577+D577+E577)*H577)","v":0},null,null,0,null,{"$f":"+IF(AND(H577=\"\",K577=\"\"),\"\",H577*(1-$O$6)+K577*$O$6)","v":""},0]
[null,"GMDB (2) - Total",null,null,null,{"$f":"F577+(MAX(F575,F576))","v":0},null,null,{"$f":"I577+(MAX(I575,I576))","v":0},null,null,{"$f":"L577+(MAX(L575,L576))","v":0},null,null,{"$f":"O577+(MAX(O575,O576))","v":0}]
[]
[null,"GMIB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H15","v":0},{"$f":"'Schedule VIII (EBS)'!J15","v":0},{"$f":"'Schedule VIII (EBS)'!L15","v":0},{"$f":"(C580*5%)+(D580*6.5%)+(E580*8%)","v":0},null,null,{"$f":"IF(H580=\"\",F580,(C580+D580+E580)*H580)","v":0},null,null,{"$f":"IF(K580=\"\",F580,(C580+D580+E580)*K580)","v":0},null,{"$f":"+IF(AND(H580=\"\",K580=\"\"),\"\",H580*(1-$O$6)+K580*$O$6)","v":""},{"$f":"IF(N580=\"\",F580,(C580+D580+E580)*N580)","v":0}]
[null,"GMIB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N15","v":0},{"$f":"+'Schedule VIII (EBS)'!P15","v":0},{"$f":"+'Schedule VIII (EBS)'!R15","v":0},{"$f":"(C581*100%)+(D581*130%)+(E581*160%)","v":0},null,null,{"$f":"IF(H581=\"\",F581,(C581+D581+E581)*H581)","v":0},null,null,0,null,{"$f":"+IF(AND(H581=\"\",K581=\"\"),\"\",H581*(1-$O$6)+K581*$O$6)","v":""},0]
[null,"GMIB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H33","v":0},{"$f":"'Schedule VIII (EBS)'!J33","v":0},{"$f":"'Schedule VIII (EBS)'!L33","v":0},{"$f":"(C582*5%)+(D582*6.5%)+(E582*8%)","v":0},null,null,{"$f":"IF(H582=\"\",F582,(C582+D582+E582)*H582)","v":0},null,null,0,null,{"$f":"+IF(AND(H582=\"\",K582=\"\"),\"\",H582*(1-$O$6)+K582*$O$6)","v":""},0]
[null,"GMIB - Total",null,null,null,{"$f":"F582+(MAX(F580,F581))","v":0},null,null,{"$f":"I582+(MAX(I580,I581))","v":0},null,null,{"$f":"L582+(MAX(L580,L581))","v":0},null,null,{"$f":"O582+(MAX(O580,O581))","v":0}]
[]
[null,"GMWB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H16","v":0},{"$f":"'Schedule VIII (EBS)'!J16","v":0},{"$f":"'Schedule VIII (EBS)'!L16","v":0},{"$f":"(C585*3.25%)+(D585*4.25%)+(E585*5%)","v":0},null,null,{"$f":"IF(H585=\"\",F585,(C585+D585+E585)*H585)","v":0},null,null,{"$f":"IF(K585=\"\",F585,(C585+D585+E585)*K585)","v":0},null,{"$f":"+IF(AND(H585=\"\",K585=\"\"),\"\",H585*(1-$O$6)+K585*$O$6)","v":""},{"$f":"IF(N585=\"\",F585,(C585+D585+E585)*N585)","v":0}]
[null,"GMWB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N16","v":0},{"$f":"+'Schedule VIII (EBS)'!P16","v":0},{"$f":"+'Schedule VIII (EBS)'!R16","v":0},{"$f":"(C586*60%)+(D586*75%)+(E586*90%)","v":0},null,null,{"$f":"IF(H586=\"\",F586,(C586+D586+E586)*H586)","v":0},null,null,0,null,{"$f":"+IF(AND(H586=\"\",K586=\"\"),\"\",H586*(1-$O$6)+K586*$O$6)","v":""},0]
[null,"GMWB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H34","v":0},{"$f":"'Schedule VIII (EBS)'!J34","v":0},{"$f":"'Schedule VIII (EBS)'!L34","v":0},{"$f":"(C587*3.25%)+(D587*4.25%)+(E587*5%)","v":0},null,null,{"$f":"IF(H587=\"\",F587,(C587+D587+E587)*H587)","v":0},null,null,0,null,{"$f":"+IF(AND(H587=\"\",K587=\"\"),\"\",H587*(1-$O$6)+K587*$O$6)","v":""},0]
[null,"GMWB - Total",null,null,null,{"$f":"F587+(MAX(F585,F586))","v":0},null,null,{"$f":"I587+(MAX(I585,I586))","v":0},null,null,{"$f":"L587+(MAX(L585,L586))","v":0},null,null,{"$f":"O587+(MAX(O585,O586))","v":0}]
[]
[null,"GEEB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H17","v":0},{"$f":"'Schedule VIII (EBS)'!J17","v":0},{"$f":"'Schedule VIII (EBS)'!L17","v":0},{"$f":"(C590*0%)+(D590*0.5%)+(E590*1%)","v":0},null,null,{"$f":"IF(H590=\"\",F590,(C590+D590+E590)*H590)","v":0},null,null,{"$f":"IF(K590=\"\",F590,(C590+D590+E590)*K590)","v":0},null,{"$f":"+IF(AND(H590=\"\",K590=\"\"),\"\",H590*(1-$O$6)+K590*$O$6)","v":""},{"$f":"IF(N590=\"\",F590,(C590+D590+E590)*N590)","v":0}]
[null,"GEEB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N17","v":0},{"$f":"+'Schedule VIII (EBS)'!P17","v":0},{"$f":"+'Schedule VIII (EBS)'!R17","v":0},{"$f":"(C591*1%)+(D591*9%)+(E591*17%)","v":0},null,null,{"$f":"IF(H591=\"\",F591,(C591+D591+E591)*H591)","v":0},null,null,0,null,{"$f":"+IF(AND(H591=\"\",K591=\"\"),\"\",H591*(1-$O$6)+K591*$O$6)","v":""},0]
[null,"GEEB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H35","v":0},{"$f":"'Schedule VIII (EBS)'!J35","v":0},{"$f":"'Schedule VIII (EBS)'!L35","v":0},{"$f":"(C592*0%)+(D592*0.5%)+(E592*1%)","v":0},null,null,{"$f":"IF(H592=\"\",F592,(C592+D592+E592)*H592)","v":0},null,null,0,null,{"$f":"+IF(AND(H592=\"\",K592=\"\"),\"\",H592*(1-$O$6)+K592*$O$6)","v":""},0]
[null,"GEEB - Total",null,null,null,{"$f":"F592+(MAX(F590,F591))","v":0},null,null,{"$f":"I592+(MAX(I590,I591))","v":0},null,null,{"$f":"L592+(MAX(L590,L591))","v":0},null,null,{"$f":"O592+(MAX(O590,O591))","v":0}]
[]
[null,"GMAB 0-1 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H19","v":0},{"$f":"'Schedule VIII (EBS)'!J19","v":0},{"$f":"'Schedule VIII (EBS)'!L19","v":0},{"$f":"(C595*3.2%)+(D595*5%)+(E595*9%)","v":0},null,null,{"$f":"IF(H595=\"\",F595,(C595+D595+E595)*H595)","v":0},null,null,{"$f":"IF(K595=\"\",F595,(C595+D595+E595)*K595)","v":0},null,{"$f":"+IF(AND(H595=\"\",K595=\"\"),\"\",H595*(1-$O$6)+K595*$O$6)","v":""},{"$f":"IF(N595=\"\",F595,(C595+D595+E595)*N595)","v":0}]
[null,"GMWB 0-1 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N19","v":0},{"$f":"+'Schedule VIII (EBS)'!P19","v":0},{"$f":"+'Schedule VIII (EBS)'!R19","v":0},{"$f":"(C596*90%)+(D596*130%)+(E596*250%)","v":0},null,null,{"$f":"IF(H596=\"\",F596,(C596+D596+E596)*H596)","v":0},null,null,0,null,{"$f":"+IF(AND(H596=\"\",K596=\"\"),\"\",H596*(1-$O$6)+K596*$O$6)","v":""},0]
[null,"GMWB 0-1 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H37","v":0},{"$f":"'Schedule VIII (EBS)'!J37","v":0},{"$f":"'Schedule VIII (EBS)'!L37","v":0},{"$f":"(C597*3.2%)+(D597*5%)+(E597*9%)","v":0},null,null,{"$f":"IF(H597=\"\",F597,(C597+D597+E597)*H597)","v":0},null,null,0,null,{"$f":"+IF(AND(H597=\"\",K597=\"\"),\"\",H597*(1-$O$6)+K597*$O$6)","v":""},0]
[null,"GMWB - Total for 0-1",null,null,null,{"$f":"F597+(MAX(F595,F596))","v":0},null,null,{"$f":"I597+(MAX(I595,I596))","v":0},null,null,{"$f":"L597+(MAX(L595,L596))","v":0},null,null,{"$f":"O597+(MAX(O595,O596))","v":0}]
[]
[null,"GMAB 1-2 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H20","v":0},{"$f":"'Schedule VIII (EBS)'!J20","v":0},{"$f":"'Schedule VIII (EBS)'!L20","v":0},{"$f":"(C600*3%)+(D600*5%)+(E600*8.9%)","v":0},null,null,{"$f":"IF(H600=\"\",F600,(C600+D600+E600)*H600)","v":0},null,null,{"$f":"IF(K600=\"\",F600,(C600+D600+E600)*K600)","v":0},null,{"$f":"+IF(AND(H600=\"\",K600=\"\"),\"\",H600*(1-$O$6)+K600*$O$6)","v":""},{"$f":"IF(N600=\"\",F600,(C600+D600+E600)*N600)","v":0}]
[null,"GMWB 1-2 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N20","v":0},{"$f":"+'Schedule VIII (EBS)'!P20","v":0},{"$f":"+'Schedule VIII (EBS)'!R20","v":0},{"$f":"(C601*80%)+(D601*115%)+(E601*200%)","v":0},null,null,{"$f":"IF(H601=\"\",F601,(C601+D601+E601)*H601)","v":0},null,null,0,null,{"$f":"+IF(AND(H601=\"\",K601=\"\"),\"\",H601*(1-$O$6)+K601*$O$6)","v":""},0]
[null,"GMWB 1-2 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H38","v":0},{"$f":"'Schedule VIII (EBS)'!J38","v":0},{"$f":"'Schedule VIII (EBS)'!L38","v":0},{"$f":"(C602*3%)+(D602*5%)+(E602*8.9%)","v":0},null,null,{"$f":"IF(H602=\"\",F602,(C602+D602+E602)*H602)","v":0},null,null,0,null,{"$f":"+IF(AND(H602=\"\",K602=\"\"),\"\",H602*(1-$O$6)+K602*$O$6)","v":""},0]
[null,"GMWB - Total for 1-2",null,null,null,{"$f":"F602+(MAX(F600,F601))","v":0},null,null,{"$f":"I602+(MAX(I600,I601))","v":0},null,null,{"$f":"L602+(MAX(L600,L601))","v":0},null,null,{"$f":"O602+(MAX(O600,O601))","v":0}]
[]
[null,"GMAB 2-3 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H21","v":0},{"$f":"'Schedule VIII (EBS)'!J21","v":0},{"$f":"'Schedule VIII (EBS)'!L21","v":0},{"$f":"(C605*3%)+(D605*5%)+(E605*8.9%)","v":0},null,null,{"$f":"IF(H605=\"\",F605,(C605+D605+E605)*H605)","v":0},null,null,{"$f":"IF(K605=\"\",F605,(C605+D605+E605)*K605)","v":0},null,{"$f":"+IF(AND(H605=\"\",K605=\"\"),\"\",H605*(1-$O$6)+K605*$O$6)","v":""},{"$f":"IF(N605=\"\",F605,(C605+D605+E605)*N605)","v":0}]
[null,"GMWB 2-3 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N21","v":0},{"$f":"+'Schedule VIII (EBS)'!P21","v":0},{"$f":"+'Schedule VIII (EBS)'!R21","v":0},{"$f":"(C606*70%)+(D606*105%)+(E606*160%)","v":0},null,null,{"$f":"IF(H606=\"\",F606,(C606+D606+E606)*H606)","v":0},null,null,0,null,{"$f":"+IF(AND(H606=\"\",K606=\"\"),\"\",H606*(1-$O$6)+K606*$O$6)","v":""},0]
[null,"GMWB 2-3 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H39","v":0},{"$f":"'Schedule VIII (EBS)'!J39","v":0},{"$f":"'Schedule VIII (EBS)'!L39","v":0},{"$f":"(C607*3%)+(D607*5%)+(E607*8.9%)","v":0},null,null,{"$f":"IF(H607=\"\",F607,(C607+D607+E607)*H607)","v":0},null,null,0,null,{"$f":"+IF(AND(H607=\"\",K607=\"\"),\"\",H607*(1-$O$6)+K607*$O$6)","v":""},0]
[null,"GMWB - Total for 2-3",null,null,null,{"$f":"F607+(MAX(F605,F606))","v":0},null,null,{"$f":"I607+(MAX(I605,I606))","v":0},null,null,{"$f":"L607+(MAX(L605,L606))","v":0},null,null,{"$f":"O607+(MAX(O605,O606))","v":0}]
[]
[null,"GMAB 3-4 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H22","v":0},{"$f":"'Schedule VIII (EBS)'!J22","v":0},{"$f":"'Schedule VIII (EBS)'!L22","v":0},{"$f":"(C610*2.8%)+(D610*5%)+(E610*8.8%)","v":0},null,null,{"$f":"IF(H610=\"\",F610,(C610+D610+E610)*H610)","v":0},null,null,{"$f":"IF(K610=\"\",F610,(C610+D610+E610)*K610)","v":0},null,{"$f":"+IF(AND(H610=\"\",K610=\"\"),\"\",H610*(1-$O$6)+K610*$O$6)","v":""},{"$f":"IF(N610=\"\",F610,(C610+D610+E610)*N610)","v":0}]
[null,"GMWB 3-4 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N22","v":0},{"$f":"+'Schedule VIII (EBS)'!P22","v":0},{"$f":"+'Schedule VIII (EBS)'!R22","v":0},{"$f":"(C611*60%)+(D611*95%)+(E611*135%)","v":0},null,null,{"$f":"IF(H611=\"\",F611,(C611+D611+E611)*H611)","v":0},null,null,0,null,{"$f":"+IF(AND(H611=\"\",K611=\"\"),\"\",H611*(1-$O$6)+K611*$O$6)","v":""},0]
[null,"GMWB 3-4 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H40","v":0},{"$f":"'Schedule VIII (EBS)'!J40","v":0},{"$f":"'Schedule VIII (EBS)'!L40","v":0},{"$f":"(C612*2.8%)+(D612*5%)+(E612*8.8%)","v":0},null,null,{"$f":"IF(H612=\"\",F612,(C612+D612+E612)*H612)","v":0},null,null,0,null,{"$f":"+IF(AND(H612=\"\",K612=\"\"),\"\",H612*(1-$O$6)+K612*$O$6)","v":""},0]
[null,"GMWB - Total for 3-4",null,null,null,{"$f":"F612+(MAX(F610,F611))","v":0},null,null,{"$f":"I612+(MAX(I610,I611))","v":0},null,null,{"$f":"L612+(MAX(L610,L611))","v":0},null,null,{"$f":"O612+(MAX(O610,O611))","v":0}]
[]
[null,"GMAB 4-5 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H23","v":0},{"$f":"'Schedule VIII (EBS)'!J23","v":0},{"$f":"'Schedule VIII (EBS)'!L23","v":0},{"$f":"(C615*2.4%)+(D615*4.3%)+(E615*8%)","v":0},null,null,{"$f":"IF(H615=\"\",F615,(C615+D615+E615)*H615)","v":0},null,null,{"$f":"IF(K615=\"\",F615,(C615+D615+E615)*K615)","v":0},null,{"$f":"+IF(AND(H615=\"\",K615=\"\"),\"\",H615*(1-$O$6)+K615*$O$6)","v":""},{"$f":"IF(N615=\"\",F615,(C615+D615+E615)*N615)","v":0}]
[null,"GMWB 4-5 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N23","v":0},{"$f":"+'Schedule VIII (EBS)'!P23","v":0},{"$f":"+'Schedule VIII (EBS)'!R23","v":0},{"$f":"(C616*55%)+(D616*85%)+(E616*115%)","v":0},null,null,{"$f":"IF(H616=\"\",F616,(C616+D616+E616)*H616)","v":0},null,null,0,null,{"$f":"+IF(AND(H616=\"\",K616=\"\"),\"\",H616*(1-$O$6)+K616*$O$6)","v":""},0]
[null,"GMWB 4-5 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H41","v":0},{"$f":"'Schedule VIII (EBS)'!J41","v":0},{"$f":"'Schedule VIII (EBS)'!L41","v":0},{"$f":"(C617*2.4%)+(D617*4.3%)+(E617*8%)","v":0},null,null,{"$f":"IF(H617=\"\",F617,(C617+D617+E617)*H617)","v":0},null,null,0,null,{"$f":"+IF(AND(H617=\"\",K617=\"\"),\"\",H617*(1-$O$6)+K617*$O$6)","v":""},0]
[null,"GMWB - Total for 4-5",null,null,null,{"$f":"F617+(MAX(F615,F616))","v":0},null,null,{"$f":"I617+(MAX(I615,I616))","v":0},null,null,{"$f":"L617+(MAX(L615,L616))","v":0},null,null,{"$f":"O617+(MAX(O615,O616))","v":0}]
[]
[null,"GMAB 5-6 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H24","v":0},{"$f":"'Schedule VIII (EBS)'!J24","v":0},{"$f":"'Schedule VIII (EBS)'!L24","v":0},{"$f":"(C620*2%)+(D620*3.5%)+(E620*6.8%)","v":0},null,null,{"$f":"IF(H620=\"\",F620,(C620+D620+E620)*H620)","v":0},null,null,{"$f":"IF(K620=\"\",F620,(C620+D620+E620)*K620)","v":0},null,{"$f":"+IF(AND(H620=\"\",K620=\"\"),\"\",H620*(1-$O$6)+K620*$O$6)","v":""},{"$f":"IF(N620=\"\",F620,(C620+D620+E620)*N620)","v":0}]
[null,"GMWB 5-6 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N24","v":0},{"$f":"+'Schedule VIII (EBS)'!P24","v":0},{"$f":"+'Schedule VIII (EBS)'!R24","v":0},{"$f":"(C621*50%)+(D621*75%)+(E621*100%)","v":0},null,null,{"$f":"IF(H621=\"\",F621,(C621+D621+E621)*H621)","v":0},null,null,0,null,{"$f":"+IF(AND(H621=\"\",K621=\"\"),\"\",H621*(1-$O$6)+K621*$O$6)","v":""},0]
[null,"GMWB 5-6 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H42","v":0},{"$f":"'Schedule VIII (EBS)'!J42","v":0},{"$f":"'Schedule VIII (EBS)'!L42","v":0},{"$f":"(C622*2%)+(D622*3.5%)+(E622*6.8%)","v":0},null,null,{"$f":"IF(H622=\"\",F622,(C622+D622+E622)*H622)","v":0},null,null,0,null,{"$f":"+IF(AND(H622=\"\",K622=\"\"),\"\",H622*(1-$O$6)+K622*$O$6)","v":""},0]
[null,"GMWB - Total for 5-6",null,null,null,{"$f":"F622+(MAX(F620,F621))","v":0},null,null,{"$f":"I622+(MAX(I620,I621))","v":0},null,null,{"$f":"L622+(MAX(L620,L621))","v":0},null,null,{"$f":"O622+(MAX(O620,O621))","v":0}]
[]
[null,"GMAB 6-7 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H25","v":0},{"$f":"'Schedule VIII (EBS)'!J25","v":0},{"$f":"'Schedule VIII (EBS)'!L25","v":0},{"$f":"(C625*1.7%)+(D625*2.8%)+(E625*5.9%)","v":0},null,null,{"$f":"IF(H625=\"\",F625,(C625+D625+E625)*H625)","v":0},null,null,{"$f":"IF(K625=\"\",F625,(C625+D625+E625)*K625)","v":0},null,{"$f":"+IF(AND(H625=\"\",K625=\"\"),\"\",H625*(1-$O$6)+K625*$O$6)","v":""},{"$f":"IF(N625=\"\",F625,(C625+D625+E625)*N625)","v":0}]
[null,"GMWB 6-7 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N25","v":0},{"$f":"+'Schedule VIII (EBS)'!P25","v":0},{"$f":"+'Schedule VIII (EBS)'!R25","v":0},{"$f":"(C626*45%)+(D626*65%)+(E626*90%)","v":0},null,null,{"$f":"IF(H626=\"\",F626,(C626+D626+E626)*H626)","v":0},null,null,0,null,{"$f":"+IF(AND(H626=\"\",K626=\"\"),\"\",H626*(1-$O$6)+K626*$O$6)","v":""},0]
[null,"GMWB 6-7 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H43","v":0},{"$f":"'Schedule VIII (EBS)'!J43","v":0},{"$f":"'Schedule VIII (EBS)'!L43","v":0},{"$f":"(C627*1.7%)+(D627*2.8%)+(E627*5.9%)","v":0},null,null,{"$f":"IF(H627=\"\",F627,(C627+D627+E627)*H627)","v":0},null,null,0,null,{"$f":"+IF(AND(H627=\"\",K627=\"\"),\"\",H627*(1-$O$6)+K627*$O$6)","v":""},0]
[null,"GMWB - Total for 6-7",null,null,null,{"$f":"F627+(MAX(F625,F626))","v":0},null,null,{"$f":"I627+(MAX(I625,I626))","v":0},null,null,{"$f":"L627+(MAX(L625,L626))","v":0},null,null,{"$f":"O627+(MAX(O625,O626))","v":0}]
[]
[null,"GMAB 7-8 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H26","v":0},{"$f":"'Schedule VIII (EBS)'!J26","v":0},{"$f":"'Schedule VIII (EBS)'!L26","v":0},{"$f":"(C630*1.4%)+(D630*2.1%)+(E630*4.9%)","v":0},null,null,{"$f":"IF(H630=\"\",F630,(C630+D630+E630)*H630)","v":0},null,null,{"$f":"IF(K630=\"\",F630,(C630+D630+E630)*K630)","v":0},null,{"$f":"+IF(AND(H630=\"\",K630=\"\"),\"\",H630*(1-$O$6)+K630*$O$6)","v":""},{"$f":"IF(N630=\"\",F630,(C630+D630+E630)*N630)","v":0}]
[null,"GMWB 7-8 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N26","v":0},{"$f":"+'Schedule VIII (EBS)'!P26","v":0},{"$f":"+'Schedule VIII (EBS)'!R26","v":0},{"$f":"(C631*40%)+(D631*55%)+(E631*80%)","v":0},null,null,{"$f":"IF(H631=\"\",F631,(C631+D631+E631)*H631)","v":0},null,null,0,null,{"$f":"+IF(AND(H631=\"\",K631=\"\"),\"\",H631*(1-$O$6)+K631*$O$6)","v":""},0]
[null,"GMWB 7-8 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H44","v":0},{"$f":"'Schedule VIII (EBS)'!J44","v":0},{"$f":"'Schedule VIII (EBS)'!L44","v":0},{"$f":"(C632*1.4%)+(D632*2.1%)+(E632*4.9%)","v":0},null,null,{"$f":"IF(H632=\"\",F632,(C632+D632+E632)*H632)","v":0},null,null,0,null,{"$f":"+IF(AND(H632=\"\",K632=\"\"),\"\",H632*(1-$O$6)+K632*$O$6)","v":""},0]
[null,"GMWB - Total for 7-8",null,null,null,{"$f":"F632+(MAX(F630,F631))","v":0},null,null,{"$f":"I632+(MAX(I630,I631))","v":0},null,null,{"$f":"L632+(MAX(L630,L631))","v":0},null,null,{"$f":"O632+(MAX(O630,O631))","v":0}]
[]
[null,"GMAB 8-9 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H27","v":0},{"$f":"'Schedule VIII (EBS)'!J27","v":0},{"$f":"'Schedule VIII (EBS)'!L27","v":0},{"$f":"(C635*1.1%)+(D635*1.7%)+(E635*4.3%)","v":0},null,null,{"$f":"IF(H635=\"\",F635,(C635+D635+E635)*H635)","v":0},null,null,{"$f":"IF(K635=\"\",F635,(C635+D635+E635)*K635)","v":0},null,{"$f":"+IF(AND(H635=\"\",K635=\"\"),\"\",H635*(1-$O$6)+K635*$O$6)","v":""},{"$f":"IF(N635=\"\",F635,(C635+D635+E635)*N635)","v":0}]
[null,"GMWB 8-9 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N27","v":0},{"$f":"+'Schedule VIII (EBS)'!P27","v":0},{"$f":"+'Schedule VIII (EBS)'!R27","v":0},{"$f":"(C636*35%)+(D636*50%)+(E636*70%)","v":0},null,null,{"$f":"IF(H636=\"\",F636,(C636+D636+E636)*H636)","v":0},null,null,0,null,{"$f":"+IF(AND(H636=\"\",K636=\"\"),\"\",H636*(1-$O$6)+K636*$O$6)","v":""},0]
[null,"GMWB 8-9 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H45","v":0},{"$f":"'Schedule VIII (EBS)'!J45","v":0},{"$f":"'Schedule VIII (EBS)'!L45","v":0},{"$f":"(C637*1.1%)+(D637*1.7%)+(E637*4.3%)","v":0},null,null,{"$f":"IF(H637=\"\",F637,(C637+D637+E637)*H637)","v":0},null,null,0,null,{"$f":"+IF(AND(H637=\"\",K637=\"\"),\"\",H637*(1-$O$6)+K637*$O$6)","v":""},0]
[null,"GMWB - Total for 8-9",null,null,null,{"$f":"F637+(MAX(F635,F636))","v":0},null,null,{"$f":"I637+(MAX(I635,I636))","v":0},null,null,{"$f":"L637+(MAX(L635,L636))","v":0},null,null,{"$f":"O637+(MAX(O635,O636))","v":0}]
[]
[null,"GMAB >9 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H28","v":0},{"$f":"'Schedule VIII (EBS)'!J28","v":0},{"$f":"'Schedule VIII (EBS)'!L28","v":0},{"$f":"(C640*1%)+(D640*1.4%)+(E640*3.9%)","v":0},null,null,{"$f":"IF(H640=\"\",F640,(C640+D640+E640)*H640)","v":0},null,null,{"$f":"IF(K640=\"\",F640,(C640+D640+E640)*K640)","v":0},null,{"$f":"+IF(AND(H640=\"\",K640=\"\"),\"\",H640*(1-$O$6)+K640*$O$6)","v":""},{"$f":"IF(N640=\"\",F640,(C640+D640+E640)*N640)","v":0}]
[null,"GMWB >9 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N28","v":0},{"$f":"+'Schedule VIII (EBS)'!P28","v":0},{"$f":"+'Schedule VIII (EBS)'!R28","v":0},{"$f":"(C641*30%)+(D641*45%)+(E641*60%)","v":0},null,null,{"$f":"IF(H641=\"\",F641,(C641+D641+E641)*H641)","v":0},null,null,0,null,{"$f":"+IF(AND(H641=\"\",K641=\"\"),\"\",H641*(1-$O$6)+K641*$O$6)","v":""},0]
[null,"GMWB >9 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H46","v":0},{"$f":"'Schedule VIII (EBS)'!J46","v":0},{"$f":"'Schedule VIII (EBS)'!L46","v":0},{"$f":"(C642*1%)+(D642*1.4%)+(E642*3.9%)","v":0},null,null,{"$f":"IF(H642=\"\",F642,(C642+D642+E642)*H642)","v":0},null,null,0,null,{"$f":"+IF(AND(H642=\"\",K642=\"\"),\"\",H642*(1-$O$6)+K642*$O$6)","v":""},0]
[null,"GMWB - Total for >9",null,null,null,{"$f":"F642+(MAX(F640,F641))","v":0},null,null,{"$f":"I642+(MAX(I640,I641))","v":0},null,null,{"$f":"L642+(MAX(L640,L641))","v":0},null,null,{"$f":"O642+(MAX(O640,O641))","v":0}]
[]
[null,"Percentage of Guaranteed Minimum Death Benefit with Multiple Guarantees",null,null,{"$f":"+'Schedule VIII (EBS)'!L50","v":0},{"$f":"IF(E645=0,0,(F573+F578)*(-E645))","v":0},null,null,{"$f":"IF(E645=0,0,(I573+I578)*(-E645))","v":0},null,null,{"$f":"IF(H645=0,0,(L573+L578)*(-H645))","v":0},null,null,{"$f":"IF(K645=0,0,(O573+O578)*(-K645))","v":0}]
[null,"Total BSCR-Adjusted Reserves for Variable Annuities",null,null,null,{"$f":"-'Schedule VII (EBS)'!F47","v":0},null,null,{"$f":"-'Schedule VII (EBS)'!$F$47","v":0},null,null,{"$f":"-'Schedule VII (EBS)'!$F$47","v":0},null,null,{"$f":"-'Schedule VII (EBS)'!$F$47","v":0}]
[]
[null,"REQUIRED CAPITAL FOR VARIABLE ANNUITY GUARANTEE RISK ",null,null,null,{"$f":"MAX(0,SUM(F645:F646,F573,F578,F583,F588,F593,F598,F603,F608,F613,F618,F623,F628,F633,F638,F643))","v":0},null,null,{"$f":"MAX(0,SUM(I645:I646,I573,I578,I583,I588,I593,I598,I603,I608,I613,I618,I623,I628,I633,I638,I643))","v":0},null,null,{"$f":"MAX(0,SUM(L573,L578,L583,L588,L593,L598,L603,L608,L613,L618,L623,L628,L633,L638,L643,L645,L646))","v":0},null,null,{"$f":"MAX(0,SUM(O573,O578,O583,O588,O593,O598,O603,O608,O613,O618,O623,O628,O633,O638,O643,O645,O646))","v":0}]
[]
[null,"REQUIRED CAPITAL AND SURPLUS",null,null,null,"CSPs under current S6D Regime",null,null,null,null,"CSPs under new S6D Regime - exclude disallowed CSPs",null,null,"CSPs Under Transitional Arrangements"]
[]
[null,"Fixed Income Investment Risk",null,null,null,{"$f":"+F101","v":0},null,null,{"$f":"+I101","v":0},null,null,{"$f":"+L101","v":0},null,null,{"$f":"+O101","v":0}]
[null,"Equity Investment Risk",null,null,null,{"$f":"+F149","v":0},null,null,{"$f":"+I149","v":0},null,null,{"$f":"+L149","v":0},null,null,{"$f":"+O149","v":0}]
[null,"Interest Rate / Liquidity Risk",null,null,null,{"$f":"+F293","v":0},null,null,{"$f":"+I293","v":0},null,null,{"$f":"+L293","v":0},null,null,{"$f":"+O293","v":0}]
[null,"Currency Risk",null,null,null,{"$f":"+F174","v":0},null,null,{"$f":"+I174","v":0},null,null,{"$f":"+L174","v":0},null,null,{"$f":"+O174","v":0}]
[null,"Concentration Risk",null,null,null,{"$f":"+F282","v":0},null,null,{"$f":"+I282","v":0},null,null,{"$f":"+L282","v":0},null,null,{"$f":"+O282","v":0}]
[null,"Premium Risk",null,null,null,{"$f":"+F347","v":0},null,null,{"$f":"+I347","v":0},null,null,{"$f":"L347","v":0},null,null,{"$f":"O347","v":0}]
[null,"Reserve Risk",null,null,null,{"$f":"+F393","v":0},null,null,{"$f":"+I393","v":0},null,null,{"$f":"+L393","v":0},null,null,{"$f":"+O393","v":0}]
[null,"Credit Risk",null,null,null,{"$f":"+F432","v":0},null,null,{"$f":"+I432","v":0},null,null,{"$f":"+L432","v":0},null,null,{"$f":"+O432","v":0}]
[null,"Catastrophe Risk",null,null,null,{"$f":"+F455","v":0},null,null,{"$f":"+I455","v":0},null,null,{"$f":"+L455","v":0},null,null,{"$f":"+O455","v":0}]
[null,"Mortality",null,null,null,{"$f":"+F461","v":0},null,null,{"$f":"+I461","v":0},null,null,{"$f":"L461","v":0},null,null,{"$f":"O461","v":0}]
[null,"Morbidity and Disability",null,null,null,{"$f":"+F467+F475+F476+F477+F469+F470+F472","v":0},null,null,{"$f":"+I467+I475+I476+I477+I469+I470+I472","v":0},null,null,{"$f":"+L467+L475+L476+L477+L469+L470+L472","v":0},null,null,{"$f":"+O467+O475+O476+O477+O469+O470+O472","v":0}]
[null,"Longevity",null,null,null,{"$f":"SUM(F484:F496)","v":0},null,null,{"$f":"(SUM(I484:I496)+SUM(I503:I515)+SUM(I522:I534))","v":0},null,null,{"$f":"SUM(L484:L496)+SUM(L503:L515)+SUM(L522:L534)","v":0},null,null,{"$f":"SUM(O484:O496)+SUM(O503:O515)+SUM(O522:O534)","v":0}]
[null,"Stop Loss",null,null,null,{"$f":"+F540","v":0},null,null,{"$f":"+I540","v":0},null,null,{"$f":"+L540","v":0},null,null,{"$f":"+O540","v":0}]
[null,"Riders",null,null,null,{"$f":"+F542","v":0},null,null,{"$f":"+I542","v":0},null,null,{"$f":"+L542","v":0},null,null,{"$f":"+O542","v":0}]
[null,"Other Insurance Risk",null,null,null,{"$f":"+F565","v":0},null,null,{"$f":"+I565","v":0},null,null,{"$f":"+L565","v":0},null,null,{"$f":"+O565","v":0}]
[null,"Variable Annuity Guarantee Risk",null,null,null,{"$f":"IF('Schedule VIIIA (EBS)'!S12=0,+F648,'Schedule VIIIA (EBS)'!S12)","v":0},null,null,{"$f":"IF('Schedule VIIIA (EBS)'!S12=0,+I648,'Schedule VIIIA (EBS)'!S12)","v":0},null,null,{"$f":"IF('Schedule VIIIA (EBS)'!S12=0,+L648,'Schedule VIIIA (EBS)'!S12)","v":0},null,null,{"$f":"IF('Schedule VIIIA (EBS)'!S12=0,+O648,'Schedule VIIIA (EBS)'!S12)","v":0}]
[]
[null,"BSCR (Prior to Covariance Adjustment)",null,null,null,{"$f":"SUM(F652:F667)","v":0},null,null,{"$f":"SUM(I652:I667)","v":0},null,null,{"$f":"SUM(L652:L667)","v":0},null,null,{"$f":"SUM(O652:O667)","v":0}]
[]
[null,"BSCR (After Covariance Adjustment)",null,null,null,{"$f":"(F652^2+F653^2+F654^2+F655^2+F656^2+F657^2+(1/2*F659+F658)^2+(1/2*F659)^2+(F661+F664+F665)^2+F662^2+F663^2+-0.5*((F661+F664+F665)*F663)+F666^2+F667^2+F660^2)^0.5","v":0},null,null,{"$f":"(I652^2+I653^2+I654^2+I655^2+I656^2+I657^2+(1/2*I659+I658)^2+(1/2*I659)^2+(I661+I664+I665)^2+I662^2+I663^2+-0.5*((I661+I664+I665)*I663)+I666^2+I667^2+I660^2)^0.5","v":0},null,null,{"$f":"(L652^2+L653^2+L654^2+L655^2+L656^2+L657^2+(1/2*L659+L658)^2+(1/2*L659)^2+(L661+L664+L665)^2+L662^2+L663^2+-0.5*((L661+L664+L665)*L663)+L666^2+L667^2+L660^2)^0.5","v":0},null,null,{"$f":"(O652^2+O653^2+O654^2+O655^2+O656^2+O657^2+(1/2*O659+O658)^2+(1/2*O659)^2+(O661+O664+O665)^2+O662^2+O663^2+-0.5*((O661+O664+O665)*O663)+O666^2+O667^2+O660^2)^0.5","v":0}]
[]
[null,"Operational risk charge (%)",null,null,null,{"$f":"+Summary!F39","v":0.1},null,null,null,null,null,{"$f":"$F673","v":0.1},null,null,{"$f":"$F673","v":0.1}]
[]
[null,"Operational risk capital charge ($)",null,null,null,{"$f":"F671*F673","v":0},null,null,{"$f":"IF(I673=\"\",I671*F673,I671*I673)","v":0},null,null,{"$f":"L671*L673","v":0},null,null,{"$f":"O671*O673","v":0}]
[]
[null,"Other Capital Adjustment",null,null,null,{"$f":"-MIN(((F671+F675+F679+F681)*Summary!$D$139),Summary!$F$143,((F671+F675+F679+F681)*Summary!$G$139))","v":0},null,null,{"$f":"-MIN(((I671+I675+I679+I681)*Summary!$D$139),Summary!$F$143,((I671+I675+I679+I681)*Summary!$G$139))","v":0},null,null,{"$f":"-MIN(((L671+L675+L679+L681)*Summary!$D$139),Summary!$F$143,((L671+L675+L679+L681)*Summary!$G$139))","v":0},null,null,{"$f":"-MIN(((O671+O675+O679+O681)*Summary!$D$139),Summary!$F$143,((O671+O675+O679+O681)*Summary!$G$139))","v":0}]
[]
[null,"(1) Regulated Non-Insurance Financial Operating Entities",null,null,null,{"$f":"'Schedule XIA'!X313","v":0},null,null,{"$f":"'Schedule XIA'!X313","v":0},null,null,{"$f":"'Schedule XIA'!$X$313","v":0},null,null,{"$f":"'Schedule XIA'!$X$313","v":0}]
[]
[null,"(2) Unregulated Entities Where the Parent Exercises Control (Except IHC)",null,null,null,{"$f":"'Schedule XIB'!X313","v":0},null,null,{"$f":"'Schedule XIB'!X313","v":0},null,null,{"$f":"'Schedule XIB'!$X$313","v":0},null,null,{"$f":"'Schedule XIB'!$X$313","v":0}]
[]
[null,"BSCR ",null,null,null,{"$f":"F671+F675+F677+F679+F681","v":0},null,null,{"$f":"I671+I675+I677+I679+I681","v":0},null,null,{"$f":"L671+L675+L677+L679+L681","v":0},null,null,{"$f":"O671+O675+O677+O679+O681","v":0}]
[]
[]
[null,"ECR",null,null,null,null,null,null,{"$f":"MAX(I683,Summary!$M$96)","v":0},null,null,{"$f":"MAX(L683,Summary!$M$96)","v":0},null,null,{"$f":"MAX(O683,Summary!$M$96)","v":0}]
[null,"BSCR Ratio",null,null,null,null,null,null,{"$f":"IFERROR(Summary!$M$92/I683,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/L683,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/O683,\"n/a\")","v":"n/a"}]
[null,"ECR Ratio",null,null,null,null,null,null,{"$f":"IFERROR(Summary!$M$92/I686,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/L686,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/O686,\"n/a\")","v":"n/a"}]

{"sheet":"CSP (2019YE Rules)","index":136,"n_rows":919,"n_cols":18,"rows_kept":919,"cut":false,"hidden":false,"merged":[[694,7,696,7],[782,11,783,11],[713,1,713,7],[714,2,715,6],[732,1,732,7],[733,2,734,6],[751,6,753,6],[760,6,762,6],[782,2,782,6],[782,7,783,7],[782,8,783,8],[782,9,783,9],[782,10,783,10],[0,0,0,6],[2,0,2,2],[5,1,5,11],[672,6,672,7],[137,3,137,5],[138,4,138,5],[138,6,139,6],[309,2,309,6],[310,3,310,4],[310,5,310,6],[116,3,116,6],[117,3,117,4],[117,5,117,6],[2,10,3,11],[3,2,3,3],[102,3,102,6],[103,3,103,4],[103,5,103,6],[524,2,526,2],[524,3,526,3],[524,4,526,4],[524,5,526,5],[201,3,202,4],[201,5,203,5],[2,13,3,14],[2,16,3,17],[865,7,865,11],[782,13,783,13],[782,14,783,14],[782,16,783,16],[782,17,783,17],[865,13,865,14],[865,16,865,17],[687,6,687,7],[673,6,673,7],[678,6,678,7],[679,6,679,7],[684,6,684,7],[685,6,685,7],[694,2,696,6]]}
["COMPANY-SPECIFIC PARAMETERS (2019 YEAR-END METHODOLOGY)",null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"},null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[{"$f":"+'Group Information'!C7","v":"Enter Group Company Name"},null,null,null,null,null,null,null,null,null,"CSPs under current S6D Regime",null,null,"CSPs under new S6D Regime - exclude disallowed CSPs",null,null,"CSPs Under Transitional Arrangements"]
["For the Year Ending ",null,{"$f":"+'Group Information'!C3","v":"2022-12-31"}]
[]
[null,"To be completed only with prior approval from the Bermuda Monetary Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weight Factor",{"$f":"'S6D Additional Info'!$D$26","v":0}]
[]
[null,null,null,null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,null,null,null,"ASSET","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"FIXED INCOME INVESTMENTS",null,null,null,null,"VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(a) Corporate & Sovereign Bonds",null,null,null,null,"(1) ","(2)","(1) x (2)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)"]
[]
[null,"BSCR Rating"]
[null,0,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D13+'Schedule IIC (EBS)'!D13+(MAX(0,'Schedule IID (EBS)'!D13-'Schedule IID (EBS)'!F13))+'Schedule IIE (EBS)'!D13+'Schedule IIF (EBS)'!D13","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H12","v":0},{"$f":"IF(G15<0,0,G15*H15)","v":0},null,null,{"$f":"MAX(0,IF(K15=\"\",H15*G15,G15*K15))","v":0},null,null,{"$f":"MAX(0,IF(N15=\"\",H15*G15,G15*N15))","v":0},null,{"$f":"+IF(AND(K15=\"\",N15=\"\"),\"\",K15*(1-$R$6)+N15*$R$6)","v":""},{"$f":"MAX(0,IF(Q15=\"\",H15*G15,G15*Q15))","v":0}]
[null,1,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D14+'Schedule IIC (EBS)'!D14+(MAX(0,'Schedule IID (EBS)'!D14-'Schedule IID (EBS)'!F14))+'Schedule IIE (EBS)'!D14+'Schedule IIF (EBS)'!D14","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H13","v":4.0000000000000001E-3},0,null,null,{"$f":"MAX(0,IF(K16=\"\",H16*G16,G16*K16))","v":0},null,null,{"$f":"MAX(0,IF(N16=\"\",H16*G16,G16*N16))","v":0},null,"",{"$f":"MAX(0,IF(Q16=\"\",H16*G16,G16*Q16))","v":0}]
[null,2,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D15+'Schedule IIC (EBS)'!D15+(MAX(0,'Schedule IID (EBS)'!D15-'Schedule IID (EBS)'!F15))+'Schedule IIE (EBS)'!D15+'Schedule IIF (EBS)'!D15","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H14","v":8.0000000000000002E-3},0,null,null,0,null,null,0,null,"",0]
[null,3,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D16+'Schedule IIC (EBS)'!D16+(MAX(0,'Schedule IID (EBS)'!D16-'Schedule IID (EBS)'!F16))+'Schedule IIE (EBS)'!D16+'Schedule IIF (EBS)'!D16","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H15","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,4,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D17+'Schedule IIC (EBS)'!D17+(MAX(0,'Schedule IID (EBS)'!D17-'Schedule IID (EBS)'!F17))+'Schedule IIE (EBS)'!D17+'Schedule IIF (EBS)'!D17","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H16","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,5,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D18+'Schedule IIC (EBS)'!D18+(MAX(0,'Schedule IID (EBS)'!D18-'Schedule IID (EBS)'!F18))+'Schedule IIE (EBS)'!D18+'Schedule IIF (EBS)'!D18","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H17","v":0.08},0,null,null,0,null,null,0,null,"",0]
[null,6,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D19+'Schedule IIC (EBS)'!D19+(MAX(0,'Schedule IID (EBS)'!D19-'Schedule IID (EBS)'!F19))+'Schedule IIE (EBS)'!D19+'Schedule IIF (EBS)'!D19","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H18","v":0.15},0,null,null,0,null,null,0,null,"",0]
[null,7,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D20+'Schedule IIC (EBS)'!D20+(MAX(0,'Schedule IID (EBS)'!D20-'Schedule IID (EBS)'!F20))+'Schedule IIE (EBS)'!D20+'Schedule IIF (EBS)'!D20","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H19","v":0.26300000000000001},0,null,null,0,null,null,0,null,"",0]
[null,8,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D21+'Schedule IIC (EBS)'!D21+(MAX(0,'Schedule IID (EBS)'!D21-'Schedule IID (EBS)'!F21))+'Schedule IIE (EBS)'!D21+'Schedule IIF (EBS)'!D21","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H20","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(a)  SUBTOTAL -  CORPORATE BONDS",null,null,null,null,{"$f":"SUM(G15:G24)","v":0},null,{"$f":"IF(SUM(I15:I23)>=0,SUM(I15:I23),0)","v":0},null,null,{"$f":"IF(SUM(L15:L23)>=0,SUM(L15:L23),0)","v":0},null,null,{"$f":"IF(SUM(O15:O23)>=0,SUM(O15:O23),0)","v":0},null,null,{"$f":"IF(SUM(R15:R23)>=0,SUM(R15:R23),0)","v":0}]
[]
[null,"(b) Residential Mortgage-Backed Securities"]
[]
[null,"BSCR Rating"]
[null,1,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H14+'Schedule IIC (EBS)'!H14+(MAX(0,'Schedule IID (EBS)'!H14-'Schedule IID (EBS)'!J14))+'Schedule IIE (EBS)'!H14+'Schedule IIF (EBS)'!H14","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H27","v":6.0000000000000001E-3},{"$f":"IF(G30<0,0,G30*H30)","v":0},null,null,{"$f":"MAX(0,IF(K30=\"\",H30*G30,G30*K30))","v":0},null,null,{"$f":"MAX(0,IF(N30=\"\",H30*G30,G30*N30))","v":0},null,{"$f":"+IF(AND(K30=\"\",N30=\"\"),\"\",K30*(1-$R$6)+N30*$R$6)","v":""},{"$f":"MAX(0,IF(Q30=\"\",H30*G30,G30*Q30))","v":0}]
[null,2,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H15+'Schedule IIC (EBS)'!H15+(MAX(0,'Schedule IID (EBS)'!H15-'Schedule IID (EBS)'!J15))+'Schedule IIE (EBS)'!H15+'Schedule IIF (EBS)'!H15","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H28","v":1.2E-2},0,null,null,0,null,null,0,null,"",0]
[null,3,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H16+'Schedule IIC (EBS)'!H16+(MAX(0,'Schedule IID (EBS)'!H16-'Schedule IID (EBS)'!J16))+'Schedule IIE (EBS)'!H16+'Schedule IIF (EBS)'!H16","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H29","v":0.02},0,null,null,0,null,null,0,null,"",0]
[null,4,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H17+'Schedule IIC (EBS)'!H17+(MAX(0,'Schedule IID (EBS)'!H17-'Schedule IID (EBS)'!J17))+'Schedule IIE (EBS)'!H17+'Schedule IIF (EBS)'!H17","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H30","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,5,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H18+'Schedule IIC (EBS)'!H18+(MAX(0,'Schedule IID (EBS)'!H18-'Schedule IID (EBS)'!J18))+'Schedule IIE (EBS)'!H18+'Schedule IIF (EBS)'!H18","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H31","v":0.11},0,null,null,0,null,null,0,null,"",0]
[null,6,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H19+'Schedule IIC (EBS)'!H19+(MAX(0,'Schedule IID (EBS)'!H19-'Schedule IID (EBS)'!J19))+'Schedule IIE (EBS)'!H19+'Schedule IIF (EBS)'!H19","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H32","v":0.25},0,null,null,0,null,null,0,null,"",0]
[null,7,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H20+'Schedule IIC (EBS)'!H20+(MAX(0,'Schedule IID (EBS)'!H20-'Schedule IID (EBS)'!J20))+'Schedule IIE (EBS)'!H20+'Schedule IIF (EBS)'!H20","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H33","v":0.35},0,null,null,0,null,null,0,null,"",0]
[null,8,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H21+'Schedule IIC (EBS)'!H21+(MAX(0,'Schedule IID (EBS)'!H21-'Schedule IID (EBS)'!J21))+'Schedule IIE (EBS)'!H21+'Schedule IIF (EBS)'!H21","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H34","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(b)  SUBTOTAL - RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,null,{"$f":"SUM(G29:G38)","v":0},null,{"$f":"IF(SUM(I29:I37)>=0,SUM(I29:I37),0)","v":0},null,null,{"$f":"IF(SUM(L29:L37)>=0,SUM(L29:L37),0)","v":0},null,null,{"$f":"IF(SUM(O29:O37)>=0,SUM(O29:O37),0)","v":0},null,null,{"$f":"IF(SUM(R29:R37)>=0,SUM(R29:R37),0)","v":0}]
[]
[null,"(c) Commercial Mortgage-Backed Securities / Asset-Backed Securities"]
[]
[null,"BSCR Rating"]
[null,1,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L14+'Schedule IIC (EBS)'!L14+(MAX(0,'Schedule IID (EBS)'!L14-'Schedule IID (EBS)'!N14))+'Schedule IIE (EBS)'!L14+'Schedule IIF (EBS)'!L14","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H41","v":5.0000000000000001E-3},{"$f":"IF(G44<0,0,G44*H44)","v":0},null,null,{"$f":"MAX(0,IF(K44=\"\",H44*G44,G44*K44))","v":0},null,null,{"$f":"MAX(0,IF(N44=\"\",H44*G44,G44*N44))","v":0},null,{"$f":"+IF(AND(K44=\"\",N44=\"\"),\"\",K44*(1-$R$6)+N44*$R$6)","v":""},{"$f":"MAX(0,IF(Q44=\"\",H44*G44,G44*Q44))","v":0}]
[null,2,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L15+'Schedule IIC (EBS)'!L15+(MAX(0,'Schedule IID (EBS)'!L15-'Schedule IID (EBS)'!N15))+'Schedule IIE (EBS)'!L15+'Schedule IIF (EBS)'!L15","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H42","v":0.01},0,null,null,0,null,null,0,null,"",0]
[null,3,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L16+'Schedule IIC (EBS)'!L16+(MAX(0,'Schedule IID (EBS)'!L16-'Schedule IID (EBS)'!N16))+'Schedule IIE (EBS)'!L16+'Schedule IIF (EBS)'!L16","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H43","v":1.7999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,4,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L17+'Schedule IIC (EBS)'!L17+(MAX(0,'Schedule IID (EBS)'!L17-'Schedule IID (EBS)'!N17))+'Schedule IIE (EBS)'!L17+'Schedule IIF (EBS)'!L17","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H44","v":3.5000000000000003E-2},0,null,null,0,null,null,0,null,"",0]
[null,5,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L18+'Schedule IIC (EBS)'!L18+(MAX(0,'Schedule IID (EBS)'!L18-'Schedule IID (EBS)'!N18))+'Schedule IIE (EBS)'!L18+'Schedule IIF (EBS)'!L18","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H45","v":0.1},0,null,null,0,null,null,0,null,"",0]
[null,6,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L19+'Schedule IIC (EBS)'!L19+(MAX(0,'Schedule IID (EBS)'!L19-'Schedule IID (EBS)'!N19))+'Schedule IIE (EBS)'!L19+'Schedule IIF (EBS)'!L19","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H46","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,7,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L20+'Schedule IIC (EBS)'!L20+(MAX(0,'Schedule IID (EBS)'!L20-'Schedule IID (EBS)'!N20))+'Schedule IIE (EBS)'!L20+'Schedule IIF (EBS)'!L20","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H47","v":0.3},0,null,null,0,null,null,0,null,"",0]
[null,8,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L21+'Schedule IIC (EBS)'!L21+(MAX(0,'Schedule IID (EBS)'!L21-'Schedule IID (EBS)'!N21))+'Schedule IIE (EBS)'!L21+'Schedule IIF (EBS)'!L21","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H48","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(c)  SUBTOTAL - COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,null,null,null,{"$f":"SUM(G43:G52)","v":0},null,{"$f":"IF(SUM(I43:I51)>=0,SUM(I43:I51),0)","v":0},null,null,{"$f":"IF(SUM(L43:L51)>=0,SUM(L43:L51),0)","v":0},null,null,{"$f":"IF(SUM(O43:O51)>=0,SUM(O43:O51),0)","v":0},null,null,{"$f":"IF(SUM(R43:R51)>=0,SUM(R43:R51),0)","v":0}]
[]
[null,"(d) Bond Mutual Funds"]
[]
[null,"BSCR Rating"]
[null,0,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P13+'Schedule IIC (EBS)'!P13+(MAX(0,'Schedule IID (EBS)'!P13-'Schedule IID (EBS)'!R13))+'Schedule IIE (EBS)'!P13+'Schedule IIF (EBS)'!P13","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H56","v":0},{"$f":"IF(G58<0,0,G58*H58)","v":0},null,null,{"$f":"MAX(0,IF(K58=\"\",H58*G58,G58*K58))","v":0},null,null,{"$f":"MAX(0,IF(N58=\"\",H58*G58,G58*N58))","v":0},null,{"$f":"+IF(AND(K58=\"\",N58=\"\"),\"\",K58*(1-$R$6)+N58*$R$6)","v":""},{"$f":"MAX(0,IF(Q58=\"\",H58*G58,G58*Q58))","v":0}]
[null,1,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P14+'Schedule IIC (EBS)'!P14+(MAX(0,'Schedule IID (EBS)'!P14-'Schedule IID (EBS)'!R14))+'Schedule IIE (EBS)'!P14+'Schedule IIF (EBS)'!P14","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H57","v":4.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,2,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P15+'Schedule IIC (EBS)'!P15+(MAX(0,'Schedule IID (EBS)'!P15-'Schedule IID (EBS)'!R15))+'Schedule IIE (EBS)'!P15+'Schedule IIF (EBS)'!P15","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H58","v":8.0000000000000002E-3},0,null,null,0,null,null,0,null,"",0]
[null,3,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P16+'Schedule IIC (EBS)'!P16+(MAX(0,'Schedule IID (EBS)'!P16-'Schedule IID (EBS)'!R16))+'Schedule IIE (EBS)'!P16+'Schedule IIF (EBS)'!P16","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H59","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,4,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P17+'Schedule IIC (EBS)'!P17+(MAX(0,'Schedule IID (EBS)'!P17-'Schedule IID (EBS)'!R17))+'Schedule IIE (EBS)'!P17+'Schedule IIF (EBS)'!P17","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H60","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,5,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P18+'Schedule IIC (EBS)'!P18+(MAX(0,'Schedule IID (EBS)'!P18-'Schedule IID (EBS)'!R18))+'Schedule IIE (EBS)'!P18+'Schedule IIF (EBS)'!P18","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H61","v":0.08},0,null,null,0,null,null,0,null,"",0]
[null,6,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P19+'Schedule IIC (EBS)'!P19+(MAX(0,'Schedule IID (EBS)'!P19-'Schedule IID (EBS)'!R19))+'Schedule IIE (EBS)'!P19+'Schedule IIF (EBS)'!P19","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H62","v":0.15},0,null,null,0,null,null,0,null,"",0]
[null,7,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P20+'Schedule IIC (EBS)'!P20+(MAX(0,'Schedule IID (EBS)'!P20-'Schedule IID (EBS)'!R20))+'Schedule IIE (EBS)'!P20+'Schedule IIF (EBS)'!P20","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H63","v":0.26300000000000001},0,null,null,0,null,null,0,null,"",0]
[null,8,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P21+'Schedule IIC (EBS)'!P21+(MAX(0,'Schedule IID (EBS)'!P21-'Schedule IID (EBS)'!R21))+'Schedule IIE (EBS)'!P21+'Schedule IIF (EBS)'!P21","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H64","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(d)  SUBTOTAL - BOND MUTUAL FUNDS",null,null,null,null,{"$f":"SUM(G58:G67)","v":0},null,{"$f":"IF(SUM(I58:I66)>=0,SUM(I58:I66),0)","v":0},null,null,{"$f":"IF(SUM(L58:L66)>=0,SUM(L58:L66),0)","v":0},null,null,{"$f":"IF(SUM(O58:O66)>=0,SUM(O58:O66),0)","v":0},null,null,{"$f":"IF(SUM(R58:R66)>=0,SUM(R58:R66),0)","v":0}]
[]
[null,"(e) Mortgage Loans"]
[]
[null,"Insured/Guaranteed Mortgages",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T22+'Schedule IIC (EBS)'!T22+(MAX(0,'Schedule IID (EBS)'!T22-'Schedule IID (EBS)'!V22))+'Schedule IIE (EBS)'!T22+'Schedule IIF (EBS)'!T22","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H70","v":3.0000000000000001E-3},{"$f":"IF(G72<0,0,G72*H72)","v":0},null,null,{"$f":"MAX(0,IF(K72=\"\",H72*G72,G72*K72))","v":0},null,null,{"$f":"MAX(0,IF(N72=\"\",H72*G72,G72*N72))","v":0},null,{"$f":"+IF(AND(K72=\"\",N72=\"\"),\"\",K72*(1-$R$6)+N72*$R$6)","v":""},{"$f":"MAX(0,IF(Q72=\"\",H72*G72,G72*Q72))","v":0}]
[null,"Other Commercial and Farm Mortgages",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T23+'Schedule IIC (EBS)'!T23+(MAX(0,'Schedule IID (EBS)'!T23-'Schedule IID (EBS)'!V23))+'Schedule IIE (EBS)'!T23+'Schedule IIF (EBS)'!T23","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H71","v":0.05},{"$f":"IF(G73<0,0,G73*H73)","v":0},null,null,{"$f":"MAX(0,IF(K73=\"\",H73*G73,G73*K73))","v":0},null,null,{"$f":"MAX(0,IF(N73=\"\",H73*G73,G73*N73))","v":0},null,{"$f":"+IF(AND(K73=\"\",N73=\"\"),\"\",K73*(1-$R$6)+N73*$R$6)","v":""},0]
[null,"Other Residential Mortgages",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T24+'Schedule IIC (EBS)'!T24+(MAX(0,'Schedule IID (EBS)'!T24-'Schedule IID (EBS)'!V24))+'Schedule IIE (EBS)'!T24+'Schedule IIF (EBS)'!T24","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H72","v":1.4999999999999999E-2},{"$f":"IF(G74<0,0,G74*H74)","v":0},null,null,{"$f":"MAX(0,IF(K74=\"\",H74*G74,G74*K74))","v":0},null,null,{"$f":"MAX(0,IF(N74=\"\",H74*G74,G74*N74))","v":0},null,{"$f":"+IF(AND(K74=\"\",N74=\"\"),\"\",K74*(1-$R$6)+N74*$R$6)","v":""},0]
[null,"Mortgages Not In Good Standing",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T25+'Schedule IIC (EBS)'!T25+(MAX(0,'Schedule IID (EBS)'!T25-'Schedule IID (EBS)'!V25))+'Schedule IIE (EBS)'!T25+'Schedule IIF (EBS)'!T25","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H73","v":0.25},{"$f":"IF(G75<0,0,G75*H75)","v":0},null,null,{"$f":"MAX(0,IF(K75=\"\",H75*G75,G75*K75))","v":0},null,null,{"$f":"MAX(0,IF(N75=\"\",H75*G75,G75*N75))","v":0},null,{"$f":"+IF(AND(K75=\"\",N75=\"\"),\"\",K75*(1-$R$6)+N75*$R$6)","v":""},0]
[]
[null,"(e)  SUBTOTAL - MORTGAGE LOANS",null,null,null,null,{"$f":"SUM(G72:G76)","v":0},null,{"$f":"IF(SUM(I72:I75)>=0,SUM(I72:I75),0)","v":0},null,null,{"$f":"IF(SUM(L72:L75)>=0,SUM(L72:L75),0)","v":0},null,null,{"$f":"IF(SUM(O72:O75)>=0,SUM(O72:O75),0)","v":0},null,null,{"$f":"IF(SUM(R72:R75)>=0,SUM(R72:R75),0)","v":0}]
[]
[null,"(f) Other Fixed Income Investments"]
[]
[null,"Other Loans",null,null,null,null,{"$f":"'Form 1EBS'!F56","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H79","v":0.05},{"$f":"IF(G81<0,0,G81*H81)","v":0},null,null,{"$f":"MAX(0,IF(K81=\"\",H81*G81,G81*K81))","v":0},null,null,{"$f":"MAX(0,IF(N81=\"\",H81*G81,G81*N81))","v":0},null,{"$f":"+IF(AND(K81=\"\",N81=\"\"),\"\",K81*(1-$R$6)+N81*$R$6)","v":""},{"$f":"MAX(0,IF(Q81=\"\",H81*G81,G81*Q81))","v":0}]
[]
[null,"Cash and Cash Equivalent Counterparty Balances By BSCR Rating"]
[]
[null,"BSCR Rating 0 ",null,null,null,null,{"$f":"'Schedule XIXA'!G81","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H83","v":0},{"$f":"IF(G85<0,0,G85*H85)","v":0},null,null,{"$f":"MAX(0,IF(K85=\"\",H85*G85,G85*K85))","v":0},null,null,{"$f":"MAX(0,IF(N85=\"\",H85*G85,G85*N85))","v":0},null,{"$f":"+IF(AND(K85=\"\",N85=\"\"),\"\",K85*(1-$R$6)+N85*$R$6)","v":""},{"$f":"MAX(0,IF(Q85=\"\",H85*G85,G85*Q85))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Schedule XIXA'!G82","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H84","v":1E-3},{"$f":"IF(G86<0,0,G86*H86)","v":0},null,null,{"$f":"MAX(0,IF(K86=\"\",H86*G86,G86*K86))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Schedule XIXA'!G83","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H85","v":2E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Schedule XIXA'!G84","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H86","v":3.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Schedule XIXA'!G85","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H87","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Schedule XIXA'!G86","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H88","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Schedule XIXA'!G87","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H89","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Schedule XIXA'!G88","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H90","v":0.06},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Schedule XIXA'!G89","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H91","v":0.09},0,null,null,0,null,null,0,null,"",0]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G85:G94)","v":0},null,{"$f":"SUM(I85:I94)","v":0},null,null,{"$f":"SUM(L85:L94)","v":0},null,null,{"$f":"SUM(O85:O94)","v":0},null,null,{"$f":"SUM(R85:R94)","v":0}]
[]
[null,"Diversification Adj at 40%",null,null,null,null,null,null,{"$f":"SUM(I85:I93)*-('Schedule XIXA'!G98)","v":0},null,null,{"$f":"SUM(L85:L93)*-('Schedule XIXA'!G98)","v":0},null,null,{"$f":"SUM(O85:O93)*-('Schedule XIXA'!$G$98)","v":0},null,null,{"$f":"SUM(R85:R93)*-('Schedule XIXA'!$G$98)","v":0}]
[]
[null,"(f)  SUBTOTAL - OTHER FIXED INCOME SECURITIES",null,null,null,null,{"$f":"G81+G95","v":0},null,{"$f":"IF(SUM(I81,I95,I97)>=0,SUM(I81,I95,I97),0)","v":0},null,null,{"$f":"IF(SUM(L81,L95,L97)>=0,SUM(L81,L95,L97),0)","v":0},null,null,{"$f":"IF(SUM(O81,O95,O97)>=0,SUM(O81,O95,O97),0)","v":0},null,null,{"$f":"IF(SUM(R81,R95,R97)>=0,SUM(R81,R95,R97),0)","v":0}]
[]
[null,"(g) Spread Risk for Credit Derivatives"]
[]
[null,null,null,"Spread Up"]
[null,null,null,"Long Exposures",null,"Short Exposures"]
[null,"Spread Up",null,"Before Shock","After Shock","Before Shock","After Shock"]
[null,"BSCR Rating 0 ",null,{"$f":"'Schedule IIB (EBS)'!D68+'Schedule IIC (EBS)'!D68+'Schedule IID (EBS)'!D68+'Schedule IIE (EBS)'!D68+'Schedule IIF (EBS)'!D68","v":0},{"$f":"'Schedule IIB (EBS)'!F68+'Schedule IIC (EBS)'!F68+'Schedule IID (EBS)'!F68+'Schedule IIE (EBS)'!F68+'Schedule IIF (EBS)'!F68","v":0},{"$f":"'Schedule IIB (EBS)'!H68+'Schedule IIC (EBS)'!H68+'Schedule IID (EBS)'!H68+'Schedule IIE (EBS)'!H68+'Schedule IIF (EBS)'!H68","v":0},{"$f":"'Schedule IIB (EBS)'!J68+'Schedule IIC (EBS)'!J68+'Schedule IID (EBS)'!J68+'Schedule IIE (EBS)'!J68+'Schedule IIF (EBS)'!J68","v":0},0,{"$f":"'Fixed Income Investments (Rev.)'!I105","v":0},null,null,{"$f":"IF(K106=\"\",I106,K106)","v":0},null,null,{"$f":"IF(N106=\"\",I106,N106)","v":0},null,{"$f":"+IF(AND(K106=\"\",N106=\"\"),\"\",K106*(1-$R$6)+N106*$R$6)","v":""},{"$f":"IF(Q106=\"\",I106,Q106)","v":0}]
[null,"BSCR Rating 1",null,{"$f":"'Schedule IIB (EBS)'!D69+'Schedule IIC (EBS)'!D69+'Schedule IID (EBS)'!D69+'Schedule IIE (EBS)'!D69+'Schedule IIF (EBS)'!D69","v":0},{"$f":"'Schedule IIB (EBS)'!F69+'Schedule IIC (EBS)'!F69+'Schedule IID (EBS)'!F69+'Schedule IIE (EBS)'!F69+'Schedule IIF (EBS)'!F69","v":0},{"$f":"'Schedule IIB (EBS)'!H69+'Schedule IIC (EBS)'!H69+'Schedule IID (EBS)'!H69+'Schedule IIE (EBS)'!H69+'Schedule IIF (EBS)'!H69","v":0},{"$f":"'Schedule IIB (EBS)'!J69+'Schedule IIC (EBS)'!J69+'Schedule IID (EBS)'!J69+'Schedule IIE (EBS)'!J69+'Schedule IIF (EBS)'!J69","v":0},130,{"$f":"'Fixed Income Investments (Rev.)'!I106","v":0},null,null,{"$f":"IF(K107=\"\",I107,K107)","v":0},null,null,{"$f":"IF(N107=\"\",I107,N107)","v":0},null,"",{"$f":"IF(Q107=\"\",I107,Q107)","v":0}]
[null,"BSCR Rating 2",null,{"$f":"'Schedule IIB (EBS)'!D70+'Schedule IIC (EBS)'!D70+'Schedule IID (EBS)'!D70+'Schedule IIE (EBS)'!D70+'Schedule IIF (EBS)'!D70","v":0},{"$f":"'Schedule IIB (EBS)'!F70+'Schedule IIC (EBS)'!F70+'Schedule IID (EBS)'!F70+'Schedule IIE (EBS)'!F70+'Schedule IIF (EBS)'!F70","v":0},{"$f":"'Schedule IIB (EBS)'!H70+'Schedule IIC (EBS)'!H70+'Schedule IID (EBS)'!H70+'Schedule IIE (EBS)'!H70+'Schedule IIF (EBS)'!H70","v":0},{"$f":"'Schedule IIB (EBS)'!J70+'Schedule IIC (EBS)'!J70+'Schedule IID (EBS)'!J70+'Schedule IIE (EBS)'!J70+'Schedule IIF (EBS)'!J70","v":0},150,{"$f":"'Fixed Income Investments (Rev.)'!I107","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,{"$f":"'Schedule IIB (EBS)'!D71+'Schedule IIC (EBS)'!D71+'Schedule IID (EBS)'!D71+'Schedule IIE (EBS)'!D71+'Schedule IIF (EBS)'!D71","v":0},{"$f":"'Schedule IIB (EBS)'!F71+'Schedule IIC (EBS)'!F71+'Schedule IID (EBS)'!F71+'Schedule IIE (EBS)'!F71+'Schedule IIF (EBS)'!F71","v":0},{"$f":"'Schedule IIB (EBS)'!H71+'Schedule IIC (EBS)'!H71+'Schedule IID (EBS)'!H71+'Schedule IIE (EBS)'!H71+'Schedule IIF (EBS)'!H71","v":0},{"$f":"'Schedule IIB (EBS)'!J71+'Schedule IIC (EBS)'!J71+'Schedule IID (EBS)'!J71+'Schedule IIE (EBS)'!J71+'Schedule IIF (EBS)'!J71","v":0},260,{"$f":"'Fixed Income Investments (Rev.)'!I108","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,{"$f":"'Schedule IIB (EBS)'!D72+'Schedule IIC (EBS)'!D72+'Schedule IID (EBS)'!D72+'Schedule IIE (EBS)'!D72+'Schedule IIF (EBS)'!D72","v":0},{"$f":"'Schedule IIB (EBS)'!F72+'Schedule IIC (EBS)'!F72+'Schedule IID (EBS)'!F72+'Schedule IIE (EBS)'!F72+'Schedule IIF (EBS)'!F72","v":0},{"$f":"'Schedule IIB (EBS)'!H72+'Schedule IIC (EBS)'!H72+'Schedule IID (EBS)'!H72+'Schedule IIE (EBS)'!H72+'Schedule IIF (EBS)'!H72","v":0},{"$f":"'Schedule IIB (EBS)'!J72+'Schedule IIC (EBS)'!J72+'Schedule IID (EBS)'!J72+'Schedule IIE (EBS)'!J72+'Schedule IIF (EBS)'!J72","v":0},450,{"$f":"'Fixed Income Investments (Rev.)'!I109","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,{"$f":"'Schedule IIB (EBS)'!D73+'Schedule IIC (EBS)'!D73+'Schedule IID (EBS)'!D73+'Schedule IIE (EBS)'!D73+'Schedule IIF (EBS)'!D73","v":0},{"$f":"'Schedule IIB (EBS)'!F73+'Schedule IIC (EBS)'!F73+'Schedule IID (EBS)'!F73+'Schedule IIE (EBS)'!F73+'Schedule IIF (EBS)'!F73","v":0},{"$f":"'Schedule IIB (EBS)'!H73+'Schedule IIC (EBS)'!H73+'Schedule IID (EBS)'!H73+'Schedule IIE (EBS)'!H73+'Schedule IIF (EBS)'!H73","v":0},{"$f":"'Schedule IIB (EBS)'!J73+'Schedule IIC (EBS)'!J73+'Schedule IID (EBS)'!J73+'Schedule IIE (EBS)'!J73+'Schedule IIF (EBS)'!J73","v":0},840,{"$f":"'Fixed Income Investments (Rev.)'!I110","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,{"$f":"'Schedule IIB (EBS)'!D74+'Schedule IIC (EBS)'!D74+'Schedule IID (EBS)'!D74+'Schedule IIE (EBS)'!D74+'Schedule IIF (EBS)'!D74","v":0},{"$f":"'Schedule IIB (EBS)'!F74+'Schedule IIC (EBS)'!F74+'Schedule IID (EBS)'!F74+'Schedule IIE (EBS)'!F74+'Schedule IIF (EBS)'!F74","v":0},{"$f":"'Schedule IIB (EBS)'!H74+'Schedule IIC (EBS)'!H74+'Schedule IID (EBS)'!H74+'Schedule IIE (EBS)'!H74+'Schedule IIF (EBS)'!H74","v":0},{"$f":"'Schedule IIB (EBS)'!J74+'Schedule IIC (EBS)'!J74+'Schedule IID (EBS)'!J74+'Schedule IIE (EBS)'!J74+'Schedule IIF (EBS)'!J74","v":0},1620,{"$f":"'Fixed Income Investments (Rev.)'!I111","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,{"$f":"'Schedule IIB (EBS)'!D75+'Schedule IIC (EBS)'!D75+'Schedule IID (EBS)'!D75+'Schedule IIE (EBS)'!D75+'Schedule IIF (EBS)'!D75","v":0},{"$f":"'Schedule IIB (EBS)'!F75+'Schedule IIC (EBS)'!F75+'Schedule IID (EBS)'!F75+'Schedule IIE (EBS)'!F75+'Schedule IIF (EBS)'!F75","v":0},{"$f":"'Schedule IIB (EBS)'!H75+'Schedule IIC (EBS)'!H75+'Schedule IID (EBS)'!H75+'Schedule IIE (EBS)'!H75+'Schedule IIF (EBS)'!H75","v":0},{"$f":"'Schedule IIB (EBS)'!J75+'Schedule IIC (EBS)'!J75+'Schedule IID (EBS)'!J75+'Schedule IIE (EBS)'!J75+'Schedule IIF (EBS)'!J75","v":0},1620,{"$f":"'Fixed Income Investments (Rev.)'!I112","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,{"$f":"'Schedule IIB (EBS)'!D76+'Schedule IIC (EBS)'!D76+'Schedule IID (EBS)'!D76+'Schedule IIE (EBS)'!D76+'Schedule IIF (EBS)'!D76","v":0},{"$f":"'Schedule IIB (EBS)'!F76+'Schedule IIC (EBS)'!F76+'Schedule IID (EBS)'!F76+'Schedule IIE (EBS)'!F76+'Schedule IIF (EBS)'!F76","v":0},{"$f":"'Schedule IIB (EBS)'!H76+'Schedule IIC (EBS)'!H76+'Schedule IID (EBS)'!H76+'Schedule IIE (EBS)'!H76+'Schedule IIF (EBS)'!H76","v":0},{"$f":"'Schedule IIB (EBS)'!J76+'Schedule IIC (EBS)'!J76+'Schedule IID (EBS)'!J76+'Schedule IIE (EBS)'!J76+'Schedule IIF (EBS)'!J76","v":0},1620,{"$f":"'Fixed Income Investments (Rev.)'!I113","v":0},null,null,0,null,null,0,null,"",0]
[null,"Total Spread Up",null,{"$f":"SUM(D106:D114)","v":0},{"$f":"SUM(E106:E114)","v":0},{"$f":"SUM(F106:F114)","v":0},{"$f":"SUM(G106:G114)","v":0},null,{"$f":"SUM(I106:I114)","v":0},null,{"$f":"SUM(K106:K114)","v":0},{"$f":"SUM(L106:L114)","v":0},null,{"$f":"SUM(N106:N114)","v":0},{"$f":"SUM(O106:O114)","v":0},null,{"$f":"SUM(Q106:Q114)","v":0},{"$f":"SUM(R106:R114)","v":0}]
[]
[null,null,null,"Spread Down"]
[null,null,null,"Long Exposures",null,"Short Exposures"]
[null,"Spread Up",null,"Before Shock","After Shock","Before Shock","After Shock"]
[null,"BSCR Rating 0 ",null,{"$f":"'Schedule IIB (EBS)'!N68+'Schedule IIC (EBS)'!N68+'Schedule IID (EBS)'!N68+'Schedule IIE (EBS)'!N68+'Schedule IIF (EBS)'!N68","v":0},{"$f":"'Schedule IIB (EBS)'!P68+'Schedule IIC (EBS)'!P68+'Schedule IID (EBS)'!P68+'Schedule IIE (EBS)'!P68+'Schedule IIF (EBS)'!P68","v":0},{"$f":"'Schedule IIB (EBS)'!R68+'Schedule IIC (EBS)'!R68+'Schedule IID (EBS)'!R68+'Schedule IIE (EBS)'!R68+'Schedule IIF (EBS)'!R68","v":0},{"$f":"'Schedule IIB (EBS)'!T68+'Schedule IIC (EBS)'!T68+'Schedule IID (EBS)'!T68+'Schedule IIE (EBS)'!T68+'Schedule IIF (EBS)'!T68","v":0},0,{"$f":"'Fixed Income Investments (Rev.)'!I120","v":0},null,null,{"$f":"IF(K120=\"\",I120,K120)","v":0},null,null,{"$f":"IF(N120=\"\",I120,N120)","v":0},null,{"$f":"+IF(AND(K120=\"\",N120=\"\"),\"\",K120*(1-$R$6)+N120*$R$6)","v":""},{"$f":"IF(Q120=\"\",I120,Q120)","v":0}]
[null,"BSCR Rating 1",null,{"$f":"'Schedule IIB (EBS)'!N69+'Schedule IIC (EBS)'!N69+'Schedule IID (EBS)'!N69+'Schedule IIE (EBS)'!N69+'Schedule IIF (EBS)'!N69","v":0},{"$f":"'Schedule IIB (EBS)'!P69+'Schedule IIC (EBS)'!P69+'Schedule IID (EBS)'!P69+'Schedule IIE (EBS)'!P69+'Schedule IIF (EBS)'!P69","v":0},{"$f":"'Schedule IIB (EBS)'!R69+'Schedule IIC (EBS)'!R69+'Schedule IID (EBS)'!R69+'Schedule IIE (EBS)'!R69+'Schedule IIF (EBS)'!R69","v":0},{"$f":"'Schedule IIB (EBS)'!T69+'Schedule IIC (EBS)'!T69+'Schedule IID (EBS)'!T69+'Schedule IIE (EBS)'!T69+'Schedule IIF (EBS)'!T69","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I121","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 2",null,{"$f":"'Schedule IIB (EBS)'!N70+'Schedule IIC (EBS)'!N70+'Schedule IID (EBS)'!N70+'Schedule IIE (EBS)'!N70+'Schedule IIF (EBS)'!N70","v":0},{"$f":"'Schedule IIB (EBS)'!P70+'Schedule IIC (EBS)'!P70+'Schedule IID (EBS)'!P70+'Schedule IIE (EBS)'!P70+'Schedule IIF (EBS)'!P70","v":0},{"$f":"'Schedule IIB (EBS)'!R70+'Schedule IIC (EBS)'!R70+'Schedule IID (EBS)'!R70+'Schedule IIE (EBS)'!R70+'Schedule IIF (EBS)'!R70","v":0},{"$f":"'Schedule IIB (EBS)'!T70+'Schedule IIC (EBS)'!T70+'Schedule IID (EBS)'!T70+'Schedule IIE (EBS)'!T70+'Schedule IIF (EBS)'!T70","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I122","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,{"$f":"'Schedule IIB (EBS)'!N71+'Schedule IIC (EBS)'!N71+'Schedule IID (EBS)'!N71+'Schedule IIE (EBS)'!N71+'Schedule IIF (EBS)'!N71","v":0},{"$f":"'Schedule IIB (EBS)'!P71+'Schedule IIC (EBS)'!P71+'Schedule IID (EBS)'!P71+'Schedule IIE (EBS)'!P71+'Schedule IIF (EBS)'!P71","v":0},{"$f":"'Schedule IIB (EBS)'!R71+'Schedule IIC (EBS)'!R71+'Schedule IID (EBS)'!R71+'Schedule IIE (EBS)'!R71+'Schedule IIF (EBS)'!R71","v":0},{"$f":"'Schedule IIB (EBS)'!T71+'Schedule IIC (EBS)'!T71+'Schedule IID (EBS)'!T71+'Schedule IIE (EBS)'!T71+'Schedule IIF (EBS)'!T71","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I123","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,{"$f":"'Schedule IIB (EBS)'!N72+'Schedule IIC (EBS)'!N72+'Schedule IID (EBS)'!N72+'Schedule IIE (EBS)'!N72+'Schedule IIF (EBS)'!N72","v":0},{"$f":"'Schedule IIB (EBS)'!P72+'Schedule IIC (EBS)'!P72+'Schedule IID (EBS)'!P72+'Schedule IIE (EBS)'!P72+'Schedule IIF (EBS)'!P72","v":0},{"$f":"'Schedule IIB (EBS)'!R72+'Schedule IIC (EBS)'!R72+'Schedule IID (EBS)'!R72+'Schedule IIE (EBS)'!R72+'Schedule IIF (EBS)'!R72","v":0},{"$f":"'Schedule IIB (EBS)'!T72+'Schedule IIC (EBS)'!T72+'Schedule IID (EBS)'!T72+'Schedule IIE (EBS)'!T72+'Schedule IIF (EBS)'!T72","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I124","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,{"$f":"'Schedule IIB (EBS)'!N73+'Schedule IIC (EBS)'!N73+'Schedule IID (EBS)'!N73+'Schedule IIE (EBS)'!N73+'Schedule IIF (EBS)'!N73","v":0},{"$f":"'Schedule IIB (EBS)'!P73+'Schedule IIC (EBS)'!P73+'Schedule IID (EBS)'!P73+'Schedule IIE (EBS)'!P73+'Schedule IIF (EBS)'!P73","v":0},{"$f":"'Schedule IIB (EBS)'!R73+'Schedule IIC (EBS)'!R73+'Schedule IID (EBS)'!R73+'Schedule IIE (EBS)'!R73+'Schedule IIF (EBS)'!R73","v":0},{"$f":"'Schedule IIB (EBS)'!T73+'Schedule IIC (EBS)'!T73+'Schedule IID (EBS)'!T73+'Schedule IIE (EBS)'!T73+'Schedule IIF (EBS)'!T73","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I125","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,{"$f":"'Schedule IIB (EBS)'!N74+'Schedule IIC (EBS)'!N74+'Schedule IID (EBS)'!N74+'Schedule IIE (EBS)'!N74+'Schedule IIF (EBS)'!N74","v":0},{"$f":"'Schedule IIB (EBS)'!P74+'Schedule IIC (EBS)'!P74+'Schedule IID (EBS)'!P74+'Schedule IIE (EBS)'!P74+'Schedule IIF (EBS)'!P74","v":0},{"$f":"'Schedule IIB (EBS)'!R74+'Schedule IIC (EBS)'!R74+'Schedule IID (EBS)'!R74+'Schedule IIE (EBS)'!R74+'Schedule IIF (EBS)'!R74","v":0},{"$f":"'Schedule IIB (EBS)'!T74+'Schedule IIC (EBS)'!T74+'Schedule IID (EBS)'!T74+'Schedule IIE (EBS)'!T74+'Schedule IIF (EBS)'!T74","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I126","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,{"$f":"'Schedule IIB (EBS)'!N75+'Schedule IIC (EBS)'!N75+'Schedule IID (EBS)'!N75+'Schedule IIE (EBS)'!N75+'Schedule IIF (EBS)'!N75","v":0},{"$f":"'Schedule IIB (EBS)'!P75+'Schedule IIC (EBS)'!P75+'Schedule IID (EBS)'!P75+'Schedule IIE (EBS)'!P75+'Schedule IIF (EBS)'!P75","v":0},{"$f":"'Schedule IIB (EBS)'!R75+'Schedule IIC (EBS)'!R75+'Schedule IID (EBS)'!R75+'Schedule IIE (EBS)'!R75+'Schedule IIF (EBS)'!R75","v":0},{"$f":"'Schedule IIB (EBS)'!T75+'Schedule IIC (EBS)'!T75+'Schedule IID (EBS)'!T75+'Schedule IIE (EBS)'!T75+'Schedule IIF (EBS)'!T75","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I127","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,{"$f":"'Schedule IIB (EBS)'!N76+'Schedule IIC (EBS)'!N76+'Schedule IID (EBS)'!N76+'Schedule IIE (EBS)'!N76+'Schedule IIF (EBS)'!N76","v":0},{"$f":"'Schedule IIB (EBS)'!P76+'Schedule IIC (EBS)'!P76+'Schedule IID (EBS)'!P76+'Schedule IIE (EBS)'!P76+'Schedule IIF (EBS)'!P76","v":0},{"$f":"'Schedule IIB (EBS)'!R76+'Schedule IIC (EBS)'!R76+'Schedule IID (EBS)'!R76+'Schedule IIE (EBS)'!R76+'Schedule IIF (EBS)'!R76","v":0},{"$f":"'Schedule IIB (EBS)'!T76+'Schedule IIC (EBS)'!T76+'Schedule IID (EBS)'!T76+'Schedule IIE (EBS)'!T76+'Schedule IIF (EBS)'!T76","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I128","v":0},null,null,0,null,null,0,null,"",0]
[null,"Total Spread Down",null,{"$f":"SUM(D120:D128)","v":0},{"$f":"SUM(E120:E128)","v":0},{"$f":"SUM(F120:F128)","v":0},{"$f":"SUM(G120:G128)","v":0},null,{"$f":"SUM(I120:I128)","v":0},null,{"$f":"SUM(K120:K128)","v":0},{"$f":"SUM(L120:L128)","v":0},null,{"$f":"SUM(N120:N128)","v":0},{"$f":"SUM(O120:O128)","v":0},null,{"$f":"SUM(Q120:Q128)","v":0},{"$f":"SUM(R120:R128)","v":0}]
[]
[null,"Spread Up",null,null,null,null,null,null,{"$f":"I115","v":0},null,null,{"$f":"L115","v":0},null,null,{"$f":"O115","v":0},null,null,{"$f":"R115","v":0}]
[null,"Spread Down",null,null,null,null,null,null,{"$f":"I129","v":0},null,null,{"$f":"L129","v":0},null,null,{"$f":"O129","v":0},null,null,{"$f":"R129","v":0}]
[]
[null,"(g) Total Spread Risk",null,null,null,null,null,null,{"$f":"MAX(0,I131,I132)","v":0},null,null,{"$f":"MAX(0,L131,L132)","v":0},null,null,{"$f":"MAX(0,O131,O132)","v":0},null,null,{"$f":"MAX(0,R131,R132)","v":0}]
[]
[null,"(h)  TOTAL FIXED INCOME INVESTMENTS [ (a)+(b)+(c)+(d)+(e)+(f)+(g) ]",null,null,null,null,{"$f":"G25+G39+G53+G68+G77+G99","v":0},null,{"$f":"IF(SUM(I25+I39+I53+I68+I77+I99+I134)>=0,SUM(I25+I39+I53+I68+I77+I99+I134),0)","v":0},null,null,{"$f":"IF(SUM(L25+L39+L53+L68+L77+L99+L134)>=0,SUM(L25+L39+L53+L68+L77+L99+L134),0)","v":0},null,null,{"$f":"IF(SUM(O25+O39+O53+O68+O77+O99+O134)>=0,SUM(O25+O39+O53+O68+O77+O99+O134),0)","v":0},null,null,{"$f":"IF(SUM(R25+R39+R53+R68+R77+R99+R134)>=0,SUM(R25+R39+R53+R68+R77+R99+R134),0)","v":0}]
[]
[null,null,null,"ASSETS",null,null,"LIABILITIES","STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,"Long Exposures","Short Exposures",null,null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"EQUITY INVESTMENTS",null,"Qualified Assets","Qualified Assets","Not Qual. Assets",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Type 1 Equity Holdings"]
[null,"Strategic Holdings - Listed",null,{"$f":"'Schedule IIB (EBS)'!D39+'Schedule IIC (EBS)'!D39+'Schedule IID (EBS)'!D39+'Schedule IIE (EBS)'!D39+'Schedule IIF (EBS)'!D39","v":0},{"$f":"'Schedule IIB (EBS)'!H39+'Schedule IIC (EBS)'!H39+'Schedule IID (EBS)'!H39+'Schedule IIE (EBS)'!H39+'Schedule IIF (EBS)'!H39","v":0},{"$f":"'Schedule IIB (EBS)'!L39+'Schedule IIC (EBS)'!L39+'Schedule IID (EBS)'!L39+'Schedule IIE (EBS)'!L39+'Schedule IIF (EBS)'!L39","v":0},{"$f":"'Schedule IIB (EBS)'!P39+'Schedule IIC (EBS)'!P39+'Schedule IID (EBS)'!P39+'Schedule IIE (EBS)'!P39+'Schedule IIF (EBS)'!P39","v":0},{"$f":"'Equity Investments (Revised)'!N11","v":0.2},{"$f":"'Equity Investments (Revised)'!P11","v":0},null,null,{"$f":"IF(K143=\"\",I143,K143*(SUM(D143:F143)))","v":0},null,null,{"$f":"IF(N143=\"\",I143,N143*(SUM(D143:F143)))","v":0},null,{"$f":"+IF(AND(K143=\"\",N143=\"\"),\"\",K143*(1-$R$6)+N143*$R$6)","v":""},{"$f":"IF(Q143=\"\",I143,Q143*(SUM(D143:F143)))","v":0}]
[null,"Duration Based",null,{"$f":"'Schedule IIB (EBS)'!D40+'Schedule IIC (EBS)'!D40+'Schedule IID (EBS)'!D40+'Schedule IIE (EBS)'!D40+'Schedule IIF (EBS)'!D40","v":0},{"$f":"'Schedule IIB (EBS)'!H40+'Schedule IIC (EBS)'!H40+'Schedule IID (EBS)'!H40+'Schedule IIE (EBS)'!H40+'Schedule IIF (EBS)'!H40","v":0},{"$f":"'Schedule IIB (EBS)'!L40+'Schedule IIC (EBS)'!L40+'Schedule IID (EBS)'!L40+'Schedule IIE (EBS)'!L40+'Schedule IIF (EBS)'!L40","v":0},{"$f":"'Schedule IIB (EBS)'!P40+'Schedule IIC (EBS)'!P40+'Schedule IID (EBS)'!P40+'Schedule IIE (EBS)'!P40+'Schedule IIF (EBS)'!P40","v":0},{"$f":"'Equity Investments (Revised)'!N12","v":0.2},{"$f":"'Equity Investments (Revised)'!P12","v":0},null,null,0,null,null,{"$f":"IF(N144=\"\",I144,N144*(SUM(D144:F144)))","v":0},null,"",{"$f":"IF(Q144=\"\",I144,Q144*(SUM(D144:F144)))","v":0}]
[null,"Listed Equity Securities in Developed Markets",null,{"$f":"'Schedule IIB (EBS)'!D41+'Schedule IIC (EBS)'!D41+'Schedule IID (EBS)'!D41+'Schedule IIE (EBS)'!D41+'Schedule IIF (EBS)'!D41","v":0},{"$f":"'Schedule IIB (EBS)'!H41+'Schedule IIC (EBS)'!H41+'Schedule IID (EBS)'!H41+'Schedule IIE (EBS)'!H41+'Schedule IIF (EBS)'!H41","v":0},{"$f":"'Schedule IIB (EBS)'!L41+'Schedule IIC (EBS)'!L41+'Schedule IID (EBS)'!L41+'Schedule IIE (EBS)'!L41+'Schedule IIF (EBS)'!L41","v":0},{"$f":"'Schedule IIB (EBS)'!P41+'Schedule IIC (EBS)'!P41+'Schedule IID (EBS)'!P41+'Schedule IIE (EBS)'!P41+'Schedule IIF (EBS)'!P41","v":0},{"$f":"'Equity Investments (Revised)'!N13","v":0.35},{"$f":"'Equity Investments (Revised)'!P13","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 1",null,{"$f":"'Schedule IIB (EBS)'!D42+'Schedule IIC (EBS)'!D42+'Schedule IID (EBS)'!D42+'Schedule IIE (EBS)'!D42+'Schedule IIF (EBS)'!D42","v":0},{"$f":"'Schedule IIB (EBS)'!H42+'Schedule IIC (EBS)'!H42+'Schedule IID (EBS)'!H42+'Schedule IIE (EBS)'!H42+'Schedule IIF (EBS)'!H42","v":0},{"$f":"'Schedule IIB (EBS)'!L42+'Schedule IIC (EBS)'!L42+'Schedule IID (EBS)'!L42+'Schedule IIE (EBS)'!L42+'Schedule IIF (EBS)'!L42","v":0},{"$f":"'Schedule IIB (EBS)'!P42+'Schedule IIC (EBS)'!P42+'Schedule IID (EBS)'!P42+'Schedule IIE (EBS)'!P42+'Schedule IIF (EBS)'!P42","v":0},{"$f":"'Equity Investments (Revised)'!N14","v":6.0000000000000001E-3},{"$f":"'Equity Investments (Revised)'!P14","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 2",null,{"$f":"'Schedule IIB (EBS)'!D43+'Schedule IIC (EBS)'!D43+'Schedule IID (EBS)'!D43+'Schedule IIE (EBS)'!D43+'Schedule IIF (EBS)'!D43","v":0},{"$f":"'Schedule IIB (EBS)'!H43+'Schedule IIC (EBS)'!H43+'Schedule IID (EBS)'!H43+'Schedule IIE (EBS)'!H43+'Schedule IIF (EBS)'!H43","v":0},{"$f":"'Schedule IIB (EBS)'!L43+'Schedule IIC (EBS)'!L43+'Schedule IID (EBS)'!L43+'Schedule IIE (EBS)'!L43+'Schedule IIF (EBS)'!L43","v":0},{"$f":"'Schedule IIB (EBS)'!P43+'Schedule IIC (EBS)'!P43+'Schedule IID (EBS)'!P43+'Schedule IIE (EBS)'!P43+'Schedule IIF (EBS)'!P43","v":0},{"$f":"'Equity Investments (Revised)'!N15","v":1.2E-2},{"$f":"'Equity Investments (Revised)'!P15","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 3",null,{"$f":"'Schedule IIB (EBS)'!D44+'Schedule IIC (EBS)'!D44+'Schedule IID (EBS)'!D44+'Schedule IIE (EBS)'!D44+'Schedule IIF (EBS)'!D44","v":0},{"$f":"'Schedule IIB (EBS)'!H44+'Schedule IIC (EBS)'!H44+'Schedule IID (EBS)'!H44+'Schedule IIE (EBS)'!H44+'Schedule IIF (EBS)'!H44","v":0},{"$f":"'Schedule IIB (EBS)'!L44+'Schedule IIC (EBS)'!L44+'Schedule IID (EBS)'!L44+'Schedule IIE (EBS)'!L44+'Schedule IIF (EBS)'!L44","v":0},{"$f":"'Schedule IIB (EBS)'!P44+'Schedule IIC (EBS)'!P44+'Schedule IID (EBS)'!P44+'Schedule IIE (EBS)'!P44+'Schedule IIF (EBS)'!P44","v":0},{"$f":"'Equity Investments (Revised)'!N16","v":0.02},{"$f":"'Equity Investments (Revised)'!P16","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 4",null,{"$f":"'Schedule IIB (EBS)'!D45+'Schedule IIC (EBS)'!D45+'Schedule IID (EBS)'!D45+'Schedule IIE (EBS)'!D45+'Schedule IIF (EBS)'!D45","v":0},{"$f":"'Schedule IIB (EBS)'!H45+'Schedule IIC (EBS)'!H45+'Schedule IID (EBS)'!H45+'Schedule IIE (EBS)'!H45+'Schedule IIF (EBS)'!H45","v":0},{"$f":"'Schedule IIB (EBS)'!L45+'Schedule IIC (EBS)'!L45+'Schedule IID (EBS)'!L45+'Schedule IIE (EBS)'!L45+'Schedule IIF (EBS)'!L45","v":0},{"$f":"'Schedule IIB (EBS)'!P45+'Schedule IIC (EBS)'!P45+'Schedule IID (EBS)'!P45+'Schedule IIE (EBS)'!P45+'Schedule IIF (EBS)'!P45","v":0},{"$f":"'Equity Investments (Revised)'!N17","v":0.04},{"$f":"'Equity Investments (Revised)'!P17","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 5",null,{"$f":"'Schedule IIB (EBS)'!D46+'Schedule IIC (EBS)'!D46+'Schedule IID (EBS)'!D46+'Schedule IIE (EBS)'!D46+'Schedule IIF (EBS)'!D46","v":0},{"$f":"'Schedule IIB (EBS)'!H46+'Schedule IIC (EBS)'!H46+'Schedule IID (EBS)'!H46+'Schedule IIE (EBS)'!H46+'Schedule IIF (EBS)'!H46","v":0},{"$f":"'Schedule IIB (EBS)'!L46+'Schedule IIC (EBS)'!L46+'Schedule IID (EBS)'!L46+'Schedule IIE (EBS)'!L46+'Schedule IIF (EBS)'!L46","v":0},{"$f":"'Schedule IIB (EBS)'!P46+'Schedule IIC (EBS)'!P46+'Schedule IID (EBS)'!P46+'Schedule IIE (EBS)'!P46+'Schedule IIF (EBS)'!P46","v":0},{"$f":"'Equity Investments (Revised)'!N18","v":0.11},{"$f":"'Equity Investments (Revised)'!P18","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 6",null,{"$f":"'Schedule IIB (EBS)'!D47+'Schedule IIC (EBS)'!D47+'Schedule IID (EBS)'!D47+'Schedule IIE (EBS)'!D47+'Schedule IIF (EBS)'!D47","v":0},{"$f":"'Schedule IIB (EBS)'!H47+'Schedule IIC (EBS)'!H47+'Schedule IID (EBS)'!H47+'Schedule IIE (EBS)'!H47+'Schedule IIF (EBS)'!H47","v":0},{"$f":"'Schedule IIB (EBS)'!L47+'Schedule IIC (EBS)'!L47+'Schedule IID (EBS)'!L47+'Schedule IIE (EBS)'!L47+'Schedule IIF (EBS)'!L47","v":0},{"$f":"'Schedule IIB (EBS)'!P47+'Schedule IIC (EBS)'!P47+'Schedule IID (EBS)'!P47+'Schedule IIE (EBS)'!P47+'Schedule IIF (EBS)'!P47","v":0},{"$f":"'Equity Investments (Revised)'!N19","v":0.25},{"$f":"'Equity Investments (Revised)'!P19","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 7",null,{"$f":"'Schedule IIB (EBS)'!D48+'Schedule IIC (EBS)'!D48+'Schedule IID (EBS)'!D48+'Schedule IIE (EBS)'!D48+'Schedule IIF (EBS)'!D48","v":0},{"$f":"'Schedule IIB (EBS)'!H48+'Schedule IIC (EBS)'!H48+'Schedule IID (EBS)'!H48+'Schedule IIE (EBS)'!H48+'Schedule IIF (EBS)'!H48","v":0},{"$f":"'Schedule IIB (EBS)'!L48+'Schedule IIC (EBS)'!L48+'Schedule IID (EBS)'!L48+'Schedule IIE (EBS)'!L48+'Schedule IIF (EBS)'!L48","v":0},{"$f":"'Schedule IIB (EBS)'!P48+'Schedule IIC (EBS)'!P48+'Schedule IID (EBS)'!P48+'Schedule IIE (EBS)'!P48+'Schedule IIF (EBS)'!P48","v":0},{"$f":"'Equity Investments (Revised)'!N20","v":0.35},{"$f":"'Equity Investments (Revised)'!P20","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 8",null,{"$f":"'Schedule IIB (EBS)'!D49+'Schedule IIC (EBS)'!D49+'Schedule IID (EBS)'!D49+'Schedule IIE (EBS)'!D49+'Schedule IIF (EBS)'!D49","v":0},{"$f":"'Schedule IIB (EBS)'!H49+'Schedule IIC (EBS)'!H49+'Schedule IID (EBS)'!H49+'Schedule IIE (EBS)'!H49+'Schedule IIF (EBS)'!H49","v":0},{"$f":"'Schedule IIB (EBS)'!L49+'Schedule IIC (EBS)'!L49+'Schedule IID (EBS)'!L49+'Schedule IIE (EBS)'!L49+'Schedule IIF (EBS)'!L49","v":0},{"$f":"'Schedule IIB (EBS)'!P49+'Schedule IIC (EBS)'!P49+'Schedule IID (EBS)'!P49+'Schedule IIE (EBS)'!P49+'Schedule IIF (EBS)'!P49","v":0},{"$f":"'Equity Investments (Revised)'!N21","v":0.35},{"$f":"'Equity Investments (Revised)'!P21","v":0},null,null,0,null,null,0,null,"",0]
[null,"Equity Derivatives on Type 1 Equities",null,{"$f":"'Schedule IIB (EBS)'!D50+'Schedule IIC (EBS)'!D50+'Schedule IID (EBS)'!D50+'Schedule IIE (EBS)'!D50+'Schedule IIF (EBS)'!D50","v":0},{"$f":"'Schedule IIB (EBS)'!H50+'Schedule IIC (EBS)'!H50+'Schedule IID (EBS)'!H50+'Schedule IIE (EBS)'!H50+'Schedule IIF (EBS)'!H50","v":0},{"$f":"'Schedule IIB (EBS)'!L50+'Schedule IIC (EBS)'!L50+'Schedule IID (EBS)'!L50+'Schedule IIE (EBS)'!L50+'Schedule IIF (EBS)'!L50","v":0},{"$f":"'Schedule IIB (EBS)'!P50+'Schedule IIC (EBS)'!P50+'Schedule IID (EBS)'!P50+'Schedule IIE (EBS)'!P50+'Schedule IIF (EBS)'!P50","v":0},{"$f":"'Equity Investments (Revised)'!N22","v":0.35},{"$f":"'Equity Investments (Revised)'!P22","v":0},null,null,0,null,null,0,null,"",0]
[]
[null,"Subtotal - Type 1 Equity Holdings",null,{"$f":"SUM(D143:D155)","v":0},{"$f":"SUM(E143:E155)","v":0},{"$f":"SUM(F143:F155)","v":0},{"$f":"SUM(G143:G155)","v":0},null,{"$f":"MAX(SUM(I143:I154),0)","v":0},null,null,{"$f":"MAX(SUM(L143:L154),0)","v":0},null,null,{"$f":"MAX(SUM(O143:O154),0)","v":0},null,null,{"$f":"MAX(SUM(R143:R154),0)","v":0}]
[]
[null,"Type 2 Equity Holdings"]
[null,"Strategic Holdings - Unlisted",null,{"$f":"'Schedule IIB (EBS)'!D51+'Schedule IIC (EBS)'!D51+'Schedule IID (EBS)'!D51+'Schedule IIE (EBS)'!D51+'Schedule IIF (EBS)'!D51","v":0},{"$f":"'Schedule IIB (EBS)'!H51+'Schedule IIC (EBS)'!H51+'Schedule IID (EBS)'!H51+'Schedule IIE (EBS)'!H51+'Schedule IIF (EBS)'!H51","v":0},{"$f":"'Schedule IIB (EBS)'!L51+'Schedule IIC (EBS)'!L51+'Schedule IID (EBS)'!L51+'Schedule IIE (EBS)'!L51+'Schedule IIF (EBS)'!L51","v":0},{"$f":"'Schedule IIB (EBS)'!P51+'Schedule IIC (EBS)'!P51+'Schedule IID (EBS)'!P51+'Schedule IIE (EBS)'!P51+'Schedule IIF (EBS)'!P51","v":0},{"$f":"'Equity Investments (Revised)'!N27","v":0.2},{"$f":"'Equity Investments (Revised)'!P27","v":0},null,null,{"$f":"IF(K159=\"\",I159,K159*(SUM(D159:F159)))","v":0},null,null,{"$f":"IF(N159=\"\",I159,N159*(SUM(D159:F159)))","v":0},null,{"$f":"+IF(AND(K159=\"\",N159=\"\"),\"\",K159*(1-$R$6)+N159*$R$6)","v":""},{"$f":"IF(Q159=\"\",I159,Q159*(SUM(D159:F159)))","v":0}]
[null,"Other Equities",null,{"$f":"'Schedule IIB (EBS)'!D52+'Schedule IIC (EBS)'!D52+'Schedule IID (EBS)'!D52+'Schedule IIE (EBS)'!D52+'Schedule IIF (EBS)'!D52","v":0},{"$f":"'Schedule IIB (EBS)'!H52+'Schedule IIC (EBS)'!H52+'Schedule IID (EBS)'!H52+'Schedule IIE (EBS)'!H52+'Schedule IIF (EBS)'!H52","v":0},{"$f":"'Schedule IIB (EBS)'!L52+'Schedule IIC (EBS)'!L52+'Schedule IID (EBS)'!L52+'Schedule IIE (EBS)'!L52+'Schedule IIF (EBS)'!L52","v":0},{"$f":"'Schedule IIB (EBS)'!P52+'Schedule IIC (EBS)'!P52+'Schedule IID (EBS)'!P52+'Schedule IIE (EBS)'!P52+'Schedule IIF (EBS)'!P52","v":0},{"$f":"'Equity Investments (Revised)'!N28","v":0.45},{"$f":"'Equity Investments (Revised)'!P28","v":0},null,null,0,null,null,0,null,"",0]
[null,"Letters of Credit",null,{"$f":"'Schedule IIB (EBS)'!D53+'Schedule IIC (EBS)'!D53+'Schedule IID (EBS)'!D53+'Schedule IIE (EBS)'!D53+'Schedule IIF (EBS)'!D53","v":0},{"$f":"'Schedule IIB (EBS)'!H53+'Schedule IIC (EBS)'!H53+'Schedule IID (EBS)'!H53+'Schedule IIE (EBS)'!H53+'Schedule IIF (EBS)'!H53","v":0},{"$f":"'Schedule IIB (EBS)'!L53+'Schedule IIC (EBS)'!L53+'Schedule IID (EBS)'!L53+'Schedule IIE (EBS)'!L53+'Schedule IIF (EBS)'!L53","v":0},{"$f":"'Schedule IIB (EBS)'!P53+'Schedule IIC (EBS)'!P53+'Schedule IID (EBS)'!P53+'Schedule IIE (EBS)'!P53+'Schedule IIF (EBS)'!P53","v":0},{"$f":"'Equity Investments (Revised)'!N29","v":0.2},{"$f":"'Equity Investments (Revised)'!P29","v":0},null,null,0,null,null,0,null,"",0]
[null,"Intangible assets",null,{"$f":"'Schedule IIB (EBS)'!D54+'Schedule IIC (EBS)'!D54+'Schedule IID (EBS)'!D54+'Schedule IIE (EBS)'!D54+'Schedule IIF (EBS)'!D54","v":0},{"$f":"'Schedule IIB (EBS)'!H54+'Schedule IIC (EBS)'!H54+'Schedule IID (EBS)'!H54+'Schedule IIE (EBS)'!H54+'Schedule IIF (EBS)'!H54","v":0},{"$f":"'Schedule IIB (EBS)'!L54+'Schedule IIC (EBS)'!L54+'Schedule IID (EBS)'!L54+'Schedule IIE (EBS)'!L54+'Schedule IIF (EBS)'!L54","v":0},{"$f":"'Schedule IIB (EBS)'!P54+'Schedule IIC (EBS)'!P54+'Schedule IID (EBS)'!P54+'Schedule IIE (EBS)'!P54+'Schedule IIF (EBS)'!P54","v":0},{"$f":"'Equity Investments (Revised)'!N30","v":0.2},{"$f":"'Equity Investments (Revised)'!P30","v":0},null,null,0,null,null,0,null,"",0]
[null,"Pension Benefit Surplus",null,{"$f":"'Schedule IIB (EBS)'!D55+'Schedule IIC (EBS)'!D55+'Schedule IID (EBS)'!D55+'Schedule IIE (EBS)'!D55+'Schedule IIF (EBS)'!D55","v":0},{"$f":"'Schedule IIB (EBS)'!H55+'Schedule IIC (EBS)'!H55+'Schedule IID (EBS)'!H55+'Schedule IIE (EBS)'!H55+'Schedule IIF (EBS)'!H55","v":0},{"$f":"'Schedule IIB (EBS)'!L55+'Schedule IIC (EBS)'!L55+'Schedule IID (EBS)'!L55+'Schedule IIE (EBS)'!L55+'Schedule IIF (EBS)'!L55","v":0},{"$f":"'Schedule IIB (EBS)'!P55+'Schedule IIC (EBS)'!P55+'Schedule IID (EBS)'!P55+'Schedule IIE (EBS)'!P55+'Schedule IIF (EBS)'!P55","v":0},{"$f":"'Equity Investments (Revised)'!N31","v":0.2},{"$f":"'Equity Investments (Revised)'!P31","v":0},null,null,0,null,null,0,null,"",0]
[null,"Equity Derivatives on Type 2 Equities",null,{"$f":"'Schedule IIB (EBS)'!D56+'Schedule IIC (EBS)'!D56+'Schedule IID (EBS)'!D56+'Schedule IIE (EBS)'!D56+'Schedule IIF (EBS)'!D56","v":0},{"$f":"'Schedule IIB (EBS)'!H56+'Schedule IIC (EBS)'!H56+'Schedule IID (EBS)'!H56+'Schedule IIE (EBS)'!H56+'Schedule IIF (EBS)'!H56","v":0},{"$f":"'Schedule IIB (EBS)'!L56+'Schedule IIC (EBS)'!L56+'Schedule IID (EBS)'!L56+'Schedule IIE (EBS)'!L56+'Schedule IIF (EBS)'!L56","v":0},{"$f":"'Schedule IIB (EBS)'!P56+'Schedule IIC (EBS)'!P56+'Schedule IID (EBS)'!P56+'Schedule IIE (EBS)'!P56+'Schedule IIF (EBS)'!P56","v":0},{"$f":"'Equity Investments (Revised)'!N32","v":0.45},{"$f":"'Equity Investments (Revised)'!P32","v":0},null,null,0,null,null,0,null,"",0]
[]
[null,"Subtotal - Type 2 Equity Holdings",null,{"$f":"SUM(D159:D165)","v":0},{"$f":"SUM(E159:E165)","v":0},{"$f":"SUM(F159:F165)","v":0},{"$f":"SUM(G159:G165)","v":0},null,{"$f":"MAX(SUM(I159:I164),0)","v":0},null,null,{"$f":"MAX(SUM(L159:L164),0)","v":0},null,null,{"$f":"MAX(SUM(O159:O164),0)","v":0},null,null,{"$f":"MAX(SUM(R159:R164),0)","v":0}]
[]
[null,"Type 3 Equity Holdings"]
[null,"Infrastructure",null,{"$f":"'Schedule IIB (EBS)'!D57+'Schedule IIC (EBS)'!D57+'Schedule IID (EBS)'!D57+'Schedule IIE (EBS)'!D57+'Schedule IIF (EBS)'!D57","v":0},{"$f":"'Schedule IIB (EBS)'!H57+'Schedule IIC (EBS)'!H57+'Schedule IID (EBS)'!H57+'Schedule IIE (EBS)'!H57+'Schedule IIF (EBS)'!H57","v":0},{"$f":"'Schedule IIB (EBS)'!L57+'Schedule IIC (EBS)'!L57+'Schedule IID (EBS)'!L57+'Schedule IIE (EBS)'!L57+'Schedule IIF (EBS)'!L57","v":0},{"$f":"'Schedule IIB (EBS)'!P57+'Schedule IIC (EBS)'!P57+'Schedule IID (EBS)'!P57+'Schedule IIE (EBS)'!P57+'Schedule IIF (EBS)'!P57","v":0},{"$f":"'Equity Investments (Revised)'!N37","v":0.25},{"$f":"'Equity Investments (Revised)'!P37","v":0},null,null,{"$f":"IF(K169=\"\",I169,K169*(SUM(D169:F169)))","v":0},null,null,{"$f":"IF(N169=\"\",I169,N169*(SUM(D169:F169)))","v":0},null,{"$f":"+IF(AND(K169=\"\",N169=\"\"),\"\",K169*(1-$R$6)+N169*$R$6)","v":""},{"$f":"IF(Q169=\"\",I169,Q169*(SUM(D169:F169)))","v":0}]
[null,"Derivatives on Infrastructure",null,{"$f":"'Schedule IIB (EBS)'!D58+'Schedule IIC (EBS)'!D58+'Schedule IID (EBS)'!D58+'Schedule IIE (EBS)'!D58+'Schedule IIF (EBS)'!D58","v":0},{"$f":"'Schedule IIB (EBS)'!H58+'Schedule IIC (EBS)'!H58+'Schedule IID (EBS)'!H58+'Schedule IIE (EBS)'!H58+'Schedule IIF (EBS)'!H58","v":0},{"$f":"'Schedule IIB (EBS)'!L58+'Schedule IIC (EBS)'!L58+'Schedule IID (EBS)'!L58+'Schedule IIE (EBS)'!L58+'Schedule IIF (EBS)'!L58","v":0},{"$f":"'Schedule IIB (EBS)'!P58+'Schedule IIC (EBS)'!P58+'Schedule IID (EBS)'!P58+'Schedule IIE (EBS)'!P58+'Schedule IIF (EBS)'!P58","v":0},{"$f":"'Equity Investments (Revised)'!N38","v":0.25},{"$f":"'Equity Investments (Revised)'!P38","v":0},null,null,0,null,null,{"$f":"IF(N170=\"\",I170,N170*(SUM(D170:F170)))","v":0},null,{"$f":"+IF(AND(K170=\"\",N170=\"\"),\"\",K170*(1-$R$6)+N170*$R$6)","v":""},0]
[]
[null,"Subtotal - Type 3 Equity Holdings",null,{"$f":"SUM(D169:D171)","v":0},{"$f":"SUM(E169:E171)","v":0},{"$f":"SUM(F169:F171)","v":0},{"$f":"SUM(G169:G171)","v":0},null,{"$f":"MAX(SUM(I169:I171),0)","v":0},null,null,{"$f":"MAX(SUM(L169:L171),0)","v":0},null,null,{"$f":"MAX(SUM(O169:O171),0)","v":0},null,null,{"$f":"MAX(SUM(R169:R171),0)","v":0}]
[]
[null,"Type 4 Equity Holdings"]
[null,"Equity Real Estate 1",null,{"$f":"'Schedule IIB (EBS)'!D59+'Schedule IIC (EBS)'!D59+'Schedule IID (EBS)'!D59+'Schedule IIE (EBS)'!D59+'Schedule IIF (EBS)'!D59","v":0},{"$f":"'Schedule IIB (EBS)'!H59+'Schedule IIC (EBS)'!H59+'Schedule IID (EBS)'!H59+'Schedule IIE (EBS)'!H59+'Schedule IIF (EBS)'!H59","v":0},{"$f":"'Schedule IIB (EBS)'!L59+'Schedule IIC (EBS)'!L59+'Schedule IID (EBS)'!L59+'Schedule IIE (EBS)'!L59+'Schedule IIF (EBS)'!L59","v":0},{"$f":"'Schedule IIB (EBS)'!P59+'Schedule IIC (EBS)'!P59+'Schedule IID (EBS)'!P59+'Schedule IIE (EBS)'!P59+'Schedule IIF (EBS)'!P59","v":0},{"$f":"'Equity Investments (Revised)'!N43","v":0.1},{"$f":"'Equity Investments (Revised)'!P43","v":0},null,null,{"$f":"IF(K175=\"\",I175,K175*(SUM(D175:F175)))","v":0},null,null,{"$f":"IF(N175=\"\",I175,N175*(SUM(D175:F175)))","v":0},null,{"$f":"+IF(AND(K175=\"\",N175=\"\"),\"\",K175*(1-$R$6)+N175*$R$6)","v":""},{"$f":"IF(Q175=\"\",I175,Q175*(SUM(D175:F175)))","v":0}]
[null,"Equity Real Estate 2",null,{"$f":"'Schedule IIB (EBS)'!D60+'Schedule IIC (EBS)'!D60+'Schedule IID (EBS)'!D60+'Schedule IIE (EBS)'!D60+'Schedule IIF (EBS)'!D60","v":0},{"$f":"'Schedule IIB (EBS)'!H60+'Schedule IIC (EBS)'!H60+'Schedule IID (EBS)'!H60+'Schedule IIE (EBS)'!H60+'Schedule IIF (EBS)'!H60","v":0},{"$f":"'Schedule IIB (EBS)'!L60+'Schedule IIC (EBS)'!L60+'Schedule IID (EBS)'!L60+'Schedule IIE (EBS)'!L60+'Schedule IIF (EBS)'!L60","v":0},{"$f":"'Schedule IIB (EBS)'!P60+'Schedule IIC (EBS)'!P60+'Schedule IID (EBS)'!P60+'Schedule IIE (EBS)'!P60+'Schedule IIF (EBS)'!P60","v":0},{"$f":"'Equity Investments (Revised)'!N44","v":0.2},{"$f":"'Equity Investments (Revised)'!P44","v":0},null,null,0,null,null,0,null,{"$f":"+IF(AND(K176=\"\",N176=\"\"),\"\",K176*(1-$R$6)+N176*$R$6)","v":""},0]
[]
[null,"Subtotal - Type 4 Equity Holdings",null,{"$f":"SUM(D175:D177)","v":0},{"$f":"SUM(E175:E177)","v":0},{"$f":"SUM(F175:F177)","v":0},{"$f":"SUM(G175:G177)","v":0},null,{"$f":"MAX(SUM(I175:I177),0)","v":0},null,null,{"$f":"MAX(SUM(L175:L177),0)","v":0},null,null,{"$f":"MAX(SUM(O175:O177),0)","v":0},null,null,{"$f":"MAX(SUM(R175:R177),0)","v":0}]
[]
[null,"Total Equity Risk before Diversification"]
[]
[null,"Correlation Matrix","Type 1","Type 2","Type 3","Type 4","W/O Mgmt. Action","Mgmt. Action",null,null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action"]
[null,"Type 1",1,0.75,0.75,0.5,{"$f":"I156","v":0},{"$f":"'Equity Investments (Revised)'!R51","v":0},null,null,{"$f":"L156","v":0},{"$f":"H183","v":0},null,{"$f":"O156","v":0},{"$f":"H183","v":0},null,{"$f":"+IF(AND(K183=\"\",N183=\"\"),\"\",K183*(1-$R$6)+N183*$R$6)","v":0},0]
[null,"Type 2",0.75,1,0.75,0.5,{"$f":"I166","v":0},{"$f":"'Equity Investments (Revised)'!R52","v":0},null,null,{"$f":"L166","v":0},{"$f":"H184","v":0},null,{"$f":"O166","v":0},{"$f":"H184","v":0},null,0,0]
[null,"Type 3",0.75,0.75,1,0.5,{"$f":"I172","v":0},{"$f":"'Equity Investments (Revised)'!R53","v":0},null,null,{"$f":"L172","v":0},0,null,{"$f":"O172","v":0},{"$f":"H185","v":0},null,0,0]
[null,"Type 4",0.5,0.5,0.5,1,{"$f":"I178","v":0},{"$f":"'Equity Investments (Revised)'!R54","v":0},null,null,{"$f":"L178","v":0},0,null,{"$f":"O178","v":0},{"$f":"H186","v":0},null,0,0]
[]
[null,"Adjustment for Grandfathering of Equity Holdings for years-ending 2018 and prior",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(K188=\"\",N188=\"\"),0,K188*(1-$R$6)+N188*$R$6)","v":0},{"$f":"+IF(AND(L188=\"\",O188=\"\"),0,L188*(1-$R$6)+O188*$R$6)","v":0}]
[]
[null,"(f)  TOTAL EQUITY INVESTMENTS (AFTER CORRELATION ADJUSTMENT)",null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(G183:G186),MMULT($C$183:$F$186,G183:G186)))+G188","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(H183:H186),MMULT($C$183:$F$186,H183:H186)))+H188","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(K183:K186),MMULT($C$183:$F$186,K183:K186)))+K188","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(L183:L186),MMULT($C$183:$F$186,L183:L186)))+L188","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(N183:N186),MMULT($C$183:$F$186,N183:N186)))+N188","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(O183:O186),MMULT($C$183:$F$186,O183:O186)))+O188","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Q183:Q186),MMULT($C$183:$F$186,Q183:Q186)))+Q188","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(R183:R186),MMULT($C$183:$F$186,R183:R186)))+R188","v":0}]
[]
[null,null,null,null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,null,null,null,"ASSET","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"INTEREST RATE/LIQUIDITY RISK",null,"STATEMENT SOURCE",null,null,"VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Bonds and Debentures ",null,"Sch IIB EBS & IIC EBS Column (11), Line 1-9",null,null,{"$f":"SUM('Schedule IIB (EBS)'!X13:X21)+SUM('Schedule IIC (EBS)'!X13:X21)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))*2%","v":0.02},{"$f":"IF(G196<0,0,G196*H196)","v":0},null,null,{"$f":"MAX(0,IF(K196=\"\",H196*G196,G196*K196))","v":0},null,null,{"$f":"MAX(0,IF(N196=\"\",H196*G196,G196*N196))","v":0},null,{"$f":"+IF(AND(K196=\"\",N196=\"\"),\"\",K196*(1-$R$6)+N196*$R$6)","v":""},{"$f":"MAX(0,IF(Q196=\"\",H196*G196,G196*Q196))","v":0}]
[null,"Preferred Stocks ",null,"Sch IIB EBS & IIC EBS Column (11), Line 18-25",null,null,{"$f":"SUM('Schedule IIB (EBS)'!X42:X49)+SUM('Schedule IIC (EBS)'!X42:X49)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))*2%","v":0.02},{"$f":"IF(G197<0,0,G197*H197)","v":0},null,null,{"$f":"MAX(0,IF(K197=\"\",H197*G197,G197*K197))","v":0},null,null,{"$f":"MAX(0,IF(N197=\"\",H197*G197,G197*N197))","v":0},null,{"$f":"+IF(AND(K197=\"\",N197=\"\"),\"\",K197*(1-$R$6)+N197*$R$6)","v":""},{"$f":"MAX(0,IF(Q197=\"\",H197*G197,G197*Q197))","v":0}]
[null,"Mortgage Loans",null,"Sch IIB EBS & IIC EBS Column (11), Line 10-13",null,null,{"$f":"SUM('Schedule IIB (EBS)'!X22:X25)+SUM('Schedule IIC (EBS)'!X22:X25)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))*2%","v":0.02},{"$f":"IF(G198<0,0,G198*H198)","v":0},null,null,{"$f":"MAX(0,IF(K198=\"\",H198*G198,G198*K198))","v":0},null,null,{"$f":"MAX(0,IF(N198=\"\",H198*G198,G198*N198))","v":0},null,{"$f":"+IF(AND(K198=\"\",N198=\"\"),\"\",K198*(1-$R$6)+N198*$R$6)","v":""},{"$f":"MAX(0,IF(Q198=\"\",H198*G198,G198*Q198))","v":0}]
[]
[null,"TOTAL INTEREST RATE / LIQUIDITY RISK",null,null,null,null,{"$f":"SUM(G196:G198)","v":0},null,{"$f":"SUM(I196:I198)","v":0},null,null,{"$f":"SUM(L196:L198)","v":0},null,null,{"$f":"IF('Form 1EBS'!$F$123+'Form 1EBS'!$F$163=0,SUM(O196:O198),IF('Form 1EBS'!$F$123<'Form 1EBS'!$F$163,0,SUM(O196:O198)))","v":0},null,null,{"$f":"IF('Form 1EBS'!$F$123+'Form 1EBS'!$F$163=0,SUM(R196:R198),IF('Form 1EBS'!$F$123<'Form 1EBS'!$F$163,0,SUM(R196:R198)))","v":0}]
[]
[null,null,null,"ASSETS",null,"LIABILITIES",null,"CAPITAL","CAPITAL",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"INTEREST RATE -",null,null,null,null,null,"CHARGE","CHARGE",null,"CAPITAL","CAPITAL",null,"CAPITAL","CAPITAL",null,"CAPITAL","CAPITAL"]
[null,"LIQUIDITY RISK",null,"Qualified Assets","Not Qual. Assets",null,null,"W/O MGMT","W MGMT",null,"W/O MGMT","W MGMT ACTION",null,"W/O MGMT","W MGMT ACTION",null,"W/O MGMT","W MGMT ACTION"]
[]
[null,"IR Down- Exposures without Derivatives"]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B11","v":"United States Dollars"},null,{"$f":"'Schedule XXIII'!E10","v":0},null,{"$f":"'Schedule XXIII'!H10","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S11","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T11","v":0},null,null,{"$f":"IF(K207=\"\",\"\",K207)","v":""},null,null,{"$f":"IF(N207=\"\",\"\",N207)","v":""},null,{"$f":"+IF(AND(K207=\"\",N207=\"\"),\"\",K207*(1-$R$6)+N207*$R$6)","v":""},{"$f":"+IF(AND(L207=\"\",O207=\"\"),\"\",L207*(1-$R$6)+O207*$R$6)","v":""}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B12","v":"Euro"},null,{"$f":"'Schedule XXIII'!E11","v":0},null,{"$f":"'Schedule XXIII'!H11","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S12","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T12","v":0},null,null,{"$f":"IF(K208=\"\",\"\",K208)","v":""},null,null,{"$f":"IF(N208=\"\",\"\",N208)","v":""},null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B13","v":"United Kingdom Pounds"},null,{"$f":"'Schedule XXIII'!E12","v":0},null,{"$f":"'Schedule XXIII'!H12","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S13","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T13","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B14","v":"Japan Yen"},null,{"$f":"'Schedule XXIII'!E13","v":0},null,{"$f":"'Schedule XXIII'!H13","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S14","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T14","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B15","v":"Canada Dollars"},null,{"$f":"'Schedule XXIII'!E14","v":0},null,{"$f":"'Schedule XXIII'!H14","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S15","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T15","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B16","v":"Swiss Francs"},null,{"$f":"'Schedule XXIII'!E15","v":0},null,{"$f":"'Schedule XXIII'!H15","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S16","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T16","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B17","v":"Australia Dollar"},null,{"$f":"'Schedule XXIII'!E16","v":0},null,{"$f":"'Schedule XXIII'!H16","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S17","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T17","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B18","v":"New Zealand Dollar"},null,{"$f":"'Schedule XXIII'!E17","v":0},null,{"$f":"'Schedule XXIII'!H17","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S18","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T18","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B19","v":"Other currency 1"},null,{"$f":"'Schedule XXIII'!E18","v":0},null,{"$f":"'Schedule XXIII'!H18","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S19","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T19","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B20","v":"Other currency 2"},null,{"$f":"'Schedule XXIII'!E19","v":0},null,{"$f":"'Schedule XXIII'!H19","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S20","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T20","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B21","v":"Other currency 3"},null,{"$f":"'Schedule XXIII'!E20","v":0},null,{"$f":"'Schedule XXIII'!H20","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S21","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T21","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B22","v":"Other currency 4"},null,{"$f":"'Schedule XXIII'!E21","v":0},null,{"$f":"'Schedule XXIII'!H21","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S22","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T22","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B23","v":"Other currency 5"},null,{"$f":"'Schedule XXIII'!E22","v":0},null,{"$f":"'Schedule XXIII'!H22","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S23","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T23","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B24","v":"Other currency 6"},null,{"$f":"'Schedule XXIII'!E23","v":0},null,{"$f":"'Schedule XXIII'!H23","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S24","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T24","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B25","v":"Other currency 7"},null,{"$f":"'Schedule XXIII'!E24","v":0},null,{"$f":"'Schedule XXIII'!H24","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S25","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T25","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B26","v":"Other currency 8"},null,{"$f":"'Schedule XXIII'!E25","v":0},null,{"$f":"'Schedule XXIII'!H25","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S26","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T26","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B27","v":"Other currency 9"},null,{"$f":"'Schedule XXIII'!E26","v":0},null,{"$f":"'Schedule XXIII'!H26","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S27","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T27","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B28","v":"Other currency 10"},null,{"$f":"'Schedule XXIII'!E27","v":0},null,{"$f":"'Schedule XXIII'!H27","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S28","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T28","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B29","v":"Total IR - Other"},null,{"$f":"SUM(D207:D224)","v":0},null,{"$f":"SUM(F207:F224)","v":0},null,{"$f":"SUM(H207:H224)","v":0},{"$f":"SUM(I207:I224)","v":0},null,{"$f":"SUM(K207:K224)","v":0},{"$f":"SUM(L207:L224)","v":0},null,{"$f":"SUM(N207:N224)","v":0},{"$f":"SUM(O207:O224)","v":0},null,{"$f":"SUM(Q207:Q224)","v":0},{"$f":"SUM(R207:R224)","v":0}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B31","v":"IR Down- Derivatives"}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B32","v":"United States Dollars"},null,{"$f":"'Schedule XXIII'!M10","v":0},{"$f":"'Schedule XXIII'!P10","v":0},{"$f":"'Schedule XXIII'!S10","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S32","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T32","v":0},null,null,{"$f":"IF(K228=\"\",\"\",K228)","v":""},null,null,{"$f":"IF(N228=\"\",\"\",N228)","v":""},null,{"$f":"+IF(AND(K228=\"\",N228=\"\"),\"\",K228*(1-$R$6)+N228*$R$6)","v":""},{"$f":"+IF(AND(L228=\"\",O228=\"\"),\"\",L228*(1-$R$6)+O228*$R$6)","v":""}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B33","v":"Euro"},null,{"$f":"'Schedule XXIII'!M11","v":0},{"$f":"'Schedule XXIII'!P11","v":0},{"$f":"'Schedule XXIII'!S11","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S33","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T33","v":0},null,null,{"$f":"IF(K229=\"\",\"\",K229)","v":""},null,null,{"$f":"IF(N229=\"\",\"\",N229)","v":""},null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B34","v":"United Kingdom Pounds"},null,{"$f":"'Schedule XXIII'!M12","v":0},{"$f":"'Schedule XXIII'!P12","v":0},{"$f":"'Schedule XXIII'!S12","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S34","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T34","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B35","v":"Japan Yen"},null,{"$f":"'Schedule XXIII'!M13","v":0},{"$f":"'Schedule XXIII'!P13","v":0},{"$f":"'Schedule XXIII'!S13","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S35","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T35","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B36","v":"Canada Dollars"},null,{"$f":"'Schedule XXIII'!M14","v":0},{"$f":"'Schedule XXIII'!P14","v":0},{"$f":"'Schedule XXIII'!S14","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S36","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T36","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B37","v":"Swiss Francs"},null,{"$f":"'Schedule XXIII'!M15","v":0},{"$f":"'Schedule XXIII'!P15","v":0},{"$f":"'Schedule XXIII'!S15","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S37","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T37","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B38","v":"Australia Dollar"},null,{"$f":"'Schedule XXIII'!M16","v":0},{"$f":"'Schedule XXIII'!P16","v":0},{"$f":"'Schedule XXIII'!S16","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S38","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T38","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B39","v":"New Zealand Dollar"},null,{"$f":"'Schedule XXIII'!M17","v":0},{"$f":"'Schedule XXIII'!P17","v":0},{"$f":"'Schedule XXIII'!S17","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S39","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T39","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B40","v":"Other currency 1"},null,{"$f":"'Schedule XXIII'!M18","v":0},{"$f":"'Schedule XXIII'!P18","v":0},{"$f":"'Schedule XXIII'!S18","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S40","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T40","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B41","v":"Other currency 2"},null,{"$f":"'Schedule XXIII'!M19","v":0},{"$f":"'Schedule XXIII'!P19","v":0},{"$f":"'Schedule XXIII'!S19","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S41","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T41","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B42","v":"Other currency 3"},null,{"$f":"'Schedule XXIII'!M20","v":0},{"$f":"'Schedule XXIII'!P20","v":0},{"$f":"'Schedule XXIII'!S20","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S42","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T42","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B43","v":"Other currency 4"},null,{"$f":"'Schedule XXIII'!M21","v":0},{"$f":"'Schedule XXIII'!P21","v":0},{"$f":"'Schedule XXIII'!S21","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S43","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T43","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B44","v":"Other currency 5"},null,{"$f":"'Schedule XXIII'!M22","v":0},{"$f":"'Schedule XXIII'!P22","v":0},{"$f":"'Schedule XXIII'!S22","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S44","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T44","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B45","v":"Other currency 6"},null,{"$f":"'Schedule XXIII'!M23","v":0},{"$f":"'Schedule XXIII'!P23","v":0},{"$f":"'Schedule XXIII'!S23","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S45","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T45","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B46","v":"Other currency 7"},null,{"$f":"'Schedule XXIII'!M24","v":0},{"$f":"'Schedule XXIII'!P24","v":0},{"$f":"'Schedule XXIII'!S24","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S46","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T46","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B47","v":"Other currency 8"},null,{"$f":"'Schedule XXIII'!M25","v":0},{"$f":"'Schedule XXIII'!P25","v":0},{"$f":"'Schedule XXIII'!S25","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S47","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T47","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B48","v":"Other currency 9"},null,{"$f":"'Schedule XXIII'!M26","v":0},{"$f":"'Schedule XXIII'!P26","v":0},{"$f":"'Schedule XXIII'!S26","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S48","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T48","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B49","v":"Other currency 10"},null,{"$f":"'Schedule XXIII'!M27","v":0},{"$f":"'Schedule XXIII'!P27","v":0},{"$f":"'Schedule XXIII'!S27","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S49","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T49","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B50","v":"Total IR - Derivatives"},null,{"$f":"SUM(D228:D245)","v":0},0,0,null,0,0,null,{"$f":"SUM(K228:K245)","v":0},{"$f":"SUM(L228:L245)","v":0},null,{"$f":"SUM(N228:N245)","v":0},{"$f":"SUM(O228:O245)","v":0},null,{"$f":"SUM(Q228:Q245)","v":0},{"$f":"SUM(R228:R245)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B51","v":"Total IR - DOWN"},null,{"$f":"D225+D246","v":0},{"$f":"E225+E246","v":0},0,null,{"$f":"MAX(0,H225+H246)","v":0},{"$f":"MAX(0,I225+I246)","v":0},null,{"$f":"MAX(0,K225+K246)","v":0},{"$f":"MAX(0,L225+L246)","v":0},null,{"$f":"MAX(0,N225+N246)","v":0},{"$f":"MAX(0,O225+O246)","v":0},null,{"$f":"MAX(0,Q225+Q246)","v":0},{"$f":"MAX(0,R225+R246)","v":0}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B53","v":"IR UP - Exposures without Derivatives"}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B54","v":"United States Dollars"},null,{"$f":"'Schedule XXIII'!E35","v":0},null,{"$f":"'Schedule XXIII'!H35","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S54","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T54","v":0},null,null,{"$f":"IF(K250=\"\",\"\",K250)","v":""},null,null,{"$f":"IF(N250=\"\",\"\",N250)","v":""},null,{"$f":"+IF(AND(K250=\"\",N250=\"\"),\"\",K250*(1-$R$6)+N250*$R$6)","v":""},{"$f":"+IF(AND(L250=\"\",O250=\"\"),\"\",L250*(1-$R$6)+O250*$R$6)","v":""}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B55","v":"Euro"},null,{"$f":"'Schedule XXIII'!E36","v":0},null,{"$f":"'Schedule XXIII'!H36","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S55","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T55","v":0},null,null,{"$f":"IF(K251=\"\",\"\",K251)","v":""},null,null,{"$f":"IF(N251=\"\",\"\",N251)","v":""},null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B56","v":"United Kingdom Pounds"},null,{"$f":"'Schedule XXIII'!E37","v":0},null,{"$f":"'Schedule XXIII'!H37","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S56","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T56","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B57","v":"Japan Yen"},null,{"$f":"'Schedule XXIII'!E38","v":0},null,{"$f":"'Schedule XXIII'!H38","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S57","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T57","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B58","v":"Canada Dollars"},null,{"$f":"'Schedule XXIII'!E39","v":0},null,{"$f":"'Schedule XXIII'!H39","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S58","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T58","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B59","v":"Swiss Francs"},null,{"$f":"'Schedule XXIII'!E40","v":0},null,{"$f":"'Schedule XXIII'!H40","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S59","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T59","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B60","v":"Australia Dollar"},null,{"$f":"'Schedule XXIII'!E41","v":0},null,{"$f":"'Schedule XXIII'!H41","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S60","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T60","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B61","v":"New Zealand Dollar"},null,{"$f":"'Schedule XXIII'!E42","v":0},null,{"$f":"'Schedule XXIII'!H42","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S61","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T61","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B62","v":"Other currency 1"},null,{"$f":"'Schedule XXIII'!E43","v":0},null,{"$f":"'Schedule XXIII'!H43","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S62","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T62","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B63","v":"Other currency 2"},null,{"$f":"'Schedule XXIII'!E44","v":0},null,{"$f":"'Schedule XXIII'!H44","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S63","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T63","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B64","v":"Other currency 3"},null,{"$f":"'Schedule XXIII'!E45","v":0},null,{"$f":"'Schedule XXIII'!H45","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S64","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T64","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B65","v":"Other currency 4"},null,{"$f":"'Schedule XXIII'!E46","v":0},null,{"$f":"'Schedule XXIII'!H46","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S65","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T65","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B66","v":"Other currency 5"},null,{"$f":"'Schedule XXIII'!E47","v":0},null,{"$f":"'Schedule XXIII'!H47","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S66","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T66","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B67","v":"Other currency 6"},null,{"$f":"'Schedule XXIII'!E48","v":0},null,{"$f":"'Schedule XXIII'!H48","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S67","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T67","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B68","v":"Other currency 7"},null,{"$f":"'Schedule XXIII'!E49","v":0},null,{"$f":"'Schedule XXIII'!H49","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S68","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T68","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B69","v":"Other currency 8"},null,{"$f":"'Schedule XXIII'!E50","v":0},null,{"$f":"'Schedule XXIII'!H50","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S69","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T69","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B70","v":"Other currency 9"},null,{"$f":"'Schedule XXIII'!E51","v":0},null,{"$f":"'Schedule XXIII'!H51","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S70","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T70","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B71","v":"Other currency 10"},null,{"$f":"'Schedule XXIII'!E52","v":0},null,{"$f":"'Schedule XXIII'!H52","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S71","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T71","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B72","v":"Total IR - Other"},null,{"$f":"SUM(D250:D267)","v":0},null,{"$f":"SUM(F250:F267)","v":0},null,{"$f":"SUM(H250:H267)","v":0},{"$f":"SUM(I250:I267)","v":0},null,{"$f":"SUM(K250:K267)","v":0},{"$f":"SUM(L250:L267)","v":0},null,{"$f":"SUM(N250:N267)","v":0},{"$f":"SUM(O250:O267)","v":0},null,{"$f":"SUM(Q250:Q267)","v":0},{"$f":"SUM(R250:R267)","v":0}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B74","v":"IR Up - Derivatives"}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B75","v":"United States Dollars"},null,{"$f":"'Schedule XXIII'!M35","v":0},{"$f":"'Schedule XXIII'!P35","v":0},{"$f":"'Schedule XXIII'!S35","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S75","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T75","v":0},null,null,{"$f":"IF(K271=\"\",\"\",K271)","v":""},null,null,{"$f":"IF(N271=\"\",\"\",N271)","v":""},null,{"$f":"+IF(AND(K271=\"\",N271=\"\"),\"\",K271*(1-$R$6)+N271*$R$6)","v":""},{"$f":"+IF(AND(L271=\"\",O271=\"\"),\"\",L271*(1-$R$6)+O271*$R$6)","v":""}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B76","v":"Euro"},null,{"$f":"'Schedule XXIII'!M36","v":0},{"$f":"'Schedule XXIII'!P36","v":0},{"$f":"'Schedule XXIII'!S36","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S76","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T76","v":0},null,null,{"$f":"IF(K272=\"\",\"\",K272)","v":""},null,null,{"$f":"IF(N272=\"\",\"\",N272)","v":""},null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B77","v":"United Kingdom Pounds"},null,{"$f":"'Schedule XXIII'!M37","v":0},{"$f":"'Schedule XXIII'!P37","v":0},{"$f":"'Schedule XXIII'!S37","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S77","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T77","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B78","v":"Japan Yen"},null,{"$f":"'Schedule XXIII'!M38","v":0},{"$f":"'Schedule XXIII'!P38","v":0},{"$f":"'Schedule XXIII'!S38","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S78","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T78","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B79","v":"Canada Dollars"},null,{"$f":"'Schedule XXIII'!M39","v":0},{"$f":"'Schedule XXIII'!P39","v":0},{"$f":"'Schedule XXIII'!S39","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S79","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T79","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B80","v":"Swiss Francs"},null,{"$f":"'Schedule XXIII'!M40","v":0},{"$f":"'Schedule XXIII'!P40","v":0},{"$f":"'Schedule XXIII'!S40","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S80","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T80","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B81","v":"Australia Dollar"},null,{"$f":"'Schedule XXIII'!M41","v":0},{"$f":"'Schedule XXIII'!P41","v":0},{"$f":"'Schedule XXIII'!S41","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S81","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T81","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B82","v":"New Zealand Dollar"},null,{"$f":"'Schedule XXIII'!M42","v":0},{"$f":"'Schedule XXIII'!P42","v":0},{"$f":"'Schedule XXIII'!S42","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S82","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T82","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B83","v":"Other currency 1"},null,{"$f":"'Schedule XXIII'!M43","v":0},{"$f":"'Schedule XXIII'!P43","v":0},{"$f":"'Schedule XXIII'!S43","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S83","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T83","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B84","v":"Other currency 2"},null,{"$f":"'Schedule XXIII'!M44","v":0},{"$f":"'Schedule XXIII'!P44","v":0},{"$f":"'Schedule XXIII'!S44","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S84","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T84","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B85","v":"Other currency 3"},null,{"$f":"'Schedule XXIII'!M45","v":0},{"$f":"'Schedule XXIII'!P45","v":0},{"$f":"'Schedule XXIII'!S45","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S85","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T85","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B86","v":"Other currency 4"},null,{"$f":"'Schedule XXIII'!M46","v":0},{"$f":"'Schedule XXIII'!P46","v":0},{"$f":"'Schedule XXIII'!S46","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S86","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T86","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B87","v":"Other currency 5"},null,{"$f":"'Schedule XXIII'!M47","v":0},{"$f":"'Schedule XXIII'!P47","v":0},{"$f":"'Schedule XXIII'!S47","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S87","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T87","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B88","v":"Other currency 6"},null,{"$f":"'Schedule XXIII'!M48","v":0},{"$f":"'Schedule XXIII'!P48","v":0},{"$f":"'Schedule XXIII'!S48","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S88","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T88","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B89","v":"Other currency 7"},null,{"$f":"'Schedule XXIII'!M49","v":0},{"$f":"'Schedule XXIII'!P49","v":0},{"$f":"'Schedule XXIII'!S49","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S89","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T89","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B90","v":"Other currency 8"},null,{"$f":"'Schedule XXIII'!M50","v":0},{"$f":"'Schedule XXIII'!P50","v":0},{"$f":"'Schedule XXIII'!S50","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S90","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T90","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B91","v":"Other currency 9"},null,{"$f":"'Schedule XXIII'!M51","v":0},{"$f":"'Schedule XXIII'!P51","v":0},{"$f":"'Schedule XXIII'!S51","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S91","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T91","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B92","v":"Other currency 10"},null,{"$f":"'Schedule XXIII'!M52","v":0},{"$f":"'Schedule XXIII'!P52","v":0},{"$f":"'Schedule XXIII'!S52","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S92","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T92","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B93","v":"Total IR - Derivatives"},null,{"$f":"SUM(D271:D288)","v":0},0,0,null,0,0,null,{"$f":"SUM(K271:K288)","v":0},{"$f":"SUM(L271:L288)","v":0},null,{"$f":"SUM(N271:N288)","v":0},{"$f":"SUM(O271:O288)","v":0},null,{"$f":"SUM(Q271:Q288)","v":0},{"$f":"SUM(R271:R288)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B94","v":"Total IR - UP"},null,{"$f":"D268+D289","v":0},{"$f":"E268+E289","v":0},0,null,{"$f":"MAX(0,H268+H289)","v":0},{"$f":"MAX(0,I268+I289)","v":0},null,{"$f":"MAX(0,K268+K289)","v":0},{"$f":"MAX(0,L268+L289)","v":0},null,{"$f":"MAX(0,N268+N289)","v":0},{"$f":"MAX(0,O268+O289)","v":0},null,{"$f":"MAX(0,Q268+Q289)","v":0},{"$f":"MAX(0,R268+R289)","v":0}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B97","v":"Overall Interest Rate Risk"},null,null,null,null,"Scenario-Based Approach"]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B99","v":"Interest Rates Down Shock - without Management Actions"},null,null,null,{"$f":"H247","v":0},null,null,null,null,{"$f":"IF(K247=0,F294,K247)","v":0},null,null,{"$f":"IF(N247=0,F294,N247)","v":0},null,null,{"$f":"+IF(AND(K294=\"\",N294=\"\"),\"\",K294*(1-$R$6)+N294*$R$6)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B100","v":"Interest Rates Up Shock - without Management Actions"},null,null,null,{"$f":"H290","v":0},null,null,null,null,{"$f":"IF(K290=0,F295,K290)","v":0},null,null,{"$f":"IF(N290=0,F295,N290)","v":0},null,null,{"$f":"+IF(AND(K295=\"\",N295=\"\"),\"\",K295*(1-$R$6)+N295*$R$6)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B101","v":"Max(IR Down, IR Up) - without MA"},null,null,null,{"$f":"MAX(0,F294,F295)","v":0},null,null,null,null,{"$f":"MAX(0,K294,K295)","v":0},null,null,{"$f":"MAX(0,N294,N295)","v":0},null,null,{"$f":"MAX(0,Q294,Q295)","v":0}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B103","v":"Interest Rate Risk without Management Actions"},null,null,null,{"$f":"IF(F304=\"UP\",F295,F294)","v":0},"Adj. IR Risk Cap. Req.",{"$f":"'Interest Rate-Liquidity (Rev.)'!D115","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!E115","v":0},null,{"$f":"IF(K304=\"UP\",K295,K294)","v":0},null,null,{"$f":"IF(N304=\"UP\",N295,N294)","v":0},null,null,{"$f":"IF(Q304=\"UP\",Q295,Q294)","v":0}]
[]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B106","v":"Interest Rates Down Shock - with Management Actions"},null,null,null,{"$f":"I247","v":0},null,null,null,null,{"$f":"IF(L247=0,F301,L247)","v":0},null,null,{"$f":"IF(O247=0,F301,O247)","v":0},null,null,{"$f":"+IF(AND(K301=\"\",N301=\"\"),\"\",K301*(1-$R$6)+N301*$R$6)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B107","v":"Interest Rates Up Shock - with Management Actions"},null,null,null,{"$f":"I290","v":0},null,null,null,null,{"$f":"IF(L290=0,F302,L290)","v":0},null,null,{"$f":"IF(O290=0,F302,O290)","v":0},null,null,{"$f":"+IF(AND(K302=\"\",N302=\"\"),\"\",K302*(1-$R$6)+N302*$R$6)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B108","v":"Max(IR Down, IR Up) - with MA"},null,null,null,{"$f":"MAX(F301,F302)","v":0},null,null,null,null,{"$f":"MAX(0,K301,K302)","v":0},null,null,{"$f":"MAX(0,N301,N302)","v":0},null,null,{"$f":"MAX(0,Q301,Q302)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B109","v":"Biting scenario"},null,null,null,{"$f":"IF(F303=F301,\"DOWN\",\"UP\")","v":"DOWN"},null,"W/O Mgmt. Action","Mgmt. Action",null,{"$f":"IF(K303=K301,\"DOWN\",\"UP\")","v":"DOWN"},null,null,{"$f":"IF(N303=N301,\"DOWN\",\"UP\")","v":"DOWN"},null,null,{"$f":"IF(Q303=Q301,\"DOWN\",\"UP\")","v":"DOWN"}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B111","v":"Interest Rate Risk with Management Actions"},null,null,null,{"$f":"F303","v":0},null,null,null,null,{"$f":"K303","v":0},null,null,{"$f":"N303","v":0},null,null,{"$f":"Q303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action"]
[null,"Interest Rate Risk capital requirement",null,null,null,null,null,{"$f":"'Interest Rate-Liquidity (Rev.)'!D117","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!E117","v":0},null,{"$f":"K298-MIN(0.75*K298,IF(K304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$K$114,'Interest Rate-Liquidity (Rev.)'!$L$114))","v":0},{"$f":"K306-MIN(0.75*K306,IF(K304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$O$114,'Interest Rate-Liquidity (Rev.)'!$P$114))","v":0},null,{"$f":"N298-MIN(0.75*N298,IF(N304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$K$114,'Interest Rate-Liquidity (Rev.)'!$L$114))","v":0},{"$f":"N306-MIN(0.75*N306,IF(N304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$O$114,'Interest Rate-Liquidity (Rev.)'!$P$114))","v":0},null,{"$f":"Q298-MIN(0.75*Q298,IF(Q304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$K$114,'Interest Rate-Liquidity (Rev.)'!$L$114))","v":0},{"$f":"Q306-MIN(0.75*Q306,IF(Q304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$O$114,'Interest Rate-Liquidity (Rev.)'!$P$114))","v":0}]
[]
[null,null,"ASSETS",null,null,null,null,"CAPITAL","CAPITAL",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,"Long Exposures",null,"Long Exposures",null,"CHARGE","CHARGE",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"CURRENCY RISK","Assets - Excluding currency-sensitive derivatives","Currency Derivatives Qualifying as held for risk-mitigation purposes","Currency Derivatives Not Qualifying as held for risk-mitigation purposes","Currency Derivatives Qualifying as held for risk-mitigation purposes","Currency Derivatives Not Qualifying as held for risk-mitigation purposes","W/O MGMT","W MGMT",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,{"$f":"'Currency Risk (Revised)'!B12","v":"United States Dollars"},{"$f":"'Schedule XXA'!D10","v":0},{"$f":"'Schedule XXA'!F10","v":0},{"$f":"'Schedule XXA'!H10","v":0},{"$f":"'Schedule XXA'!J10","v":0},{"$f":"'Schedule XXA'!L10","v":0},{"$f":"'Currency Risk (Revised)'!X12","v":0},{"$f":"'Currency Risk (Revised)'!Y12","v":0},null,null,{"$f":"MAX(0,IF(K314=\"\",H314,K314*SUM(C314:G314)))","v":0},null,null,{"$f":"MAX(0,IF(N314=\"\",H314,N314*SUM(C314:G314)))","v":0},null,{"$f":"+IF(AND(K314=\"\",N314=\"\"),\"\",K314*(1-$R$6)+N314*$R$6)","v":""},{"$f":"MAX(0,IF(Q314=\"\",H314,Q314*SUM(C314:G314)))","v":0}]
[null,{"$f":"'Currency Risk (Revised)'!B13","v":"Bermuda Dollars"},{"$f":"'Schedule XXA'!D11","v":0},{"$f":"'Schedule XXA'!F11","v":0},{"$f":"'Schedule XXA'!H11","v":0},{"$f":"'Schedule XXA'!J11","v":0},{"$f":"'Schedule XXA'!L11","v":0},{"$f":"'Currency Risk (Revised)'!X13","v":0},{"$f":"'Currency Risk (Revised)'!Y13","v":0},null,null,{"$f":"MAX(0,IF(K315=\"\",H315,K315*SUM(C315:G315)))","v":0},null,null,{"$f":"MAX(0,IF(N315=\"\",H315,N315*SUM(C315:G315)))","v":0},null,"",{"$f":"MAX(0,IF(Q315=\"\",H315,Q315*SUM(C315:G315)))","v":0}]
[null,{"$f":"'Currency Risk (Revised)'!B14","v":"Qatari Riyals"},{"$f":"'Schedule XXA'!D12","v":0},{"$f":"'Schedule XXA'!F12","v":0},{"$f":"'Schedule XXA'!H12","v":0},{"$f":"'Schedule XXA'!J12","v":0},{"$f":"'Schedule XXA'!L12","v":0},{"$f":"'Currency Risk (Revised)'!X14","v":0},{"$f":"'Currency Risk (Revised)'!Y14","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B15","v":"Hong Kong"},{"$f":"'Schedule XXA'!D13","v":0},{"$f":"'Schedule XXA'!F13","v":0},{"$f":"'Schedule XXA'!H13","v":0},{"$f":"'Schedule XXA'!J13","v":0},{"$f":"'Schedule XXA'!L13","v":0},{"$f":"'Currency Risk (Revised)'!X15","v":0},{"$f":"'Currency Risk (Revised)'!Y15","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B16","v":"Euro"},{"$f":"'Schedule XXA'!D14","v":0},{"$f":"'Schedule XXA'!F14","v":0},{"$f":"'Schedule XXA'!H14","v":0},{"$f":"'Schedule XXA'!J14","v":0},{"$f":"'Schedule XXA'!L14","v":0},{"$f":"'Currency Risk (Revised)'!X16","v":0},{"$f":"'Currency Risk (Revised)'!Y16","v":0},null,null,0,null,null,0,null,"",{"$f":"MAX(0,IF(Q318=\"\",H318,Q318*SUM(C318:G318)))","v":0}]
[null,{"$f":"'Currency Risk (Revised)'!B17","v":"Danish Krones"},{"$f":"'Schedule XXA'!D15","v":0},{"$f":"'Schedule XXA'!F15","v":0},{"$f":"'Schedule XXA'!H15","v":0},{"$f":"'Schedule XXA'!J15","v":0},{"$f":"'Schedule XXA'!L15","v":0},{"$f":"'Currency Risk (Revised)'!X17","v":0},{"$f":"'Currency Risk (Revised)'!Y17","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B18","v":"Bulgarian Levs"},{"$f":"'Schedule XXA'!D16","v":0},{"$f":"'Schedule XXA'!F16","v":0},{"$f":"'Schedule XXA'!H16","v":0},{"$f":"'Schedule XXA'!J16","v":0},{"$f":"'Schedule XXA'!L16","v":0},{"$f":"'Currency Risk (Revised)'!X18","v":0},{"$f":"'Currency Risk (Revised)'!Y18","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B19","v":"West African CFA Francs"},{"$f":"'Schedule XXA'!D17","v":0},{"$f":"'Schedule XXA'!F17","v":0},{"$f":"'Schedule XXA'!H17","v":0},{"$f":"'Schedule XXA'!J17","v":0},{"$f":"'Schedule XXA'!L17","v":0},{"$f":"'Currency Risk (Revised)'!X19","v":0},{"$f":"'Currency Risk (Revised)'!Y19","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B20","v":"Central African CFA Francs"},{"$f":"'Schedule XXA'!D18","v":0},{"$f":"'Schedule XXA'!F18","v":0},{"$f":"'Schedule XXA'!H18","v":0},{"$f":"'Schedule XXA'!J18","v":0},{"$f":"'Schedule XXA'!L18","v":0},{"$f":"'Currency Risk (Revised)'!X20","v":0},{"$f":"'Currency Risk (Revised)'!Y20","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B21","v":"Comorian Francs"},{"$f":"'Schedule XXA'!D19","v":0},{"$f":"'Schedule XXA'!F19","v":0},{"$f":"'Schedule XXA'!H19","v":0},{"$f":"'Schedule XXA'!J19","v":0},{"$f":"'Schedule XXA'!L19","v":0},{"$f":"'Currency Risk (Revised)'!X21","v":0},{"$f":"'Currency Risk (Revised)'!Y21","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B22","v":"GBP"},{"$f":"'Schedule XXA'!D20","v":0},{"$f":"'Schedule XXA'!F20","v":0},{"$f":"'Schedule XXA'!H20","v":0},{"$f":"'Schedule XXA'!J20","v":0},{"$f":"'Schedule XXA'!L20","v":0},{"$f":"'Currency Risk (Revised)'!X22","v":0},{"$f":"'Currency Risk (Revised)'!Y22","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B23","v":"CAD$"},{"$f":"'Schedule XXA'!D21","v":0},{"$f":"'Schedule XXA'!F21","v":0},{"$f":"'Schedule XXA'!H21","v":0},{"$f":"'Schedule XXA'!J21","v":0},{"$f":"'Schedule XXA'!L21","v":0},{"$f":"'Currency Risk (Revised)'!X23","v":0},{"$f":"'Currency Risk (Revised)'!Y23","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B24","v":"YEN"},{"$f":"'Schedule XXA'!D22","v":0},{"$f":"'Schedule XXA'!F22","v":0},{"$f":"'Schedule XXA'!H22","v":0},{"$f":"'Schedule XXA'!J22","v":0},{"$f":"'Schedule XXA'!L22","v":0},{"$f":"'Currency Risk (Revised)'!X24","v":0},{"$f":"'Currency Risk (Revised)'!Y24","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B25","v":"Other currency 1"},{"$f":"'Schedule XXA'!D23","v":0},{"$f":"'Schedule XXA'!F23","v":0},{"$f":"'Schedule XXA'!H23","v":0},{"$f":"'Schedule XXA'!J23","v":0},{"$f":"'Schedule XXA'!L23","v":0},{"$f":"'Currency Risk (Revised)'!X25","v":0},{"$f":"'Currency Risk (Revised)'!Y25","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B26","v":"Other currency 2"},{"$f":"'Schedule XXA'!D24","v":0},{"$f":"'Schedule XXA'!F24","v":0},{"$f":"'Schedule XXA'!H24","v":0},{"$f":"'Schedule XXA'!J24","v":0},{"$f":"'Schedule XXA'!L24","v":0},{"$f":"'Currency Risk (Revised)'!X26","v":0},{"$f":"'Currency Risk (Revised)'!Y26","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B27","v":"Other currency 3"},{"$f":"'Schedule XXA'!D25","v":0},{"$f":"'Schedule XXA'!F25","v":0},{"$f":"'Schedule XXA'!H25","v":0},{"$f":"'Schedule XXA'!J25","v":0},{"$f":"'Schedule XXA'!L25","v":0},{"$f":"'Currency Risk (Revised)'!X27","v":0},{"$f":"'Currency Risk (Revised)'!Y27","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B28","v":"Other currency 4"},{"$f":"'Schedule XXA'!D26","v":0},{"$f":"'Schedule XXA'!F26","v":0},{"$f":"'Schedule XXA'!H26","v":0},{"$f":"'Schedule XXA'!J26","v":0},{"$f":"'Schedule XXA'!L26","v":0},{"$f":"'Currency Risk (Revised)'!X28","v":0},{"$f":"'Currency Risk (Revised)'!Y28","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B29","v":"Other currency 5"},{"$f":"'Schedule XXA'!D27","v":0},{"$f":"'Schedule XXA'!F27","v":0},{"$f":"'Schedule XXA'!H27","v":0},{"$f":"'Schedule XXA'!J27","v":0},{"$f":"'Schedule XXA'!L27","v":0},{"$f":"'Currency Risk (Revised)'!X29","v":0},{"$f":"'Currency Risk (Revised)'!Y29","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B30","v":"Other currency 6"},{"$f":"'Schedule XXA'!D28","v":0},{"$f":"'Schedule XXA'!F28","v":0},{"$f":"'Schedule XXA'!H28","v":0},{"$f":"'Schedule XXA'!J28","v":0},{"$f":"'Schedule XXA'!L28","v":0},{"$f":"'Currency Risk (Revised)'!X30","v":0},{"$f":"'Currency Risk (Revised)'!Y30","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B31","v":"Other currency 7"},{"$f":"'Schedule XXA'!D29","v":0},{"$f":"'Schedule XXA'!F29","v":0},{"$f":"'Schedule XXA'!H29","v":0},{"$f":"'Schedule XXA'!J29","v":0},{"$f":"'Schedule XXA'!L29","v":0},{"$f":"'Currency Risk (Revised)'!X31","v":0},{"$f":"'Currency Risk (Revised)'!Y31","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B32","v":"Other currency 8"},{"$f":"'Schedule XXA'!D30","v":0},{"$f":"'Schedule XXA'!F30","v":0},{"$f":"'Schedule XXA'!H30","v":0},{"$f":"'Schedule XXA'!J30","v":0},{"$f":"'Schedule XXA'!L30","v":0},{"$f":"'Currency Risk (Revised)'!X32","v":0},{"$f":"'Currency Risk (Revised)'!Y32","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B33","v":"Other currency 9"},{"$f":"'Schedule XXA'!D31","v":0},{"$f":"'Schedule XXA'!F31","v":0},{"$f":"'Schedule XXA'!H31","v":0},{"$f":"'Schedule XXA'!J31","v":0},{"$f":"'Schedule XXA'!L31","v":0},{"$f":"'Currency Risk (Revised)'!X33","v":0},{"$f":"'Currency Risk (Revised)'!Y33","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B34","v":"Other currency 10"},{"$f":"'Schedule XXA'!D32","v":0},{"$f":"'Schedule XXA'!F32","v":0},{"$f":"'Schedule XXA'!H32","v":0},{"$f":"'Schedule XXA'!J32","v":0},{"$f":"'Schedule XXA'!L32","v":0},{"$f":"'Currency Risk (Revised)'!X34","v":0},{"$f":"'Currency Risk (Revised)'!Y34","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B36","v":"Total"},{"$f":"SUM(C314:C336)","v":0},{"$f":"SUM(D314:D336)","v":0},{"$f":"SUM(E314:E336)","v":0},{"$f":"SUM(F314:F336)","v":0},{"$f":"SUM(G314:G336)","v":0},{"$f":"SUM(H314:H336)","v":0},0,null,null,{"$f":"SUM(L314:L336)","v":0},null,null,{"$f":"SUM(O314:O336)","v":0},null,null,{"$f":"SUM(R314:R336)","v":0}]
[]
[null,null,null,null,null,null,null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action"]
[]
[null,"CURRENCY RISK",null,null,null,null,null,{"$f":"IF(SUM(H314:H336)>=0,SUM(H314:H336),0)","v":0},{"$f":"IF(SUM(I314:I336)>=0,SUM(I314:I336),0)","v":0},null,{"$f":"IF(SUM(L314:L336)>=0,SUM(L314:L336),0)","v":0},{"$f":"I341","v":0},null,{"$f":"IF(SUM(O314:O336)>=0,SUM(O314:O336),0)","v":0},{"$f":"I341","v":0},null,{"$f":"IF(SUM(R314:R336)>=0,SUM(R314:R336),0)","v":0},{"$f":"+IF(AND(L341=\"\",O341=\"\"),\"\",L341*(1-$R$6)+O341*$R$6)","v":0}]
[]
[null,"CONCENTRATION RISK",null,null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,"EXPOSURE","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"ASSET TYPE",null,null,null,null,"VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(a) Cash and Cash Equivalents"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D10","v":0},{"$f":"+'Fixed Income Investments'!E83","v":0},{"$f":"IF(G348<0,0,G348*H348)","v":0},null,null,{"$f":"MAX(0,IF(K348=\"\",H348*G348,G348*K348))","v":0},null,null,{"$f":"MAX(0,IF(N348=\"\",H348*G348,G348*N348))","v":0},null,{"$f":"+IF(AND(K348=\"\",N348=\"\"),\"\",K348*(1-$R$6)+N348*$R$6)","v":""},{"$f":"MAX(0,IF(Q348=\"\",H348*G348,G348*Q348))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D11","v":0},{"$f":"+'Fixed Income Investments'!E84","v":1E-3},{"$f":"IF(G349<0,0,G349*H349)","v":0},null,null,{"$f":"MAX(0,IF(K349=\"\",H349*G349,G349*K349))","v":0},null,null,{"$f":"MAX(0,IF(N349=\"\",H349*G349,G349*N349))","v":0},null,"",{"$f":"MAX(0,IF(Q349=\"\",H349*G349,G349*Q349))","v":0}]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D12","v":0},{"$f":"+'Fixed Income Investments'!E85","v":2E-3},{"$f":"IF(G350<0,0,G350*H350)","v":0},null,null,{"$f":"MAX(0,IF(K350=\"\",H350*G350,G350*K350))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D13","v":0},{"$f":"+'Fixed Income Investments'!E86","v":3.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D14","v":0},{"$f":"+'Fixed Income Investments'!E87","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D15","v":0},{"$f":"+'Fixed Income Investments'!E88","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D16","v":0},{"$f":"+'Fixed Income Investments'!E89","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D17","v":0},{"$f":"+'Fixed Income Investments'!E90","v":0.06},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D18","v":0},{"$f":"+'Fixed Income Investments'!E91","v":0.09},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(a)  SUBTOTAL - CASH AND CASH EQUIVALENTS",null,null,null,null,{"$f":"SUM(G348:G356)","v":0},null,{"$f":"SUM(I348:I356)","v":0},null,null,{"$f":"SUM(L348:L356)","v":0},null,null,{"$f":"SUM(O348:O356)","v":0},null,null,{"$f":"SUM(R348:R356)","v":0}]
[]
[null,"(b) Corporate & Sovereign Bonds"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D23","v":0},{"$f":"+H15","v":0},{"$f":"IF(G361<0,0,G361*H361)","v":0},null,null,{"$f":"MAX(0,IF(K361=\"\",H361*G361,G361*K361))","v":0},null,null,{"$f":"MAX(0,IF(N361=\"\",H361*G361,G361*N361))","v":0},null,{"$f":"+IF(AND(K361=\"\",N361=\"\"),\"\",K361*(1-$R$6)+N361*$R$6)","v":""},{"$f":"MAX(0,IF(Q361=\"\",H361*G361,G361*Q361))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D24","v":0},4.0000000000000001E-3,0,null,null,{"$f":"MAX(0,IF(K362=\"\",H362*G362,G362*K362))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D25","v":0},8.0000000000000002E-3,0,null,null,{"$f":"MAX(0,IF(K363=\"\",H363*G363,G363*K363))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D26","v":0},1.4999999999999999E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D27","v":0},0.03,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D28","v":0},0.08,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D29","v":0},0.15,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D30","v":0},0.26300000000000001,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D31","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(b)  SUBTOTAL - CORPORATE & SOVEREIGN BONDS",null,null,null,null,{"$f":"SUM(G361:G369)","v":0},null,{"$f":"SUM(I361:I369)","v":0},null,null,{"$f":"SUM(L361:L369)","v":0},null,null,{"$f":"SUM(O361:O369)","v":0},null,null,{"$f":"SUM(R361:R369)","v":0}]
[]
[null,"(c) Residential Mortage-Backed Securities"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D36","v":0},0,{"$f":"IF(G374<0,0,G374*H374)","v":0},null,null,{"$f":"MAX(0,IF(K374=\"\",H374*G374,G374*K374))","v":0},null,null,{"$f":"MAX(0,IF(N374=\"\",H374*G374,G374*N374))","v":0},null,{"$f":"+IF(AND(K374=\"\",N374=\"\"),\"\",K374*(1-$R$6)+N374*$R$6)","v":""},{"$f":"MAX(0,IF(Q374=\"\",H374*G374,G374*Q374))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D37","v":0},{"$f":"+H30","v":6.0000000000000001E-3},0,null,null,{"$f":"MAX(0,IF(K375=\"\",H375*G375,G375*K375))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D38","v":0},1.2E-2,0,null,null,{"$f":"MAX(0,IF(K376=\"\",H376*G376,G376*K376))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D39","v":0},0.02,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D40","v":0},0.04,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D41","v":0},0.11,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D42","v":0},0.25,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D43","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D44","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(c)  SUBTOTAL - RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,null,{"$f":"SUM(G374:G382)","v":0},null,{"$f":"SUM(I374:I382)","v":0},null,null,{"$f":"SUM(L374:L382)","v":0},null,null,{"$f":"SUM(O374:O382)","v":0},null,null,{"$f":"SUM(R374:R382)","v":0}]
[]
[null,"(d) Commercial Mortgage-Backed Securities / Asset-Backed Securities"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D49","v":0},0,{"$f":"IF(G387<0,0,G387*H387)","v":0},null,null,{"$f":"MAX(0,IF(K387=\"\",H387*G387,G387*K387))","v":0},null,null,{"$f":"MAX(0,IF(N387=\"\",H387*G387,G387*N387))","v":0},null,{"$f":"+IF(AND(K387=\"\",N387=\"\"),\"\",K387*(1-$R$6)+N387*$R$6)","v":""},{"$f":"MAX(0,IF(Q387=\"\",H387*G387,G387*Q387))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D50","v":0},{"$f":"+H44","v":5.0000000000000001E-3},0,null,null,{"$f":"MAX(0,IF(K388=\"\",H388*G388,G388*K388))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D51","v":0},0.01,0,null,null,{"$f":"MAX(0,IF(K389=\"\",H389*G389,G389*K389))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D52","v":0},1.7999999999999999E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D53","v":0},3.5000000000000003E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D54","v":0},0.1,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D55","v":0},0.2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D56","v":0},0.3,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D57","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(d)  SUBTOTAL - COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,null,null,null,{"$f":"SUM(G387:G395)","v":0},null,{"$f":"SUM(I387:I395)","v":0},null,null,{"$f":"SUM(L387:L395)","v":0},null,null,{"$f":"SUM(O387:O395)","v":0},null,null,{"$f":"SUM(R387:R395)","v":0}]
[]
[null,"(e) Bond Mutual Funds"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D62","v":0},{"$f":"+H58","v":0},{"$f":"IF(G400<0,0,G400*H400)","v":0},null,null,{"$f":"MAX(0,IF(K400=\"\",H400*G400,G400*K400))","v":0},null,null,{"$f":"MAX(0,IF(N400=\"\",H400*G400,G400*N400))","v":0},null,{"$f":"+IF(AND(K400=\"\",N400=\"\"),\"\",K400*(1-$R$6)+N400*$R$6)","v":""},{"$f":"MAX(0,IF(Q400=\"\",H400*G400,G400*Q400))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D63","v":0},4.0000000000000001E-3,0,null,null,{"$f":"MAX(0,IF(K401=\"\",H401*G401,G401*K401))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D64","v":0},8.0000000000000002E-3,0,null,null,{"$f":"MAX(0,IF(K402=\"\",H402*G402,G402*K402))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D65","v":0},1.4999999999999999E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D66","v":0},0.03,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D67","v":0},0.08,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D68","v":0},0.15,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D69","v":0},0.26300000000000001,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D70","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(e)  SUBTOTAL - BOND MUTUAL FUNDS",null,null,null,null,{"$f":"SUM(G400:G408)","v":0},null,{"$f":"SUM(I400:I408)","v":0},null,null,{"$f":"SUM(L400:L408)","v":0},null,null,{"$f":"SUM(O400:O408)","v":0},null,null,{"$f":"SUM(R400:R408)","v":0}]
[]
[null,"(f) Preferred Shares"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D75","v":0},{"$f":"+'Concentration Risk'!E75","v":0},{"$f":"IF(G413<0,0,G413*H413)","v":0},null,null,{"$f":"MAX(0,IF(K413=\"\",H413*G413,G413*K413))","v":0},null,null,{"$f":"MAX(0,IF(N413=\"\",H413*G413,G413*N413))","v":0},null,{"$f":"+IF(AND(K413=\"\",N413=\"\"),\"\",K413*(1-$R$6)+N413*$R$6)","v":""},{"$f":"MAX(0,IF(Q413=\"\",H413*G413,G413*Q413))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D76","v":0},{"$f":"+'Concentration Risk'!E76","v":6.0000000000000001E-3},{"$f":"IF(G414<0,0,G414*H414)","v":0},null,null,{"$f":"MAX(0,IF(K414=\"\",H414*G414,G414*K414))","v":0},null,null,0,null,"",{"$f":"MAX(0,IF(Q414=\"\",H414*G414,G414*Q414))","v":0}]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D77","v":0},{"$f":"+'Concentration Risk'!E77","v":1.2E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D78","v":0},{"$f":"+'Concentration Risk'!E78","v":0.02},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D79","v":0},{"$f":"+'Concentration Risk'!E79","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D80","v":0},{"$f":"+'Concentration Risk'!E80","v":0.11},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D81","v":0},{"$f":"+'Concentration Risk'!E81","v":0.25},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D82","v":0},{"$f":"+'Concentration Risk'!E82","v":0.35},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D83","v":0},{"$f":"+'Concentration Risk'!E83","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(f)  SUBTOTAL - PREFERRED SHARES",null,null,null,null,{"$f":"SUM(G413:G421)","v":0},null,{"$f":"SUM(I413:I421)","v":0},null,null,{"$f":"SUM(L413:L421)","v":0},null,null,{"$f":"SUM(O413:O421)","v":0},null,null,{"$f":"SUM(R413:R421)","v":0}]
[]
[null,"(g) Mortgage Loans"]
[null,"Insured/Guaranteed Mortgages",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D88","v":0},{"$f":"+'Concentration Risk'!E88","v":3.0000000000000001E-3},{"$f":"IF(G426<0,0,G426*H426)","v":0},null,null,{"$f":"MAX(0,IF(K426=\"\",H426*G426,G426*K426))","v":0},null,null,{"$f":"MAX(0,IF(N426=\"\",H426*G426,G426*N426))","v":0},null,{"$f":"+IF(AND(K426=\"\",N426=\"\"),\"\",K426*(1-$R$6)+N426*$R$6)","v":""},{"$f":"MAX(0,IF(Q426=\"\",H426*G426,G426*Q426))","v":0}]
[null,"Other Commercial and Farm Mortgages",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D89","v":0},{"$f":"+'Concentration Risk'!E89","v":0.05},{"$f":"IF(G427<0,0,G427*H427)","v":0},null,null,{"$f":"MAX(0,IF(K427=\"\",H427*G427,G427*K427))","v":0},null,null,{"$f":"MAX(0,IF(N427=\"\",H427*G427,G427*N427))","v":0},null,{"$f":"+IF(AND(K427=\"\",N427=\"\"),\"\",K427*(1-$R$6)+N427*$R$6)","v":""},0]
[null,"Other Residential Mortgages",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D90","v":0},{"$f":"+'Concentration Risk'!E90","v":1.4999999999999999E-2},{"$f":"IF(G428<0,0,G428*H428)","v":0},null,null,{"$f":"MAX(0,IF(K428=\"\",H428*G428,G428*K428))","v":0},null,null,{"$f":"MAX(0,IF(N428=\"\",H428*G428,G428*N428))","v":0},null,{"$f":"+IF(AND(K428=\"\",N428=\"\"),\"\",K428*(1-$R$6)+N428*$R$6)","v":""},0]
[null,"Mortgages Not In Good Standing",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D91","v":0},{"$f":"+'Concentration Risk'!E91","v":0.25},{"$f":"IF(G429<0,0,G429*H429)","v":0},null,null,{"$f":"MAX(0,IF(K429=\"\",H429*G429,G429*K429))","v":0},null,null,{"$f":"MAX(0,IF(N429=\"\",H429*G429,G429*N429))","v":0},null,{"$f":"+IF(AND(K429=\"\",N429=\"\"),\"\",K429*(1-$R$6)+N429*$R$6)","v":""},0]
[]
[null,"(g)  SUBTOTAL - Mortgage Loans",null,null,null,null,{"$f":"SUM(G425:G429)","v":0},null,{"$f":"SUM(I425:I429)","v":0},null,null,{"$f":"SUM(L425:L429)","v":0},null,null,{"$f":"SUM(O425:O429)","v":0},null,null,{"$f":"SUM(R425:R429)","v":0}]
[]
[null,"(h) Other Asset Classes"]
[null,"Infrastructure (Non-affiliate holdings, non-duration based)",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D96","v":0},{"$f":"'Concentration Risk (Revised)'!E96","v":0.25},{"$f":"IF(G434<0,0,G434*H434)","v":0},null,null,{"$f":"MAX(0,IF(K434=\"\",H434*G434,G434*K434))","v":0},null,null,{"$f":"MAX(0,IF(N434=\"\",H434*G434,G434*N434))","v":0},null,{"$f":"+IF(AND(K434=\"\",N434=\"\"),\"\",K434*(1-$R$6)+N434*$R$6)","v":""},{"$f":"MAX(0,IF(Q434=\"\",H434*G434,G434*Q434))","v":0}]
[null,"Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D97","v":0},{"$f":"'Concentration Risk (Revised)'!E97","v":0.35},0,null,null,0,null,null,0,null,"",0]
[null,"Other Equities",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D98","v":0},{"$f":"'Concentration Risk (Revised)'!E98","v":0.45},0,null,null,0,null,null,0,null,"",0]
[null,"Strategic Holdings",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D99","v":0},{"$f":"'Concentration Risk (Revised)'!E99","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Duration Based",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D100","v":0},{"$f":"'Concentration Risk (Revised)'!E100","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Letters of Credit",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D101","v":0},{"$f":"'Concentration Risk (Revised)'!E101","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Advances to Affiliates - ",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D102","v":0},{"$f":"+'Concentration Risk'!E103","v":0.05},0,null,null,0,null,null,0,null,"",0]
[null,"Policy Loans",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D103","v":0},{"$f":"+'Concentration Risk'!E104","v":0},0,null,null,0,null,null,0,null,"",0]
[null,"Equity Real Estate 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D104","v":0},{"$f":"+'Concentration Risk'!E105","v":0.1},0,null,null,0,null,null,0,null,"",0]
[null,"Equity Real Estate 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D105","v":0},{"$f":"+'Concentration Risk'!E106","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Collateral Loans",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D106","v":0},{"$f":"+'Concentration Risk'!E107","v":0.05},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(h)  SUBTOTAL - OTHER ASSET CLASSES",null,null,null,null,{"$f":"SUM(G434:G445)","v":0},null,{"$f":"SUM(I434:I445)","v":0},null,null,{"$f":"SUM(L434:L445)","v":0},null,null,{"$f":"SUM(O434:O445)","v":0},null,null,{"$f":"SUM(R434:R445)","v":0}]
[]
[null,"(i) Grandfathered - Other Asset Classes"]
[null,"Grandfathered - Common Stock and Mutual Funds",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D111","v":0},{"$f":"'Concentration Risk (Revised)'!E111","v":0.14399999999999999},{"$f":"IF(G449<0,0,G449*H449)","v":0},null,null,{"$f":"MAX(0,IF(K449=\"\",H449*G449,G449*K449))","v":0},null,null,{"$f":"MAX(0,IF(N449=\"\",H449*G449,G449*N449))","v":0},null,{"$f":"+IF(AND(K449=\"\",N449=\"\"),\"\",K449*(1-$R$6)+N449*$R$6)","v":""},{"$f":"MAX(0,IF(Q449=\"\",H449*G449,G449*Q449))","v":0}]
[null,"Grandfathered - Other Investments",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D112","v":0},{"$f":"'Concentration Risk (Revised)'!E112","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Investment in Affiliates – Unregulated entities that conduct ancillary services",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D113","v":0},{"$f":"'Concentration Risk (Revised)'!E113","v":0.05},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Investment in Affiliates - Unregulated non-financial operating entities",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D114","v":0},{"$f":"'Concentration Risk (Revised)'!E114","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Investment in Affiliates - Unregulated financial operating entities",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D115","v":0},{"$f":"'Concentration Risk (Revised)'!E115","v":0.55000000000000004},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Investment in Affiliates - Regulated non-insurance financial operating entities",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D116","v":0},{"$f":"'Concentration Risk (Revised)'!E116","v":0.55000000000000004},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Investment in Affiliates - Regulated insurance financial operating entities",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D117","v":0},{"$f":"'Concentration Risk (Revised)'!E117","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Real Estate: Occupied by company",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D118","v":0},{"$f":"'Concentration Risk (Revised)'!E118","v":0.1},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Real Estate: Other properties",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D119","v":0},{"$f":"'Concentration Risk (Revised)'!E119","v":0.2},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(h)  SUBTOTAL - OTHER ASSET CLASSES",null,null,null,null,{"$f":"SUM(G449:G458)","v":0},null,{"$f":"SUM(I449:I458)","v":0},null,null,{"$f":"SUM(L449:L458)","v":0},null,null,{"$f":"SUM(O449:O458)","v":0},null,null,{"$f":"SUM(R449:R458)","v":0}]
[]
[null,"TOTAL CONCENTRATION RISK",null,null,null,null,{"$f":"G358+G371+G384+G397+G410+G423+G431+G446+G459","v":0},null,{"$f":"I358+I371+I384+I397+I410+I423+I431+I446+I459","v":0},null,null,{"$f":"L358+L371+L384+L397+L410+L423+L431+L446+L459","v":0},null,null,{"$f":"O358+O371+O384+O397+O410+O423+O431+O446+O459","v":0},null,null,{"$f":"R358+R371+R384+R397+R410+R423+R431+R446+R459","v":0}]
[]
[null,null,null,null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,null,null,null,"ASSET","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"CREDIT RISK",null,null,null,null,"VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(a)  Accounts and Premiums Receivable",null,null,null,null,"(1) ","(2)","(1) x (2)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)"]
[]
[null,"In Course of Collection",null,null,null,null,{"$f":"'Form 1EBS'!F61","v":0},{"$f":"'Credit Risk (Revised)'!G11","v":0.05},{"$f":"IF(G469<0,0,G469*H469)","v":0},null,null,{"$f":"MAX(0,IF(K469=\"\",H469*G469,G469*K469))","v":0},null,null,{"$f":"MAX(0,IF(N469=\"\",H469*G469,G469*N469))","v":0},null,{"$f":"+IF(AND(K469=\"\",N469=\"\"),\"\",K469*(1-$R$6)+N469*$R$6)","v":""},{"$f":"MAX(0,IF(Q469=\"\",H469*G469,G469*Q469))","v":0}]
[null,"Deferred - Not Yet Due",null,null,null,null,{"$f":"'Form 1'!F66","v":0},{"$f":"'Credit Risk (Revised)'!G12","v":0.05},{"$f":"IF(G470<0,0,G470*H470)","v":0},null,null,{"$f":"MAX(0,IF(K470=\"\",H470*G470,G470*K470))","v":0},null,null,{"$f":"MAX(0,IF(N470=\"\",H470*G470,G470*N470))","v":0},null,{"$f":"+IF(AND(K470=\"\",N470=\"\"),\"\",K470*(1-$R$6)+N470*$R$6)","v":""},{"$f":"MAX(0,IF(Q470=\"\",H470*G470,G470*Q470))","v":0}]
[null,"Receivables from retrocessional contracts Less: Collateralized Balances",null,null,null,null,{"$f":"'Form 1EBS'!F62-'Form 1EBS'!F225","v":0},{"$f":"'Credit Risk (Revised)'!G13","v":0.1},{"$f":"(G471*H471)","v":0},null,null,{"$f":"IF(K471=\"\",H471*G471,G471*K471)","v":0},null,null,{"$f":"IF(N471=\"\",H471*G471,G471*N471)","v":0},null,{"$f":"+IF(AND(K471=\"\",N471=\"\"),\"\",K471*(1-$R$6)+N471*$R$6)","v":""},{"$f":"IF(Q471=\"\",H471*G471,G471*Q471)","v":0}]
[]
[null,"(a)  SUBTOTAL - ACCOUNTS AND PREMIUMS RECEIVABLE",null,null,null,null,{"$f":"SUM(G469:G471)","v":0},null,{"$f":"IF(SUM(I469:I471)>=0,SUM(I469:I471),0)","v":0},null,null,{"$f":"IF(SUM(L469:L471)>=0,SUM(L469:L471),0)","v":0},null,null,{"$f":"IF(SUM(O469:O471)>=0,SUM(O469:O471),0)","v":0},null,null,{"$f":"IF(SUM(R469:R471)>=0,SUM(R469:R471),0)","v":0}]
[]
[null,"(b)  All Other Receivables"]
[]
[null,"Accrued Investment Income",null,null,null,null,{"$f":"'Form 1EBS'!F41","v":0},{"$f":"'Credit Risk (Revised)'!G19","v":0.05},{"$f":"IF(G477<0,0,G477*H477)","v":0},null,null,{"$f":"MAX(0,IF(K477=\"\",H477*G477,G477*K477))","v":0},null,null,{"$f":"MAX(0,IF(N477=\"\",H477*G477,G477*N477))","v":0},null,{"$f":"+IF(AND(K477=\"\",N477=\"\"),\"\",K477*(1-$R$6)+N477*$R$6)","v":""},{"$f":"MAX(0,IF(Q477=\"\",H477*G477,G477*Q477))","v":0}]
[null,"Advances to Affiliates",null,null,null,null,{"$f":"'Form 1EBS'!F58","v":0},{"$f":"'Credit Risk (Revised)'!G20","v":2.5000000000000001E-2},{"$f":"IF(G478<0,0,G478*H478)","v":0},null,null,{"$f":"MAX(0,IF(K478=\"\",H478*G478,G478*K478))","v":0},null,null,{"$f":"MAX(0,IF(N478=\"\",H478*G478,G478*N478))","v":0},null,{"$f":"+IF(AND(K478=\"\",N478=\"\"),\"\",K478*(1-$R$6)+N478*$R$6)","v":""},0]
[null,"Balances receivable on sale of investments",null,null,null,null,{"$f":"'Form 1EBS'!F83","v":0},{"$f":"'Credit Risk (Revised)'!G22","v":2.5000000000000001E-2},{"$f":"IF(G479<0,0,G479*H479)","v":0},null,null,{"$f":"MAX(0,IF(K479=\"\",H479*G479,G479*K479))","v":0},null,null,{"$f":"MAX(0,IF(N479=\"\",H479*G479,G479*N479))","v":0},null,{"$f":"+IF(AND(K479=\"\",N479=\"\"),\"\",K479*(1-$R$6)+N479*$R$6)","v":""},0]
[]
[null,"(b)  SUBTOTAL - ALL OTHER RECEIVABLES",null,null,null,null,{"$f":"SUM(G477:G479)","v":0},null,{"$f":"IF(SUM(I477:I479)>=0,SUM(I477:I479),0)","v":0},null,null,{"$f":"IF(SUM(L477:L479)>=0,SUM(L477:L479),0)","v":0},null,null,{"$f":"IF(SUM(O477:O479)>=0,SUM(O477:O479),0)","v":0},null,null,{"$f":"IF(SUM(R477:R479)>=0,SUM(R477:R479),0)","v":0}]
[]
[null,"(c)(i) Particulars of Reinsurance Balances For Current Year By BSCR Rating"]
[]
[null,"BSCR Rating 0 (Domestic Affiliates)",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R84","v":0},{"$f":"'Credit Risk (Revised)'!G28","v":0},{"$f":"IF(G485<0,0,G485*H485)","v":0},null,null,{"$f":"MAX(0,IF(K485=\"\",H485*G485,G485*K485))","v":0},null,null,{"$f":"MAX(0,IF(N485=\"\",H485*G485,G485*N485))","v":0},null,{"$f":"+IF(AND(K485=\"\",N485=\"\"),\"\",K485*(1-$R$6)+N485*$R$6)","v":""},{"$f":"MAX(0,IF(Q485=\"\",H485*G485,G485*Q485))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R85","v":0},{"$f":"'Credit Risk (Revised)'!G29","v":7.0000000000000001E-3},{"$f":"IF(G486<0,0,G486*H486)","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R86","v":0},{"$f":"'Credit Risk (Revised)'!G30","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R87","v":0},{"$f":"'Credit Risk (Revised)'!G31","v":3.5000000000000003E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R88","v":0},{"$f":"'Credit Risk (Revised)'!G32","v":7.0000000000000007E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R89","v":0},{"$f":"'Credit Risk (Revised)'!G33","v":0.12},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R90","v":0},{"$f":"'Credit Risk (Revised)'!G34","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R91","v":0},{"$f":"'Credit Risk (Revised)'!G35","v":0.27},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R92","v":0},{"$f":"'Credit Risk (Revised)'!G36","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G485:G494)","v":0},null,{"$f":"SUM(I485:I494)","v":0},null,null,{"$f":"SUM(L485:L494)","v":0},null,null,{"$f":"SUM(O485:O494)","v":0},null,null,{"$f":"SUM(R485:R494)","v":0}]
[]
[null,"Diversification Adjustment at 40%",null,null,null,null,null,null,{"$f":"SUM(I485:I493)*-('Schedule XVIII (EBS)'!R101)","v":0},null,null,{"$f":"SUM(L485:L493)*-('Schedule XVIII (EBS)'!R101)","v":0},null,null,{"$f":"SUM(O485:O493)*-('Schedule XVIII (EBS)'!$R$101)","v":0},null,null,{"$f":"SUM(R485:R493)*-('Schedule XVIII (EBS)'!$R$101)","v":0}]
[]
[null,"(c)(i)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES BY BSCR RATING",null,null,null,null,{"$f":"+G495","v":0},null,{"$f":"IF(SUM(I485:I493,I497)>=0,SUM(I485:I493,I497),0)","v":0},null,null,{"$f":"IF(SUM(L485:L493,L497)>=0,SUM(L485:L493,L497),0)","v":0},null,null,{"$f":"IF(SUM(O485:O493,O497)>=0,SUM(O485:O493,O497),0)","v":0},null,null,{"$f":"IF(SUM(R485:R493,R497)>=0,SUM(R485:R493,R497),0)","v":0}]
[]
[null,"(c)(ii) Particulars of Reinsurance Balances For Future Premium By BSCR Rating"]
[]
[null,"Gross Premium Risk Charge",null,{"$f":"'Premium Risk (Revised)'!Q59","v":0}]
[null,"Net Premium Risk Charge",null,{"$f":"'Premium Risk (Revised)'!N59","v":0}]
[null,"% of Premiums Ceded Risk",null,{"$f":"D503-D504","v":0}]
[]
[null,"BSCR Rating 0 (Domestic Affiliates)",null,{"$f":"IF($G$495<>0, $D$505*G485/$G$495, 0)","v":0},null,null,{"$f":"IF($D$517=0,0,D507/$D$517)","v":0},{"$f":"'Credit Risk (Revised)'!G51","v":0},{"$f":"IF($D$505<0,0,$D$505*G507*H507)","v":0},null,null,{"$f":"MAX(0,IF(K507=\"\",$D$505*G507*H507,$D$505*G507*K507))","v":0},null,null,{"$f":"MAX(0,IF(N507=\"\",$D$505*G507*H507,$D$505*G507*N507))","v":0},null,{"$f":"+IF(AND(K507=\"\",N507=\"\"),\"\",K507*(1-$R$6)+N507*$R$6)","v":""},{"$f":"MAX(0,IF(Q507=\"\",$D$505*G507*H507,$D$56*G507*Q507))","v":0}]
[null,"BSCR Rating 1",null,{"$f":"IF($G$495<>0, $D$505*G486/$G$495, 0)","v":0},null,null,{"$f":"IF($D$517=0,0,D508/$D$517)","v":0},{"$f":"'Credit Risk (Revised)'!G52","v":7.0000000000000001E-3},0,null,null,0,null,null,{"$f":"MAX(0,IF(N508=\"\",$D$505*G508*H508,$D$505*G508*N508))","v":0},null,"",0]
[null,"BSCR Rating 2",null,{"$f":"IF($G$495<>0, $D$505*G487/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G53","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,{"$f":"IF($G$495<>0, $D$505*G488/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G54","v":3.5000000000000003E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,{"$f":"IF($G$495<>0, $D$505*G489/$G$495, D505)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G55","v":7.0000000000000007E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,{"$f":"IF($G$495<>0, $D$505*G490/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G56","v":0.12},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,{"$f":"IF($G$495<>0, $D$505*G491/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G57","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,{"$f":"IF($G$495<>0, $D$505*G492/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G58","v":0.27},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,{"$f":"IF($G$495<>0, $D$505*G493/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G59","v":0.35},0,null,null,0,null,null,{"$f":"MAX(0,IF(N515=\"\",$D$505*G515*H515,$D$505*G515*N515))","v":0},null,"",0]
[]
[null,"Total",null,{"$f":"SUM(D507:D516)","v":0},null,null,{"$f":"SUM(G507:G516)","v":0},null,{"$f":"SUM(I507:I516)","v":0},null,null,{"$f":"SUM(L507:L516)","v":0},null,null,{"$f":"SUM(O507:O516)","v":0},null,null,{"$f":"SUM(R507:R516)","v":0}]
[]
[null,"Diversification Adjustment at 40%",null,null,null,null,null,null,{"$f":"SUM(I507:I515)*-('Schedule XVIII (EBS)'!R101)","v":0},null,null,{"$f":"SUM(L507:L515)*-('Schedule XVIII (EBS)'!R101)","v":0},null,null,{"$f":"SUM(O507:O515)*-('Schedule XVIII (EBS)'!$R$101)","v":0},null,null,{"$f":"SUM(R507:R515)*-('Schedule XVIII (EBS)'!$R$101)","v":0}]
[]
[null,"(c)(ii)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES BY BSCR RATING",null,null,null,null,null,null,{"$f":"IF(SUM(I517:I519)>=0,SUM(I517:I519),0)","v":0},null,null,{"$f":"IF(SUM(L517:L519)>=0,SUM(L517:L519),0)","v":0},null,null,{"$f":"IF(SUM(O517:O519)>=0,SUM(O517:O519),0)","v":0},null,null,{"$f":"IF(SUM(R517:R519)>=0,SUM(R517:R519),0)","v":0}]
[]
[null,"(c)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES BY BSCR RATING (MAX OF (C)(I) AND (C)(II)",null,null,null,null,null,null,{"$f":"MAX(I499,I521)","v":0},null,null,{"$f":"MAX(L499,L521)","v":0},null,null,{"$f":"MAX(O499,O521)","v":0},null,null,{"$f":"MAX(R499,R521)","v":0}]
[]
[null,null,null,"Market Value of Derivatives with Positive Market Value","Market Value of Derivatives with Negative Market Value","Market Value of Collateral, Excluding any overcollateralization","STANDARD","HAIRCUT","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,"CAPITAL","ON","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,null,null,null,null,null,"FACTOR","COLLATERAL","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(d) Counterparty Default Risk for OTC Derivatives"]
[]
[null,"BSCR Rating 0 ",null,{"$f":"'Schedule IIB (EBS)'!D84+'Schedule IIC (EBS)'!D84+'Schedule IID (EBS)'!D84+'Schedule IIE (EBS)'!D84+'Schedule IIF (EBS)'!D84","v":0},{"$f":"'Schedule IIB (EBS)'!F84+'Schedule IIC (EBS)'!F84+'Schedule IID (EBS)'!F84+'Schedule IIE (EBS)'!F84+'Schedule IIF (EBS)'!F84","v":0},{"$f":"'Schedule IIB (EBS)'!H84+'Schedule IIC (EBS)'!H84+'Schedule IID (EBS)'!H84+'Schedule IIE (EBS)'!H84+'Schedule IIF (EBS)'!H84","v":0},{"$f":"'Credit Risk (Revised)'!F72","v":0},{"$f":"'Credit Risk (Revised)'!G72","v":0.03},{"$f":"MAX(0,D531-(1-H531)*MIN(D531,F531))*G531","v":0},null,null,{"$f":"IF(K531=\"\",I531,MAX(0,D531-(1-H531)*MIN(D531,F531))*K531)","v":0},null,null,{"$f":"IF(N531=\"\",I531,MAX(0,D531-(1-H531)*MIN(D531,F531))*N531)","v":0},null,{"$f":"+IF(AND(K531=\"\",N531=\"\"),\"\",K531*(1-$R$6)+N531*$R$6)","v":""},{"$f":"IF(Q531=\"\",I531,MAX(0,D531-(1-H531)*MIN(D531,F531))*Q531)","v":0}]
[null,"BSCR Rating 1",null,{"$f":"'Schedule IIB (EBS)'!D85+'Schedule IIC (EBS)'!D85+'Schedule IID (EBS)'!D85+'Schedule IIE (EBS)'!D85+'Schedule IIF (EBS)'!D85","v":0},{"$f":"'Schedule IIB (EBS)'!F85+'Schedule IIC (EBS)'!F85+'Schedule IID (EBS)'!F85+'Schedule IIE (EBS)'!F85+'Schedule IIF (EBS)'!F85","v":0},{"$f":"'Schedule IIB (EBS)'!H85+'Schedule IIC (EBS)'!H85+'Schedule IID (EBS)'!H85+'Schedule IIE (EBS)'!H85+'Schedule IIF (EBS)'!H85","v":0},{"$f":"'Credit Risk (Revised)'!F73","v":4.0000000000000001E-3},{"$f":"'Credit Risk (Revised)'!G73","v":0.03},{"$f":"MAX(0,D532-(1-H532)*MIN(D532,F532))*G532","v":0},null,null,{"$f":"IF(K532=\"\",I532,MAX(0,D532-(1-H532)*MIN(D532,F532))*K532)","v":0},null,null,{"$f":"IF(N532=\"\",I532,MAX(0,D532-(1-H532)*MIN(D532,F532))*N532)","v":0},null,"",{"$f":"IF(Q532=\"\",I532,MAX(0,D532-(1-H532)*MIN(D532,F532))*Q532)","v":0}]
[null,"BSCR Rating 2",null,{"$f":"'Schedule IIB (EBS)'!D86+'Schedule IIC (EBS)'!D86+'Schedule IID (EBS)'!D86+'Schedule IIE (EBS)'!D86+'Schedule IIF (EBS)'!D86","v":0},{"$f":"'Schedule IIB (EBS)'!F86+'Schedule IIC (EBS)'!F86+'Schedule IID (EBS)'!F86+'Schedule IIE (EBS)'!F86+'Schedule IIF (EBS)'!F86","v":0},{"$f":"'Schedule IIB (EBS)'!H86+'Schedule IIC (EBS)'!H86+'Schedule IID (EBS)'!H86+'Schedule IIE (EBS)'!H86+'Schedule IIF (EBS)'!H86","v":0},{"$f":"'Credit Risk (Revised)'!F74","v":8.0000000000000002E-3},{"$f":"'Credit Risk (Revised)'!G74","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,{"$f":"'Schedule IIB (EBS)'!D87+'Schedule IIC (EBS)'!D87+'Schedule IID (EBS)'!D87+'Schedule IIE (EBS)'!D87+'Schedule IIF (EBS)'!D87","v":0},{"$f":"'Schedule IIB (EBS)'!F87+'Schedule IIC (EBS)'!F87+'Schedule IID (EBS)'!F87+'Schedule IIE (EBS)'!F87+'Schedule IIF (EBS)'!F87","v":0},{"$f":"'Schedule IIB (EBS)'!H87+'Schedule IIC (EBS)'!H87+'Schedule IID (EBS)'!H87+'Schedule IIE (EBS)'!H87+'Schedule IIF (EBS)'!H87","v":0},{"$f":"'Credit Risk (Revised)'!F75","v":1.4999999999999999E-2},{"$f":"'Credit Risk (Revised)'!G75","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,{"$f":"'Schedule IIB (EBS)'!D88+'Schedule IIC (EBS)'!D88+'Schedule IID (EBS)'!D88+'Schedule IIE (EBS)'!D88+'Schedule IIF (EBS)'!D88","v":0},{"$f":"'Schedule IIB (EBS)'!F88+'Schedule IIC (EBS)'!F88+'Schedule IID (EBS)'!F88+'Schedule IIE (EBS)'!F88+'Schedule IIF (EBS)'!F88","v":0},{"$f":"'Schedule IIB (EBS)'!H88+'Schedule IIC (EBS)'!H88+'Schedule IID (EBS)'!H88+'Schedule IIE (EBS)'!H88+'Schedule IIF (EBS)'!H88","v":0},{"$f":"'Credit Risk (Revised)'!F76","v":0.03},{"$f":"'Credit Risk (Revised)'!G76","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,{"$f":"'Schedule IIB (EBS)'!D89+'Schedule IIC (EBS)'!D89+'Schedule IID (EBS)'!D89+'Schedule IIE (EBS)'!D89+'Schedule IIF (EBS)'!D89","v":0},{"$f":"'Schedule IIB (EBS)'!F89+'Schedule IIC (EBS)'!F89+'Schedule IID (EBS)'!F89+'Schedule IIE (EBS)'!F89+'Schedule IIF (EBS)'!F89","v":0},{"$f":"'Schedule IIB (EBS)'!H89+'Schedule IIC (EBS)'!H89+'Schedule IID (EBS)'!H89+'Schedule IIE (EBS)'!H89+'Schedule IIF (EBS)'!H89","v":0},{"$f":"'Credit Risk (Revised)'!F77","v":0.08},{"$f":"'Credit Risk (Revised)'!G77","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,{"$f":"'Schedule IIB (EBS)'!D90+'Schedule IIC (EBS)'!D90+'Schedule IID (EBS)'!D90+'Schedule IIE (EBS)'!D90+'Schedule IIF (EBS)'!D90","v":0},{"$f":"'Schedule IIB (EBS)'!F90+'Schedule IIC (EBS)'!F90+'Schedule IID (EBS)'!F90+'Schedule IIE (EBS)'!F90+'Schedule IIF (EBS)'!F90","v":0},{"$f":"'Schedule IIB (EBS)'!H90+'Schedule IIC (EBS)'!H90+'Schedule IID (EBS)'!H90+'Schedule IIE (EBS)'!H90+'Schedule IIF (EBS)'!H90","v":0},{"$f":"'Credit Risk (Revised)'!F78","v":0.15},{"$f":"'Credit Risk (Revised)'!G78","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,{"$f":"'Schedule IIB (EBS)'!D91+'Schedule IIC (EBS)'!D91+'Schedule IID (EBS)'!D91+'Schedule IIE (EBS)'!D91+'Schedule IIF (EBS)'!D91","v":0},{"$f":"'Schedule IIB (EBS)'!F91+'Schedule IIC (EBS)'!F91+'Schedule IID (EBS)'!F91+'Schedule IIE (EBS)'!F91+'Schedule IIF (EBS)'!F91","v":0},{"$f":"'Schedule IIB (EBS)'!H91+'Schedule IIC (EBS)'!H91+'Schedule IID (EBS)'!H91+'Schedule IIE (EBS)'!H91+'Schedule IIF (EBS)'!H91","v":0},{"$f":"'Credit Risk (Revised)'!F79","v":0.26300000000000001},{"$f":"'Credit Risk (Revised)'!G79","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,{"$f":"'Schedule IIB (EBS)'!D92+'Schedule IIC (EBS)'!D92+'Schedule IID (EBS)'!D92+'Schedule IIE (EBS)'!D92+'Schedule IIF (EBS)'!D92","v":0},{"$f":"'Schedule IIB (EBS)'!F92+'Schedule IIC (EBS)'!F92+'Schedule IID (EBS)'!F92+'Schedule IIE (EBS)'!F92+'Schedule IIF (EBS)'!F92","v":0},{"$f":"'Schedule IIB (EBS)'!H92+'Schedule IIC (EBS)'!H92+'Schedule IID (EBS)'!H92+'Schedule IIE (EBS)'!H92+'Schedule IIF (EBS)'!H92","v":0},{"$f":"'Credit Risk (Revised)'!F80","v":0.35},{"$f":"'Credit Risk (Revised)'!G80","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,null,null,{"$f":"SUM(D531:D539)","v":0},{"$f":"SUM(E531:E539)","v":0},{"$f":"SUM(F531:F539)","v":0},null,null,{"$f":"SUM(I531:I539)","v":0},null,null,{"$f":"SUM(L531:L539)","v":0},null,null,{"$f":"SUM(O531:O539)","v":0},null,null,{"$f":"SUM(R531:R539)","v":0}]
[]
[null,"(d)  SUBTOTAL - COUNTERPARTY DEFAULT RISK FOR OTC DERIVATIVES",null,null,null,null,null,null,{"$f":"SUM(I531:I539)","v":0},null,null,{"$f":"SUM(L531:L539)","v":0},null,null,{"$f":"SUM(O531:O539)","v":0},null,null,{"$f":"SUM(R531:R539)","v":0}]
[]
[null,"(d)  TOTAL CREDIT RISK  [ (a) + (b) + (c) ]",null,null,null,null,{"$f":"G499+G481+G473","v":0},null,{"$f":"I481+I473+I523+I542","v":0},null,null,{"$f":"L481+L473+L523+L542","v":0},null,null,{"$f":"O481+O473+O523+O542","v":0},null,null,{"$f":"R481+R473+R523+R542","v":0}]
[]
[null,null,null,"GROSS","GEO DIV","GEO DIV","GEO DIV","STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,"EXPOSURE","NET BASE","NET FP","NET FP","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"PREMIUM RISK",null,"MEASURE","EXPOSURE","(EXISTING)","(FUTURE)","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Property Catastrophe",null,{"$f":"'Premium Risk (Revised)'!D11","v":0},{"$f":"'Premium Risk (Revised)'!H11","v":0},{"$f":"'Premium Risk (Revised)'!I11","v":0},{"$f":"'Premium Risk (Revised)'!J11","v":0},{"$f":"'Premium Risk (Revised)'!K11","v":0},{"$f":"IF($E550<0,0,$E550*'Premium Risk (Revised)'!$K11)+IF($F550<0,0,$F550*'Premium Risk (Revised)'!$L11)+IF($G550<0,0,$G550*'Premium Risk (Revised)'!$M11)","v":0},null,null,{"$f":"MAX(0,IF(K550=\"\",I550,IF($E550<0,0,$E550*K550)+IF($F550<0,0,$F550*K550)+IF($G550<0,0,$G550*K550)))","v":0},null,null,{"$f":"MAX(0,IF(N550=\"\",I550,IF($E550<0,0,$E550*N550)+IF($F550<0,0,$F550*N550)+IF($G550<0,0,$G550*N550)))","v":0},null,{"$f":"+IF(AND(K550=\"\",N550=\"\"),\"\",K550*(1-$R$6)+N550*$R$6)","v":""},{"$f":"MAX(0,IF(Q550=\"\",I550,IF($E550<0,0,$E550*Q550)+IF($F550<0,0,$F550*Q550)+IF($G550<0,0,$G550*Q550)))","v":0}]
[null,"Property",null,{"$f":"'Premium Risk (Revised)'!D12","v":0},{"$f":"'Premium Risk (Revised)'!H12","v":0},{"$f":"'Premium Risk (Revised)'!I12","v":0},{"$f":"'Premium Risk (Revised)'!J12","v":0},{"$f":"'Premium Risk (Revised)'!K12","v":0.497450025355053},{"$f":"IF($E551<0,0,$E551*'Premium Risk (Revised)'!$K12)+IF($F551<0,0,$F551*'Premium Risk (Revised)'!$L12)+IF($G551<0,0,$G551*'Premium Risk (Revised)'!$M12)","v":0},null,null,{"$f":"MAX(0,IF(K551=\"\",I551,IF($E551<0,0,$E551*K551)+IF($F551<0,0,$F551*K551*'Premium Risk (Revised)'!S12)+IF($G551<0,0,$G551*K551*'Premium Risk (Revised)'!S12*'Premium Risk (Revised)'!T12)))","v":0},null,null,{"$f":"MAX(0,IF(N551=\"\",I551,IF($E551<0,0,$E551*N551)+IF($F551<0,0,$F551*N551*'Premium Risk (Revised)'!S12)+IF($G551<0,0,$G551*N551*'Premium Risk (Revised)'!S12*'Premium Risk (Revised)'!T12)))","v":0},null,"",{"$f":"MAX(0,IF(Q551=\"\",I551,IF($E551<0,0,$E551*Q551)+IF($F551<0,0,$F551*Q551*'Premium Risk (Revised)'!S12)+IF($G551<0,0,$G551*Q551*'Premium Risk (Revised)'!S12*'Premium Risk (Revised)'!T12)))","v":0}]
[null,"Property Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D13","v":0},{"$f":"'Premium Risk (Revised)'!H13","v":0},{"$f":"'Premium Risk (Revised)'!I13","v":0},{"$f":"'Premium Risk (Revised)'!J13","v":0},{"$f":"'Premium Risk (Revised)'!K13","v":0.51625715924082105},{"$f":"IF($E552<0,0,$E552*'Premium Risk (Revised)'!$K13)+IF($F552<0,0,$F552*'Premium Risk (Revised)'!$L13)+IF($G552<0,0,$G552*'Premium Risk (Revised)'!$M13)","v":0},null,null,{"$f":"MAX(0,IF(K552=\"\",I552,IF($E552<0,0,$E552*K552)+IF($F552<0,0,$F552*K552*'Premium Risk (Revised)'!S13)+IF($G552<0,0,$G552*K552*'Premium Risk (Revised)'!S13*'Premium Risk (Revised)'!T13)))","v":0},null,null,{"$f":"MAX(0,IF(N552=\"\",I552,IF($E552<0,0,$E552*N552)+IF($F552<0,0,$F552*N552*'Premium Risk (Revised)'!S13)+IF($G552<0,0,$G552*N552*'Premium Risk (Revised)'!S13*'Premium Risk (Revised)'!T13)))","v":0},null,"",{"$f":"MAX(0,IF(Q552=\"\",I552,IF($E552<0,0,$E552*Q552)+IF($F552<0,0,$F552*Q552*'Premium Risk (Revised)'!S13)+IF($G552<0,0,$G552*Q552*'Premium Risk (Revised)'!S13*'Premium Risk (Revised)'!T13)))","v":0}]
[null,"Personal Accident",null,{"$f":"'Premium Risk (Revised)'!D14","v":0},{"$f":"'Premium Risk (Revised)'!H14","v":0},{"$f":"'Premium Risk (Revised)'!I14","v":0},{"$f":"'Premium Risk (Revised)'!J14","v":0},{"$f":"'Premium Risk (Revised)'!K14","v":0.34115345724240698},{"$f":"IF($E553<0,0,$E553*'Premium Risk (Revised)'!$K14)+IF($F553<0,0,$F553*'Premium Risk (Revised)'!$L14)+IF($G553<0,0,$G553*'Premium Risk (Revised)'!$M14)","v":0},null,null,{"$f":"MAX(0,IF(K553=\"\",I553,IF($E553<0,0,$E553*K553)+IF($F553<0,0,$F553*K553*'Premium Risk (Revised)'!S14)+IF($G553<0,0,$G553*K553*'Premium Risk (Revised)'!S14*'Premium Risk (Revised)'!T14)))","v":0},null,null,{"$f":"MAX(0,IF(N553=\"\",I553,IF($E553<0,0,$E553*N553)+IF($F553<0,0,$F553*N553*'Premium Risk (Revised)'!S14)+IF($G553<0,0,$G553*N553*'Premium Risk (Revised)'!S14*'Premium Risk (Revised)'!T14)))","v":0},null,"",{"$f":"MAX(0,IF(Q553=\"\",I553,IF($E553<0,0,$E553*Q553)+IF($F553<0,0,$F553*Q553*'Premium Risk (Revised)'!S14)+IF($G553<0,0,$G553*Q553*'Premium Risk (Revised)'!S14*'Premium Risk (Revised)'!T14)))","v":0}]
[null,"Personal Accident Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D15","v":0},{"$f":"'Premium Risk (Revised)'!H15","v":0},{"$f":"'Premium Risk (Revised)'!I15","v":0},{"$f":"'Premium Risk (Revised)'!J15","v":0},{"$f":"'Premium Risk (Revised)'!K15","v":0.41221262895987398},{"$f":"IF($E554<0,0,$E554*'Premium Risk (Revised)'!$K15)+IF($F554<0,0,$F554*'Premium Risk (Revised)'!$L15)+IF($G554<0,0,$G554*'Premium Risk (Revised)'!$M15)","v":0},null,null,{"$f":"MAX(0,IF(K554=\"\",I554,IF($E554<0,0,$E554*K554)+IF($F554<0,0,$F554*K554*'Premium Risk (Revised)'!S15)+IF($G554<0,0,$G554*K554*'Premium Risk (Revised)'!S15*'Premium Risk (Revised)'!T15)))","v":0},null,null,{"$f":"MAX(0,IF(N554=\"\",I554,IF($E554<0,0,$E554*N554)+IF($F554<0,0,$F554*N554*'Premium Risk (Revised)'!S15)+IF($G554<0,0,$G554*N554*'Premium Risk (Revised)'!S15*'Premium Risk (Revised)'!T15)))","v":0},null,"",{"$f":"MAX(0,IF(Q554=\"\",I554,IF($E554<0,0,$E554*Q554)+IF($F554<0,0,$F554*Q554*'Premium Risk (Revised)'!S15)+IF($G554<0,0,$G554*Q554*'Premium Risk (Revised)'!S15*'Premium Risk (Revised)'!T15)))","v":0}]
[null,"Aviation",null,{"$f":"'Premium Risk (Revised)'!D16","v":0},{"$f":"'Premium Risk (Revised)'!H16","v":0},{"$f":"'Premium Risk (Revised)'!I16","v":0},{"$f":"'Premium Risk (Revised)'!J16","v":0},{"$f":"'Premium Risk (Revised)'!K16","v":0.48178449435856302},{"$f":"IF($E555<0,0,$E555*'Premium Risk (Revised)'!$K16)+IF($F555<0,0,$F555*'Premium Risk (Revised)'!$L16)+IF($G555<0,0,$G555*'Premium Risk (Revised)'!$M16)","v":0},null,null,{"$f":"MAX(0,IF(K555=\"\",I555,IF($E555<0,0,$E555*K555)+IF($F555<0,0,$F555*K555*'Premium Risk (Revised)'!S16)+IF($G555<0,0,$G555*K555*'Premium Risk (Revised)'!S16*'Premium Risk (Revised)'!T16)))","v":0},null,null,{"$f":"MAX(0,IF(N555=\"\",I555,IF($E555<0,0,$E555*N555)+IF($F555<0,0,$F555*N555*'Premium Risk (Revised)'!S16)+IF($G555<0,0,$G555*N555*'Premium Risk (Revised)'!S16*'Premium Risk (Revised)'!T16)))","v":0},null,"",{"$f":"MAX(0,IF(Q555=\"\",I555,IF($E555<0,0,$E555*Q555)+IF($F555<0,0,$F555*Q555*'Premium Risk (Revised)'!S16)+IF($G555<0,0,$G555*Q555*'Premium Risk (Revised)'!S16*'Premium Risk (Revised)'!T16)))","v":0}]
[null,"Aviation Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D17","v":0},{"$f":"'Premium Risk (Revised)'!H17","v":0},{"$f":"'Premium Risk (Revised)'!I17","v":0},{"$f":"'Premium Risk (Revised)'!J17","v":0},{"$f":"'Premium Risk (Revised)'!K17","v":0.48201231799963601},{"$f":"IF($E556<0,0,$E556*'Premium Risk (Revised)'!$K17)+IF($F556<0,0,$F556*'Premium Risk (Revised)'!$L17)+IF($G556<0,0,$G556*'Premium Risk (Revised)'!$M17)","v":0},null,null,{"$f":"MAX(0,IF(K556=\"\",I556,IF($E556<0,0,$E556*K556)+IF($F556<0,0,$F556*K556*'Premium Risk (Revised)'!S17)+IF($G556<0,0,$G556*K556*'Premium Risk (Revised)'!S17*'Premium Risk (Revised)'!T17)))","v":0},null,null,{"$f":"MAX(0,IF(N556=\"\",I556,IF($E556<0,0,$E556*N556)+IF($F556<0,0,$F556*N556*'Premium Risk (Revised)'!S17)+IF($G556<0,0,$G556*N556*'Premium Risk (Revised)'!S17*'Premium Risk (Revised)'!T17)))","v":0},null,"",{"$f":"MAX(0,IF(Q556=\"\",I556,IF($E556<0,0,$E556*Q556)+IF($F556<0,0,$F556*Q556*'Premium Risk (Revised)'!S17)+IF($G556<0,0,$G556*Q556*'Premium Risk (Revised)'!S17*'Premium Risk (Revised)'!T17)))","v":0}]
[null,"Credit / Surety",null,{"$f":"'Premium Risk (Revised)'!D18","v":0},{"$f":"'Premium Risk (Revised)'!H18","v":0},{"$f":"'Premium Risk (Revised)'!I18","v":0},{"$f":"'Premium Risk (Revised)'!J18","v":0},{"$f":"'Premium Risk (Revised)'!K18","v":0.39820522005250802},{"$f":"IF($E557<0,0,$E557*'Premium Risk (Revised)'!$K18)+IF($F557<0,0,$F557*'Premium Risk (Revised)'!$L18)+IF($G557<0,0,$G557*'Premium Risk (Revised)'!$M18)","v":0},null,null,{"$f":"MAX(0,IF(K557=\"\",I557,IF($E557<0,0,$E557*K557)+IF($F557<0,0,$F557*K557*'Premium Risk (Revised)'!S18)+IF($G557<0,0,$G557*K557*'Premium Risk (Revised)'!S18*'Premium Risk (Revised)'!T18)))","v":0},null,null,{"$f":"MAX(0,IF(N557=\"\",I557,IF($E557<0,0,$E557*N557)+IF($F557<0,0,$F557*N557*'Premium Risk (Revised)'!S18)+IF($G557<0,0,$G557*N557*'Premium Risk (Revised)'!S18*'Premium Risk (Revised)'!T18)))","v":0},null,"",{"$f":"MAX(0,IF(Q557=\"\",I557,IF($E557<0,0,$E557*Q557)+IF($F557<0,0,$F557*Q557*'Premium Risk (Revised)'!S18)+IF($G557<0,0,$G557*Q557*'Premium Risk (Revised)'!S18*'Premium Risk (Revised)'!T18)))","v":0}]
[null,"Credit / Surety Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D19","v":0},{"$f":"'Premium Risk (Revised)'!H19","v":0},{"$f":"'Premium Risk (Revised)'!I19","v":0},{"$f":"'Premium Risk (Revised)'!J19","v":0},{"$f":"'Premium Risk (Revised)'!K19","v":0.45356665999464701},{"$f":"IF($E558<0,0,$E558*'Premium Risk (Revised)'!$K19)+IF($F558<0,0,$F558*'Premium Risk (Revised)'!$L19)+IF($G558<0,0,$G558*'Premium Risk (Revised)'!$M19)","v":0},null,null,{"$f":"MAX(0,IF(K558=\"\",I558,IF($E558<0,0,$E558*K558)+IF($F558<0,0,$F558*K558*'Premium Risk (Revised)'!S19)+IF($G558<0,0,$G558*K558*'Premium Risk (Revised)'!S19*'Premium Risk (Revised)'!T19)))","v":0},null,null,{"$f":"MAX(0,IF(N558=\"\",I558,IF($E558<0,0,$E558*N558)+IF($F558<0,0,$F558*N558*'Premium Risk (Revised)'!S19)+IF($G558<0,0,$G558*N558*'Premium Risk (Revised)'!S19*'Premium Risk (Revised)'!T19)))","v":0},null,"",{"$f":"MAX(0,IF(Q558=\"\",I558,IF($E558<0,0,$E558*Q558)+IF($F558<0,0,$F558*Q558*'Premium Risk (Revised)'!S19)+IF($G558<0,0,$G558*Q558*'Premium Risk (Revised)'!S19*'Premium Risk (Revised)'!T19)))","v":0}]
[null,"Energy Offshore / Marine",null,{"$f":"'Premium Risk (Revised)'!D20","v":0},{"$f":"'Premium Risk (Revised)'!H20","v":0},{"$f":"'Premium Risk (Revised)'!I20","v":0},{"$f":"'Premium Risk (Revised)'!J20","v":0},{"$f":"'Premium Risk (Revised)'!K20","v":0.42102344656076801},{"$f":"IF($E559<0,0,$E559*'Premium Risk (Revised)'!$K20)+IF($F559<0,0,$F559*'Premium Risk (Revised)'!$L20)+IF($G559<0,0,$G559*'Premium Risk (Revised)'!$M20)","v":0},null,null,{"$f":"MAX(0,IF(K559=\"\",I559,IF($E559<0,0,$E559*K559)+IF($F559<0,0,$F559*K559*'Premium Risk (Revised)'!S20)+IF($G559<0,0,$G559*K559*'Premium Risk (Revised)'!S20*'Premium Risk (Revised)'!T20)))","v":0},null,null,{"$f":"MAX(0,IF(N559=\"\",I559,IF($E559<0,0,$E559*N559)+IF($F559<0,0,$F559*N559*'Premium Risk (Revised)'!S20)+IF($G559<0,0,$G559*N559*'Premium Risk (Revised)'!S20*'Premium Risk (Revised)'!T20)))","v":0},null,"",{"$f":"MAX(0,IF(Q559=\"\",I559,IF($E559<0,0,$E559*Q559)+IF($F559<0,0,$F559*Q559*'Premium Risk (Revised)'!S20)+IF($G559<0,0,$G559*Q559*'Premium Risk (Revised)'!S20*'Premium Risk (Revised)'!T20)))","v":0}]
[null,"Energy Offshore / Marine Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D21","v":0},{"$f":"'Premium Risk (Revised)'!H21","v":0},{"$f":"'Premium Risk (Revised)'!I21","v":0},{"$f":"'Premium Risk (Revised)'!J21","v":0},{"$f":"'Premium Risk (Revised)'!K21","v":0.47016820069929899},{"$f":"IF($E560<0,0,$E560*'Premium Risk (Revised)'!$K21)+IF($F560<0,0,$F560*'Premium Risk (Revised)'!$L21)+IF($G560<0,0,$G560*'Premium Risk (Revised)'!$M21)","v":0},null,null,{"$f":"MAX(0,IF(K560=\"\",I560,IF($E560<0,0,$E560*K560)+IF($F560<0,0,$F560*K560*'Premium Risk (Revised)'!S21)+IF($G560<0,0,$G560*K560*'Premium Risk (Revised)'!S21*'Premium Risk (Revised)'!T21)))","v":0},null,null,{"$f":"MAX(0,IF(N560=\"\",I560,IF($E560<0,0,$E560*N560)+IF($F560<0,0,$F560*N560*'Premium Risk (Revised)'!S21)+IF($G560<0,0,$G560*N560*'Premium Risk (Revised)'!S21*'Premium Risk (Revised)'!T21)))","v":0},null,"",{"$f":"MAX(0,IF(Q560=\"\",I560,IF($E560<0,0,$E560*Q560)+IF($F560<0,0,$F560*Q560*'Premium Risk (Revised)'!S21)+IF($G560<0,0,$G560*Q560*'Premium Risk (Revised)'!S21*'Premium Risk (Revised)'!T21)))","v":0}]
[null,"US Casualty",null,{"$f":"'Premium Risk (Revised)'!D22","v":0},{"$f":"'Premium Risk (Revised)'!H22","v":0},{"$f":"'Premium Risk (Revised)'!I22","v":0},{"$f":"'Premium Risk (Revised)'!J22","v":0},{"$f":"'Premium Risk (Revised)'!K22","v":0.50272577892886305},{"$f":"IF($E561<0,0,$E561*'Premium Risk (Revised)'!$K22)+IF($F561<0,0,$F561*'Premium Risk (Revised)'!$L22)+IF($G561<0,0,$G561*'Premium Risk (Revised)'!$M22)","v":0},null,null,{"$f":"MAX(0,IF(K561=\"\",I561,IF($E561<0,0,$E561*K561)+IF($F561<0,0,$F561*K561*'Premium Risk (Revised)'!S22)+IF($G561<0,0,$G561*K561*'Premium Risk (Revised)'!S22*'Premium Risk (Revised)'!T22)))","v":0},null,null,{"$f":"MAX(0,IF(N561=\"\",I561,IF($E561<0,0,$E561*N561)+IF($F561<0,0,$F561*N561*'Premium Risk (Revised)'!S22)+IF($G561<0,0,$G561*N561*'Premium Risk (Revised)'!S22*'Premium Risk (Revised)'!T22)))","v":0},null,"",{"$f":"MAX(0,IF(Q561=\"\",I561,IF($E561<0,0,$E561*Q561)+IF($F561<0,0,$F561*Q561*'Premium Risk (Revised)'!S22)+IF($G561<0,0,$G561*Q561*'Premium Risk (Revised)'!S22*'Premium Risk (Revised)'!T22)))","v":0}]
[null,"US Casualty Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D23","v":0},{"$f":"'Premium Risk (Revised)'!H23","v":0},{"$f":"'Premium Risk (Revised)'!I23","v":0},{"$f":"'Premium Risk (Revised)'!J23","v":0},{"$f":"'Premium Risk (Revised)'!K23","v":0.555814073452775},{"$f":"IF($E562<0,0,$E562*'Premium Risk (Revised)'!$K23)+IF($F562<0,0,$F562*'Premium Risk (Revised)'!$L23)+IF($G562<0,0,$G562*'Premium Risk (Revised)'!$M23)","v":0},null,null,{"$f":"MAX(0,IF(K562=\"\",I562,IF($E562<0,0,$E562*K562)+IF($F562<0,0,$F562*K562*'Premium Risk (Revised)'!S23)+IF($G562<0,0,$G562*K562*'Premium Risk (Revised)'!S23*'Premium Risk (Revised)'!T23)))","v":0},null,null,{"$f":"MAX(0,IF(N562=\"\",I562,IF($E562<0,0,$E562*N562)+IF($F562<0,0,$F562*N562*'Premium Risk (Revised)'!S23)+IF($G562<0,0,$G562*N562*'Premium Risk (Revised)'!S23*'Premium Risk (Revised)'!T23)))","v":0},null,"",{"$f":"MAX(0,IF(Q562=\"\",I562,IF($E562<0,0,$E562*Q562)+IF($F562<0,0,$F562*Q562*'Premium Risk (Revised)'!S23)+IF($G562<0,0,$G562*Q562*'Premium Risk (Revised)'!S23*'Premium Risk (Revised)'!T23)))","v":0}]
[null,"US Professional",null,{"$f":"'Premium Risk (Revised)'!D24","v":0},{"$f":"'Premium Risk (Revised)'!H24","v":0},{"$f":"'Premium Risk (Revised)'!I24","v":0},{"$f":"'Premium Risk (Revised)'!J24","v":0},{"$f":"'Premium Risk (Revised)'!K24","v":0.51225206482709496},{"$f":"IF($E563<0,0,$E563*'Premium Risk (Revised)'!$K24)+IF($F563<0,0,$F563*'Premium Risk (Revised)'!$L24)+IF($G563<0,0,$G563*'Premium Risk (Revised)'!$M24)","v":0},null,null,{"$f":"MAX(0,IF(K563=\"\",I563,IF($E563<0,0,$E563*K563)+IF($F563<0,0,$F563*K563*'Premium Risk (Revised)'!S24)+IF($G563<0,0,$G563*K563*'Premium Risk (Revised)'!S24*'Premium Risk (Revised)'!T24)))","v":0},null,null,{"$f":"MAX(0,IF(N563=\"\",I563,IF($E563<0,0,$E563*N563)+IF($F563<0,0,$F563*N563*'Premium Risk (Revised)'!S24)+IF($G563<0,0,$G563*N563*'Premium Risk (Revised)'!S24*'Premium Risk (Revised)'!T24)))","v":0},null,"",{"$f":"MAX(0,IF(Q563=\"\",I563,IF($E563<0,0,$E563*Q563)+IF($F563<0,0,$F563*Q563*'Premium Risk (Revised)'!S24)+IF($G563<0,0,$G563*Q563*'Premium Risk (Revised)'!S24*'Premium Risk (Revised)'!T24)))","v":0}]
[null,"US Professional Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D25","v":0},{"$f":"'Premium Risk (Revised)'!H25","v":0},{"$f":"'Premium Risk (Revised)'!I25","v":0},{"$f":"'Premium Risk (Revised)'!J25","v":0},{"$f":"'Premium Risk (Revised)'!K25","v":0.53805556666757803},{"$f":"IF($E564<0,0,$E564*'Premium Risk (Revised)'!$K25)+IF($F564<0,0,$F564*'Premium Risk (Revised)'!$L25)+IF($G564<0,0,$G564*'Premium Risk (Revised)'!$M25)","v":0},null,null,{"$f":"MAX(0,IF(K564=\"\",I564,IF($E564<0,0,$E564*K564)+IF($F564<0,0,$F564*K564*'Premium Risk (Revised)'!S25)+IF($G564<0,0,$G564*K564*'Premium Risk (Revised)'!S25*'Premium Risk (Revised)'!T25)))","v":0},null,null,{"$f":"MAX(0,IF(N564=\"\",I564,IF($E564<0,0,$E564*N564)+IF($F564<0,0,$F564*N564*'Premium Risk (Revised)'!S25)+IF($G564<0,0,$G564*N564*'Premium Risk (Revised)'!S25*'Premium Risk (Revised)'!T25)))","v":0},null,"",{"$f":"MAX(0,IF(Q564=\"\",I564,IF($E564<0,0,$E564*Q564)+IF($F564<0,0,$F564*Q564*'Premium Risk (Revised)'!S25)+IF($G564<0,0,$G564*Q564*'Premium Risk (Revised)'!S25*'Premium Risk (Revised)'!T25)))","v":0}]
[null,"US Specialty",null,{"$f":"'Premium Risk (Revised)'!D26","v":0},{"$f":"'Premium Risk (Revised)'!H26","v":0},{"$f":"'Premium Risk (Revised)'!I26","v":0},{"$f":"'Premium Risk (Revised)'!J26","v":0},{"$f":"'Premium Risk (Revised)'!K26","v":0.51436147942106603},{"$f":"IF($E565<0,0,$E565*'Premium Risk (Revised)'!$K26)+IF($F565<0,0,$F565*'Premium Risk (Revised)'!$L26)+IF($G565<0,0,$G565*'Premium Risk (Revised)'!$M26)","v":0},null,null,{"$f":"MAX(0,IF(K565=\"\",I565,IF($E565<0,0,$E565*K565)+IF($F565<0,0,$F565*K565*'Premium Risk (Revised)'!S26)+IF($G565<0,0,$G565*K565*'Premium Risk (Revised)'!S26*'Premium Risk (Revised)'!T26)))","v":0},null,null,{"$f":"MAX(0,IF(N565=\"\",I565,IF($E565<0,0,$E565*N565)+IF($F565<0,0,$F565*N565*'Premium Risk (Revised)'!S26)+IF($G565<0,0,$G565*N565*'Premium Risk (Revised)'!S26*'Premium Risk (Revised)'!T26)))","v":0},null,"",{"$f":"MAX(0,IF(Q565=\"\",I565,IF($E565<0,0,$E565*Q565)+IF($F565<0,0,$F565*Q565*'Premium Risk (Revised)'!S26)+IF($G565<0,0,$G565*Q565*'Premium Risk (Revised)'!S26*'Premium Risk (Revised)'!T26)))","v":0}]
[null,"US Specialty Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D27","v":0},{"$f":"'Premium Risk (Revised)'!H27","v":0},{"$f":"'Premium Risk (Revised)'!I27","v":0},{"$f":"'Premium Risk (Revised)'!J27","v":0},{"$f":"'Premium Risk (Revised)'!K27","v":0.52697789035313303},{"$f":"IF($E566<0,0,$E566*'Premium Risk (Revised)'!$K27)+IF($F566<0,0,$F566*'Premium Risk (Revised)'!$L27)+IF($G566<0,0,$G566*'Premium Risk (Revised)'!$M27)","v":0},null,null,{"$f":"MAX(0,IF(K566=\"\",I566,IF($E566<0,0,$E566*K566)+IF($F566<0,0,$F566*K566*'Premium Risk (Revised)'!S27)+IF($G566<0,0,$G566*K566*'Premium Risk (Revised)'!S27*'Premium Risk (Revised)'!T27)))","v":0},null,null,{"$f":"MAX(0,IF(N566=\"\",I566,IF($E566<0,0,$E566*N566)+IF($F566<0,0,$F566*N566*'Premium Risk (Revised)'!S27)+IF($G566<0,0,$G566*N566*'Premium Risk (Revised)'!S27*'Premium Risk (Revised)'!T27)))","v":0},null,"",{"$f":"MAX(0,IF(Q566=\"\",I566,IF($E566<0,0,$E566*Q566)+IF($F566<0,0,$F566*Q566*'Premium Risk (Revised)'!S27)+IF($G566<0,0,$G566*Q566*'Premium Risk (Revised)'!S27*'Premium Risk (Revised)'!T27)))","v":0}]
[null,"International Motor",null,{"$f":"'Premium Risk (Revised)'!D28","v":0},{"$f":"'Premium Risk (Revised)'!H28","v":0},{"$f":"'Premium Risk (Revised)'!I28","v":0},{"$f":"'Premium Risk (Revised)'!J28","v":0},{"$f":"'Premium Risk (Revised)'!K28","v":0.42191756117933499},{"$f":"IF($E567<0,0,$E567*'Premium Risk (Revised)'!$K28)+IF($F567<0,0,$F567*'Premium Risk (Revised)'!$L28)+IF($G567<0,0,$G567*'Premium Risk (Revised)'!$M28)","v":0},null,null,{"$f":"MAX(0,IF(K567=\"\",I567,IF($E567<0,0,$E567*K567)+IF($F567<0,0,$F567*K567*'Premium Risk (Revised)'!S28)+IF($G567<0,0,$G567*K567*'Premium Risk (Revised)'!S28*'Premium Risk (Revised)'!T28)))","v":0},null,null,{"$f":"MAX(0,IF(N567=\"\",I567,IF($E567<0,0,$E567*N567)+IF($F567<0,0,$F567*N567*'Premium Risk (Revised)'!S28)+IF($G567<0,0,$G567*N567*'Premium Risk (Revised)'!S28*'Premium Risk (Revised)'!T28)))","v":0},null,"",{"$f":"MAX(0,IF(Q567=\"\",I567,IF($E567<0,0,$E567*Q567)+IF($F567<0,0,$F567*Q567*'Premium Risk (Revised)'!S28)+IF($G567<0,0,$G567*Q567*'Premium Risk (Revised)'!S28*'Premium Risk (Revised)'!T28)))","v":0}]
[null,"International Motor Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D29","v":0},{"$f":"'Premium Risk (Revised)'!H29","v":0},{"$f":"'Premium Risk (Revised)'!I29","v":0},{"$f":"'Premium Risk (Revised)'!J29","v":0},{"$f":"'Premium Risk (Revised)'!K29","v":0.482210885429324},{"$f":"IF($E568<0,0,$E568*'Premium Risk (Revised)'!$K29)+IF($F568<0,0,$F568*'Premium Risk (Revised)'!$L29)+IF($G568<0,0,$G568*'Premium Risk (Revised)'!$M29)","v":0},null,null,{"$f":"MAX(0,IF(K568=\"\",I568,IF($E568<0,0,$E568*K568)+IF($F568<0,0,$F568*K568*'Premium Risk (Revised)'!S29)+IF($G568<0,0,$G568*K568*'Premium Risk (Revised)'!S29*'Premium Risk (Revised)'!T29)))","v":0},null,null,{"$f":"MAX(0,IF(N568=\"\",I568,IF($E568<0,0,$E568*N568)+IF($F568<0,0,$F568*N568*'Premium Risk (Revised)'!S29)+IF($G568<0,0,$G568*N568*'Premium Risk (Revised)'!S29*'Premium Risk (Revised)'!T29)))","v":0},null,"",{"$f":"MAX(0,IF(Q568=\"\",I568,IF($E568<0,0,$E568*Q568)+IF($F568<0,0,$F568*Q568*'Premium Risk (Revised)'!S29)+IF($G568<0,0,$G568*Q568*'Premium Risk (Revised)'!S29*'Premium Risk (Revised)'!T29)))","v":0}]
[null,"International Casualty Non-Motor",null,{"$f":"'Premium Risk (Revised)'!D30","v":0},{"$f":"'Premium Risk (Revised)'!H30","v":0},{"$f":"'Premium Risk (Revised)'!I30","v":0},{"$f":"'Premium Risk (Revised)'!J30","v":0},{"$f":"'Premium Risk (Revised)'!K30","v":0.50012106835589698},{"$f":"IF($E569<0,0,$E569*'Premium Risk (Revised)'!$K30)+IF($F569<0,0,$F569*'Premium Risk (Revised)'!$L30)+IF($G569<0,0,$G569*'Premium Risk (Revised)'!$M30)","v":0},null,null,{"$f":"MAX(0,IF(K569=\"\",I569,IF($E569<0,0,$E569*K569)+IF($F569<0,0,$F569*K569*'Premium Risk (Revised)'!S30)+IF($G569<0,0,$G569*K569*'Premium Risk (Revised)'!S30*'Premium Risk (Revised)'!T30)))","v":0},null,null,{"$f":"MAX(0,IF(N569=\"\",I569,IF($E569<0,0,$E569*N569)+IF($F569<0,0,$F569*N569*'Premium Risk (Revised)'!S30)+IF($G569<0,0,$G569*N569*'Premium Risk (Revised)'!S30*'Premium Risk (Revised)'!T30)))","v":0},null,"",{"$f":"MAX(0,IF(Q569=\"\",I569,IF($E569<0,0,$E569*Q569)+IF($F569<0,0,$F569*Q569*'Premium Risk (Revised)'!S30)+IF($G569<0,0,$G569*Q569*'Premium Risk (Revised)'!S30*'Premium Risk (Revised)'!T30)))","v":0}]
[null,"International Casualty Non-Motor Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D31","v":0},{"$f":"'Premium Risk (Revised)'!H31","v":0},{"$f":"'Premium Risk (Revised)'!I31","v":0},{"$f":"'Premium Risk (Revised)'!J31","v":0},{"$f":"'Premium Risk (Revised)'!K31","v":0.53551360019381999},{"$f":"IF($E570<0,0,$E570*'Premium Risk (Revised)'!$K31)+IF($F570<0,0,$F570*'Premium Risk (Revised)'!$L31)+IF($G570<0,0,$G570*'Premium Risk (Revised)'!$M31)","v":0},null,null,{"$f":"MAX(0,IF(K570=\"\",I570,IF($E570<0,0,$E570*K570)+IF($F570<0,0,$F570*K570*'Premium Risk (Revised)'!S31)+IF($G570<0,0,$G570*K570*'Premium Risk (Revised)'!S31*'Premium Risk (Revised)'!T31)))","v":0},null,null,{"$f":"MAX(0,IF(N570=\"\",I570,IF($E570<0,0,$E570*N570)+IF($F570<0,0,$F570*N570*'Premium Risk (Revised)'!S31)+IF($G570<0,0,$G570*N570*'Premium Risk (Revised)'!S31*'Premium Risk (Revised)'!T31)))","v":0},null,"",{"$f":"MAX(0,IF(Q570=\"\",I570,IF($E570<0,0,$E570*Q570)+IF($F570<0,0,$F570*Q570*'Premium Risk (Revised)'!S31)+IF($G570<0,0,$G570*Q570*'Premium Risk (Revised)'!S31*'Premium Risk (Revised)'!T31)))","v":0}]
[null,"Retro Property",null,{"$f":"'Premium Risk (Revised)'!D32","v":0},{"$f":"'Premium Risk (Revised)'!H32","v":0},{"$f":"'Premium Risk (Revised)'!I32","v":0},{"$f":"'Premium Risk (Revised)'!J32","v":0},{"$f":"'Premium Risk (Revised)'!K32","v":0.508030898436173},{"$f":"IF($E571<0,0,$E571*'Premium Risk (Revised)'!$K32)+IF($F571<0,0,$F571*'Premium Risk (Revised)'!$L32)+IF($G571<0,0,$G571*'Premium Risk (Revised)'!$M32)","v":0},null,null,{"$f":"MAX(0,IF(K571=\"\",I571,IF($E571<0,0,$E571*K571)+IF($F571<0,0,$F571*K571*'Premium Risk (Revised)'!S32)+IF($G571<0,0,$G571*K571*'Premium Risk (Revised)'!S32*'Premium Risk (Revised)'!T32)))","v":0},null,null,{"$f":"MAX(0,IF(N571=\"\",I571,IF($E571<0,0,$E571*N571)+IF($F571<0,0,$F571*N571*'Premium Risk (Revised)'!S32)+IF($G571<0,0,$G571*N571*'Premium Risk (Revised)'!S32*'Premium Risk (Revised)'!T32)))","v":0},null,"",{"$f":"MAX(0,IF(Q571=\"\",I571,IF($E571<0,0,$E571*Q571)+IF($F571<0,0,$F571*Q571*'Premium Risk (Revised)'!S32)+IF($G571<0,0,$G571*Q571*'Premium Risk (Revised)'!S32*'Premium Risk (Revised)'!T32)))","v":0}]
[null,"Structured / Finite Reinsurance",null,{"$f":"'Premium Risk (Revised)'!D33","v":0},{"$f":"'Premium Risk (Revised)'!H33","v":0},{"$f":"'Premium Risk (Revised)'!I33","v":0},{"$f":"'Premium Risk (Revised)'!J33","v":0},{"$f":"'Premium Risk (Revised)'!K33","v":0.27200000000000002},{"$f":"IF($E572<0,0,$E572*'Premium Risk (Revised)'!$K33)+IF($F572<0,0,$F572*'Premium Risk (Revised)'!$L33)+IF($G572<0,0,$G572*'Premium Risk (Revised)'!$M33)","v":0},null,null,{"$f":"MAX(0,IF(K572=\"\",I572,IF($E572<0,0,$E572*K572)+IF($F572<0,0,$F572*K572*'Premium Risk (Revised)'!S33)+IF($G572<0,0,$G572*K572*'Premium Risk (Revised)'!S33*'Premium Risk (Revised)'!T33)))","v":0},null,null,{"$f":"MAX(0,IF(N572=\"\",I572,IF($E572<0,0,$E572*N572)+IF($F572<0,0,$F572*N572*'Premium Risk (Revised)'!S33)+IF($G572<0,0,$G572*N572*'Premium Risk (Revised)'!S33*'Premium Risk (Revised)'!T33)))","v":0},null,"",{"$f":"MAX(0,IF(Q572=\"\",I572,IF($E572<0,0,$E572*Q572)+IF($F572<0,0,$F572*Q572*'Premium Risk (Revised)'!S33)+IF($G572<0,0,$G572*Q572*'Premium Risk (Revised)'!S33*'Premium Risk (Revised)'!T33)))","v":0}]
[null,"Health",null,{"$f":"'Premium Risk (Revised)'!D34","v":0},{"$f":"'Premium Risk (Revised)'!H34","v":0},{"$f":"'Premium Risk (Revised)'!I34","v":0},{"$f":"'Premium Risk (Revised)'!J34","v":0},{"$f":"'Premium Risk (Revised)'!K34","v":0.15},{"$f":"IF($E573<0,0,$E573*'Premium Risk (Revised)'!$K34)+IF($F573<0,0,$F573*'Premium Risk (Revised)'!$L34)+IF($G573<0,0,$G573*'Premium Risk (Revised)'!$M34)","v":0},null,null,{"$f":"MAX(0,IF(K573=\"\",I573,IF($E573<0,0,$E573*K573)+IF($F573<0,0,$F573*K573*'Premium Risk (Revised)'!S34)+IF($G573<0,0,$G573*K573*'Premium Risk (Revised)'!S34*'Premium Risk (Revised)'!T34)))","v":0},null,null,{"$f":"MAX(0,IF(N573=\"\",I573,IF($E573<0,0,$E573*N573)+IF($F573<0,0,$F573*N573*'Premium Risk (Revised)'!S34)+IF($G573<0,0,$G573*N573*'Premium Risk (Revised)'!S34*'Premium Risk (Revised)'!T34)))","v":0},null,"",{"$f":"MAX(0,IF(Q573=\"\",I573,IF($E573<0,0,$E573*Q573)+IF($F573<0,0,$F573*Q573*'Premium Risk (Revised)'!S34)+IF($G573<0,0,$G573*Q573*'Premium Risk (Revised)'!S34*'Premium Risk (Revised)'!T34)))","v":0}]
[]
[null,"(a)  TOTAL",null,{"$f":"SUM(D550:D573)","v":0},{"$f":"SUM(E550:E573)","v":0},{"$f":"SUM(F550:F573)","v":0},{"$f":"SUM(G550:G573)","v":0},null,{"$f":"SUM(I550:I574)","v":0},null,null,{"$f":"SUM(L550:L573)","v":0},null,null,{"$f":"SUM(O550:O573)","v":0},null,null,{"$f":"SUM(R550:R573)","v":0}]
[]
[null,"(b)  CORRELATION ADJUSTMENT"]
[]
[null,null,"(i)","Reduction in Capital Charge from Correlation Matrix",null,null,null,null,{"$f":"I575-I581","v":0},null,null,{"$f":"L575-L581","v":0},null,null,{"$f":"O575-O581","v":0},null,null,{"$f":"R575-R581","v":0}]
[]
[null,"(b)  CAPITAL CHARGE AFTER CORRELATION",null,null,null,null,null,{"$f":"'Premium Risk (Revised)'!K42","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(I550:I573),MMULT('Correlation Matrix (2019 YE)'!C16:Z39,I550:I573)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(L550:L573),MMULT('Correlation Matrix (2019 YE)'!$C$16:$Z$39,L550:L573)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(O550:O573),MMULT('Correlation Matrix (2019 YE)'!$C$16:$Z$39,O550:O573)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(R550:R573),MMULT('Correlation Matrix (2019 YE)'!$C$16:$Z$39,R550:R573)))","v":0}]
[]
[null,"(c)  CATASTROPHE PREMIUM ADJUSTMENT CALCULATION"]
[]
[null,null,"(i)","Average Annual Loss (AAL) Excluding Property Catastrophe",null,null,null,null,{"$f":"I657","v":0},null,null,{"$f":"+L657","v":0},null,null,{"$f":"+O657","v":0},null,null,{"$f":"+O657","v":0}]
[null,null,"(ii)","Industry Catastrophe Loss Ratio",null,null,null,null,{"$f":"+I659","v":0.4},null,null,{"$f":"+I586","v":0.4},null,null,{"$f":"+I586","v":0.4},null,null,{"$f":"+I586","v":0.4}]
[null,null,"(iii)","Avg Capital Factor  [ Total (3c) / (Total (1a) excl Prop CAT) ]",null,null,null,null,{"$f":"IF((E575-E550)=0,0,H581/(E575-E550))","v":0},null,null,{"$f":"IF((E575-E550)=0,0,H581/(E575-E550))","v":0},null,null,{"$f":"IF((E575-E550)=0,0,H581/(E575-E550))","v":0},null,null,{"$f":"IF((E575-E550)=0,0,H581/(E575-E550))","v":0}]
[]
[null,"(c)  CATASTROPHE PREMIUM ADJUSTMENT  [ (i) / (ii) x (iii) ]",null,null,null,null,null,null,{"$f":"I585/I586*I587","v":0},null,null,{"$f":"IF(L586=0,0,L585/L586*L587)","v":0},null,null,{"$f":"IF(O586=0,0,O585/O586*O587)","v":0},null,null,{"$f":"IF(R586=0,0,R585/R586*R587)","v":0}]
[]
[null,null,"(i)","Concentration Adjustment (up to 95%)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IX(b)'!H52/900*95%","v":0},null,null,{"$f":"'Schedule IX(b)'!H52/900*95%","v":0}]
[null,null,"(ii)","Related Business % (up to 5%)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IX(b)'!H56*5%","v":0},null,null,{"$f":"'Schedule IX(b)'!H56*5%","v":0}]
[null,null,"(iii)"," [ (i) + (ii) ]",null,null,null,null,null,null,null,null,null,null,{"$f":"O591+O592","v":0},null,null,{"$f":"R591+R592","v":0}]
[null,null,"(iv)","Maximum Adjustment",null,null,null,null,null,null,null,null,null,null,0.4,null,null,0.4]
[]
[null,"(c) CONCENTRATION ADJUSTMENT FACTOR (formula 2) [(iii) x (iv)]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O593*O594","v":0},null,null,{"$f":"R593*R594","v":0}]
[]
[null,"(d)  TOTAL PREMIUM RISK (AFTER CATASTROPHE PREMIUM ADJUSTMENT)   [ (b) - (c) ]",null,null,null,null,null,null,{"$f":"IF(I581-I589>=0,I581-I589,0)","v":0},null,null,{"$f":"IF(L581-L589>=0,L581-L589,0)","v":0},null,null,{"$f":"IF(O581-O589>=0,O581-O589,0)","v":0},null,null,{"$f":"IF(R581-R589>=0,R581-R589,0)","v":0}]
[]
[null,null,null,null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,null,null,null,"LIABILITY","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"RESERVE RISK",null,null,null,null,"VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,null,null,null,null,null,"(1) ","(2)","(1) x (2)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)"]
[]
[null,"Property Catastrophe",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H40","v":0},{"$f":"'Reserve Risk (Revised)'!G11","v":0.46158858246802104},{"$f":"IF(G606<0,0,G606*H606)","v":0},null,null,{"$f":"MAX(0,IF(K606=\"\",H606*G606,G606*K606))","v":0},null,null,{"$f":"MAX(0,IF(N606=\"\",H606*G606,G606*N606))","v":0},null,{"$f":"+IF(AND(K606=\"\",N606=\"\"),\"\",K606*(1-$R$6)+N606*$R$6)","v":""},{"$f":"MAX(0,IF(Q606=\"\",H606*G606,G606*Q606))","v":0}]
[null,"Property",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H41","v":0},{"$f":"'Reserve Risk (Revised)'!G12","v":0.43844984238218698},{"$f":"IF(G607<0,0,G607*H607)","v":0},null,null,0,null,null,{"$f":"MAX(0,IF(N607=\"\",H607*G607,G607*N607))","v":0},null,"",{"$f":"MAX(0,IF(Q607=\"\",H607*G607,G607*Q607))","v":0}]
[null,"Property Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H42","v":0},{"$f":"'Reserve Risk (Revised)'!G13","v":0.49735573879030043},0,null,null,0,null,null,0,null,"",0]
[null,"Personal Accident",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H43","v":0},{"$f":"'Reserve Risk (Revised)'!G14","v":0.29666070682155377},0,null,null,0,null,null,0,null,"",0]
[null,"Personal Accident Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H44","v":0},{"$f":"'Reserve Risk (Revised)'!G15","v":0.34876523067975901},0,null,null,0,null,null,0,null,"",0]
[null,"Aviation",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H45","v":0},{"$f":"'Reserve Risk (Revised)'!G16","v":0.45952604952349801},0,null,null,0,null,null,0,null,"",0]
[null,"Aviation Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H46","v":0},{"$f":"'Reserve Risk (Revised)'!G17","v":0.48255646377949879},0,null,null,0,null,null,0,null,"",0]
[null,"Credit / Surety",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H47","v":0},{"$f":"'Reserve Risk (Revised)'!G18","v":0.38368268064999406},0,null,null,0,null,null,0,null,"",0]
[null,"Credit / Surety Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H48","v":0},{"$f":"'Reserve Risk (Revised)'!G19","v":0.43464696624596888},0,null,null,0,null,null,0,null,"",0]
[null,"Energy Offshore / Marine",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H49","v":0},{"$f":"'Reserve Risk (Revised)'!G20","v":0.39543823911176518},0,null,null,0,null,null,0,null,"",0]
[null,"Energy Offshore / Marine Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H50","v":0},{"$f":"'Reserve Risk (Revised)'!G21","v":0.4394578357755653},0,null,null,0,null,null,0,null,"",0]
[null,"US Casualty",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H51","v":0},{"$f":"'Reserve Risk (Revised)'!G22","v":0.43018098459069698},0,null,null,0,null,null,0,null,"",0]
[null,"US Casualty Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H52","v":0},{"$f":"'Reserve Risk (Revised)'!G23","v":0.48842309052279492},0,null,null,0,null,null,0,null,"",0]
[null,"US Professional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H53","v":0},{"$f":"'Reserve Risk (Revised)'!G24","v":0.46275283271069756},0,null,null,0,null,null,0,null,"",0]
[null,"US Professional Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H54","v":0},{"$f":"'Reserve Risk (Revised)'!G25","v":0.51484129765284659},0,null,null,0,null,null,0,null,"",0]
[null,"US Specialty",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H55","v":0},{"$f":"'Reserve Risk (Revised)'!G26","v":0.46506790223690625},0,null,null,0,null,null,0,null,"",0]
[null,"US Specialty Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H56","v":0},{"$f":"'Reserve Risk (Revised)'!G27","v":0.48276028402747928},0,null,null,0,null,null,0,null,"",0]
[null,"International Motor",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H57","v":0},{"$f":"'Reserve Risk (Revised)'!G28","v":0.37080464615634018},0,null,null,0,null,null,0,null,"",0]
[null,"International Motor Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H58","v":0},{"$f":"'Reserve Risk (Revised)'!G29","v":0.43541657269369022},0,null,null,0,null,null,0,null,"",0]
[null,"International Casualty Non-Motor",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H59","v":0},{"$f":"'Reserve Risk (Revised)'!G30","v":0.4365238613251069},0,null,null,0,null,null,0,null,"",0]
[null,"International Casualty Non-Motor Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H60","v":0},{"$f":"'Reserve Risk (Revised)'!G31","v":0.49410327959272171},0,null,null,0,null,null,0,null,"",0]
[null,"Retro Property",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H61","v":0},{"$f":"'Reserve Risk (Revised)'!G32","v":0.47845206530716233},0,null,null,0,null,null,0,null,"",0]
[null,"Structured / Finite Reinsurance",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H62","v":0},{"$f":"'Reserve Risk (Revised)'!G33","v":0.24099999999999999},0,null,null,0,null,null,0,null,"",0]
[null,"Health",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H63","v":0},{"$f":"'Reserve Risk (Revised)'!G34","v":0.125},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(a)  TOTAL",null,null,null,null,{"$f":"SUM(G606:G629)","v":0},null,{"$f":"SUM(I606:I630)","v":0},null,null,{"$f":"SUM(L606:L630)","v":0},null,null,{"$f":"SUM(O606:O630)","v":0},null,null,{"$f":"SUM(R606:R630)","v":0}]
[]
[null,"(b)  CORRELATION ADJUSTMENT"]
[]
[null,null,"(i)","Reduction in Capital Charge from Correlation Matrix",null,null,null,null,{"$f":"I631-I637","v":0},null,null,{"$f":"L631-L637","v":0},null,null,{"$f":"O631-O637","v":0},null,null,{"$f":"R631-R637","v":0}]
[]
[null,"(b)  RESERVE RISK AFTER CORRELATION ADJUSTMENT",null,null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(I606:I629),MMULT('Correlation Matrix (2019 YE)'!C44:Z67,I606:I629)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(L606:L629),MMULT('Correlation Matrix (2019 YE)'!$C$44:$Z$67,L606:L629)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(O606:O629),MMULT('Correlation Matrix (2019 YE)'!$C$44:$Z$67,O606:O629)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(R606:R629),MMULT('Correlation Matrix (2019 YE)'!$C$44:$Z$67,R606:R629)))","v":0}]
[]
[null,"(b)(i) CONCENTRATION ADJUSTMENT FACTOR (formula 1) [(iv) + (v)]"]
[]
[null,null,"(i)","Concentration Adjustment (up to 95%)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IX(b)'!H52/900*95%","v":0},null,null,{"$f":"'Schedule IX(b)'!H52/900*95%","v":0}]
[null,null,"(ii)","Related Business % (up to 5%)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IX(b)'!H56*5%","v":0},null,null,{"$f":"'Schedule IX(b)'!H56*5%","v":0}]
[null,null,"(iii)"," [ (i) + (ii) ]",null,null,null,null,null,null,null,null,null,null,{"$f":"O641+O642","v":0},null,null,{"$f":"R641+R642","v":0}]
[null,null,"(iv)","Maximum Adjustment",null,null,null,null,null,null,null,null,null,null,0.4,null,null,0.4]
[]
[null,"(b)(ii) CONCENTRATION ADJUSTMENT FACTOR (formula 2) [(iii) x (iv)]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O643*O644","v":0},null,null,{"$f":"R643*R644","v":0}]
[]
[null,"(b)  CAPITAL CHARGE AFTER CORRELATION",null,null,null,null,null,null,{"$f":"IF(I637>=0,I637,0)","v":0},null,null,{"$f":"IF(L637>=0,L637,0)","v":0},null,null,{"$f":"IF(O637>=0,O637,0)","v":0},null,null,{"$f":"IF(R637>=0,R637,0)","v":0}]
[]
[null,"TYPE OF "]
[null,"CATASTROPHE RISK",null,"STATEMENT SOURCE"]
[]
[null,"(a)  Gross Probable Maximum Loss",null,"Schedule V, Line (g)",null,null,null,null,{"$f":"'Schedule V'!F18","v":0},null,null,{"$f":"+I653","v":0},null,null,{"$f":"+L653","v":0},null,null,{"$f":"+L653","v":0}]
[]
[null,"(b)  Net Probable Maximum Loss",null,"Schedule V, Line (h)",null,null,null,null,{"$f":"'Schedule V'!F20","v":0},null,null,{"$f":"+I655","v":0},null,null,{"$f":"+L655","v":0},null,null,{"$f":"+L655","v":0}]
[]
[null,"(c)  Average Annual Loss (AAL) Excluding Property Catastrophe",null,"Schedule V, Line (i)",null,null,null,null,{"$f":"'Schedule V'!F22","v":0},null,null,{"$f":"+I657","v":0},null,null,{"$f":"+L657","v":0},null,null,{"$f":"+L657","v":0}]
[]
[null,"(d)  Industry Catastrophe Loss Ratio",null,null,null,null,null,null,{"$f":"'Catastrophe Risk (Revised)'!E12","v":0.4},null,null,0.4,null,null,0.4,null,null,{"$f":"+IF(AND(L659=\"\",O659=\"\"),\"\",L659*(1-$R$6)+O659*$R$6)","v":0.4}]
[]
[null,"(e)  Property Catastrophe Premium",null,"Schedule IVD, Column C, Line (1)",null,null,null,null,{"$f":"IF('Schedule IVD (EBS)'!G9=0,'Schedule IVD (EBS)'!E9,'Schedule IVD (EBS)'!G9)","v":0},null,null,{"$f":"+I661","v":0},null,null,{"$f":"+L661","v":0},null,null,{"$f":"+L661","v":0}]
[]
[null,"(f)  Total Catastrophe Premium  [ (c) / (d) + (e) ]",null,null,null,null,null,null,{"$f":"I657/I659+IF(I661>0,I661,0)","v":0},null,null,{"$f":"IF(L659=\"\",IF(I659=0,0,L657/I659+IF(L661>0,L661,0)),IF(L659=0,0,L657/L659+IF(L661>0,L661,0)))","v":0},null,null,{"$f":"IF(O659=\"\",IF(L659=0,0,O657/L659+IF(O661>0,O661,0)),IF(O659=0,0,O657/O659+IF(O661>0,O661,0)))","v":0},null,null,{"$f":"IF(R659=\"\",IF(N659=0,0,R657/N659+IF(R661>0,R661,0)),IF(R659=0,0,R657/R659+IF(R661>0,R661,0)))","v":0}]
[]
[null,"(g)  Credit Risk Capital Factor",null,null,null,null,null,null,{"$f":"'Catastrophe Risk (Revised)'!E18","v":0.1},null,null,0.1,null,null,0.1,null,null,{"$f":"+IF(AND(L665=\"\",O665=\"\"),\"\",L665*(1-$R$6)+O665*$R$6)","v":0.1}]
[]
[null,"(h) Arrangements with Respect to Property Catastrophe Recoverables",null,null,null,null,null,null,{"$f":"'Schedule V'!F31","v":0},null,null,{"$f":"I667","v":0},null,null,{"$f":"L667","v":0},null,null,{"$f":"L667","v":0}]
[]
[null,"(i)  Credit Risk Charge  [ ((a) - (b) - (h) x .98 (g) ]",null,null,null,null,null,null,{"$f":"MAX(0,((I653-I655)-(I667*98%))*I665)","v":0},null,null,{"$f":"MAX(0,((L653-L655)-(L667*98%))*L665)","v":0},null,null,{"$f":"MAX(0,((O653-O655)-(O667*98%))*O665)","v":0},null,null,{"$f":"MAX(0,((R653-R655)-(R667*98%))*R665)","v":0}]
[]
[null,"(j)  REQUIRED CAPITAL FOR CATASTROPHE RISK  [ (b) - (f) + (i) ]",null,null,null,null,null,null,{"$f":"(IF((I655-I663)>=0,I655-I663+I669,I669))","v":0},null,null,{"$f":"(IF((L655-L663)>=0,L655-L663+L669,L669))","v":0},null,null,{"$f":"(IF((O655-O663)>=0,O655-O663+O669,O669))","v":0},null,null,{"$f":"(IF((R655-R663)>=0,R655-R663+R669,R669))","v":0}]
[]
[null,null,null,null,null,null,null,null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,"Net Amount of Risk",null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"Mortality","Statement Source",null,null,null,"Adjustable","Non-Adjust","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Mortality","Sch VII EBS, Line 1, Column (9) and Sch VII EBS, Line 1, Column (10)",null,null,null,{"$f":"'Schedule VII (EBS)'!H10","v":0},{"$f":"'Schedule VII (EBS)'!I10","v":0},{"$f":"(IF(G677>1000000,1.985*1000000,1.985*G677)/1000)+(IF(G677<1000000,0,IF(G677>5000000,0.9*4000000,0.9*(G677-1000000)))/1000)+(IF(G677<5000000,0,IF(G677>10000000,0.72*5000000,0.72*(G677-5000000)))/1000)+(IF(G677<10000000,0,IF(G677>50000000,0.645*40000000,0.645*(G677-10000000)))/1000)+(IF(G677<50000000,0,0.565*(G677-50000000))/1000)+(IF(H677>1000000,3.97*1000000,3.97*H677)/1000)+(IF(H677<1000000,0,IF(H677>5000000,1.8*4000000,1.8*(H677-1000000)))/1000)+(IF(H677<5000000,0,IF(H677>10000000,1.44*5000000,1.44*(H677-5000000)))/1000)+(IF(H677<10000000,0,IF(H677>50000000,1.29*40000000,1.29*(H677-10000000)))/1000)+(IF(H677<50000000,0,1.13*(H677-50000000))/1000)","v":0},null,null,{"$f":"IF(K677=\"\",I677,(G677+H677)*K677)","v":0},null,null,{"$f":"IF(N677=\"\",I677,(G677+H677)*N677)","v":0},null,{"$f":"+IF(AND(K677=\"\",N677=\"\"),\"\",K677*(1-$R$6)+N677*$R$6)","v":""},{"$f":"IF(Q677=\"\",I677,(G677+H677)*Q677)","v":0}]
[]
[null,null,null,null,null,null,null,null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,"Net Annual Premium",null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"Morbidity","Statement Source",null,null,null,"<2 years",">2 years","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Critical Illness","Sch VII EBS, Line 2, Column (9) and Sch VII EBS, Line 2, Column (10)",null,null,null,{"$f":"'Schedule VII (EBS)'!H11","v":0},{"$f":"'Schedule VII (EBS)'!I11","v":0},{"$f":"(IF(G683>1000000,5.955*1000000,5.955*G683)/1000)+(IF(G683<1000000,0,IF(G683>5000000,2.7*4000000,2.7*(G683-1000000)))/1000)+(IF(G683<5000000,0,IF(G683>10000000,2.16*5000000,2.16*(G683-5000000)))/1000)+(IF(G683<10000000,0,IF(G683>50000000,1.935*40000000,1.935*(G683-10000000)))/1000)+(IF(G683<50000000,0,1.695*(G683-50000000))/1000)+(IF(H683>1000000,11.91*1000000,11.91*H683)/1000)+(IF(H683<1000000,0,IF(H683>5000000,5.4*4000000,5.4*(H683-1000000)))/1000)+(IF(H683<5000000,0,IF(H683>10000000,4.32*5000000,4.32*(H683-5000000)))/1000)+(IF(H683<10000000,0,IF(H683>50000000,3.87*40000000,3.87*(H683-10000000)))/1000)+(IF(H683<50000000,0,3.39*(H683-50000000))/1000)","v":0},null,null,{"$f":"IF(K683=\"\",I683,(G683+H683)*K683)","v":0},null,null,{"$f":"IF(N683=\"\",I683,(G683+H683)*N683)","v":0},null,{"$f":"+IF(AND(K683=\"\",N683=\"\"),\"\",K683*(1-$R$6)+N683*$R$6)","v":""},{"$f":"IF(Q683=\"\",I683,(G683+H683)*Q683)","v":0}]
[]
[null,"Dis Inc:Claims in Pymnt (1)","Schedule VII EBS, Line 9, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F38","v":0},null,{"$f":"G685*7%","v":0},null,null,{"$f":"IF(K685=\"\",I685,G685*K685)","v":0},null,null,{"$f":"IF(N685=\"\",I685,G685*N685)","v":0},null,{"$f":"+IF(AND(K685=\"\",N685=\"\"),\"\",K685*(1-$R$6)+N685*$R$6)","v":""},{"$f":"IF(Q685=\"\",I685,(G685+H685)*Q685)","v":0}]
[null,"Dis Inc:Claims in Pymnt (2)","Schedule VII EBS, Line 10, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F39","v":0},null,{"$f":"G686*10%","v":0},null,null,{"$f":"IF(K686=\"\",I686,G686*K686)","v":0},null,null,{"$f":"IF(N686=\"\",I686,G686*N686)","v":0},null,{"$f":"+IF(AND(K686=\"\",N686=\"\"),\"\",K686*(1-$R$6)+N686*$R$6)","v":""},{"$f":"IF(Q686=\"\",I686,(G686+H686)*Q686)","v":0}]
[]
[null,"Other Accident & Sickness","Schedule VII EBS, Line 8, Column (11)",null,null,null,{"$f":"'Schedule VII (EBS)'!J37","v":0},null,{"$f":"G688*12%","v":0},null,null,{"$f":"IF(K688=\"\",I688,G688*K688)","v":0},null,null,{"$f":"IF(N688=\"\",I688,G688*N688)","v":0},null,{"$f":"+IF(AND(K688=\"\",N688=\"\"),\"\",K688*(1-$R$6)+N688*$R$6)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q689=\"\",I689,(G689+H689)*Q689)","v":0}]
[null,"Disability Income: Active Lives"]
[null,"< = 1 Year","Sch VII EBS, Line 7(a), Column (9) and Sch VII EBS, Line 7(a), Column (10)",null,null,null,{"$f":"'Schedule VII (EBS)'!H33","v":0},{"$f":"'Schedule VII (EBS)'!I33","v":0},{"$f":"G691*9%+H691*12%","v":0},null,null,{"$f":"IF(K691=\"\",I691,(G691+H691)*K691)","v":0},null,null,{"$f":"IF(N691=\"\",I691,(G691+H691)*N691)","v":0},null,{"$f":"+IF(AND(K691=\"\",N691=\"\"),\"\",K691*(1-$R$6)+N691*$R$6)","v":""},0]
[null,"1 - 5 years","Sch VII EBS, Line 7(b), Column (9) and Sch VII EBS, Line 7(b), Column (10)",null,null,null,{"$f":"'Schedule VII (EBS)'!H34","v":0},{"$f":"'Schedule VII (EBS)'!I34","v":0},{"$f":"G692*15%+H692*20%","v":0},null,null,{"$f":"IF(K692=\"\",I692,(G692+H692)*K692)","v":0},null,null,{"$f":"IF(N692=\"\",I692,(G692+H692)*N692)","v":0},null,{"$f":"+IF(AND(K692=\"\",N692=\"\"),\"\",K692*(1-$R$6)+N692*$R$6)","v":""},0]
[null,"> 5 years","Sch VII EBS, Line 7(c), Column (9) and Sch VII EBS, Line 7(c), Column (10)",null,null,null,{"$f":"'Schedule VII (EBS)'!H35","v":0},{"$f":"'Schedule VII (EBS)'!I35","v":0},{"$f":"G693*22.5%+H693*30%","v":0},null,null,{"$f":"IF(K693=\"\",I693,(G693+H693)*K693)","v":0},null,null,{"$f":"IF(N693=\"\",I693,(G693+H693)*N693)","v":0},null,{"$f":"+IF(AND(K693=\"\",N693=\"\"),\"\",K693*(1-$R$6)+N693*$R$6)","v":""},{"$f":"IF(Q693=\"\",I693,(G693+H693)*Q693)","v":0}]
[]
[null,null,"Bermuda EBS Best Estimate Provision on Schedule VII",null,null,null,null,null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,null,null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,null,null,null,null,null,null,null,"CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Longevity Risk (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,"(a) 0 - 55","Schedule VII EBS, Line 3(a), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F14","v":0},{"$f":"'LT Insurance Risk'!L26","v":0.02},{"$f":"G700*H700","v":0},null,null,{"$f":"IF(K700=0,I700,K700*G700)","v":0},null,null,{"$f":"IF(N700=\"\",I700,G700*N700)","v":0},null,{"$f":"+IF(AND(K700=\"\",N700=\"\"),\"\",K700*(1-$R$6)+N700*$R$6)","v":""},{"$f":"IF(Q700=\"\",I700,G700*Q700)","v":0}]
[null,"(b) 56 - 65","Schedule VII EBS, Line 3(b), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F15","v":0},{"$f":"'LT Insurance Risk'!L27","v":0.03},{"$f":"G701*H701","v":0},null,null,{"$f":"IF(K701=0,I701,K701*G701)","v":0},null,null,{"$f":"IF(N701=\"\",I701,G701*N701)","v":0},null,{"$f":"+IF(AND(K701=\"\",N701=\"\"),\"\",K701*(1-$R$6)+N701*$R$6)","v":""},{"$f":"IF(Q701=\"\",I701,G701*Q701)","v":0}]
[null,"(c) 66 - 70","Schedule VII EBS, Line 3(c), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F16","v":0},{"$f":"'LT Insurance Risk'!L28","v":0.04},0,null,null,0,null,null,0,null,{"$f":"+IF(AND(K702=\"\",N702=\"\"),\"\",K702*(1-$R$6)+N702*$R$6)","v":""},0]
[null,"(d) 71 - 80","Schedule VII EBS, Line 3(d), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F17","v":0},{"$f":"'LT Insurance Risk'!L29","v":0.05},0,null,null,0,null,null,0,null,{"$f":"+IF(AND(K703=\"\",N703=\"\"),\"\",K703*(1-$R$6)+N703*$R$6)","v":""},0]
[null,"(e) 81+","Schedule VII EBS, Line 3(e), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F18","v":0},{"$f":"'LT Insurance Risk'!L30","v":0.06},0,null,null,0,null,null,0,null,{"$f":"+IF(AND(K704=\"\",N704=\"\"),\"\",K704*(1-$R$6)+N704*$R$6)","v":""},0]
[]
[null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,"(a) 0 - 55","Schedule VII EBS, Line 4(a), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F22","v":0},{"$f":"'LT Insurance Risk'!L33","v":0.02},{"$f":"G707*H707","v":0},null,null,{"$f":"IF(K707=0,I707,K707*G707)","v":0},null,null,{"$f":"IF(N707=\"\",I707,G707*N707)","v":0},null,{"$f":"+IF(AND(K707=\"\",N707=\"\"),\"\",K707*(1-$R$6)+N707*$R$6)","v":""},{"$f":"IF(Q707=\"\",I707,G707*Q707)","v":0}]
[null,"(b) 56 - 60","Schedule VII EBS, Line 4(b), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F23","v":0},{"$f":"'LT Insurance Risk'!L34","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"(c) 61 - 65","Schedule VII EBS, Line 4(c), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F24","v":0},{"$f":"'LT Insurance Risk'!L35","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"(d) 66 - 70","Schedule VII EBS, Line 4(d), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F25","v":0},{"$f":"'LT Insurance Risk'!L36","v":0.05},0,null,null,0,null,null,0,null,"",0]
[null,"(e) 71 - 75","Schedule VII EBS, Line 4(e), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F26","v":0},{"$f":"'LT Insurance Risk'!L37","v":0.06},0,null,null,0,null,null,0,null,"",0]
[null,"(f) 76+","Schedule VII EBS, Line 4(f), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F27","v":0},{"$f":"'LT Insurance Risk'!L38","v":7.0000000000000007E-2},0,null,null,0,null,null,0,null,"",0]
[]
[null," - Part (A) Removes any Longevity Swap Capital Requirement that has been included in the Standard Longevity Capital Requirement",null,null,null,null,null,null,null,null,"ACTUAL",null,null,"ACTUAL",null,null,"ACTUAL"]
[null,null,"BSCR ADJUSTED RESERVE for Regular Longevity Risk Business only (excluding Longevity Swaps)",null,null,null,null,"CAPITAL","CAPITAL",null,"CAPITAL",null,null,"CAPITAL",null,null,"CAPITAL"]
[null,"Longevity Capital Adj",null,null,null,null,null,"FACTOR","FROM ABOVE",null,"REQUIRED","ADJUSTMENT",null,"REQUIRED","ADJUSTMENT",null,"REQUIRED","ADJUSTMENT"]
[]
[null,"Longevity Risk (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,"(a) 0 - 55",null,null,null,null,null,{"$f":"IF(K700=\"\",'LT Insurance Risk'!L26,K700)","v":0.02},{"$f":"L700","v":0},null,{"$f":"IF(G719=\"\",0,H719*G719)","v":0},{"$f":"IF(G719=\"\",0,K719-I719)","v":0},null,{"$f":"IF(G719=\"\",0,IF(N700=\"\",'LT Insurance Risk'!$L$26,N700)*G719)","v":0},{"$f":"IF(G719=\"\",L719,N719-O700)","v":0},null,{"$f":"IF(G719=\"\",0,IF(Q700=\"\",'LT Insurance Risk'!$L242,Q700)*G719)","v":0},{"$f":"IF(G719=\"\",L719,Q719-R700)","v":0}]
[null,"(b) 56 - 65",null,null,null,null,null,{"$f":"IF(K701=\"\",'LT Insurance Risk'!L27,K701)","v":0.03},{"$f":"L701","v":0},null,{"$f":"IF(G720=\"\",0,H720*G720)","v":0},{"$f":"IF(G720=\"\",0,K720-I720)","v":0},null,{"$f":"IF(G720=\"\",0,IF(N701=\"\",'LT Insurance Risk'!$L$27,N701)*G720)","v":0},{"$f":"IF(G720=\"\",L720,N720-O701)","v":0},null,{"$f":"IF(G720=\"\",0,IF(Q701=\"\",'LT Insurance Risk'!$L243,Q701)*G720)","v":0},{"$f":"IF(G720=\"\",L720,Q720-R701)","v":0}]
[null,"(c) 66 - 70",null,null,null,null,null,{"$f":"IF(K702=\"\",'LT Insurance Risk'!L28,K702)","v":0.04},0,null,0,0,null,{"$f":"IF(G721=\"\",0,IF(N702=\"\",'LT Insurance Risk'!$L$28,N702)*G721)","v":0},0,null,{"$f":"IF(G721=\"\",0,IF(Q702=\"\",'LT Insurance Risk'!$L244,Q702)*G721)","v":0},0]
[null,"(d) 71 - 80",null,null,null,null,null,{"$f":"IF(K703=\"\",'LT Insurance Risk'!L29,K703)","v":0.05},0,null,0,0,null,{"$f":"IF(G722=\"\",0,IF(N703=\"\",'LT Insurance Risk'!$L$29,N703)*G722)","v":0},0,null,{"$f":"IF(G722=\"\",0,IF(Q703=\"\",'LT Insurance Risk'!$L245,Q703)*G722)","v":0},0]
[null,"(e) 81+",null,null,null,null,null,{"$f":"IF(K704=\"\",'LT Insurance Risk'!L30,K704)","v":0.06},0,null,0,0,null,{"$f":"IF(G723=\"\",0,IF(N704=\"\",'LT Insurance Risk'!$L$30,N704)*G723)","v":0},0,null,{"$f":"IF(G723=\"\",0,IF(Q704=\"\",'LT Insurance Risk'!$L246,Q704)*G723)","v":0},0]
[null,null,null,null,null,null,null,{"$f":"IF(K705=\"\",'LT Insurance Risk'!L31,K705)","v":0}]
[null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,"(a) 0 - 55",null,null,null,null,null,{"$f":"IF(K707=\"\",'LT Insurance Risk'!L33,K707)","v":0.02},0,null,{"$f":"IF(G726=\"\",0,H726*G726)","v":0},0,null,{"$f":"IF(G726=\"\",0,IF(N707=\"\",'LT Insurance Risk'!$L$33,N707)*G726)","v":0},{"$f":"IF(G726=\"\",L726,N726-O707)","v":0},null,{"$f":"IF(G726=\"\",0,IF(Q707=\"\",'LT Insurance Risk'!$L249,Q707)*G726)","v":0},{"$f":"IF(G726=\"\",L726,Q726-R707)","v":0}]
[null,"(b) 56 - 60",null,null,null,null,null,{"$f":"IF(K708=\"\",'LT Insurance Risk'!L34,K708)","v":0.03},0,null,0,0,null,{"$f":"IF(G727=\"\",0,IF(N708=\"\",'LT Insurance Risk'!$L$34,N708)*G727)","v":0},0,null,{"$f":"IF(G727=\"\",0,IF(Q708=\"\",'LT Insurance Risk'!$L250,Q708)*G727)","v":0},0]
[null,"(c) 61 - 65",null,null,null,null,null,{"$f":"IF(K709=\"\",'LT Insurance Risk'!L35,K709)","v":0.04},0,null,0,0,null,{"$f":"IF(G728=\"\",0,IF(N709=\"\",'LT Insurance Risk'!$L$35,N709)*G728)","v":0},0,null,{"$f":"IF(G728=\"\",0,IF(Q709=\"\",'LT Insurance Risk'!$L251,Q709)*G728)","v":0},0]
[null,"(d) 66 - 70",null,null,null,null,null,{"$f":"IF(K710=\"\",'LT Insurance Risk'!L36,K710)","v":0.05},0,null,0,0,null,{"$f":"IF(G729=\"\",0,IF(N710=\"\",'LT Insurance Risk'!$L$36,N710)*G729)","v":0},0,null,{"$f":"IF(G729=\"\",0,IF(Q710=\"\",'LT Insurance Risk'!$L252,Q710)*G729)","v":0},0]
[null,"(e) 71 - 75",null,null,null,null,null,{"$f":"IF(K711=\"\",'LT Insurance Risk'!L37,K711)","v":0.06},0,null,0,0,null,{"$f":"IF(G730=\"\",0,IF(N711=\"\",'LT Insurance Risk'!$L$37,N711)*G730)","v":0},0,null,{"$f":"IF(G730=\"\",0,IF(Q711=\"\",'LT Insurance Risk'!$L253,Q711)*G730)","v":0},0]
[null,"(f) 76+",null,null,null,null,null,{"$f":"IF(K712=\"\",'LT Insurance Risk'!L38,K712)","v":7.0000000000000007E-2},{"$f":"L712","v":0},null,0,0,null,{"$f":"IF(G731=\"\",0,IF(N712=\"\",'LT Insurance Risk'!$L$38,N712)*G731)","v":0},0,null,{"$f":"IF(G731=\"\",0,IF(Q712=\"\",'LT Insurance Risk'!$L254,Q712)*G731)","v":0},0]
[]
[null," - Part (B) Determines Appropriate Capital Requirment to include for Longevity Swaps"]
[null,null,"Bermuda EBS Best Estimate Provision for the Floating Leg of Longevity Swap",null,null,null,null,null,null,null,"CAPITAL",null,null,"CAPITAL",null,null,"CAPITAL"]
[null,"Longevity Capital Adj",null,null,null,null,null,null,null,null,"FACTOR","ADJUSTMENT",null,"FACTOR","ADJUSTMENT",null,"FACTOR","ADJUSTMENT"]
[]
[null,"Longevity Risk (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,"(a) 0 - 55",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L26","v":0.02},{"$f":"IF(G738=\"\",0,K738*G738)","v":0},null,{"$f":"'LT Insurance Risk'!$L$26","v":0.02},{"$f":"IF(N738=\"\",L738,N738*G738)","v":0},null,{"$f":"+IF(AND(K738=\"\",N738=\"\"),\"\",K738*(1-$R$6)+N738*$R$6)","v":0.02},{"$f":"IF(Q738=\"\",L738,Q738*G738)","v":0}]
[null,"(b) 56 - 65",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L27","v":0.03},{"$f":"IF(G739=\"\",0,K739*G739)","v":0},null,{"$f":"'LT Insurance Risk'!$L$27","v":0.03},{"$f":"IF(N739=\"\",L739,N739*G739)","v":0},null,{"$f":"+IF(AND(K739=\"\",N739=\"\"),\"\",K739*(1-$R$6)+N739*$R$6)","v":0.03},{"$f":"IF(Q739=\"\",L739,Q739*G739)","v":0}]
[null,"(c) 66 - 70",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L28","v":0.04},0,null,{"$f":"'LT Insurance Risk'!$L$28","v":0.04},0,null,{"$f":"+IF(AND(K740=\"\",N740=\"\"),\"\",K740*(1-$R$6)+N740*$R$6)","v":0.04},0]
[null,"(d) 71 - 80",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L29","v":0.05},0,null,{"$f":"'LT Insurance Risk'!$L$29","v":0.05},0,null,{"$f":"+IF(AND(K741=\"\",N741=\"\"),\"\",K741*(1-$R$6)+N741*$R$6)","v":0.05},0]
[null,"(e) 81+",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L30","v":0.06},0,null,{"$f":"'LT Insurance Risk'!$L$30","v":0.06},0,null,{"$f":"+IF(AND(K742=\"\",N742=\"\"),\"\",K742*(1-$R$6)+N742*$R$6)","v":0.06},0]
[]
[null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,"(a) 0 - 55",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L33","v":0.02},{"$f":"IF(G745=\"\",0,K745*G745)","v":0},null,{"$f":"'LT Insurance Risk'!$L$33","v":0.02},{"$f":"IF(N745=\"\",L745,N745*G745)","v":0},null,{"$f":"+IF(AND(K745=\"\",N745=\"\"),\"\",K745*(1-$R$6)+N745*$R$6)","v":0.02},{"$f":"IF(Q745=\"\",L745,Q745*G745)","v":0}]
[null,"(b) 56 - 60",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L34","v":0.03},0,null,{"$f":"'LT Insurance Risk'!$L$34","v":0.03},0,null,0.03,0]
[null,"(c) 61 - 65",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L35","v":0.04},0,null,{"$f":"'LT Insurance Risk'!$L$35","v":0.04},0,null,0.04,0]
[null,"(d) 66 - 70",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L36","v":0.05},0,null,{"$f":"'LT Insurance Risk'!$L$36","v":0.05},0,null,0.05,{"$f":"IF(Q748=\"\",L748,Q748*G748)","v":0}]
[null,"(e) 71 - 75",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L37","v":0.06},0,null,{"$f":"'LT Insurance Risk'!$L$37","v":0.06},0,null,0.06,0]
[null,"(f) 76+",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L38","v":7.0000000000000007E-2},0,null,{"$f":"'LT Insurance Risk'!$L$38","v":7.0000000000000007E-2},0,null,7.0000000000000007E-2,0]
[]
[null,null,null,null,null,null,"Net Annual Premium",null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,null,null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,null,"Statement Source",null,null,null,null,null,"CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Stop Loss","Schedule VII EBS, Line 14, Column (11)",null,null,null,{"$f":"'Schedule VII (EBS)'!J43","v":0},{"$f":"+'LT Insurance Risk'!L55","v":0.5},{"$f":"G756*H756","v":0},null,null,{"$f":"IF(K756=\"\",I756,G756*K756)","v":0},null,null,{"$f":"IF(N756=\"\",I756,G756*N756)","v":0},null,{"$f":"+IF(AND(K756=\"\",N756=\"\"),\"\",K756*(1-$R$6)+N756*$R$6)","v":""},{"$f":"IF(Q756=\"\",I756,G756*Q756)","v":0}]
[]
[null,"Rider","Schedule VII EBS, Line 15, Column (11)",null,null,null,{"$f":"'Schedule VII (EBS)'!J44","v":0},{"$f":"+'LT Insurance Risk'!L56","v":0.25},{"$f":"G758*H758","v":0},null,null,{"$f":"IF(K758=\"\",I758,G758*K758)","v":0},null,null,{"$f":"IF(N758=\"\",I758,G758*N758)","v":0},null,{"$f":"+IF(AND(K758=\"\",N758=\"\"),\"\",K758*(1-$R$6)+N758*$R$6)","v":""},{"$f":"IF(Q758=\"\",I758,G758*Q758)","v":0}]
[]
[]
[null,null,null,null,null,null,"NET RESERVES","STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"LINE OF LONG-TERM BUSINESS","STATEMENT SOURCE",null,null,null,null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Mortality (term assurance)","Schedule VII EBS, Line 1, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F10","v":0},{"$f":"+'LT Other Insurance Risk'!G9","v":0.02},{"$f":"IF(G765<0,0,G765*H765)","v":0},null,null,{"$f":"IF(K765=\"\",H765*G765,G765*K765)","v":0},null,null,{"$f":"IF(N765=\"\",I765,G765*N765)","v":0},null,{"$f":"+IF(AND(K765=\"\",N765=\"\"),\"\",K765*(1-$R$6)+N765*$R$6)","v":""},{"$f":"IF(Q765=\"\",I765,G765*Q765)","v":0}]
[null,"Critical Illness","Schedule VII EBS, Line 2, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F11","v":0},{"$f":"+'LT Other Insurance Risk'!G10","v":0.02},{"$f":"IF(G766<0,0,G766*H766)","v":0},null,null,0,null,null,{"$f":"IF(N766=\"\",I766,G766*N766)","v":0},null,"",{"$f":"IF(Q766=\"\",I766,G766*Q766)","v":0}]
[null,"Longevity (1)","Schedule VII EBS, Line 3(f), Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F19","v":0},{"$f":"+'LT Other Insurance Risk'!G11","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Longevity (2)","Schedule VII EBS, Line 4(g), Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F28","v":0},{"$f":"+'LT Other Insurance Risk'!G12","v":5.0000000000000001E-3},{"$f":"IF(G768<0,0,G768*H768)","v":0},null,null,{"$f":"IF(K768=\"\",H768*G768,G768*K768)","v":0},null,null,0,null,"",0]
[null,"Deferred annuities ","Schedule VII EBS, Line 5, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F29","v":0},{"$f":"+'LT Other Insurance Risk'!G13","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Deferred accumulation annuity","Schedule VII EBS, Line 6, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F30","v":0},{"$f":"+'LT Other Insurance Risk'!G14","v":5.0000000000000001E-3},{"$f":"IF(G770<0,0,G770*H770)","v":0},null,null,{"$f":"IF(K770=\"\",H770*G770,G770*K770)","v":0},null,null,0,null,"",0]
[null,"Disability Income: active lives","Schedule VII EBS, Line 7, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F36","v":0},{"$f":"+'LT Other Insurance Risk'!G15","v":0.02},{"$f":"IF(G771<0,0,G771*H771)","v":0},null,null,{"$f":"IF(K771=\"\",H771*G771,G771*K771)","v":0},null,null,0,null,"",0]
[null,"Disability: accident & sickness","Schedule VII EBS, Line 8, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F37","v":0},{"$f":"+'LT Other Insurance Risk'!G16","v":0.02},0,null,null,0,null,null,0,null,"",0]
[null,"Disability claims in pay (1)","Schedule VII EBS, Line 9, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F38","v":0},{"$f":"+'LT Other Insurance Risk'!G17","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Disability claims in pay (2)","Schedule VII EBS, Line 10, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F39","v":0},{"$f":"+'LT Other Insurance Risk'!G18","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Group Life","Schedule VII EBS, Line 11, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F40","v":0},{"$f":"+'LT Other Insurance Risk'!G19","v":5.0000000000000001E-3},0,null,null,0,null,null,{"$f":"IF(N775=\"\",I775,G775*N775)","v":0},null,"",0]
[null,"Group Disability","Schedule VII EBS, Line 12, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F41","v":0},{"$f":"+'LT Other Insurance Risk'!G20","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Group Health","Schedule VII EBS, Line 13, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F42","v":0},{"$f":"+'LT Other Insurance Risk'!G21","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"Stop Loss","Schedule VII EBS, Line 14, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F43","v":0},{"$f":"+'LT Other Insurance Risk'!G22","v":0.02},0,null,null,{"$f":"IF(K778=\"\",H778*G778,G778*K778)","v":0},null,null,0,null,"",0]
[null,"Rider","Schedule VII EBS, Line 15, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F44","v":0},{"$f":"+'LT Other Insurance Risk'!G23","v":0.02},0,null,null,0,null,null,0,null,"",0]
[]
[null,"REQUIRED CAPITAL FOR OTHER INSURANCE RISK",null,null,null,null,{"$f":"IF(SUM(G765:G779)>=0,(SUM(G765:G779)),0)","v":0},null,{"$f":"IF(SUM(I765:I779)>=0,(SUM(I765:I779)),0)","v":0},null,null,{"$f":"IF(SUM(L765:L779)>=0,(SUM(L765:L779)),0)","v":0},null,null,{"$f":"IF(SUM(O765:O779)>=0,(SUM(O765:O779)),0)","v":0},null,null,{"$f":"IF(SUM(R765:R779)>=0,(SUM(R765:R779)),0)","v":0}]
[]
[null,null,null,null,null,null,null,"Volatility >15.0%","STANDARD REQUIRED CAPITAL",null,"USER CAPITAL FACTOR","USER REQUIRED CAPITAL",null,"USER CAPITAL FACTOR","USER REQUIRED CAPITAL",null,"USER CAPITAL FACTOR","USER REQUIRED CAPITAL"]
[null,"Variable Annuity Guarantee Risk","Volatility \n(0%-10.0%]",null,null,null,"Volatility 10.0% - 15.0%"]
[]
[null,"GMDB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H13","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J13","v":0},{"$f":"'Schedule VIII (EBS)'!L13","v":0},{"$f":"(C786*0.25%)+(G786*0.5%)+(H786*0.75%)","v":0},null,null,{"$f":"IF(K786=\"\",I786,(C786+G786+H786)*K786)","v":0},null,null,{"$f":"IF(N786=\"\",I786,(C786+G786+H786)*N786)","v":0},null,{"$f":"+IF(AND(K786=\"\",N786=\"\"),\"\",K786*(1-$R$6)+N786*$R$6)","v":""},{"$f":"IF(Q786=\"\",I786,(C786+G786+H786)*Q786)","v":0}]
[null,"GMDB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N13","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P13","v":0},{"$f":"+'Schedule VIII (EBS)'!R13","v":0},{"$f":"(C787*4%)+(G787*8.5%)+(H787*13%)","v":0},null,null,{"$f":"IF(K787=\"\",I787,(C787+G787+H787)*K787)","v":0},null,null,{"$f":"IF(N787=\"\",I787,(C787+G787+H787)*N787)","v":0},null,{"$f":"+IF(AND(K787=\"\",N787=\"\"),\"\",K787*(1-$R$6)+N787*$R$6)","v":""},{"$f":"IF(Q787=\"\",I787,(C787+G787+H787)*Q787)","v":0}]
[null,"GMDB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H31","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J31","v":0},{"$f":"'Schedule VIII (EBS)'!L31","v":0},{"$f":"(C788*0.25%)+(G788*0.5%)+(H788*0.75%)","v":0},null,null,{"$f":"IF(K788=\"\",I788,(C788+G788+H788)*K788)","v":0},null,null,{"$f":"IF(N788=\"\",I788,(C788+G788+H788)*N788)","v":0},null,{"$f":"+IF(AND(K788=\"\",N788=\"\"),\"\",K788*(1-$R$6)+N788*$R$6)","v":""},0]
[null,"GMDB - Total",null,null,null,null,null,null,{"$f":"I788+(MAX(I786,I787))","v":0},null,null,{"$f":"L788+(MAX(L786,L787))","v":0},null,null,{"$f":"O788+(MAX(O786,O787))","v":0},null,null,{"$f":"R788+(MAX(R786,R787))","v":0}]
[]
[null,"GMDB (2) - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H14","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J14","v":0},{"$f":"'Schedule VIII (EBS)'!L14","v":0},{"$f":"(C791*0.75%)+(G791*1%)+(H791*1.25%)","v":0},null,null,{"$f":"IF(K791=\"\",I791,(C791+G791+H791)*K791)","v":0},null,null,{"$f":"IF(N791=\"\",I791,(C791+G791+H791)*N791)","v":0},null,{"$f":"+IF(AND(K791=\"\",N791=\"\"),\"\",K791*(1-$R$6)+N791*$R$6)","v":""},{"$f":"IF(Q791=\"\",I791,(C791+G791+H791)*Q791)","v":0}]
[null,"GMDB (2) - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N14","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P14","v":0},{"$f":"+'Schedule VIII (EBS)'!R14","v":0},{"$f":"(C792*12%)+(G792*16.5%)+(H792*21%)","v":0},null,null,{"$f":"IF(K792=\"\",I792,(C792+G792+H792)*K792)","v":0},null,null,{"$f":"IF(N792=\"\",I792,(C792+G792+H792)*N792)","v":0},null,{"$f":"+IF(AND(K792=\"\",N792=\"\"),\"\",K792*(1-$R$6)+N792*$R$6)","v":""},0]
[null,"GMDB (2) - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H32","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J32","v":0},{"$f":"'Schedule VIII (EBS)'!L32","v":0},{"$f":"(C793*0.75%)+(G793*1%)+(H793*1.25%)","v":0},null,null,{"$f":"IF(K793=\"\",I793,(C793+G793+H793)*K793)","v":0},null,null,{"$f":"IF(N793=\"\",I793,(C793+G793+H793)*N793)","v":0},null,{"$f":"+IF(AND(K793=\"\",N793=\"\"),\"\",K793*(1-$R$6)+N793*$R$6)","v":""},0]
[null,"GMDB (2) - Total",null,null,null,null,null,null,{"$f":"I793+(MAX(I791,I792))","v":0},null,null,{"$f":"L793+(MAX(L791,L792))","v":0},null,null,{"$f":"O793+(MAX(O791,O792))","v":0},null,null,{"$f":"R793+(MAX(R791,R792))","v":0}]
[]
[null,"GMIB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H15","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J15","v":0},{"$f":"'Schedule VIII (EBS)'!L15","v":0},{"$f":"(C796*5%)+(G796*6.5%)+(H796*8%)","v":0},null,null,{"$f":"IF(K796=\"\",I796,(C796+G796+H796)*K796)","v":0},null,null,{"$f":"IF(N796=\"\",I796,(C796+G796+H796)*N796)","v":0},null,{"$f":"+IF(AND(K796=\"\",N796=\"\"),\"\",K796*(1-$R$6)+N796*$R$6)","v":""},{"$f":"IF(Q796=\"\",I796,(C796+G796+H796)*Q796)","v":0}]
[null,"GMIB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N15","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P15","v":0},{"$f":"+'Schedule VIII (EBS)'!R15","v":0},{"$f":"(C797*100%)+(G797*130%)+(H797*160%)","v":0},null,null,{"$f":"IF(K797=\"\",I797,(C797+G797+H797)*K797)","v":0},null,null,{"$f":"IF(N797=\"\",I797,(C797+G797+H797)*N797)","v":0},null,{"$f":"+IF(AND(K797=\"\",N797=\"\"),\"\",K797*(1-$R$6)+N797*$R$6)","v":""},0]
[null,"GMIB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H33","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J33","v":0},{"$f":"'Schedule VIII (EBS)'!L33","v":0},{"$f":"(C798*5%)+(G798*6.5%)+(H798*8%)","v":0},null,null,{"$f":"IF(K798=\"\",I798,(C798+G798+H798)*K798)","v":0},null,null,{"$f":"IF(N798=\"\",I798,(C798+G798+H798)*N798)","v":0},null,{"$f":"+IF(AND(K798=\"\",N798=\"\"),\"\",K798*(1-$R$6)+N798*$R$6)","v":""},0]
[null,"GMIB - Total",null,null,null,null,null,null,{"$f":"I798+(MAX(I796,I797))","v":0},null,null,{"$f":"L798+(MAX(L796,L797))","v":0},null,null,{"$f":"O798+(MAX(O796,O797))","v":0},null,null,{"$f":"R798+(MAX(R796,R797))","v":0}]
[]
[null,"GMWB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H16","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J16","v":0},{"$f":"'Schedule VIII (EBS)'!L16","v":0},{"$f":"(C801*3.25%)+(G801*4.25%)+(H801*5%)","v":0},null,null,{"$f":"IF(K801=\"\",I801,(C801+G801+H801)*K801)","v":0},null,null,{"$f":"IF(N801=\"\",I801,(C801+G801+H801)*N801)","v":0},null,{"$f":"+IF(AND(K801=\"\",N801=\"\"),\"\",K801*(1-$R$6)+N801*$R$6)","v":""},{"$f":"IF(Q801=\"\",I801,(C801+G801+H801)*Q801)","v":0}]
[null,"GMWB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N16","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P16","v":0},{"$f":"+'Schedule VIII (EBS)'!R16","v":0},{"$f":"(C802*60%)+(G802*75%)+(H802*90%)","v":0},null,null,{"$f":"IF(K802=\"\",I802,(C802+G802+H802)*K802)","v":0},null,null,{"$f":"IF(N802=\"\",I802,(C802+G802+H802)*N802)","v":0},null,{"$f":"+IF(AND(K802=\"\",N802=\"\"),\"\",K802*(1-$R$6)+N802*$R$6)","v":""},0]
[null,"GMWB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H34","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J34","v":0},{"$f":"'Schedule VIII (EBS)'!L34","v":0},{"$f":"(C803*3.25%)+(G803*4.25%)+(H803*5%)","v":0},null,null,{"$f":"IF(K803=\"\",I803,(C803+G803+H803)*K803)","v":0},null,null,{"$f":"IF(N803=\"\",I803,(C803+G803+H803)*N803)","v":0},null,{"$f":"+IF(AND(K803=\"\",N803=\"\"),\"\",K803*(1-$R$6)+N803*$R$6)","v":""},0]
[null,"GMWB - Total",null,null,null,null,null,null,{"$f":"I803+(MAX(I801,I802))","v":0},null,null,{"$f":"L803+(MAX(L801,L802))","v":0},null,null,{"$f":"O803+(MAX(O801,O802))","v":0},null,null,{"$f":"R803+(MAX(R801,R802))","v":0}]
[]
[null,"GEEB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H17","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J17","v":0},{"$f":"'Schedule VIII (EBS)'!L17","v":0},{"$f":"(C806*0%)+(G806*0.5%)+(H806*1%)","v":0},null,null,{"$f":"IF(K806=\"\",I806,(C806+G806+H806)*K806)","v":0},null,null,{"$f":"IF(N806=\"\",I806,(C806+G806+H806)*N806)","v":0},null,{"$f":"+IF(AND(K806=\"\",N806=\"\"),\"\",K806*(1-$R$6)+N806*$R$6)","v":""},{"$f":"IF(Q806=\"\",I806,(C806+G806+H806)*Q806)","v":0}]
[null,"GEEB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N17","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P17","v":0},{"$f":"+'Schedule VIII (EBS)'!R17","v":0},{"$f":"(C807*1%)+(G807*9%)+(H807*17%)","v":0},null,null,{"$f":"IF(K807=\"\",I807,(C807+G807+H807)*K807)","v":0},null,null,{"$f":"IF(N807=\"\",I807,(C807+G807+H807)*N807)","v":0},null,{"$f":"+IF(AND(K807=\"\",N807=\"\"),\"\",K807*(1-$R$6)+N807*$R$6)","v":""},0]
[null,"GEEB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H35","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J35","v":0},{"$f":"'Schedule VIII (EBS)'!L35","v":0},{"$f":"(C808*0%)+(G808*0.5%)+(H808*1%)","v":0},null,null,{"$f":"IF(K808=\"\",I808,(C808+G808+H808)*K808)","v":0},null,null,{"$f":"IF(N808=\"\",I808,(C808+G808+H808)*N808)","v":0},null,{"$f":"+IF(AND(K808=\"\",N808=\"\"),\"\",K808*(1-$R$6)+N808*$R$6)","v":""},0]
[null,"GEEB - Total",null,null,null,null,null,null,{"$f":"I808+(MAX(I806,I807))","v":0},null,null,{"$f":"L808+(MAX(L806,L807))","v":0},null,null,{"$f":"O808+(MAX(O806,O807))","v":0},null,null,{"$f":"R808+(MAX(R806,R807))","v":0}]
[]
[null,"GMAB 0-1 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H19","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J19","v":0},{"$f":"'Schedule VIII (EBS)'!L19","v":0},{"$f":"(C811*3.2%)+(G811*5%)+(H811*9%)","v":0},null,null,{"$f":"IF(K811=\"\",I811,(C811+G811+H811)*K811)","v":0},null,null,{"$f":"IF(N811=\"\",I811,(C811+G811+H811)*N811)","v":0},null,{"$f":"+IF(AND(K811=\"\",N811=\"\"),\"\",K811*(1-$R$6)+N811*$R$6)","v":""},{"$f":"IF(Q811=\"\",I811,(C811+G811+H811)*Q811)","v":0}]
[null,"GMWB 0-1 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N19","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P19","v":0},{"$f":"+'Schedule VIII (EBS)'!R19","v":0},{"$f":"(C812*90%)+(G812*130%)+(H812*250%)","v":0},null,null,{"$f":"IF(K812=\"\",I812,(C812+G812+H812)*K812)","v":0},null,null,{"$f":"IF(N812=\"\",I812,(C812+G812+H812)*N812)","v":0},null,{"$f":"+IF(AND(K812=\"\",N812=\"\"),\"\",K812*(1-$R$6)+N812*$R$6)","v":""},0]
[null,"GMWB 0-1 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H37","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J37","v":0},{"$f":"'Schedule VIII (EBS)'!L37","v":0},{"$f":"(C813*3.2%)+(G813*5%)+(H813*9%)","v":0},null,null,{"$f":"IF(K813=\"\",I813,(C813+G813+H813)*K813)","v":0},null,null,{"$f":"IF(N813=\"\",I813,(C813+G813+H813)*N813)","v":0},null,{"$f":"+IF(AND(K813=\"\",N813=\"\"),\"\",K813*(1-$R$6)+N813*$R$6)","v":""},0]
[null,"GMWB - Total for 0-1",null,null,null,null,null,null,{"$f":"I813+(MAX(I811,I812))","v":0},null,null,{"$f":"L813+(MAX(L811,L812))","v":0},null,null,{"$f":"O813+(MAX(O811,O812))","v":0},null,null,{"$f":"R813+(MAX(R811,R812))","v":0}]
[]
[null,"GMAB 1-2 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H20","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J20","v":0},{"$f":"'Schedule VIII (EBS)'!L20","v":0},{"$f":"(C816*3%)+(G816*5%)+(H816*8.9%)","v":0},null,null,{"$f":"IF(K816=\"\",I816,(C816+G816+H816)*K816)","v":0},null,null,{"$f":"IF(N816=\"\",I816,(C816+G816+H816)*N816)","v":0},null,{"$f":"+IF(AND(K816=\"\",N816=\"\"),\"\",K816*(1-$R$6)+N816*$R$6)","v":""},{"$f":"IF(Q816=\"\",I816,(C816+G816+H816)*Q816)","v":0}]
[null,"GMWB 1-2 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N20","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P20","v":0},{"$f":"+'Schedule VIII (EBS)'!R20","v":0},{"$f":"(C817*80%)+(G817*115%)+(H817*200%)","v":0},null,null,{"$f":"IF(K817=\"\",I817,(C817+G817+H817)*K817)","v":0},null,null,{"$f":"IF(N817=\"\",I817,(C817+G817+H817)*N817)","v":0},null,{"$f":"+IF(AND(K817=\"\",N817=\"\"),\"\",K817*(1-$R$6)+N817*$R$6)","v":""},0]
[null,"GMWB 1-2 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H38","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J38","v":0},{"$f":"'Schedule VIII (EBS)'!L38","v":0},{"$f":"(C818*3%)+(G818*5%)+(H818*8.9%)","v":0},null,null,{"$f":"IF(K818=\"\",I818,(C818+G818+H818)*K818)","v":0},null,null,{"$f":"IF(N818=\"\",I818,(C818+G818+H818)*N818)","v":0},null,{"$f":"+IF(AND(K818=\"\",N818=\"\"),\"\",K818*(1-$R$6)+N818*$R$6)","v":""},0]
[null,"GMWB - Total for 1-2",null,null,null,null,null,null,{"$f":"I818+(MAX(I816,I817))","v":0},null,null,{"$f":"L818+(MAX(L816,L817))","v":0},null,null,{"$f":"O818+(MAX(O816,O817))","v":0},null,null,{"$f":"R818+(MAX(R816,R817))","v":0}]
[]
[null,"GMAB 2-3 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H21","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J21","v":0},{"$f":"'Schedule VIII (EBS)'!L21","v":0},{"$f":"(C821*3%)+(G821*5%)+(H821*8.9%)","v":0},null,null,{"$f":"IF(K821=\"\",I821,(C821+G821+H821)*K821)","v":0},null,null,{"$f":"IF(N821=\"\",I821,(C821+G821+H821)*N821)","v":0},null,{"$f":"+IF(AND(K821=\"\",N821=\"\"),\"\",K821*(1-$R$6)+N821*$R$6)","v":""},{"$f":"IF(Q821=\"\",I821,(C821+G821+H821)*Q821)","v":0}]
[null,"GMWB 2-3 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N21","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P21","v":0},{"$f":"+'Schedule VIII (EBS)'!R21","v":0},{"$f":"(C822*70%)+(G822*105%)+(H822*160%)","v":0},null,null,{"$f":"IF(K822=\"\",I822,(C822+G822+H822)*K822)","v":0},null,null,{"$f":"IF(N822=\"\",I822,(C822+G822+H822)*N822)","v":0},null,{"$f":"+IF(AND(K822=\"\",N822=\"\"),\"\",K822*(1-$R$6)+N822*$R$6)","v":""},0]
[null,"GMWB 2-3 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H39","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J39","v":0},{"$f":"'Schedule VIII (EBS)'!L39","v":0},{"$f":"(C823*3%)+(G823*5%)+(H823*8.9%)","v":0},null,null,{"$f":"IF(K823=\"\",I823,(C823+G823+H823)*K823)","v":0},null,null,{"$f":"IF(N823=\"\",I823,(C823+G823+H823)*N823)","v":0},null,{"$f":"+IF(AND(K823=\"\",N823=\"\"),\"\",K823*(1-$R$6)+N823*$R$6)","v":""},0]
[null,"GMWB - Total for 2-3",null,null,null,null,null,null,{"$f":"I823+(MAX(I821,I822))","v":0},null,null,{"$f":"L823+(MAX(L821,L822))","v":0},null,null,{"$f":"O823+(MAX(O821,O822))","v":0},null,null,{"$f":"R823+(MAX(R821,R822))","v":0}]
[]
[null,"GMAB 3-4 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H22","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J22","v":0},{"$f":"'Schedule VIII (EBS)'!L22","v":0},{"$f":"(C826*2.8%)+(G826*5%)+(H826*8.8%)","v":0},null,null,{"$f":"IF(K826=\"\",I826,(C826+G826+H826)*K826)","v":0},null,null,{"$f":"IF(N826=\"\",I826,(C826+G826+H826)*N826)","v":0},null,{"$f":"+IF(AND(K826=\"\",N826=\"\"),\"\",K826*(1-$R$6)+N826*$R$6)","v":""},{"$f":"IF(Q826=\"\",I826,(C826+G826+H826)*Q826)","v":0}]
[null,"GMWB 3-4 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N22","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P22","v":0},{"$f":"+'Schedule VIII (EBS)'!R22","v":0},{"$f":"(C827*60%)+(G827*95%)+(H827*135%)","v":0},null,null,{"$f":"IF(K827=\"\",I827,(C827+G827+H827)*K827)","v":0},null,null,{"$f":"IF(N827=\"\",I827,(C827+G827+H827)*N827)","v":0},null,{"$f":"+IF(AND(K827=\"\",N827=\"\"),\"\",K827*(1-$R$6)+N827*$R$6)","v":""},0]
[null,"GMWB 3-4 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H40","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J40","v":0},{"$f":"'Schedule VIII (EBS)'!L40","v":0},{"$f":"(C828*2.8%)+(G828*5%)+(H828*8.8%)","v":0},null,null,{"$f":"IF(K828=\"\",I828,(C828+G828+H828)*K828)","v":0},null,null,{"$f":"IF(N828=\"\",I828,(C828+G828+H828)*N828)","v":0},null,{"$f":"+IF(AND(K828=\"\",N828=\"\"),\"\",K828*(1-$R$6)+N828*$R$6)","v":""},0]
[null,"GMWB - Total for 3-4",null,null,null,null,null,null,{"$f":"I828+(MAX(I826,I827))","v":0},null,null,{"$f":"L828+(MAX(L826,L827))","v":0},null,null,{"$f":"O828+(MAX(O826,O827))","v":0},null,null,{"$f":"R828+(MAX(R826,R827))","v":0}]
[]
[null,"GMAB 4-5 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H23","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J23","v":0},{"$f":"'Schedule VIII (EBS)'!L23","v":0},{"$f":"(C831*2.4%)+(G831*4.3%)+(H831*8%)","v":0},null,null,{"$f":"IF(K831=\"\",I831,(C831+G831+H831)*K831)","v":0},null,null,{"$f":"IF(N831=\"\",I831,(C831+G831+H831)*N831)","v":0},null,{"$f":"+IF(AND(K831=\"\",N831=\"\"),\"\",K831*(1-$R$6)+N831*$R$6)","v":""},{"$f":"IF(Q831=\"\",I831,(C831+G831+H831)*Q831)","v":0}]
[null,"GMWB 4-5 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N23","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P23","v":0},{"$f":"+'Schedule VIII (EBS)'!R23","v":0},{"$f":"(C832*55%)+(G832*85%)+(H832*115%)","v":0},null,null,{"$f":"IF(K832=\"\",I832,(C832+G832+H832)*K832)","v":0},null,null,{"$f":"IF(N832=\"\",I832,(C832+G832+H832)*N832)","v":0},null,{"$f":"+IF(AND(K832=\"\",N832=\"\"),\"\",K832*(1-$R$6)+N832*$R$6)","v":""},0]
[null,"GMWB 4-5 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H41","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J41","v":0},{"$f":"'Schedule VIII (EBS)'!L41","v":0},{"$f":"(C833*2.4%)+(G833*4.3%)+(H833*8%)","v":0},null,null,{"$f":"IF(K833=\"\",I833,(C833+G833+H833)*K833)","v":0},null,null,{"$f":"IF(N833=\"\",I833,(C833+G833+H833)*N833)","v":0},null,{"$f":"+IF(AND(K833=\"\",N833=\"\"),\"\",K833*(1-$R$6)+N833*$R$6)","v":""},0]
[null,"GMWB - Total for 4-5",null,null,null,null,null,null,{"$f":"I833+(MAX(I831,I832))","v":0},null,null,{"$f":"L833+(MAX(L831,L832))","v":0},null,null,{"$f":"O833+(MAX(O831,O832))","v":0},null,null,{"$f":"R833+(MAX(R831,R832))","v":0}]
[]
[null,"GMAB 5-6 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H24","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J24","v":0},{"$f":"'Schedule VIII (EBS)'!L24","v":0},{"$f":"(C836*2%)+(G836*3.5%)+(H836*6.8%)","v":0},null,null,{"$f":"IF(K836=\"\",I836,(C836+G836+H836)*K836)","v":0},null,null,{"$f":"IF(N836=\"\",I836,(C836+G836+H836)*N836)","v":0},null,{"$f":"+IF(AND(K836=\"\",N836=\"\"),\"\",K836*(1-$R$6)+N836*$R$6)","v":""},{"$f":"IF(Q836=\"\",I836,(C836+G836+H836)*Q836)","v":0}]
[null,"GMWB 5-6 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N24","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P24","v":0},{"$f":"+'Schedule VIII (EBS)'!R24","v":0},{"$f":"(C837*50%)+(G837*75%)+(H837*100%)","v":0},null,null,{"$f":"IF(K837=\"\",I837,(C837+G837+H837)*K837)","v":0},null,null,{"$f":"IF(N837=\"\",I837,(C837+G837+H837)*N837)","v":0},null,{"$f":"+IF(AND(K837=\"\",N837=\"\"),\"\",K837*(1-$R$6)+N837*$R$6)","v":""},0]
[null,"GMWB 5-6 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H42","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J42","v":0},{"$f":"'Schedule VIII (EBS)'!L42","v":0},{"$f":"(C838*2%)+(G838*3.5%)+(H838*6.8%)","v":0},null,null,{"$f":"IF(K838=\"\",I838,(C838+G838+H838)*K838)","v":0},null,null,{"$f":"IF(N838=\"\",I838,(C838+G838+H838)*N838)","v":0},null,{"$f":"+IF(AND(K838=\"\",N838=\"\"),\"\",K838*(1-$R$6)+N838*$R$6)","v":""},0]
[null,"GMWB - Total for 5-6",null,null,null,null,null,null,{"$f":"I838+(MAX(I836,I837))","v":0},null,null,{"$f":"L838+(MAX(L836,L837))","v":0},null,null,{"$f":"O838+(MAX(O836,O837))","v":0},null,null,{"$f":"R838+(MAX(R836,R837))","v":0}]
[]
[null,"GMAB 6-7 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H25","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J25","v":0},{"$f":"'Schedule VIII (EBS)'!L25","v":0},{"$f":"(C841*1.7%)+(G841*2.8%)+(H841*5.9%)","v":0},null,null,{"$f":"IF(K841=\"\",I841,(C841+G841+H841)*K841)","v":0},null,null,{"$f":"IF(N841=\"\",I841,(C841+G841+H841)*N841)","v":0},null,{"$f":"+IF(AND(K841=\"\",N841=\"\"),\"\",K841*(1-$R$6)+N841*$R$6)","v":""},{"$f":"IF(Q841=\"\",I841,(C841+G841+H841)*Q841)","v":0}]
[null,"GMWB 6-7 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N25","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P25","v":0},{"$f":"+'Schedule VIII (EBS)'!R25","v":0},{"$f":"(C842*45%)+(G842*65%)+(H842*90%)","v":0},null,null,{"$f":"IF(K842=\"\",I842,(C842+G842+H842)*K842)","v":0},null,null,{"$f":"IF(N842=\"\",I842,(C842+G842+H842)*N842)","v":0},null,{"$f":"+IF(AND(K842=\"\",N842=\"\"),\"\",K842*(1-$R$6)+N842*$R$6)","v":""},0]
[null,"GMWB 6-7 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H43","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J43","v":0},{"$f":"'Schedule VIII (EBS)'!L43","v":0},{"$f":"(C843*1.7%)+(G843*2.8%)+(H843*5.9%)","v":0},null,null,{"$f":"IF(K843=\"\",I843,(C843+G843+H843)*K843)","v":0},null,null,{"$f":"IF(N843=\"\",I843,(C843+G843+H843)*N843)","v":0},null,{"$f":"+IF(AND(K843=\"\",N843=\"\"),\"\",K843*(1-$R$6)+N843*$R$6)","v":""},0]
[null,"GMWB - Total for 6-7",null,null,null,null,null,null,{"$f":"I843+(MAX(I841,I842))","v":0},null,null,{"$f":"L843+(MAX(L841,L842))","v":0},null,null,{"$f":"O843+(MAX(O841,O842))","v":0},null,null,{"$f":"R843+(MAX(R841,R842))","v":0}]
[]
[null,"GMAB 7-8 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H26","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J26","v":0},{"$f":"'Schedule VIII (EBS)'!L26","v":0},{"$f":"(C846*1.4%)+(G846*2.1%)+(H846*4.9%)","v":0},null,null,{"$f":"IF(K846=\"\",I846,(C846+G846+H846)*K846)","v":0},null,null,{"$f":"IF(N846=\"\",I846,(C846+G846+H846)*N846)","v":0},null,{"$f":"+IF(AND(K846=\"\",N846=\"\"),\"\",K846*(1-$R$6)+N846*$R$6)","v":""},{"$f":"IF(Q846=\"\",I846,(C846+G846+H846)*Q846)","v":0}]
[null,"GMWB 7-8 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N26","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P26","v":0},{"$f":"+'Schedule VIII (EBS)'!R26","v":0},{"$f":"(C847*40%)+(G847*55%)+(H847*80%)","v":0},null,null,{"$f":"IF(K847=\"\",I847,(C847+G847+H847)*K847)","v":0},null,null,{"$f":"IF(N847=\"\",I847,(C847+G847+H847)*N847)","v":0},null,{"$f":"+IF(AND(K847=\"\",N847=\"\"),\"\",K847*(1-$R$6)+N847*$R$6)","v":""},0]
[null,"GMWB 7-8 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H44","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J44","v":0},{"$f":"'Schedule VIII (EBS)'!L44","v":0},{"$f":"(C848*1.4%)+(G848*2.1%)+(H848*4.9%)","v":0},null,null,{"$f":"IF(K848=\"\",I848,(C848+G848+H848)*K848)","v":0},null,null,{"$f":"IF(N848=\"\",I848,(C848+G848+H848)*N848)","v":0},null,{"$f":"+IF(AND(K848=\"\",N848=\"\"),\"\",K848*(1-$R$6)+N848*$R$6)","v":""},0]
[null,"GMWB - Total for 7-8",null,null,null,null,null,null,{"$f":"I848+(MAX(I846,I847))","v":0},null,null,{"$f":"L848+(MAX(L846,L847))","v":0},null,null,{"$f":"O848+(MAX(O846,O847))","v":0},null,null,{"$f":"R848+(MAX(R846,R847))","v":0}]
[]
[null,"GMAB 8-9 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H27","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J27","v":0},{"$f":"'Schedule VIII (EBS)'!L27","v":0},{"$f":"(C851*1.1%)+(G851*1.7%)+(H851*4.3%)","v":0},null,null,{"$f":"IF(K851=\"\",I851,(C851+G851+H851)*K851)","v":0},null,null,{"$f":"IF(N851=\"\",I851,(C851+G851+H851)*N851)","v":0},null,{"$f":"+IF(AND(K851=\"\",N851=\"\"),\"\",K851*(1-$R$6)+N851*$R$6)","v":""},{"$f":"IF(Q851=\"\",I851,(C851+G851+H851)*Q851)","v":0}]
[null,"GMWB 8-9 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N27","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P27","v":0},{"$f":"+'Schedule VIII (EBS)'!R27","v":0},{"$f":"(C852*35%)+(G852*50%)+(H852*70%)","v":0},null,null,{"$f":"IF(K852=\"\",I852,(C852+G852+H852)*K852)","v":0},null,null,{"$f":"IF(N852=\"\",I852,(C852+G852+H852)*N852)","v":0},null,{"$f":"+IF(AND(K852=\"\",N852=\"\"),\"\",K852*(1-$R$6)+N852*$R$6)","v":""},0]
[null,"GMWB 8-9 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H45","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J45","v":0},{"$f":"'Schedule VIII (EBS)'!L45","v":0},{"$f":"(C853*1.1%)+(G853*1.7%)+(H853*4.3%)","v":0},null,null,{"$f":"IF(K853=\"\",I853,(C853+G853+H853)*K853)","v":0},null,null,{"$f":"IF(N853=\"\",I853,(C853+G853+H853)*N853)","v":0},null,{"$f":"+IF(AND(K853=\"\",N853=\"\"),\"\",K853*(1-$R$6)+N853*$R$6)","v":""},0]
[null,"GMWB - Total for 8-9",null,null,null,null,null,null,{"$f":"I853+(MAX(I851,I852))","v":0},null,null,{"$f":"L853+(MAX(L851,L852))","v":0},null,null,{"$f":"O853+(MAX(O851,O852))","v":0},null,null,{"$f":"R853+(MAX(R851,R852))","v":0}]
[]
[null,"GMAB >9 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H28","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J28","v":0},{"$f":"'Schedule VIII (EBS)'!L28","v":0},{"$f":"(C856*1%)+(G856*1.4%)+(H856*3.9%)","v":0},null,null,{"$f":"IF(K856=\"\",I856,(C856+G856+H856)*K856)","v":0},null,null,{"$f":"IF(N856=\"\",I856,(C856+G856+H856)*N856)","v":0},null,{"$f":"+IF(AND(K856=\"\",N856=\"\"),\"\",K856*(1-$R$6)+N856*$R$6)","v":""},{"$f":"IF(Q856=\"\",I856,(C856+G856+H856)*Q856)","v":0}]
[null,"GMWB >9 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N28","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P28","v":0},{"$f":"+'Schedule VIII (EBS)'!R28","v":0},{"$f":"(C857*30%)+(G857*45%)+(H857*60%)","v":0},null,null,{"$f":"IF(K857=\"\",I857,(C857+G857+H857)*K857)","v":0},null,null,{"$f":"IF(N857=\"\",I857,(C857+G857+H857)*N857)","v":0},null,{"$f":"+IF(AND(K857=\"\",N857=\"\"),\"\",K857*(1-$R$6)+N857*$R$6)","v":""},0]
[null,"GMWB >9 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H46","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J46","v":0},{"$f":"'Schedule VIII (EBS)'!L46","v":0},{"$f":"(C858*1%)+(G858*1.4%)+(H858*3.9%)","v":0},null,null,{"$f":"IF(K858=\"\",I858,(C858+G858+H858)*K858)","v":0},null,null,{"$f":"IF(N858=\"\",I858,(C858+G858+H858)*N858)","v":0},null,{"$f":"+IF(AND(K858=\"\",N858=\"\"),\"\",K858*(1-$R$6)+N858*$R$6)","v":""},0]
[null,"GMWB - Total for >9",null,null,null,null,null,null,{"$f":"I858+(MAX(I856,I857))","v":0},null,null,{"$f":"L858+(MAX(L856,L857))","v":0},null,null,{"$f":"O858+(MAX(O856,O857))","v":0},null,null,{"$f":"R858+(MAX(R856,R857))","v":0}]
[]
[null,"Percentage of Guaranteed Minimum Death Benefit with Multiple Guarantees",null,null,null,null,null,{"$f":"+'Schedule VIII (EBS)'!L50","v":0},{"$f":"IF(H861=0,0,(I789+I794)*(-H861))","v":0},null,null,{"$f":"IF(H861=0,0,(L789+L794)*(-H861))","v":0},null,null,{"$f":"IF(H861=0,0,(O789+O794)*(-H861))","v":0},null,null,{"$f":"IF(H861=0,0,(O789+O794)*(-H861))","v":0}]
[null,"Total BSCR-Adjusted Reserves for Variable Annuities",null,null,null,null,null,null,{"$f":"-'Schedule VII (EBS)'!F47","v":0},null,null,{"$f":"-'Schedule VII (EBS)'!F47","v":0},null,null,{"$f":"-'Schedule VII (EBS)'!$F$47","v":0},null,null,{"$f":"-'Schedule VII (EBS)'!$F$47","v":0}]
[]
[null,"REQUIRED CAPITAL FOR VARIABLE ANNUITY GUARANTEE RISK ",null,null,null,null,null,null,{"$f":"MAX(0,SUM(I861:I862,I789,I794,I799,I804,I809,I814,I819,I824,I829,I834,I839,I844,I849,I854,I859))","v":0},null,null,{"$f":"MAX(0,SUM(L861:L862,L789,L794,L799,L804,L809,L814,L819,L824,L829,L834,L839,L844,L849,L854,L859))","v":0},null,null,{"$f":"MAX(0,SUM(O789,O794,O799,O804,O809,O814,O819,O824,O829,O834,O839,O844,O849,O854,O859,O861,O862))","v":0},null,null,{"$f":"MAX(0,SUM(R789,R794,R799,R804,R809,R814,R819,R824,R829,R834,R839,R844,R849,R854,R859,R861,R862))","v":0}]
[]
[null,"REQUIRED CAPITAL AND SURPLUS",null,null,null,null,null,"CSPs under current S6D Regime",null,null,null,null,null,"CSPs under new S6D Regime - exclude disallowed CSPs",null,null,"CSPs Under Transitional Arrangements"]
[]
[null,null,null,null,null,null,null,"Net","Gross",null,"Net","Gross",null,"Net","Gross",null,"Net","Gross"]
[]
[null,"Fixed Income Investment Risk",null,null,null,null,null,{"$f":"I136","v":0},{"$f":"I136","v":0},null,{"$f":"+L136","v":0},{"$f":"+L136","v":0},null,{"$f":"+O136","v":0},{"$f":"+O136","v":0},null,{"$f":"+R136","v":0},{"$f":"+R136","v":0}]
[null,"Equity Investment Risk",null,null,null,null,null,{"$f":"IF(Summary!E11=\"With Grandfathering\",('Equity Investments (Grandf)'!F51+'Equity Investments (Non-Grandf)'!R58),H190)","v":0},{"$f":"IF(Summary!E11=\"With Grandfathering\",('Equity Investments (Grandf)'!F51+'Equity Investments (Non-Grandf)'!P58),G190)","v":0},null,{"$f":"IF(Summary!E11=\"With Grandfathering\",('Equity Investments (Grandf)'!F51+'Equity Investments (Non-Grandf)'!R58),L190)","v":0},{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$P$58),K190)","v":0},null,{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$R$58),O190)","v":0},{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$P$58),N190)","v":0},null,{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$R$58),R190)","v":0},{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$P$58),Q190)","v":0}]
[null,"Interest Rate / Liquidity Risk",null,null,null,null,null,{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",I200,I308)","v":0},{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",I200,H308)","v":0},null,{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",L200,L308)","v":0},{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",L200,K308)","v":0},null,{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",O200,O308)","v":0},{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",O200,N308)","v":0},null,{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",R200,R308)","v":0},{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",R200,Q308)","v":0}]
[null,"Currency Risk",null,null,null,null,null,{"$f":"I341","v":0},{"$f":"H341","v":0},null,{"$f":"L341","v":0},{"$f":"K341","v":0},null,{"$f":"O341","v":0},{"$f":"N341","v":0},null,{"$f":"R341","v":0},{"$f":"Q341","v":0}]
[null,"Concentration Risk",null,null,null,null,null,{"$f":"I461","v":0},{"$f":"I461","v":0},null,{"$f":"+L461","v":0},{"$f":"+L461","v":0},null,{"$f":"+O461","v":0},{"$f":"+O461","v":0},null,{"$f":"+R461","v":0},{"$f":"+R461","v":0}]
[null,"Credit Risk",null,null,null,null,null,null,{"$f":"I544","v":0},null,null,{"$f":"+L544","v":0},null,null,{"$f":"+O544","v":0},null,null,{"$f":"+R544","v":0}]
[null,"Premium Risk",null,null,null,null,null,null,{"$f":"I598","v":0},null,null,{"$f":"L598","v":0},null,null,{"$f":"O598","v":0},null,null,{"$f":"R598","v":0}]
[null,"Reserve Risk",null,null,null,null,null,null,{"$f":"I648","v":0},null,null,{"$f":"+L648","v":0},null,null,{"$f":"+O648","v":0},null,null,{"$f":"+R648","v":0}]
[null,"Catastrophe Risk",null,null,null,null,null,null,{"$f":"I671","v":0},null,null,{"$f":"+L671","v":0},null,null,{"$f":"+O671","v":0},null,null,{"$f":"+R671","v":0}]
[null,"Mortality",null,null,null,null,null,null,{"$f":"I677","v":0},null,null,{"$f":"+L677","v":0},null,null,{"$f":"O677","v":0},null,null,{"$f":"R677","v":0}]
[null,"Stop Loss",null,null,null,null,null,null,{"$f":"I756","v":0},null,null,{"$f":"+L756","v":0},null,null,{"$f":"O756","v":0},null,null,{"$f":"R756","v":0}]
[null,"Riders",null,null,null,null,null,null,{"$f":"I758","v":0},null,null,{"$f":"+L758","v":0},null,null,{"$f":"O758","v":0},null,null,{"$f":"R758","v":0}]
[null,"Morbidity and Disability",null,null,null,null,null,null,{"$f":"+I683+I691+I692+I693+I685+I686+I688","v":0},null,null,{"$f":"+L683+L691+L692+L693+L685+L686+L688","v":0},null,null,{"$f":"+O683+O691+O692+O693+O685+O686+O688","v":0},null,null,{"$f":"+R683+R691+R692+R693+R685+R686+R688","v":0}]
[null,"Longevity",null,null,null,null,null,null,{"$f":"SUM(I700:I712)","v":0},null,null,{"$f":"SUM(L700:L712)+SUM(L719:L731)+SUM(L738:L750)","v":0},null,null,{"$f":"SUM(O700:O712)+SUM(O719:O731)+SUM(O738:O750)","v":0},null,null,{"$f":"SUM(R700:R712)+SUM(R719:R731)+SUM(R738:R750)","v":0}]
[null,"Variable Annuity Guarantee Risk",null,null,null,null,null,null,{"$f":"IF('Schedule VIIIA (EBS)'!S12=0,+I864,'Schedule VIIIA (EBS)'!S12)","v":0},null,null,{"$f":"IF('Schedule VIIIA (EBS)'!S12=0,+L864,'Schedule VIIIA (EBS)'!S12)","v":0},null,null,{"$f":"IF('Schedule VIIIA (EBS)'!$S$12=0,+O864,'Schedule VIIIA (EBS)'!$S$12)","v":0},null,null,{"$f":"IF('Schedule VIIIA (EBS)'!$S$12=0,+R864,'Schedule VIIIA (EBS)'!$S$12)","v":0}]
[null,"Other Insurance Risk",null,null,null,null,null,null,{"$f":"I781","v":0},null,null,{"$f":"+L781","v":0},null,null,{"$f":"O781","v":0},null,null,{"$f":"R781","v":0}]
[]
[null,"BSCR (Prior to Correlation Adjustment)",null,null,null,null,null,null,{"$f":"SUM(I870:I885)","v":0},null,null,{"$f":"SUM(L870:L885)","v":0},null,null,{"$f":"SUM(O870:O885)","v":0},null,null,{"$f":"SUM(R870:R885)","v":0}]
[]
[null,"BSCR (After Correlation Adjustment)",null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(H906:H909),MMULT('Correlation Matrix (2019 YE)'!$T$7:$W$10,H906:H909)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(I906:I909),MMULT('Correlation Matrix (2019 YE)'!$T$7:$W$10,I906:I909)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(K906:K909),MMULT('Correlation Matrix (2019 YE)'!$T$7:$W$10,K906:K909)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(L906:L909),MMULT('Correlation Matrix (2019 YE)'!T7:W10,L906:L909)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(N906:N909),MMULT('Correlation Matrix (2019 YE)'!$T$7:$W$10,N906:N909)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(O906:O909),MMULT('Correlation Matrix (2019 YE)'!$T$7:$W$10,O906:O909)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Q906:Q909),MMULT('Correlation Matrix (2019 YE)'!$T$7:$W$10,Q906:Q909)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(R906:R909),MMULT('Correlation Matrix (2019 YE)'!$T$7:$W$10,R906:R909)))","v":0}]
[]
[null,"Operational risk charge (%)",null,null,null,null,null,null,{"$f":"Summary!M39","v":0.2},null,null,{"$f":"I891","v":0.2},null,null,{"$f":"L891","v":0.2},null,null,{"$f":"+IF(AND(L891=\"\",O891=\"\"),\"\",L891*(1-$R$6)+O891*$R$6)","v":0.2}]
[]
[null,"Operational risk capital charge ($)",null,null,null,null,null,null,{"$f":"(I889+I915)*I891","v":0},null,null,{"$f":"IF(L891=\"\",(L889+L915)*I891,(L889+L915)*L891)","v":0},null,null,{"$f":"IF(O891=\"\",(O889+O915)*L891,(O889+O915)*O891)","v":0},null,null,{"$f":"IF(R891=\"\",(R889+R915)*O891,(R889+R915)*R891)","v":0}]
[]
[null,"(1) Regulated Non-Insurance Financial Operating Entities",null,null,null,null,null,null,{"$f":"'Schedule XIA'!X313","v":0},null,null,{"$f":"'Schedule XIA'!X313","v":0},null,null,{"$f":"'Schedule XIA'!$X$313","v":0},null,null,{"$f":"'Schedule XIA'!$X$313","v":0}]
[null,"(2) Unregulated Entities Where the Parent Exercises Control (Except IHC)",null,null,null,null,null,null,{"$f":"'Schedule XIB'!X313","v":0},null,null,{"$f":"'Schedule XIB'!X313","v":0},null,null,{"$f":"'Schedule XIB'!$X$313","v":0},null,null,{"$f":"'Schedule XIB'!$X$313","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O914","v":0},null,null,{"$f":"R914","v":0}]
[null,"CMgmtAction",null,null,null,null,null,null,{"$f":"I915","v":0},null,null,{"$f":"L915","v":0},null,null,{"$f":"O915","v":0},null,null,{"$f":"R915","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN(((O889+O893+O895+O897)*Summary!$D$200),Summary!$G$204,((O889+O893+O895+O897)*Summary!$H$200))","v":0},null,null,{"$f":"-MIN(((R889+R893+R895+R897)*Summary!$D$200),Summary!$G$204,((R889+R893+R895+R897)*Summary!$H$200))","v":0}]
[null,"Other Capital Adjustment",null,null,null,null,null,null,{"$f":"-MIN(((I889+I893+I895+I896+I898)*Summary!$D$153),Summary!$F$157,((I889+I893+I895+I896+I898)*Summary!$G$153))","v":0},null,null,{"$f":"-MIN(((L889+L893+L895+L896+L898)*Summary!$D$153),Summary!$F$157,((L889+L893+L895+L896+L898)*Summary!$G$153))","v":0},null,null,{"$f":"-MIN(((O889+O893+O895+O896+O898)*Summary!$D$153),Summary!$F$157,((O889+O893+O895+O896+O898)*Summary!$G$153))","v":0},null,null,{"$f":"-MIN(((R889+R893+R895+R896+R898)*Summary!$D$153),Summary!$F$157,((R889+R893+R895+R896+R898)*Summary!$G$153))","v":0}]
[]
[null,"BSCR ",null,null,null,null,null,null,{"$f":"I889+I893+I895+I896+I898+I900","v":0},null,null,{"$f":"L889+L893+L895+L896+L898+L900","v":0},null,null,{"$f":"O889+O893+O895+O896+O898+O900","v":0},null,null,{"$f":"R889+R893+R895+R896+R898+R900","v":0}]
[]
[]
[null,"Capital Charges",null,null,null,null,null,"Net","Gross",null,"Net","Gross",null,"Net","Gross",null,"Net","Gross"]
[null,"Market Risk",null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(H870:H874),MMULT('Correlation Matrix (2019 YE)'!$B$7:$F$11,H870:H874)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(I870:I874),MMULT('Correlation Matrix (2019 YE)'!$B$7:$F$11,I870:I874)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(K870:K874),MMULT('Correlation Matrix (2019 YE)'!$B$7:$F$11,K870:K874)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(L870:L874),MMULT('Correlation Matrix (2019 YE)'!$B$7:$F$11,L870:L874)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(N870:N874),MMULT('Correlation Matrix (2019 YE)'!$B$7:$F$11,N870:N874)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(O870:O874),MMULT('Correlation Matrix (2019 YE)'!$B$7:$F$11,O870:O874)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Q870:Q874),MMULT('Correlation Matrix (2019 YE)'!$B$7:$F$11,Q870:Q874)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(R870:R874),MMULT('Correlation Matrix (2019 YE)'!$B$7:$F$11,R870:R874)))","v":0}]
[null,"Credit Risk",null,null,null,null,null,{"$f":"I875","v":0},{"$f":"I875","v":0},null,{"$f":"L875","v":0},{"$f":"L875","v":0},null,{"$f":"O875","v":0},{"$f":"O875","v":0},null,{"$f":"R875","v":0},{"$f":"R875","v":0}]
[null,"P&C Insurance Risk",null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(I876:I878),MMULT('Correlation Matrix (2019 YE)'!H7:J9,I876:I878)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(I876:I878),MMULT('Correlation Matrix (2019 YE)'!H7:J9,I876:I878)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(L876:L878),MMULT('Correlation Matrix (2019 YE)'!H7:J9,L876:L878)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(L876:L878),MMULT('Correlation Matrix (2019 YE)'!H7:J9,L876:L878)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(O876:O878),MMULT('Correlation Matrix (2019 YE)'!$H$7:$J$9,O876:O878)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(O876:O878),MMULT('Correlation Matrix (2019 YE)'!$H$7:$J$9,O876:O878)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(R876:R878),MMULT('Correlation Matrix (2019 YE)'!$H$7:$J$9,R876:R878)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(R876:R878),MMULT('Correlation Matrix (2019 YE)'!$H$7:$J$9,R876:R878)))","v":0}]
[null,"Long-Term Insurance Risk",null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(I879:I885),MMULT('Correlation Matrix (2019 YE)'!$L$7:$R$13,I879:I885)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(I879:I885),MMULT('Correlation Matrix (2019 YE)'!$L$7:$R$13,I879:I885)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(L879:L885),MMULT('Correlation Matrix (2019 YE)'!$L$7:$R$13,L879:L885)))","v":0},0,null,{"$f":"SQRT(MMULT(TRANSPOSE(O879:O885),MMULT('Correlation Matrix (2019 YE)'!$L$7:$R$13,O879:O885)))","v":0},0,null,{"$f":"SQRT(MMULT(TRANSPOSE(R879:R885),MMULT('Correlation Matrix (2019 YE)'!$L$7:$R$13,R879:R885)))","v":0},0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H906:H909)","v":0},{"$f":"SUM(I906:I909)","v":0},null,{"$f":"SUM(K906:K909)","v":0},{"$f":"SUM(L906:L909)","v":0},null,{"$f":"SUM(N906:N909)","v":0},{"$f":"SUM(O906:O909)","v":0},null,{"$f":"SUM(Q906:Q909)","v":0},{"$f":"SUM(R906:R909)","v":0}]
[]
[null,"Management Action"]
[null,"Implied Loss-absorbing capacity of Technical Provisions without cap",null,null,null,null,null,null,{"$f":"I889-H889","v":0},null,null,{"$f":"L889-K889","v":0},null,null,{"$f":"O889-N889","v":0},null,null,{"$f":"R889-Q889","v":0}]
[null,"Initial FDB / Bonus reserve",null,null,null,null,null,null,{"$f":"Summary!$K$128","v":0},null,null,{"$f":"Summary!$K$128","v":0},null,null,{"$f":"Summary!$K$128","v":0},null,null,{"$f":"Summary!$K$128","v":0}]
[null,"Adjustment for the LaC of TP",null,null,null,null,null,null,{"$f":"-MAX(MIN(I913,I914),0)","v":0},null,null,{"$f":"-MAX(MIN(L913,L914),0)","v":0},null,null,{"$f":"-MAX(MIN(O913,O914),0)","v":0},null,null,{"$f":"-MAX(MIN(R913,R914),0)","v":0}]
[]
[null,"ECR",null,null,null,null,null,null,{"$f":"MAX(I902,Summary!$M$96)","v":0},null,null,{"$f":"MAX(L902,Summary!$M$96)","v":0},null,null,{"$f":"MAX(O902,Summary!$M$96)","v":0},null,null,{"$f":"MAX(R902,Summary!$M$96)","v":0}]
[null,"BSCR Ratio",null,null,null,null,null,null,{"$f":"IFERROR(Summary!$M$92/I902,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/L902,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/O902,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/R902,\"n/a\")","v":"n/a"}]
[null,"ECR Ratio",null,null,null,null,null,null,{"$f":"IFERROR(Summary!$M$92/I917,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/L917,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/O917,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/R917,\"n/a\")","v":"n/a"}]

{"sheet":"CSP (2024YE Rules)","index":137,"n_rows":945,"n_cols":27,"rows_kept":945,"cut":false,"hidden":false,"merged":[[102,3,102,6],[0,0,0,6],[2,0,2,2],[2,8,3,11],[3,2,3,3],[5,1,5,11],[310,3,310,4],[310,5,310,6],[103,3,103,4],[103,5,103,6],[116,3,116,6],[117,3,117,4],[117,5,117,6],[137,3,137,5],[138,4,138,5],[138,6,139,6],[201,3,202,4],[201,5,203,5],[309,2,309,6],[723,2,725,6],[723,7,725,7],[524,2,526,2],[524,3,526,3],[524,4,526,4],[524,5,526,5],[701,6,701,7],[702,6,702,7],[806,2,806,6],[806,7,807,7],[806,8,807,8],[806,9,807,9],[806,10,807,10],[7,25,9,26],[806,13,807,13],[806,14,807,14],[806,16,807,16],[806,17,807,17],[889,7,889,11],[2,13,3,14],[2,16,3,17],[7,19,9,20],[7,22,9,23],[806,11,807,11],[742,1,742,7],[743,2,744,6],[761,1,761,7],[762,2,763,6],[780,6,782,6],[707,6,707,7],[708,6,708,7],[713,6,713,7],[714,6,714,7],[716,6,716,7],[887,19,887,26],[889,13,889,14],[889,16,889,17],[889,19,889,20],[889,22,889,23],[889,25,889,26]]}
["COMPANY-SPECIFIC PARAMETERS (2024 YEAR-END METHODOLOGY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
[]
[{"$f":"+'Group Information'!C7","v":"Enter Group Company Name"},null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Attachments'!A185\",\"Details of User Capital Factor to be included in the attachments section 19.\")","v":"Details of User Capital Factor to be included in the attachments section 19."},null,null,null,null,"CSPs under new S6D Regime - exclude disallowed CSPs",null,null,"CSPs Under Transitional Arrangements"]
["For the Year Ending ",null,{"$f":"+'Group Information'!C3","v":"2022-12-31"}]
[]
[null,"To be completed only with prior approval from the Bermuda Monetary Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weight Factor",{"$f":"'S6D Additional Info'!$D$26","v":0}]
[]
[null,null,null,null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER",null,"CSPs under current S6D Regime",null,null,"CSPs under new S6D Regime - exclude disallowed CSPs",null,null,"CSPs Under Transitional Arrangements"]
[null,"TYPE OF ",null,null,null,null,"ASSET","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"FIXED INCOME INVESTMENTS",null,null,null,null,"VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(a) Corporate & Sovereign Bonds",null,null,null,null,"(1) ","(2)","(1) x (2)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)"]
[]
[null,"BSCR Rating"]
[null,0,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D13+'Schedule IIC (EBS)'!D13+(MAX(0,'Schedule IID (EBS)'!D13-'Schedule IID (EBS)'!F13))+'Schedule IIE (EBS)'!D13+'Schedule IIF (EBS)'!D13","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H12","v":0},{"$f":"IF(G15<0,0,G15*H15)","v":0},null,null,{"$f":"MAX(0,IF(K15=\"\",H15*G15,G15*K15))","v":0},null,null,{"$f":"MAX(0,IF(N15=\"\",H15*G15,G15*N15))","v":0},null,{"$f":"+IF(AND(K15=\"\",N15=\"\"),\"\",K15*(1-$R$6)+N15*$R$6)","v":""},{"$f":"MAX(0,IF(Q15=\"\",H15*G15,G15*Q15))","v":0}]
[null,1,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D14+'Schedule IIC (EBS)'!D14+(MAX(0,'Schedule IID (EBS)'!D14-'Schedule IID (EBS)'!F14))+'Schedule IIE (EBS)'!D14+'Schedule IIF (EBS)'!D14","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H13","v":4.0000000000000001E-3},0,null,null,{"$f":"MAX(0,IF(K16=\"\",H16*G16,G16*K16))","v":0},null,null,{"$f":"MAX(0,IF(N16=\"\",H16*G16,G16*N16))","v":0},null,"",{"$f":"MAX(0,IF(Q16=\"\",H16*G16,G16*Q16))","v":0}]
[null,2,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D15+'Schedule IIC (EBS)'!D15+(MAX(0,'Schedule IID (EBS)'!D15-'Schedule IID (EBS)'!F15))+'Schedule IIE (EBS)'!D15+'Schedule IIF (EBS)'!D15","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H14","v":8.0000000000000002E-3},0,null,null,0,null,null,0,null,"",{"$f":"MAX(0,IF(Q17=\"\",H17*G17,G17*Q17))","v":0}]
[null,3,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D16+'Schedule IIC (EBS)'!D16+(MAX(0,'Schedule IID (EBS)'!D16-'Schedule IID (EBS)'!F16))+'Schedule IIE (EBS)'!D16+'Schedule IIF (EBS)'!D16","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H15","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,4,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D17+'Schedule IIC (EBS)'!D17+(MAX(0,'Schedule IID (EBS)'!D17-'Schedule IID (EBS)'!F17))+'Schedule IIE (EBS)'!D17+'Schedule IIF (EBS)'!D17","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H16","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,5,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D18+'Schedule IIC (EBS)'!D18+(MAX(0,'Schedule IID (EBS)'!D18-'Schedule IID (EBS)'!F18))+'Schedule IIE (EBS)'!D18+'Schedule IIF (EBS)'!D18","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H17","v":0.08},0,null,null,0,null,null,0,null,"",0]
[null,6,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D19+'Schedule IIC (EBS)'!D19+(MAX(0,'Schedule IID (EBS)'!D19-'Schedule IID (EBS)'!F19))+'Schedule IIE (EBS)'!D19+'Schedule IIF (EBS)'!D19","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H18","v":0.15},0,null,null,0,null,null,0,null,"",0]
[null,7,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D20+'Schedule IIC (EBS)'!D20+(MAX(0,'Schedule IID (EBS)'!D20-'Schedule IID (EBS)'!F20))+'Schedule IIE (EBS)'!D20+'Schedule IIF (EBS)'!D20","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H19","v":0.26300000000000001},0,null,null,0,null,null,0,null,"",0]
[null,8,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!D21+'Schedule IIC (EBS)'!D21+(MAX(0,'Schedule IID (EBS)'!D21-'Schedule IID (EBS)'!F21))+'Schedule IIE (EBS)'!D21+'Schedule IIF (EBS)'!D21","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H20","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(a)  SUBTOTAL -  CORPORATE BONDS",null,null,null,null,{"$f":"SUM(G15:G24)","v":0},null,{"$f":"IF(SUM(I15:I23)>=0,SUM(I15:I23),0)","v":0},null,null,{"$f":"IF(SUM(L15:L23)>=0,SUM(L15:L23),0)","v":0},null,null,{"$f":"IF(SUM(O15:O23)>=0,SUM(O15:O23),0)","v":0},null,null,{"$f":"IF(SUM(R15:R23)>=0,SUM(R15:R23),0)","v":0}]
[]
[null,"(b) Residential Mortgage-Backed Securities"]
[]
[null,"BSCR Rating"]
[null,1,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H14+'Schedule IIC (EBS)'!H14+(MAX(0,'Schedule IID (EBS)'!H14-'Schedule IID (EBS)'!J14))+'Schedule IIE (EBS)'!H14+'Schedule IIF (EBS)'!H14","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H27","v":6.0000000000000001E-3},{"$f":"IF(G30<0,0,G30*H30)","v":0},null,null,{"$f":"MAX(0,IF(K30=\"\",H30*G30,G30*K30))","v":0},null,null,{"$f":"MAX(0,IF(N30=\"\",H30*G30,G30*N30))","v":0},null,{"$f":"+IF(AND(K30=\"\",N30=\"\"),\"\",K30*(1-$R$6)+N30*$R$6)","v":""},{"$f":"MAX(0,IF(Q30=\"\",H30*G30,G30*Q30))","v":0}]
[null,2,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H15+'Schedule IIC (EBS)'!H15+(MAX(0,'Schedule IID (EBS)'!H15-'Schedule IID (EBS)'!J15))+'Schedule IIE (EBS)'!H15+'Schedule IIF (EBS)'!H15","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H28","v":1.2E-2},0,null,null,0,null,null,0,null,"",0]
[null,3,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H16+'Schedule IIC (EBS)'!H16+(MAX(0,'Schedule IID (EBS)'!H16-'Schedule IID (EBS)'!J16))+'Schedule IIE (EBS)'!H16+'Schedule IIF (EBS)'!H16","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H29","v":0.02},0,null,null,0,null,null,0,null,"",0]
[null,4,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H17+'Schedule IIC (EBS)'!H17+(MAX(0,'Schedule IID (EBS)'!H17-'Schedule IID (EBS)'!J17))+'Schedule IIE (EBS)'!H17+'Schedule IIF (EBS)'!H17","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H30","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,5,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H18+'Schedule IIC (EBS)'!H18+(MAX(0,'Schedule IID (EBS)'!H18-'Schedule IID (EBS)'!J18))+'Schedule IIE (EBS)'!H18+'Schedule IIF (EBS)'!H18","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H31","v":0.11},0,null,null,0,null,null,0,null,"",0]
[null,6,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H19+'Schedule IIC (EBS)'!H19+(MAX(0,'Schedule IID (EBS)'!H19-'Schedule IID (EBS)'!J19))+'Schedule IIE (EBS)'!H19+'Schedule IIF (EBS)'!H19","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H32","v":0.25},0,null,null,0,null,null,0,null,"",0]
[null,7,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H20+'Schedule IIC (EBS)'!H20+(MAX(0,'Schedule IID (EBS)'!H20-'Schedule IID (EBS)'!J20))+'Schedule IIE (EBS)'!H20+'Schedule IIF (EBS)'!H20","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H33","v":0.35},0,null,null,0,null,null,0,null,"",0]
[null,8,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!H21+'Schedule IIC (EBS)'!H21+(MAX(0,'Schedule IID (EBS)'!H21-'Schedule IID (EBS)'!J21))+'Schedule IIE (EBS)'!H21+'Schedule IIF (EBS)'!H21","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H34","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(b)  SUBTOTAL - RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,null,{"$f":"SUM(G29:G38)","v":0},null,{"$f":"IF(SUM(I29:I37)>=0,SUM(I29:I37),0)","v":0},null,null,{"$f":"IF(SUM(L29:L37)>=0,SUM(L29:L37),0)","v":0},null,null,{"$f":"IF(SUM(O29:O37)>=0,SUM(O29:O37),0)","v":0},null,null,{"$f":"IF(SUM(R29:R37)>=0,SUM(R29:R37),0)","v":0}]
[]
[null,"(c) Commercial Mortgage-Backed Securities / Asset-Backed Securities"]
[]
[null,"BSCR Rating"]
[null,1,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L14+'Schedule IIC (EBS)'!L14+(MAX(0,'Schedule IID (EBS)'!L14-'Schedule IID (EBS)'!N14))+'Schedule IIE (EBS)'!L14+'Schedule IIF (EBS)'!L14","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H41","v":5.0000000000000001E-3},{"$f":"IF(G44<0,0,G44*H44)","v":0},null,null,{"$f":"MAX(0,IF(K44=\"\",H44*G44,G44*K44))","v":0},null,null,{"$f":"MAX(0,IF(N44=\"\",H44*G44,G44*N44))","v":0},null,{"$f":"+IF(AND(K44=\"\",N44=\"\"),\"\",K44*(1-$R$6)+N44*$R$6)","v":""},{"$f":"MAX(0,IF(Q44=\"\",H44*G44,G44*Q44))","v":0}]
[null,2,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L15+'Schedule IIC (EBS)'!L15+(MAX(0,'Schedule IID (EBS)'!L15-'Schedule IID (EBS)'!N15))+'Schedule IIE (EBS)'!L15+'Schedule IIF (EBS)'!L15","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H42","v":0.01},0,null,null,0,null,null,0,null,"",0]
[null,3,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L16+'Schedule IIC (EBS)'!L16+(MAX(0,'Schedule IID (EBS)'!L16-'Schedule IID (EBS)'!N16))+'Schedule IIE (EBS)'!L16+'Schedule IIF (EBS)'!L16","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H43","v":1.7999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,4,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L17+'Schedule IIC (EBS)'!L17+(MAX(0,'Schedule IID (EBS)'!L17-'Schedule IID (EBS)'!N17))+'Schedule IIE (EBS)'!L17+'Schedule IIF (EBS)'!L17","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H44","v":3.5000000000000003E-2},0,null,null,0,null,null,0,null,"",0]
[null,5,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L18+'Schedule IIC (EBS)'!L18+(MAX(0,'Schedule IID (EBS)'!L18-'Schedule IID (EBS)'!N18))+'Schedule IIE (EBS)'!L18+'Schedule IIF (EBS)'!L18","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H45","v":0.1},0,null,null,0,null,null,0,null,"",0]
[null,6,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L19+'Schedule IIC (EBS)'!L19+(MAX(0,'Schedule IID (EBS)'!L19-'Schedule IID (EBS)'!N19))+'Schedule IIE (EBS)'!L19+'Schedule IIF (EBS)'!L19","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H46","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,7,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L20+'Schedule IIC (EBS)'!L20+(MAX(0,'Schedule IID (EBS)'!L20-'Schedule IID (EBS)'!N20))+'Schedule IIE (EBS)'!L20+'Schedule IIF (EBS)'!L20","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H47","v":0.3},0,null,null,0,null,null,0,null,"",0]
[null,8,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!L21+'Schedule IIC (EBS)'!L21+(MAX(0,'Schedule IID (EBS)'!L21-'Schedule IID (EBS)'!N21))+'Schedule IIE (EBS)'!L21+'Schedule IIF (EBS)'!L21","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H48","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(c)  SUBTOTAL - COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,null,null,null,{"$f":"SUM(G43:G52)","v":0},null,{"$f":"IF(SUM(I43:I51)>=0,SUM(I43:I51),0)","v":0},null,null,{"$f":"IF(SUM(L43:L51)>=0,SUM(L43:L51),0)","v":0},null,null,{"$f":"IF(SUM(O43:O51)>=0,SUM(O43:O51),0)","v":0},null,null,{"$f":"IF(SUM(R43:R51)>=0,SUM(R43:R51),0)","v":0}]
[]
[null,"(d) Bond Mutual Funds"]
[]
[null,"BSCR Rating"]
[null,0,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P13+'Schedule IIC (EBS)'!P13+(MAX(0,'Schedule IID (EBS)'!P13-'Schedule IID (EBS)'!R13))+'Schedule IIE (EBS)'!P13+'Schedule IIF (EBS)'!P13","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H56","v":0},{"$f":"IF(G58<0,0,G58*H58)","v":0},null,null,{"$f":"MAX(0,IF(K58=\"\",H58*G58,G58*K58))","v":0},null,null,{"$f":"MAX(0,IF(N58=\"\",H58*G58,G58*N58))","v":0},null,{"$f":"+IF(AND(K58=\"\",N58=\"\"),\"\",K58*(1-$R$6)+N58*$R$6)","v":""},{"$f":"MAX(0,IF(Q58=\"\",H58*G58,G58*Q58))","v":0}]
[null,1,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P14+'Schedule IIC (EBS)'!P14+(MAX(0,'Schedule IID (EBS)'!P14-'Schedule IID (EBS)'!R14))+'Schedule IIE (EBS)'!P14+'Schedule IIF (EBS)'!P14","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H57","v":4.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,2,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P15+'Schedule IIC (EBS)'!P15+(MAX(0,'Schedule IID (EBS)'!P15-'Schedule IID (EBS)'!R15))+'Schedule IIE (EBS)'!P15+'Schedule IIF (EBS)'!P15","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H58","v":8.0000000000000002E-3},0,null,null,0,null,null,0,null,"",0]
[null,3,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P16+'Schedule IIC (EBS)'!P16+(MAX(0,'Schedule IID (EBS)'!P16-'Schedule IID (EBS)'!R16))+'Schedule IIE (EBS)'!P16+'Schedule IIF (EBS)'!P16","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H59","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,4,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P17+'Schedule IIC (EBS)'!P17+(MAX(0,'Schedule IID (EBS)'!P17-'Schedule IID (EBS)'!R17))+'Schedule IIE (EBS)'!P17+'Schedule IIF (EBS)'!P17","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H60","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,5,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P18+'Schedule IIC (EBS)'!P18+(MAX(0,'Schedule IID (EBS)'!P18-'Schedule IID (EBS)'!R18))+'Schedule IIE (EBS)'!P18+'Schedule IIF (EBS)'!P18","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H61","v":0.08},0,null,null,0,null,null,0,null,"",0]
[null,6,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P19+'Schedule IIC (EBS)'!P19+(MAX(0,'Schedule IID (EBS)'!P19-'Schedule IID (EBS)'!R19))+'Schedule IIE (EBS)'!P19+'Schedule IIF (EBS)'!P19","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H62","v":0.15},0,null,null,0,null,null,0,null,"",0]
[null,7,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P20+'Schedule IIC (EBS)'!P20+(MAX(0,'Schedule IID (EBS)'!P20-'Schedule IID (EBS)'!R20))+'Schedule IIE (EBS)'!P20+'Schedule IIF (EBS)'!P20","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H63","v":0.26300000000000001},0,null,null,0,null,null,0,null,"",0]
[null,8,null,null,null,null,{"$f":"'Schedule IIB (EBS)'!P21+'Schedule IIC (EBS)'!P21+(MAX(0,'Schedule IID (EBS)'!P21-'Schedule IID (EBS)'!R21))+'Schedule IIE (EBS)'!P21+'Schedule IIF (EBS)'!P21","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H64","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(d)  SUBTOTAL - BOND MUTUAL FUNDS",null,null,null,null,{"$f":"SUM(G58:G67)","v":0},null,{"$f":"IF(SUM(I58:I66)>=0,SUM(I58:I66),0)","v":0},null,null,{"$f":"IF(SUM(L58:L66)>=0,SUM(L58:L66),0)","v":0},null,null,{"$f":"IF(SUM(O58:O66)>=0,SUM(O58:O66),0)","v":0},null,null,{"$f":"IF(SUM(R58:R66)>=0,SUM(R58:R66),0)","v":0}]
[]
[null,"(e) Mortgage Loans"]
[]
[null,"Insured/Guaranteed Mortgages",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T22+'Schedule IIC (EBS)'!T22+(MAX(0,'Schedule IID (EBS)'!T22-'Schedule IID (EBS)'!V22))+'Schedule IIE (EBS)'!T22+'Schedule IIF (EBS)'!T22","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H70","v":3.0000000000000001E-3},{"$f":"IF(G72<0,0,G72*H72)","v":0},null,null,{"$f":"MAX(0,IF(K72=\"\",H72*G72,G72*K72))","v":0},null,null,{"$f":"MAX(0,IF(N72=\"\",H72*G72,G72*N72))","v":0},null,{"$f":"+IF(AND(K72=\"\",N72=\"\"),\"\",K72*(1-$R$6)+N72*$R$6)","v":""},{"$f":"MAX(0,IF(Q72=\"\",H72*G72,G72*Q72))","v":0}]
[null,"Other Commercial and Farm Mortgages",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T23+'Schedule IIC (EBS)'!T23+(MAX(0,'Schedule IID (EBS)'!T23-'Schedule IID (EBS)'!V23))+'Schedule IIE (EBS)'!T23+'Schedule IIF (EBS)'!T23","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H71","v":0.05},{"$f":"IF(G73<0,0,G73*H73)","v":0},null,null,{"$f":"MAX(0,IF(K73=\"\",H73*G73,G73*K73))","v":0},null,null,{"$f":"MAX(0,IF(N73=\"\",H73*G73,G73*N73))","v":0},null,{"$f":"+IF(AND(K73=\"\",N73=\"\"),\"\",K73*(1-$R$6)+N73*$R$6)","v":""},{"$f":"MAX(0,IF(Q73=\"\",H73*G73,G73*Q73))","v":0}]
[null,"Other Residential Mortgages",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T24+'Schedule IIC (EBS)'!T24+(MAX(0,'Schedule IID (EBS)'!T24-'Schedule IID (EBS)'!V24))+'Schedule IIE (EBS)'!T24+'Schedule IIF (EBS)'!T24","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H72","v":1.4999999999999999E-2},{"$f":"IF(G74<0,0,G74*H74)","v":0},null,null,{"$f":"MAX(0,IF(K74=\"\",H74*G74,G74*K74))","v":0},null,null,{"$f":"MAX(0,IF(N74=\"\",H74*G74,G74*N74))","v":0},null,{"$f":"+IF(AND(K74=\"\",N74=\"\"),\"\",K74*(1-$R$6)+N74*$R$6)","v":""},{"$f":"MAX(0,IF(Q74=\"\",H74*G74,G74*Q74))","v":0}]
[null,"Mortgages Not In Good Standing",null,null,null,null,{"$f":"'Schedule IIB (EBS)'!T25+'Schedule IIC (EBS)'!T25+(MAX(0,'Schedule IID (EBS)'!T25-'Schedule IID (EBS)'!V25))+'Schedule IIE (EBS)'!T25+'Schedule IIF (EBS)'!T25","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H73","v":0.25},{"$f":"IF(G75<0,0,G75*H75)","v":0},null,null,{"$f":"MAX(0,IF(K75=\"\",H75*G75,G75*K75))","v":0},null,null,{"$f":"MAX(0,IF(N75=\"\",H75*G75,G75*N75))","v":0},null,{"$f":"+IF(AND(K75=\"\",N75=\"\"),\"\",K75*(1-$R$6)+N75*$R$6)","v":""},{"$f":"MAX(0,IF(Q75=\"\",H75*G75,G75*Q75))","v":0}]
[]
[null,"(e)  SUBTOTAL - MORTGAGE LOANS",null,null,null,null,{"$f":"SUM(G72:G76)","v":0},null,{"$f":"IF(SUM(I72:I75)>=0,SUM(I72:I75),0)","v":0},null,null,{"$f":"IF(SUM(L72:L75)>=0,SUM(L72:L75),0)","v":0},null,null,{"$f":"IF(SUM(O72:O75)>=0,SUM(O72:O75),0)","v":0},null,null,{"$f":"IF(SUM(R72:R75)>=0,SUM(R72:R75),0)","v":0}]
[]
[null,"(f) Other Fixed Income Investments"]
[]
[null,"Other Loans",null,null,null,null,{"$f":"'Form 1EBS'!F56","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H79","v":0.05},{"$f":"IF(G81<0,0,G81*H81)","v":0},null,null,{"$f":"MAX(0,IF(K81=\"\",H81*G81,G81*K81))","v":0},null,null,{"$f":"MAX(0,IF(N81=\"\",H81*G81,G81*N81))","v":0},null,{"$f":"+IF(AND(K81=\"\",N81=\"\"),\"\",K81*(1-$R$6)+N81*$R$6)","v":""},{"$f":"MAX(0,IF(Q81=\"\",H81*G81,G81*Q81))","v":0}]
[]
[null,"Cash and Cash Equivalent Counterparty Balances By BSCR Rating"]
[]
[null,"BSCR Rating 0 ",null,null,null,null,{"$f":"'Schedule XIXA'!G81","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H83","v":0},{"$f":"IF(G85<0,0,G85*H85)","v":0},null,null,{"$f":"MAX(0,IF(K85=\"\",H85*G85,G85*K85))","v":0},null,null,{"$f":"MAX(0,IF(N85=\"\",H85*G85,G85*N85))","v":0},null,{"$f":"+IF(AND(K85=\"\",N85=\"\"),\"\",K85*(1-$R$6)+N85*$R$6)","v":""},{"$f":"MAX(0,IF(Q85=\"\",H85*G85,G85*Q85))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Schedule XIXA'!G82","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H84","v":1E-3},{"$f":"IF(G86<0,0,G86*H86)","v":0},null,null,{"$f":"MAX(0,IF(K86=\"\",H86*G86,G86*K86))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Schedule XIXA'!G83","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H85","v":2E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Schedule XIXA'!G84","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H86","v":3.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Schedule XIXA'!G85","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H87","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Schedule XIXA'!G86","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H88","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Schedule XIXA'!G87","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H89","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Schedule XIXA'!G88","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H90","v":0.06},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Schedule XIXA'!G89","v":0},{"$f":"'Fixed Income Investments (Rev.)'!H91","v":0.09},0,null,null,0,null,null,0,null,"",0]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G85:G94)","v":0},null,{"$f":"SUM(I85:I94)","v":0},null,null,{"$f":"SUM(L85:L94)","v":0},null,null,{"$f":"SUM(O85:O94)","v":0},null,null,{"$f":"SUM(R85:R94)","v":0}]
[]
[null,"Diversification Adj at 40%",null,null,null,null,null,null,{"$f":"SUM(I85:I93)*-('Schedule XIXA'!G98)","v":0},null,null,{"$f":"SUM(L85:L93)*-('Schedule XIXA'!G98)","v":0},null,null,{"$f":"SUM(O85:O93)*-('Schedule XIXA'!$G$98)","v":0},null,null,{"$f":"SUM(R85:R93)*-('Schedule XIXA'!$G$98)","v":0}]
[]
[null,"(f)  SUBTOTAL - OTHER FIXED INCOME SECURITIES",null,null,null,null,{"$f":"G81+G95","v":0},null,{"$f":"IF(SUM(I81,I95,I97)>=0,SUM(I81,I95,I97),0)","v":0},null,null,{"$f":"IF(SUM(L81,L95,L97)>=0,SUM(L81,L95,L97),0)","v":0},null,null,{"$f":"IF(SUM(O81,O95,O97)>=0,SUM(O81,O95,O97),0)","v":0},null,null,{"$f":"IF(SUM(R81,R95,R97)>=0,SUM(R81,R95,R97),0)","v":0}]
[]
[null,"(g) Spread Risk for Credit Derivatives"]
[]
[null,null,null,"Spread Up"]
[null,null,null,"Long Exposures",null,"Short Exposures"]
[null,"Spread Up",null,"Before Shock","After Shock","Before Shock","After Shock"]
[null,"BSCR Rating 0 ",null,{"$f":"'Schedule IIB (EBS)'!D68+'Schedule IIC (EBS)'!D68+'Schedule IID (EBS)'!D68+'Schedule IIE (EBS)'!D68+'Schedule IIF (EBS)'!D68","v":0},{"$f":"'Schedule IIB (EBS)'!F68+'Schedule IIC (EBS)'!F68+'Schedule IID (EBS)'!F68+'Schedule IIE (EBS)'!F68+'Schedule IIF (EBS)'!F68","v":0},{"$f":"'Schedule IIB (EBS)'!H68+'Schedule IIC (EBS)'!H68+'Schedule IID (EBS)'!H68+'Schedule IIE (EBS)'!H68+'Schedule IIF (EBS)'!H68","v":0},{"$f":"'Schedule IIB (EBS)'!J68+'Schedule IIC (EBS)'!J68+'Schedule IID (EBS)'!J68+'Schedule IIE (EBS)'!J68+'Schedule IIF (EBS)'!J68","v":0},0,{"$f":"'Fixed Income Investments (Rev.)'!I105","v":0},null,null,{"$f":"IF(K106=\"\",I106,K106)","v":0},null,null,{"$f":"IF(N106=\"\",I106,N106)","v":0},null,{"$f":"+IF(AND(K106=\"\",N106=\"\"),\"\",K106*(1-$R$6)+N106*$R$6)","v":""},{"$f":"IF(Q106=\"\",I106,Q106)","v":0}]
[null,"BSCR Rating 1",null,{"$f":"'Schedule IIB (EBS)'!D69+'Schedule IIC (EBS)'!D69+'Schedule IID (EBS)'!D69+'Schedule IIE (EBS)'!D69+'Schedule IIF (EBS)'!D69","v":0},{"$f":"'Schedule IIB (EBS)'!F69+'Schedule IIC (EBS)'!F69+'Schedule IID (EBS)'!F69+'Schedule IIE (EBS)'!F69+'Schedule IIF (EBS)'!F69","v":0},{"$f":"'Schedule IIB (EBS)'!H69+'Schedule IIC (EBS)'!H69+'Schedule IID (EBS)'!H69+'Schedule IIE (EBS)'!H69+'Schedule IIF (EBS)'!H69","v":0},{"$f":"'Schedule IIB (EBS)'!J69+'Schedule IIC (EBS)'!J69+'Schedule IID (EBS)'!J69+'Schedule IIE (EBS)'!J69+'Schedule IIF (EBS)'!J69","v":0},130,{"$f":"'Fixed Income Investments (Rev.)'!I106","v":0},null,null,{"$f":"IF(K107=\"\",I107,K107)","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,{"$f":"'Schedule IIB (EBS)'!D70+'Schedule IIC (EBS)'!D70+'Schedule IID (EBS)'!D70+'Schedule IIE (EBS)'!D70+'Schedule IIF (EBS)'!D70","v":0},{"$f":"'Schedule IIB (EBS)'!F70+'Schedule IIC (EBS)'!F70+'Schedule IID (EBS)'!F70+'Schedule IIE (EBS)'!F70+'Schedule IIF (EBS)'!F70","v":0},{"$f":"'Schedule IIB (EBS)'!H70+'Schedule IIC (EBS)'!H70+'Schedule IID (EBS)'!H70+'Schedule IIE (EBS)'!H70+'Schedule IIF (EBS)'!H70","v":0},{"$f":"'Schedule IIB (EBS)'!J70+'Schedule IIC (EBS)'!J70+'Schedule IID (EBS)'!J70+'Schedule IIE (EBS)'!J70+'Schedule IIF (EBS)'!J70","v":0},150,{"$f":"'Fixed Income Investments (Rev.)'!I107","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,{"$f":"'Schedule IIB (EBS)'!D71+'Schedule IIC (EBS)'!D71+'Schedule IID (EBS)'!D71+'Schedule IIE (EBS)'!D71+'Schedule IIF (EBS)'!D71","v":0},{"$f":"'Schedule IIB (EBS)'!F71+'Schedule IIC (EBS)'!F71+'Schedule IID (EBS)'!F71+'Schedule IIE (EBS)'!F71+'Schedule IIF (EBS)'!F71","v":0},{"$f":"'Schedule IIB (EBS)'!H71+'Schedule IIC (EBS)'!H71+'Schedule IID (EBS)'!H71+'Schedule IIE (EBS)'!H71+'Schedule IIF (EBS)'!H71","v":0},{"$f":"'Schedule IIB (EBS)'!J71+'Schedule IIC (EBS)'!J71+'Schedule IID (EBS)'!J71+'Schedule IIE (EBS)'!J71+'Schedule IIF (EBS)'!J71","v":0},260,{"$f":"'Fixed Income Investments (Rev.)'!I108","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,{"$f":"'Schedule IIB (EBS)'!D72+'Schedule IIC (EBS)'!D72+'Schedule IID (EBS)'!D72+'Schedule IIE (EBS)'!D72+'Schedule IIF (EBS)'!D72","v":0},{"$f":"'Schedule IIB (EBS)'!F72+'Schedule IIC (EBS)'!F72+'Schedule IID (EBS)'!F72+'Schedule IIE (EBS)'!F72+'Schedule IIF (EBS)'!F72","v":0},{"$f":"'Schedule IIB (EBS)'!H72+'Schedule IIC (EBS)'!H72+'Schedule IID (EBS)'!H72+'Schedule IIE (EBS)'!H72+'Schedule IIF (EBS)'!H72","v":0},{"$f":"'Schedule IIB (EBS)'!J72+'Schedule IIC (EBS)'!J72+'Schedule IID (EBS)'!J72+'Schedule IIE (EBS)'!J72+'Schedule IIF (EBS)'!J72","v":0},450,{"$f":"'Fixed Income Investments (Rev.)'!I109","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,{"$f":"'Schedule IIB (EBS)'!D73+'Schedule IIC (EBS)'!D73+'Schedule IID (EBS)'!D73+'Schedule IIE (EBS)'!D73+'Schedule IIF (EBS)'!D73","v":0},{"$f":"'Schedule IIB (EBS)'!F73+'Schedule IIC (EBS)'!F73+'Schedule IID (EBS)'!F73+'Schedule IIE (EBS)'!F73+'Schedule IIF (EBS)'!F73","v":0},{"$f":"'Schedule IIB (EBS)'!H73+'Schedule IIC (EBS)'!H73+'Schedule IID (EBS)'!H73+'Schedule IIE (EBS)'!H73+'Schedule IIF (EBS)'!H73","v":0},{"$f":"'Schedule IIB (EBS)'!J73+'Schedule IIC (EBS)'!J73+'Schedule IID (EBS)'!J73+'Schedule IIE (EBS)'!J73+'Schedule IIF (EBS)'!J73","v":0},840,{"$f":"'Fixed Income Investments (Rev.)'!I110","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,{"$f":"'Schedule IIB (EBS)'!D74+'Schedule IIC (EBS)'!D74+'Schedule IID (EBS)'!D74+'Schedule IIE (EBS)'!D74+'Schedule IIF (EBS)'!D74","v":0},{"$f":"'Schedule IIB (EBS)'!F74+'Schedule IIC (EBS)'!F74+'Schedule IID (EBS)'!F74+'Schedule IIE (EBS)'!F74+'Schedule IIF (EBS)'!F74","v":0},{"$f":"'Schedule IIB (EBS)'!H74+'Schedule IIC (EBS)'!H74+'Schedule IID (EBS)'!H74+'Schedule IIE (EBS)'!H74+'Schedule IIF (EBS)'!H74","v":0},{"$f":"'Schedule IIB (EBS)'!J74+'Schedule IIC (EBS)'!J74+'Schedule IID (EBS)'!J74+'Schedule IIE (EBS)'!J74+'Schedule IIF (EBS)'!J74","v":0},1620,{"$f":"'Fixed Income Investments (Rev.)'!I111","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,{"$f":"'Schedule IIB (EBS)'!D75+'Schedule IIC (EBS)'!D75+'Schedule IID (EBS)'!D75+'Schedule IIE (EBS)'!D75+'Schedule IIF (EBS)'!D75","v":0},{"$f":"'Schedule IIB (EBS)'!F75+'Schedule IIC (EBS)'!F75+'Schedule IID (EBS)'!F75+'Schedule IIE (EBS)'!F75+'Schedule IIF (EBS)'!F75","v":0},{"$f":"'Schedule IIB (EBS)'!H75+'Schedule IIC (EBS)'!H75+'Schedule IID (EBS)'!H75+'Schedule IIE (EBS)'!H75+'Schedule IIF (EBS)'!H75","v":0},{"$f":"'Schedule IIB (EBS)'!J75+'Schedule IIC (EBS)'!J75+'Schedule IID (EBS)'!J75+'Schedule IIE (EBS)'!J75+'Schedule IIF (EBS)'!J75","v":0},1620,{"$f":"'Fixed Income Investments (Rev.)'!I112","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,{"$f":"'Schedule IIB (EBS)'!D76+'Schedule IIC (EBS)'!D76+'Schedule IID (EBS)'!D76+'Schedule IIE (EBS)'!D76+'Schedule IIF (EBS)'!D76","v":0},{"$f":"'Schedule IIB (EBS)'!F76+'Schedule IIC (EBS)'!F76+'Schedule IID (EBS)'!F76+'Schedule IIE (EBS)'!F76+'Schedule IIF (EBS)'!F76","v":0},{"$f":"'Schedule IIB (EBS)'!H76+'Schedule IIC (EBS)'!H76+'Schedule IID (EBS)'!H76+'Schedule IIE (EBS)'!H76+'Schedule IIF (EBS)'!H76","v":0},{"$f":"'Schedule IIB (EBS)'!J76+'Schedule IIC (EBS)'!J76+'Schedule IID (EBS)'!J76+'Schedule IIE (EBS)'!J76+'Schedule IIF (EBS)'!J76","v":0},1620,{"$f":"'Fixed Income Investments (Rev.)'!I113","v":0},null,null,0,null,null,0,null,"",0]
[null,"Total Spread Up",null,{"$f":"SUM(D106:D114)","v":0},{"$f":"SUM(E106:E114)","v":0},{"$f":"SUM(F106:F114)","v":0},{"$f":"SUM(G106:G114)","v":0},null,{"$f":"SUM(I106:I114)","v":0},null,{"$f":"SUM(K106:K114)","v":0},{"$f":"SUM(L106:L114)","v":0},null,{"$f":"SUM(N106:N114)","v":0},{"$f":"SUM(O106:O114)","v":0},null,{"$f":"SUM(Q106:Q114)","v":0},{"$f":"SUM(R106:R114)","v":0}]
[]
[null,null,null,"Spread Down"]
[null,null,null,"Long Exposures",null,"Short Exposures"]
[null,"Spread Up",null,"Before Shock","After Shock","Before Shock","After Shock"]
[null,"BSCR Rating 0 ",null,{"$f":"'Schedule IIB (EBS)'!N68+'Schedule IIC (EBS)'!N68+'Schedule IID (EBS)'!N68+'Schedule IIE (EBS)'!N68+'Schedule IIF (EBS)'!N68","v":0},{"$f":"'Schedule IIB (EBS)'!P68+'Schedule IIC (EBS)'!P68+'Schedule IID (EBS)'!P68+'Schedule IIE (EBS)'!P68+'Schedule IIF (EBS)'!P68","v":0},{"$f":"'Schedule IIB (EBS)'!R68+'Schedule IIC (EBS)'!R68+'Schedule IID (EBS)'!R68+'Schedule IIE (EBS)'!R68+'Schedule IIF (EBS)'!R68","v":0},{"$f":"'Schedule IIB (EBS)'!T68+'Schedule IIC (EBS)'!T68+'Schedule IID (EBS)'!T68+'Schedule IIE (EBS)'!T68+'Schedule IIF (EBS)'!T68","v":0},0,{"$f":"'Fixed Income Investments (Rev.)'!I120","v":0},null,null,{"$f":"IF(K120=\"\",I120,K120)","v":0},null,null,{"$f":"IF(N120=\"\",I120,N120)","v":0},null,{"$f":"+IF(AND(K120=\"\",N120=\"\"),\"\",K120*(1-$R$6)+N120*$R$6)","v":""},{"$f":"IF(Q120=\"\",I120,Q120)","v":0}]
[null,"BSCR Rating 1",null,{"$f":"'Schedule IIB (EBS)'!N69+'Schedule IIC (EBS)'!N69+'Schedule IID (EBS)'!N69+'Schedule IIE (EBS)'!N69+'Schedule IIF (EBS)'!N69","v":0},{"$f":"'Schedule IIB (EBS)'!P69+'Schedule IIC (EBS)'!P69+'Schedule IID (EBS)'!P69+'Schedule IIE (EBS)'!P69+'Schedule IIF (EBS)'!P69","v":0},{"$f":"'Schedule IIB (EBS)'!R69+'Schedule IIC (EBS)'!R69+'Schedule IID (EBS)'!R69+'Schedule IIE (EBS)'!R69+'Schedule IIF (EBS)'!R69","v":0},{"$f":"'Schedule IIB (EBS)'!T69+'Schedule IIC (EBS)'!T69+'Schedule IID (EBS)'!T69+'Schedule IIE (EBS)'!T69+'Schedule IIF (EBS)'!T69","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I121","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 2",null,{"$f":"'Schedule IIB (EBS)'!N70+'Schedule IIC (EBS)'!N70+'Schedule IID (EBS)'!N70+'Schedule IIE (EBS)'!N70+'Schedule IIF (EBS)'!N70","v":0},{"$f":"'Schedule IIB (EBS)'!P70+'Schedule IIC (EBS)'!P70+'Schedule IID (EBS)'!P70+'Schedule IIE (EBS)'!P70+'Schedule IIF (EBS)'!P70","v":0},{"$f":"'Schedule IIB (EBS)'!R70+'Schedule IIC (EBS)'!R70+'Schedule IID (EBS)'!R70+'Schedule IIE (EBS)'!R70+'Schedule IIF (EBS)'!R70","v":0},{"$f":"'Schedule IIB (EBS)'!T70+'Schedule IIC (EBS)'!T70+'Schedule IID (EBS)'!T70+'Schedule IIE (EBS)'!T70+'Schedule IIF (EBS)'!T70","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I122","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,{"$f":"'Schedule IIB (EBS)'!N71+'Schedule IIC (EBS)'!N71+'Schedule IID (EBS)'!N71+'Schedule IIE (EBS)'!N71+'Schedule IIF (EBS)'!N71","v":0},{"$f":"'Schedule IIB (EBS)'!P71+'Schedule IIC (EBS)'!P71+'Schedule IID (EBS)'!P71+'Schedule IIE (EBS)'!P71+'Schedule IIF (EBS)'!P71","v":0},{"$f":"'Schedule IIB (EBS)'!R71+'Schedule IIC (EBS)'!R71+'Schedule IID (EBS)'!R71+'Schedule IIE (EBS)'!R71+'Schedule IIF (EBS)'!R71","v":0},{"$f":"'Schedule IIB (EBS)'!T71+'Schedule IIC (EBS)'!T71+'Schedule IID (EBS)'!T71+'Schedule IIE (EBS)'!T71+'Schedule IIF (EBS)'!T71","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I123","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,{"$f":"'Schedule IIB (EBS)'!N72+'Schedule IIC (EBS)'!N72+'Schedule IID (EBS)'!N72+'Schedule IIE (EBS)'!N72+'Schedule IIF (EBS)'!N72","v":0},{"$f":"'Schedule IIB (EBS)'!P72+'Schedule IIC (EBS)'!P72+'Schedule IID (EBS)'!P72+'Schedule IIE (EBS)'!P72+'Schedule IIF (EBS)'!P72","v":0},{"$f":"'Schedule IIB (EBS)'!R72+'Schedule IIC (EBS)'!R72+'Schedule IID (EBS)'!R72+'Schedule IIE (EBS)'!R72+'Schedule IIF (EBS)'!R72","v":0},{"$f":"'Schedule IIB (EBS)'!T72+'Schedule IIC (EBS)'!T72+'Schedule IID (EBS)'!T72+'Schedule IIE (EBS)'!T72+'Schedule IIF (EBS)'!T72","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I124","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,{"$f":"'Schedule IIB (EBS)'!N73+'Schedule IIC (EBS)'!N73+'Schedule IID (EBS)'!N73+'Schedule IIE (EBS)'!N73+'Schedule IIF (EBS)'!N73","v":0},{"$f":"'Schedule IIB (EBS)'!P73+'Schedule IIC (EBS)'!P73+'Schedule IID (EBS)'!P73+'Schedule IIE (EBS)'!P73+'Schedule IIF (EBS)'!P73","v":0},{"$f":"'Schedule IIB (EBS)'!R73+'Schedule IIC (EBS)'!R73+'Schedule IID (EBS)'!R73+'Schedule IIE (EBS)'!R73+'Schedule IIF (EBS)'!R73","v":0},{"$f":"'Schedule IIB (EBS)'!T73+'Schedule IIC (EBS)'!T73+'Schedule IID (EBS)'!T73+'Schedule IIE (EBS)'!T73+'Schedule IIF (EBS)'!T73","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I125","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,{"$f":"'Schedule IIB (EBS)'!N74+'Schedule IIC (EBS)'!N74+'Schedule IID (EBS)'!N74+'Schedule IIE (EBS)'!N74+'Schedule IIF (EBS)'!N74","v":0},{"$f":"'Schedule IIB (EBS)'!P74+'Schedule IIC (EBS)'!P74+'Schedule IID (EBS)'!P74+'Schedule IIE (EBS)'!P74+'Schedule IIF (EBS)'!P74","v":0},{"$f":"'Schedule IIB (EBS)'!R74+'Schedule IIC (EBS)'!R74+'Schedule IID (EBS)'!R74+'Schedule IIE (EBS)'!R74+'Schedule IIF (EBS)'!R74","v":0},{"$f":"'Schedule IIB (EBS)'!T74+'Schedule IIC (EBS)'!T74+'Schedule IID (EBS)'!T74+'Schedule IIE (EBS)'!T74+'Schedule IIF (EBS)'!T74","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I126","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,{"$f":"'Schedule IIB (EBS)'!N75+'Schedule IIC (EBS)'!N75+'Schedule IID (EBS)'!N75+'Schedule IIE (EBS)'!N75+'Schedule IIF (EBS)'!N75","v":0},{"$f":"'Schedule IIB (EBS)'!P75+'Schedule IIC (EBS)'!P75+'Schedule IID (EBS)'!P75+'Schedule IIE (EBS)'!P75+'Schedule IIF (EBS)'!P75","v":0},{"$f":"'Schedule IIB (EBS)'!R75+'Schedule IIC (EBS)'!R75+'Schedule IID (EBS)'!R75+'Schedule IIE (EBS)'!R75+'Schedule IIF (EBS)'!R75","v":0},{"$f":"'Schedule IIB (EBS)'!T75+'Schedule IIC (EBS)'!T75+'Schedule IID (EBS)'!T75+'Schedule IIE (EBS)'!T75+'Schedule IIF (EBS)'!T75","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I127","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,{"$f":"'Schedule IIB (EBS)'!N76+'Schedule IIC (EBS)'!N76+'Schedule IID (EBS)'!N76+'Schedule IIE (EBS)'!N76+'Schedule IIF (EBS)'!N76","v":0},{"$f":"'Schedule IIB (EBS)'!P76+'Schedule IIC (EBS)'!P76+'Schedule IID (EBS)'!P76+'Schedule IIE (EBS)'!P76+'Schedule IIF (EBS)'!P76","v":0},{"$f":"'Schedule IIB (EBS)'!R76+'Schedule IIC (EBS)'!R76+'Schedule IID (EBS)'!R76+'Schedule IIE (EBS)'!R76+'Schedule IIF (EBS)'!R76","v":0},{"$f":"'Schedule IIB (EBS)'!T76+'Schedule IIC (EBS)'!T76+'Schedule IID (EBS)'!T76+'Schedule IIE (EBS)'!T76+'Schedule IIF (EBS)'!T76","v":0},-0.75,{"$f":"'Fixed Income Investments (Rev.)'!I128","v":0},null,null,0,null,null,0,null,"",0]
[null,"Total Spread Down",null,{"$f":"SUM(D120:D128)","v":0},{"$f":"SUM(E120:E128)","v":0},{"$f":"SUM(F120:F128)","v":0},{"$f":"SUM(G120:G128)","v":0},null,{"$f":"SUM(I120:I128)","v":0},null,{"$f":"SUM(K120:K128)","v":0},{"$f":"SUM(L120:L128)","v":0},null,{"$f":"SUM(N120:N128)","v":0},{"$f":"SUM(O120:O128)","v":0},null,{"$f":"SUM(Q120:Q128)","v":0},{"$f":"SUM(R120:R128)","v":0}]
[]
[null,"Spread Up",null,null,null,null,null,null,{"$f":"I115","v":0},null,null,{"$f":"L115","v":0},null,null,{"$f":"O115","v":0},null,null,{"$f":"R115","v":0}]
[null,"Spread Down",null,null,null,null,null,null,{"$f":"I129","v":0},null,null,{"$f":"L129","v":0},null,null,{"$f":"O129","v":0},null,null,{"$f":"R129","v":0}]
[]
[null,"(g) Total Spread Risk",null,null,null,null,null,null,{"$f":"MAX(0,I131,I132)","v":0},null,null,{"$f":"MAX(0,L131,L132)","v":0},null,null,{"$f":"MAX(0,O131,O132)","v":0},null,null,{"$f":"MAX(0,R131,R132)","v":0}]
[]
[null,"(h)  TOTAL FIXED INCOME INVESTMENTS [ (a)+(b)+(c)+(d)+(e)+(f)+(g) ]",null,null,null,null,{"$f":"G25+G39+G53+G68+G77+G99","v":0},null,{"$f":"IF(SUM(I25+I39+I53+I68+I77+I99+I134)>=0,SUM(I25+I39+I53+I68+I77+I99+I134),0)","v":0},null,null,{"$f":"IF(SUM(L25+L39+L53+L68+L77+L99+L134)>=0,SUM(L25+L39+L53+L68+L77+L99+L134),0)","v":0},null,null,{"$f":"IF(SUM(O25+O39+O53+O68+O77+O99+O134)>=0,SUM(O25+O39+O53+O68+O77+O99+O134),0)","v":0},null,null,{"$f":"IF(SUM(R25+R39+R53+R68+R77+R99+R134)>=0,SUM(R25+R39+R53+R68+R77+R99+R134),0)","v":0}]
[]
[null,null,null,"ASSETS",null,null,"LIABILITIES","STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,"Long Exposures","Short Exposures",null,null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"EQUITY INVESTMENTS",null,"Qualified Assets","Qualified Assets","Not Qual. Assets",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Type 1 Equity Holdings"]
[null,"Strategic Holdings - Listed",null,{"$f":"'Schedule IIB (EBS)'!D39+'Schedule IIC (EBS)'!D39+'Schedule IID (EBS)'!D39+'Schedule IIE (EBS)'!D39+'Schedule IIF (EBS)'!D39","v":0},{"$f":"'Schedule IIB (EBS)'!H39+'Schedule IIC (EBS)'!H39+'Schedule IID (EBS)'!H39+'Schedule IIE (EBS)'!H39+'Schedule IIF (EBS)'!H39","v":0},{"$f":"'Schedule IIB (EBS)'!L39+'Schedule IIC (EBS)'!L39+'Schedule IID (EBS)'!L39+'Schedule IIE (EBS)'!L39+'Schedule IIF (EBS)'!L39","v":0},{"$f":"'Schedule IIB (EBS)'!P39+'Schedule IIC (EBS)'!P39+'Schedule IID (EBS)'!P39+'Schedule IIE (EBS)'!P39+'Schedule IIF (EBS)'!P39","v":0},{"$f":"'Equity Investments (Revised)'!N11","v":0.2},{"$f":"'Equity Investments (Revised)'!P11","v":0},null,null,{"$f":"IF(K143=\"\",I143,K143*(SUM(D143:F143)))","v":0},null,null,{"$f":"IF(N143=\"\",I143,N143*(SUM(D143:F143)))","v":0},null,{"$f":"+IF(AND(K143=\"\",N143=\"\"),\"\",K143*(1-$R$6)+N143*$R$6)","v":""},{"$f":"IF(Q143=\"\",I143,Q143*(SUM(D143:F143)))","v":0}]
[null,"Duration Based",null,{"$f":"'Schedule IIB (EBS)'!D40+'Schedule IIC (EBS)'!D40+'Schedule IID (EBS)'!D40+'Schedule IIE (EBS)'!D40+'Schedule IIF (EBS)'!D40","v":0},{"$f":"'Schedule IIB (EBS)'!H40+'Schedule IIC (EBS)'!H40+'Schedule IID (EBS)'!H40+'Schedule IIE (EBS)'!H40+'Schedule IIF (EBS)'!H40","v":0},{"$f":"'Schedule IIB (EBS)'!L40+'Schedule IIC (EBS)'!L40+'Schedule IID (EBS)'!L40+'Schedule IIE (EBS)'!L40+'Schedule IIF (EBS)'!L40","v":0},{"$f":"'Schedule IIB (EBS)'!P40+'Schedule IIC (EBS)'!P40+'Schedule IID (EBS)'!P40+'Schedule IIE (EBS)'!P40+'Schedule IIF (EBS)'!P40","v":0},{"$f":"'Equity Investments (Revised)'!N12","v":0.2},{"$f":"'Equity Investments (Revised)'!P12","v":0},null,null,0,null,null,0,null,"",0]
[null,"Listed Equity Securities in Developed Markets",null,{"$f":"'Schedule IIB (EBS)'!D41+'Schedule IIC (EBS)'!D41+'Schedule IID (EBS)'!D41+'Schedule IIE (EBS)'!D41+'Schedule IIF (EBS)'!D41","v":0},{"$f":"'Schedule IIB (EBS)'!H41+'Schedule IIC (EBS)'!H41+'Schedule IID (EBS)'!H41+'Schedule IIE (EBS)'!H41+'Schedule IIF (EBS)'!H41","v":0},{"$f":"'Schedule IIB (EBS)'!L41+'Schedule IIC (EBS)'!L41+'Schedule IID (EBS)'!L41+'Schedule IIE (EBS)'!L41+'Schedule IIF (EBS)'!L41","v":0},{"$f":"'Schedule IIB (EBS)'!P41+'Schedule IIC (EBS)'!P41+'Schedule IID (EBS)'!P41+'Schedule IIE (EBS)'!P41+'Schedule IIF (EBS)'!P41","v":0},{"$f":"'Equity Investments (Revised)'!N13","v":0.35},{"$f":"'Equity Investments (Revised)'!P13","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 1",null,{"$f":"'Schedule IIB (EBS)'!D42+'Schedule IIC (EBS)'!D42+'Schedule IID (EBS)'!D42+'Schedule IIE (EBS)'!D42+'Schedule IIF (EBS)'!D42","v":0},{"$f":"'Schedule IIB (EBS)'!H42+'Schedule IIC (EBS)'!H42+'Schedule IID (EBS)'!H42+'Schedule IIE (EBS)'!H42+'Schedule IIF (EBS)'!H42","v":0},{"$f":"'Schedule IIB (EBS)'!L42+'Schedule IIC (EBS)'!L42+'Schedule IID (EBS)'!L42+'Schedule IIE (EBS)'!L42+'Schedule IIF (EBS)'!L42","v":0},{"$f":"'Schedule IIB (EBS)'!P42+'Schedule IIC (EBS)'!P42+'Schedule IID (EBS)'!P42+'Schedule IIE (EBS)'!P42+'Schedule IIF (EBS)'!P42","v":0},{"$f":"'Equity Investments (Revised)'!N14","v":6.0000000000000001E-3},{"$f":"'Equity Investments (Revised)'!P14","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 2",null,{"$f":"'Schedule IIB (EBS)'!D43+'Schedule IIC (EBS)'!D43+'Schedule IID (EBS)'!D43+'Schedule IIE (EBS)'!D43+'Schedule IIF (EBS)'!D43","v":0},{"$f":"'Schedule IIB (EBS)'!H43+'Schedule IIC (EBS)'!H43+'Schedule IID (EBS)'!H43+'Schedule IIE (EBS)'!H43+'Schedule IIF (EBS)'!H43","v":0},{"$f":"'Schedule IIB (EBS)'!L43+'Schedule IIC (EBS)'!L43+'Schedule IID (EBS)'!L43+'Schedule IIE (EBS)'!L43+'Schedule IIF (EBS)'!L43","v":0},{"$f":"'Schedule IIB (EBS)'!P43+'Schedule IIC (EBS)'!P43+'Schedule IID (EBS)'!P43+'Schedule IIE (EBS)'!P43+'Schedule IIF (EBS)'!P43","v":0},{"$f":"'Equity Investments (Revised)'!N15","v":1.2E-2},{"$f":"'Equity Investments (Revised)'!P15","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 3",null,{"$f":"'Schedule IIB (EBS)'!D44+'Schedule IIC (EBS)'!D44+'Schedule IID (EBS)'!D44+'Schedule IIE (EBS)'!D44+'Schedule IIF (EBS)'!D44","v":0},{"$f":"'Schedule IIB (EBS)'!H44+'Schedule IIC (EBS)'!H44+'Schedule IID (EBS)'!H44+'Schedule IIE (EBS)'!H44+'Schedule IIF (EBS)'!H44","v":0},{"$f":"'Schedule IIB (EBS)'!L44+'Schedule IIC (EBS)'!L44+'Schedule IID (EBS)'!L44+'Schedule IIE (EBS)'!L44+'Schedule IIF (EBS)'!L44","v":0},{"$f":"'Schedule IIB (EBS)'!P44+'Schedule IIC (EBS)'!P44+'Schedule IID (EBS)'!P44+'Schedule IIE (EBS)'!P44+'Schedule IIF (EBS)'!P44","v":0},{"$f":"'Equity Investments (Revised)'!N16","v":0.02},{"$f":"'Equity Investments (Revised)'!P16","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 4",null,{"$f":"'Schedule IIB (EBS)'!D45+'Schedule IIC (EBS)'!D45+'Schedule IID (EBS)'!D45+'Schedule IIE (EBS)'!D45+'Schedule IIF (EBS)'!D45","v":0},{"$f":"'Schedule IIB (EBS)'!H45+'Schedule IIC (EBS)'!H45+'Schedule IID (EBS)'!H45+'Schedule IIE (EBS)'!H45+'Schedule IIF (EBS)'!H45","v":0},{"$f":"'Schedule IIB (EBS)'!L45+'Schedule IIC (EBS)'!L45+'Schedule IID (EBS)'!L45+'Schedule IIE (EBS)'!L45+'Schedule IIF (EBS)'!L45","v":0},{"$f":"'Schedule IIB (EBS)'!P45+'Schedule IIC (EBS)'!P45+'Schedule IID (EBS)'!P45+'Schedule IIE (EBS)'!P45+'Schedule IIF (EBS)'!P45","v":0},{"$f":"'Equity Investments (Revised)'!N17","v":0.04},{"$f":"'Equity Investments (Revised)'!P17","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 5",null,{"$f":"'Schedule IIB (EBS)'!D46+'Schedule IIC (EBS)'!D46+'Schedule IID (EBS)'!D46+'Schedule IIE (EBS)'!D46+'Schedule IIF (EBS)'!D46","v":0},{"$f":"'Schedule IIB (EBS)'!H46+'Schedule IIC (EBS)'!H46+'Schedule IID (EBS)'!H46+'Schedule IIE (EBS)'!H46+'Schedule IIF (EBS)'!H46","v":0},{"$f":"'Schedule IIB (EBS)'!L46+'Schedule IIC (EBS)'!L46+'Schedule IID (EBS)'!L46+'Schedule IIE (EBS)'!L46+'Schedule IIF (EBS)'!L46","v":0},{"$f":"'Schedule IIB (EBS)'!P46+'Schedule IIC (EBS)'!P46+'Schedule IID (EBS)'!P46+'Schedule IIE (EBS)'!P46+'Schedule IIF (EBS)'!P46","v":0},{"$f":"'Equity Investments (Revised)'!N18","v":0.11},{"$f":"'Equity Investments (Revised)'!P18","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 6",null,{"$f":"'Schedule IIB (EBS)'!D47+'Schedule IIC (EBS)'!D47+'Schedule IID (EBS)'!D47+'Schedule IIE (EBS)'!D47+'Schedule IIF (EBS)'!D47","v":0},{"$f":"'Schedule IIB (EBS)'!H47+'Schedule IIC (EBS)'!H47+'Schedule IID (EBS)'!H47+'Schedule IIE (EBS)'!H47+'Schedule IIF (EBS)'!H47","v":0},{"$f":"'Schedule IIB (EBS)'!L47+'Schedule IIC (EBS)'!L47+'Schedule IID (EBS)'!L47+'Schedule IIE (EBS)'!L47+'Schedule IIF (EBS)'!L47","v":0},{"$f":"'Schedule IIB (EBS)'!P47+'Schedule IIC (EBS)'!P47+'Schedule IID (EBS)'!P47+'Schedule IIE (EBS)'!P47+'Schedule IIF (EBS)'!P47","v":0},{"$f":"'Equity Investments (Revised)'!N19","v":0.25},{"$f":"'Equity Investments (Revised)'!P19","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 7",null,{"$f":"'Schedule IIB (EBS)'!D48+'Schedule IIC (EBS)'!D48+'Schedule IID (EBS)'!D48+'Schedule IIE (EBS)'!D48+'Schedule IIF (EBS)'!D48","v":0},{"$f":"'Schedule IIB (EBS)'!H48+'Schedule IIC (EBS)'!H48+'Schedule IID (EBS)'!H48+'Schedule IIE (EBS)'!H48+'Schedule IIF (EBS)'!H48","v":0},{"$f":"'Schedule IIB (EBS)'!L48+'Schedule IIC (EBS)'!L48+'Schedule IID (EBS)'!L48+'Schedule IIE (EBS)'!L48+'Schedule IIF (EBS)'!L48","v":0},{"$f":"'Schedule IIB (EBS)'!P48+'Schedule IIC (EBS)'!P48+'Schedule IID (EBS)'!P48+'Schedule IIE (EBS)'!P48+'Schedule IIF (EBS)'!P48","v":0},{"$f":"'Equity Investments (Revised)'!N20","v":0.35},{"$f":"'Equity Investments (Revised)'!P20","v":0},null,null,0,null,null,0,null,"",0]
[null,"Preferred Stocks, BSCR Rating 8",null,{"$f":"'Schedule IIB (EBS)'!D49+'Schedule IIC (EBS)'!D49+'Schedule IID (EBS)'!D49+'Schedule IIE (EBS)'!D49+'Schedule IIF (EBS)'!D49","v":0},{"$f":"'Schedule IIB (EBS)'!H49+'Schedule IIC (EBS)'!H49+'Schedule IID (EBS)'!H49+'Schedule IIE (EBS)'!H49+'Schedule IIF (EBS)'!H49","v":0},{"$f":"'Schedule IIB (EBS)'!L49+'Schedule IIC (EBS)'!L49+'Schedule IID (EBS)'!L49+'Schedule IIE (EBS)'!L49+'Schedule IIF (EBS)'!L49","v":0},{"$f":"'Schedule IIB (EBS)'!P49+'Schedule IIC (EBS)'!P49+'Schedule IID (EBS)'!P49+'Schedule IIE (EBS)'!P49+'Schedule IIF (EBS)'!P49","v":0},{"$f":"'Equity Investments (Revised)'!N21","v":0.35},{"$f":"'Equity Investments (Revised)'!P21","v":0},null,null,0,null,null,0,null,"",0]
[null,"Equity Derivatives on Type 1 Equities",null,{"$f":"'Schedule IIB (EBS)'!D50+'Schedule IIC (EBS)'!D50+'Schedule IID (EBS)'!D50+'Schedule IIE (EBS)'!D50+'Schedule IIF (EBS)'!D50","v":0},{"$f":"'Schedule IIB (EBS)'!H50+'Schedule IIC (EBS)'!H50+'Schedule IID (EBS)'!H50+'Schedule IIE (EBS)'!H50+'Schedule IIF (EBS)'!H50","v":0},{"$f":"'Schedule IIB (EBS)'!L50+'Schedule IIC (EBS)'!L50+'Schedule IID (EBS)'!L50+'Schedule IIE (EBS)'!L50+'Schedule IIF (EBS)'!L50","v":0},{"$f":"'Schedule IIB (EBS)'!P50+'Schedule IIC (EBS)'!P50+'Schedule IID (EBS)'!P50+'Schedule IIE (EBS)'!P50+'Schedule IIF (EBS)'!P50","v":0},{"$f":"'Equity Investments (Revised)'!N22","v":0.35},{"$f":"'Equity Investments (Revised)'!P22","v":0},null,null,0,null,null,0,null,"",0]
[]
[null,"Subtotal - Type 1 Equity Holdings",null,{"$f":"SUM(D143:D155)","v":0},{"$f":"SUM(E143:E155)","v":0},{"$f":"SUM(F143:F155)","v":0},{"$f":"SUM(G143:G155)","v":0},null,{"$f":"MAX(SUM(I143:I154),0)","v":0},null,null,{"$f":"MAX(SUM(L143:L154),0)","v":0},null,null,{"$f":"MAX(SUM(O143:O154),0)","v":0},null,null,{"$f":"MAX(SUM(R143:R154),0)","v":0}]
[]
[null,"Type 2 Equity Holdings"]
[null,"Strategic Holdings - Unlisted",null,{"$f":"'Schedule IIB (EBS)'!D51+'Schedule IIC (EBS)'!D51+'Schedule IID (EBS)'!D51+'Schedule IIE (EBS)'!D51+'Schedule IIF (EBS)'!D51","v":0},{"$f":"'Schedule IIB (EBS)'!H51+'Schedule IIC (EBS)'!H51+'Schedule IID (EBS)'!H51+'Schedule IIE (EBS)'!H51+'Schedule IIF (EBS)'!H51","v":0},{"$f":"'Schedule IIB (EBS)'!L51+'Schedule IIC (EBS)'!L51+'Schedule IID (EBS)'!L51+'Schedule IIE (EBS)'!L51+'Schedule IIF (EBS)'!L51","v":0},{"$f":"'Schedule IIB (EBS)'!P51+'Schedule IIC (EBS)'!P51+'Schedule IID (EBS)'!P51+'Schedule IIE (EBS)'!P51+'Schedule IIF (EBS)'!P51","v":0},{"$f":"'Equity Investments (Revised)'!N27","v":0.2},{"$f":"'Equity Investments (Revised)'!P27","v":0},null,null,{"$f":"IF(K159=\"\",I159,K159*(SUM(D159:F159)))","v":0},null,null,{"$f":"IF(N159=\"\",I159,N159*(SUM(D159:F159)))","v":0},null,{"$f":"+IF(AND(K159=\"\",N159=\"\"),\"\",K159*(1-$R$6)+N159*$R$6)","v":""},{"$f":"IF(Q159=\"\",I159,Q159*(SUM(D159:F159)))","v":0}]
[null,"Other Equities",null,{"$f":"'Schedule IIB (EBS)'!D52+'Schedule IIC (EBS)'!D52+'Schedule IID (EBS)'!D52+'Schedule IIE (EBS)'!D52+'Schedule IIF (EBS)'!D52","v":0},{"$f":"'Schedule IIB (EBS)'!H52+'Schedule IIC (EBS)'!H52+'Schedule IID (EBS)'!H52+'Schedule IIE (EBS)'!H52+'Schedule IIF (EBS)'!H52","v":0},{"$f":"'Schedule IIB (EBS)'!L52+'Schedule IIC (EBS)'!L52+'Schedule IID (EBS)'!L52+'Schedule IIE (EBS)'!L52+'Schedule IIF (EBS)'!L52","v":0},{"$f":"'Schedule IIB (EBS)'!P52+'Schedule IIC (EBS)'!P52+'Schedule IID (EBS)'!P52+'Schedule IIE (EBS)'!P52+'Schedule IIF (EBS)'!P52","v":0},{"$f":"'Equity Investments (Revised)'!N28","v":0.45},{"$f":"'Equity Investments (Revised)'!P28","v":0},null,null,0,null,null,0,null,"",0]
[null,"Letters of Credit",null,{"$f":"'Schedule IIB (EBS)'!D53+'Schedule IIC (EBS)'!D53+'Schedule IID (EBS)'!D53+'Schedule IIE (EBS)'!D53+'Schedule IIF (EBS)'!D53","v":0},{"$f":"'Schedule IIB (EBS)'!H53+'Schedule IIC (EBS)'!H53+'Schedule IID (EBS)'!H53+'Schedule IIE (EBS)'!H53+'Schedule IIF (EBS)'!H53","v":0},{"$f":"'Schedule IIB (EBS)'!L53+'Schedule IIC (EBS)'!L53+'Schedule IID (EBS)'!L53+'Schedule IIE (EBS)'!L53+'Schedule IIF (EBS)'!L53","v":0},{"$f":"'Schedule IIB (EBS)'!P53+'Schedule IIC (EBS)'!P53+'Schedule IID (EBS)'!P53+'Schedule IIE (EBS)'!P53+'Schedule IIF (EBS)'!P53","v":0},{"$f":"'Equity Investments (Revised)'!N29","v":0.2},{"$f":"'Equity Investments (Revised)'!P29","v":0},null,null,0,null,null,0,null,"",0]
[null,"Intangible assets",null,{"$f":"'Schedule IIB (EBS)'!D54+'Schedule IIC (EBS)'!D54+'Schedule IID (EBS)'!D54+'Schedule IIE (EBS)'!D54+'Schedule IIF (EBS)'!D54","v":0},{"$f":"'Schedule IIB (EBS)'!H54+'Schedule IIC (EBS)'!H54+'Schedule IID (EBS)'!H54+'Schedule IIE (EBS)'!H54+'Schedule IIF (EBS)'!H54","v":0},{"$f":"'Schedule IIB (EBS)'!L54+'Schedule IIC (EBS)'!L54+'Schedule IID (EBS)'!L54+'Schedule IIE (EBS)'!L54+'Schedule IIF (EBS)'!L54","v":0},{"$f":"'Schedule IIB (EBS)'!P54+'Schedule IIC (EBS)'!P54+'Schedule IID (EBS)'!P54+'Schedule IIE (EBS)'!P54+'Schedule IIF (EBS)'!P54","v":0},{"$f":"'Equity Investments (Revised)'!N30","v":0.2},{"$f":"'Equity Investments (Revised)'!P30","v":0},null,null,0,null,null,0,null,"",0]
[null,"Pension Benefit Surplus",null,{"$f":"'Schedule IIB (EBS)'!D55+'Schedule IIC (EBS)'!D55+'Schedule IID (EBS)'!D55+'Schedule IIE (EBS)'!D55+'Schedule IIF (EBS)'!D55","v":0},{"$f":"'Schedule IIB (EBS)'!H55+'Schedule IIC (EBS)'!H55+'Schedule IID (EBS)'!H55+'Schedule IIE (EBS)'!H55+'Schedule IIF (EBS)'!H55","v":0},{"$f":"'Schedule IIB (EBS)'!L55+'Schedule IIC (EBS)'!L55+'Schedule IID (EBS)'!L55+'Schedule IIE (EBS)'!L55+'Schedule IIF (EBS)'!L55","v":0},{"$f":"'Schedule IIB (EBS)'!P55+'Schedule IIC (EBS)'!P55+'Schedule IID (EBS)'!P55+'Schedule IIE (EBS)'!P55+'Schedule IIF (EBS)'!P55","v":0},{"$f":"'Equity Investments (Revised)'!N31","v":0.2},{"$f":"'Equity Investments (Revised)'!P31","v":0},null,null,0,null,null,0,null,"",0]
[null,"Equity Derivatives on Type 2 Equities",null,{"$f":"'Schedule IIB (EBS)'!D56+'Schedule IIC (EBS)'!D56+'Schedule IID (EBS)'!D56+'Schedule IIE (EBS)'!D56+'Schedule IIF (EBS)'!D56","v":0},{"$f":"'Schedule IIB (EBS)'!H56+'Schedule IIC (EBS)'!H56+'Schedule IID (EBS)'!H56+'Schedule IIE (EBS)'!H56+'Schedule IIF (EBS)'!H56","v":0},{"$f":"'Schedule IIB (EBS)'!L56+'Schedule IIC (EBS)'!L56+'Schedule IID (EBS)'!L56+'Schedule IIE (EBS)'!L56+'Schedule IIF (EBS)'!L56","v":0},{"$f":"'Schedule IIB (EBS)'!P56+'Schedule IIC (EBS)'!P56+'Schedule IID (EBS)'!P56+'Schedule IIE (EBS)'!P56+'Schedule IIF (EBS)'!P56","v":0},{"$f":"'Equity Investments (Revised)'!N32","v":0.45},{"$f":"'Equity Investments (Revised)'!P32","v":0},null,null,0,null,null,0,null,"",0]
[]
[null,"Subtotal - Type 2 Equity Holdings",null,{"$f":"SUM(D159:D165)","v":0},{"$f":"SUM(E159:E165)","v":0},{"$f":"SUM(F159:F165)","v":0},{"$f":"SUM(G159:G165)","v":0},null,{"$f":"MAX(SUM(I159:I164),0)","v":0},null,null,{"$f":"MAX(SUM(L159:L164),0)","v":0},null,null,{"$f":"MAX(SUM(O159:O164),0)","v":0},null,null,{"$f":"MAX(SUM(R159:R164),0)","v":0}]
[]
[null,"Type 3 Equity Holdings"]
[null,"Infrastructure",null,{"$f":"'Schedule IIB (EBS)'!D57+'Schedule IIC (EBS)'!D57+'Schedule IID (EBS)'!D57+'Schedule IIE (EBS)'!D57+'Schedule IIF (EBS)'!D57","v":0},{"$f":"'Schedule IIB (EBS)'!H57+'Schedule IIC (EBS)'!H57+'Schedule IID (EBS)'!H57+'Schedule IIE (EBS)'!H57+'Schedule IIF (EBS)'!H57","v":0},{"$f":"'Schedule IIB (EBS)'!L57+'Schedule IIC (EBS)'!L57+'Schedule IID (EBS)'!L57+'Schedule IIE (EBS)'!L57+'Schedule IIF (EBS)'!L57","v":0},{"$f":"'Schedule IIB (EBS)'!P57+'Schedule IIC (EBS)'!P57+'Schedule IID (EBS)'!P57+'Schedule IIE (EBS)'!P57+'Schedule IIF (EBS)'!P57","v":0},{"$f":"'Equity Investments (Revised)'!N37","v":0.25},{"$f":"'Equity Investments (Revised)'!P37","v":0},null,null,{"$f":"IF(K169=\"\",I169,K169*(SUM(D169:F169)))","v":0},null,null,{"$f":"IF(N169=\"\",I169,N169*(SUM(D169:F169)))","v":0},null,{"$f":"+IF(AND(K169=\"\",N169=\"\"),\"\",K169*(1-$R$6)+N169*$R$6)","v":""},{"$f":"IF(Q169=\"\",I169,Q169*(SUM(D169:F169)))","v":0}]
[null,"Derivatives on Infrastructure",null,{"$f":"'Schedule IIB (EBS)'!D58+'Schedule IIC (EBS)'!D58+'Schedule IID (EBS)'!D58+'Schedule IIE (EBS)'!D58+'Schedule IIF (EBS)'!D58","v":0},{"$f":"'Schedule IIB (EBS)'!H58+'Schedule IIC (EBS)'!H58+'Schedule IID (EBS)'!H58+'Schedule IIE (EBS)'!H58+'Schedule IIF (EBS)'!H58","v":0},{"$f":"'Schedule IIB (EBS)'!L58+'Schedule IIC (EBS)'!L58+'Schedule IID (EBS)'!L58+'Schedule IIE (EBS)'!L58+'Schedule IIF (EBS)'!L58","v":0},{"$f":"'Schedule IIB (EBS)'!P58+'Schedule IIC (EBS)'!P58+'Schedule IID (EBS)'!P58+'Schedule IIE (EBS)'!P58+'Schedule IIF (EBS)'!P58","v":0},{"$f":"'Equity Investments (Revised)'!N38","v":0.25},{"$f":"'Equity Investments (Revised)'!P38","v":0},null,null,0,null,null,{"$f":"IF(N170=\"\",I170,N170*(SUM(D170:F170)))","v":0},null,{"$f":"+IF(AND(K170=\"\",N170=\"\"),\"\",K170*(1-$R$6)+N170*$R$6)","v":""},{"$f":"IF(Q170=\"\",I170,Q170*(SUM(D170:F170)))","v":0}]
[]
[null,"Subtotal - Type 3 Equity Holdings",null,{"$f":"SUM(D169:D171)","v":0},{"$f":"SUM(E169:E171)","v":0},{"$f":"SUM(F169:F171)","v":0},{"$f":"SUM(G169:G171)","v":0},null,{"$f":"MAX(SUM(I169:I171),0)","v":0},null,null,{"$f":"MAX(SUM(L169:L171),0)","v":0},null,null,{"$f":"MAX(SUM(O169:O171),0)","v":0},null,null,{"$f":"MAX(SUM(R169:R171),0)","v":0}]
[]
[null,"Type 4 Equity Holdings"]
[null,"Equity Real Estate 1",null,{"$f":"'Schedule IIB (EBS)'!D59+'Schedule IIC (EBS)'!D59+'Schedule IID (EBS)'!D59+'Schedule IIE (EBS)'!D59+'Schedule IIF (EBS)'!D59","v":0},{"$f":"'Schedule IIB (EBS)'!H59+'Schedule IIC (EBS)'!H59+'Schedule IID (EBS)'!H59+'Schedule IIE (EBS)'!H59+'Schedule IIF (EBS)'!H59","v":0},{"$f":"'Schedule IIB (EBS)'!L59+'Schedule IIC (EBS)'!L59+'Schedule IID (EBS)'!L59+'Schedule IIE (EBS)'!L59+'Schedule IIF (EBS)'!L59","v":0},{"$f":"'Schedule IIB (EBS)'!P59+'Schedule IIC (EBS)'!P59+'Schedule IID (EBS)'!P59+'Schedule IIE (EBS)'!P59+'Schedule IIF (EBS)'!P59","v":0},{"$f":"'Equity Investments (Revised)'!N43","v":0.1},{"$f":"'Equity Investments (Revised)'!P43","v":0},null,null,{"$f":"IF(K175=\"\",I175,K175*(SUM(D175:F175)))","v":0},null,null,{"$f":"IF(N175=\"\",I175,N175*(SUM(D175:F175)))","v":0},null,{"$f":"+IF(AND(K175=\"\",N175=\"\"),\"\",K175*(1-$R$6)+N175*$R$6)","v":""},{"$f":"IF(Q175=\"\",I175,Q175*(SUM(D175:F175)))","v":0}]
[null,"Equity Real Estate 2",null,{"$f":"'Schedule IIB (EBS)'!D60+'Schedule IIC (EBS)'!D60+'Schedule IID (EBS)'!D60+'Schedule IIE (EBS)'!D60+'Schedule IIF (EBS)'!D60","v":0},{"$f":"'Schedule IIB (EBS)'!H60+'Schedule IIC (EBS)'!H60+'Schedule IID (EBS)'!H60+'Schedule IIE (EBS)'!H60+'Schedule IIF (EBS)'!H60","v":0},{"$f":"'Schedule IIB (EBS)'!L60+'Schedule IIC (EBS)'!L60+'Schedule IID (EBS)'!L60+'Schedule IIE (EBS)'!L60+'Schedule IIF (EBS)'!L60","v":0},{"$f":"'Schedule IIB (EBS)'!P60+'Schedule IIC (EBS)'!P60+'Schedule IID (EBS)'!P60+'Schedule IIE (EBS)'!P60+'Schedule IIF (EBS)'!P60","v":0},{"$f":"'Equity Investments (Revised)'!N44","v":0.2},{"$f":"'Equity Investments (Revised)'!P44","v":0},null,null,{"$f":"IF(K176=\"\",I176,K176*(SUM(D176:F176)))","v":0},null,null,{"$f":"IF(N176=\"\",I176,N176*(SUM(D176:F176)))","v":0},null,{"$f":"+IF(AND(K176=\"\",N176=\"\"),\"\",K176*(1-$R$6)+N176*$R$6)","v":""},{"$f":"IF(Q176=\"\",I176,Q176*(SUM(D176:F176)))","v":0}]
[]
[null,"Subtotal - Type 4 Equity Holdings",null,{"$f":"SUM(D175:D177)","v":0},{"$f":"SUM(E175:E177)","v":0},{"$f":"SUM(F175:F177)","v":0},{"$f":"SUM(G175:G177)","v":0},null,{"$f":"MAX(SUM(I175:I177),0)","v":0},null,null,{"$f":"MAX(SUM(L175:L177),0)","v":0},null,null,{"$f":"MAX(SUM(O175:O177),0)","v":0},null,null,{"$f":"MAX(SUM(R175:R177),0)","v":0}]
[]
[null,"Total Equity Risk before Diversification"]
[]
[null,"Correlation Matrix","Type 1","Type 2","Type 3","Type 4","W/O Mgmt. Action","Mgmt. Action",null,null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action"]
[null,"Type 1",1,0.75,0.75,0.5,{"$f":"I156","v":0},{"$f":"'Equity Investments (Revised)'!R51","v":0},null,null,{"$f":"L156","v":0},{"$f":"H183","v":0},null,{"$f":"O156","v":0},{"$f":"H183","v":0},null,{"$f":"+IF(AND(K183=\"\",N183=\"\"),\"\",K183*(1-$R$6)+N183*$R$6)","v":0},0]
[null,"Type 2",0.75,1,0.75,0.5,{"$f":"I166","v":0},{"$f":"'Equity Investments (Revised)'!R52","v":0},null,null,{"$f":"L166","v":0},{"$f":"H184","v":0},null,{"$f":"O166","v":0},{"$f":"H184","v":0},null,0,0]
[null,"Type 3",0.75,0.75,1,0.5,{"$f":"I172","v":0},{"$f":"'Equity Investments (Revised)'!R53","v":0},null,null,{"$f":"L172","v":0},0,null,{"$f":"O172","v":0},{"$f":"H185","v":0},null,0,0]
[null,"Type 4",0.5,0.5,0.5,1,{"$f":"I178","v":0},{"$f":"'Equity Investments (Revised)'!R54","v":0},null,null,{"$f":"L178","v":0},0,null,{"$f":"O178","v":0},{"$f":"H186","v":0},null,0,0]
[]
[null,"Adjustment for Grandfathering of Equity Holdings for years-ending 2018 and prior",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(K188=\"\",N188=\"\"),0,K188*(1-$R$6)+N188*$R$6)","v":0},{"$f":"+IF(AND(L188=\"\",O188=\"\"),0,L188*(1-$R$6)+O188*$R$6)","v":0}]
[]
[null,"(f)  TOTAL EQUITY INVESTMENTS (AFTER CORRELATION ADJUSTMENT)",null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(G183:G186),MMULT($C$183:$F$186,G183:G186)))+G188","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(H183:H186),MMULT($C$183:$F$186,H183:H186)))+H188","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(K183:K186),MMULT($C$183:$F$186,K183:K186)))+K188","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(L183:L186),MMULT($C$183:$F$186,L183:L186)))+L188","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(N183:N186),MMULT($C$183:$F$186,N183:N186)))+N188","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(O183:O186),MMULT($C$183:$F$186,O183:O186)))+O188","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Q183:Q186),MMULT($C$183:$F$186,Q183:Q186)))+Q188","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(R183:R186),MMULT($C$183:$F$186,R183:R186)))+R188","v":0}]
[]
[null,null,null,null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,null,null,null,"ASSET","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"INTEREST RATE/LIQUIDITY RISK",null,"STATEMENT SOURCE",null,null,"VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Bonds and Debentures ",null,"Sch IIB EBS & IIC EBS Column (11), Line 1-9",null,null,{"$f":"SUM('Schedule IIB (EBS)'!X13:X21)+SUM('Schedule IIC (EBS)'!X13:X21)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))*2%","v":0.02},{"$f":"IF(G196<0,0,G196*H196)","v":0},null,null,{"$f":"MAX(0,IF(K196=\"\",H196*G196,G196*K196))","v":0},null,null,{"$f":"MAX(0,IF(N196=\"\",H196*G196,G196*N196))","v":0},null,{"$f":"+IF(AND(K196=\"\",N196=\"\"),\"\",K196*(1-$R$6)+N196*$R$6)","v":""},{"$f":"MAX(0,IF(Q196=\"\",H196*G196,G196*Q196))","v":0}]
[null,"Preferred Stocks ",null,"Sch IIB EBS & IIC EBS Column (11), Line 18-25",null,null,{"$f":"SUM('Schedule IIB (EBS)'!X42:X49)+SUM('Schedule IIC (EBS)'!X42:X49)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))*2%","v":0.02},{"$f":"IF(G197<0,0,G197*H197)","v":0},null,null,{"$f":"MAX(0,IF(K197=\"\",H197*G197,G197*K197))","v":0},null,null,{"$f":"MAX(0,IF(N197=\"\",H197*G197,G197*N197))","v":0},null,{"$f":"+IF(AND(K197=\"\",N197=\"\"),\"\",K197*(1-$R$6)+N197*$R$6)","v":""},{"$f":"MAX(0,IF(Q197=\"\",H197*G197,G197*Q197))","v":0}]
[null,"Mortgage Loans",null,"Sch IIB EBS & IIC EBS Column (11), Line 10-13",null,null,{"$f":"SUM('Schedule IIB (EBS)'!X22:X25)+SUM('Schedule IIC (EBS)'!X22:X25)","v":0},{"$f":"IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))*2%","v":0.02},{"$f":"IF(G198<0,0,G198*H198)","v":0},null,null,{"$f":"MAX(0,IF(K198=\"\",H198*G198,G198*K198))","v":0},null,null,{"$f":"MAX(0,IF(N198=\"\",H198*G198,G198*N198))","v":0},null,{"$f":"+IF(AND(K198=\"\",N198=\"\"),\"\",K198*(1-$R$6)+N198*$R$6)","v":""},{"$f":"MAX(0,IF(Q198=\"\",H198*G198,G198*Q198))","v":0}]
[]
[null,"TOTAL INTEREST RATE / LIQUIDITY RISK",null,null,null,null,{"$f":"SUM(G196:G198)","v":0},null,{"$f":"SUM(I196:I198)","v":0},null,null,{"$f":"SUM(L196:L198)","v":0},null,{"$f":"SUM(N196:N198)","v":0},{"$f":"SUM(O196:O198)","v":0},null,{"$f":"SUM(Q196:Q198)","v":0},{"$f":"SUM(R196:R198)","v":0}]
[]
[null,null,null,"ASSETS",null,"LIABILITIES",null,"CAPITAL","CAPITAL",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"INTEREST RATE -",null,null,null,null,null,"CHARGE","CHARGE",null,"CAPITAL","CAPITAL",null,"CAPITAL","CAPITAL",null,"CAPITAL","CAPITAL"]
[null,"LIQUIDITY RISK",null,"Qualified Assets","Not Qual. Assets",null,null,"W/O MGMT","W MGMT",null,"W/O MGMT","W MGMT ACTION",null,"W/O MGMT","W MGMT ACTION",null,"W/O MGMT","W MGMT ACTION"]
[]
[null,"IR Down- Exposures without Derivatives"]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B11","v":"United States Dollars"},null,{"$f":"'Schedule XXIII'!E10","v":0},null,{"$f":"'Schedule XXIII'!H10","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S11","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T11","v":0},null,null,{"$f":"IF(K207=\"\",\"\",K207)","v":""},null,null,{"$f":"IF(N207=\"\",\"\",N207)","v":""},null,{"$f":"+IF(AND(K207=\"\",N207=\"\"),\"\",K207*(1-$R$6)+N207*$R$6)","v":""},{"$f":"+IF(AND(L207=\"\",O207=\"\"),\"\",L207*(1-$R$6)+O207*$R$6)","v":""}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B12","v":"Euro"},null,{"$f":"'Schedule XXIII'!E11","v":0},null,{"$f":"'Schedule XXIII'!H11","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S12","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T12","v":0},null,null,{"$f":"IF(K208=\"\",\"\",K208)","v":""},null,null,{"$f":"IF(N208=\"\",\"\",N208)","v":""},null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B13","v":"United Kingdom Pounds"},null,{"$f":"'Schedule XXIII'!E12","v":0},null,{"$f":"'Schedule XXIII'!H12","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S13","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T13","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B14","v":"Japan Yen"},null,{"$f":"'Schedule XXIII'!E13","v":0},null,{"$f":"'Schedule XXIII'!H13","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S14","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T14","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B15","v":"Canada Dollars"},null,{"$f":"'Schedule XXIII'!E14","v":0},null,{"$f":"'Schedule XXIII'!H14","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S15","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T15","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B16","v":"Swiss Francs"},null,{"$f":"'Schedule XXIII'!E15","v":0},null,{"$f":"'Schedule XXIII'!H15","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S16","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T16","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B17","v":"Australia Dollar"},null,{"$f":"'Schedule XXIII'!E16","v":0},null,{"$f":"'Schedule XXIII'!H16","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S17","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T17","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B18","v":"New Zealand Dollar"},null,{"$f":"'Schedule XXIII'!E17","v":0},null,{"$f":"'Schedule XXIII'!H17","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S18","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T18","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B19","v":"Other currency 1"},null,{"$f":"'Schedule XXIII'!E18","v":0},null,{"$f":"'Schedule XXIII'!H18","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S19","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T19","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B20","v":"Other currency 2"},null,{"$f":"'Schedule XXIII'!E19","v":0},null,{"$f":"'Schedule XXIII'!H19","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S20","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T20","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B21","v":"Other currency 3"},null,{"$f":"'Schedule XXIII'!E20","v":0},null,{"$f":"'Schedule XXIII'!H20","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S21","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T21","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B22","v":"Other currency 4"},null,{"$f":"'Schedule XXIII'!E21","v":0},null,{"$f":"'Schedule XXIII'!H21","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S22","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T22","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B23","v":"Other currency 5"},null,{"$f":"'Schedule XXIII'!E22","v":0},null,{"$f":"'Schedule XXIII'!H22","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S23","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T23","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B24","v":"Other currency 6"},null,{"$f":"'Schedule XXIII'!E23","v":0},null,{"$f":"'Schedule XXIII'!H23","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S24","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T24","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B25","v":"Other currency 7"},null,{"$f":"'Schedule XXIII'!E24","v":0},null,{"$f":"'Schedule XXIII'!H24","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S25","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T25","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B26","v":"Other currency 8"},null,{"$f":"'Schedule XXIII'!E25","v":0},null,{"$f":"'Schedule XXIII'!H25","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S26","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T26","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B27","v":"Other currency 9"},null,{"$f":"'Schedule XXIII'!E26","v":0},null,{"$f":"'Schedule XXIII'!H26","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S27","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T27","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B28","v":"Other currency 10"},null,{"$f":"'Schedule XXIII'!E27","v":0},null,{"$f":"'Schedule XXIII'!H27","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S28","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T28","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B29","v":"Total IR - Other"},null,{"$f":"SUM(D207:D224)","v":0},null,{"$f":"SUM(F207:F224)","v":0},null,{"$f":"SUM(H207:H224)","v":0},{"$f":"SUM(I207:I224)","v":0},null,{"$f":"SUM(K207:K224)","v":0},{"$f":"SUM(L207:L224)","v":0},null,{"$f":"SUM(N207:N224)","v":0},{"$f":"SUM(O207:O224)","v":0},null,{"$f":"SUM(Q207:Q224)","v":0},{"$f":"SUM(R207:R224)","v":0}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B31","v":"IR Down- Derivatives"}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B32","v":"United States Dollars"},null,{"$f":"'Schedule XXIII'!M10","v":0},{"$f":"'Schedule XXIII'!P10","v":0},{"$f":"'Schedule XXIII'!S10","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S32","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T32","v":0},null,null,{"$f":"IF(K228=\"\",\"\",K228)","v":""},null,null,{"$f":"IF(N228=\"\",\"\",N228)","v":""},null,{"$f":"+IF(AND(K228=\"\",N228=\"\"),\"\",K228*(1-$R$6)+N228*$R$6)","v":""},{"$f":"+IF(AND(L228=\"\",O228=\"\"),\"\",L228*(1-$R$6)+O228*$R$6)","v":""}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B33","v":"Euro"},null,{"$f":"'Schedule XXIII'!M11","v":0},{"$f":"'Schedule XXIII'!P11","v":0},{"$f":"'Schedule XXIII'!S11","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S33","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T33","v":0},null,null,{"$f":"IF(K229=\"\",\"\",K229)","v":""},null,null,{"$f":"IF(N229=\"\",\"\",N229)","v":""},null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B34","v":"United Kingdom Pounds"},null,{"$f":"'Schedule XXIII'!M12","v":0},{"$f":"'Schedule XXIII'!P12","v":0},{"$f":"'Schedule XXIII'!S12","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S34","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T34","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B35","v":"Japan Yen"},null,{"$f":"'Schedule XXIII'!M13","v":0},{"$f":"'Schedule XXIII'!P13","v":0},{"$f":"'Schedule XXIII'!S13","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S35","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T35","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B36","v":"Canada Dollars"},null,{"$f":"'Schedule XXIII'!M14","v":0},{"$f":"'Schedule XXIII'!P14","v":0},{"$f":"'Schedule XXIII'!S14","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S36","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T36","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B37","v":"Swiss Francs"},null,{"$f":"'Schedule XXIII'!M15","v":0},{"$f":"'Schedule XXIII'!P15","v":0},{"$f":"'Schedule XXIII'!S15","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S37","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T37","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B38","v":"Australia Dollar"},null,{"$f":"'Schedule XXIII'!M16","v":0},{"$f":"'Schedule XXIII'!P16","v":0},{"$f":"'Schedule XXIII'!S16","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S38","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T38","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B39","v":"New Zealand Dollar"},null,{"$f":"'Schedule XXIII'!M17","v":0},{"$f":"'Schedule XXIII'!P17","v":0},{"$f":"'Schedule XXIII'!S17","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S39","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T39","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B40","v":"Other currency 1"},null,{"$f":"'Schedule XXIII'!M18","v":0},{"$f":"'Schedule XXIII'!P18","v":0},{"$f":"'Schedule XXIII'!S18","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S40","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T40","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B41","v":"Other currency 2"},null,{"$f":"'Schedule XXIII'!M19","v":0},{"$f":"'Schedule XXIII'!P19","v":0},{"$f":"'Schedule XXIII'!S19","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S41","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T41","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B42","v":"Other currency 3"},null,{"$f":"'Schedule XXIII'!M20","v":0},{"$f":"'Schedule XXIII'!P20","v":0},{"$f":"'Schedule XXIII'!S20","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S42","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T42","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B43","v":"Other currency 4"},null,{"$f":"'Schedule XXIII'!M21","v":0},{"$f":"'Schedule XXIII'!P21","v":0},{"$f":"'Schedule XXIII'!S21","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S43","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T43","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B44","v":"Other currency 5"},null,{"$f":"'Schedule XXIII'!M22","v":0},{"$f":"'Schedule XXIII'!P22","v":0},{"$f":"'Schedule XXIII'!S22","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S44","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T44","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B45","v":"Other currency 6"},null,{"$f":"'Schedule XXIII'!M23","v":0},{"$f":"'Schedule XXIII'!P23","v":0},{"$f":"'Schedule XXIII'!S23","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S45","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T45","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B46","v":"Other currency 7"},null,{"$f":"'Schedule XXIII'!M24","v":0},{"$f":"'Schedule XXIII'!P24","v":0},{"$f":"'Schedule XXIII'!S24","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S46","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T46","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B47","v":"Other currency 8"},null,{"$f":"'Schedule XXIII'!M25","v":0},{"$f":"'Schedule XXIII'!P25","v":0},{"$f":"'Schedule XXIII'!S25","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S47","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T47","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B48","v":"Other currency 9"},null,{"$f":"'Schedule XXIII'!M26","v":0},{"$f":"'Schedule XXIII'!P26","v":0},{"$f":"'Schedule XXIII'!S26","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S48","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T48","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B49","v":"Other currency 10"},null,{"$f":"'Schedule XXIII'!M27","v":0},{"$f":"'Schedule XXIII'!P27","v":0},{"$f":"'Schedule XXIII'!S27","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S49","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T49","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B50","v":"Total IR - Derivatives"},null,{"$f":"SUM(D228:D245)","v":0},0,0,null,0,0,null,{"$f":"SUM(K228:K245)","v":0},{"$f":"SUM(L228:L245)","v":0},null,{"$f":"SUM(N228:N245)","v":0},{"$f":"SUM(O228:O245)","v":0},null,{"$f":"SUM(Q228:Q245)","v":0},{"$f":"SUM(R228:R245)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B51","v":"Total IR - DOWN"},null,{"$f":"D225+D246","v":0},{"$f":"E225+E246","v":0},0,null,{"$f":"MAX(0,H225+H246)","v":0},{"$f":"MAX(0,I225+I246)","v":0},null,{"$f":"MAX(0,K225+K246)","v":0},{"$f":"MAX(0,L225+L246)","v":0},null,{"$f":"MAX(0,N225+N246)","v":0},{"$f":"MAX(0,O225+O246)","v":0},null,{"$f":"MAX(0,Q225+Q246)","v":0},{"$f":"MAX(0,R225+R246)","v":0}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B53","v":"IR UP - Exposures without Derivatives"}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B54","v":"United States Dollars"},null,{"$f":"'Schedule XXIII'!E35","v":0},null,{"$f":"'Schedule XXIII'!H35","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S54","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T54","v":0},null,null,{"$f":"IF(K250=\"\",\"\",K250)","v":""},null,null,{"$f":"IF(N250=\"\",\"\",N250)","v":""},null,{"$f":"+IF(AND(K250=\"\",N250=\"\"),\"\",K250*(1-$R$6)+N250*$R$6)","v":""},{"$f":"+IF(AND(L250=\"\",O250=\"\"),\"\",L250*(1-$R$6)+O250*$R$6)","v":""}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B55","v":"Euro"},null,{"$f":"'Schedule XXIII'!E36","v":0},null,{"$f":"'Schedule XXIII'!H36","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S55","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T55","v":0},null,null,{"$f":"IF(K251=\"\",\"\",K251)","v":""},null,null,{"$f":"IF(N251=\"\",\"\",N251)","v":""},null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B56","v":"United Kingdom Pounds"},null,{"$f":"'Schedule XXIII'!E37","v":0},null,{"$f":"'Schedule XXIII'!H37","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S56","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T56","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B57","v":"Japan Yen"},null,{"$f":"'Schedule XXIII'!E38","v":0},null,{"$f":"'Schedule XXIII'!H38","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S57","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T57","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B58","v":"Canada Dollars"},null,{"$f":"'Schedule XXIII'!E39","v":0},null,{"$f":"'Schedule XXIII'!H39","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S58","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T58","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B59","v":"Swiss Francs"},null,{"$f":"'Schedule XXIII'!E40","v":0},null,{"$f":"'Schedule XXIII'!H40","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S59","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T59","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B60","v":"Australia Dollar"},null,{"$f":"'Schedule XXIII'!E41","v":0},null,{"$f":"'Schedule XXIII'!H41","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S60","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T60","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B61","v":"New Zealand Dollar"},null,{"$f":"'Schedule XXIII'!E42","v":0},null,{"$f":"'Schedule XXIII'!H42","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S61","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T61","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B62","v":"Other currency 1"},null,{"$f":"'Schedule XXIII'!E43","v":0},null,{"$f":"'Schedule XXIII'!H43","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S62","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T62","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B63","v":"Other currency 2"},null,{"$f":"'Schedule XXIII'!E44","v":0},null,{"$f":"'Schedule XXIII'!H44","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S63","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T63","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B64","v":"Other currency 3"},null,{"$f":"'Schedule XXIII'!E45","v":0},null,{"$f":"'Schedule XXIII'!H45","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S64","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T64","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B65","v":"Other currency 4"},null,{"$f":"'Schedule XXIII'!E46","v":0},null,{"$f":"'Schedule XXIII'!H46","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S65","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T65","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B66","v":"Other currency 5"},null,{"$f":"'Schedule XXIII'!E47","v":0},null,{"$f":"'Schedule XXIII'!H47","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S66","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T66","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B67","v":"Other currency 6"},null,{"$f":"'Schedule XXIII'!E48","v":0},null,{"$f":"'Schedule XXIII'!H48","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S67","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T67","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B68","v":"Other currency 7"},null,{"$f":"'Schedule XXIII'!E49","v":0},null,{"$f":"'Schedule XXIII'!H49","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S68","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T68","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B69","v":"Other currency 8"},null,{"$f":"'Schedule XXIII'!E50","v":0},null,{"$f":"'Schedule XXIII'!H50","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S69","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T69","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B70","v":"Other currency 9"},null,{"$f":"'Schedule XXIII'!E51","v":0},null,{"$f":"'Schedule XXIII'!H51","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S70","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T70","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B71","v":"Other currency 10"},null,{"$f":"'Schedule XXIII'!E52","v":0},null,{"$f":"'Schedule XXIII'!H52","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S71","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T71","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B72","v":"Total IR - Other"},null,{"$f":"SUM(D250:D267)","v":0},null,{"$f":"SUM(F250:F267)","v":0},null,{"$f":"SUM(H250:H267)","v":0},{"$f":"SUM(I250:I267)","v":0},null,{"$f":"SUM(K250:K267)","v":0},{"$f":"SUM(L250:L267)","v":0},null,{"$f":"SUM(N250:N267)","v":0},{"$f":"SUM(O250:O267)","v":0},null,{"$f":"SUM(Q250:Q267)","v":0},{"$f":"SUM(R250:R267)","v":0}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B74","v":"IR Up - Derivatives"}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B75","v":"United States Dollars"},null,{"$f":"'Schedule XXIII'!M35","v":0},{"$f":"'Schedule XXIII'!P35","v":0},{"$f":"'Schedule XXIII'!S35","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S75","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T75","v":0},null,null,{"$f":"IF(K271=\"\",\"\",K271)","v":""},null,null,{"$f":"IF(N271=\"\",\"\",N271)","v":""},null,{"$f":"+IF(AND(K271=\"\",N271=\"\"),\"\",K271*(1-$R$6)+N271*$R$6)","v":""},{"$f":"+IF(AND(L271=\"\",O271=\"\"),\"\",L271*(1-$R$6)+O271*$R$6)","v":""}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B76","v":"Euro"},null,{"$f":"'Schedule XXIII'!M36","v":0},{"$f":"'Schedule XXIII'!P36","v":0},{"$f":"'Schedule XXIII'!S36","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S76","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T76","v":0},null,null,{"$f":"IF(K272=\"\",\"\",K272)","v":""},null,null,{"$f":"IF(N272=\"\",\"\",N272)","v":""},null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B77","v":"United Kingdom Pounds"},null,{"$f":"'Schedule XXIII'!M37","v":0},{"$f":"'Schedule XXIII'!P37","v":0},{"$f":"'Schedule XXIII'!S37","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S77","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T77","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B78","v":"Japan Yen"},null,{"$f":"'Schedule XXIII'!M38","v":0},{"$f":"'Schedule XXIII'!P38","v":0},{"$f":"'Schedule XXIII'!S38","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S78","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T78","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B79","v":"Canada Dollars"},null,{"$f":"'Schedule XXIII'!M39","v":0},{"$f":"'Schedule XXIII'!P39","v":0},{"$f":"'Schedule XXIII'!S39","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S79","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T79","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B80","v":"Swiss Francs"},null,{"$f":"'Schedule XXIII'!M40","v":0},{"$f":"'Schedule XXIII'!P40","v":0},{"$f":"'Schedule XXIII'!S40","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S80","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T80","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B81","v":"Australia Dollar"},null,{"$f":"'Schedule XXIII'!M41","v":0},{"$f":"'Schedule XXIII'!P41","v":0},{"$f":"'Schedule XXIII'!S41","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S81","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T81","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B82","v":"New Zealand Dollar"},null,{"$f":"'Schedule XXIII'!M42","v":0},{"$f":"'Schedule XXIII'!P42","v":0},{"$f":"'Schedule XXIII'!S42","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S82","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T82","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B83","v":"Other currency 1"},null,{"$f":"'Schedule XXIII'!M43","v":0},{"$f":"'Schedule XXIII'!P43","v":0},{"$f":"'Schedule XXIII'!S43","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S83","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T83","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B84","v":"Other currency 2"},null,{"$f":"'Schedule XXIII'!M44","v":0},{"$f":"'Schedule XXIII'!P44","v":0},{"$f":"'Schedule XXIII'!S44","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S84","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T84","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B85","v":"Other currency 3"},null,{"$f":"'Schedule XXIII'!M45","v":0},{"$f":"'Schedule XXIII'!P45","v":0},{"$f":"'Schedule XXIII'!S45","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S85","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T85","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B86","v":"Other currency 4"},null,{"$f":"'Schedule XXIII'!M46","v":0},{"$f":"'Schedule XXIII'!P46","v":0},{"$f":"'Schedule XXIII'!S46","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S86","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T86","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B87","v":"Other currency 5"},null,{"$f":"'Schedule XXIII'!M47","v":0},{"$f":"'Schedule XXIII'!P47","v":0},{"$f":"'Schedule XXIII'!S47","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S87","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T87","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B88","v":"Other currency 6"},null,{"$f":"'Schedule XXIII'!M48","v":0},{"$f":"'Schedule XXIII'!P48","v":0},{"$f":"'Schedule XXIII'!S48","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S88","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T88","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B89","v":"Other currency 7"},null,{"$f":"'Schedule XXIII'!M49","v":0},{"$f":"'Schedule XXIII'!P49","v":0},{"$f":"'Schedule XXIII'!S49","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S89","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T89","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B90","v":"Other currency 8"},null,{"$f":"'Schedule XXIII'!M50","v":0},{"$f":"'Schedule XXIII'!P50","v":0},{"$f":"'Schedule XXIII'!S50","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S90","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T90","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B91","v":"Other currency 9"},null,{"$f":"'Schedule XXIII'!M51","v":0},{"$f":"'Schedule XXIII'!P51","v":0},{"$f":"'Schedule XXIII'!S51","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S91","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T91","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B92","v":"Other currency 10"},null,{"$f":"'Schedule XXIII'!M52","v":0},{"$f":"'Schedule XXIII'!P52","v":0},{"$f":"'Schedule XXIII'!S52","v":0},null,{"$f":"'Interest Rate-Liquidity (Rev.)'!S92","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!T92","v":0},null,null,"",null,null,"",null,"",""]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B93","v":"Total IR - Derivatives"},null,{"$f":"SUM(D271:D288)","v":0},0,0,null,0,0,null,{"$f":"SUM(K271:K288)","v":0},{"$f":"SUM(L271:L288)","v":0},null,{"$f":"SUM(N271:N288)","v":0},{"$f":"SUM(O271:O288)","v":0},null,{"$f":"SUM(Q271:Q288)","v":0},{"$f":"SUM(R271:R288)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B94","v":"Total IR - UP"},null,{"$f":"D268+D289","v":0},{"$f":"E268+E289","v":0},0,null,{"$f":"MAX(0,H268+H289)","v":0},{"$f":"MAX(0,I268+I289)","v":0},null,{"$f":"MAX(0,K268+K289)","v":0},{"$f":"MAX(0,L268+L289)","v":0},null,{"$f":"MAX(0,N268+N289)","v":0},{"$f":"MAX(0,O268+O289)","v":0},null,{"$f":"MAX(0,Q268+Q289)","v":0},{"$f":"MAX(0,R268+R289)","v":0}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B97","v":"Overall Interest Rate Risk"},null,null,null,null,"Scenario-Based Approach"]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B99","v":"Interest Rates Down Shock - without Management Actions"},null,null,null,{"$f":"H247","v":0},null,null,null,null,{"$f":"IF(K247=0,F294,K247)","v":0},null,null,{"$f":"IF(N247=0,F294,N247)","v":0},null,null,{"$f":"+IF(AND(K294=\"\",N294=\"\"),\"\",K294*(1-$R$6)+N294*$R$6)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B100","v":"Interest Rates Up Shock - without Management Actions"},null,null,null,{"$f":"H290","v":0},null,null,null,null,{"$f":"IF(K290=0,F295,K290)","v":0},null,null,{"$f":"IF(N290=0,F295,N290)","v":0},null,null,{"$f":"+IF(AND(K295=\"\",N295=\"\"),\"\",K295*(1-$R$6)+N295*$R$6)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B101","v":"Max(IR Down, IR Up) - without MA"},null,null,null,{"$f":"MAX(0,F294,F295)","v":0},null,null,null,null,{"$f":"MAX(0,K294,K295)","v":0},null,null,{"$f":"MAX(0,N294,N295)","v":0},null,null,{"$f":"MAX(0,Q294,Q295)","v":0}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B103","v":"Interest Rate Risk without Management Actions"},null,null,null,{"$f":"IF(F304=\"UP\",F295,F294)","v":0},"Adj. IR Risk Cap. Req.",{"$f":"'Interest Rate-Liquidity (Rev.)'!D115","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!E115","v":0},null,{"$f":"IF(K304=\"UP\",K295,K294)","v":0},null,null,{"$f":"IF(N304=\"UP\",N295,N294)","v":0},null,null,{"$f":"IF(Q304=\"UP\",Q295,Q294)","v":0}]
[]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B106","v":"Interest Rates Down Shock - with Management Actions"},null,null,null,{"$f":"I247","v":0},null,null,null,null,{"$f":"IF(L247=0,F301,L247)","v":0},null,null,{"$f":"IF(O247=0,F301,O247)","v":0},null,null,{"$f":"+IF(AND(K301=\"\",N301=\"\"),\"\",K301*(1-$R$6)+N301*$R$6)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B107","v":"Interest Rates Up Shock - with Management Actions"},null,null,null,{"$f":"I290","v":0},null,null,null,null,{"$f":"IF(L290=0,F302,L290)","v":0},null,null,{"$f":"IF(O290=0,F302,O290)","v":0},null,null,{"$f":"+IF(AND(K302=\"\",N302=\"\"),\"\",K302*(1-$R$6)+N302*$R$6)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B108","v":"Max(IR Down, IR Up) - with MA"},null,null,null,{"$f":"MAX(F301,F302)","v":0},null,null,null,null,{"$f":"MAX(0,K301,K302)","v":0},null,null,{"$f":"MAX(0,N301,N302)","v":0},null,null,{"$f":"MAX(0,Q301,Q302)","v":0}]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B109","v":"Biting scenario"},null,null,null,{"$f":"IF(F303=F301,\"DOWN\",\"UP\")","v":"DOWN"},null,"W/O Mgmt. Action","Mgmt. Action",null,{"$f":"IF(K303=K301,\"DOWN\",\"UP\")","v":"DOWN"},null,null,{"$f":"IF(N303=N301,\"DOWN\",\"UP\")","v":"DOWN"},null,null,{"$f":"IF(Q303=Q301,\"DOWN\",\"UP\")","v":"DOWN"}]
[]
[null,{"$f":"'Interest Rate-Liquidity (Rev.)'!B111","v":"Interest Rate Risk with Management Actions"},null,null,null,{"$f":"F303","v":0},null,null,null,null,{"$f":"K303","v":0},null,null,{"$f":"N303","v":0},null,null,{"$f":"Q303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action"]
[null,"Interest Rate Risk capital requirement",null,null,null,null,null,{"$f":"'Interest Rate-Liquidity (Rev.)'!D117","v":0},{"$f":"'Interest Rate-Liquidity (Rev.)'!E117","v":0},null,{"$f":"K298-MIN(0.75*K298,IF(K304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$K$114,'Interest Rate-Liquidity (Rev.)'!$L$114))","v":0},{"$f":"K306-MIN(0.75*K306,IF(K304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$O$114,'Interest Rate-Liquidity (Rev.)'!$P$114))","v":0},null,{"$f":"N298-MIN(0.75*N298,IF(N304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$K$114,'Interest Rate-Liquidity (Rev.)'!$L$114))","v":0},{"$f":"N306-MIN(0.75*N306,IF(N304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$O$114,'Interest Rate-Liquidity (Rev.)'!$P$114))","v":0},null,{"$f":"Q298-MIN(0.75*Q298,IF(Q304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$K$114,'Interest Rate-Liquidity (Rev.)'!$L$114))","v":0},{"$f":"Q306-MIN(0.75*Q306,IF(Q304=\"DOWN\",'Interest Rate-Liquidity (Rev.)'!$O$114,'Interest Rate-Liquidity (Rev.)'!$P$114))","v":0}]
[]
[null,null,"ASSETS",null,null,null,null,"CAPITAL","CAPITAL",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,"Long Exposures",null,"Long Exposures",null,"CHARGE","CHARGE",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"CURRENCY RISK","Assets - Excluding currency-sensitive derivatives","Currency Derivatives Qualifying as held for risk-mitigation purposes","Currency Derivatives Not Qualifying as held for risk-mitigation purposes","Currency Derivatives Qualifying as held for risk-mitigation purposes","Currency Derivatives Not Qualifying as held for risk-mitigation purposes","W/O MGMT","W MGMT",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,{"$f":"'Currency Risk (Revised)'!B12","v":"United States Dollars"},{"$f":"'Schedule XXA'!D10","v":0},{"$f":"'Schedule XXA'!F10","v":0},{"$f":"'Schedule XXA'!H10","v":0},{"$f":"'Schedule XXA'!J10","v":0},{"$f":"'Schedule XXA'!L10","v":0},{"$f":"'Currency Risk (Revised)'!X12","v":0},{"$f":"'Currency Risk (Revised)'!Y12","v":0},null,null,{"$f":"MAX(0,IF(K314=\"\",H314,K314*SUM(C314:G314)))","v":0},null,null,{"$f":"MAX(0,IF(N314=\"\",H314,N314*SUM(C314:G314)))","v":0},null,{"$f":"+IF(AND(K314=\"\",N314=\"\"),\"\",K314*(1-$R$6)+N314*$R$6)","v":""},{"$f":"MAX(0,IF(Q314=\"\",H314,Q314*SUM(C314:G314)))","v":0}]
[null,{"$f":"'Currency Risk (Revised)'!B13","v":"Bermuda Dollars"},{"$f":"'Schedule XXA'!D11","v":0},{"$f":"'Schedule XXA'!F11","v":0},{"$f":"'Schedule XXA'!H11","v":0},{"$f":"'Schedule XXA'!J11","v":0},{"$f":"'Schedule XXA'!L11","v":0},{"$f":"'Currency Risk (Revised)'!X13","v":0},{"$f":"'Currency Risk (Revised)'!Y13","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B14","v":"Qatari Riyals"},{"$f":"'Schedule XXA'!D12","v":0},{"$f":"'Schedule XXA'!F12","v":0},{"$f":"'Schedule XXA'!H12","v":0},{"$f":"'Schedule XXA'!J12","v":0},{"$f":"'Schedule XXA'!L12","v":0},{"$f":"'Currency Risk (Revised)'!X14","v":0},{"$f":"'Currency Risk (Revised)'!Y14","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B15","v":"Hong Kong"},{"$f":"'Schedule XXA'!D13","v":0},{"$f":"'Schedule XXA'!F13","v":0},{"$f":"'Schedule XXA'!H13","v":0},{"$f":"'Schedule XXA'!J13","v":0},{"$f":"'Schedule XXA'!L13","v":0},{"$f":"'Currency Risk (Revised)'!X15","v":0},{"$f":"'Currency Risk (Revised)'!Y15","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B16","v":"Euro"},{"$f":"'Schedule XXA'!D14","v":0},{"$f":"'Schedule XXA'!F14","v":0},{"$f":"'Schedule XXA'!H14","v":0},{"$f":"'Schedule XXA'!J14","v":0},{"$f":"'Schedule XXA'!L14","v":0},{"$f":"'Currency Risk (Revised)'!X16","v":0},{"$f":"'Currency Risk (Revised)'!Y16","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B17","v":"Danish Krones"},{"$f":"'Schedule XXA'!D15","v":0},{"$f":"'Schedule XXA'!F15","v":0},{"$f":"'Schedule XXA'!H15","v":0},{"$f":"'Schedule XXA'!J15","v":0},{"$f":"'Schedule XXA'!L15","v":0},{"$f":"'Currency Risk (Revised)'!X17","v":0},{"$f":"'Currency Risk (Revised)'!Y17","v":0},null,null,0,null,null,0,null,"",{"$f":"MAX(0,IF(Q319=\"\",H319,Q319*SUM(C319:G319)))","v":0}]
[null,{"$f":"'Currency Risk (Revised)'!B18","v":"Bulgarian Levs"},{"$f":"'Schedule XXA'!D16","v":0},{"$f":"'Schedule XXA'!F16","v":0},{"$f":"'Schedule XXA'!H16","v":0},{"$f":"'Schedule XXA'!J16","v":0},{"$f":"'Schedule XXA'!L16","v":0},{"$f":"'Currency Risk (Revised)'!X18","v":0},{"$f":"'Currency Risk (Revised)'!Y18","v":0},null,null,0,null,null,{"$f":"MAX(0,IF(N320=\"\",H320,N320*SUM(C320:G320)))","v":0},null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B19","v":"West African CFA Francs"},{"$f":"'Schedule XXA'!D17","v":0},{"$f":"'Schedule XXA'!F17","v":0},{"$f":"'Schedule XXA'!H17","v":0},{"$f":"'Schedule XXA'!J17","v":0},{"$f":"'Schedule XXA'!L17","v":0},{"$f":"'Currency Risk (Revised)'!X19","v":0},{"$f":"'Currency Risk (Revised)'!Y19","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B20","v":"Central African CFA Francs"},{"$f":"'Schedule XXA'!D18","v":0},{"$f":"'Schedule XXA'!F18","v":0},{"$f":"'Schedule XXA'!H18","v":0},{"$f":"'Schedule XXA'!J18","v":0},{"$f":"'Schedule XXA'!L18","v":0},{"$f":"'Currency Risk (Revised)'!X20","v":0},{"$f":"'Currency Risk (Revised)'!Y20","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B21","v":"Comorian Francs"},{"$f":"'Schedule XXA'!D19","v":0},{"$f":"'Schedule XXA'!F19","v":0},{"$f":"'Schedule XXA'!H19","v":0},{"$f":"'Schedule XXA'!J19","v":0},{"$f":"'Schedule XXA'!L19","v":0},{"$f":"'Currency Risk (Revised)'!X21","v":0},{"$f":"'Currency Risk (Revised)'!Y21","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B22","v":"GBP"},{"$f":"'Schedule XXA'!D20","v":0},{"$f":"'Schedule XXA'!F20","v":0},{"$f":"'Schedule XXA'!H20","v":0},{"$f":"'Schedule XXA'!J20","v":0},{"$f":"'Schedule XXA'!L20","v":0},{"$f":"'Currency Risk (Revised)'!X22","v":0},{"$f":"'Currency Risk (Revised)'!Y22","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B23","v":"CAD$"},{"$f":"'Schedule XXA'!D21","v":0},{"$f":"'Schedule XXA'!F21","v":0},{"$f":"'Schedule XXA'!H21","v":0},{"$f":"'Schedule XXA'!J21","v":0},{"$f":"'Schedule XXA'!L21","v":0},{"$f":"'Currency Risk (Revised)'!X23","v":0},{"$f":"'Currency Risk (Revised)'!Y23","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B24","v":"YEN"},{"$f":"'Schedule XXA'!D22","v":0},{"$f":"'Schedule XXA'!F22","v":0},{"$f":"'Schedule XXA'!H22","v":0},{"$f":"'Schedule XXA'!J22","v":0},{"$f":"'Schedule XXA'!L22","v":0},{"$f":"'Currency Risk (Revised)'!X24","v":0},{"$f":"'Currency Risk (Revised)'!Y24","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B25","v":"Other currency 1"},{"$f":"'Schedule XXA'!D23","v":0},{"$f":"'Schedule XXA'!F23","v":0},{"$f":"'Schedule XXA'!H23","v":0},{"$f":"'Schedule XXA'!J23","v":0},{"$f":"'Schedule XXA'!L23","v":0},{"$f":"'Currency Risk (Revised)'!X25","v":0},{"$f":"'Currency Risk (Revised)'!Y25","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B26","v":"Other currency 2"},{"$f":"'Schedule XXA'!D24","v":0},{"$f":"'Schedule XXA'!F24","v":0},{"$f":"'Schedule XXA'!H24","v":0},{"$f":"'Schedule XXA'!J24","v":0},{"$f":"'Schedule XXA'!L24","v":0},{"$f":"'Currency Risk (Revised)'!X26","v":0},{"$f":"'Currency Risk (Revised)'!Y26","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B27","v":"Other currency 3"},{"$f":"'Schedule XXA'!D25","v":0},{"$f":"'Schedule XXA'!F25","v":0},{"$f":"'Schedule XXA'!H25","v":0},{"$f":"'Schedule XXA'!J25","v":0},{"$f":"'Schedule XXA'!L25","v":0},{"$f":"'Currency Risk (Revised)'!X27","v":0},{"$f":"'Currency Risk (Revised)'!Y27","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B28","v":"Other currency 4"},{"$f":"'Schedule XXA'!D26","v":0},{"$f":"'Schedule XXA'!F26","v":0},{"$f":"'Schedule XXA'!H26","v":0},{"$f":"'Schedule XXA'!J26","v":0},{"$f":"'Schedule XXA'!L26","v":0},{"$f":"'Currency Risk (Revised)'!X28","v":0},{"$f":"'Currency Risk (Revised)'!Y28","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B29","v":"Other currency 5"},{"$f":"'Schedule XXA'!D27","v":0},{"$f":"'Schedule XXA'!F27","v":0},{"$f":"'Schedule XXA'!H27","v":0},{"$f":"'Schedule XXA'!J27","v":0},{"$f":"'Schedule XXA'!L27","v":0},{"$f":"'Currency Risk (Revised)'!X29","v":0},{"$f":"'Currency Risk (Revised)'!Y29","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B30","v":"Other currency 6"},{"$f":"'Schedule XXA'!D28","v":0},{"$f":"'Schedule XXA'!F28","v":0},{"$f":"'Schedule XXA'!H28","v":0},{"$f":"'Schedule XXA'!J28","v":0},{"$f":"'Schedule XXA'!L28","v":0},{"$f":"'Currency Risk (Revised)'!X30","v":0},{"$f":"'Currency Risk (Revised)'!Y30","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B31","v":"Other currency 7"},{"$f":"'Schedule XXA'!D29","v":0},{"$f":"'Schedule XXA'!F29","v":0},{"$f":"'Schedule XXA'!H29","v":0},{"$f":"'Schedule XXA'!J29","v":0},{"$f":"'Schedule XXA'!L29","v":0},{"$f":"'Currency Risk (Revised)'!X31","v":0},{"$f":"'Currency Risk (Revised)'!Y31","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B32","v":"Other currency 8"},{"$f":"'Schedule XXA'!D30","v":0},{"$f":"'Schedule XXA'!F30","v":0},{"$f":"'Schedule XXA'!H30","v":0},{"$f":"'Schedule XXA'!J30","v":0},{"$f":"'Schedule XXA'!L30","v":0},{"$f":"'Currency Risk (Revised)'!X32","v":0},{"$f":"'Currency Risk (Revised)'!Y32","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B33","v":"Other currency 9"},{"$f":"'Schedule XXA'!D31","v":0},{"$f":"'Schedule XXA'!F31","v":0},{"$f":"'Schedule XXA'!H31","v":0},{"$f":"'Schedule XXA'!J31","v":0},{"$f":"'Schedule XXA'!L31","v":0},{"$f":"'Currency Risk (Revised)'!X33","v":0},{"$f":"'Currency Risk (Revised)'!Y33","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B34","v":"Other currency 10"},{"$f":"'Schedule XXA'!D32","v":0},{"$f":"'Schedule XXA'!F32","v":0},{"$f":"'Schedule XXA'!H32","v":0},{"$f":"'Schedule XXA'!J32","v":0},{"$f":"'Schedule XXA'!L32","v":0},{"$f":"'Currency Risk (Revised)'!X34","v":0},{"$f":"'Currency Risk (Revised)'!Y34","v":0},null,null,0,null,null,0,null,"",0]
[null,{"$f":"'Currency Risk (Revised)'!B36","v":"Total"},{"$f":"SUM(C314:C336)","v":0},{"$f":"SUM(D314:D336)","v":0},{"$f":"SUM(E314:E336)","v":0},{"$f":"SUM(F314:F336)","v":0},{"$f":"SUM(G314:G336)","v":0},0,0,null,null,{"$f":"SUM(L314:L336)","v":0},null,null,{"$f":"SUM(O314:O336)","v":0},null,null,{"$f":"SUM(R314:R336)","v":0}]
[]
[null,null,null,null,null,null,null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action",null,"W/O Mgmt. Action","Mgmt. Action"]
[]
[null,"CURRENCY RISK",null,null,null,null,null,{"$f":"IF(SUM(H314:H336)>=0,SUM(H314:H336),0)","v":0},{"$f":"IF(SUM(I314:I336)>=0,SUM(I314:I336),0)","v":0},null,{"$f":"IF(SUM(L314:L336)>=0,SUM(L314:L336),0)","v":0},{"$f":"I341","v":0},null,{"$f":"IF(SUM(O314:O336)>=0,SUM(O314:O336),0)","v":0},{"$f":"I341","v":0},null,{"$f":"IF(SUM(R314:R336)>=0,SUM(R314:R336),0)","v":0},{"$f":"+IF(AND(L341=\"\",O341=\"\"),\"\",L341*(1-$R$6)+O341*$R$6)","v":0}]
[]
[null,"CONCENTRATION RISK",null,null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,"EXPOSURE","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"ASSET TYPE",null,null,null,null,"VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(a) Cash and Cash Equivalents"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D10","v":0},{"$f":"+'Fixed Income Investments'!E83","v":0},{"$f":"IF(G348<0,0,G348*H348)","v":0},null,null,{"$f":"MAX(0,IF(K348=\"\",H348*G348,G348*K348))","v":0},null,null,{"$f":"MAX(0,IF(N348=\"\",H348*G348,G348*N348))","v":0},null,{"$f":"+IF(AND(K348=\"\",N348=\"\"),\"\",K348*(1-$R$6)+N348*$R$6)","v":""},{"$f":"MAX(0,IF(Q348=\"\",H348*G348,G348*Q348))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D11","v":0},{"$f":"+'Fixed Income Investments'!E84","v":1E-3},{"$f":"IF(G349<0,0,G349*H349)","v":0},null,null,{"$f":"MAX(0,IF(K349=\"\",H349*G349,G349*K349))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D12","v":0},{"$f":"+'Fixed Income Investments'!E85","v":2E-3},{"$f":"IF(G350<0,0,G350*H350)","v":0},null,null,{"$f":"MAX(0,IF(K350=\"\",H350*G350,G350*K350))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D13","v":0},{"$f":"+'Fixed Income Investments'!E86","v":3.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D14","v":0},{"$f":"+'Fixed Income Investments'!E87","v":5.0000000000000001E-3},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D15","v":0},{"$f":"+'Fixed Income Investments'!E88","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D16","v":0},{"$f":"+'Fixed Income Investments'!E89","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D17","v":0},{"$f":"+'Fixed Income Investments'!E90","v":0.06},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D18","v":0},{"$f":"+'Fixed Income Investments'!E91","v":0.09},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(a)  SUBTOTAL - CASH AND CASH EQUIVALENTS",null,null,null,null,{"$f":"SUM(G348:G356)","v":0},null,{"$f":"SUM(I348:I356)","v":0},null,null,{"$f":"SUM(L348:L356)","v":0},null,null,{"$f":"SUM(O348:O356)","v":0},null,null,{"$f":"SUM(R348:R356)","v":0}]
[]
[null,"(b) Corporate & Sovereign Bonds"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D23","v":0},{"$f":"+H15","v":0},{"$f":"IF(G361<0,0,G361*H361)","v":0},null,null,{"$f":"MAX(0,IF(K361=\"\",H361*G361,G361*K361))","v":0},null,null,{"$f":"MAX(0,IF(N361=\"\",H361*G361,G361*N361))","v":0},null,{"$f":"+IF(AND(K361=\"\",N361=\"\"),\"\",K361*(1-$R$6)+N361*$R$6)","v":""},{"$f":"MAX(0,IF(Q361=\"\",H361*G361,G361*Q361))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D24","v":0},4.0000000000000001E-3,0,null,null,{"$f":"MAX(0,IF(K362=\"\",H362*G362,G362*K362))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D25","v":0},8.0000000000000002E-3,0,null,null,{"$f":"MAX(0,IF(K363=\"\",H363*G363,G363*K363))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D26","v":0},1.4999999999999999E-2,0,null,null,0,null,null,{"$f":"MAX(0,IF(N364=\"\",H364*G364,G364*N364))","v":0},null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D27","v":0},0.03,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D28","v":0},0.08,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D29","v":0},0.15,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D30","v":0},0.26300000000000001,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D31","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(b)  SUBTOTAL - CORPORATE & SOVEREIGN BONDS",null,null,null,null,{"$f":"SUM(G361:G369)","v":0},null,{"$f":"SUM(I361:I369)","v":0},null,null,{"$f":"SUM(L361:L369)","v":0},null,null,{"$f":"SUM(O361:O369)","v":0},null,null,{"$f":"SUM(R361:R369)","v":0}]
[]
[null,"(c) Residential Mortage-Backed Securities"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D36","v":0},0,{"$f":"IF(G374<0,0,G374*H374)","v":0},null,null,{"$f":"MAX(0,IF(K374=\"\",H374*G374,G374*K374))","v":0},null,null,{"$f":"MAX(0,IF(N374=\"\",H374*G374,G374*N374))","v":0},null,{"$f":"+IF(AND(K374=\"\",N374=\"\"),\"\",K374*(1-$R$6)+N374*$R$6)","v":""},{"$f":"MAX(0,IF(Q374=\"\",H374*G374,G374*Q374))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D37","v":0},{"$f":"+H30","v":6.0000000000000001E-3},0,null,null,{"$f":"MAX(0,IF(K375=\"\",H375*G375,G375*K375))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D38","v":0},1.2E-2,0,null,null,{"$f":"MAX(0,IF(K376=\"\",H376*G376,G376*K376))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D39","v":0},0.02,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D40","v":0},0.04,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D41","v":0},0.11,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D42","v":0},0.25,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D43","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D44","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(c)  SUBTOTAL - RESIDENTIAL MORTGAGE-BACKED SECURITIES",null,null,null,null,{"$f":"SUM(G374:G382)","v":0},null,{"$f":"SUM(I374:I382)","v":0},null,null,{"$f":"SUM(L374:L382)","v":0},null,null,{"$f":"SUM(O374:O382)","v":0},null,null,{"$f":"SUM(R374:R382)","v":0}]
[]
[null,"(d) Commercial Mortgage-Backed Securities / Asset-Backed Securities"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D49","v":0},0,{"$f":"IF(G387<0,0,G387*H387)","v":0},null,null,{"$f":"MAX(0,IF(K387=\"\",H387*G387,G387*K387))","v":0},null,null,{"$f":"MAX(0,IF(N387=\"\",H387*G387,G387*N387))","v":0},null,{"$f":"+IF(AND(K387=\"\",N387=\"\"),\"\",K387*(1-$R$6)+N387*$R$6)","v":""},{"$f":"MAX(0,IF(Q387=\"\",H387*G387,G387*Q387))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D50","v":0},{"$f":"+H44","v":5.0000000000000001E-3},0,null,null,{"$f":"MAX(0,IF(K388=\"\",H388*G388,G388*K388))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D51","v":0},0.01,0,null,null,{"$f":"MAX(0,IF(K389=\"\",H389*G389,G389*K389))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D52","v":0},1.7999999999999999E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D53","v":0},3.5000000000000003E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D54","v":0},0.1,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D55","v":0},0.2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D56","v":0},0.3,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D57","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(d)  SUBTOTAL - COMMERCIAL MORTGAGE-BACKED SECURITIES / ASSET-BACKED SECURITIES",null,null,null,null,{"$f":"SUM(G387:G395)","v":0},null,{"$f":"SUM(I387:I395)","v":0},null,null,{"$f":"SUM(L387:L395)","v":0},null,null,{"$f":"SUM(O387:O395)","v":0},null,null,{"$f":"SUM(R387:R395)","v":0}]
[]
[null,"(e) Bond Mutual Funds"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D62","v":0},{"$f":"+H58","v":0},{"$f":"IF(G400<0,0,G400*H400)","v":0},null,null,{"$f":"MAX(0,IF(K400=\"\",H400*G400,G400*K400))","v":0},null,null,{"$f":"MAX(0,IF(N400=\"\",H400*G400,G400*N400))","v":0},null,{"$f":"+IF(AND(K400=\"\",N400=\"\"),\"\",K400*(1-$R$6)+N400*$R$6)","v":""},{"$f":"MAX(0,IF(Q400=\"\",H400*G400,G400*Q400))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D63","v":0},4.0000000000000001E-3,0,null,null,{"$f":"MAX(0,IF(K401=\"\",H401*G401,G401*K401))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D64","v":0},8.0000000000000002E-3,0,null,null,{"$f":"MAX(0,IF(K402=\"\",H402*G402,G402*K402))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D65","v":0},1.4999999999999999E-2,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D66","v":0},0.03,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D67","v":0},0.08,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D68","v":0},0.15,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D69","v":0},0.26300000000000001,0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D70","v":0},0.35,0,null,null,0,null,null,0,null,"",0]
[]
[null,"(e)  SUBTOTAL - BOND MUTUAL FUNDS",null,null,null,null,{"$f":"SUM(G400:G408)","v":0},null,{"$f":"SUM(I400:I408)","v":0},null,null,{"$f":"SUM(L400:L408)","v":0},null,null,{"$f":"SUM(O400:O408)","v":0},null,null,{"$f":"SUM(R400:R408)","v":0}]
[]
[null,"(f) Preferred Shares"]
[null,"BSCR Rating 0",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D75","v":0},{"$f":"+'Concentration Risk'!E75","v":0},{"$f":"IF(G413<0,0,G413*H413)","v":0},null,null,{"$f":"MAX(0,IF(K413=\"\",H413*G413,G413*K413))","v":0},null,null,{"$f":"MAX(0,IF(N413=\"\",H413*G413,G413*N413))","v":0},null,{"$f":"+IF(AND(K413=\"\",N413=\"\"),\"\",K413*(1-$R$6)+N413*$R$6)","v":""},{"$f":"MAX(0,IF(Q413=\"\",H413*G413,G413*Q413))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D76","v":0},{"$f":"+'Concentration Risk'!E76","v":6.0000000000000001E-3},{"$f":"IF(G414<0,0,G414*H414)","v":0},null,null,{"$f":"MAX(0,IF(K414=\"\",H414*G414,G414*K414))","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D77","v":0},{"$f":"+'Concentration Risk'!E77","v":1.2E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D78","v":0},{"$f":"+'Concentration Risk'!E78","v":0.02},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D79","v":0},{"$f":"+'Concentration Risk'!E79","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D80","v":0},{"$f":"+'Concentration Risk'!E80","v":0.11},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D81","v":0},{"$f":"+'Concentration Risk'!E81","v":0.25},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D82","v":0},{"$f":"+'Concentration Risk'!E82","v":0.35},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D83","v":0},{"$f":"+'Concentration Risk'!E83","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(f)  SUBTOTAL - PREFERRED SHARES",null,null,null,null,{"$f":"SUM(G413:G421)","v":0},null,{"$f":"SUM(I413:I421)","v":0},null,null,{"$f":"SUM(L413:L421)","v":0},null,null,{"$f":"SUM(O413:O421)","v":0},null,null,{"$f":"SUM(R413:R421)","v":0}]
[]
[null,"(g) Mortgage Loans"]
[null,"Insured/Guaranteed Mortgages",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D88","v":0},{"$f":"+'Concentration Risk'!E88","v":3.0000000000000001E-3},{"$f":"IF(G426<0,0,G426*H426)","v":0},null,null,{"$f":"MAX(0,IF(K426=\"\",H426*G426,G426*K426))","v":0},null,null,{"$f":"MAX(0,IF(N426=\"\",H426*G426,G426*N426))","v":0},null,{"$f":"+IF(AND(K426=\"\",N426=\"\"),\"\",K426*(1-$R$6)+N426*$R$6)","v":""},{"$f":"MAX(0,IF(Q426=\"\",H426*G426,G426*Q426))","v":0}]
[null,"Other Commercial and Farm Mortgages",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D89","v":0},{"$f":"+'Concentration Risk'!E89","v":0.05},{"$f":"IF(G427<0,0,G427*H427)","v":0},null,null,{"$f":"MAX(0,IF(K427=\"\",H427*G427,G427*K427))","v":0},null,null,{"$f":"MAX(0,IF(N427=\"\",H427*G427,G427*N427))","v":0},null,{"$f":"+IF(AND(K427=\"\",N427=\"\"),\"\",K427*(1-$R$6)+N427*$R$6)","v":""},{"$f":"MAX(0,IF(Q427=\"\",H427*G427,G427*Q427))","v":0}]
[null,"Other Residential Mortgages",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D90","v":0},{"$f":"+'Concentration Risk'!E90","v":1.4999999999999999E-2},{"$f":"IF(G428<0,0,G428*H428)","v":0},null,null,{"$f":"MAX(0,IF(K428=\"\",H428*G428,G428*K428))","v":0},null,null,{"$f":"MAX(0,IF(N428=\"\",H428*G428,G428*N428))","v":0},null,{"$f":"+IF(AND(K428=\"\",N428=\"\"),\"\",K428*(1-$R$6)+N428*$R$6)","v":""},{"$f":"MAX(0,IF(Q428=\"\",H428*G428,G428*Q428))","v":0}]
[null,"Mortgages Not In Good Standing",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D91","v":0},{"$f":"+'Concentration Risk'!E91","v":0.25},{"$f":"IF(G429<0,0,G429*H429)","v":0},null,null,{"$f":"MAX(0,IF(K429=\"\",H429*G429,G429*K429))","v":0},null,null,{"$f":"MAX(0,IF(N429=\"\",H429*G429,G429*N429))","v":0},null,{"$f":"+IF(AND(K429=\"\",N429=\"\"),\"\",K429*(1-$R$6)+N429*$R$6)","v":""},{"$f":"MAX(0,IF(Q429=\"\",H429*G429,G429*Q429))","v":0}]
[]
[null,"(g)  SUBTOTAL - Mortgage Loans",null,null,null,null,{"$f":"SUM(G425:G429)","v":0},null,{"$f":"SUM(I425:I429)","v":0},null,null,{"$f":"SUM(L425:L429)","v":0},null,null,{"$f":"SUM(O425:O429)","v":0},null,null,{"$f":"SUM(R425:R429)","v":0}]
[]
[null,"(h) Other Asset Classes"]
[null,"Infrastructure (Non-affiliate holdings, non-duration based)",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D96","v":0},{"$f":"'Concentration Risk (Revised)'!E96","v":0.25},{"$f":"IF(G434<0,0,G434*H434)","v":0},null,null,{"$f":"MAX(0,IF(K434=\"\",H434*G434,G434*K434))","v":0},null,null,{"$f":"MAX(0,IF(N434=\"\",H434*G434,G434*N434))","v":0},null,{"$f":"+IF(AND(K434=\"\",N434=\"\"),\"\",K434*(1-$R$6)+N434*$R$6)","v":""},{"$f":"MAX(0,IF(Q434=\"\",H434*G434,G434*Q434))","v":0}]
[null,"Listed Equity Securities in Developed Markets",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D97","v":0},{"$f":"'Concentration Risk (Revised)'!E97","v":0.35},0,null,null,0,null,null,0,null,"",0]
[null,"Other Equities",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D98","v":0},{"$f":"'Concentration Risk (Revised)'!E98","v":0.45},0,null,null,0,null,null,0,null,"",0]
[null,"Strategic Holdings",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D99","v":0},{"$f":"'Concentration Risk (Revised)'!E99","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Duration Based",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D100","v":0},{"$f":"'Concentration Risk (Revised)'!E100","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Letters of Credit",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D101","v":0},{"$f":"'Concentration Risk (Revised)'!E101","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Advances to Affiliates - ",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D102","v":0},{"$f":"+'Concentration Risk'!E103","v":0.05},0,null,null,0,null,null,0,null,"",0]
[null,"Policy Loans",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D103","v":0},{"$f":"+'Concentration Risk'!E104","v":0},0,null,null,0,null,null,0,null,"",0]
[null,"Equity Real Estate 1",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D104","v":0},{"$f":"+'Concentration Risk'!E105","v":0.1},0,null,null,0,null,null,0,null,"",0]
[null,"Equity Real Estate 2",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D105","v":0},{"$f":"+'Concentration Risk'!E106","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Collateral Loans",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D106","v":0},{"$f":"+'Concentration Risk'!E107","v":0.05},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(h)  SUBTOTAL - OTHER ASSET CLASSES",null,null,null,null,{"$f":"SUM(G434:G445)","v":0},null,{"$f":"SUM(I434:I445)","v":0},null,null,{"$f":"SUM(L434:L445)","v":0},null,null,{"$f":"SUM(O434:O445)","v":0},null,null,{"$f":"SUM(R434:R445)","v":0}]
[]
[null,"(i) Grandfathered - Other Asset Classes"]
[null,"Grandfathered - Common Stock and Mutual Funds",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D111","v":0},{"$f":"'Concentration Risk (Revised)'!E111","v":0.14399999999999999},{"$f":"IF(G449<0,0,G449*H449)","v":0},null,null,{"$f":"MAX(0,IF(K449=\"\",H449*G449,G449*K449))","v":0},null,null,{"$f":"MAX(0,IF(N449=\"\",H449*G449,G449*N449))","v":0},null,{"$f":"+IF(AND(K449=\"\",N449=\"\"),\"\",K449*(1-$R$6)+N449*$R$6)","v":""},{"$f":"MAX(0,IF(Q449=\"\",H449*G449,G449*Q449))","v":0}]
[null,"Grandfathered - Other Investments",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D112","v":0},{"$f":"'Concentration Risk (Revised)'!E112","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Investment in Affiliates – Unregulated entities that conduct ancillary services",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D113","v":0},{"$f":"'Concentration Risk (Revised)'!E113","v":0.05},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Investment in Affiliates - Unregulated non-financial operating entities",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D114","v":0},{"$f":"'Concentration Risk (Revised)'!E114","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Investment in Affiliates - Unregulated financial operating entities",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D115","v":0},{"$f":"'Concentration Risk (Revised)'!E115","v":0.55000000000000004},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Investment in Affiliates - Regulated non-insurance financial operating entities",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D116","v":0},{"$f":"'Concentration Risk (Revised)'!E116","v":0.55000000000000004},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Investment in Affiliates - Regulated insurance financial operating entities",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D117","v":0},{"$f":"'Concentration Risk (Revised)'!E117","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Real Estate: Occupied by company",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D118","v":0},{"$f":"'Concentration Risk (Revised)'!E118","v":0.1},0,null,null,0,null,null,0,null,"",0]
[null,"Grandfathered - Real Estate: Other properties",null,null,null,null,{"$f":"'Concentration Risk (Revised)'!D119","v":0},{"$f":"'Concentration Risk (Revised)'!E119","v":0.2},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(h)  SUBTOTAL - OTHER ASSET CLASSES",null,null,null,null,{"$f":"SUM(G449:G458)","v":0},null,{"$f":"SUM(I449:I458)","v":0},null,null,{"$f":"SUM(L449:L458)","v":0},null,null,{"$f":"SUM(O449:O458)","v":0},null,null,{"$f":"SUM(R449:R458)","v":0}]
[]
[null,"TOTAL CONCENTRATION RISK",null,null,null,null,{"$f":"G358+G371+G384+G397+G410+G423+G431+G446+G459","v":0},null,{"$f":"I358+I371+I384+I397+I410+I423+I431+I446+I459","v":0},null,null,{"$f":"L358+L371+L384+L397+L410+L423+L431+L446+L459","v":0},null,null,{"$f":"O358+O371+O384+O397+O410+O423+O431+O446+O459","v":0},null,null,{"$f":"R358+R371+R384+R397+R410+R423+R431+R446+R459","v":0}]
[]
[null,null,null,null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,null,null,null,"ASSET","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"CREDIT RISK",null,null,null,null,"VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(a)  Accounts and Premiums Receivable",null,null,null,null,"(1) ","(2)","(1) x (2)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)"]
[]
[null,"In Course of Collection",null,null,null,null,{"$f":"'Form 1EBS'!F61","v":0},{"$f":"'Credit Risk (Revised)'!G11","v":0.05},{"$f":"IF(G469<0,0,G469*H469)","v":0},null,null,{"$f":"MAX(0,IF(K469=\"\",H469*G469,G469*K469))","v":0},null,null,{"$f":"MAX(0,IF(N469=\"\",H469*G469,G469*N469))","v":0},null,{"$f":"+IF(AND(K469=\"\",N469=\"\"),\"\",K469*(1-$R$6)+N469*$R$6)","v":""},{"$f":"MAX(0,IF(Q469=\"\",H469*G469,G469*Q469))","v":0}]
[null,"Deferred - Not Yet Due",null,null,null,null,{"$f":"'Form 1'!F66","v":0},{"$f":"'Credit Risk (Revised)'!G12","v":0.05},{"$f":"IF(G470<0,0,G470*H470)","v":0},null,null,{"$f":"MAX(0,IF(K470=\"\",H470*G470,G470*K470))","v":0},null,null,{"$f":"MAX(0,IF(N470=\"\",H470*G470,G470*N470))","v":0},null,{"$f":"+IF(AND(K470=\"\",N470=\"\"),\"\",K470*(1-$R$6)+N470*$R$6)","v":""},{"$f":"MAX(0,IF(Q470=\"\",H470*G470,G470*Q470))","v":0}]
[null,"Receivables from retrocessional contracts Less: Collateralized Balances",null,null,null,null,{"$f":"'Form 1EBS'!F62-'Form 1EBS'!F225","v":0},{"$f":"'Credit Risk (Revised)'!G13","v":0.1},{"$f":"(G471*H471)","v":0},null,null,{"$f":"IF(K471=\"\",H471*G471,G471*K471)","v":0},null,null,{"$f":"IF(N471=\"\",H471*G471,G471*N471)","v":0},null,{"$f":"+IF(AND(K471=\"\",N471=\"\"),\"\",K471*(1-$R$6)+N471*$R$6)","v":""},{"$f":"IF(Q471=\"\",H471*G471,G471*Q471)","v":0}]
[]
[null,"(a)  SUBTOTAL - ACCOUNTS AND PREMIUMS RECEIVABLE",null,null,null,null,{"$f":"SUM(G469:G471)","v":0},null,{"$f":"IF(SUM(I469:I471)>=0,SUM(I469:I471),0)","v":0},null,null,{"$f":"IF(SUM(L469:L471)>=0,SUM(L469:L471),0)","v":0},null,null,{"$f":"IF(SUM(O469:O471)>=0,SUM(O469:O471),0)","v":0},null,null,{"$f":"IF(SUM(R469:R471)>=0,SUM(R469:R471),0)","v":0}]
[]
[null,"(b)  All Other Receivables"]
[]
[null,"Accrued Investment Income",null,null,null,null,{"$f":"'Form 1EBS'!F41","v":0},{"$f":"'Credit Risk (Revised)'!G19","v":0.05},{"$f":"IF(G477<0,0,G477*H477)","v":0},null,null,{"$f":"MAX(0,IF(K477=\"\",H477*G477,G477*K477))","v":0},null,null,{"$f":"MAX(0,IF(N477=\"\",H477*G477,G477*N477))","v":0},null,{"$f":"+IF(AND(K477=\"\",N477=\"\"),\"\",K477*(1-$R$6)+N477*$R$6)","v":""},{"$f":"MAX(0,IF(Q477=\"\",H477*G477,G477*Q477))","v":0}]
[null,"Advances to Affiliates",null,null,null,null,{"$f":"'Form 1EBS'!F58","v":0},{"$f":"'Credit Risk (Revised)'!G20","v":2.5000000000000001E-2},{"$f":"IF(G478<0,0,G478*H478)","v":0},null,null,{"$f":"MAX(0,IF(K478=\"\",H478*G478,G478*K478))","v":0},null,null,{"$f":"MAX(0,IF(N478=\"\",H478*G478,G478*N478))","v":0},null,{"$f":"+IF(AND(K478=\"\",N478=\"\"),\"\",K478*(1-$R$6)+N478*$R$6)","v":""},{"$f":"MAX(0,IF(Q478=\"\",H478*G478,G478*Q478))","v":0}]
[null,"Balances receivable on sale of investments",null,null,null,null,{"$f":"'Form 1EBS'!F83","v":0},{"$f":"'Credit Risk (Revised)'!G22","v":2.5000000000000001E-2},{"$f":"IF(G479<0,0,G479*H479)","v":0},null,null,{"$f":"MAX(0,IF(K479=\"\",H479*G479,G479*K479))","v":0},null,null,{"$f":"MAX(0,IF(N479=\"\",H479*G479,G479*N479))","v":0},null,{"$f":"+IF(AND(K479=\"\",N479=\"\"),\"\",K479*(1-$R$6)+N479*$R$6)","v":""},{"$f":"MAX(0,IF(Q479=\"\",H479*G479,G479*Q479))","v":0}]
[]
[null,"(b)  SUBTOTAL - ALL OTHER RECEIVABLES",null,null,null,null,{"$f":"SUM(G477:G479)","v":0},null,{"$f":"IF(SUM(I477:I479)>=0,SUM(I477:I479),0)","v":0},null,null,{"$f":"IF(SUM(L477:L479)>=0,SUM(L477:L479),0)","v":0},null,null,{"$f":"IF(SUM(O477:O479)>=0,SUM(O477:O479),0)","v":0},null,null,{"$f":"IF(SUM(R477:R479)>=0,SUM(R477:R479),0)","v":0}]
[]
[null,"(c)(i) Particulars of Reinsurance Balances For Current Year By BSCR Rating"]
[]
[null,"BSCR Rating 0 (Domestic Affiliates)",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R84","v":0},{"$f":"'Credit Risk (Revised)'!G28","v":0},{"$f":"IF(G485<0,0,G485*H485)","v":0},null,null,{"$f":"MAX(0,IF(K485=\"\",H485*G485,G485*K485))","v":0},null,null,{"$f":"MAX(0,IF(N485=\"\",H485*G485,G485*N485))","v":0},null,{"$f":"+IF(AND(K485=\"\",N485=\"\"),\"\",K485*(1-$R$6)+N485*$R$6)","v":""},{"$f":"MAX(0,IF(Q485=\"\",H485*G485,G485*Q485))","v":0}]
[null,"BSCR Rating 1",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R85","v":0},{"$f":"'Credit Risk (Revised)'!G29","v":7.0000000000000001E-3},{"$f":"IF(G486<0,0,G486*H486)","v":0},null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 2",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R86","v":0},{"$f":"'Credit Risk (Revised)'!G30","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R87","v":0},{"$f":"'Credit Risk (Revised)'!G31","v":3.5000000000000003E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R88","v":0},{"$f":"'Credit Risk (Revised)'!G32","v":7.0000000000000007E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R89","v":0},{"$f":"'Credit Risk (Revised)'!G33","v":0.12},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R90","v":0},{"$f":"'Credit Risk (Revised)'!G34","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R91","v":0},{"$f":"'Credit Risk (Revised)'!G35","v":0.27},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,null,null,null,{"$f":"'Schedule XVIII (EBS)'!R92","v":0},{"$f":"'Credit Risk (Revised)'!G36","v":0.35},0,null,null,0,null,null,0,null,"",0]
[]
[null,"Total",null,null,null,null,{"$f":"SUM(G485:G494)","v":0},null,{"$f":"SUM(I485:I494)","v":0},null,null,{"$f":"SUM(L485:L494)","v":0},null,null,{"$f":"SUM(O485:O494)","v":0},null,null,{"$f":"SUM(R485:R494)","v":0}]
[]
[null,"Diversification Adjustment at 40%",null,null,null,null,null,null,{"$f":"SUM(I485:I493)*-('Schedule XVIII (EBS)'!R101)","v":0},null,null,{"$f":"SUM(L485:L493)*-('Schedule XVIII (EBS)'!R101)","v":0},null,null,{"$f":"SUM(O485:O493)*-('Schedule XVIII (EBS)'!$R$101)","v":0},null,null,{"$f":"SUM(R485:R493)*-('Schedule XVIII (EBS)'!$R$101)","v":0}]
[]
[null,"(c)(i)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES BY BSCR RATING",null,null,null,null,{"$f":"+G495","v":0},null,{"$f":"IF(SUM(I485:I493,I497)>=0,SUM(I485:I493,I497),0)","v":0},null,null,{"$f":"IF(SUM(L485:L493,L497)>=0,SUM(L485:L493,L497),0)","v":0},null,null,{"$f":"IF(SUM(O485:O493,O497)>=0,SUM(O485:O493,O497),0)","v":0},null,null,{"$f":"IF(SUM(R485:R493,R497)>=0,SUM(R485:R493,R497),0)","v":0}]
[]
[null,"(c)(ii) Particulars of Reinsurance Balances For Future Premium By BSCR Rating"]
[]
[null,"Gross Premium Risk Charge",null,{"$f":"'Premium Risk (Revised)'!Q59","v":0}]
[null,"Net Premium Risk Charge",null,{"$f":"'Premium Risk (Revised)'!N59","v":0}]
[null,"% of Premiums Ceded Risk",null,{"$f":"D503-D504","v":0}]
[]
[null,"BSCR Rating 0 (Domestic Affiliates)",null,{"$f":"IF($G$495<>0, $D$505*G485/$G$495, 0)","v":0},null,null,{"$f":"IF($D$517=0,0,D507/$D$517)","v":0},{"$f":"'Credit Risk (Revised)'!G51","v":0},{"$f":"IF($D$505<0,0,$D$505*G507*H507)","v":0},null,null,{"$f":"MAX(0,IF(K507=\"\",$D$505*G507*H507,$D$505*G507*K507))","v":0},null,null,{"$f":"MAX(0,IF(N507=\"\",$D$505*G507*H507,$D$505*G507*N507))","v":0},null,{"$f":"+IF(AND(K507=\"\",N507=\"\"),\"\",K507*(1-$R$6)+N507*$R$6)","v":""},{"$f":"MAX(0,IF(Q507=\"\",$D$505*G507*H507,$D$505*G507*Q507))","v":0}]
[null,"BSCR Rating 1",null,{"$f":"IF($G$495<>0, $D$505*G486/$G$495, 0)","v":0},null,null,{"$f":"IF($D$517=0,0,D508/$D$517)","v":0},{"$f":"'Credit Risk (Revised)'!G52","v":7.0000000000000001E-3},0,null,null,0,null,null,{"$f":"MAX(0,IF(N508=\"\",$D$505*G508*H508,$D$505*G508*N508))","v":0},null,"",{"$f":"MAX(0,IF(Q508=\"\",$D$505*G508*H508,$D$505*G508*Q508))","v":0}]
[null,"BSCR Rating 2",null,{"$f":"IF($G$495<>0, $D$505*G487/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G53","v":1.4999999999999999E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,{"$f":"IF($G$495<>0, $D$505*G488/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G54","v":3.5000000000000003E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,{"$f":"IF($G$495<>0, $D$505*G489/$G$495, D505)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G55","v":7.0000000000000007E-2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,{"$f":"IF($G$495<>0, $D$505*G490/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G56","v":0.12},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,{"$f":"IF($G$495<>0, $D$505*G491/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G57","v":0.2},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,{"$f":"IF($G$495<>0, $D$505*G492/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G58","v":0.27},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,{"$f":"IF($G$495<>0, $D$505*G493/$G$495, 0)","v":0},null,null,0,{"$f":"'Credit Risk (Revised)'!G59","v":0.35},0,null,null,0,null,null,0,null,"",{"$f":"MAX(0,IF(Q515=\"\",$D$505*G515*H515,$D$505*G515*Q515))","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D507:D516)","v":0},null,null,{"$f":"SUM(G507:G516)","v":0},null,{"$f":"SUM(I507:I516)","v":0},null,null,{"$f":"SUM(L507:L516)","v":0},null,null,{"$f":"SUM(O507:O516)","v":0},null,null,{"$f":"SUM(R507:R516)","v":0}]
[]
[null,"Diversification Adjustment at 40%",null,null,null,null,null,null,{"$f":"SUM(I507:I515)*-('Schedule XVIII (EBS)'!R101)","v":0},null,null,{"$f":"SUM(L507:L515)*-('Schedule XVIII (EBS)'!R101)","v":0},null,null,{"$f":"SUM(O507:O515)*-('Schedule XVIII (EBS)'!$R$101)","v":0},null,null,{"$f":"SUM(R507:R515)*-('Schedule XVIII (EBS)'!$R$101)","v":0}]
[]
[null,"(c)(ii)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES BY BSCR RATING",null,null,null,null,null,null,{"$f":"IF(SUM(I517:I519)>=0,SUM(I517:I519),0)","v":0},null,null,{"$f":"IF(SUM(L517:L519)>=0,SUM(L517:L519),0)","v":0},null,null,{"$f":"IF(SUM(O517:O519)>=0,SUM(O517:O519),0)","v":0},null,null,{"$f":"IF(SUM(R517:R519)>=0,SUM(R517:R519),0)","v":0}]
[]
[null,"(c)  SUBTOTAL - PARTICULARS OF REINSURANCE BALANCES BY BSCR RATING (MAX OF (C)(I) AND (C)(II)",null,null,null,null,null,null,{"$f":"MAX(I499,I521)","v":0},null,null,{"$f":"MAX(L499,L521)","v":0},null,null,{"$f":"MAX(O499,O521)","v":0},null,null,{"$f":"MAX(R499,R521)","v":0}]
[]
[null,null,null,"Market Value of Derivatives with Positive Market Value","Market Value of Derivatives with Negative Market Value","Market Value of Collateral, Excluding any overcollateralization","STANDARD","HAIRCUT","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,"CAPITAL","ON","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,null,null,null,null,null,"FACTOR","COLLATERAL","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"(d) Counterparty Default Risk for OTC Derivatives"]
[]
[null,"BSCR Rating 0 ",null,{"$f":"'Schedule IIB (EBS)'!D84+'Schedule IIC (EBS)'!D84+'Schedule IID (EBS)'!D84+'Schedule IIE (EBS)'!D84+'Schedule IIF (EBS)'!D84","v":0},{"$f":"'Schedule IIB (EBS)'!F84+'Schedule IIC (EBS)'!F84+'Schedule IID (EBS)'!F84+'Schedule IIE (EBS)'!F84+'Schedule IIF (EBS)'!F84","v":0},{"$f":"'Schedule IIB (EBS)'!H84+'Schedule IIC (EBS)'!H84+'Schedule IID (EBS)'!H84+'Schedule IIE (EBS)'!H84+'Schedule IIF (EBS)'!H84","v":0},{"$f":"'Credit Risk (Revised)'!F72","v":0},{"$f":"'Credit Risk (Revised)'!G72","v":0.03},{"$f":"MAX(0,D531-(1-H531)*MIN(D531,F531))*G531","v":0},null,null,{"$f":"IF(K531=\"\",I531,MAX(0,D531-(1-H531)*MIN(D531,F531))*K531)","v":0},null,null,{"$f":"IF(N531=\"\",I531,MAX(0,D531-(1-H531)*MIN(D531,F531))*N531)","v":0},null,{"$f":"+IF(AND(K531=\"\",N531=\"\"),\"\",K531*(1-$R$6)+N531*$R$6)","v":""},{"$f":"IF(Q531=\"\",I531,MAX(0,D531-(1-H531)*MIN(D531,F531))*Q531)","v":0}]
[null,"BSCR Rating 1",null,{"$f":"'Schedule IIB (EBS)'!D85+'Schedule IIC (EBS)'!D85+'Schedule IID (EBS)'!D85+'Schedule IIE (EBS)'!D85+'Schedule IIF (EBS)'!D85","v":0},{"$f":"'Schedule IIB (EBS)'!F85+'Schedule IIC (EBS)'!F85+'Schedule IID (EBS)'!F85+'Schedule IIE (EBS)'!F85+'Schedule IIF (EBS)'!F85","v":0},{"$f":"'Schedule IIB (EBS)'!H85+'Schedule IIC (EBS)'!H85+'Schedule IID (EBS)'!H85+'Schedule IIE (EBS)'!H85+'Schedule IIF (EBS)'!H85","v":0},{"$f":"'Credit Risk (Revised)'!F73","v":4.0000000000000001E-3},{"$f":"'Credit Risk (Revised)'!G73","v":0.03},{"$f":"MAX(0,D532-(1-H532)*MIN(D532,F532))*G532","v":0},null,null,{"$f":"IF(K532=\"\",I532,MAX(0,D532-(1-H532)*MIN(D532,F532))*K532)","v":0},null,null,0,null,"",0]
[null,"BSCR Rating 2",null,{"$f":"'Schedule IIB (EBS)'!D86+'Schedule IIC (EBS)'!D86+'Schedule IID (EBS)'!D86+'Schedule IIE (EBS)'!D86+'Schedule IIF (EBS)'!D86","v":0},{"$f":"'Schedule IIB (EBS)'!F86+'Schedule IIC (EBS)'!F86+'Schedule IID (EBS)'!F86+'Schedule IIE (EBS)'!F86+'Schedule IIF (EBS)'!F86","v":0},{"$f":"'Schedule IIB (EBS)'!H86+'Schedule IIC (EBS)'!H86+'Schedule IID (EBS)'!H86+'Schedule IIE (EBS)'!H86+'Schedule IIF (EBS)'!H86","v":0},{"$f":"'Credit Risk (Revised)'!F74","v":8.0000000000000002E-3},{"$f":"'Credit Risk (Revised)'!G74","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 3",null,{"$f":"'Schedule IIB (EBS)'!D87+'Schedule IIC (EBS)'!D87+'Schedule IID (EBS)'!D87+'Schedule IIE (EBS)'!D87+'Schedule IIF (EBS)'!D87","v":0},{"$f":"'Schedule IIB (EBS)'!F87+'Schedule IIC (EBS)'!F87+'Schedule IID (EBS)'!F87+'Schedule IIE (EBS)'!F87+'Schedule IIF (EBS)'!F87","v":0},{"$f":"'Schedule IIB (EBS)'!H87+'Schedule IIC (EBS)'!H87+'Schedule IID (EBS)'!H87+'Schedule IIE (EBS)'!H87+'Schedule IIF (EBS)'!H87","v":0},{"$f":"'Credit Risk (Revised)'!F75","v":1.4999999999999999E-2},{"$f":"'Credit Risk (Revised)'!G75","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 4",null,{"$f":"'Schedule IIB (EBS)'!D88+'Schedule IIC (EBS)'!D88+'Schedule IID (EBS)'!D88+'Schedule IIE (EBS)'!D88+'Schedule IIF (EBS)'!D88","v":0},{"$f":"'Schedule IIB (EBS)'!F88+'Schedule IIC (EBS)'!F88+'Schedule IID (EBS)'!F88+'Schedule IIE (EBS)'!F88+'Schedule IIF (EBS)'!F88","v":0},{"$f":"'Schedule IIB (EBS)'!H88+'Schedule IIC (EBS)'!H88+'Schedule IID (EBS)'!H88+'Schedule IIE (EBS)'!H88+'Schedule IIF (EBS)'!H88","v":0},{"$f":"'Credit Risk (Revised)'!F76","v":0.03},{"$f":"'Credit Risk (Revised)'!G76","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 5",null,{"$f":"'Schedule IIB (EBS)'!D89+'Schedule IIC (EBS)'!D89+'Schedule IID (EBS)'!D89+'Schedule IIE (EBS)'!D89+'Schedule IIF (EBS)'!D89","v":0},{"$f":"'Schedule IIB (EBS)'!F89+'Schedule IIC (EBS)'!F89+'Schedule IID (EBS)'!F89+'Schedule IIE (EBS)'!F89+'Schedule IIF (EBS)'!F89","v":0},{"$f":"'Schedule IIB (EBS)'!H89+'Schedule IIC (EBS)'!H89+'Schedule IID (EBS)'!H89+'Schedule IIE (EBS)'!H89+'Schedule IIF (EBS)'!H89","v":0},{"$f":"'Credit Risk (Revised)'!F77","v":0.08},{"$f":"'Credit Risk (Revised)'!G77","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 6",null,{"$f":"'Schedule IIB (EBS)'!D90+'Schedule IIC (EBS)'!D90+'Schedule IID (EBS)'!D90+'Schedule IIE (EBS)'!D90+'Schedule IIF (EBS)'!D90","v":0},{"$f":"'Schedule IIB (EBS)'!F90+'Schedule IIC (EBS)'!F90+'Schedule IID (EBS)'!F90+'Schedule IIE (EBS)'!F90+'Schedule IIF (EBS)'!F90","v":0},{"$f":"'Schedule IIB (EBS)'!H90+'Schedule IIC (EBS)'!H90+'Schedule IID (EBS)'!H90+'Schedule IIE (EBS)'!H90+'Schedule IIF (EBS)'!H90","v":0},{"$f":"'Credit Risk (Revised)'!F78","v":0.15},{"$f":"'Credit Risk (Revised)'!G78","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 7",null,{"$f":"'Schedule IIB (EBS)'!D91+'Schedule IIC (EBS)'!D91+'Schedule IID (EBS)'!D91+'Schedule IIE (EBS)'!D91+'Schedule IIF (EBS)'!D91","v":0},{"$f":"'Schedule IIB (EBS)'!F91+'Schedule IIC (EBS)'!F91+'Schedule IID (EBS)'!F91+'Schedule IIE (EBS)'!F91+'Schedule IIF (EBS)'!F91","v":0},{"$f":"'Schedule IIB (EBS)'!H91+'Schedule IIC (EBS)'!H91+'Schedule IID (EBS)'!H91+'Schedule IIE (EBS)'!H91+'Schedule IIF (EBS)'!H91","v":0},{"$f":"'Credit Risk (Revised)'!F79","v":0.26300000000000001},{"$f":"'Credit Risk (Revised)'!G79","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"BSCR Rating 8",null,{"$f":"'Schedule IIB (EBS)'!D92+'Schedule IIC (EBS)'!D92+'Schedule IID (EBS)'!D92+'Schedule IIE (EBS)'!D92+'Schedule IIF (EBS)'!D92","v":0},{"$f":"'Schedule IIB (EBS)'!F92+'Schedule IIC (EBS)'!F92+'Schedule IID (EBS)'!F92+'Schedule IIE (EBS)'!F92+'Schedule IIF (EBS)'!F92","v":0},{"$f":"'Schedule IIB (EBS)'!H92+'Schedule IIC (EBS)'!H92+'Schedule IID (EBS)'!H92+'Schedule IIE (EBS)'!H92+'Schedule IIF (EBS)'!H92","v":0},{"$f":"'Credit Risk (Revised)'!F80","v":0.35},{"$f":"'Credit Risk (Revised)'!G80","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,null,null,{"$f":"SUM(D531:D539)","v":0},{"$f":"SUM(E531:E539)","v":0},{"$f":"SUM(F531:F539)","v":0},null,null,{"$f":"SUM(I531:I539)","v":0},null,null,{"$f":"SUM(L531:L539)","v":0},null,null,{"$f":"SUM(O531:O539)","v":0},null,null,{"$f":"SUM(R531:R539)","v":0}]
[]
[null,"(d)  SUBTOTAL - COUNTERPARTY DEFAULT RISK FOR OTC DERIVATIVES",null,null,null,null,null,null,{"$f":"SUM(I531:I539)","v":0},null,null,{"$f":"SUM(L531:L539)","v":0},null,null,{"$f":"SUM(O531:O539)","v":0},null,null,{"$f":"SUM(R531:R539)","v":0}]
[]
[null,"(d)  TOTAL CREDIT RISK  [ (a) + (b) + (c) ]",null,null,null,null,{"$f":"G499+G481+G473","v":0},null,{"$f":"I481+I473+I523+I542","v":0},null,null,{"$f":"L481+L473+L523+L542","v":0},null,null,{"$f":"O481+O473+O523+O542","v":0},null,null,{"$f":"R481+R473+R523+R542","v":0}]
[]
[null,null,null,"GROSS","GEO DIV","GEO DIV","GEO DIV","STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,"EXPOSURE","NET BASE","NET FP","NET FP","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"PREMIUM RISK",null,"MEASURE","EXPOSURE","(EXISTING)","(FUTURE)","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Property Catastrophe",null,{"$f":"'Premium Risk (Revised)'!D11","v":0},{"$f":"'Premium Risk (Revised)'!H11","v":0},{"$f":"'Premium Risk (Revised)'!I11","v":0},{"$f":"'Premium Risk (Revised)'!J11","v":0},{"$f":"'Premium Risk (Revised)'!K11","v":0},{"$f":"IF($E550<0,0,$E550*'Premium Risk (Revised)'!$K11)+IF($F550<0,0,$F550*'Premium Risk (Revised)'!$L11)+IF($G550<0,0,$G550*'Premium Risk (Revised)'!$M11)","v":0},null,null,{"$f":"MAX(0,IF(K550=\"\",I550,IF($E550<0,0,$E550*K550)+IF($F550<0,0,$F550*K550)+IF($G550<0,0,$G550*K550)))","v":0},null,null,{"$f":"MAX(0,IF(N550=\"\",I550,IF($E550<0,0,$E550*N550)+IF($F550<0,0,$F550*N550)+IF($G550<0,0,$G550*N550)))","v":0},null,{"$f":"+IF(AND(K550=\"\",N550=\"\"),\"\",K550*(1-$R$6)+N550*$R$6)","v":""},{"$f":"MAX(0,IF(Q550=\"\",I550,IF($E550<0,0,$E550*Q550)+IF($F550<0,0,$F550*Q550)+IF($G550<0,0,$G550*Q550)))","v":0}]
[null,"Property",null,{"$f":"'Premium Risk (Revised)'!D12","v":0},{"$f":"'Premium Risk (Revised)'!H12","v":0},{"$f":"'Premium Risk (Revised)'!I12","v":0},{"$f":"'Premium Risk (Revised)'!J12","v":0},{"$f":"'Premium Risk (Revised)'!K12","v":0.497450025355053},{"$f":"IF($E551<0,0,$E551*'Premium Risk (Revised)'!$K12)+IF($F551<0,0,$F551*'Premium Risk (Revised)'!$L12)+IF($G551<0,0,$G551*'Premium Risk (Revised)'!$M12)","v":0},null,null,{"$f":"MAX(0,IF(K551=\"\",I551,IF($E551<0,0,$E551*K551)+IF($F551<0,0,$F551*K551*'Premium Risk (Revised)'!S12)+IF($G551<0,0,$G551*K551*'Premium Risk (Revised)'!S12*'Premium Risk (Revised)'!T12)))","v":0},null,null,{"$f":"MAX(0,IF(N551=\"\",I551,IF($E551<0,0,$E551*N551)+IF($F551<0,0,$F551*N551*'Premium Risk (Revised)'!S12)+IF($G551<0,0,$G551*N551*'Premium Risk (Revised)'!S12*'Premium Risk (Revised)'!T12)))","v":0},null,"",{"$f":"MAX(0,IF(Q551=\"\",I551,IF($E551<0,0,$E551*Q551)+IF($F551<0,0,$F551*Q551*'Premium Risk (Revised)'!S12)+IF($G551<0,0,$G551*Q551*'Premium Risk (Revised)'!S12*'Premium Risk (Revised)'!T12)))","v":0}]
[null,"Property Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D13","v":0},{"$f":"'Premium Risk (Revised)'!H13","v":0},{"$f":"'Premium Risk (Revised)'!I13","v":0},{"$f":"'Premium Risk (Revised)'!J13","v":0},{"$f":"'Premium Risk (Revised)'!K13","v":0.51625715924082105},{"$f":"IF($E552<0,0,$E552*'Premium Risk (Revised)'!$K13)+IF($F552<0,0,$F552*'Premium Risk (Revised)'!$L13)+IF($G552<0,0,$G552*'Premium Risk (Revised)'!$M13)","v":0},null,null,{"$f":"MAX(0,IF(K552=\"\",I552,IF($E552<0,0,$E552*K552)+IF($F552<0,0,$F552*K552*'Premium Risk (Revised)'!S13)+IF($G552<0,0,$G552*K552*'Premium Risk (Revised)'!S13*'Premium Risk (Revised)'!T13)))","v":0},null,null,{"$f":"MAX(0,IF(N552=\"\",I552,IF($E552<0,0,$E552*N552)+IF($F552<0,0,$F552*N552*'Premium Risk (Revised)'!S13)+IF($G552<0,0,$G552*N552*'Premium Risk (Revised)'!S13*'Premium Risk (Revised)'!T13)))","v":0},null,"",{"$f":"MAX(0,IF(Q552=\"\",I552,IF($E552<0,0,$E552*Q552)+IF($F552<0,0,$F552*Q552*'Premium Risk (Revised)'!S13)+IF($G552<0,0,$G552*Q552*'Premium Risk (Revised)'!S13*'Premium Risk (Revised)'!T13)))","v":0}]
[null,"Personal Accident",null,{"$f":"'Premium Risk (Revised)'!D14","v":0},{"$f":"'Premium Risk (Revised)'!H14","v":0},{"$f":"'Premium Risk (Revised)'!I14","v":0},{"$f":"'Premium Risk (Revised)'!J14","v":0},{"$f":"'Premium Risk (Revised)'!K14","v":0.34115345724240698},{"$f":"IF($E553<0,0,$E553*'Premium Risk (Revised)'!$K14)+IF($F553<0,0,$F553*'Premium Risk (Revised)'!$L14)+IF($G553<0,0,$G553*'Premium Risk (Revised)'!$M14)","v":0},null,null,{"$f":"MAX(0,IF(K553=\"\",I553,IF($E553<0,0,$E553*K553)+IF($F553<0,0,$F553*K553*'Premium Risk (Revised)'!S14)+IF($G553<0,0,$G553*K553*'Premium Risk (Revised)'!S14*'Premium Risk (Revised)'!T14)))","v":0},null,null,{"$f":"MAX(0,IF(N553=\"\",I553,IF($E553<0,0,$E553*N553)+IF($F553<0,0,$F553*N553*'Premium Risk (Revised)'!S14)+IF($G553<0,0,$G553*N553*'Premium Risk (Revised)'!S14*'Premium Risk (Revised)'!T14)))","v":0},null,"",{"$f":"MAX(0,IF(Q553=\"\",I553,IF($E553<0,0,$E553*Q553)+IF($F553<0,0,$F553*Q553*'Premium Risk (Revised)'!S14)+IF($G553<0,0,$G553*Q553*'Premium Risk (Revised)'!S14*'Premium Risk (Revised)'!T14)))","v":0}]
[null,"Personal Accident Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D15","v":0},{"$f":"'Premium Risk (Revised)'!H15","v":0},{"$f":"'Premium Risk (Revised)'!I15","v":0},{"$f":"'Premium Risk (Revised)'!J15","v":0},{"$f":"'Premium Risk (Revised)'!K15","v":0.41221262895987398},{"$f":"IF($E554<0,0,$E554*'Premium Risk (Revised)'!$K15)+IF($F554<0,0,$F554*'Premium Risk (Revised)'!$L15)+IF($G554<0,0,$G554*'Premium Risk (Revised)'!$M15)","v":0},null,null,{"$f":"MAX(0,IF(K554=\"\",I554,IF($E554<0,0,$E554*K554)+IF($F554<0,0,$F554*K554*'Premium Risk (Revised)'!S15)+IF($G554<0,0,$G554*K554*'Premium Risk (Revised)'!S15*'Premium Risk (Revised)'!T15)))","v":0},null,null,{"$f":"MAX(0,IF(N554=\"\",I554,IF($E554<0,0,$E554*N554)+IF($F554<0,0,$F554*N554*'Premium Risk (Revised)'!S15)+IF($G554<0,0,$G554*N554*'Premium Risk (Revised)'!S15*'Premium Risk (Revised)'!T15)))","v":0},null,"",{"$f":"MAX(0,IF(Q554=\"\",I554,IF($E554<0,0,$E554*Q554)+IF($F554<0,0,$F554*Q554*'Premium Risk (Revised)'!S15)+IF($G554<0,0,$G554*Q554*'Premium Risk (Revised)'!S15*'Premium Risk (Revised)'!T15)))","v":0}]
[null,"Aviation",null,{"$f":"'Premium Risk (Revised)'!D16","v":0},{"$f":"'Premium Risk (Revised)'!H16","v":0},{"$f":"'Premium Risk (Revised)'!I16","v":0},{"$f":"'Premium Risk (Revised)'!J16","v":0},{"$f":"'Premium Risk (Revised)'!K16","v":0.48178449435856302},{"$f":"IF($E555<0,0,$E555*'Premium Risk (Revised)'!$K16)+IF($F555<0,0,$F555*'Premium Risk (Revised)'!$L16)+IF($G555<0,0,$G555*'Premium Risk (Revised)'!$M16)","v":0},null,null,{"$f":"MAX(0,IF(K555=\"\",I555,IF($E555<0,0,$E555*K555)+IF($F555<0,0,$F555*K555*'Premium Risk (Revised)'!S16)+IF($G555<0,0,$G555*K555*'Premium Risk (Revised)'!S16*'Premium Risk (Revised)'!T16)))","v":0},null,null,{"$f":"MAX(0,IF(N555=\"\",I555,IF($E555<0,0,$E555*N555)+IF($F555<0,0,$F555*N555*'Premium Risk (Revised)'!S16)+IF($G555<0,0,$G555*N555*'Premium Risk (Revised)'!S16*'Premium Risk (Revised)'!T16)))","v":0},null,"",{"$f":"MAX(0,IF(Q555=\"\",I555,IF($E555<0,0,$E555*Q555)+IF($F555<0,0,$F555*Q555*'Premium Risk (Revised)'!S16)+IF($G555<0,0,$G555*Q555*'Premium Risk (Revised)'!S16*'Premium Risk (Revised)'!T16)))","v":0}]
[null,"Aviation Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D17","v":0},{"$f":"'Premium Risk (Revised)'!H17","v":0},{"$f":"'Premium Risk (Revised)'!I17","v":0},{"$f":"'Premium Risk (Revised)'!J17","v":0},{"$f":"'Premium Risk (Revised)'!K17","v":0.48201231799963601},{"$f":"IF($E556<0,0,$E556*'Premium Risk (Revised)'!$K17)+IF($F556<0,0,$F556*'Premium Risk (Revised)'!$L17)+IF($G556<0,0,$G556*'Premium Risk (Revised)'!$M17)","v":0},null,null,{"$f":"MAX(0,IF(K556=\"\",I556,IF($E556<0,0,$E556*K556)+IF($F556<0,0,$F556*K556*'Premium Risk (Revised)'!S17)+IF($G556<0,0,$G556*K556*'Premium Risk (Revised)'!S17*'Premium Risk (Revised)'!T17)))","v":0},null,null,{"$f":"MAX(0,IF(N556=\"\",I556,IF($E556<0,0,$E556*N556)+IF($F556<0,0,$F556*N556*'Premium Risk (Revised)'!S17)+IF($G556<0,0,$G556*N556*'Premium Risk (Revised)'!S17*'Premium Risk (Revised)'!T17)))","v":0},null,"",{"$f":"MAX(0,IF(Q556=\"\",I556,IF($E556<0,0,$E556*Q556)+IF($F556<0,0,$F556*Q556*'Premium Risk (Revised)'!S17)+IF($G556<0,0,$G556*Q556*'Premium Risk (Revised)'!S17*'Premium Risk (Revised)'!T17)))","v":0}]
[null,"Credit / Surety",null,{"$f":"'Premium Risk (Revised)'!D18","v":0},{"$f":"'Premium Risk (Revised)'!H18","v":0},{"$f":"'Premium Risk (Revised)'!I18","v":0},{"$f":"'Premium Risk (Revised)'!J18","v":0},{"$f":"'Premium Risk (Revised)'!K18","v":0.39820522005250802},{"$f":"IF($E557<0,0,$E557*'Premium Risk (Revised)'!$K18)+IF($F557<0,0,$F557*'Premium Risk (Revised)'!$L18)+IF($G557<0,0,$G557*'Premium Risk (Revised)'!$M18)","v":0},null,null,{"$f":"MAX(0,IF(K557=\"\",I557,IF($E557<0,0,$E557*K557)+IF($F557<0,0,$F557*K557*'Premium Risk (Revised)'!S18)+IF($G557<0,0,$G557*K557*'Premium Risk (Revised)'!S18*'Premium Risk (Revised)'!T18)))","v":0},null,null,{"$f":"MAX(0,IF(N557=\"\",I557,IF($E557<0,0,$E557*N557)+IF($F557<0,0,$F557*N557*'Premium Risk (Revised)'!S18)+IF($G557<0,0,$G557*N557*'Premium Risk (Revised)'!S18*'Premium Risk (Revised)'!T18)))","v":0},null,"",{"$f":"MAX(0,IF(Q557=\"\",I557,IF($E557<0,0,$E557*Q557)+IF($F557<0,0,$F557*Q557*'Premium Risk (Revised)'!S18)+IF($G557<0,0,$G557*Q557*'Premium Risk (Revised)'!S18*'Premium Risk (Revised)'!T18)))","v":0}]
[null,"Credit / Surety Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D19","v":0},{"$f":"'Premium Risk (Revised)'!H19","v":0},{"$f":"'Premium Risk (Revised)'!I19","v":0},{"$f":"'Premium Risk (Revised)'!J19","v":0},{"$f":"'Premium Risk (Revised)'!K19","v":0.45356665999464701},{"$f":"IF($E558<0,0,$E558*'Premium Risk (Revised)'!$K19)+IF($F558<0,0,$F558*'Premium Risk (Revised)'!$L19)+IF($G558<0,0,$G558*'Premium Risk (Revised)'!$M19)","v":0},null,null,{"$f":"MAX(0,IF(K558=\"\",I558,IF($E558<0,0,$E558*K558)+IF($F558<0,0,$F558*K558*'Premium Risk (Revised)'!S19)+IF($G558<0,0,$G558*K558*'Premium Risk (Revised)'!S19*'Premium Risk (Revised)'!T19)))","v":0},null,null,{"$f":"MAX(0,IF(N558=\"\",I558,IF($E558<0,0,$E558*N558)+IF($F558<0,0,$F558*N558*'Premium Risk (Revised)'!S19)+IF($G558<0,0,$G558*N558*'Premium Risk (Revised)'!S19*'Premium Risk (Revised)'!T19)))","v":0},null,"",{"$f":"MAX(0,IF(Q558=\"\",I558,IF($E558<0,0,$E558*Q558)+IF($F558<0,0,$F558*Q558*'Premium Risk (Revised)'!S19)+IF($G558<0,0,$G558*Q558*'Premium Risk (Revised)'!S19*'Premium Risk (Revised)'!T19)))","v":0}]
[null,"Energy Offshore / Marine",null,{"$f":"'Premium Risk (Revised)'!D20","v":0},{"$f":"'Premium Risk (Revised)'!H20","v":0},{"$f":"'Premium Risk (Revised)'!I20","v":0},{"$f":"'Premium Risk (Revised)'!J20","v":0},{"$f":"'Premium Risk (Revised)'!K20","v":0.42102344656076801},{"$f":"IF($E559<0,0,$E559*'Premium Risk (Revised)'!$K20)+IF($F559<0,0,$F559*'Premium Risk (Revised)'!$L20)+IF($G559<0,0,$G559*'Premium Risk (Revised)'!$M20)","v":0},null,null,{"$f":"MAX(0,IF(K559=\"\",I559,IF($E559<0,0,$E559*K559)+IF($F559<0,0,$F559*K559*'Premium Risk (Revised)'!S20)+IF($G559<0,0,$G559*K559*'Premium Risk (Revised)'!S20*'Premium Risk (Revised)'!T20)))","v":0},null,null,{"$f":"MAX(0,IF(N559=\"\",I559,IF($E559<0,0,$E559*N559)+IF($F559<0,0,$F559*N559*'Premium Risk (Revised)'!S20)+IF($G559<0,0,$G559*N559*'Premium Risk (Revised)'!S20*'Premium Risk (Revised)'!T20)))","v":0},null,"",{"$f":"MAX(0,IF(Q559=\"\",I559,IF($E559<0,0,$E559*Q559)+IF($F559<0,0,$F559*Q559*'Premium Risk (Revised)'!S20)+IF($G559<0,0,$G559*Q559*'Premium Risk (Revised)'!S20*'Premium Risk (Revised)'!T20)))","v":0}]
[null,"Energy Offshore / Marine Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D21","v":0},{"$f":"'Premium Risk (Revised)'!H21","v":0},{"$f":"'Premium Risk (Revised)'!I21","v":0},{"$f":"'Premium Risk (Revised)'!J21","v":0},{"$f":"'Premium Risk (Revised)'!K21","v":0.47016820069929899},{"$f":"IF($E560<0,0,$E560*'Premium Risk (Revised)'!$K21)+IF($F560<0,0,$F560*'Premium Risk (Revised)'!$L21)+IF($G560<0,0,$G560*'Premium Risk (Revised)'!$M21)","v":0},null,null,{"$f":"MAX(0,IF(K560=\"\",I560,IF($E560<0,0,$E560*K560)+IF($F560<0,0,$F560*K560*'Premium Risk (Revised)'!S21)+IF($G560<0,0,$G560*K560*'Premium Risk (Revised)'!S21*'Premium Risk (Revised)'!T21)))","v":0},null,null,{"$f":"MAX(0,IF(N560=\"\",I560,IF($E560<0,0,$E560*N560)+IF($F560<0,0,$F560*N560*'Premium Risk (Revised)'!S21)+IF($G560<0,0,$G560*N560*'Premium Risk (Revised)'!S21*'Premium Risk (Revised)'!T21)))","v":0},null,"",{"$f":"MAX(0,IF(Q560=\"\",I560,IF($E560<0,0,$E560*Q560)+IF($F560<0,0,$F560*Q560*'Premium Risk (Revised)'!S21)+IF($G560<0,0,$G560*Q560*'Premium Risk (Revised)'!S21*'Premium Risk (Revised)'!T21)))","v":0}]
[null,"US Casualty",null,{"$f":"'Premium Risk (Revised)'!D22","v":0},{"$f":"'Premium Risk (Revised)'!H22","v":0},{"$f":"'Premium Risk (Revised)'!I22","v":0},{"$f":"'Premium Risk (Revised)'!J22","v":0},{"$f":"'Premium Risk (Revised)'!K22","v":0.50272577892886305},{"$f":"IF($E561<0,0,$E561*'Premium Risk (Revised)'!$K22)+IF($F561<0,0,$F561*'Premium Risk (Revised)'!$L22)+IF($G561<0,0,$G561*'Premium Risk (Revised)'!$M22)","v":0},null,null,{"$f":"MAX(0,IF(K561=\"\",I561,IF($E561<0,0,$E561*K561)+IF($F561<0,0,$F561*K561*'Premium Risk (Revised)'!S22)+IF($G561<0,0,$G561*K561*'Premium Risk (Revised)'!S22*'Premium Risk (Revised)'!T22)))","v":0},null,null,{"$f":"MAX(0,IF(N561=\"\",I561,IF($E561<0,0,$E561*N561)+IF($F561<0,0,$F561*N561*'Premium Risk (Revised)'!S22)+IF($G561<0,0,$G561*N561*'Premium Risk (Revised)'!S22*'Premium Risk (Revised)'!T22)))","v":0},null,"",{"$f":"MAX(0,IF(Q561=\"\",I561,IF($E561<0,0,$E561*Q561)+IF($F561<0,0,$F561*Q561*'Premium Risk (Revised)'!S22)+IF($G561<0,0,$G561*Q561*'Premium Risk (Revised)'!S22*'Premium Risk (Revised)'!T22)))","v":0}]
[null,"US Casualty Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D23","v":0},{"$f":"'Premium Risk (Revised)'!H23","v":0},{"$f":"'Premium Risk (Revised)'!I23","v":0},{"$f":"'Premium Risk (Revised)'!J23","v":0},{"$f":"'Premium Risk (Revised)'!K23","v":0.555814073452775},{"$f":"IF($E562<0,0,$E562*'Premium Risk (Revised)'!$K23)+IF($F562<0,0,$F562*'Premium Risk (Revised)'!$L23)+IF($G562<0,0,$G562*'Premium Risk (Revised)'!$M23)","v":0},null,null,{"$f":"MAX(0,IF(K562=\"\",I562,IF($E562<0,0,$E562*K562)+IF($F562<0,0,$F562*K562*'Premium Risk (Revised)'!S23)+IF($G562<0,0,$G562*K562*'Premium Risk (Revised)'!S23*'Premium Risk (Revised)'!T23)))","v":0},null,null,{"$f":"MAX(0,IF(N562=\"\",I562,IF($E562<0,0,$E562*N562)+IF($F562<0,0,$F562*N562*'Premium Risk (Revised)'!S23)+IF($G562<0,0,$G562*N562*'Premium Risk (Revised)'!S23*'Premium Risk (Revised)'!T23)))","v":0},null,"",{"$f":"MAX(0,IF(Q562=\"\",I562,IF($E562<0,0,$E562*Q562)+IF($F562<0,0,$F562*Q562*'Premium Risk (Revised)'!S23)+IF($G562<0,0,$G562*Q562*'Premium Risk (Revised)'!S23*'Premium Risk (Revised)'!T23)))","v":0}]
[null,"US Professional",null,{"$f":"'Premium Risk (Revised)'!D24","v":0},{"$f":"'Premium Risk (Revised)'!H24","v":0},{"$f":"'Premium Risk (Revised)'!I24","v":0},{"$f":"'Premium Risk (Revised)'!J24","v":0},{"$f":"'Premium Risk (Revised)'!K24","v":0.51225206482709496},{"$f":"IF($E563<0,0,$E563*'Premium Risk (Revised)'!$K24)+IF($F563<0,0,$F563*'Premium Risk (Revised)'!$L24)+IF($G563<0,0,$G563*'Premium Risk (Revised)'!$M24)","v":0},null,null,{"$f":"MAX(0,IF(K563=\"\",I563,IF($E563<0,0,$E563*K563)+IF($F563<0,0,$F563*K563*'Premium Risk (Revised)'!S24)+IF($G563<0,0,$G563*K563*'Premium Risk (Revised)'!S24*'Premium Risk (Revised)'!T24)))","v":0},null,null,{"$f":"MAX(0,IF(N563=\"\",I563,IF($E563<0,0,$E563*N563)+IF($F563<0,0,$F563*N563*'Premium Risk (Revised)'!S24)+IF($G563<0,0,$G563*N563*'Premium Risk (Revised)'!S24*'Premium Risk (Revised)'!T24)))","v":0},null,"",{"$f":"MAX(0,IF(Q563=\"\",I563,IF($E563<0,0,$E563*Q563)+IF($F563<0,0,$F563*Q563*'Premium Risk (Revised)'!S24)+IF($G563<0,0,$G563*Q563*'Premium Risk (Revised)'!S24*'Premium Risk (Revised)'!T24)))","v":0}]
[null,"US Professional Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D25","v":0},{"$f":"'Premium Risk (Revised)'!H25","v":0},{"$f":"'Premium Risk (Revised)'!I25","v":0},{"$f":"'Premium Risk (Revised)'!J25","v":0},{"$f":"'Premium Risk (Revised)'!K25","v":0.53805556666757803},{"$f":"IF($E564<0,0,$E564*'Premium Risk (Revised)'!$K25)+IF($F564<0,0,$F564*'Premium Risk (Revised)'!$L25)+IF($G564<0,0,$G564*'Premium Risk (Revised)'!$M25)","v":0},null,null,{"$f":"MAX(0,IF(K564=\"\",I564,IF($E564<0,0,$E564*K564)+IF($F564<0,0,$F564*K564*'Premium Risk (Revised)'!S25)+IF($G564<0,0,$G564*K564*'Premium Risk (Revised)'!S25*'Premium Risk (Revised)'!T25)))","v":0},null,null,{"$f":"MAX(0,IF(N564=\"\",I564,IF($E564<0,0,$E564*N564)+IF($F564<0,0,$F564*N564*'Premium Risk (Revised)'!S25)+IF($G564<0,0,$G564*N564*'Premium Risk (Revised)'!S25*'Premium Risk (Revised)'!T25)))","v":0},null,"",{"$f":"MAX(0,IF(Q564=\"\",I564,IF($E564<0,0,$E564*Q564)+IF($F564<0,0,$F564*Q564*'Premium Risk (Revised)'!S25)+IF($G564<0,0,$G564*Q564*'Premium Risk (Revised)'!S25*'Premium Risk (Revised)'!T25)))","v":0}]
[null,"US Specialty",null,{"$f":"'Premium Risk (Revised)'!D26","v":0},{"$f":"'Premium Risk (Revised)'!H26","v":0},{"$f":"'Premium Risk (Revised)'!I26","v":0},{"$f":"'Premium Risk (Revised)'!J26","v":0},{"$f":"'Premium Risk (Revised)'!K26","v":0.51436147942106603},{"$f":"IF($E565<0,0,$E565*'Premium Risk (Revised)'!$K26)+IF($F565<0,0,$F565*'Premium Risk (Revised)'!$L26)+IF($G565<0,0,$G565*'Premium Risk (Revised)'!$M26)","v":0},null,null,{"$f":"MAX(0,IF(K565=\"\",I565,IF($E565<0,0,$E565*K565)+IF($F565<0,0,$F565*K565*'Premium Risk (Revised)'!S26)+IF($G565<0,0,$G565*K565*'Premium Risk (Revised)'!S26*'Premium Risk (Revised)'!T26)))","v":0},null,null,{"$f":"MAX(0,IF(N565=\"\",I565,IF($E565<0,0,$E565*N565)+IF($F565<0,0,$F565*N565*'Premium Risk (Revised)'!S26)+IF($G565<0,0,$G565*N565*'Premium Risk (Revised)'!S26*'Premium Risk (Revised)'!T26)))","v":0},null,"",{"$f":"MAX(0,IF(Q565=\"\",I565,IF($E565<0,0,$E565*Q565)+IF($F565<0,0,$F565*Q565*'Premium Risk (Revised)'!S26)+IF($G565<0,0,$G565*Q565*'Premium Risk (Revised)'!S26*'Premium Risk (Revised)'!T26)))","v":0}]
[null,"US Specialty Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D27","v":0},{"$f":"'Premium Risk (Revised)'!H27","v":0},{"$f":"'Premium Risk (Revised)'!I27","v":0},{"$f":"'Premium Risk (Revised)'!J27","v":0},{"$f":"'Premium Risk (Revised)'!K27","v":0.52697789035313303},{"$f":"IF($E566<0,0,$E566*'Premium Risk (Revised)'!$K27)+IF($F566<0,0,$F566*'Premium Risk (Revised)'!$L27)+IF($G566<0,0,$G566*'Premium Risk (Revised)'!$M27)","v":0},null,null,{"$f":"MAX(0,IF(K566=\"\",I566,IF($E566<0,0,$E566*K566)+IF($F566<0,0,$F566*K566*'Premium Risk (Revised)'!S27)+IF($G566<0,0,$G566*K566*'Premium Risk (Revised)'!S27*'Premium Risk (Revised)'!T27)))","v":0},null,null,{"$f":"MAX(0,IF(N566=\"\",I566,IF($E566<0,0,$E566*N566)+IF($F566<0,0,$F566*N566*'Premium Risk (Revised)'!S27)+IF($G566<0,0,$G566*N566*'Premium Risk (Revised)'!S27*'Premium Risk (Revised)'!T27)))","v":0},null,"",{"$f":"MAX(0,IF(Q566=\"\",I566,IF($E566<0,0,$E566*Q566)+IF($F566<0,0,$F566*Q566*'Premium Risk (Revised)'!S27)+IF($G566<0,0,$G566*Q566*'Premium Risk (Revised)'!S27*'Premium Risk (Revised)'!T27)))","v":0}]
[null,"International Motor",null,{"$f":"'Premium Risk (Revised)'!D28","v":0},{"$f":"'Premium Risk (Revised)'!H28","v":0},{"$f":"'Premium Risk (Revised)'!I28","v":0},{"$f":"'Premium Risk (Revised)'!J28","v":0},{"$f":"'Premium Risk (Revised)'!K28","v":0.42191756117933499},{"$f":"IF($E567<0,0,$E567*'Premium Risk (Revised)'!$K28)+IF($F567<0,0,$F567*'Premium Risk (Revised)'!$L28)+IF($G567<0,0,$G567*'Premium Risk (Revised)'!$M28)","v":0},null,null,{"$f":"MAX(0,IF(K567=\"\",I567,IF($E567<0,0,$E567*K567)+IF($F567<0,0,$F567*K567*'Premium Risk (Revised)'!S28)+IF($G567<0,0,$G567*K567*'Premium Risk (Revised)'!S28*'Premium Risk (Revised)'!T28)))","v":0},null,null,{"$f":"MAX(0,IF(N567=\"\",I567,IF($E567<0,0,$E567*N567)+IF($F567<0,0,$F567*N567*'Premium Risk (Revised)'!S28)+IF($G567<0,0,$G567*N567*'Premium Risk (Revised)'!S28*'Premium Risk (Revised)'!T28)))","v":0},null,"",{"$f":"MAX(0,IF(Q567=\"\",I567,IF($E567<0,0,$E567*Q567)+IF($F567<0,0,$F567*Q567*'Premium Risk (Revised)'!S28)+IF($G567<0,0,$G567*Q567*'Premium Risk (Revised)'!S28*'Premium Risk (Revised)'!T28)))","v":0}]
[null,"International Motor Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D29","v":0},{"$f":"'Premium Risk (Revised)'!H29","v":0},{"$f":"'Premium Risk (Revised)'!I29","v":0},{"$f":"'Premium Risk (Revised)'!J29","v":0},{"$f":"'Premium Risk (Revised)'!K29","v":0.482210885429324},{"$f":"IF($E568<0,0,$E568*'Premium Risk (Revised)'!$K29)+IF($F568<0,0,$F568*'Premium Risk (Revised)'!$L29)+IF($G568<0,0,$G568*'Premium Risk (Revised)'!$M29)","v":0},null,null,{"$f":"MAX(0,IF(K568=\"\",I568,IF($E568<0,0,$E568*K568)+IF($F568<0,0,$F568*K568*'Premium Risk (Revised)'!S29)+IF($G568<0,0,$G568*K568*'Premium Risk (Revised)'!S29*'Premium Risk (Revised)'!T29)))","v":0},null,null,{"$f":"MAX(0,IF(N568=\"\",I568,IF($E568<0,0,$E568*N568)+IF($F568<0,0,$F568*N568*'Premium Risk (Revised)'!S29)+IF($G568<0,0,$G568*N568*'Premium Risk (Revised)'!S29*'Premium Risk (Revised)'!T29)))","v":0},null,"",{"$f":"MAX(0,IF(Q568=\"\",I568,IF($E568<0,0,$E568*Q568)+IF($F568<0,0,$F568*Q568*'Premium Risk (Revised)'!S29)+IF($G568<0,0,$G568*Q568*'Premium Risk (Revised)'!S29*'Premium Risk (Revised)'!T29)))","v":0}]
[null,"International Casualty Non-Motor",null,{"$f":"'Premium Risk (Revised)'!D30","v":0},{"$f":"'Premium Risk (Revised)'!H30","v":0},{"$f":"'Premium Risk (Revised)'!I30","v":0},{"$f":"'Premium Risk (Revised)'!J30","v":0},{"$f":"'Premium Risk (Revised)'!K30","v":0.50012106835589698},{"$f":"IF($E569<0,0,$E569*'Premium Risk (Revised)'!$K30)+IF($F569<0,0,$F569*'Premium Risk (Revised)'!$L30)+IF($G569<0,0,$G569*'Premium Risk (Revised)'!$M30)","v":0},null,null,{"$f":"MAX(0,IF(K569=\"\",I569,IF($E569<0,0,$E569*K569)+IF($F569<0,0,$F569*K569*'Premium Risk (Revised)'!S30)+IF($G569<0,0,$G569*K569*'Premium Risk (Revised)'!S30*'Premium Risk (Revised)'!T30)))","v":0},null,null,{"$f":"MAX(0,IF(N569=\"\",I569,IF($E569<0,0,$E569*N569)+IF($F569<0,0,$F569*N569*'Premium Risk (Revised)'!S30)+IF($G569<0,0,$G569*N569*'Premium Risk (Revised)'!S30*'Premium Risk (Revised)'!T30)))","v":0},null,"",{"$f":"MAX(0,IF(Q569=\"\",I569,IF($E569<0,0,$E569*Q569)+IF($F569<0,0,$F569*Q569*'Premium Risk (Revised)'!S30)+IF($G569<0,0,$G569*Q569*'Premium Risk (Revised)'!S30*'Premium Risk (Revised)'!T30)))","v":0}]
[null,"International Casualty Non-Motor Non-Proportional",null,{"$f":"'Premium Risk (Revised)'!D31","v":0},{"$f":"'Premium Risk (Revised)'!H31","v":0},{"$f":"'Premium Risk (Revised)'!I31","v":0},{"$f":"'Premium Risk (Revised)'!J31","v":0},{"$f":"'Premium Risk (Revised)'!K31","v":0.53551360019381999},{"$f":"IF($E570<0,0,$E570*'Premium Risk (Revised)'!$K31)+IF($F570<0,0,$F570*'Premium Risk (Revised)'!$L31)+IF($G570<0,0,$G570*'Premium Risk (Revised)'!$M31)","v":0},null,null,{"$f":"MAX(0,IF(K570=\"\",I570,IF($E570<0,0,$E570*K570)+IF($F570<0,0,$F570*K570*'Premium Risk (Revised)'!S31)+IF($G570<0,0,$G570*K570*'Premium Risk (Revised)'!S31*'Premium Risk (Revised)'!T31)))","v":0},null,null,{"$f":"MAX(0,IF(N570=\"\",I570,IF($E570<0,0,$E570*N570)+IF($F570<0,0,$F570*N570*'Premium Risk (Revised)'!S31)+IF($G570<0,0,$G570*N570*'Premium Risk (Revised)'!S31*'Premium Risk (Revised)'!T31)))","v":0},null,"",{"$f":"MAX(0,IF(Q570=\"\",I570,IF($E570<0,0,$E570*Q570)+IF($F570<0,0,$F570*Q570*'Premium Risk (Revised)'!S31)+IF($G570<0,0,$G570*Q570*'Premium Risk (Revised)'!S31*'Premium Risk (Revised)'!T31)))","v":0}]
[null,"Retro Property",null,{"$f":"'Premium Risk (Revised)'!D32","v":0},{"$f":"'Premium Risk (Revised)'!H32","v":0},{"$f":"'Premium Risk (Revised)'!I32","v":0},{"$f":"'Premium Risk (Revised)'!J32","v":0},{"$f":"'Premium Risk (Revised)'!K32","v":0.508030898436173},{"$f":"IF($E571<0,0,$E571*'Premium Risk (Revised)'!$K32)+IF($F571<0,0,$F571*'Premium Risk (Revised)'!$L32)+IF($G571<0,0,$G571*'Premium Risk (Revised)'!$M32)","v":0},null,null,{"$f":"MAX(0,IF(K571=\"\",I571,IF($E571<0,0,$E571*K571)+IF($F571<0,0,$F571*K571*'Premium Risk (Revised)'!S32)+IF($G571<0,0,$G571*K571*'Premium Risk (Revised)'!S32*'Premium Risk (Revised)'!T32)))","v":0},null,null,{"$f":"MAX(0,IF(N571=\"\",I571,IF($E571<0,0,$E571*N571)+IF($F571<0,0,$F571*N571*'Premium Risk (Revised)'!S32)+IF($G571<0,0,$G571*N571*'Premium Risk (Revised)'!S32*'Premium Risk (Revised)'!T32)))","v":0},null,"",{"$f":"MAX(0,IF(Q571=\"\",I571,IF($E571<0,0,$E571*Q571)+IF($F571<0,0,$F571*Q571*'Premium Risk (Revised)'!S32)+IF($G571<0,0,$G571*Q571*'Premium Risk (Revised)'!S32*'Premium Risk (Revised)'!T32)))","v":0}]
[null,"Structured / Finite Reinsurance",null,{"$f":"'Premium Risk (Revised)'!D33","v":0},{"$f":"'Premium Risk (Revised)'!H33","v":0},{"$f":"'Premium Risk (Revised)'!I33","v":0},{"$f":"'Premium Risk (Revised)'!J33","v":0},{"$f":"'Premium Risk (Revised)'!K33","v":0.27200000000000002},{"$f":"IF($E572<0,0,$E572*'Premium Risk (Revised)'!$K33)+IF($F572<0,0,$F572*'Premium Risk (Revised)'!$L33)+IF($G572<0,0,$G572*'Premium Risk (Revised)'!$M33)","v":0},null,null,{"$f":"MAX(0,IF(K572=\"\",I572,IF($E572<0,0,$E572*K572)+IF($F572<0,0,$F572*K572*'Premium Risk (Revised)'!S33)+IF($G572<0,0,$G572*K572*'Premium Risk (Revised)'!S33*'Premium Risk (Revised)'!T33)))","v":0},null,null,{"$f":"MAX(0,IF(N572=\"\",I572,IF($E572<0,0,$E572*N572)+IF($F572<0,0,$F572*N572*'Premium Risk (Revised)'!S33)+IF($G572<0,0,$G572*N572*'Premium Risk (Revised)'!S33*'Premium Risk (Revised)'!T33)))","v":0},null,"",{"$f":"MAX(0,IF(Q572=\"\",I572,IF($E572<0,0,$E572*Q572)+IF($F572<0,0,$F572*Q572*'Premium Risk (Revised)'!S33)+IF($G572<0,0,$G572*Q572*'Premium Risk (Revised)'!S33*'Premium Risk (Revised)'!T33)))","v":0}]
[null,"Health",null,{"$f":"'Premium Risk (Revised)'!D34","v":0},{"$f":"'Premium Risk (Revised)'!H34","v":0},{"$f":"'Premium Risk (Revised)'!I34","v":0},{"$f":"'Premium Risk (Revised)'!J34","v":0},{"$f":"'Premium Risk (Revised)'!K34","v":0.15},{"$f":"IF($E573<0,0,$E573*'Premium Risk (Revised)'!$K34)+IF($F573<0,0,$F573*'Premium Risk (Revised)'!$L34)+IF($G573<0,0,$G573*'Premium Risk (Revised)'!$M34)","v":0},null,null,{"$f":"MAX(0,IF(K573=\"\",I573,IF($E573<0,0,$E573*K573)+IF($F573<0,0,$F573*K573*'Premium Risk (Revised)'!S34)+IF($G573<0,0,$G573*K573*'Premium Risk (Revised)'!S34*'Premium Risk (Revised)'!T34)))","v":0},null,null,{"$f":"MAX(0,IF(N573=\"\",I573,IF($E573<0,0,$E573*N573)+IF($F573<0,0,$F573*N573*'Premium Risk (Revised)'!S34)+IF($G573<0,0,$G573*N573*'Premium Risk (Revised)'!S34*'Premium Risk (Revised)'!T34)))","v":0},null,"",{"$f":"MAX(0,IF(Q573=\"\",I573,IF($E573<0,0,$E573*Q573)+IF($F573<0,0,$F573*Q573*'Premium Risk (Revised)'!S34)+IF($G573<0,0,$G573*Q573*'Premium Risk (Revised)'!S34*'Premium Risk (Revised)'!T34)))","v":0}]
[]
[null,"(a)  TOTAL",null,{"$f":"SUM(D550:D573)","v":0},{"$f":"SUM(E550:E573)","v":0},{"$f":"SUM(F550:F573)","v":0},{"$f":"SUM(G550:G573)","v":0},null,{"$f":"SUM(I550:I574)","v":0},null,null,{"$f":"SUM(L550:L573)","v":0},null,null,{"$f":"SUM(O550:O573)","v":0},null,null,{"$f":"SUM(R550:R573)","v":0}]
[]
[null,"(b)  CORRELATION ADJUSTMENT"]
[]
[null,null,"(i)","Reduction in Capital Charge from Correlation Matrix",null,null,null,null,{"$f":"I575-I581","v":0},null,null,{"$f":"L575-L581","v":0},null,null,{"$f":"O575-O581","v":0},null,null,{"$f":"R575-R581","v":0}]
[]
[null,"(b)  CAPITAL CHARGE AFTER CORRELATION",null,null,null,null,null,{"$f":"'Premium Risk (Revised)'!K42","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(I550:I573),MMULT('Correlation Matrix (2024 YE)'!$C$18:$Z$41,I550:I573)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(L550:L573),MMULT('Correlation Matrix (2024 YE)'!$C$18:$Z$41,L550:L573)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(O550:O573),MMULT('Correlation Matrix (2024 YE)'!C18:Z41,O550:O573)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(R550:R573),MMULT('Correlation Matrix (2024 YE)'!C18:Z41,R550:R573)))","v":0}]
[]
[null,"(c)  CATASTROPHE PREMIUM ADJUSTMENT CALCULATION"]
[]
[null,null,"(i)","Average Annual Loss (AAL) Excluding Property Catastrophe",null,null,null,null,{"$f":"I657","v":0},null,null,{"$f":"+L657","v":0},null,null,{"$f":"+O657","v":0},null,null,{"$f":"+R657","v":0}]
[null,null,"(ii)","Industry Catastrophe Loss Ratio",null,null,null,null,{"$f":"+I659","v":0.4},null,null,{"$f":"+I586","v":0.4},null,null,{"$f":"+I586","v":0.4},null,null,{"$f":"+I586","v":0.4}]
[null,null,"(iii)","Avg Capital Factor  [ Total (3c) / (Total (1a) excl Prop CAT) ]",null,null,null,null,{"$f":"IF((E575-E550)=0,0,H581/(E575-E550))","v":0},null,null,{"$f":"IF((E575-E550)=0,0,H581/(E575-E550))","v":0},null,null,{"$f":"IF((E575-E550)=0,0,H581/(E575-E550))","v":0},null,null,{"$f":"IF((E575-E550)=0,0,H581/(E575-E550))","v":0}]
[]
[null,"(c)  CATASTROPHE PREMIUM ADJUSTMENT  [ (i) / (ii) x (iii) ]",null,null,null,null,null,null,{"$f":"I585/I586*I587","v":0},null,null,{"$f":"IF(L586=0,0,L585/L586*L587)","v":0},null,null,{"$f":"IF(O586=0,0,O585/O586*O587)","v":0},null,null,{"$f":"IF(R586=0,0,R585/R586*R587)","v":0}]
[]
[null,null,"(i)","Concentration Adjustment (up to 95%)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IX(b)'!H51/900*95%","v":0},null,null,{"$f":"'Schedule IX(b)'!H51/900*95%","v":0}]
[null,null,"(ii)","Related Business % (up to 5%)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IX(b)'!H55*5%","v":0},null,null,{"$f":"'Schedule IX(b)'!H55*5%","v":0}]
[null,null,"(iii)"," [ (i) + (ii) ]",null,null,null,null,null,null,null,null,null,null,{"$f":"O591+O592","v":0},null,null,{"$f":"R591+R592","v":0}]
[null,null,"(iv)","Maximum Adjustment",null,null,null,null,null,null,null,null,null,null,0.4,null,null,0.4]
[]
[null,"(c) CONCENTRATION ADJUSTMENT FACTOR (formula 2) [(iii) x (iv)]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O593*O594","v":0},null,null,{"$f":"R593*R594","v":0}]
[]
[null,"(d)  TOTAL PREMIUM RISK (AFTER CATASTROPHE PREMIUM ADJUSTMENT)   [ (b) - (c) ]",null,null,null,null,null,null,{"$f":"IF(I581-I589>=0,I581-I589,0)","v":0},null,null,{"$f":"IF(L581-L589>=0,L581-L589,0)","v":0},null,null,{"$f":"IF(O581-O589>=0,O581-O589,0)","v":0},null,null,{"$f":"IF(R581-R589>=0,R581-R589,0)","v":0}]
[]
[null,null,null,null,null,null,null,"STANDARD","STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,"TYPE OF ",null,null,null,null,"LIABILITY","CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"RESERVE RISK",null,null,null,null,"VALUE","FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,null,null,null,null,null,"(1) ","(2)","(1) x (2)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)",null,"(3)","(1) x (3)"]
[]
[null,"Property Catastrophe",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H40","v":0},{"$f":"'Reserve Risk (Revised)'!G11","v":0.46158858246802104},{"$f":"IF(G606<0,0,G606*H606)","v":0},null,null,{"$f":"MAX(0,IF(K606=\"\",H606*G606,G606*K606))","v":0},null,null,{"$f":"MAX(0,IF(N606=\"\",H606*G606,G606*N606))","v":0},null,{"$f":"+IF(AND(K606=\"\",N606=\"\"),\"\",K606*(1-$R$6)+N606*$R$6)","v":""},{"$f":"MAX(0,IF(Q606=\"\",H606*G606,G606*Q606))","v":0}]
[null,"Property",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H41","v":0},{"$f":"'Reserve Risk (Revised)'!G12","v":0.43844984238218698},{"$f":"IF(G607<0,0,G607*H607)","v":0},null,null,0,null,null,0,null,"",{"$f":"MAX(0,IF(Q607=\"\",H607*G607,G607*Q607))","v":0}]
[null,"Property Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H42","v":0},{"$f":"'Reserve Risk (Revised)'!G13","v":0.49735573879030043},0,null,null,0,null,null,0,null,"",0]
[null,"Personal Accident",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H43","v":0},{"$f":"'Reserve Risk (Revised)'!G14","v":0.29666070682155377},0,null,null,0,null,null,0,null,"",0]
[null,"Personal Accident Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H44","v":0},{"$f":"'Reserve Risk (Revised)'!G15","v":0.34876523067975901},0,null,null,0,null,null,0,null,"",0]
[null,"Aviation",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H45","v":0},{"$f":"'Reserve Risk (Revised)'!G16","v":0.45952604952349801},0,null,null,0,null,null,0,null,"",0]
[null,"Aviation Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H46","v":0},{"$f":"'Reserve Risk (Revised)'!G17","v":0.48255646377949879},0,null,null,0,null,null,0,null,"",0]
[null,"Credit / Surety",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H47","v":0},{"$f":"'Reserve Risk (Revised)'!G18","v":0.38368268064999406},0,null,null,0,null,null,0,null,"",0]
[null,"Credit / Surety Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H48","v":0},{"$f":"'Reserve Risk (Revised)'!G19","v":0.43464696624596888},0,null,null,0,null,null,0,null,"",0]
[null,"Energy Offshore / Marine",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H49","v":0},{"$f":"'Reserve Risk (Revised)'!G20","v":0.39543823911176518},0,null,null,0,null,null,0,null,"",0]
[null,"Energy Offshore / Marine Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H50","v":0},{"$f":"'Reserve Risk (Revised)'!G21","v":0.4394578357755653},0,null,null,0,null,null,0,null,"",0]
[null,"US Casualty",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H51","v":0},{"$f":"'Reserve Risk (Revised)'!G22","v":0.43018098459069698},0,null,null,0,null,null,0,null,"",0]
[null,"US Casualty Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H52","v":0},{"$f":"'Reserve Risk (Revised)'!G23","v":0.48842309052279492},0,null,null,0,null,null,0,null,"",0]
[null,"US Professional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H53","v":0},{"$f":"'Reserve Risk (Revised)'!G24","v":0.46275283271069756},0,null,null,0,null,null,0,null,"",0]
[null,"US Professional Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H54","v":0},{"$f":"'Reserve Risk (Revised)'!G25","v":0.51484129765284659},0,null,null,0,null,null,0,null,"",0]
[null,"US Specialty",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H55","v":0},{"$f":"'Reserve Risk (Revised)'!G26","v":0.46506790223690625},0,null,null,0,null,null,0,null,"",0]
[null,"US Specialty Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H56","v":0},{"$f":"'Reserve Risk (Revised)'!G27","v":0.48276028402747928},0,null,null,0,null,null,0,null,"",0]
[null,"International Motor",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H57","v":0},{"$f":"'Reserve Risk (Revised)'!G28","v":0.37080464615634018},0,null,null,0,null,null,0,null,"",0]
[null,"International Motor Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H58","v":0},{"$f":"'Reserve Risk (Revised)'!G29","v":0.43541657269369022},0,null,null,0,null,null,0,null,"",0]
[null,"International Casualty Non-Motor",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H59","v":0},{"$f":"'Reserve Risk (Revised)'!G30","v":0.4365238613251069},0,null,null,0,null,null,0,null,"",0]
[null,"International Casualty Non-Motor Non-Proportional",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H60","v":0},{"$f":"'Reserve Risk (Revised)'!G31","v":0.49410327959272171},0,null,null,0,null,null,0,null,"",0]
[null,"Retro Property",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H61","v":0},{"$f":"'Reserve Risk (Revised)'!G32","v":0.47845206530716233},0,null,null,0,null,null,0,null,"",0]
[null,"Structured / Finite Reinsurance",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H62","v":0},{"$f":"'Reserve Risk (Revised)'!G33","v":0.24099999999999999},0,null,null,0,null,null,0,null,"",0]
[null,"Health",null,null,null,null,{"$f":"'Geographic Div. (Revised)'!H63","v":0},{"$f":"'Reserve Risk (Revised)'!G34","v":0.125},0,null,null,0,null,null,0,null,"",0]
[]
[null,"(a)  TOTAL",null,null,null,null,{"$f":"SUM(G606:G629)","v":0},null,{"$f":"SUM(I606:I630)","v":0},null,null,{"$f":"SUM(L606:L630)","v":0},null,null,{"$f":"SUM(O606:O630)","v":0},null,null,{"$f":"SUM(R606:R630)","v":0}]
[]
[null,"(b)  CORRELATION ADJUSTMENT"]
[]
[null,null,"(i)","Reduction in Capital Charge from Correlation Matrix",null,null,null,null,{"$f":"I631-I637","v":0},null,null,{"$f":"L631-L637","v":0},null,null,{"$f":"O631-O637","v":0},null,null,{"$f":"R631-R637","v":0}]
[]
[null,"(b)  RESERVE RISK AFTER CORRELATION ADJUSTMENT",null,null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(I606:I629),MMULT('Correlation Matrix (2024 YE)'!$C$46:$Z$69,I606:I629)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(L606:L629),MMULT('Correlation Matrix (2024 YE)'!$C$46:$Z$69,L606:L629)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(O606:O629),MMULT('Correlation Matrix (2024 YE)'!C46:Z69,O606:O629)))","v":0},null,null,{"$f":"SQRT(MMULT(TRANSPOSE(R606:R629),MMULT('Correlation Matrix (2024 YE)'!C46:Z69,R606:R629)))","v":0}]
[]
[null,"(b)(i) CONCENTRATION ADJUSTMENT FACTOR (formula 1) [(iv) + (v)]"]
[]
[null,null,"(i)","Concentration Adjustment (up to 95%)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IX(b)'!H51/900*95%","v":0},null,null,{"$f":"'Schedule IX(b)'!H51/900*95%","v":0}]
[null,null,"(ii)","Related Business % (up to 5%)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Schedule IX(b)'!H55*5%","v":0},null,null,{"$f":"'Schedule IX(b)'!H55*5%","v":0}]
[null,null,"(iii)"," [ (i) + (ii) ]",null,null,null,null,null,null,null,null,null,null,{"$f":"O641+O642","v":0},null,null,{"$f":"R641+R642","v":0}]
[null,null,"(iv)","Maximum Adjustment",null,null,null,null,null,null,null,null,null,null,0.4,null,null,0.4]
[]
[null,"(b)(ii) CONCENTRATION ADJUSTMENT FACTOR (formula 2) [(iii) x (iv)]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O643*O644","v":0},null,null,{"$f":"R643*R644","v":0}]
[]
[null,"(b)  CAPITAL CHARGE AFTER CORRELATION",null,null,null,null,null,null,{"$f":"IF(I637>=0,I637,0)","v":0},null,null,{"$f":"IF(L637>=0,L637,0)","v":0},null,null,{"$f":"IF(O637>=0,O637,0)","v":0},null,null,{"$f":"IF(R637>=0,R637,0)","v":0}]
[]
[null,"TYPE OF "]
[null,"CATASTROPHE RISK",null,"STATEMENT SOURCE"]
[]
[null,"(a)  Gross Probable Maximum Loss",null,"Schedule V, Line (g)",null,null,null,null,{"$f":"'Schedule V'!F18","v":0},null,null,{"$f":"+I653","v":0},null,null,{"$f":"+I653","v":0},null,null,{"$f":"+I653","v":0}]
[]
[null,"(b)  Net Probable Maximum Loss",null,"Schedule V, Line (h)",null,null,null,null,{"$f":"'Schedule V'!F20","v":0},null,null,{"$f":"+I655","v":0},null,null,{"$f":"+I655","v":0},null,null,{"$f":"+I655","v":0}]
[]
[null,"(c)  Average Annual Loss (AAL) Excluding Property Catastrophe",null,"Schedule V, Line (i)",null,null,null,null,{"$f":"'Schedule V'!F22","v":0},null,null,{"$f":"+I657","v":0},null,null,{"$f":"+I657","v":0},null,null,{"$f":"+I657","v":0}]
[]
[null,"(d)  Industry Catastrophe Loss Ratio",null,null,null,null,null,null,{"$f":"'Catastrophe Risk (Revised)'!E12","v":0.4},null,null,0.4,null,null,0.4,null,null,{"$f":"+IF(AND(L659=\"\",O659=\"\"),\"\",L659*(1-$R$6)+O659*$R$6)","v":0.4}]
[]
[null,"(e)  Property Catastrophe Premium",null,"Schedule IVD, Column C, Line (1)",null,null,null,null,{"$f":"IF('Schedule IVD (EBS)'!G9=0,'Schedule IVD (EBS)'!E9,'Schedule IVD (EBS)'!G9)","v":0},null,null,{"$f":"+I661","v":0},null,null,{"$f":"+I661","v":0},null,null,{"$f":"+I661","v":0}]
[]
[null,"(f)  Total Catastrophe Premium  [ (c) / (d) + (e) ]",null,null,null,null,null,null,{"$f":"I657/I659+IF(I661>0,I661,0)","v":0},null,null,{"$f":"IF(L659=\"\",IF(I659=0,0,L657/I659+IF(L661>0,L661,0)),IF(L659=0,0,L657/L659+IF(L661>0,L661,0)))","v":0},null,null,{"$f":"IF(O659=\"\",IF(I659=0,0,O657/I659+IF(O661>0,O661,0)),IF(O659=0,0,O657/O659+IF(O661>0,O661,0)))","v":0},null,null,{"$f":"IF(R659=\"\",IF(I659=0,0,R657/I659+IF(R661>0,R661,0)),IF(R659=0,0,R657/R659+IF(R661>0,R661,0)))","v":0}]
[]
[null,"(g)  Credit Risk Capital Factor",null,null,null,null,null,null,{"$f":"'Catastrophe Risk (Revised)'!E18","v":0.1},null,null,0.1,null,null,0.1,null,null,{"$f":"+IF(AND(L665=\"\",O665=\"\"),\"\",L665*(1-$R$6)+O665*$R$6)","v":0.1}]
[]
[null,"(h) Arrangements with Respect to Property Catastrophe Recoverables",null,null,null,null,null,null,{"$f":"'Schedule V'!F31","v":0},null,null,{"$f":"I667","v":0},null,null,{"$f":"I667","v":0},null,null,{"$f":"I667","v":0}]
[]
[null,"(i)  Credit Risk Charge  [ ((a) - (b) - (h) x .98 (g) ]",null,null,null,null,null,null,{"$f":"MAX(0,((I653-I655)-(I667*98%))*I665)","v":0},null,null,{"$f":"MAX(0,((L653-L655)-(L667*98%))*L665)","v":0},null,null,{"$f":"MAX(0,((O653-O655)-(O667*98%))*O665)","v":0},null,null,{"$f":"MAX(0,((R653-R655)-(R667*98%))*R665)","v":0}]
[]
[null,"(j)  REQUIRED CAPITAL FOR CATASTROPHE RISK  [ (b) - (f) + (i) ]",null,null,null,null,null,null,{"$f":"(IF((I655-I663)>=0,I655-I663+I669,I669))","v":0},null,null,{"$f":"(IF((L655-L663)>=0,L655-L663+L669,L669))","v":0},null,null,{"$f":"(IF((O655-O663)>=0,O655-O663+O669,O669))","v":0},null,null,{"$f":"(IF((R655-R663)>=0,R655-R663+R669,R669))","v":0}]
[]
[null,"TYPE OF "]
[null,"CATASTROPHE RISK Part II",null,"STATEMENT SOURCE"]
[]
[null,{"$f":"'Man-Made Catastrophe Risk'!B7","v":"1. Terrorist Attack Catastrophe Risk Scenario"}]
[null,"$0M and $200M Losses - Non-Life Property",null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D12","v":0},null,null,{"$f":"I677","v":0},null,null,{"$f":"I677","v":0},null,null,{"$f":"+IF(AND(L677=\"\",O677=\"\"),\"\",L677*(1-$R$6)+O677*$R$6)","v":0}]
[null,"$0M and $200M Losses - Non-Life Other",null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D13","v":0},null,null,{"$f":"I678","v":0},null,null,0,null,null,0]
[null,"$200M and $400M Losses - Non-Life Property",null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D14","v":0},null,null,0,null,null,0,null,null,0]
[null,"$200M and $400M Losses - Non-Life Other",null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D15","v":0},null,null,0,null,null,0,null,null,0]
[null,"$400M and $500M Losses - Non-Life Property",null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D16","v":0},null,null,0,null,null,0,null,null,0]
[null,"$400M and $500M Losses - Non-Life Other",null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D17","v":0},null,null,0,null,null,0,null,null,0]
[null,"Total Terrorist Attack Catastrophe Risk Scenario",null,null,null,null,null,null,{"$f":"SUM(I677:I682)","v":0},null,null,{"$f":"SUM(L677:L682)","v":0},null,null,{"$f":"SUM(O677:O682)","v":0},null,null,{"$f":"SUM(R677:R682)","v":0}]
[]
[null,{"$f":"'Man-Made Catastrophe Risk'!B21","v":"2. Credit and Surety Catastrophe Risk Scenario"}]
[null,{"$f":"'Man-Made Catastrophe Risk'!B27","v":"Mortgage insurance"},null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D27","v":0},null,null,{"$f":"I686","v":0},null,null,{"$f":"I686","v":0},null,null,{"$f":"+IF(AND(L686=\"\",O686=\"\"),\"\",L686*(1-$R$6)+O686*$R$6)","v":0}]
[null,{"$f":"'Man-Made Catastrophe Risk'!B28","v":"Trade credit"},null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D28","v":0},null,null,0,null,null,{"$f":"I687","v":0},null,null,{"$f":"+IF(AND(L687=\"\",O687=\"\"),\"\",L687*(1-$R$6)+O687*$R$6)","v":0}]
[null,{"$f":"'Man-Made Catastrophe Risk'!B29","v":"Surety"},null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D29","v":0},null,null,0,null,null,{"$f":"I688","v":0},null,null,{"$f":"+IF(AND(L688=\"\",O688=\"\"),\"\",L688*(1-$R$6)+O688*$R$6)","v":0}]
[null,{"$f":"'Man-Made Catastrophe Risk'!B30","v":"Other"},null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D30","v":0},null,null,0,null,null,{"$f":"I689","v":0},null,null,{"$f":"+IF(AND(L689=\"\",O689=\"\"),\"\",L689*(1-$R$6)+O689*$R$6)","v":0}]
[null,"Total Credit and Surety Catastrophe Risk Scenario",null,null,null,null,null,null,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(I686:I688),MMULT('Man-Made Catastrophe Risk'!$C$33:$E$35,I686:I688))),0)","v":0},null,null,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(L686:L688),MMULT('Man-Made Catastrophe Risk'!$C$33:$E$35,L686:L688))),0)","v":0},null,null,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(O686:O688),MMULT('Man-Made Catastrophe Risk'!$C$33:$E$35,O686:O688))),0)","v":0},null,null,{"$f":"IFERROR(SQRT(MMULT(TRANSPOSE(R686:R688),MMULT('Man-Made Catastrophe Risk'!$C$33:$E$35,R686:R688))),0)","v":0}]
[]
[null,{"$f":"'Man-Made Catastrophe Risk'!B41","v":"3. Marine Catastrophe Risk Scenario"}]
[null,{"$f":"'Man-Made Catastrophe Risk'!B45","v":"Vessel collision"},null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D45","v":0},null,null,{"$f":"I693","v":0},null,null,{"$f":"I693","v":0},null,null,{"$f":"+IF(AND(L693=\"\",O693=\"\"),\"\",L693*(1-$R$6)+O693*$R$6)","v":0}]
[null,{"$f":"'Man-Made Catastrophe Risk'!B46","v":"Platform explosion"},null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D46","v":0},null,null,0,null,null,{"$f":"I694","v":0},null,null,{"$f":"+IF(AND(L694=\"\",O694=\"\"),\"\",L694*(1-$R$6)+O694*$R$6)","v":0}]
[null,"Total Marine Catastrophe Risk Scenario",null,null,null,null,null,null,{"$f":"SQRT(I693^2+I694^2)","v":0},null,null,{"$f":"SQRT(L693^2+L694^2)","v":0},null,null,{"$f":"SQRT(O693^2+O694^2)","v":0},null,null,{"$f":"SQRT(R693^2+R694^2)","v":0}]
[]
[null,{"$f":"'Man-Made Catastrophe Risk'!B48","v":"4. Aviation Catastrophe Risk Scenario"}]
[null,{"$f":"'Man-Made Catastrophe Risk'!B51","v":"Aviation total"},null,"Man-Made Catastrope Risk",null,null,null,null,{"$f":"'Man-Made Catastrophe Risk'!D51","v":0},null,null,{"$f":"I698","v":0},null,null,{"$f":"I698","v":0},null,null,{"$f":"+IF(AND(L698=\"\",O698=\"\"),\"\",L698*(1-$R$6)+O698*$R$6)","v":0}]
[]
[null,"CATASTROPHE RISK Part II",null,null,null,null,null,null,{"$f":"SQRT(I683^2+I690^2+I695^2+I698^2)","v":0},null,null,{"$f":"SQRT(L683^2+L690^2+L695^2+L698^2)","v":0},null,null,{"$f":"SQRT(O683^2+O690^2+O695^2+O698^2)","v":0},null,null,{"$f":"SQRT(R683^2+R690^2+R695^2+R698^2)","v":0}]
[]
[null,null,null,null,null,null,null,null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,"Net Amount of Risk",null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"Mortality","Statement Source",null,null,null,"Adjustable","Non-Adjust","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Mortality","Sch VII EBS, Line 1, Column (9) and Sch VII EBS, Line 1, Column (10)",null,null,null,{"$f":"'Schedule VII (EBS)'!H10","v":0},{"$f":"'Schedule VII (EBS)'!I10","v":0},{"$f":"(IF(G706>1000000,1.985*1000000,1.985*G706)/1000)+(IF(G706<1000000,0,IF(G706>5000000,0.9*4000000,0.9*(G706-1000000)))/1000)+(IF(G706<5000000,0,IF(G706>10000000,0.72*5000000,0.72*(G706-5000000)))/1000)+(IF(G706<10000000,0,IF(G706>50000000,0.645*40000000,0.645*(G706-10000000)))/1000)+(IF(G706<50000000,0,0.565*(G706-50000000))/1000)+(IF(H706>1000000,3.97*1000000,3.97*H706)/1000)+(IF(H706<1000000,0,IF(H706>5000000,1.8*4000000,1.8*(H706-1000000)))/1000)+(IF(H706<5000000,0,IF(H706>10000000,1.44*5000000,1.44*(H706-5000000)))/1000)+(IF(H706<10000000,0,IF(H706>50000000,1.29*40000000,1.29*(H706-10000000)))/1000)+(IF(H706<50000000,0,1.13*(H706-50000000))/1000)","v":0},null,null,{"$f":"IF(K706=\"\",I706,(G706+H706)*K706)","v":0},null,null,{"$f":"IF(N706=\"\",I706,(G706+H706)*N706)","v":0},null,{"$f":"+IF(AND(K706=\"\",N706=\"\"),\"\",K706*(1-$R$6)+N706*$R$6)","v":""},{"$f":"IF(Q706=\"\",I706,(G706+H706)*Q706)","v":0}]
[]
[null,null,null,null,null,null,null,null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,"Net Annual Premium",null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,"Morbidity","Statement Source",null,null,null,"<2 years",">2 years","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Critical Illness","Sch VII EBS, Line 2, Column (9) and Sch VII EBS, Line 2, Column (10)",null,null,null,{"$f":"'Schedule VII (EBS)'!H11","v":0},{"$f":"'Schedule VII (EBS)'!I11","v":0},{"$f":"(IF(G712>1000000,5.955*1000000,5.955*G712)/1000)+(IF(G712<1000000,0,IF(G712>5000000,2.7*4000000,2.7*(G712-1000000)))/1000)+(IF(G712<5000000,0,IF(G712>10000000,2.16*5000000,2.16*(G712-5000000)))/1000)+(IF(G712<10000000,0,IF(G712>50000000,1.935*40000000,1.935*(G712-10000000)))/1000)+(IF(G712<50000000,0,1.695*(G712-50000000))/1000)+(IF(H712>1000000,11.91*1000000,11.91*H712)/1000)+(IF(H712<1000000,0,IF(H712>5000000,5.4*4000000,5.4*(H712-1000000)))/1000)+(IF(H712<5000000,0,IF(H712>10000000,4.32*5000000,4.32*(H712-5000000)))/1000)+(IF(H712<10000000,0,IF(H712>50000000,3.87*40000000,3.87*(H712-10000000)))/1000)+(IF(H712<50000000,0,3.39*(H712-50000000))/1000)","v":0},null,null,{"$f":"IF(K712=\"\",I712,(G712+H712)*K712)","v":0},null,null,{"$f":"IF(N712=\"\",I712,(G712+H712)*N712)","v":0},null,{"$f":"+IF(AND(K712=\"\",N712=\"\"),\"\",K712*(1-$R$6)+N712*$R$6)","v":""},{"$f":"IF(Q712=\"\",I712,(G712+H712)*Q712)","v":0}]
[]
[null,"Dis Inc:Claims in Pymnt (1)","Schedule VII EBS, Line 9, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F38","v":0},null,{"$f":"G714*7%","v":0},null,null,{"$f":"IF(K714=\"\",I714,G714*K714)","v":0},null,null,{"$f":"IF(N714=\"\",I714,G714*N714)","v":0},null,{"$f":"+IF(AND(K714=\"\",N714=\"\"),\"\",K714*(1-$R$6)+N714*$R$6)","v":""},{"$f":"IF(Q714=\"\",I714,G714*Q714)","v":0}]
[null,"Dis Inc:Claims in Pymnt (2)","Schedule VII EBS, Line 10, Column (7)",null,null,null,{"$f":"'Schedule VII (EBS)'!F39","v":0},null,{"$f":"G715*10%","v":0},null,null,{"$f":"IF(K715=\"\",I715,G715*K715)","v":0},null,null,{"$f":"IF(N715=\"\",I715,G715*N715)","v":0},null,{"$f":"+IF(AND(K715=\"\",N715=\"\"),\"\",K715*(1-$R$6)+N715*$R$6)","v":""},{"$f":"IF(Q715=\"\",I715,G715*Q715)","v":0}]
[]
[null,"Other Accident & Sickness","Schedule VII EBS, Line 8, Column (11)",null,null,null,{"$f":"'Schedule VII (EBS)'!J37","v":0},null,{"$f":"G717*12%","v":0},null,null,{"$f":"IF(K717=\"\",I717,G717*K717)","v":0},null,null,{"$f":"IF(N717=\"\",I717,G717*N717)","v":0},null,{"$f":"+IF(AND(K717=\"\",N717=\"\"),\"\",K717*(1-$R$6)+N717*$R$6)","v":""},{"$f":"IF(Q717=\"\",I717,G717*Q717)","v":0}]
[]
[null,"Disability Income: Active Lives"]
[null,"< = 1 Year","Sch VII EBS, Line 7(a), Column (9) and Sch VII EBS, Line 7(a), Column (10)",null,null,null,{"$f":"'Schedule VII (EBS)'!H33","v":0},{"$f":"'Schedule VII (EBS)'!I33","v":0},{"$f":"G720*9%+H720*12%","v":0},null,null,{"$f":"IF(K720=\"\",I720,(G720+H720)*K720)","v":0},null,null,{"$f":"IF(N720=\"\",I720,(G720+H720)*N720)","v":0},null,{"$f":"+IF(AND(K720=\"\",N720=\"\"),\"\",K720*(1-$R$6)+N720*$R$6)","v":""},{"$f":"IF(Q720=\"\",I720,(G720+H720)*Q720)","v":0}]
[null,"1 - 5 years","Sch VII EBS, Line 7(b), Column (9) and Sch VII EBS, Line 7(b), Column (10)",null,null,null,{"$f":"'Schedule VII (EBS)'!H34","v":0},{"$f":"'Schedule VII (EBS)'!I34","v":0},{"$f":"G721*15%+H721*20%","v":0},null,null,{"$f":"IF(K721=\"\",I721,(G721+H721)*K721)","v":0},null,null,{"$f":"IF(N721=\"\",I721,(G721+H721)*N721)","v":0},null,{"$f":"+IF(AND(K721=\"\",N721=\"\"),\"\",K721*(1-$R$6)+N721*$R$6)","v":""},{"$f":"IF(Q721=\"\",I721,(G721+H721)*Q721)","v":0}]
[null,"> 5 years","Sch VII EBS, Line 7(c), Column (9) and Sch VII EBS, Line 7(c), Column (10)",null,null,null,{"$f":"'Schedule VII (EBS)'!H35","v":0},{"$f":"'Schedule VII (EBS)'!I35","v":0},{"$f":"G722*22.5%+H722*30%","v":0},null,null,{"$f":"IF(K722=\"\",I722,(G722+H722)*K722)","v":0},null,null,{"$f":"IF(N722=\"\",I722,(G722+H722)*N722)","v":0},null,{"$f":"+IF(AND(K722=\"\",N722=\"\"),\"\",K722*(1-$R$6)+N722*$R$6)","v":""},{"$f":"IF(Q722=\"\",I722,(G722+H722)*Q722)","v":0}]
[]
[null,null,"Bermuda EBS Best Estimate Provision on Schedule VII",null,null,null,null,null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,null,null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,null,null,null,null,null,null,null,"CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Longevity Risk (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,"(a) 0 - 55","Schedule VII EBS, Line 3(a), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F14","v":0},{"$f":"'LT Insurance Risk'!L26","v":0.02},{"$f":"G729*H729","v":0},null,null,{"$f":"IF(K729=0,I729,K729*G729)","v":0},null,null,{"$f":"IF(N729=\"\",I729,G729*N729)","v":0},null,{"$f":"+IF(AND(K729=\"\",N729=\"\"),\"\",K729*(1-$R$6)+N729*$R$6)","v":""},{"$f":"IF(Q729=\"\",I729,G729*Q729)","v":0}]
[null,"(b) 56 - 65","Schedule VII EBS, Line 3(b), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F15","v":0},{"$f":"'LT Insurance Risk'!L27","v":0.03},{"$f":"G730*H730","v":0},null,null,{"$f":"IF(K730=0,I730,K730*G730)","v":0},null,null,{"$f":"IF(N730=\"\",I730,G730*N730)","v":0},null,{"$f":"+IF(AND(K730=\"\",N730=\"\"),\"\",K730*(1-$R$6)+N730*$R$6)","v":""},{"$f":"IF(Q730=\"\",I730,G730*Q730)","v":0}]
[null,"(c) 66 - 70","Schedule VII EBS, Line 3(c), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F16","v":0},{"$f":"'LT Insurance Risk'!L28","v":0.04},0,null,null,0,null,null,0,null,{"$f":"+IF(AND(K731=\"\",N731=\"\"),\"\",K731*(1-$R$6)+N731*$R$6)","v":""},0]
[null,"(d) 71 - 80","Schedule VII EBS, Line 3(d), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F17","v":0},{"$f":"'LT Insurance Risk'!L29","v":0.05},0,null,null,0,null,null,0,null,{"$f":"+IF(AND(K732=\"\",N732=\"\"),\"\",K732*(1-$R$6)+N732*$R$6)","v":""},0]
[null,"(e) 81+","Schedule VII EBS, Line 3(e), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F18","v":0},{"$f":"'LT Insurance Risk'!L30","v":0.06},0,null,null,0,null,null,0,null,{"$f":"+IF(AND(K733=\"\",N733=\"\"),\"\",K733*(1-$R$6)+N733*$R$6)","v":""},0]
[]
[null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,"(a) 0 - 55","Schedule VII EBS, Line 4(a), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F22","v":0},{"$f":"'LT Insurance Risk'!L33","v":0.02},{"$f":"G736*H736","v":0},null,null,{"$f":"IF(K736=0,I736,K736*G736)","v":0},null,null,{"$f":"IF(N736=\"\",I736,G736*N736)","v":0},null,{"$f":"+IF(AND(K736=\"\",N736=\"\"),\"\",K736*(1-$R$6)+N736*$R$6)","v":""},{"$f":"IF(Q736=\"\",I736,G736*Q736)","v":0}]
[null,"(b) 56 - 60","Schedule VII EBS, Line 4(b), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F23","v":0},{"$f":"'LT Insurance Risk'!L34","v":0.03},0,null,null,0,null,null,0,null,"",0]
[null,"(c) 61 - 65","Schedule VII EBS, Line 4(c), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F24","v":0},{"$f":"'LT Insurance Risk'!L35","v":0.04},0,null,null,0,null,null,0,null,"",0]
[null,"(d) 66 - 70","Schedule VII EBS, Line 4(d), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F25","v":0},{"$f":"'LT Insurance Risk'!L36","v":0.05},0,null,null,0,null,null,0,null,"",0]
[null,"(e) 71 - 75","Schedule VII EBS, Line 4(e), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F26","v":0},{"$f":"'LT Insurance Risk'!L37","v":0.06},0,null,null,0,null,null,0,null,"",0]
[null,"(f) 76+","Schedule VII EBS, Line 4(f), Column (7)",null,null,null,{"$f":"+'Schedule VII (EBS)'!F27","v":0},{"$f":"'LT Insurance Risk'!L38","v":7.0000000000000007E-2},0,null,null,0,null,null,0,null,"",0]
[]
[null," - Part (A) Removes any Longevity Swap Capital Requirement that has been included in the Standard Longevity Capital Requirement",null,null,null,null,null,null,null,null,"ACTUAL",null,null,"ACTUAL",null,null,"ACTUAL"]
[null,null,"BSCR ADJUSTED RESERVE for Regular Longevity Risk Business only (excluding Longevity Swaps)",null,null,null,null,"CAPITAL","CAPITAL",null,"CAPITAL",null,null,"CAPITAL",null,null,"CAPITAL"]
[null,"Longevity Capital Adj",null,null,null,null,null,"FACTOR","FROM ABOVE",null,"REQUIRED","ADJUSTMENT",null,"REQUIRED","ADJUSTMENT",null,"REQUIRED","ADJUSTMENT"]
[]
[null,"Longevity Risk (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,"(a) 0 - 55",null,null,null,null,null,{"$f":"IF(K729=\"\",'LT Insurance Risk'!L26,K729)","v":0.02},{"$f":"L729","v":0},null,{"$f":"IF(G748=\"\",0,H748*G748)","v":0},{"$f":"IF(G748=\"\",0,K748-I748)","v":0},null,{"$f":"IF(G748=\"\",0,IF(N729=\"\",'LT Insurance Risk'!$L$26,N729)*G748)","v":0},{"$f":"IF(G748=\"\",L748,N748-O729)","v":0},null,{"$f":"IF(G748=\"\",0,IF(Q729=\"\",'LT Insurance Risk'!$L271,Q729)*G748)","v":0},{"$f":"IF(G748=\"\",L748,Q748-R729)","v":0}]
[null,"(b) 56 - 65",null,null,null,null,null,{"$f":"IF(K730=\"\",'LT Insurance Risk'!L27,K730)","v":0.03},{"$f":"L730","v":0},null,{"$f":"IF(G749=\"\",0,H749*G749)","v":0},{"$f":"IF(G749=\"\",0,K749-I749)","v":0},null,{"$f":"IF(G749=\"\",0,IF(N730=\"\",'LT Insurance Risk'!$L$27,N730)*G749)","v":0},{"$f":"IF(G749=\"\",L749,N749-O730)","v":0},null,{"$f":"IF(G749=\"\",0,IF(Q730=\"\",'LT Insurance Risk'!$L272,Q730)*G749)","v":0},{"$f":"IF(G749=\"\",L749,Q749-R730)","v":0}]
[null,"(c) 66 - 70",null,null,null,null,null,{"$f":"IF(K731=\"\",'LT Insurance Risk'!L28,K731)","v":0.04},0,null,0,0,null,{"$f":"IF(G750=\"\",0,IF(N731=\"\",'LT Insurance Risk'!$L$28,N731)*G750)","v":0},0,null,{"$f":"IF(G750=\"\",0,IF(Q731=\"\",'LT Insurance Risk'!$L273,Q731)*G750)","v":0},0]
[null,"(d) 71 - 80",null,null,null,null,null,{"$f":"IF(K732=\"\",'LT Insurance Risk'!L29,K732)","v":0.05},0,null,0,0,null,{"$f":"IF(G751=\"\",0,IF(N732=\"\",'LT Insurance Risk'!$L$29,N732)*G751)","v":0},0,null,{"$f":"IF(G751=\"\",0,IF(Q732=\"\",'LT Insurance Risk'!$L274,Q732)*G751)","v":0},0]
[null,"(e) 81+",null,null,null,null,null,{"$f":"IF(K733=\"\",'LT Insurance Risk'!L30,K733)","v":0.06},0,null,0,0,null,{"$f":"IF(G752=\"\",0,IF(N733=\"\",'LT Insurance Risk'!$L$30,N733)*G752)","v":0},0,null,{"$f":"IF(G752=\"\",0,IF(Q733=\"\",'LT Insurance Risk'!$L275,Q733)*G752)","v":0},0]
[]
[null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,"(a) 0 - 55",null,null,null,null,null,{"$f":"IF(K736=\"\",'LT Insurance Risk'!L33,K736)","v":0.02},0,null,{"$f":"IF(G755=\"\",0,H755*G755)","v":0},0,null,{"$f":"IF(G755=\"\",0,IF(N736=\"\",'LT Insurance Risk'!$L$33,N736)*G755)","v":0},{"$f":"IF(G755=\"\",L755,N755-O736)","v":0},null,{"$f":"IF(G755=\"\",0,IF(Q736=\"\",'LT Insurance Risk'!$L278,Q736)*G755)","v":0},{"$f":"IF(G755=\"\",L755,Q755-R736)","v":0}]
[null,"(b) 56 - 60",null,null,null,null,null,{"$f":"IF(K737=\"\",'LT Insurance Risk'!L34,K737)","v":0.03},0,null,0,0,null,{"$f":"IF(G756=\"\",0,IF(N737=\"\",'LT Insurance Risk'!$L$34,N737)*G756)","v":0},0,null,{"$f":"IF(G756=\"\",0,IF(Q737=\"\",'LT Insurance Risk'!$L279,Q737)*G756)","v":0},0]
[null,"(c) 61 - 65",null,null,null,null,null,{"$f":"IF(K738=\"\",'LT Insurance Risk'!L35,K738)","v":0.04},0,null,0,0,null,{"$f":"IF(G757=\"\",0,IF(N738=\"\",'LT Insurance Risk'!$L$35,N738)*G757)","v":0},0,null,{"$f":"IF(G757=\"\",0,IF(Q738=\"\",'LT Insurance Risk'!$L280,Q738)*G757)","v":0},0]
[null,"(d) 66 - 70",null,null,null,null,null,{"$f":"IF(K739=\"\",'LT Insurance Risk'!L36,K739)","v":0.05},0,null,0,0,null,{"$f":"IF(G758=\"\",0,IF(N739=\"\",'LT Insurance Risk'!$L$36,N739)*G758)","v":0},0,null,{"$f":"IF(G758=\"\",0,IF(Q739=\"\",'LT Insurance Risk'!$L281,Q739)*G758)","v":0},0]
[null,"(e) 71 - 75",null,null,null,null,null,{"$f":"IF(K740=\"\",'LT Insurance Risk'!L37,K740)","v":0.06},0,null,0,0,null,{"$f":"IF(G759=\"\",0,IF(N740=\"\",'LT Insurance Risk'!$L$37,N740)*G759)","v":0},0,null,{"$f":"IF(G759=\"\",0,IF(Q740=\"\",'LT Insurance Risk'!$L282,Q740)*G759)","v":0},0]
[null,"(f) 76+",null,null,null,null,null,{"$f":"IF(K741=\"\",'LT Insurance Risk'!L38,K741)","v":7.0000000000000007E-2},{"$f":"L741","v":0},null,0,0,null,{"$f":"IF(G760=\"\",0,IF(N741=\"\",'LT Insurance Risk'!$L$38,N741)*G760)","v":0},0,null,{"$f":"IF(G760=\"\",0,IF(Q741=\"\",'LT Insurance Risk'!$L283,Q741)*G760)","v":0},0]
[]
[null," - Part (B) Determines Appropriate Capital Requirment to include for Longevity Swaps"]
[null,null,"Bermuda EBS Best Estimate Provision for the Floating Leg of Longevity Swap",null,null,null,null,null,null,null,"CAPITAL",null,null,"CAPITAL",null,null,"CAPITAL"]
[null,"Longevity Capital Adj",null,null,null,null,null,null,null,null,"FACTOR","ADJUSTMENT",null,"FACTOR","ADJUSTMENT",null,"FACTOR","ADJUSTMENT"]
[]
[null,"Longevity Risk (immediate pay-out annuities, contingent annuities, pension pay-outs)"]
[null,"(a) 0 - 55",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L26","v":0.02},{"$f":"IF(G767=\"\",0,K767*G767)","v":0},null,{"$f":"'LT Insurance Risk'!$L$26","v":0.02},{"$f":"IF(N767=\"\",L767,N767*G767)","v":0},null,{"$f":"+IF(AND(K767=\"\",N767=\"\"),\"\",K767*(1-$R$6)+N767*$R$6)","v":0.02},{"$f":"IF(Q767=\"\",L767,Q767*G767)","v":0}]
[null,"(b) 56 - 65",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L27","v":0.03},{"$f":"IF(G768=\"\",0,K768*G768)","v":0},null,{"$f":"'LT Insurance Risk'!$L$27","v":0.03},{"$f":"IF(N768=\"\",L768,N768*G768)","v":0},null,{"$f":"+IF(AND(K768=\"\",N768=\"\"),\"\",K768*(1-$R$6)+N768*$R$6)","v":0.03},{"$f":"IF(Q768=\"\",L768,Q768*G768)","v":0}]
[null,"(c) 66 - 70",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L28","v":0.04},{"$f":"IF(G769=\"\",0,K769*G769)","v":0},null,{"$f":"'LT Insurance Risk'!$L$28","v":0.04},0,null,{"$f":"+IF(AND(K769=\"\",N769=\"\"),\"\",K769*(1-$R$6)+N769*$R$6)","v":0.04},0]
[null,"(d) 71 - 80",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L29","v":0.05},{"$f":"IF(G770=\"\",0,K770*G770)","v":0},null,{"$f":"'LT Insurance Risk'!$L$29","v":0.05},0,null,{"$f":"+IF(AND(K770=\"\",N770=\"\"),\"\",K770*(1-$R$6)+N770*$R$6)","v":0.05},0]
[null,"(e) 81+",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L30","v":0.06},{"$f":"IF(G771=\"\",0,K771*G771)","v":0},null,{"$f":"'LT Insurance Risk'!$L$30","v":0.06},0,null,{"$f":"+IF(AND(K771=\"\",N771=\"\"),\"\",K771*(1-$R$6)+N771*$R$6)","v":0.06},0]
[]
[null,"Longevity (deferred pay-out annuities, future contingent annuities, future pension pay-outs)"]
[null,"(a) 0 - 55",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L33","v":0.02},{"$f":"IF(G774=\"\",0,K774*G774)","v":0},null,{"$f":"'LT Insurance Risk'!$L$33","v":0.02},{"$f":"IF(N774=\"\",L774,N774*G774)","v":0},null,{"$f":"+IF(AND(K774=\"\",N774=\"\"),\"\",K774*(1-$R$6)+N774*$R$6)","v":0.02},{"$f":"IF(Q774=\"\",L774,Q774*G774)","v":0}]
[null,"(b) 56 - 60",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L34","v":0.03},0,null,{"$f":"'LT Insurance Risk'!$L$34","v":0.03},0,null,0.03,0]
[null,"(c) 61 - 65",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L35","v":0.04},0,null,{"$f":"'LT Insurance Risk'!$L$35","v":0.04},0,null,0.04,0]
[null,"(d) 66 - 70",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L36","v":0.05},0,null,{"$f":"'LT Insurance Risk'!$L$36","v":0.05},0,null,0.05,{"$f":"IF(Q777=\"\",L777,Q777*G777)","v":0}]
[null,"(e) 71 - 75",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L37","v":0.06},0,null,{"$f":"'LT Insurance Risk'!$L$37","v":0.06},0,null,0.06,0]
[null,"(f) 76+",null,null,null,null,null,null,null,null,{"$f":"'LT Insurance Risk'!L38","v":7.0000000000000007E-2},0,null,{"$f":"'LT Insurance Risk'!$L$38","v":7.0000000000000007E-2},0,null,7.0000000000000007E-2,0]
[]
[null,null,null,null,null,null,"Net Annual Premium",null,"STANDARD",null,"USER","USER",null,"USER","USER",null,"USER","USER"]
[null,null,null,null,null,null,null,null,"REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED",null,"CAPITAL","REQUIRED"]
[null,null,"Statement Source",null,null,null,null,null,"CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL",null,"FACTOR","CAPITAL"]
[]
[null,"Stop Loss","Schedule VII EBS, Line 14, Column (11)",null,null,null,{"$f":"'Schedule VII (EBS)'!J43","v":0},{"$f":"+'LT Insurance Risk'!L55","v":0.5},{"$f":"G785*H785","v":0},null,null,{"$f":"IF(K785=\"\",I785,G785*K785)","v":0},null,null,{"$f":"IF(N785=\"\",I785,G785*N785)","v":0},null,{"$f":"+IF(AND(K785=\"\",N785=\"\"),\"\",K785*(1-$R$6)+N785*$R$6)","v":""},{"$f":"IF(Q785=\"\",I785,G785*Q785)","v":0}]
[]
[null,"Rider","Schedule VII EBS, Line 15, Column (11)",null,null,null,{"$f":"'Schedule VII (EBS)'!J44","v":0},{"$f":"+'LT Insurance Risk'!L56","v":0.25},{"$f":"G787*H787","v":0},null,null,{"$f":"IF(K787=\"\",I787,G787*K787)","v":0},null,null,{"$f":"IF(N787=\"\",I787,G787*N787)","v":0},null,{"$f":"+IF(AND(K787=\"\",N787=\"\"),\"\",K787*(1-$R$6)+N787*$R$6)","v":""},{"$f":"IF(Q787=\"\",I787,G787*Q787)","v":0}]
[]
[null,"LAPSE RISK",null,"STATEMENT SOURCE",null,null,null,"WITHOUT MGMT ACTION","WITH MGMT ACTION",null,"WITHOUT MGMT ACTION","WITH MGMT ACTION",null,"WITHOUT MGMT ACTION","WITH MGMT ACTION",null,"WITHOUT MGMT ACTION","WITH MGMT ACTION"]
[]
[null,"Lapse Capital Charge Option 1.A",null,"Lapse Risk",null,null,null,{"$f":"Lapse!H85","v":0},{"$f":"Lapse!I85","v":0},null,{"$f":"H791","v":0},{"$f":"I791","v":0},null,{"$f":"K791","v":0},{"$f":"L791","v":0},null,{"$f":"+IF(AND(K791=\"\",N791=\"\"),\"\",K791*(1-$R$6)+N791*$R$6)","v":0},0]
[null,"Lapse Capital Charge Option 1.B",null,"Lapse Risk",null,null,null,{"$f":"Lapse!J85","v":0},{"$f":"Lapse!K85","v":0},null,{"$f":"H792","v":0},0,null,{"$f":"K792","v":0},0,null,0,0]
[null,"Lapse Capital Charge Option 2.A",null,"Lapse Risk",null,null,null,{"$f":"Lapse!L85","v":0},{"$f":"Lapse!M85","v":0},null,0,0,null,0,0,null,0,0]
[null,"Lapse Capital Charge Option 2.B",null,"Lapse Risk",null,null,null,{"$f":"Lapse!N85","v":0},{"$f":"Lapse!O85","v":0},null,0,0,null,0,0,null,0,0]
[]
[null,"TOTAL LAPSE RISK"]
[]
[null,"EXPENSE RISK",null,"STATEMENT SOURCE",null,null,null,"WITHOUT MGMT ACTION","WITH MGMT ACTION",null,"WITHOUT MGMT ACTION","WITH MGMT ACTION",null,"WITHOUT MGMT ACTION","WITH MGMT ACTION",null,"WITHOUT MGMT ACTION","WITH MGMT ACTION"]
[]
[null,{"$f":"Expense!B16","v":"Region"}]
[null,{"$f":"Expense!B17","v":"US, Canada, EU, Japan"},null,"Expense Risk",null,null,null,{"$f":"Expense!L17","v":0},{"$f":"Expense!M17","v":0},null,{"$f":"H801","v":0},{"$f":"I801","v":0},null,{"$f":"K801","v":0},{"$f":"L801","v":0},null,{"$f":"+IF(AND(K801=\"\",N801=\"\"),\"\",K801*(1-$R$6)+N801*$R$6)","v":0},0]
[null,{"$f":"Expense!B18","v":"Other developed markets"},null,"Expense Risk",null,null,null,{"$f":"Expense!L18","v":0},{"$f":"Expense!M18","v":0},null,{"$f":"H802","v":0},0,null,{"$f":"K802","v":0},0,null,0,0]
[null,{"$f":"Expense!B19","v":"China, Other emerging markets"},null,"Expense Risk",null,null,null,{"$f":"Expense!L19","v":0},{"$f":"Expense!M19","v":0},null,0,0,null,0,0,null,0,0]
[]
[null,"TOTAL EXPENSE RISK",null,null,null,null,null,{"$f":"MAX(0,SUM(H801:H803))","v":0},{"$f":"MAX(0,SUM(I801:I803))","v":0},null,{"$f":"MAX(0,SUM(K801:K803))","v":0},{"$f":"MAX(0,SUM(L801:L803))","v":0},null,{"$f":"MAX(0,SUM(N801:N803))","v":0},{"$f":"MAX(0,SUM(O801:O803))","v":0},null,{"$f":"MAX(0,SUM(Q801:Q803))","v":0},{"$f":"MAX(0,SUM(R801:R803))","v":0}]
[]
[null,null,null,null,null,null,null,"Volatility >15.0%","STANDARD REQUIRED CAPITAL",null,"USER CAPITAL FACTOR","USER REQUIRED CAPITAL",null,"USER CAPITAL FACTOR","USER REQUIRED CAPITAL",null,"USER CAPITAL FACTOR","USER REQUIRED CAPITAL"]
[null,"Variable Annuity Guarantee Risk","Volatility \n(0%-10.0%]",null,null,null,"Volatility 10.0% - 15.0%"]
[]
[null,"GMDB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H13","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J13","v":0},{"$f":"'Schedule VIII (EBS)'!L13","v":0},{"$f":"(C810*0.25%)+(G810*0.5%)+(H810*0.75%)","v":0},null,null,{"$f":"IF(K810=\"\",I810,(C810+G810+H810)*K810)","v":0},null,null,{"$f":"IF(N810=\"\",I810,(C810+G810+H810)*N810)","v":0},null,{"$f":"+IF(AND(K810=\"\",N810=\"\"),\"\",K810*(1-$R$6)+N810*$R$6)","v":""},{"$f":"IF(Q810=\"\",I810,(C810+G810+H810)*Q810)","v":0}]
[null,"GMDB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N13","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P13","v":0},{"$f":"+'Schedule VIII (EBS)'!R13","v":0},{"$f":"(C811*4%)+(G811*8.5%)+(H811*13%)","v":0},null,null,{"$f":"IF(K811=\"\",I811,(C811+G811+H811)*K811)","v":0},null,null,{"$f":"IF(N811=\"\",I811,(C811+G811+H811)*N811)","v":0},null,{"$f":"+IF(AND(K811=\"\",N811=\"\"),\"\",K811*(1-$R$6)+N811*$R$6)","v":""},{"$f":"IF(Q811=\"\",I811,(C811+G811+H811)*Q811)","v":0}]
[null,"GMDB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H31","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J31","v":0},{"$f":"'Schedule VIII (EBS)'!L31","v":0},{"$f":"(C812*0.25%)+(G812*0.5%)+(H812*0.75%)","v":0},null,null,{"$f":"IF(K812=\"\",I812,(C812+G812+H812)*K812)","v":0},null,null,{"$f":"IF(N812=\"\",I812,(C812+G812+H812)*N812)","v":0},null,{"$f":"+IF(AND(K812=\"\",N812=\"\"),\"\",K812*(1-$R$6)+N812*$R$6)","v":""},{"$f":"IF(Q812=\"\",I812,(C812+G812+H812)*Q812)","v":0}]
[null,"GMDB - Total",null,null,null,null,null,null,{"$f":"I812+(MAX(I810,I811))","v":0},null,null,{"$f":"L812+(MAX(L810,L811))","v":0},null,null,{"$f":"O812+(MAX(O810,O811))","v":0},null,null,{"$f":"R812+(MAX(R810,R811))","v":0}]
[]
[null,"GMDB (2) - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H14","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J14","v":0},{"$f":"'Schedule VIII (EBS)'!L14","v":0},{"$f":"(C815*0.75%)+(G815*1%)+(H815*1.25%)","v":0},null,null,{"$f":"IF(K815=\"\",I815,(C815+G815+H815)*K815)","v":0},null,null,{"$f":"IF(N815=\"\",I815,(C815+G815+H815)*N815)","v":0},null,{"$f":"+IF(AND(K815=\"\",N815=\"\"),\"\",K815*(1-$R$6)+N815*$R$6)","v":""},{"$f":"IF(Q815=\"\",I815,(C815+G815+H815)*Q815)","v":0}]
[null,"GMDB (2) - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N14","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P14","v":0},{"$f":"+'Schedule VIII (EBS)'!R14","v":0},{"$f":"(C816*12%)+(G816*16.5%)+(H816*21%)","v":0},null,null,{"$f":"IF(K816=\"\",I816,(C816+G816+H816)*K816)","v":0},null,null,{"$f":"IF(N816=\"\",I816,(C816+G816+H816)*N816)","v":0},null,{"$f":"+IF(AND(K816=\"\",N816=\"\"),\"\",K816*(1-$R$6)+N816*$R$6)","v":""},{"$f":"IF(Q816=\"\",I816,(C816+G816+H816)*Q816)","v":0}]
[null,"GMDB (2) - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H32","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J32","v":0},{"$f":"'Schedule VIII (EBS)'!L32","v":0},{"$f":"(C817*0.75%)+(G817*1%)+(H817*1.25%)","v":0},null,null,{"$f":"IF(K817=\"\",I817,(C817+G817+H817)*K817)","v":0},null,null,{"$f":"IF(N817=\"\",I817,(C817+G817+H817)*N817)","v":0},null,{"$f":"+IF(AND(K817=\"\",N817=\"\"),\"\",K817*(1-$R$6)+N817*$R$6)","v":""},{"$f":"IF(Q817=\"\",I817,(C817+G817+H817)*Q817)","v":0}]
[null,"GMDB (2) - Total",null,null,null,null,null,null,{"$f":"I817+(MAX(I815,I816))","v":0},null,null,{"$f":"L817+(MAX(L815,L816))","v":0},null,null,{"$f":"O817+(MAX(O815,O816))","v":0},null,null,{"$f":"R817+(MAX(R815,R816))","v":0}]
[]
[null,"GMIB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H15","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J15","v":0},{"$f":"'Schedule VIII (EBS)'!L15","v":0},{"$f":"(C820*5%)+(G820*6.5%)+(H820*8%)","v":0},null,null,{"$f":"IF(K820=\"\",I820,(C820+G820+H820)*K820)","v":0},null,null,{"$f":"IF(N820=\"\",I820,(C820+G820+H820)*N820)","v":0},null,{"$f":"+IF(AND(K820=\"\",N820=\"\"),\"\",K820*(1-$R$6)+N820*$R$6)","v":""},{"$f":"IF(Q820=\"\",I820,(C820+G820+H820)*Q820)","v":0}]
[null,"GMIB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N15","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P15","v":0},{"$f":"+'Schedule VIII (EBS)'!R15","v":0},{"$f":"(C821*100%)+(G821*130%)+(H821*160%)","v":0},null,null,{"$f":"IF(K821=\"\",I821,(C821+G821+H821)*K821)","v":0},null,null,{"$f":"IF(N821=\"\",I821,(C821+G821+H821)*N821)","v":0},null,{"$f":"+IF(AND(K821=\"\",N821=\"\"),\"\",K821*(1-$R$6)+N821*$R$6)","v":""},{"$f":"IF(Q821=\"\",I821,(C821+G821+H821)*Q821)","v":0}]
[null,"GMIB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H33","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J33","v":0},{"$f":"'Schedule VIII (EBS)'!L33","v":0},{"$f":"(C822*5%)+(G822*6.5%)+(H822*8%)","v":0},null,null,{"$f":"IF(K822=\"\",I822,(C822+G822+H822)*K822)","v":0},null,null,{"$f":"IF(N822=\"\",I822,(C822+G822+H822)*N822)","v":0},null,{"$f":"+IF(AND(K822=\"\",N822=\"\"),\"\",K822*(1-$R$6)+N822*$R$6)","v":""},{"$f":"IF(Q822=\"\",I822,(C822+G822+H822)*Q822)","v":0}]
[null,"GMIB - Total",null,null,null,null,null,null,{"$f":"I822+(MAX(I820,I821))","v":0},null,null,{"$f":"L822+(MAX(L820,L821))","v":0},null,null,{"$f":"O822+(MAX(O820,O821))","v":0},null,null,{"$f":"R822+(MAX(R820,R821))","v":0}]
[]
[null,"GMWB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H16","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J16","v":0},{"$f":"'Schedule VIII (EBS)'!L16","v":0},{"$f":"(C825*3.25%)+(G825*4.25%)+(H825*5%)","v":0},null,null,{"$f":"IF(K825=\"\",I825,(C825+G825+H825)*K825)","v":0},null,null,{"$f":"IF(N825=\"\",I825,(C825+G825+H825)*N825)","v":0},null,{"$f":"+IF(AND(K825=\"\",N825=\"\"),\"\",K825*(1-$R$6)+N825*$R$6)","v":""},{"$f":"IF(Q825=\"\",I825,(C825+G825+H825)*Q825)","v":0}]
[null,"GMWB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N16","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P16","v":0},{"$f":"+'Schedule VIII (EBS)'!R16","v":0},{"$f":"(C826*60%)+(G826*75%)+(H826*90%)","v":0},null,null,{"$f":"IF(K826=\"\",I826,(C826+G826+H826)*K826)","v":0},null,null,{"$f":"IF(N826=\"\",I826,(C826+G826+H826)*N826)","v":0},null,{"$f":"+IF(AND(K826=\"\",N826=\"\"),\"\",K826*(1-$R$6)+N826*$R$6)","v":""},{"$f":"IF(Q826=\"\",I826,(C826+G826+H826)*Q826)","v":0}]
[null,"GMWB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H34","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J34","v":0},{"$f":"'Schedule VIII (EBS)'!L34","v":0},{"$f":"(C827*3.25%)+(G827*4.25%)+(H827*5%)","v":0},null,null,{"$f":"IF(K827=\"\",I827,(C827+G827+H827)*K827)","v":0},null,null,{"$f":"IF(N827=\"\",I827,(C827+G827+H827)*N827)","v":0},null,{"$f":"+IF(AND(K827=\"\",N827=\"\"),\"\",K827*(1-$R$6)+N827*$R$6)","v":""},{"$f":"IF(Q827=\"\",I827,(C827+G827+H827)*Q827)","v":0}]
[null,"GMWB - Total",null,null,null,null,null,null,{"$f":"I827+(MAX(I825,I826))","v":0},null,null,{"$f":"L827+(MAX(L825,L826))","v":0},null,null,{"$f":"O827+(MAX(O825,O826))","v":0},null,null,{"$f":"R827+(MAX(R825,R826))","v":0}]
[]
[null,"GEEB - Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H17","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J17","v":0},{"$f":"'Schedule VIII (EBS)'!L17","v":0},{"$f":"(C830*0%)+(G830*0.5%)+(H830*1%)","v":0},null,null,{"$f":"IF(K830=\"\",I830,(C830+G830+H830)*K830)","v":0},null,null,{"$f":"IF(N830=\"\",I830,(C830+G830+H830)*N830)","v":0},null,{"$f":"+IF(AND(K830=\"\",N830=\"\"),\"\",K830*(1-$R$6)+N830*$R$6)","v":""},{"$f":"IF(Q830=\"\",I830,(C830+G830+H830)*Q830)","v":0}]
[null,"GEEB - Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N17","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P17","v":0},{"$f":"+'Schedule VIII (EBS)'!R17","v":0},{"$f":"(C831*1%)+(G831*9%)+(H831*17%)","v":0},null,null,{"$f":"IF(K831=\"\",I831,(C831+G831+H831)*K831)","v":0},null,null,{"$f":"IF(N831=\"\",I831,(C831+G831+H831)*N831)","v":0},null,{"$f":"+IF(AND(K831=\"\",N831=\"\"),\"\",K831*(1-$R$6)+N831*$R$6)","v":""},{"$f":"IF(Q831=\"\",I831,(C831+G831+H831)*Q831)","v":0}]
[null,"GEEB - Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H35","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J35","v":0},{"$f":"'Schedule VIII (EBS)'!L35","v":0},{"$f":"(C832*0%)+(G832*0.5%)+(H832*1%)","v":0},null,null,{"$f":"IF(K832=\"\",I832,(C832+G832+H832)*K832)","v":0},null,null,{"$f":"IF(N832=\"\",I832,(C832+G832+H832)*N832)","v":0},null,{"$f":"+IF(AND(K832=\"\",N832=\"\"),\"\",K832*(1-$R$6)+N832*$R$6)","v":""},{"$f":"IF(Q832=\"\",I832,(C832+G832+H832)*Q832)","v":0}]
[null,"GEEB - Total",null,null,null,null,null,null,{"$f":"I832+(MAX(I830,I831))","v":0},null,null,{"$f":"L832+(MAX(L830,L831))","v":0},null,null,{"$f":"O832+(MAX(O830,O831))","v":0},null,null,{"$f":"R832+(MAX(R830,R831))","v":0}]
[]
[null,"GMAB 0-1 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H19","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J19","v":0},{"$f":"'Schedule VIII (EBS)'!L19","v":0},{"$f":"(C835*3.2%)+(G835*5%)+(H835*9%)","v":0},null,null,{"$f":"IF(K835=\"\",I835,(C835+G835+H835)*K835)","v":0},null,null,{"$f":"IF(N835=\"\",I835,(C835+G835+H835)*N835)","v":0},null,{"$f":"+IF(AND(K835=\"\",N835=\"\"),\"\",K835*(1-$R$6)+N835*$R$6)","v":""},{"$f":"IF(Q835=\"\",I835,(C835+G835+H835)*Q835)","v":0}]
[null,"GMWB 0-1 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N19","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P19","v":0},{"$f":"+'Schedule VIII (EBS)'!R19","v":0},{"$f":"(C836*90%)+(G836*130%)+(H836*250%)","v":0},null,null,{"$f":"IF(K836=\"\",I836,(C836+G836+H836)*K836)","v":0},null,null,{"$f":"IF(N836=\"\",I836,(C836+G836+H836)*N836)","v":0},null,{"$f":"+IF(AND(K836=\"\",N836=\"\"),\"\",K836*(1-$R$6)+N836*$R$6)","v":""},{"$f":"IF(Q836=\"\",I836,(C836+G836+H836)*Q836)","v":0}]
[null,"GMWB 0-1 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H37","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J37","v":0},{"$f":"'Schedule VIII (EBS)'!L37","v":0},{"$f":"(C837*3.2%)+(G837*5%)+(H837*9%)","v":0},null,null,{"$f":"IF(K837=\"\",I837,(C837+G837+H837)*K837)","v":0},null,null,{"$f":"IF(N837=\"\",I837,(C837+G837+H837)*N837)","v":0},null,{"$f":"+IF(AND(K837=\"\",N837=\"\"),\"\",K837*(1-$R$6)+N837*$R$6)","v":""},{"$f":"IF(Q837=\"\",I837,(C837+G837+H837)*Q837)","v":0}]
[null,"GMWB - Total for 0-1",null,null,null,null,null,null,{"$f":"I837+(MAX(I835,I836))","v":0},null,null,{"$f":"L837+(MAX(L835,L836))","v":0},null,null,{"$f":"O837+(MAX(O835,O836))","v":0},null,null,{"$f":"R837+(MAX(R835,R836))","v":0}]
[]
[null,"GMAB 1-2 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H20","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J20","v":0},{"$f":"'Schedule VIII (EBS)'!L20","v":0},{"$f":"(C840*3%)+(G840*5%)+(H840*8.9%)","v":0},null,null,{"$f":"IF(K840=\"\",I840,(C840+G840+H840)*K840)","v":0},null,null,{"$f":"IF(N840=\"\",I840,(C840+G840+H840)*N840)","v":0},null,{"$f":"+IF(AND(K840=\"\",N840=\"\"),\"\",K840*(1-$R$6)+N840*$R$6)","v":""},{"$f":"IF(Q840=\"\",I840,(C840+G840+H840)*Q840)","v":0}]
[null,"GMWB 1-2 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N20","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P20","v":0},{"$f":"+'Schedule VIII (EBS)'!R20","v":0},{"$f":"(C841*80%)+(G841*115%)+(H841*200%)","v":0},null,null,{"$f":"IF(K841=\"\",I841,(C841+G841+H841)*K841)","v":0},null,null,{"$f":"IF(N841=\"\",I841,(C841+G841+H841)*N841)","v":0},null,{"$f":"+IF(AND(K841=\"\",N841=\"\"),\"\",K841*(1-$R$6)+N841*$R$6)","v":""},{"$f":"IF(Q841=\"\",I841,(C841+G841+H841)*Q841)","v":0}]
[null,"GMWB 1-2 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H38","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J38","v":0},{"$f":"'Schedule VIII (EBS)'!L38","v":0},{"$f":"(C842*3%)+(G842*5%)+(H842*8.9%)","v":0},null,null,{"$f":"IF(K842=\"\",I842,(C842+G842+H842)*K842)","v":0},null,null,{"$f":"IF(N842=\"\",I842,(C842+G842+H842)*N842)","v":0},null,{"$f":"+IF(AND(K842=\"\",N842=\"\"),\"\",K842*(1-$R$6)+N842*$R$6)","v":""},{"$f":"IF(Q842=\"\",I842,(C842+G842+H842)*Q842)","v":0}]
[null,"GMWB - Total for 1-2",null,null,null,null,null,null,{"$f":"I842+(MAX(I840,I841))","v":0},null,null,{"$f":"L842+(MAX(L840,L841))","v":0},null,null,{"$f":"O842+(MAX(O840,O841))","v":0},null,null,{"$f":"R842+(MAX(R840,R841))","v":0}]
[]
[null,"GMAB 2-3 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H21","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J21","v":0},{"$f":"'Schedule VIII (EBS)'!L21","v":0},{"$f":"(C845*3%)+(G845*5%)+(H845*8.9%)","v":0},null,null,{"$f":"IF(K845=\"\",I845,(C845+G845+H845)*K845)","v":0},null,null,{"$f":"IF(N845=\"\",I845,(C845+G845+H845)*N845)","v":0},null,{"$f":"+IF(AND(K845=\"\",N845=\"\"),\"\",K845*(1-$R$6)+N845*$R$6)","v":""},{"$f":"IF(Q845=\"\",I845,(C845+G845+H845)*Q845)","v":0}]
[null,"GMWB 2-3 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N21","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P21","v":0},{"$f":"+'Schedule VIII (EBS)'!R21","v":0},{"$f":"(C846*70%)+(G846*105%)+(H846*160%)","v":0},null,null,{"$f":"IF(K846=\"\",I846,(C846+G846+H846)*K846)","v":0},null,null,{"$f":"IF(N846=\"\",I846,(C846+G846+H846)*N846)","v":0},null,{"$f":"+IF(AND(K846=\"\",N846=\"\"),\"\",K846*(1-$R$6)+N846*$R$6)","v":""},{"$f":"IF(Q846=\"\",I846,(C846+G846+H846)*Q846)","v":0}]
[null,"GMWB 2-3 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H39","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J39","v":0},{"$f":"'Schedule VIII (EBS)'!L39","v":0},{"$f":"(C847*3%)+(G847*5%)+(H847*8.9%)","v":0},null,null,{"$f":"IF(K847=\"\",I847,(C847+G847+H847)*K847)","v":0},null,null,{"$f":"IF(N847=\"\",I847,(C847+G847+H847)*N847)","v":0},null,{"$f":"+IF(AND(K847=\"\",N847=\"\"),\"\",K847*(1-$R$6)+N847*$R$6)","v":""},{"$f":"IF(Q847=\"\",I847,(C847+G847+H847)*Q847)","v":0}]
[null,"GMWB - Total for 2-3",null,null,null,null,null,null,{"$f":"I847+(MAX(I845,I846))","v":0},null,null,{"$f":"L847+(MAX(L845,L846))","v":0},null,null,{"$f":"O847+(MAX(O845,O846))","v":0},null,null,{"$f":"R847+(MAX(R845,R846))","v":0}]
[]
[null,"GMAB 3-4 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H22","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J22","v":0},{"$f":"'Schedule VIII (EBS)'!L22","v":0},{"$f":"(C850*2.8%)+(G850*5%)+(H850*8.8%)","v":0},null,null,{"$f":"IF(K850=\"\",I850,(C850+G850+H850)*K850)","v":0},null,null,{"$f":"IF(N850=\"\",I850,(C850+G850+H850)*N850)","v":0},null,{"$f":"+IF(AND(K850=\"\",N850=\"\"),\"\",K850*(1-$R$6)+N850*$R$6)","v":""},{"$f":"IF(Q850=\"\",I850,(C850+G850+H850)*Q850)","v":0}]
[null,"GMWB 3-4 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N22","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P22","v":0},{"$f":"+'Schedule VIII (EBS)'!R22","v":0},{"$f":"(C851*60%)+(G851*95%)+(H851*135%)","v":0},null,null,{"$f":"IF(K851=\"\",I851,(C851+G851+H851)*K851)","v":0},null,null,{"$f":"IF(N851=\"\",I851,(C851+G851+H851)*N851)","v":0},null,{"$f":"+IF(AND(K851=\"\",N851=\"\"),\"\",K851*(1-$R$6)+N851*$R$6)","v":""},{"$f":"IF(Q851=\"\",I851,(C851+G851+H851)*Q851)","v":0}]
[null,"GMWB 3-4 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H40","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J40","v":0},{"$f":"'Schedule VIII (EBS)'!L40","v":0},{"$f":"(C852*2.8%)+(G852*5%)+(H852*8.8%)","v":0},null,null,{"$f":"IF(K852=\"\",I852,(C852+G852+H852)*K852)","v":0},null,null,{"$f":"IF(N852=\"\",I852,(C852+G852+H852)*N852)","v":0},null,{"$f":"+IF(AND(K852=\"\",N852=\"\"),\"\",K852*(1-$R$6)+N852*$R$6)","v":""},{"$f":"IF(Q852=\"\",I852,(C852+G852+H852)*Q852)","v":0}]
[null,"GMWB - Total for 3-4",null,null,null,null,null,null,{"$f":"I852+(MAX(I850,I851))","v":0},null,null,{"$f":"L852+(MAX(L850,L851))","v":0},null,null,{"$f":"O852+(MAX(O850,O851))","v":0},null,null,{"$f":"R852+(MAX(R850,R851))","v":0}]
[]
[null,"GMAB 4-5 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H23","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J23","v":0},{"$f":"'Schedule VIII (EBS)'!L23","v":0},{"$f":"(C855*2.4%)+(G855*4.3%)+(H855*8%)","v":0},null,null,{"$f":"IF(K855=\"\",I855,(C855+G855+H855)*K855)","v":0},null,null,{"$f":"IF(N855=\"\",I855,(C855+G855+H855)*N855)","v":0},null,{"$f":"+IF(AND(K855=\"\",N855=\"\"),\"\",K855*(1-$R$6)+N855*$R$6)","v":""},{"$f":"IF(Q855=\"\",I855,(C855+G855+H855)*Q855)","v":0}]
[null,"GMWB 4-5 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N23","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P23","v":0},{"$f":"+'Schedule VIII (EBS)'!R23","v":0},{"$f":"(C856*55%)+(G856*85%)+(H856*115%)","v":0},null,null,{"$f":"IF(K856=\"\",I856,(C856+G856+H856)*K856)","v":0},null,null,{"$f":"IF(N856=\"\",I856,(C856+G856+H856)*N856)","v":0},null,{"$f":"+IF(AND(K856=\"\",N856=\"\"),\"\",K856*(1-$R$6)+N856*$R$6)","v":""},{"$f":"IF(Q856=\"\",I856,(C856+G856+H856)*Q856)","v":0}]
[null,"GMWB 4-5 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H41","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J41","v":0},{"$f":"'Schedule VIII (EBS)'!L41","v":0},{"$f":"(C857*2.4%)+(G857*4.3%)+(H857*8%)","v":0},null,null,{"$f":"IF(K857=\"\",I857,(C857+G857+H857)*K857)","v":0},null,null,{"$f":"IF(N857=\"\",I857,(C857+G857+H857)*N857)","v":0},null,{"$f":"+IF(AND(K857=\"\",N857=\"\"),\"\",K857*(1-$R$6)+N857*$R$6)","v":""},{"$f":"IF(Q857=\"\",I857,(C857+G857+H857)*Q857)","v":0}]
[null,"GMWB - Total for 4-5",null,null,null,null,null,null,{"$f":"I857+(MAX(I855,I856))","v":0},null,null,{"$f":"L857+(MAX(L855,L856))","v":0},null,null,{"$f":"O857+(MAX(O855,O856))","v":0},null,null,{"$f":"R857+(MAX(R855,R856))","v":0}]
[]
[null,"GMAB 5-6 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H24","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J24","v":0},{"$f":"'Schedule VIII (EBS)'!L24","v":0},{"$f":"(C860*2%)+(G860*3.5%)+(H860*6.8%)","v":0},null,null,{"$f":"IF(K860=\"\",I860,(C860+G860+H860)*K860)","v":0},null,null,{"$f":"IF(N860=\"\",I860,(C860+G860+H860)*N860)","v":0},null,{"$f":"+IF(AND(K860=\"\",N860=\"\"),\"\",K860*(1-$R$6)+N860*$R$6)","v":""},{"$f":"IF(Q860=\"\",I860,(C860+G860+H860)*Q860)","v":0}]
[null,"GMWB 5-6 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N24","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P24","v":0},{"$f":"+'Schedule VIII (EBS)'!R24","v":0},{"$f":"(C861*50%)+(G861*75%)+(H861*100%)","v":0},null,null,{"$f":"IF(K861=\"\",I861,(C861+G861+H861)*K861)","v":0},null,null,{"$f":"IF(N861=\"\",I861,(C861+G861+H861)*N861)","v":0},null,{"$f":"+IF(AND(K861=\"\",N861=\"\"),\"\",K861*(1-$R$6)+N861*$R$6)","v":""},{"$f":"IF(Q861=\"\",I861,(C861+G861+H861)*Q861)","v":0}]
[null,"GMWB 5-6 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H42","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J42","v":0},{"$f":"'Schedule VIII (EBS)'!L42","v":0},{"$f":"(C862*2%)+(G862*3.5%)+(H862*6.8%)","v":0},null,null,{"$f":"IF(K862=\"\",I862,(C862+G862+H862)*K862)","v":0},null,null,{"$f":"IF(N862=\"\",I862,(C862+G862+H862)*N862)","v":0},null,{"$f":"+IF(AND(K862=\"\",N862=\"\"),\"\",K862*(1-$R$6)+N862*$R$6)","v":""},{"$f":"IF(Q862=\"\",I862,(C862+G862+H862)*Q862)","v":0}]
[null,"GMWB - Total for 5-6",null,null,null,null,null,null,{"$f":"I862+(MAX(I860,I861))","v":0},null,null,{"$f":"L862+(MAX(L860,L861))","v":0},null,null,{"$f":"O862+(MAX(O860,O861))","v":0},null,null,{"$f":"R862+(MAX(R860,R861))","v":0}]
[]
[null,"GMAB 6-7 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H25","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J25","v":0},{"$f":"'Schedule VIII (EBS)'!L25","v":0},{"$f":"(C865*1.7%)+(G865*2.8%)+(H865*5.9%)","v":0},null,null,{"$f":"IF(K865=\"\",I865,(C865+G865+H865)*K865)","v":0},null,null,{"$f":"IF(N865=\"\",I865,(C865+G865+H865)*N865)","v":0},null,{"$f":"+IF(AND(K865=\"\",N865=\"\"),\"\",K865*(1-$R$6)+N865*$R$6)","v":""},{"$f":"IF(Q865=\"\",I865,(C865+G865+H865)*Q865)","v":0}]
[null,"GMWB 6-7 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N25","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P25","v":0},{"$f":"+'Schedule VIII (EBS)'!R25","v":0},{"$f":"(C866*45%)+(G866*65%)+(H866*90%)","v":0},null,null,{"$f":"IF(K866=\"\",I866,(C866+G866+H866)*K866)","v":0},null,null,{"$f":"IF(N866=\"\",I866,(C866+G866+H866)*N866)","v":0},null,{"$f":"+IF(AND(K866=\"\",N866=\"\"),\"\",K866*(1-$R$6)+N866*$R$6)","v":""},{"$f":"IF(Q866=\"\",I866,(C866+G866+H866)*Q866)","v":0}]
[null,"GMWB 6-7 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H43","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J43","v":0},{"$f":"'Schedule VIII (EBS)'!L43","v":0},{"$f":"(C867*1.7%)+(G867*2.8%)+(H867*5.9%)","v":0},null,null,{"$f":"IF(K867=\"\",I867,(C867+G867+H867)*K867)","v":0},null,null,{"$f":"IF(N867=\"\",I867,(C867+G867+H867)*N867)","v":0},null,{"$f":"+IF(AND(K867=\"\",N867=\"\"),\"\",K867*(1-$R$6)+N867*$R$6)","v":""},{"$f":"IF(Q867=\"\",I867,(C867+G867+H867)*Q867)","v":0}]
[null,"GMWB - Total for 6-7",null,null,null,null,null,null,{"$f":"I867+(MAX(I865,I866))","v":0},null,null,{"$f":"L867+(MAX(L865,L866))","v":0},null,null,{"$f":"O867+(MAX(O865,O866))","v":0},null,null,{"$f":"R867+(MAX(R865,R866))","v":0}]
[]
[null,"GMAB 7-8 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H26","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J26","v":0},{"$f":"'Schedule VIII (EBS)'!L26","v":0},{"$f":"(C870*1.4%)+(G870*2.1%)+(H870*4.9%)","v":0},null,null,{"$f":"IF(K870=\"\",I870,(C870+G870+H870)*K870)","v":0},null,null,{"$f":"IF(N870=\"\",I870,(C870+G870+H870)*N870)","v":0},null,{"$f":"+IF(AND(K870=\"\",N870=\"\"),\"\",K870*(1-$R$6)+N870*$R$6)","v":""},{"$f":"IF(Q870=\"\",I870,(C870+G870+H870)*Q870)","v":0}]
[null,"GMWB 7-8 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N26","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P26","v":0},{"$f":"+'Schedule VIII (EBS)'!R26","v":0},{"$f":"(C871*40%)+(G871*55%)+(H871*80%)","v":0},null,null,{"$f":"IF(K871=\"\",I871,(C871+G871+H871)*K871)","v":0},null,null,{"$f":"IF(N871=\"\",I871,(C871+G871+H871)*N871)","v":0},null,{"$f":"+IF(AND(K871=\"\",N871=\"\"),\"\",K871*(1-$R$6)+N871*$R$6)","v":""},{"$f":"IF(Q871=\"\",I871,(C871+G871+H871)*Q871)","v":0}]
[null,"GMWB 7-8 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H44","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J44","v":0},{"$f":"'Schedule VIII (EBS)'!L44","v":0},{"$f":"(C872*1.4%)+(G872*2.1%)+(H872*4.9%)","v":0},null,null,{"$f":"IF(K872=\"\",I872,(C872+G872+H872)*K872)","v":0},null,null,{"$f":"IF(N872=\"\",I872,(C872+G872+H872)*N872)","v":0},null,{"$f":"+IF(AND(K872=\"\",N872=\"\"),\"\",K872*(1-$R$6)+N872*$R$6)","v":""},{"$f":"IF(Q872=\"\",I872,(C872+G872+H872)*Q872)","v":0}]
[null,"GMWB - Total for 7-8",null,null,null,null,null,null,{"$f":"I872+(MAX(I870,I871))","v":0},null,null,{"$f":"L872+(MAX(L870,L871))","v":0},null,null,{"$f":"O872+(MAX(O870,O871))","v":0},null,null,{"$f":"R872+(MAX(R870,R871))","v":0}]
[]
[null,"GMAB 8-9 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H27","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J27","v":0},{"$f":"'Schedule VIII (EBS)'!L27","v":0},{"$f":"(C875*1.1%)+(G875*1.7%)+(H875*4.3%)","v":0},null,null,{"$f":"IF(K875=\"\",I875,(C875+G875+H875)*K875)","v":0},null,null,{"$f":"IF(N875=\"\",I875,(C875+G875+H875)*N875)","v":0},null,{"$f":"+IF(AND(K875=\"\",N875=\"\"),\"\",K875*(1-$R$6)+N875*$R$6)","v":""},{"$f":"IF(Q875=\"\",I875,(C875+G875+H875)*Q875)","v":0}]
[null,"GMWB 8-9 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N27","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P27","v":0},{"$f":"+'Schedule VIII (EBS)'!R27","v":0},{"$f":"(C876*35%)+(G876*50%)+(H876*70%)","v":0},null,null,{"$f":"IF(K876=\"\",I876,(C876+G876+H876)*K876)","v":0},null,null,{"$f":"IF(N876=\"\",I876,(C876+G876+H876)*N876)","v":0},null,{"$f":"+IF(AND(K876=\"\",N876=\"\"),\"\",K876*(1-$R$6)+N876*$R$6)","v":""},{"$f":"IF(Q876=\"\",I876,(C876+G876+H876)*Q876)","v":0}]
[null,"GMWB 8-9 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H45","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J45","v":0},{"$f":"'Schedule VIII (EBS)'!L45","v":0},{"$f":"(C877*1.1%)+(G877*1.7%)+(H877*4.3%)","v":0},null,null,{"$f":"IF(K877=\"\",I877,(C877+G877+H877)*K877)","v":0},null,null,{"$f":"IF(N877=\"\",I877,(C877+G877+H877)*N877)","v":0},null,{"$f":"+IF(AND(K877=\"\",N877=\"\"),\"\",K877*(1-$R$6)+N877*$R$6)","v":""},{"$f":"IF(Q877=\"\",I877,(C877+G877+H877)*Q877)","v":0}]
[null,"GMWB - Total for 8-9",null,null,null,null,null,null,{"$f":"I877+(MAX(I875,I876))","v":0},null,null,{"$f":"L877+(MAX(L875,L876))","v":0},null,null,{"$f":"O877+(MAX(O875,O876))","v":0},null,null,{"$f":"R877+(MAX(R875,R876))","v":0}]
[]
[null,"GMAB >9 Guar. Val In Money",{"$f":"'Schedule VIII (EBS)'!H28","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J28","v":0},{"$f":"'Schedule VIII (EBS)'!L28","v":0},{"$f":"(C880*1%)+(G880*1.4%)+(H880*3.9%)","v":0},null,null,{"$f":"IF(K880=\"\",I880,(C880+G880+H880)*K880)","v":0},null,null,{"$f":"IF(N880=\"\",I880,(C880+G880+H880)*N880)","v":0},null,{"$f":"+IF(AND(K880=\"\",N880=\"\"),\"\",K880*(1-$R$6)+N880*$R$6)","v":""},{"$f":"IF(Q880=\"\",I880,(C880+G880+H880)*Q880)","v":0}]
[null,"GMWB >9 Net Value at Risk",{"$f":"'Schedule VIII (EBS)'!N28","v":0},null,null,null,{"$f":"+'Schedule VIII (EBS)'!P28","v":0},{"$f":"+'Schedule VIII (EBS)'!R28","v":0},{"$f":"(C881*30%)+(G881*45%)+(H881*60%)","v":0},null,null,{"$f":"IF(K881=\"\",I881,(C881+G881+H881)*K881)","v":0},null,null,{"$f":"IF(N881=\"\",I881,(C881+G881+H881)*N881)","v":0},null,{"$f":"+IF(AND(K881=\"\",N881=\"\"),\"\",K881*(1-$R$6)+N881*$R$6)","v":""},{"$f":"IF(Q881=\"\",I881,(C881+G881+H881)*Q881)","v":0}]
[null,"GMWB >9 Guar. Val Out Money",{"$f":"'Schedule VIII (EBS)'!H46","v":0},null,null,null,{"$f":"'Schedule VIII (EBS)'!J46","v":0},{"$f":"'Schedule VIII (EBS)'!L46","v":0},{"$f":"(C882*1%)+(G882*1.4%)+(H882*3.9%)","v":0},null,null,{"$f":"IF(K882=\"\",I882,(C882+G882+H882)*K882)","v":0},null,null,{"$f":"IF(N882=\"\",I882,(C882+G882+H882)*N882)","v":0},null,{"$f":"+IF(AND(K882=\"\",N882=\"\"),\"\",K882*(1-$R$6)+N882*$R$6)","v":""},{"$f":"IF(Q882=\"\",I882,(C882+G882+H882)*Q882)","v":0}]
[null,"GMWB - Total for >9",null,null,null,null,null,null,{"$f":"I882+(MAX(I880,I881))","v":0},null,null,{"$f":"L882+(MAX(L880,L881))","v":0},null,null,{"$f":"O882+(MAX(O880,O881))","v":0},null,null,{"$f":"R882+(MAX(R880,R881))","v":0}]
[]
[null,"Percentage of Guaranteed Minimum Death Benefit with Multiple Guarantees",null,null,null,null,null,{"$f":"+'Schedule VIII (EBS)'!L50","v":0},{"$f":"IF(H885=0,0,(I813+I818)*(-H885))","v":0},null,null,{"$f":"IF(H885=0,0,(L813+L818)*(-H885))","v":0},null,null,{"$f":"IF(H885=0,0,(O813+O818)*(-H885))","v":0},null,null,{"$f":"IF(H885=0,0,(R813+R818)*(-H885))","v":0}]
[null,"Total BSCR-Adjusted Reserves for Variable Annuities",null,null,null,null,null,null,{"$f":"-'Schedule VII (EBS)'!F47","v":0},null,null,{"$f":"-'Schedule VII (EBS)'!F47","v":0},null,null,{"$f":"-'Schedule VII (EBS)'!$F$47","v":0},null,null,{"$f":"-'Schedule VII (EBS)'!$F$47","v":0}]
[]
[null,"REQUIRED CAPITAL FOR VARIABLE ANNUITY GUARANTEE RISK ",null,null,null,null,null,null,{"$f":"MAX(0,SUM(I885:I886,I813,I818,I823,I828,I833,I838,I843,I848,I853,I858,I863,I868,I873,I878,I883))","v":0},null,null,{"$f":"MAX(0,SUM(L885:L886,L813,L818,L823,L828,L833,L838,L843,L848,L853,L858,L863,L868,L873,L878,L883))","v":0},null,null,{"$f":"MAX(0,SUM(O813,O818,O823,O828,O833,O838,O843,O848,O853,O858,O863,O868,O873,O878,O883,O885,O886))","v":0},null,null,{"$f":"MAX(0,SUM(R813,R818,R823,R828,R833,R838,R843,R848,R853,R858,R863,R868,R873,R878,R883,R885,R886))","v":0},null,"2019 & 2024 Transitional"]
[]
[null,"REQUIRED CAPITAL AND SURPLUS",null,null,null,null,null,"CSPs under current S6D Regime",null,null,null,null,null,"CSPs under new S6D Regime - exclude disallowed CSPs",null,null,"CSPs Under Transitional Arrangements",null,null,"CSPs under current S6D Regime",null,null,"CSPs under new S6D Regime - exclude disallowed CSPs",null,null,"CSPs Under Transitional Arrangements"]
[]
[null,null,null,null,null,null,null,"Net","Gross",null,"Net","Gross",null,"Net","Gross",null,"Net","Gross",null,"Net","Gross",null,"Net","Gross",null,"Net","Gross"]
[]
[null,"Fixed Income Investment Risk",null,null,null,null,null,{"$f":"I136","v":0},{"$f":"I136","v":0},null,{"$f":"+L136","v":0},{"$f":"+L136","v":0},null,{"$f":"+O136","v":0},{"$f":"+O136","v":0},null,{"$f":"+R136","v":0},{"$f":"+R136","v":0},null,{"$f":"K894","v":0},{"$f":"L894","v":0},null,{"$f":"N894","v":0},{"$f":"O894","v":0},null,{"$f":"Q894","v":0},{"$f":"R894","v":0}]
[null,"Equity Investment Risk",null,null,null,null,null,{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$R$58),H190)","v":0},{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$P$58),G190)","v":0},null,{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$R$58),L190)","v":0},{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$P$58),K190)","v":0},null,{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$R$58),O190)","v":0},{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$P$58),N190)","v":0},null,{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$R$58),R190)","v":0},{"$f":"IF(Summary!$E$11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F$51+'Equity Investments (Non-Grandf)'!$P$58),Q190)","v":0},null,{"$f":"K895","v":0},0,null,{"$f":"N895","v":0},0,null,{"$f":"Q895","v":0},0]
[null,"Interest Rate / Liquidity Risk",null,null,null,null,null,{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",I200,I308)","v":0},{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",I200,H308)","v":0},null,{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",L200,L308)","v":0},{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",L200,K308)","v":0},null,{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",O200,O308)","v":0},{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",O200,N308)","v":0},null,{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",R200,R308)","v":0},{"$f":"IF(Summary!$E$12=\"Duration-Based Approach\",R200,Q308)","v":0},null,0,0,null,0,0,null,0,0]
[null,"Currency Risk",null,null,null,null,null,{"$f":"I341","v":0},{"$f":"H341","v":0},null,{"$f":"L341","v":0},{"$f":"K341","v":0},null,{"$f":"O341","v":0},{"$f":"N341","v":0},null,{"$f":"R341","v":0},{"$f":"Q341","v":0},null,0,0,null,0,0,null,0,0]
[null,"Concentration Risk",null,null,null,null,null,{"$f":"I461","v":0},{"$f":"I461","v":0},null,{"$f":"+L461","v":0},{"$f":"+L461","v":0},null,{"$f":"+O461","v":0},{"$f":"+O461","v":0},null,{"$f":"+R461","v":0},{"$f":"+R461","v":0},null,0,0,null,0,0,null,0,0]
[null,"Credit Risk",null,null,null,null,null,null,{"$f":"I544","v":0},null,null,{"$f":"+L544","v":0},null,null,{"$f":"+O544","v":0},null,null,{"$f":"+R544","v":0},null,null,0,null,null,0,null,null,0]
[null,"Premium Risk",null,null,null,null,null,null,{"$f":"I598","v":0},null,null,{"$f":"L598","v":0},null,null,{"$f":"O598","v":0},null,null,{"$f":"R598","v":0},null,null,0,null,null,0,null,null,0]
[null,"Reserve Risk",null,null,null,null,null,null,{"$f":"I648","v":0},null,null,{"$f":"+L648","v":0},null,null,{"$f":"+O648","v":0},null,null,{"$f":"+R648","v":0},null,null,0,null,null,0,null,null,0]
[null,"Catastrophe Risk",null,null,null,null,null,null,{"$f":"SQRT(I671^2+I700^2)","v":0},null,null,{"$f":"SQRT(L671^2+L700^2)","v":0},null,null,{"$f":"SQRT(O671^2+O700^2)","v":0},null,null,{"$f":"SQRT(R671^2+R700^2)","v":0},null,null,{"$f":"IF(YEAR(Summary!$M$56)<2024,\"\",IF(YEAR(Summary!$M$56)<=2024,'CSP (2019YE Rules)'!L$878*(2/3)+L902*(1/3),IF(YEAR(Summary!$M$56)=2025,'CSP (2019YE Rules)'!L$878*(1/3)+L902*(2/3),L902)))","v":0},null,null,{"$f":"IF(YEAR(Summary!$M$56)<2024,\"\",IF(YEAR(Summary!$M$56)<=2024,'CSP (2019YE Rules)'!O$878*(2/3)+O902*(1/3),IF(YEAR(Summary!$M$56)=2025,'CSP (2019YE Rules)'!O$878*(1/3)+O902*(2/3),O902)))","v":0},null,null,{"$f":"IF(YEAR(Summary!$M$56)<2024,\"\",IF(YEAR(Summary!$M$56)<=2024,'CSP (2019YE Rules)'!R$878*(2/3)+R902*(1/3),IF(YEAR(Summary!$M$56)=2025,'CSP (2019YE Rules)'!R$878*(1/3)+R902*(2/3),R902)))","v":0}]
[null,"Mortality",null,null,null,null,null,{"$f":"I706","v":0},{"$f":"I706","v":0},null,{"$f":"L706","v":0},{"$f":"+L706","v":0},null,{"$f":"O706","v":0},{"$f":"O706","v":0},null,{"$f":"R903","v":0},{"$f":"R706","v":0},null,0,0,null,0,0,null,0,0]
[null,"Stop Loss",null,null,null,null,null,{"$f":"MAX(0,I785)","v":0},{"$f":"I785","v":0},null,{"$f":"MAX(0,L785)","v":0},{"$f":"+L785","v":0},null,{"$f":"O904","v":0},{"$f":"MAX(0,O785)","v":0},null,{"$f":"R904","v":0},{"$f":"MAX(0,R785)","v":0},null,0,0,null,0,0,null,0,0]
[null,"Riders",null,null,null,null,null,{"$f":"MAX(0,+I787)","v":0},{"$f":"I787","v":0},null,{"$f":"MAX(0,+L787)","v":0},{"$f":"+L787","v":0},null,0,{"$f":"MAX(0,+O787)","v":0},null,0,{"$f":"MAX(0,+R787)","v":0},null,0,0,null,0,0,null,0,0]
[null,"Morbidity and Disability",null,null,null,null,null,{"$f":"I712+I714+I715+I717+I720+I721+I722","v":0},{"$f":"I712+I714+I715+I717+I720+I721+I722","v":0},null,{"$f":"+L712+L714+L715+L717+L720+L721+L722","v":0},{"$f":"+L712+L714+L715+L717+L720+L721+L722","v":0},null,{"$f":"+O712+O714+O715+O717+O720+O721+O722","v":0},{"$f":"+O712+O714+O715+O717+O720+O721+O722","v":0},null,{"$f":"R712+R714+R715+R717+R720+R721+R722","v":0},{"$f":"+R712+R714+R715+R717+R720+R721+R722","v":0},null,0,0,null,0,0,null,0,0]
[null,"Longevity",null,null,null,null,null,{"$f":"MAX(0,SUM(I729:I741))","v":0},{"$f":"MAX(0,(SUM(I729:I741)))","v":0},null,{"$f":"MAX(0,(SUM(L729:L741)+SUM(L748:L760)+SUM(L767:L779)))","v":0},{"$f":"MAX(0,(SUM(L729:L741)+SUM(L748:L760)+SUM(L767:L779)))","v":0},null,{"$f":"O907","v":0},{"$f":"MAX(0,(SUM(O729:O741)+SUM(O748:O760)+SUM(O767:O779)))","v":0},null,0,{"$f":"MAX(0,(SUM(R729:R741)+SUM(R748:R760)+SUM(R767:R779)))","v":0},null,0,0,null,0,0,null,0,0]
[null,"Variable Annuity Guarantee Risk",null,null,null,null,null,{"$f":"IF('Schedule VIIIA (EBS)'!$S$12=0,I888,'Schedule VIIIA (EBS)'!$S$12)","v":0},{"$f":"IF('Schedule VIIIA (EBS)'!$S$12=0,I888,'Schedule VIIIA (EBS)'!$S$12)","v":0},null,{"$f":"IF('Schedule VIIIA (EBS)'!$S$12=0,L888,'Schedule VIIIA (EBS)'!$S$12)","v":0},{"$f":"IF('Schedule VIIIA (EBS)'!$S$12=0,L888,'Schedule VIIIA (EBS)'!$S$12)","v":0},null,{"$f":"O908","v":0},{"$f":"IF('Schedule VIIIA (EBS)'!$S$12=0,O888,'Schedule VIIIA (EBS)'!$S$12)","v":0},null,0,{"$f":"IF('Schedule VIIIA (EBS)'!$S$12=0,R888,'Schedule VIIIA (EBS)'!$S$12)","v":0},null,0,0,null,0,0,null,0,0]
[null,"Other Insurance Risk",null,null,null,null,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0]
[null,"Lapse -  LTB",{"$f":"Summary!E32","v":"1.A"},null,null,null,null,{"$f":"IF($C910=\"1.A\",I791,IF($C910=\"1.B\",I792,IF($C910=\"2.A\",I793,IF($C910=\"2.B\",I794,0))))","v":0},{"$f":"IF($C910=\"1.A\",H791,IF($C910=\"1.B\",H792,IF($C910=\"2.A\",H793,IF($C910=\"2.B\",H794,0))))","v":0},null,{"$f":"IF($C910=\"1.A\",L791,IF($C910=\"1.B\",L792,IF($C910=\"2.A\",L793,IF($C910=\"2.B\",L794,0))))","v":0},{"$f":"IF($C910=\"1.A\",K791,IF($C910=\"1.B\",K792,IF($C910=\"2.A\",K793,IF($C910=\"2.B\",K794,0))))","v":0},null,{"$f":"IF($C910=\"1.A\",O791,IF($C910=\"1.B\",O792,IF($C910=\"2.A\",O793,IF($C910=\"2.B\",O794,0))))","v":0},{"$f":"IF($C910=\"1.A\",N791,IF($C910=\"1.B\",N792,IF($C910=\"2.A\",N793,IF($C910=\"2.B\",N794,0))))","v":0},null,{"$f":"IF($C910=\"1.A\",R791,IF($C910=\"1.B\",R792,IF($C910=\"2.A\",R793,IF($C910=\"2.B\",R794,0))))","v":0},{"$f":"IF($C910=\"1.A\",Q791,IF($C910=\"1.B\",Q792,IF($C910=\"2.A\",Q793,IF($C910=\"2.B\",Q794,0))))","v":0},null,0,0,null,0,0,null,{"$f":"Q910","v":0},0]
[null,"Expenses -  LTB",null,null,null,null,null,{"$f":"I805","v":0},{"$f":"H805","v":0},null,{"$f":"L805","v":0},{"$f":"K805","v":0},null,{"$f":"O805","v":0},{"$f":"N805","v":0},null,{"$f":"R805","v":0},{"$f":"Q805","v":0},null,{"$f":"K911","v":0},0,null,0,0,null,{"$f":"Q911","v":0},0]
[]
[null,"BSCR (Prior to Correlation Adjustment)",null,null,null,null,null,null,{"$f":"SUM(I894:I911)","v":0},null,null,{"$f":"SUM(L894:L911)","v":0},null,null,{"$f":"SUM(O894:O911)","v":0},null,null,{"$f":"SUM(R894:R911)","v":0},null,null,{"$f":"SUM(U894:U911)","v":0},null,null,{"$f":"SUM(X894:X911)","v":0},null,null,{"$f":"SUM(AA894:AA911)","v":0}]
[]
[null,"BSCR (After Correlation Adjustment)",null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(H932:H935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,H932:H935)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(I932:I935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,I932:I935)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(K932:K935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,K932:K935)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(L932:L935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,L932:L935)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(N932:N935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,N932:N935)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(O932:O935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,O932:O935)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Q932:Q935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,Q932:Q935)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(R932:R935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,R932:R935)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(T932:T935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,T932:T935)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(U932:U935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,U932:U935)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(W932:W935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,W932:W935)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(X932:X935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,X932:X935)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Z932:Z935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,Z932:Z935)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(AA932:AA935),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,AA932:AA935)))","v":0}]
[]
[null,"Operational risk charge (%)",null,null,null,null,null,null,{"$f":"Summary!M39","v":0.2},null,null,{"$f":"I917","v":0.2},null,null,{"$f":"I917","v":0.2},null,null,{"$f":"+IF(AND(L917=\"\",O917=\"\"),\"\",L917*(1-$R$6)+O917*$R$6)","v":0.2},null,null,{"$f":"R917","v":0.2},null,null,{"$f":"R917","v":0.2},null,null,{"$f":"R917","v":0.2}]
[]
[null,"Operational risk capital charge ($)",null,null,null,null,null,null,{"$f":"(I915+I941)*I917","v":0},null,null,{"$f":"(L915+L941)*L917","v":0},null,null,{"$f":"(O915+O941)*O917","v":0},null,null,{"$f":"(R915+R941)*R917","v":0},null,null,{"$f":"(U915+U941)*U917","v":0},null,null,{"$f":"(X915+X941)*X917","v":0},null,null,{"$f":"(AA915+AA941)*AA917","v":0}]
[]
[null,"(1) Regulated Non-Insurance Financial Operating Entities",null,null,null,null,null,null,{"$f":"'Schedule XIA'!X313","v":0},null,null,{"$f":"'Schedule XIA'!$X$313","v":0},null,null,{"$f":"'Schedule XIA'!$X$313","v":0},null,null,{"$f":"'Schedule XIA'!$X$313","v":0},null,null,{"$f":"'Schedule XIA'!$X$313","v":0},null,null,{"$f":"'Schedule XIA'!$X$313","v":0},null,null,{"$f":"'Schedule XIA'!$X$313","v":0}]
[null,"(2) Unregulated Entities Where the Parent Exercises Control (Except IHC)",null,null,null,null,null,null,{"$f":"'Schedule XIB'!X313","v":0},null,null,{"$f":"'Schedule XIB'!$X$313","v":0},null,null,{"$f":"'Schedule XIB'!$X$313","v":0},null,null,{"$f":"'Schedule XIB'!$X$313","v":0},null,null,{"$f":"'Schedule XIB'!$X$313","v":0},null,null,{"$f":"'Schedule XIB'!$X$313","v":0},null,null,{"$f":"'Schedule XIB'!$X$313","v":0}]
[]
[null,"CMgmtAction",null,null,null,null,null,null,{"$f":"I941","v":0},null,null,{"$f":"L941","v":0},null,null,{"$f":"O941","v":0},null,null,{"$f":"R941","v":0},null,null,{"$f":"U941","v":0},null,null,{"$f":"X941","v":0},null,null,{"$f":"AA941","v":0}]
[]
[null,"Other Capital Adjustment",null,null,null,null,null,null,{"$f":"-MIN(((I915+I919+I921+I922+I924)*Summary!$P$139),Summary!$R$143,((I915+I919+I921+I922+I924)*Summary!$S$139))","v":0},null,null,{"$f":"-MIN(((L915+L919+L921+L922+L924)*Summary!$P$139),Summary!$R$143,((L915+L919+L921+L922+L924)*Summary!$S$139))","v":0},null,null,{"$f":"-MIN(((O915+O919+O921+O922+O924)*Summary!$P$139),Summary!$R$143,((O915+O919+O921+O922+O924)*Summary!$S$139))","v":0},null,null,{"$f":"-MIN(((R915+R919+R921+R922+R924)*Summary!$P$139),Summary!$R$143,((R915+R919+R921+R922+R924)*Summary!$S$139))","v":0},null,null,{"$f":"-MIN(((U915+U919+U921+U922+U924)*Summary!$P$153),Summary!$R$157,((U915+U919+U921+U922+U924)*Summary!$S$153))","v":0},null,null,{"$f":"-MIN(((X915+X919+X921+X922+X924)*Summary!$P$153),Summary!$R$157,((X915+X919+X921+X922+X924)*Summary!$S$153))","v":0},null,null,{"$f":"-MIN(((AA915+AA919+AA921+AA922+AA924)*Summary!$P$153),Summary!$R$157,((AA915+AA919+AA921+AA922+AA924)*Summary!$S$153))","v":0}]
[]
[null,"BSCR ",null,null,null,null,null,null,{"$f":"I915+I919+I921+I922+I924+I926","v":0},null,null,{"$f":"L915+L919+L921+L922+L924+L926","v":0},null,null,{"$f":"O915+O919+O921+O922+O924+O926","v":0},null,null,{"$f":"R915+R919+R921+R922+R924+R926","v":0},null,null,{"$f":"U915+U919+U921+U922+U924+U926","v":0},null,null,{"$f":"X915+X919+X921+X922+X924+X926","v":0},null,null,{"$f":"AA915+AA919+AA921+AA922+AA924+AA926","v":0}]
[]
[]
[null,"Capital Charges",null,null,null,null,null,"Net","Gross",null,"Net","Gross",null,"Net","Gross",null,"Net","Gross",null,"Net","Gross",null,"Net","Gross",null,"Net","Gross"]
[null,"Market Risk",null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(H894:H898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,H894:H898)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(I894:I898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,I894:I898)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(K894:K898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,K894:K898)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(L894:L898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,L894:L898)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(N894:N898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,N894:N898)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(O894:O898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,O894:O898)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Q894:Q898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,Q894:Q898)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(R894:R898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,R894:R898)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(T894:T898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,T894:T898)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(U894:U898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,U894:U898)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(W894:W898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,W894:W898)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(X894:X898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,X894:X898)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Z894:Z898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,Z894:Z898)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(AA894:AA898),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,AA894:AA898)))","v":0}]
[null,"Credit Risk",null,null,null,null,null,{"$f":"I899","v":0},{"$f":"I899","v":0},null,{"$f":"L899","v":0},{"$f":"L899","v":0},null,{"$f":"O899","v":0},{"$f":"O899","v":0},null,{"$f":"R899","v":0},{"$f":"R899","v":0},null,{"$f":"U899","v":0},{"$f":"U899","v":0},null,{"$f":"X899","v":0},{"$f":"X899","v":0},null,{"$f":"AA899","v":0},{"$f":"AA899","v":0}]
[null,"P&C Insurance Risk",null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(I900:I902),MMULT('Correlation Matrix (2024 YE)'!H7:J9,I900:I902)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(I900:I902),MMULT('Correlation Matrix (2024 YE)'!H7:J9,I900:I902)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(L900:L902),MMULT('Correlation Matrix (2024 YE)'!H7:J9,L900:L902)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(L900:L902),MMULT('Correlation Matrix (2024 YE)'!H7:J9,L900:L902)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(O900:O902),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,O900:O902)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(O900:O902),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,O900:O902)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(R900:R902),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,R900:R902)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(R900:R902),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,R900:R902)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(U900:U902),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,U900:U902)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(U900:U902),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,U900:U902)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(X900:X902),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,X900:X902)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(X900:X902),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,X900:X902)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(AA900:AA902),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,AA900:AA902)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(AA900:AA902),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,AA900:AA902)))","v":0}]
[null,"Long-Term Insurance Risk",null,null,null,null,null,{"$f":"SQRT(MMULT(TRANSPOSE(H903:H911),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,H903:H911)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(I903:I911),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,I903:I911)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(K903:K911),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,K903:K911)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(L903:L911),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,L903:L911)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(N903:N911),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,N903:N911)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(O903:O911),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,O903:O911)))","v":0},null,{"$f":"SQRT(MMULT(TRANSPOSE(Q903:Q911),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,Q903:Q911)))","v":0},{"$f":"SQRT(MMULT(TRANSPOSE(R903:R911),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,R903:R911)))","v":0},null,{"$f":"IF(YEAR(Summary!$M$56)<2024,\"\",\nIF(YEAR(Summary!$M$56)<=2024,'CSP (2019YE Rules)'!K$909*(90%)+K935*(10%),\nIF(YEAR(Summary!$M$56)=2025,'CSP (2019YE Rules)'!K$909*(80%)+K935*(20%),\nIF(YEAR(Summary!$M$56)=2026,'CSP (2019YE Rules)'!K$909*(70%)+K935*(30%),\nIF(YEAR(Summary!$M$56)=2027,'CSP (2019YE Rules)'!K$909*(60%)+K935*(40%),\nIF(YEAR(Summary!$M$56)=2028,'CSP (2019YE Rules)'!K$909*(50%)+K935*(50%),\nIF(YEAR(Summary!$M$56)=2029,'CSP (2019YE Rules)'!K$909*(40%)+K935*(60%),\nIF(YEAR(Summary!$M$56)=2030,'CSP (2019YE Rules)'!K$909*(30%)+K935*(70%),\nIF(YEAR(Summary!$M$56)=2031,'CSP (2019YE Rules)'!K$909*(20%)+K935*(80%),\nIF(YEAR(Summary!$M$56)=2032,'CSP (2019YE Rules)'!K$909*(10%)+K935*(90%),K935\n))))))))))","v":0},{"$f":"IF(YEAR(Summary!$M$56)<2024,\"\",\nIF(YEAR(Summary!$M$56)<=2024,'CSP (2019YE Rules)'!L$909*(90%)+L935*(10%),\nIF(YEAR(Summary!$M$56)=2025,'CSP (2019YE Rules)'!L$909*(80%)+L935*(20%),\nIF(YEAR(Summary!$M$56)=2026,'CSP (2019YE Rules)'!L$909*(70%)+L935*(30%),\nIF(YEAR(Summary!$M$56)=2027,'CSP (2019YE Rules)'!L$909*(60%)+L935*(40%),\nIF(YEAR(Summary!$M$56)=2028,'CSP (2019YE Rules)'!L$909*(50%)+L935*(50%),\nIF(YEAR(Summary!$M$56)=2029,'CSP (2019YE Rules)'!L$909*(40%)+L935*(60%),\nIF(YEAR(Summary!$M$56)=2030,'CSP (2019YE Rules)'!L$909*(30%)+L935*(70%),\nIF(YEAR(Summary!$M$56)=2031,'CSP (2019YE Rules)'!L$909*(20%)+L935*(80%),\nIF(YEAR(Summary!$M$56)=2032,'CSP (2019YE Rules)'!L$909*(10%)+L935*(90%),L935\n))))))))))","v":0},null,{"$f":"IF(YEAR(Summary!$M$56)<2024,\"\",\nIF(YEAR(Summary!$M$56)<=2024,'CSP (2019YE Rules)'!N$909*(90%)+N935*(10%),\nIF(YEAR(Summary!$M$56)=2025,'CSP (2019YE Rules)'!N$909*(80%)+N935*(20%),\nIF(YEAR(Summary!$M$56)=2026,'CSP (2019YE Rules)'!N$909*(70%)+N935*(30%),\nIF(YEAR(Summary!$M$56)=2027,'CSP (2019YE Rules)'!N$909*(60%)+N935*(40%),\nIF(YEAR(Summary!$M$56)=2028,'CSP (2019YE Rules)'!N$909*(50%)+N935*(50%),\nIF(YEAR(Summary!$M$56)=2029,'CSP (2019YE Rules)'!N$909*(40%)+N935*(60%),\nIF(YEAR(Summary!$M$56)=2030,'CSP (2019YE Rules)'!N$909*(30%)+N935*(70%),\nIF(YEAR(Summary!$M$56)=2031,'CSP (2019YE Rules)'!N$909*(20%)+N935*(80%),\nIF(YEAR(Summary!$M$56)=2032,'CSP (2019YE Rules)'!N$909*(10%)+N935*(90%),N935\n))))))))))","v":0},{"$f":"IF(YEAR(Summary!$M$56)<2024,\"\",\nIF(YEAR(Summary!$M$56)<=2024,'CSP (2019YE Rules)'!O$909*(90%)+O935*(10%),\nIF(YEAR(Summary!$M$56)=2025,'CSP (2019YE Rules)'!O$909*(80%)+O935*(20%),\nIF(YEAR(Summary!$M$56)=2026,'CSP (2019YE Rules)'!O$909*(70%)+O935*(30%),\nIF(YEAR(Summary!$M$56)=2027,'CSP (2019YE Rules)'!O$909*(60%)+O935*(40%),\nIF(YEAR(Summary!$M$56)=2028,'CSP (2019YE Rules)'!O$909*(50%)+O935*(50%),\nIF(YEAR(Summary!$M$56)=2029,'CSP (2019YE Rules)'!O$909*(40%)+O935*(60%),\nIF(YEAR(Summary!$M$56)=2030,'CSP (2019YE Rules)'!O$909*(30%)+O935*(70%),\nIF(YEAR(Summary!$M$56)=2031,'CSP (2019YE Rules)'!O$909*(20%)+O935*(80%),\nIF(YEAR(Summary!$M$56)=2032,'CSP (2019YE Rules)'!O$909*(10%)+O935*(90%),O935\n))))))))))","v":0},null,{"$f":"IF(YEAR(Summary!$M$56)<2024,\"\",\nIF(YEAR(Summary!$M$56)<=2024,'CSP (2019YE Rules)'!Q$909*(90%)+Q935*(10%),\nIF(YEAR(Summary!$M$56)=2025,'CSP (2019YE Rules)'!Q$909*(80%)+Q935*(20%),\nIF(YEAR(Summary!$M$56)=2026,'CSP (2019YE Rules)'!Q$909*(70%)+Q935*(30%),\nIF(YEAR(Summary!$M$56)=2027,'CSP (2019YE Rules)'!Q$909*(60%)+Q935*(40%),\nIF(YEAR(Summary!$M$56)=2028,'CSP (2019YE Rules)'!Q$909*(50%)+Q935*(50%),\nIF(YEAR(Summary!$M$56)=2029,'CSP (2019YE Rules)'!Q$909*(40%)+Q935*(60%),\nIF(YEAR(Summary!$M$56)=2030,'CSP (2019YE Rules)'!Q$909*(30%)+Q935*(70%),\nIF(YEAR(Summary!$M$56)=2031,'CSP (2019YE Rules)'!Q$909*(20%)+Q935*(80%),\nIF(YEAR(Summary!$M$56)=2032,'CSP (2019YE Rules)'!Q$909*(10%)+Q935*(90%),Q935\n))))))))))","v":0},{"$f":"IF(YEAR(Summary!$M$56)<2024,\"\",\nIF(YEAR(Summary!$M$56)<=2024,'CSP (2019YE Rules)'!R$909*(90%)+R935*(10%),\nIF(YEAR(Summary!$M$56)=2025,'CSP (2019YE Rules)'!R$909*(80%)+R935*(20%),\nIF(YEAR(Summary!$M$56)=2026,'CSP (2019YE Rules)'!R$909*(70%)+R935*(30%),\nIF(YEAR(Summary!$M$56)=2027,'CSP (2019YE Rules)'!R$909*(60%)+R935*(40%),\nIF(YEAR(Summary!$M$56)=2028,'CSP (2019YE Rules)'!R$909*(50%)+R935*(50%),\nIF(YEAR(Summary!$M$56)=2029,'CSP (2019YE Rules)'!R$909*(40%)+R935*(60%),\nIF(YEAR(Summary!$M$56)=2030,'CSP (2019YE Rules)'!R$909*(30%)+R935*(70%),\nIF(YEAR(Summary!$M$56)=2031,'CSP (2019YE Rules)'!R$909*(20%)+R935*(80%),\nIF(YEAR(Summary!$M$56)=2032,'CSP (2019YE Rules)'!R$909*(10%)+R935*(90%),R935\n))))))))))","v":0}]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H932:H935)","v":0},{"$f":"SUM(I932:I935)","v":0},null,{"$f":"SUM(K932:K935)","v":0},{"$f":"SUM(L932:L935)","v":0},null,{"$f":"SUM(N932:N935)","v":0},{"$f":"SUM(O932:O935)","v":0},null,{"$f":"SUM(Q932:Q935)","v":0},{"$f":"SUM(R932:R935)","v":0},null,{"$f":"SUM(T932:T935)","v":0},{"$f":"SUM(U932:U935)","v":0},null,{"$f":"SUM(W932:W935)","v":0},{"$f":"SUM(X932:X935)","v":0},null,{"$f":"SUM(Z932:Z935)","v":0},{"$f":"SUM(AA932:AA935)","v":0}]
[]
[null,"Management Action"]
[null,"Implied Loss-absorbing capacity of Technical Provisions without cap",null,null,null,null,null,null,{"$f":"I915-H915","v":0},null,null,{"$f":"L915-K915","v":0},null,null,{"$f":"O915-N915","v":0},null,null,{"$f":"R915-Q915","v":0},null,null,{"$f":"U915-T915","v":0},null,null,{"$f":"X915-W915","v":0},null,null,{"$f":"AA915-Z915","v":0}]
[null,"Initial FDB / Bonus reserve",null,null,null,null,null,null,{"$f":"Summary!$L$128","v":0},null,null,{"$f":"Summary!$L$128","v":0},null,null,{"$f":"I940","v":0},null,null,{"$f":"I940","v":0},null,null,{"$f":"Summary!$M$128","v":0},null,null,{"$f":"Summary!$M$128","v":0},null,null,{"$f":"Summary!$M$128","v":0}]
[null,"Adjustment for the LaC of TP",null,null,null,null,null,null,{"$f":"-MAX(MIN(I939,I940),0)","v":0},null,null,{"$f":"-MAX(MIN(L939,L940),0)","v":0},null,null,{"$f":"-MAX(MIN(O939,O940),0)","v":0},null,null,{"$f":"-MAX(MIN(R939,R940),0)","v":0},null,null,{"$f":"-MAX(MIN(U939,U940),0)","v":0},null,null,{"$f":"-MAX(MIN(X939,X940),0)","v":0},null,null,{"$f":"-MAX(MIN(AA939,AA940),0)","v":0}]
[]
[null,"ECR",null,null,null,null,null,null,{"$f":"MAX(I928,Summary!$M$96)","v":0},null,null,{"$f":"MAX(L928,Summary!$M$96)","v":0},null,null,{"$f":"MAX(O928,Summary!$M$96)","v":0},null,null,{"$f":"MAX(R928,Summary!$M$96)","v":0},null,null,{"$f":"MAX(U928,Summary!$M$96)","v":0},null,null,{"$f":"MAX(X928,Summary!$M$96)","v":0},null,null,{"$f":"MAX(AA928,Summary!$M$96)","v":0}]
[null,"BSCR Ratio",null,null,null,null,null,null,{"$f":"IFERROR(Summary!$M$92/I928,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/L928,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/O928,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/R928,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/U928,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/X928,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/AA928,\"n/a\")","v":"n/a"}]
[null,"ECR Ratio",null,null,null,null,null,null,{"$f":"IFERROR(Summary!$M$92/I943,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/L943,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/O943,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/R943,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/U943,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/X943,\"n/a\")","v":"n/a"},null,null,{"$f":"IFERROR(Summary!$M$92/AA943,\"n/a\")","v":"n/a"}]

{"sheet":"Correlation Matrix (2019 YE)","index":138,"n_rows":67,"n_cols":26,"rows_kept":67,"cut":false,"hidden":false,"merged":[[2,3,2,5]]}
["Correlation Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
["Enter Company Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Charges - Gross"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"Summary!M9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit",{"$f":"Summary!M16","v":0}]
["Market Risk",null,null,null,null,null,"P&C Insurance Risk",null,null,null,"Long-term Insurance Risk",null,null,null,null,null,null,null,"Overall BSCR",null,null,null,null,null,"P&C",{"$f":"Summary!M19","v":0}]
[null,"Cfi","Ceq","Cint","Ccurr","Cconc",null,"Prem","Res","Cat",null,"Mort","Stop Loss","Riders","Morb & Dis","Long","VA Guar","Other",null,"Market","Credit","P&C Ins","LT Ins",null,"Long-Term",{"$f":"Summary!M24","v":0}]
["Cfi",1,0.5,{"$f":"IF(Summary!E12=\"Duration-Based Approach\",0.25,IF('Interest Rate-Liquidity (Rev.)'!$E$109=\"Down\",0.25,0))","v":0.25},0.25,0,"Cprem",1,0.25,0.125,"Mort",1,0.75,0.75,0.25,-0.5,0,0.125,"Market",1,0.25,0.125,0.125,null,null,{"$f":"SUM(Z3:Z6)","v":0}]
["Ceq",0.5,1,{"$f":"IF(Summary!E12=\"Duration-Based Approach\",0.25,IF('Interest Rate-Liquidity (Rev.)'!$E$109=\"Down\",0.25,0))","v":0.25},0.25,0,"Crsvs",0.25,1,0,"Stop Loss",0.75,1,0.75,0,-0.5,0,0.25,"Credit",0.25,1,0.5,0.25]
["Cint",{"$f":"IF(Summary!E12=\"Duration-Based Approach\",0.25,IF('Interest Rate-Liquidity (Rev.)'!$E$109=\"Down\",0.25,0))","v":0.25},{"$f":"IF(Summary!E12=\"Duration-Based Approach\",0.25,IF('Interest Rate-Liquidity (Rev.)'!$E$109=\"Down\",0.25,0))","v":0.25},1,0.25,0,"Ccat",0.125,0,1,"Riders",0.75,0.75,1,0,-0.5,0,0.25,"P&C Ins",0.125,0.5,1,0,null,"Capital Charges - Net"]
["CCur",0.25,0.25,0.25,1,0,null,null,null,null,"Morb & Dis",0.25,0,0,1,0,0,0.25,"LT Ins",0.125,0.25,0,1,null,"Market",{"$f":"Summary!K9","v":0}]
["Cconc",0,0,0,0,1,null,null,null,null,"Long",-0.5,-0.5,-0.5,0,1,0,0.25,null,null,null,null,null,null,"Credit",{"$f":"Summary!K16","v":0}]
[null,null,null,null,null,null,null,null,null,null,"VA Guar",0,0,0,0,0,1,0.25,null,null,null,null,null,null,"P&C",{"$f":"Summary!K19","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Other",0.125,0.25,0.25,0.25,0.25,0.25,1,null,null,null,null,null,null,"Long-Term",{"$f":"Summary!K24","v":0}]
[null,"Premium Risk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z10:Z13)","v":0}]
[null,null,"Prop Cat","Prop","Prop NP","PA","PA NP","Aviatn","AviatnNP","C/S","C/S NP","Ergy O/M","Ergy O/MNP","US Cas","US CasNP","US Prof","US ProfNP","US Spec","US SpecNP","IntMotor","IntMotorNP","IntCas","IntCasNP","Retro Prop","Str/Fin Re","Health"]
[null,"Prop Cat",1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Prop",0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Prop NP",0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"PA",0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"PA NP",0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Aviatn",0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"AviatnNP",0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"C/S",0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"C/S NP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Ergy O/M",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Ergy O/MNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"US Cas",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.5,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US CasNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.5,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US Prof",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,1,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US ProfNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,1,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US Spec",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"US SpecNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"IntMotor",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25]
[null,"IntMotorNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25]
[null,"IntCas",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25]
[null,"IntCasNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25]
[null,"Retro Prop",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.25,0.25]
[null,"Str/Fin Re",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.25]
[null,"Health",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1]
[]
[]
[null,"Reserve Risk"]
[null,null,"Prop Cat","Prop","Prop NP","PA","PA NP","Aviatn","AviatnNP","C/S","C/S NP","Ergy O/M","Ergy O/MNP","US Cas","US CasNP","US Prof","US ProfNP","US Spec","US SpecNP","IntMotor","IntMotorNP","IntCas","IntCasNP","Retro Prop","Str/Fin Re","Health"]
[null,"Prop Cat",1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Prop",0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Prop NP",0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"PA",0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"PA NP",0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Aviatn",0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"AviatnNP",0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"C/S",0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"C/S NP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Ergy O/M",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Ergy O/MNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"US Cas",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.5,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US CasNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.5,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US Prof",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,1,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US ProfNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,1,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US Spec",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"US SpecNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"IntMotor",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25]
[null,"IntMotorNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25]
[null,"IntCas",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25]
[null,"IntCasNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25]
[null,"Retro Prop",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.25,0.25]
[null,"Str/Fin Re",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.25]
[null,"Health",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1]

{"sheet":"Correlation Matrix (2024 YE)","index":139,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":false,"merged":[[2,3,2,5]]}
["Correlation Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"#'Index'!A1\",\"Return to Index\")","v":"Return to Index"}]
["Enter Company Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Charges - Gross"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"Summary!R9","v":0},{"$f":"Summary!V9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit",{"$f":"Summary!R16","v":0},{"$f":"Summary!V16","v":0}]
["Market Risk",null,null,null,null,null,"P&C Insurance Risk",null,null,null,"Long-term Insurance Risk",null,null,null,null,null,null,null,null,null,"Overall BSCR",null,null,null,null,null,"P&C",{"$f":"Summary!R19","v":0},{"$f":"Summary!V19","v":0}]
[null,"Cfi","Ceq","Cint","Ccurr","Cconc",null,"Prem","Res","Cat",null,"Mort","Stop Loss","Riders","Morb & Dis","Long","VA Guar","Other","Lapse","Expense",null,"Market","Credit","P&C Ins","LT Ins",null,"Long-Term",{"$f":"Summary!R24","v":0},{"$f":"Summary!V24","v":0}]
["Cfi",1,0.5,{"$f":"IF(Summary!E12=\"Duration-Based Approach\",0.25,IF('Interest Rate-Liquidity (Rev.)'!$E$109=\"Down\",0.25,0))","v":0.25},0.25,0,"Cprem",1,0.25,0.125,"Mort",1,0.75,0.75,0.25,-0.5,0,0.125,0,0.25,"Market",1,0.25,0.125,0.125,null,null,{"$f":"SUM(AB3:AB6)","v":0},{"$f":"SUM(AC3:AC6)","v":0}]
["Ceq",0.5,1,{"$f":"IF(Summary!E12=\"Duration-Based Approach\",0.25,IF('Interest Rate-Liquidity (Rev.)'!$E$109=\"Down\",0.25,0))","v":0.25},0.25,0,"Crsvs",0.25,1,0,"Stop Loss",0.75,1,0.75,0,-0.5,0,0.25,0,0.5,"Credit",0.25,1,0.5,0.25]
["Cint",{"$f":"IF(Summary!E12=\"Duration-Based Approach\",0.25,IF('Interest Rate-Liquidity (Rev.)'!$E$109=\"Down\",0.25,0))","v":0.25},{"$f":"IF(Summary!E12=\"Duration-Based Approach\",0.25,IF('Interest Rate-Liquidity (Rev.)'!$E$109=\"Down\",0.25,0))","v":0.25},1,0.25,0,"Ccat",0.125,0,1,"Riders",0.75,0.75,1,0,-0.5,0,0.25,0,0.5,"P&C Ins",0.125,0.5,1,0,null,"Capital Charges - Net"]
["CCur",0.25,0.25,0.25,1,0,null,null,null,null,"Morb & Dis",0.25,0,0,1,0,0,0.25,0,0.5,"LT Ins",0.125,0.25,0,1,null,"Market",{"$f":"Summary!P9","v":0},{"$f":"Summary!T9","v":0}]
["Cconc",0,0,0,0,1,null,null,null,null,"Long",-0.5,-0.5,-0.5,0,1,0,0.25,0.25,0.25,null,null,null,null,null,null,"Credit",{"$f":"Summary!P16","v":0},{"$f":"Summary!T16","v":0}]
[null,null,null,null,null,null,null,null,null,null,"VA Guar",0,0,0,0,0,1,0.25,0,0.5,null,null,null,null,null,null,"P&C",{"$f":"Summary!P19","v":0},{"$f":"Summary!T19","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Other",0.125,0.25,0.25,0.25,0.25,0.25,1,0,0,null,null,null,null,null,null,"Long-Term",{"$f":"Summary!P24","v":0},{"$f":"Summary!T24","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Lapse",0,0,0,0,0.25,0,0,1,0.5]
[null,null,null,null,null,null,null,null,null,null,"Expense",0.25,0.5,0.5,0.5,0.25,0.5,0,0.5,1]
[null,"Premium Risk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB10:AB13)","v":0},{"$f":"SUM(AC10:AC13)","v":0}]
[null,null,"Prop Cat","Prop","Prop NP","PA","PA NP","Aviatn","AviatnNP","C/S","C/S NP","Ergy O/M","Ergy O/MNP","US Cas","US CasNP","US Prof","US ProfNP","US Spec","US SpecNP","IntMotor","IntMotorNP","IntCas","IntCasNP","Retro Prop","Str/Fin Re","Health"]
[null,"Prop Cat",1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Prop",0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Prop NP",0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"PA",0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"PA NP",0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Aviatn",0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"AviatnNP",0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"C/S",0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"C/S NP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Ergy O/M",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Ergy O/MNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"US Cas",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.5,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US CasNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.5,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US Prof",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,1,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US ProfNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,1,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US Spec",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"US SpecNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"IntMotor",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25]
[null,"IntMotorNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25]
[null,"IntCas",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25]
[null,"IntCasNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25]
[null,"Retro Prop",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.25,0.25]
[null,"Str/Fin Re",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.25]
[null,"Health",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1]
[]
[]
[null,"Reserve Risk"]
[null,null,"Prop Cat","Prop","Prop NP","PA","PA NP","Aviatn","AviatnNP","C/S","C/S NP","Ergy O/M","Ergy O/MNP","US Cas","US CasNP","US Prof","US ProfNP","US Spec","US SpecNP","IntMotor","IntMotorNP","IntCas","IntCasNP","Retro Prop","Str/Fin Re","Health"]
[null,"Prop Cat",1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Prop",0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Prop NP",0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"PA",0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"PA NP",0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Aviatn",0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"AviatnNP",0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"C/S",0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"C/S NP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Ergy O/M",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Ergy O/MNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"US Cas",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.5,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US CasNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.5,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US Prof",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,1,0.5,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US ProfNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,1,0.25,0.25,0.25,0.25,0.5,0.5,0.25,0.25,0.25]
[null,"US Spec",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"US SpecNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"IntMotor",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25,0.25,0.25]
[null,"IntMotorNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25,0.25,0.25]
[null,"IntCas",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.25,0.25,0.25,0.25,1,0.5,0.25,0.25,0.25]
[null,"IntCasNP",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.25,0.25,0.25,0.25,0.5,1,0.25,0.25,0.25]
[null,"Retro Prop",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.25,0.25]
[null,"Str/Fin Re",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,0.25]
[null,"Health",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1]

{"sheet":"Crosscheck - SFS","index":140,"n_rows":151,"n_cols":4,"rows_kept":151,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
["Summary of SFS Inputs ($000) - For BMA Use Only"]
[{"$f":"'Group Information'!A3","v":"For the Year Ending "}]
[]
[]
[]
[null,"INPUT","STATEMENT SOURCE","VALUE"]
[]
[null,"Cash and time deposits","Form 1A, Line 1",{"$f":"'Form 1EBS'!F10","v":0}]
[null,"Quoted invesments, bonds and debentures - held to maturity","Form 1A, Line 2(a)(i)"]
[null,"Quoted invesments, bonds and debentures - others","Form 1A, Line 2(a)(ii)"]
[null,"Quoted investments, equities - common stocks","Form 1A, Line 2(c)(i)",{"$f":"'Form 1EBS'!F16","v":0}]
[null,"Quoted investments, equities - preferred stocks","Form 1A, Line 2(c)(ii)",{"$f":"'Form 1EBS'!F17","v":0}]
[null,"Quoted investments, equities - mutual funds","Form 1A, Line 2(c)(iii)",{"$f":"'Form 1EBS'!F18","v":0}]
[null,"Other quoted investments","Form 1A, Line 2(e)",{"$f":"'Form 1EBS'!F20","v":0}]
[null,"Unquoted investments, bonds and debentures - held to maturity","Form 1A, Line 3(a)(i)"]
[null,"Unquoted investments, bonds and debentures - others","Form 1A, Line 3(a)(ii)"]
[null,"Unquoted investments, equities - common stocks","Form 1A, Line 3(c)(i)",{"$f":"'Form 1EBS'!F27","v":0}]
[null,"Unquoted investments, equities - preferred stocks","Form 1A, Line 3(c)(ii)",{"$f":"'Form 1EBS'!F28","v":0}]
[null,"Unquoted investments, equities - mutual funds","Form 1A, Line 3(c)(iii)",{"$f":"'Form 1EBS'!F29","v":0}]
[null,"Other unquoted investments","Form 1A, Line 3(e)",{"$f":"'Form 1EBS'!F31","v":0}]
[null,"Investments in affiliates","Form 1A, Line 4(a)",{"$f":"'Form 1EBS'!F35","v":0}]
[null,"Advances to affiliates","Form 1A, Line 4(b)",{"$f":"'Form 1EBS'!F36","v":0}]
[null,"Investment in mortgage loans on real estate - first liens","Form 1A, Line 5(a)",{"$f":"'Form 1EBS'!F45","v":0}]
[null,"Investment in mortgage loans on real estate - other than first liens","Form 1A, Line 5(b)",{"$f":"'Form 1EBS'!F46","v":0}]
[null,"Real estate, occupied by the company (less encumbrances)","Form 1A, Line 7(a)",{"$f":"'Form 1EBS'!F52","v":0}]
[null,"Real estate, other properties (less encumbrances)","Form 1A, Line 7(b)",{"$f":"'Form 1EBS'!F53","v":0}]
[null,"Collateral loans","Form 1A, Line 8",{"$f":"'Form 1EBS'!F56","v":0}]
[null,"Investment income due and accrued","Form 1A, Line 9",{"$f":"'Form 1EBS'!F58","v":0}]
[null,"Accounts and premium receivable - in course of collection","Form 1A, Line 10(a)",{"$f":"'Form 1EBS'!F61","v":0}]
[null,"Accounts and premium receivable - deferred - not yet due","Form 1A, Line 10(b)"]
[null,"Accounts and premium receivable - receivables from retrocessional contracts","Form 1A, Line 10(c)",{"$f":"'Form 1EBS'!F62","v":0}]
[null,"Reinsurance balances receivable - foreign affiliates","Form 1A, Line 11(a)",{"$f":"'Form 1EBS'!F66","v":0}]
[null,"Reinsurance balances receivable - domestic affiliates","Form 1A, Line 11(b)",{"$f":"'Form 1EBS'!F67","v":0}]
[null,"Reinsurance balances receivable - pools & associations","Form 1A, Line 11(c)",{"$f":"'Form 1EBS'!F68","v":0}]
[null,"Reinsurance balances receivable - all other insurers","Form 1A, Line 11(d)",{"$f":"'Form 1EBS'!F69","v":0}]
[null,"Funds held by ceding reinsurers - affiliated","Form 1A, Line 12(a)"]
[null,"Funds held by ceding reinsurers - non-affiliated","Form 1A, Line 12(b)"]
[null,"Sundry assets - derivative instruments","Form 1A, Line 13(a)",{"$f":"'Form 1EBS'!F78","v":0}]
[null,"Sundry assets - segregated accounts companies","Form 1A, Line 13(b)",{"$f":"+'Form 1EBS'!F79","v":0}]
[null,"Sundry assets - deposit assets","Form 1A, Line 13(c)",{"$f":"'Form 1EBS'!F82","v":0}]
[null,"Sundry assets - others","Form 1A, Line 13(d)",{"$f":"'Form 1EBS'!F87","v":0}]
[null,"Letters of credit, guarantees and other instruments - letters of credit","Form 1A, Line 14(a)",{"$f":"'Form 1EBS'!F91","v":0}]
[null,"Letters of credit, guarantees and other instruments - guarantees","Form 1A, Line 14(b)",{"$f":"'Form 1EBS'!F92","v":0}]
[null,"Letters of credit, guarantees and other instruments - other instruments","Form 1A, Line 14(c)",{"$f":"'Form 1EBS'!F93","v":0}]
[null,"Unearned premium","Form 1A, Line 16",{"$f":"'Form 1EBS'!F111","v":0}]
[null,"Loss and loss expense provisions - gross loss and loss expense provisions","Form 1A, Line 17(a)",{"$f":"'Form 1EBS'!F114","v":0}]
[null,"Loss and loss expense provisions - reinsurance recoverable - foreign affiliates","Form 1A, Line 17(b)(i)",{"$f":"+'Form 1EBS'!F116","v":0}]
[null,"Loss and loss expense provisions - reinsurance recoverable - domestic affiliates","Form 1A, Line 17(b)(ii)",{"$f":"+'Form 1EBS'!F117","v":0}]
[null,"Loss and loss expense provisions - reinsurance recoverable - pools  associations","Form 1A, Line 17(b)(iii)",{"$f":"+'Form 1EBS'!F118","v":0}]
[null,"Loss and loss expense provisions - reinsurance recoverable - all other insurers","Form 1A, Line 17(b)(iv)",{"$f":"+'Form 1EBS'!F119","v":0}]
[null,"Other insurance reserves - general business","Form 1A, Line 18",{"$f":"+'Form 1EBS'!F123","v":0}]
[null,"Insurance and reinsurance balances payable","Form 1A, Line 28",{"$f":"'Form 1EBS'!F169","v":0}]
[null,"Commissions, expenses, fees and taxes payable","Form 1A, Line 29",{"$f":"'Form 1EBS'!F171","v":0}]
[null,"Loans and notes payable","Form 1A, Line 30",{"$f":"'Form 1EBS'!F173","v":0}]
[null,"Income taxes payable","Form 1A, Line 31(a)",{"$f":"'Form 1EBS'!F176","v":0}]
[null,"Deferred income taxes","Form 1A, Line 31(b)",{"$f":"'Form 1EBS'!F177","v":0}]
[null,"Amounts due to affiliates","Form 1A, Line 32",{"$f":"+'Form 1EBS'!F179","v":0}]
[null,"Accounts payable and accrued liabilities","Form 1A, Line 33",{"$f":"'Form 1EBS'!F181","v":0}]
[null,"Funds held under reinsurance contracts - affiliates","Form 1A, Line 34(a)",{"$f":"+'Form 1EBS'!F186","v":0}]
[null,"Funds held under reinsurance contracts - non-affiliates","Form 1A, Line 34(b)"]
[null,"Dividends payable","Form 1A, Line 35",{"$f":"'Form 1EBS'!F188","v":0}]
[null,"Sundry liabilities - derivative instruments","Form 1A, Line 36(a)",{"$f":"'Form 1EBS'!F191","v":0}]
[null,"Sundry liabilities - segregated accounts companies","Form 1A, Line 36(b)",{"$f":"'Form 1EBS'!F193","v":0}]
[null,"Sundry liabilities - deposit liabilities","Form 1A, Line 36(c)",{"$f":"'Form 1EBS'!F196","v":0}]
[null,"Sundry liabilities - others","Form 1A, Line 36(d)",{"$f":"'Form 1EBS'!F198","v":0}]
[null,"Letters of credit, guarantees and other instruments - letters of credit","Form 1A, Line 37(a)",{"$f":"'Form 1EBS'!F203","v":0}]
[null,"Letters of credit, guarantees and other instruments - guarantees","Form 1A, Line 37(b)",{"$f":"'Form 1EBS'!F204","v":0}]
[null,"Letters of credit, guarantees and other instruments - other instruments","Form 1A, Line 37(c)",{"$f":"'Form 1EBS'!F205","v":0}]
[null,"Gross premium written - direct GPW","Form 2A, Line 1(a)",{"$f":"'Form 2'!E12","v":0}]
[null,"Gross premium written - assumed GPW","Form 2A, Line 1(b)",{"$f":"'Form 2'!E13","v":0}]
[null,"Reinsurance premiums ceded","Form 2A, Line 2",{"$f":"'Form 2'!E16","v":0}]
[null,"Increase (decrease) in unearned premiums","Form 2A, Line 4",{"$f":"'Form 2'!E20","v":0}]
[null,"Other insurance income","Form 2A, Line 6",{"$f":"'Form 2'!E24","v":0}]
[null,"Net losses incurred and net loss expenses incurred","Form 2A, Line 8",{"$f":"'Form 2'!E30","v":0}]
[null,"Commissions and brokerage","Form 2A, Line 9",{"$f":"'Form 2'!E32","v":0}]
[null,"General and administrative","Form 2A, Line 10",{"$f":"+'Form 2'!E93","v":0}]
[null,"Personel costs","Form 2A, Line 11",{"$f":"+'Form 2'!E94","v":0}]
[null,"Others","Form 2A, Line 12",{"$f":"+'Form 2'!E95","v":0}]
[null,"Transferred from (to) open year business revenue statement","Form 2A, Line 15",{"$f":"'Form 2'!E98","v":0}]
[null,"General business investment income-net","Form 2A, Line 17",{"$f":"'Form 2'!E48","v":0}]
[null,"Other income (deductions)","Form 2A, Line 37",{"$f":"'Form 2'!E75","v":0}]
[null,"Income taxes - current","Form 2A, Line 39(a)",{"$f":"'Form 2'!E105","v":0}]
[null,"Income taxes - deferred","Form 2A, Line 39(b)",{"$f":"'Form 2'!E106","v":0}]
[null,"Realized gains (losses)","Form 2A, Line 41",{"$f":"'Form 2'!E111","v":0}]
[null,"Statutory Capital - authorized shares","Form 8, Line 1(a)",{"$f":"'Form 8'!D13","v":0}]
[null,"Statutory Capital - par value","Form 8, Line 1(a)",{"$f":"'Form 8'!D14","v":0}]
[null,"Statutory Capital - fully paid shares","Form 8, Line 1(a)",{"$f":"'Form 8'!D15","v":0}]
[null,"Statutory Capital - capital stock","Form 8, Line 1(a)",{"$f":"'Form 8'!G12","v":0}]
[null,"Statutory Capital - contributed surplus","Form 8, Line 1(b)",{"$f":"'Form 8'!G37","v":0}]
[null,"Statutory Capital - any other fixed capital","Form 8, Line 1(c)",{"$f":"+'Form 8'!G42","v":0}]
[null,"Statutory surplus - beginning of year","Form 8, Line 2(a)",{"$f":"'Form 8'!G48","v":0}]
[null,"Statutory surplus - dividends paid and payable","Form 8, Line 2(c)",{"$f":"'Form 8'!G52","v":0}]
[null,"Statutory surplus - change in unrealized appreciation (depreciation) of investments","Form 8, Line 2(d)",{"$f":"'Form 8'!G54","v":0}]
[null,"Statutory surplus - change in non-admitted assets","Form 8, Line 2(e)",{"$f":"'Form 8'!G56","v":0}]
[null,"Statutory surplus - change in appraisal of real estate","Form 8, Line 2(f)",{"$f":"'Form 8'!G58","v":0}]
[null,"Statutory surplus - change in any other statutory capital","Form 8, Line 2(g)",{"$f":"'Form 8'!G60","v":0}]
[null,"Government","Schedule II, Line (1)"]
[null,"High Investment Grade (AAA & AA)","Schedule II, Line (2)"]
[null,"Medium Investment Grade (A)","Schedule II, Line (3)"]
[null,"Low Investment Grade (BBB)","Schedule II, Line (4)"]
[null,"Non Investment Grade","Schedule II, Line (5)"]
[null,"Mortgage Backed","Schedule II, Line (6)"]
[null,"Mutual Funds","Schedule II, Line (7)"]
[null,"Non Rated","Schedule II, Line (8)"]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B11","v":"Reserves - Property Catastrophe"},"Schedule III, Line (1)",{"$f":"'Schedule III (EBS)'!F10","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B12","v":"Reserves - Property"},"Schedule III, Line (2)",{"$f":"'Schedule III (EBS)'!F11","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B13","v":"Reserves - Property Non-Proportional"},"Schedule III, Line (3)",{"$f":"'Schedule III (EBS)'!F12","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B14","v":"Reserves - Personal Accident"},"Schedule III, Line (4)",{"$f":"'Schedule III (EBS)'!F13","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B15","v":"Reserves - Personal Accident Non-Proportional"},"Schedule III, Line (5)",{"$f":"'Schedule III (EBS)'!F14","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B16","v":"Reserves - Aviation"},"Schedule III, Line (6)",{"$f":"'Schedule III (EBS)'!F15","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B17","v":"Reserves - Aviation Non-Proportional"},"Schedule III, Line (7)",{"$f":"'Schedule III (EBS)'!F16","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B18","v":"Reserves - Credit / Surety"},"Schedule III, Line (8)",{"$f":"'Schedule III (EBS)'!F17","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B19","v":"Reserves - Credit / Surety Non-Proportional"},"Schedule III, Line (9)",{"$f":"'Schedule III (EBS)'!F18","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B20","v":"Reserves - Energy Offshore / Marine"},"Schedule III, Line (10)",{"$f":"'Schedule III (EBS)'!F19","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B21","v":"Reserves - Energy Offshore / Marine Non-Proportional"},"Schedule III, Line (11)",{"$f":"'Schedule III (EBS)'!F20","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B22","v":"Reserves - U.S. Casualty"},"Schedule III, Line (12)",{"$f":"'Schedule III (EBS)'!F21","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B23","v":"Reserves - U.S. Casualty Non-Proportional"},"Schedule III, Line (13)",{"$f":"'Schedule III (EBS)'!F22","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B24","v":"Reserves - U.S. Professional"},"Schedule III, Line (14)",{"$f":"'Schedule III (EBS)'!F23","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B25","v":"Reserves - U.S. Professional Non-Proportional"},"Schedule III, Line (15)",{"$f":"'Schedule III (EBS)'!F24","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B26","v":"Reserves - U.S. Specialty"},"Schedule III, Line (16)",{"$f":"'Schedule III (EBS)'!F25","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B27","v":"Reserves - U.S. Specialty Non-Proportional"},"Schedule III, Line (17)",{"$f":"'Schedule III (EBS)'!F26","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B28","v":"Reserves - International Motor"},"Schedule III, Line (18)",{"$f":"'Schedule III (EBS)'!F27","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B29","v":"Reserves - International Motor Non-Proportional"},"Schedule III, Line (19)",{"$f":"'Schedule III (EBS)'!F28","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B30","v":"Reserves - International Casualty Non-Motor"},"Schedule III, Line (20)",{"$f":"'Schedule III (EBS)'!F29","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B31","v":"Reserves - International Casualty Non-Motor Non-Proportional"},"Schedule III, Line (21)",{"$f":"'Schedule III (EBS)'!F30","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B32","v":"Reserves - Retro Property"},"Schedule III, Line (22)",{"$f":"'Schedule III (EBS)'!F31","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B33","v":"Reserves - Structured / Finite Reinsurance"},"Schedule III, Line (23)",{"$f":"'Schedule III (EBS)'!F32","v":0}]
[null,"Premium - Property Catastrophe","Schedule IV, Line (1)",{"$f":"'Schedule IVA'!Q11","v":0}]
[null,"Premium - Property","Schedule IV, Line (2)",{"$f":"'Schedule IVA'!Q12","v":0}]
[null,"Premium - Property Non-Proportional","Schedule IV, Line (3)",{"$f":"'Schedule IVA'!Q13","v":0}]
[null,"Premium - Personal Accident","Schedule IV, Line (4)",{"$f":"'Schedule IVA'!Q14","v":0}]
[null,"Premium - Personal Accident Non-Proportional","Schedule IV, Line (5)",{"$f":"'Schedule IVA'!Q15","v":0}]
[null,"Premium - Aviation","Schedule IV, Line (6)",{"$f":"'Schedule IVA'!Q16","v":0}]
[null,"Premium - Aviation Non-Proportional","Schedule IV, Line (7)",{"$f":"'Schedule IVA'!Q17","v":0}]
[null,"Premium - Credit / Surety","Schedule IV, Line (8)",{"$f":"'Schedule IVA'!Q18","v":0}]
[null,"Premium - Credit / Surety Non-Proportional","Schedule IV, Line (9)",{"$f":"'Schedule IVA'!Q19","v":0}]
[null,"Premium - Energy Offshore / Marine","Schedule IV, Line (10)",{"$f":"'Schedule IVA'!Q20","v":0}]
[null,"Premium - Energy Offshore / Marine Non-Proportional","Schedule IV, Line (11)",{"$f":"'Schedule IVA'!Q21","v":0}]
[null,"Premium - U.S. Casualty","Schedule IV, Line (12)",{"$f":"'Schedule IVA'!Q22","v":0}]
[null,"Premium - U.S. Casualty Non-Proportional","Schedule IV, Line (13)",{"$f":"'Schedule IVA'!Q23","v":0}]
[null,"Premium - U.S. Professional","Schedule IV, Line (14)",{"$f":"'Schedule IVA'!Q24","v":0}]
[null,"Premium - U.S. Professional Non-Proportional","Schedule IV, Line (15)",{"$f":"'Schedule IVA'!Q25","v":0}]
[null,"Premium - U.S. Specialty","Schedule IV, Line (16)",{"$f":"'Schedule IVA'!Q26","v":0}]
[null,"Premium - U.S. Specialty Non-Proportional","Schedule IV, Line (17)",{"$f":"'Schedule IVA'!Q27","v":0}]
[null,"Premium - International Motor","Schedule IV, Line (18)",{"$f":"'Schedule IVA'!Q28","v":0}]
[null,"Premium - International Motor Non-Proportional","Schedule IV, Line (19)",{"$f":"'Schedule IVA'!Q29","v":0}]
[null,"Premium - International Casualty Non-Motor","Schedule IV, Line (20)",{"$f":"'Schedule IVA'!Q30","v":0}]
[null,"Premium - International Casualty Non-Motor Non-Proportional","Schedule IV, Line (21)",{"$f":"'Schedule IVA'!Q31","v":0}]
[null,"Premium - Retro Property","Schedule IV, Line (22)",{"$f":"'Schedule IVA'!Q32","v":0}]
[null,"Premium - Structured / Finite Reinsurance","Schedule IV, Line (23)",{"$f":"'Schedule IVA'!Q33","v":0}]

{"sheet":"Crosscheck-Model","index":141,"n_rows":95,"n_cols":4,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
["Summary of Inputs ($000) - For BMA Use Only"]
[{"$f":"'Group Information'!A3","v":"For the Year Ending "}]
[]
[]
[]
[null,"INPUT","STATEMENT SOURCE","VALUE"]
[]
[null,"Reported Surplus","Form 1A, Line (40)",{"$f":"Summary!M85","v":0}]
[null,"Government","Schedule II, Line (1)",{"$f":"'Fixed Income Investments'!D11","v":0}]
[null,"High Investment Grade (AAA & AA)","Schedule II, Line (2)",{"$f":"'Fixed Income Investments'!D12","v":0}]
[null,"Medium Investment Grade (A)","Schedule II, Line (3)",{"$f":"'Fixed Income Investments'!D13","v":0}]
[null,"Low Investment Grade (BBB)","Schedule II, Line (4)",{"$f":"'Fixed Income Investments'!D14","v":0}]
[null,"Non Investment Grade","Schedule II, Line (5)",{"$f":"'Fixed Income Investments'!D15","v":0}]
[null,"Mortgage Backed","Schedule II, Line (6)",{"$f":"'Fixed Income Investments'!D16","v":0}]
[null,"Mutual Funds","Schedule II, Line (7)",{"$f":"'Fixed Income Investments'!D17","v":0}]
[null,"Non Rated","Schedule II, Line (8)",{"$f":"'Fixed Income Investments'!D18","v":0}]
[null,"Mortgage Loans","Form 1A, Line (5c)",{"$f":"'Fixed Income Investments'!D26","v":0}]
[null,"Other Loans","Form 1A, Line (8)",{"$f":"'Fixed Income Investments'!D27","v":0}]
[null,"Cash","Form 1A, Line (1)",{"$f":"'Fixed Income Investments'!D28","v":0}]
[null,"Non-Affiliated (Quoted)","Form 1A, Line (2c)-i",{"$f":"'Equity Investments'!D11","v":0}]
[null,"Non-Affiliated (Unquoted)","Form 1A, Line (3c)-i",{"$f":"'Equity Investments'!D12","v":0}]
[null,"Mutual Funds","Form 1A, Lines (2c)-iii, (3c)-iii",{"$f":"'Equity Investments'!D13","v":0}]
[null,"Non-Affiliated (Quoted)","Form 1A, Line (2c)-ii",{"$f":"'Equity Investments'!D19","v":0}]
[null,"Non-Affiliated (Unquoted)","Form 1A, Line (3c)-ii"]
[null,"Company-Occupied Less Encumbrances","Form 1A, Line (7a)",{"$f":"'Equity Investments'!D34","v":0}]
[null,"Investments Less Encumbrances","Form 1A, Line (7b)",{"$f":"'Equity Investments'!D35","v":0}]
[null,"Other Investments","Form 1A, Lines (2e), (3e)",{"$f":"'Equity Investments'!D37","v":0}]
[null,"Other Tangible Assets","Form 1A, Lines (13e), (14d)",{"$f":"'Equity Investments'!D38","v":0}]
[null,"Bonds (Quoted Only)","Form 1A, Lines (2a)-ii and (3a)-ii",{"$f":"'Interest Rate-Liquidity Risk'!D10","v":0}]
[null,"In Course of Collection","Form 1A, Line (10a)",{"$f":"'Credit Risk'!D11","v":0}]
[null,"Deferred - Not Yet Due","Form 1A, Line (10b)"]
[null,"Receivables from retrocessional contracts  less: Collateralized Balances","Form 1A, Line (10c)",{"$f":"'Credit Risk'!D12","v":0}]
[null,"Foreign Affiliates","Form 1A, Line (11a)"]
[null,"Domestic Affiliates","Form 1A, Line (11b)"]
[null,"Pools & Associations","Form 1A, Line (11c)"]
[null,"All Other Insurers","Form 1A, Line (11d)"]
[null,"Letter of credits","Notes to Form 1A, Line 11"]
[null,"Funds held by Company","Form 1A, Line 34(c)"]
[null,"Funds Held by Ceding Reinsurers","Form 1A, Line (12c)"]
[null,"Accrued Investment Income","Form 1A, Line (9)",{"$f":"'Credit Risk'!D19","v":0}]
[null,"Receivable from Affiliates","Form 1A, Line (4c)",{"$f":"'Credit Risk'!D20","v":0}]
[null,"Foreign Affiliates","Form 1A, Line (17b)-i",{"$f":"+'Credit Risk'!D31","v":0}]
[null,"Domestic Affiliates","Form 1A, Line (17b)-ii",{"$f":"+'Credit Risk'!D32","v":0}]
[null,"Pools & Associations","Form 1A, Line (17b)-iii",{"$f":"'Credit Risk'!D33","v":0}]
[null,"All Other Insurers","Form 1A, Line (17b)-iv",{"$f":"'Credit Risk'!D34","v":0}]
[null,"Premium - Property Catastrophe","Schedule IV, Line (1)",{"$f":"'Premium Risk'!F11","v":0}]
[null,"Premium - Property","Schedule IV, Line (2)",{"$f":"'Premium Risk'!F12","v":0}]
[null,"Premium - Property Non-Proportional","Schedule IV, Line (3)",{"$f":"'Premium Risk'!F13","v":0}]
[null,"Premium - Personal Accident","Schedule IV, Line (4)",{"$f":"'Premium Risk'!F14","v":0}]
[null,"Premium - Personal Accident Non-Proportional","Schedule IV, Line (5)",{"$f":"'Premium Risk'!F15","v":0}]
[null,"Premium - Aviation","Schedule IV, Line (6)",{"$f":"'Premium Risk'!F16","v":0}]
[null,"Premium - Aviation Non-Proportional","Schedule IV, Line (7)",{"$f":"'Premium Risk'!F17","v":0}]
[null,"Premium - Credit / Surety","Schedule IV, Line (8)",{"$f":"'Premium Risk'!F18","v":0}]
[null,"Premium - Credit / Surety Non-Proportional","Schedule IV, Line (9)",{"$f":"'Premium Risk'!F19","v":0}]
[null,"Premium - Energy Offshore / Marine","Schedule IV, Line (10)",{"$f":"'Premium Risk'!F20","v":0}]
[null,"Premium - Energy Offshore / Marine Non-Proportional","Schedule IV, Line (11)",{"$f":"'Premium Risk'!F21","v":0}]
[null,"Premium - U.S. Casualty","Schedule IV, Line (12)",{"$f":"'Premium Risk'!F22","v":0}]
[null,"Premium - U.S. Casualty Non-Proportional","Schedule IV, Line (13)",{"$f":"'Premium Risk'!F23","v":0}]
[null,"Premium - U.S. Professional","Schedule IV, Line (14)",{"$f":"'Premium Risk'!F24","v":0}]
[null,"Premium - U.S. Professional Non-Proportional","Schedule IV, Line (15)",{"$f":"'Premium Risk'!F25","v":0}]
[null,"Premium - U.S. Specialty","Schedule IV, Line (16)",{"$f":"'Premium Risk'!F26","v":0}]
[null,"Premium - U.S. Specialty Non-Proportional","Schedule IV, Line (17)",{"$f":"'Premium Risk'!F27","v":0}]
[null,"Premium - International Motor","Schedule IV, Line (18)",{"$f":"'Premium Risk'!F28","v":0}]
[null,"Premium - International Motor Non-Proportional","Schedule IV, Line (19)",{"$f":"'Premium Risk'!F29","v":0}]
[null,"Premium - International Casualty Non-Motor","Schedule IV, Line (20)",{"$f":"'Premium Risk'!F30","v":0}]
[null,"Premium - International Casualty Non-Motor Non-Proportional","Schedule IV, Line (21)",{"$f":"'Premium Risk'!F31","v":0}]
[null,"Premium - Retro Property","Schedule IV, Line (22)",{"$f":"'Premium Risk'!F32","v":0}]
[null,"Premium - Structured / Finite Reinsurance","Schedule IV, Line (23)",{"$f":"'Premium Risk'!F33","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B11","v":"Reserves - Property Catastrophe"},"Schedule III, Line (1)",{"$f":"'Reserve Risk'!F11","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B12","v":"Reserves - Property"},"Schedule III, Line (2)",{"$f":"'Reserve Risk'!F12","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B13","v":"Reserves - Property Non-Proportional"},"Schedule III, Line (3)",{"$f":"'Reserve Risk'!F13","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B14","v":"Reserves - Personal Accident"},"Schedule III, Line (4)",{"$f":"'Reserve Risk'!F14","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B15","v":"Reserves - Personal Accident Non-Proportional"},"Schedule III, Line (5)",{"$f":"'Reserve Risk'!F15","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B16","v":"Reserves - Aviation"},"Schedule III, Line (6)",{"$f":"'Reserve Risk'!F16","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B17","v":"Reserves - Aviation Non-Proportional"},"Schedule III, Line (7)",{"$f":"'Reserve Risk'!F17","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B18","v":"Reserves - Credit / Surety"},"Schedule III, Line (8)",{"$f":"'Reserve Risk'!F18","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B19","v":"Reserves - Credit / Surety Non-Proportional"},"Schedule III, Line (9)",{"$f":"'Reserve Risk'!F19","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B20","v":"Reserves - Energy Offshore / Marine"},"Schedule III, Line (10)",{"$f":"'Reserve Risk'!F20","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B21","v":"Reserves - Energy Offshore / Marine Non-Proportional"},"Schedule III, Line (11)",{"$f":"'Reserve Risk'!F21","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B22","v":"Reserves - U.S. Casualty"},"Schedule III, Line (12)",{"$f":"'Reserve Risk'!F22","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B23","v":"Reserves - U.S. Casualty Non-Proportional"},"Schedule III, Line (13)",{"$f":"'Reserve Risk'!F23","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B24","v":"Reserves - U.S. Professional"},"Schedule III, Line (14)",{"$f":"'Reserve Risk'!F24","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B25","v":"Reserves - U.S. Professional Non-Proportional"},"Schedule III, Line (15)",{"$f":"'Reserve Risk'!F25","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B26","v":"Reserves - U.S. Specialty"},"Schedule III, Line (16)",{"$f":"'Reserve Risk'!F26","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B27","v":"Reserves - U.S. Specialty Non-Proportional"},"Schedule III, Line (17)",{"$f":"'Reserve Risk'!F27","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B28","v":"Reserves - International Motor"},"Schedule III, Line (18)",{"$f":"'Reserve Risk'!F28","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B29","v":"Reserves - International Motor Non-Proportional"},"Schedule III, Line (19)",{"$f":"'Reserve Risk'!F29","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B30","v":"Reserves - International Casualty Non-Motor"},"Schedule III, Line (20)",{"$f":"'Reserve Risk'!F30","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B31","v":"Reserves - International Casualty Non-Motor Non-Proportional"},"Schedule III, Line (21)",{"$f":"'Reserve Risk'!F31","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B32","v":"Reserves - Retro Property"},"Schedule III, Line (22)",{"$f":"'Reserve Risk'!F32","v":0}]
[null,{"$f":"\"Reserves - \"&'Reserve Risk'!B33","v":"Reserves - Structured / Finite Reinsurance"},"Schedule III, Line (23)",{"$f":"'Reserve Risk'!F33","v":0}]
[null,"Gross Probable Maximum Loss","Schedule V, Line (b)",{"$f":"'Catastrophe Risk'!E6","v":0}]
[null,"Net Probable Maximum Loss","Schedule V, Line (c)",{"$f":"'Catastrophe Risk'!E8","v":0}]
[null,"Average Annual Loss (AAL) Excluding Property Catastrophe","Schedule V, Line (d)",{"$f":"'Catastrophe Risk'!E10","v":0}]

{"sheet":"Crosscheck - Op Risk","index":142,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Group Information'!C7","v":"Enter Group Company Name"}]
["Summary of Operational Risk - For BMA Use Only"]
[{"$f":"'Group Information'!A3","v":"For the Year Ending "}]
[]
[]
[]
[null,"INPUT","STATEMENT SOURCE","SCORE"]
[]
[null,"Corporate Governance - 1","Corp Gov",{"$f":"'Corp Gov'!C11","v":0}]
[null,"Corporate Governance - 2","Corp Gov",{"$f":"'Corp Gov'!C12","v":0}]
[null,"Corporate Governance - 3","Corp Gov",{"$f":"'Corp Gov'!C13","v":0}]
[null,"Corporate Governance - 4","Corp Gov",{"$f":"'Corp Gov'!C14","v":0}]
[null,"Corporate Governance - 5","Corp Gov",{"$f":"'Corp Gov'!C15","v":0}]
[null,"Corporate Governance - 6","Corp Gov",{"$f":"'Corp Gov'!C16","v":0}]
[null,"Risk Management - 1","Risk Man",{"$f":"'Risk Man'!C11","v":0}]
[null,"Risk Management - 2","Risk Man",{"$f":"'Risk Man'!C12","v":0}]
[null,"Risk Management - 3","Risk Man",{"$f":"'Risk Man'!C13","v":0}]
[null,"Risk Management - 4","Risk Man",{"$f":"'Risk Man'!C14","v":0}]
[null,"Risk Management - 5","Risk Man",{"$f":"'Risk Man'!C15","v":0}]
[null,"Risk Management - 6","Risk Man",{"$f":"'Risk Man'!C16","v":0}]
[null,"Risk Management - 7","Risk Man",{"$f":"'Risk Man'!C17","v":0}]
[null,"Risk Identification"]
[null,"Fraud - Stage 1","Identification",{"$f":"Identification!E15","v":0}]
[null,"Fraud - Stage 2","Identification",{"$f":"Identification!E16","v":0}]
[null,"Fraud - Stage 3","Identification",{"$f":"Identification!E17","v":0}]
[null,"Fraud - Stage 4","Identification",{"$f":"Identification!E18","v":0}]
[null,"Human Resources - Stage 1","Identification",{"$f":"Identification!F15","v":0}]
[null,"Human Resources - Stage 2","Identification",{"$f":"Identification!F16","v":0}]
[null,"Human Resources - Stage 3","Identification",{"$f":"Identification!F17","v":0}]
[null,"Human Resources - Stage 4","Identification",{"$f":"Identification!F18","v":0}]
[null,"Outsourcing - Stage 1","Identification",{"$f":"Identification!G15","v":0}]
[null,"Outsourcing - Stage 2","Identification",{"$f":"Identification!G16","v":0}]
[null,"Outsourcing - Stage 3","Identification",{"$f":"Identification!G17","v":0}]
[null,"Outsourcing - Stage 4","Identification",{"$f":"Identification!G18","v":0}]
[null,"Distribution Channels - Stage 1","Identification",{"$f":"Identification!H15","v":0}]
[null,"Distribution Channels - Stage 2","Identification",{"$f":"Identification!H16","v":0}]
[null,"Distribution Channels - Stage 3","Identification",{"$f":"Identification!H17","v":0}]
[null,"Distribution Channels - Stage 4","Identification",{"$f":"Identification!H18","v":0}]
[null,"Business Processes - Stage 1","Identification",{"$f":"Identification!I15","v":0}]
[null,"Business Processes - Stage 2","Identification",{"$f":"Identification!I16","v":0}]
[null,"Business Processes - Stage 3","Identification",{"$f":"Identification!I17","v":0}]
[null,"Business Processes - Stage 4","Identification",{"$f":"Identification!I18","v":0}]
[null,"Business Continuity - Stage 1","Identification",{"$f":"Identification!J15","v":0}]
[null,"Business Continuity - Stage 2","Identification",{"$f":"Identification!J16","v":0}]
[null,"Business Continuity - Stage 3","Identification",{"$f":"Identification!J17","v":0}]
[null,"Business Continuity - Stage 4","Identification",{"$f":"Identification!J18","v":0}]
[null,"Information Systems - Stage 1","Identification",{"$f":"Identification!K15","v":0}]
[null,"Information Systems - Stage 2","Identification",{"$f":"Identification!K16","v":0}]
[null,"Information Systems - Stage 3","Identification",{"$f":"Identification!K17","v":0}]
[null,"Information Systems - Stage 4","Identification",{"$f":"Identification!K18","v":0}]
[null,"Compliance - Stage 1","Identification",{"$f":"Identification!L15","v":0}]
[null,"Compliance - Stage 2","Identification",{"$f":"Identification!L16","v":0}]
[null,"Compliance - Stage 3","Identification",{"$f":"Identification!L17","v":0}]
[null,"Compliance - Stage 4","Identification",{"$f":"Identification!L18","v":0}]
[null,"Risk Measurement"]
[null,"Fraud - Stage 1","Measurement",{"$f":"Measurement!E15","v":0}]
[null,"Fraud - Stage 2","Measurement",{"$f":"Measurement!E16","v":0}]
[null,"Fraud - Stage 3","Measurement",{"$f":"Measurement!E17","v":0}]
[null,"Fraud - Stage 4","Measurement",{"$f":"Measurement!E18","v":0}]
[null,"Human Resources - Stage 1","Measurement",{"$f":"Measurement!F15","v":0}]
[null,"Human Resources - Stage 2","Measurement",{"$f":"Measurement!F16","v":0}]
[null,"Human Resources - Stage 3","Measurement",{"$f":"Measurement!F17","v":0}]
[null,"Human Resources - Stage 4","Measurement",{"$f":"Measurement!F18","v":0}]
[null,"Outsourcing - Stage 1","Measurement",{"$f":"Measurement!G15","v":0}]
[null,"Outsourcing - Stage 2","Measurement",{"$f":"Measurement!G16","v":0}]
[null,"Outsourcing - Stage 3","Measurement",{"$f":"Measurement!G17","v":0}]
[null,"Outsourcing - Stage 4","Measurement",{"$f":"Measurement!G18","v":0}]
[null,"Distribution Channels - Stage 1","Measurement",{"$f":"Measurement!H15","v":0}]
[null,"Distribution Channels - Stage 2","Measurement",{"$f":"Measurement!H16","v":0}]
[null,"Distribution Channels - Stage 3","Measurement",{"$f":"Measurement!H17","v":0}]
[null,"Distribution Channels - Stage 4","Measurement",{"$f":"Measurement!H18","v":0}]
[null,"Business Processes - Stage 1","Measurement",{"$f":"Measurement!I15","v":0}]
[null,"Business Processes - Stage 2","Measurement",{"$f":"Measurement!I16","v":0}]
[null,"Business Processes - Stage 3","Measurement",{"$f":"Measurement!I17","v":0}]
[null,"Business Processes - Stage 4","Measurement",{"$f":"Measurement!I18","v":0}]
[null,"Business Continuity - Stage 1","Measurement",{"$f":"Measurement!J15","v":0}]
[null,"Business Continuity - Stage 2","Measurement",{"$f":"Measurement!J16","v":0}]
[null,"Business Continuity - Stage 3","Measurement",{"$f":"Measurement!J17","v":0}]
[null,"Business Continuity - Stage 4","Measurement",{"$f":"Measurement!J18","v":0}]
[null,"Information Systems - Stage 1","Measurement",{"$f":"Measurement!K15","v":0}]
[null,"Information Systems - Stage 2","Measurement",{"$f":"Measurement!K16","v":0}]
[null,"Information Systems - Stage 3","Measurement",{"$f":"Measurement!K17","v":0}]
[null,"Information Systems - Stage 4","Measurement",{"$f":"Measurement!K18","v":0}]
[null,"Compliance - Stage 1","Measurement",{"$f":"Measurement!L15","v":0}]
[null,"Compliance - Stage 2","Measurement",{"$f":"Measurement!L16","v":0}]
[null,"Compliance - Stage 3","Measurement",{"$f":"Measurement!L17","v":0}]
[null,"Compliance - Stage 4","Measurement",{"$f":"Measurement!L18","v":0}]
[null,"Risk Response"]
[null,"Fraud - Stage 1","Response",{"$f":"Response!E15","v":0}]
[null,"Fraud - Stage 2","Response",{"$f":"Response!E16","v":0}]
[null,"Fraud - Stage 3","Response",{"$f":"Response!E17","v":0}]
[null,"Fraud - Stage 4","Response",{"$f":"Response!E18","v":0}]
[null,"Human Resources - Stage 1","Response",{"$f":"Response!F15","v":0}]
[null,"Human Resources - Stage 2","Response",{"$f":"Response!F16","v":0}]
[null,"Human Resources - Stage 3","Response",{"$f":"Response!F17","v":0}]
[null,"Human Resources - Stage 4","Response",{"$f":"Response!F18","v":0}]
[null,"Outsourcing - Stage 1","Response",{"$f":"Response!G15","v":0}]
[null,"Outsourcing - Stage 2","Response",{"$f":"Response!G16","v":0}]
[null,"Outsourcing - Stage 3","Response",{"$f":"Response!G17","v":0}]
[null,"Outsourcing - Stage 4","Response",{"$f":"Response!G18","v":0}]
[null,"Distribution Channels - Stage 1","Response",{"$f":"Response!H15","v":0}]
[null,"Distribution Channels - Stage 2","Response",{"$f":"Response!H16","v":0}]
[null,"Distribution Channels - Stage 3","Response",{"$f":"Response!H17","v":0}]
[null,"Distribution Channels - Stage 4","Response",{"$f":"Response!H18","v":0}]
[null,"Business Processes - Stage 1","Response",{"$f":"Response!I15","v":0}]
[null,"Business Processes - Stage 2","Response",{"$f":"Response!I16","v":0}]
[null,"Business Processes - Stage 3","Response",{"$f":"Response!I17","v":0}]
[null,"Business Processes - Stage 4","Response",{"$f":"Response!I18","v":0}]
[null,"Business Continuity - Stage 1","Response",{"$f":"Response!J15","v":0}]
[null,"Business Continuity - Stage 2","Response",{"$f":"Response!J16","v":0}]
[null,"Business Continuity - Stage 3","Response",{"$f":"Response!J17","v":0}]
[null,"Business Continuity - Stage 4","Response",{"$f":"Response!J18","v":0}]
[null,"Information Systems - Stage 1","Response",{"$f":"Response!K15","v":0}]
[null,"Information Systems - Stage 2","Response",{"$f":"Response!K16","v":0}]
[null,"Information Systems - Stage 3","Response",{"$f":"Response!K17","v":0}]
[null,"Information Systems - Stage 4","Response",{"$f":"Response!K18","v":0}]
[null,"Compliance - Stage 1","Response",{"$f":"Response!L15","v":0}]
[null,"Compliance - Stage 2","Response",{"$f":"Response!L16","v":0}]
[null,"Compliance - Stage 3","Response",{"$f":"Response!L17","v":0}]
[null,"Compliance - Stage 4","Response",{"$f":"Response!L18","v":0}]
[null,"Risk Monitoring & Reporting"]
[null,"Fraud - Stage 1","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!E15","v":0}]
[null,"Fraud - Stage 2","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!E16","v":0}]
[null,"Fraud - Stage 3","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!E17","v":0}]
[null,"Fraud - Stage 4","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!E18","v":0}]
[null,"Human Resources - Stage 1","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!F15","v":0}]
[null,"Human Resources - Stage 2","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!F16","v":0}]
[null,"Human Resources - Stage 3","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!F17","v":0}]
[null,"Human Resources - Stage 4","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!F18","v":0}]
[null,"Outsourcing - Stage 1","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!G15","v":0}]
[null,"Outsourcing - Stage 2","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!G16","v":0}]
[null,"Outsourcing - Stage 3","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!G17","v":0}]
[null,"Outsourcing - Stage 4","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!G18","v":0}]
[null,"Distribution Channels - Stage 1","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!H15","v":0}]
[null,"Distribution Channels - Stage 2","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!H16","v":0}]
[null,"Distribution Channels - Stage 3","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!H17","v":0}]
[null,"Distribution Channels - Stage 4","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!H18","v":0}]
[null,"Business Processes - Stage 1","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!I15","v":0}]
[null,"Business Processes - Stage 2","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!I16","v":0}]
[null,"Business Processes - Stage 3","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!I17","v":0}]
[null,"Business Processes - Stage 4","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!I18","v":0}]
[null,"Business Continuity - Stage 1","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!J15","v":0}]
[null,"Business Continuity - Stage 2","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!J16","v":0}]
[null,"Business Continuity - Stage 3","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!J17","v":0}]
[null,"Business Continuity - Stage 4","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!J18","v":0}]
[null,"Information Systems - Stage 1","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!K15","v":0}]
[null,"Information Systems - Stage 2","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!K16","v":0}]
[null,"Information Systems - Stage 3","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!K17","v":0}]
[null,"Information Systems - Stage 4","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!K18","v":0}]
[null,"Compliance - Stage 1","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!L15","v":0}]
[null,"Compliance - Stage 2","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!L16","v":0}]
[null,"Compliance - Stage 3","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!L17","v":0}]
[null,"Compliance - Stage 4","Monitoring & Reporting",{"$f":"'Monitoring & Reporting'!L18","v":0}]

{"sheet":"prt_res","index":143,"n_rows":54,"n_cols":4,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
[true,"Company_Information_Print",null,true]
[true,"Summary_Print",null,false]
[true,"Fixed_Income_Print"]
[true,"Equity_Print"]
[true,"Interest_Rate_Print"]
[true,"Credit_Print"]
[true,"Premium_Print"]
[true,"Reserve_Print"]
[true,"Cat_Print"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"a"]

{"sheet":"HiddenFormulas","index":144,"n_rows":585,"n_cols":30,"rows_kept":585,"cut":false,"hidden":true,"merged":[]}
["Summary",null,null,"Fixed Income Investments",null,null,"Equity Investments",null,null,"Interest Rate-Liquidity Risk",null,null,"Credit Risk",null,null,"Premium Risk",null,null,"Reserve Risk",null,null,"Catastrophe Risk",null,null,"LT Other Insurance Risk",null,null,"LT Variable Annuity Gte Risk"]
[{"$f":"IFERROR(SUM(C2:AD2),999)","v":0},null,{"$f":"IFERROR(SUM(C3:C585),999)","v":0},null,null,{"$f":"IFERROR(SUM(F3:F168),999)","v":0},null,null,{"$f":"IFERROR(SUM(I3:I72),999)","v":0},null,null,{"$f":"IFERROR(SUM(L3:L20),999)","v":0},null,null,{"$f":"IFERROR(SUM(O3:O60),999)","v":0},null,null,{"$f":"IFERROR(SUM(R3:R143),999)","v":0},null,null,{"$f":"IFERROR(SUM(U3:U138),999)","v":0},null,null,{"$f":"IFERROR(SUM(X3:X16),999)","v":0},null,null,{"$f":"IFERROR(SUM(AA3:AA52),999)","v":0},null,null,{"$f":"IFERROR(SUM(AD3:AD310),999)","v":0}]
[{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB309))=AC309,0,1)","v":0},null,585,null,null,168,null,null,72,null,null,20,null,null,60,null,null,143,null,null,138,null,null,16,null,null,52,null,null,310]
[{"$f":"ADDRESS(1,2,1,1,$A$1)","v":"Summary!$B$1"},"='Group Information'!C9",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A4))=B4,0,1)","v":0},{"$f":"ADDRESS(1,1,1,1,$D$1)","v":"'Fixed Income Investments'!$A$1"},"='Group Information'!C9",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D4))=E4,0,1)","v":0},{"$f":"ADDRESS(3,2,1,1,$G$1)","v":"'Equity Investments'!$B$3"},"='Group Information'!C3",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G4))=H4,0,1)","v":0},{"$f":"ADDRESS(1,1,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$A$1"},"='Group Information'!C9",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J4))=K4,0,1)","v":0},{"$f":"ADDRESS(1,1,1,1,$M$1)","v":"'Credit Risk'!$A$1"},"='Group Information'!C9",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M4))=N4,0,1)","v":0},{"$f":"ADDRESS(1,1,1,1,$P$1)","v":"'Premium Risk'!$A$1"},"='Group Information'!C9",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P4))=Q4,0,1)","v":0},{"$f":"ADDRESS(1,1,1,1,$S$1)","v":"'Reserve Risk'!$A$1"},"='Group Information'!C9",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S4))=T4,0,1)","v":0},{"$f":"ADDRESS(1,1,1,1,$V$1)","v":"'Catastrophe Risk'!$A$1"},"='Group Information'!C9",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(V4))=W4,0,1)","v":0},{"$f":"ADDRESS(1,1,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$A$1"},"='Group Information'!C9",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y4))=Z4,0,1)","v":0},{"$f":"ADDRESS(1,1,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$A$1"},"='Group Information'!C9",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB4))=AC4,0,1)","v":0}]
[{"$f":"ADDRESS(2,2,1,1,$A$1)","v":"Summary!$B$2"},"='Group Information'!C7",0,{"$f":"ADDRESS(3,2,1,1,$D$1)","v":"'Fixed Income Investments'!$B$3"},"='Group Information'!C3",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D5))=E5,0,1)","v":0},{"$f":"ADDRESS(11,4,1,1,$G$1)","v":"'Equity Investments'!$D$11"},"='Schedule II (EBS)'!D41+'Schedule IIA (EBS)'!D41",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G5))=H5,0,1)","v":0},{"$f":"ADDRESS(3,2,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$B$3"},"='Group Information'!C3",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J5))=K5,0,1)","v":0},{"$f":"ADDRESS(3,2,1,1,$M$1)","v":"'Credit Risk'!$B$3"},"='Group Information'!C3",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M5))=N5,0,1)","v":0},{"$f":"ADDRESS(3,2,1,1,$P$1)","v":"'Premium Risk'!$B$3"},"='Group Information'!C3",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P5))=Q5,0,1)","v":0},{"$f":"ADDRESS(3,2,1,1,$S$1)","v":"'Reserve Risk'!$B$3"},"='Group Information'!C3",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S5))=T5,0,1)","v":0},{"$f":"ADDRESS(2,3,1,1,$V$1)","v":"'Catastrophe Risk'!$C$2"},"='Group Information'!C3",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(V5))=W5,0,1)","v":0},{"$f":"ADDRESS(3,1,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$A$3"},"='Group Information'!C3",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y5))=Z5,0,1)","v":0},{"$f":"ADDRESS(3,1,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$A$3"},"='Group Information'!C3",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB5))=AC5,0,1)","v":0}]
[{"$f":"ADDRESS(4,2,1,1,$A$1)","v":"Summary!$B$4"},"=\"For the Year Ending \"",0,{"$f":"ADDRESS(12,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$12"},"=+'Schedule II (EBS)'!D12+'Schedule IIA (EBS)'!D12",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D6))=E6,0,1)","v":0},{"$f":"ADDRESS(11,5,1,1,$G$1)","v":"'Equity Investments'!$E$11"},0.14399999999999999,{"$f":"IF(INDIRECT(G6)=H6,0,1)","v":0},{"$f":"ADDRESS(10,4,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$D$10"},"=SUM('Schedule IIB (EBS)'!X13:X21)+SUM('Schedule IIC (EBS)'!X13:X21)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J6))=K6,0,1)","v":0},{"$f":"ADDRESS(11,4,1,1,$M$1)","v":"'Credit Risk'!$D$11"},"='Form 1EBS'!F61",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M6))=N6,0,1)","v":0},{"$f":"ADDRESS(11,4,1,1,$P$1)","v":"'Premium Risk'!$D$11"},"=+'Schedule IVA'!M11",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P6))=Q6,0,1)","v":0},{"$f":"ADDRESS(11,4,1,1,$S$1)","v":"'Reserve Risk'!$D$11"},"=+'Schedule III (EBS)'!D10",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S6))=T6,0,1)","v":0},{"$f":"ADDRESS(6,5,1,1,$V$1)","v":"'Catastrophe Risk'!$E$6"},"='Schedule V'!F18",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(V6))=W6,0,1)","v":0},{"$f":"ADDRESS(9,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$9"},"='Schedule VII (EBS)'!F10",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y6))=Z6,0,1)","v":0},{"$f":"ADDRESS(14,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$14"},"='Schedule VIII (EBS)'!H13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB6))=AC6,0,1)","v":0}]
[{"$f":"ADDRESS(4,4,1,1,$A$1)","v":"Summary!$D$4"},"=TEXT('Group Information'!C3,\"dd mmmm yyyy\")",0,{"$f":"ADDRESS(12,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$12"},0,{"$f":"IF(INDIRECT(D7)=E7,0,1)","v":0},{"$f":"ADDRESS(11,6,1,1,$G$1)","v":"'Equity Investments'!$F$11"},"=IF($D$11<0,0,$D$11*$E$11)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G7))=H7,0,1)","v":0},{"$f":"ADDRESS(10,5,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$E$10"},"=IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J7))=K7,0,1)","v":0},{"$f":"ADDRESS(11,5,1,1,$M$1)","v":"'Credit Risk'!$E$11"},0.05,{"$f":"IF(INDIRECT(M7)=N7,0,1)","v":0},{"$f":"ADDRESS(11,5,1,1,$P$1)","v":"'Premium Risk'!$E$11"},"=+'Schedule IVA'!Q11",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P7))=Q7,0,1)","v":0},{"$f":"ADDRESS(11,5,1,1,$S$1)","v":"'Reserve Risk'!$E$11"},"='Schedule III (EBS)'!F10",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S7))=T7,0,1)","v":0},{"$f":"ADDRESS(8,5,1,1,$V$1)","v":"'Catastrophe Risk'!$E$8"},"='Schedule V'!F20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(V7))=W7,0,1)","v":0},{"$f":"ADDRESS(9,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$9"},0.02,{"$f":"IF(INDIRECT(Y7)=Z7,0,1)","v":0},{"$f":"ADDRESS(14,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$14"},2.5000000000000001E-3,{"$f":"IF(INDIRECT(AB7)=AC7,0,1)","v":0}]
[{"$f":"ADDRESS(5,2,1,1,$A$1)","v":"Summary!$B$5"},"=\"Expressed in \"",0,{"$f":"ADDRESS(12,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$12"},"=IF($D$12<0,0,$D$12*$E$12)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D8))=E8,0,1)","v":0},{"$f":"ADDRESS(12,4,1,1,$G$1)","v":"'Equity Investments'!$D$12"},"='Schedule II (EBS)'!D42+'Schedule IIA (EBS)'!D42",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G8))=H8,0,1)","v":0},{"$f":"ADDRESS(10,6,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$F$10"},0.02,{"$f":"IF(INDIRECT(J8)=K8,0,1)","v":0},{"$f":"ADDRESS(11,6,1,1,$M$1)","v":"'Credit Risk'!$F$11"},"=IF($D$11<0,0,$D$11*$E$11)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M8))=N8,0,1)","v":0},{"$f":"ADDRESS(11,6,1,1,$P$1)","v":"'Premium Risk'!$F$11"},"=+'Geographic Diversification'!H9",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P8))=Q8,0,1)","v":0},{"$f":"ADDRESS(11,6,1,1,$S$1)","v":"'Reserve Risk'!$F$11"},"=+'Geographic Diversification'!H40",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S8))=T8,0,1)","v":0},{"$f":"ADDRESS(10,5,1,1,$V$1)","v":"'Catastrophe Risk'!$E$10"},"='Schedule V'!F22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(V8))=W8,0,1)","v":0},{"$f":"ADDRESS(9,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$9"},"=IF($F$9<0,0,$F$9*$G$9)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y8))=Z8,0,1)","v":0},{"$f":"ADDRESS(14,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$14"},"='Schedule VIII (EBS)'!J13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB8))=AC8,0,1)","v":0}]
[{"$f":"ADDRESS(5,4,1,1,$A$1)","v":"Summary!$D$5"},"='Form 1EBS'!C4",0,{"$f":"ADDRESS(13,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$13"},"=+'Schedule II (EBS)'!D13+'Schedule IIA (EBS)'!D13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D9))=E9,0,1)","v":0},{"$f":"ADDRESS(12,5,1,1,$G$1)","v":"'Equity Investments'!$E$12"},0.14399999999999999,{"$f":"IF(INDIRECT(G9)=H9,0,1)","v":0},{"$f":"ADDRESS(10,7,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$G$10"},"=IF($E$10<0,0,$D$10*$E$10*$F$10)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J9))=K9,0,1)","v":0},{"$f":"ADDRESS(12,4,1,1,$M$1)","v":"'Credit Risk'!$D$12"},"='Form 1EBS'!F62-'Form 1EBS'!F225",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M9))=N9,0,1)","v":0},{"$f":"ADDRESS(11,7,1,1,$P$1)","v":"'Premium Risk'!$G$11"},0,{"$f":"IF(INDIRECT(P9)=Q9,0,1)","v":0},{"$f":"ADDRESS(11,7,1,1,$S$1)","v":"'Reserve Risk'!$G$11"},0.46158858246802098,{"$f":"IF(INDIRECT(S9)=T9,0,1)","v":0},{"$f":"ADDRESS(12,5,1,1,$V$1)","v":"'Catastrophe Risk'!$E$12"},0.4,{"$f":"IF(INDIRECT(V9)=W9,0,1)","v":0},{"$f":"ADDRESS(10,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$10"},"='Schedule VII (EBS)'!F11",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y9))=Z9,0,1)","v":0},{"$f":"ADDRESS(14,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$14"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(AB9)=AC9,0,1)","v":0}]
[{"$f":"ADDRESS(9,11,1,1,$A$1)","v":"Summary!$K$9"},"{=SQRT(MMULT(TRANSPOSE(J10:J14),MMULT('Correlation Matrix (2019 YE)'!B7:F11,J10:J14)))}",0,{"$f":"ADDRESS(13,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$13"},4.0000000000000001E-3,{"$f":"IF(INDIRECT(D10)=E10,0,1)","v":0},{"$f":"ADDRESS(12,6,1,1,$G$1)","v":"'Equity Investments'!$F$12"},"=IF($D$12<0,0,$D$12*$E$12)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G10))=H10,0,1)","v":0},{"$f":"ADDRESS(11,4,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$D$11"},"=SUM('Schedule IIB (EBS)'!X42:X49)+SUM('Schedule IIC (EBS)'!X42:X49)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J10))=K10,0,1)","v":0},{"$f":"ADDRESS(12,5,1,1,$M$1)","v":"'Credit Risk'!$E$12"},0.1,{"$f":"IF(INDIRECT(M10)=N10,0,1)","v":0},{"$f":"ADDRESS(11,8,1,1,$P$1)","v":"'Premium Risk'!$H$11"},"=IF($F$11<0,0,$F$11*$G$11)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P10))=Q10,0,1)","v":0},{"$f":"ADDRESS(11,8,1,1,$S$1)","v":"'Reserve Risk'!$H$11"},"=IF($F$11<0,0,$F$11*$G$11)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S10))=T10,0,1)","v":0},{"$f":"ADDRESS(14,5,1,1,$V$1)","v":"'Catastrophe Risk'!$E$14"},"='Premium Risk'!E11",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(V10))=W10,0,1)","v":0},{"$f":"ADDRESS(10,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$10"},0.02,{"$f":"IF(INDIRECT(Y10)=Z10,0,1)","v":0},{"$f":"ADDRESS(14,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$14"},"='Schedule VIII (EBS)'!L13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB10))=AC10,0,1)","v":0}]
[{"$f":"ADDRESS(9,13,1,1,$A$1)","v":"Summary!$M$9"},"{=SQRT(MMULT(TRANSPOSE(L10:L14),MMULT('Correlation Matrix (2019 YE)'!B7:F11,L10:L14)))}",0,{"$f":"ADDRESS(13,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$13"},"=IF($D$13<0,0,$D$13*$E$13)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D11))=E11,0,1)","v":0},{"$f":"ADDRESS(13,4,1,1,$G$1)","v":"'Equity Investments'!$D$13"},"='Schedule II (EBS)'!L41+'Schedule II (EBS)'!L42+'Schedule IIA (EBS)'!L41+'Schedule IIA (EBS)'!L42",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G11))=H11,0,1)","v":0},{"$f":"ADDRESS(11,5,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$E$11"},"=IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J11))=K11,0,1)","v":0},{"$f":"ADDRESS(12,6,1,1,$M$1)","v":"'Credit Risk'!$F$12"},"=$D$12*$E$12",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M11))=N11,0,1)","v":0},{"$f":"ADDRESS(12,4,1,1,$P$1)","v":"'Premium Risk'!$D$12"},"=+'Schedule IVA'!M12",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P11))=Q11,0,1)","v":0},{"$f":"ADDRESS(12,4,1,1,$S$1)","v":"'Reserve Risk'!$D$12"},"=+'Schedule III (EBS)'!D11",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S11))=T11,0,1)","v":0},{"$f":"ADDRESS(16,5,1,1,$V$1)","v":"'Catastrophe Risk'!$E$16"},"=$E$10/$E$12+IF($E$14>0,$E$14,0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(V11))=W11,0,1)","v":0},{"$f":"ADDRESS(10,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$10"},"=IF($F$10<0,0,$F$10*$G$10)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y11))=Z11,0,1)","v":0},{"$f":"ADDRESS(14,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$14"},7.4999999999999997E-3,{"$f":"IF(INDIRECT(AB11)=AC11,0,1)","v":0}]
[{"$f":"ADDRESS(9,16,1,1,$A$1)","v":"Summary!$P$9"},"{=SQRT(MMULT(TRANSPOSE(O10:O14),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,O10:O14)))}",0,{"$f":"ADDRESS(14,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$14"},"=+'Schedule II (EBS)'!D14+'Schedule IIA (EBS)'!D14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D12))=E12,0,1)","v":0},{"$f":"ADDRESS(13,5,1,1,$G$1)","v":"'Equity Investments'!$E$13"},0.14399999999999999,{"$f":"IF(INDIRECT(G12)=H12,0,1)","v":0},{"$f":"ADDRESS(11,6,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$F$11"},0.02,{"$f":"IF(INDIRECT(J12)=K12,0,1)","v":0},{"$f":"ADDRESS(14,4,1,1,$M$1)","v":"'Credit Risk'!$D$14"},"=SUM(D11:D12)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M12))=N12,0,1)","v":0},{"$f":"ADDRESS(12,5,1,1,$P$1)","v":"'Premium Risk'!$E$12"},"=+'Schedule IVA'!Q12",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P12))=Q12,0,1)","v":0},{"$f":"ADDRESS(12,5,1,1,$S$1)","v":"'Reserve Risk'!$E$12"},"='Schedule III (EBS)'!F11",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S12))=T12,0,1)","v":0},{"$f":"ADDRESS(18,5,1,1,$V$1)","v":"'Catastrophe Risk'!$E$18"},0.1,{"$f":"IF(INDIRECT(V12)=W12,0,1)","v":0},{"$f":"ADDRESS(11,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$11"},"='Schedule VII (EBS)'!F19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y12))=Z12,0,1)","v":0},{"$f":"ADDRESS(14,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$14"},"='Schedule VIII (EBS)'!N13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB12))=AC12,0,1)","v":0}]
[{"$f":"ADDRESS(9,18,1,1,$A$1)","v":"Summary!$R$9"},"{=SQRT(MMULT(TRANSPOSE(Q10:Q14),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,Q10:Q14)))}",0,{"$f":"ADDRESS(14,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$14"},8.0000000000000002E-3,{"$f":"IF(INDIRECT(D13)=E13,0,1)","v":0},{"$f":"ADDRESS(13,6,1,1,$G$1)","v":"'Equity Investments'!$F$13"},"=IF($D$13<0,0,$D$13*$E$13)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G13))=H13,0,1)","v":0},{"$f":"ADDRESS(11,7,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$G$11"},"=IF($E$11<0,0, $D$11*$E$11*$F$11)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J13))=K13,0,1)","v":0},{"$f":"ADDRESS(14,6,1,1,$M$1)","v":"'Credit Risk'!$F$14"},"=IF(SUM(F11:F12)>=0,SUM(F11:F12),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M13))=N13,0,1)","v":0},{"$f":"ADDRESS(12,6,1,1,$P$1)","v":"'Premium Risk'!$F$12"},"=+'Geographic Diversification'!H10",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P13))=Q13,0,1)","v":0},{"$f":"ADDRESS(12,6,1,1,$S$1)","v":"'Reserve Risk'!$F$12"},"=+'Geographic Diversification'!H41",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S13))=T13,0,1)","v":0},{"$f":"ADDRESS(20,5,1,1,$V$1)","v":"'Catastrophe Risk'!$E$20"},"=+'Schedule V'!F31",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(V13))=W13,0,1)","v":0},{"$f":"ADDRESS(11,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$11"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(Y13)=Z13,0,1)","v":0},{"$f":"ADDRESS(14,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$14"},0.04,{"$f":"IF(INDIRECT(AB13)=AC13,0,1)","v":0}]
[{"$f":"ADDRESS(9,20,1,1,$A$1)","v":"Summary!$T$9"},"{=SQRT(MMULT(TRANSPOSE(S10:S14),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,S10:S14)))}",0,{"$f":"ADDRESS(14,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$14"},"=IF($D$14<0,0,$D$14*$E$14)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D14))=E14,0,1)","v":0},{"$f":"ADDRESS(15,4,1,1,$G$1)","v":"'Equity Investments'!$D$15"},"=SUM(D11:D13)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G14))=H14,0,1)","v":0},{"$f":"ADDRESS(12,4,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$D$12"},"=SUM('Schedule IIB (EBS)'!X22:X25)+SUM('Schedule IIC (EBS)'!X22:X25)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J14))=K14,0,1)","v":0},{"$f":"ADDRESS(18,4,1,1,$M$1)","v":"'Credit Risk'!$D$18"},"='Form 1EBS'!F41",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M14))=N14,0,1)","v":0},{"$f":"ADDRESS(12,7,1,1,$P$1)","v":"'Premium Risk'!$G$12"},0.497450025355053,{"$f":"IF(INDIRECT(P14)=Q14,0,1)","v":0},{"$f":"ADDRESS(12,7,1,1,$S$1)","v":"'Reserve Risk'!$G$12"},0.43844984238218698,{"$f":"IF(INDIRECT(S14)=T14,0,1)","v":0},{"$f":"ADDRESS(22,5,1,1,$V$1)","v":"'Catastrophe Risk'!$E$22"},"=MAX(0,((E6-E8)-(E20*98%))*E18)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(V14))=W14,0,1)","v":0},{"$f":"ADDRESS(11,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$11"},"=IF($F$11<0,0,$F$11*$G$11)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y14))=Z14,0,1)","v":0},{"$f":"ADDRESS(14,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$14"},"=+'Schedule VIII (EBS)'!P13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB14))=AC14,0,1)","v":0}]
[{"$f":"ADDRESS(9,22,1,1,$A$1)","v":"Summary!$V$9"},"{=SQRT(MMULT(TRANSPOSE(U10:U14),MMULT('Correlation Matrix (2024 YE)'!$B$7:$F$11,U10:U14)))}",0,{"$f":"ADDRESS(15,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$15"},"=+'Schedule II (EBS)'!D15+'Schedule IIA (EBS)'!D15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D15))=E15,0,1)","v":0},{"$f":"ADDRESS(15,6,1,1,$G$1)","v":"'Equity Investments'!$F$15"},"=IF(SUM(F11:F13)>=0,SUM(F11:F13),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G15))=H15,0,1)","v":0},{"$f":"ADDRESS(12,5,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$E$12"},"=IF('Schedule V'!$F$12-'Schedule V'!$F$14>=1,'Schedule V'!$F$12-'Schedule V'!$F$14,IF('Schedule V'!$F$14-'Schedule V'!$F$12>=1,'Schedule V'!$F$14-'Schedule V'!$F$12,1))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J15))=K15,0,1)","v":0},{"$f":"ADDRESS(18,5,1,1,$M$1)","v":"'Credit Risk'!$E$18"},0.05,{"$f":"IF(INDIRECT(M15)=N15,0,1)","v":0},{"$f":"ADDRESS(12,8,1,1,$P$1)","v":"'Premium Risk'!$H$12"},"=IF($F$12<0,0,$F$12*$G$12)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P15))=Q15,0,1)","v":0},{"$f":"ADDRESS(12,8,1,1,$S$1)","v":"'Reserve Risk'!$H$12"},"=IF($F$12<0,0,$F$12*$G$12)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S15))=T15,0,1)","v":0},{"$f":"ADDRESS(24,5,1,1,$V$1)","v":"'Catastrophe Risk'!$E$24"},"=IF((E8-E16)>=0,E8-E16+E22,E22)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(V15))=W15,0,1)","v":0},{"$f":"ADDRESS(12,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$12"},"='Schedule VII (EBS)'!F28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y15))=Z15,0,1)","v":0},{"$f":"ADDRESS(14,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$14"},8.5000000000000006E-2,{"$f":"IF(INDIRECT(AB15)=AC15,0,1)","v":0}]
[{"$f":"ADDRESS(10,6,1,1,$A$1)","v":"Summary!$F$10"},"=ROUND('Fixed Income Investments'!F99,$M$163)",0,{"$f":"ADDRESS(15,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$15"},1.4999999999999999E-2,{"$f":"IF(INDIRECT(D16)=E16,0,1)","v":0},{"$f":"ADDRESS(20,4,1,1,$G$1)","v":"'Equity Investments'!$D$20"},"='Schedule II (EBS)'!H33+'Schedule IIA (EBS)'!H33",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G16))=H16,0,1)","v":0},{"$f":"ADDRESS(12,6,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$F$12"},0.02,{"$f":"IF(INDIRECT(J16)=K16,0,1)","v":0},{"$f":"ADDRESS(18,6,1,1,$M$1)","v":"'Credit Risk'!$F$18"},"=IF($D$18<0,0,$D$18*$E$18)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M16))=N16,0,1)","v":0},{"$f":"ADDRESS(13,4,1,1,$P$1)","v":"'Premium Risk'!$D$13"},"=+'Schedule IVA'!M13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P16))=Q16,0,1)","v":0},{"$f":"ADDRESS(13,4,1,1,$S$1)","v":"'Reserve Risk'!$D$13"},"=+'Schedule III (EBS)'!D12",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S16))=T16,0,1)","v":0},null,null,-16,{"$f":"ADDRESS(12,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$12"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(Y16)=Z16,0,1)","v":0},{"$f":"ADDRESS(14,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$14"},"=+'Schedule VIII (EBS)'!R13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB16))=AC16,0,1)","v":0}]
[{"$f":"ADDRESS(10,10,1,1,$A$1)","v":"Summary!$J$10"},"=ROUND('Fixed Income Investments (Rev.)'!I136,$M$163)",0,{"$f":"ADDRESS(15,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$15"},"=IF($D$15<0,0,$D$15*$E$15)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D17))=E17,0,1)","v":0},{"$f":"ADDRESS(20,5,1,1,$G$1)","v":"'Equity Investments'!$E$20"},6.0000000000000001E-3,{"$f":"IF(INDIRECT(G17)=H17,0,1)","v":0},{"$f":"ADDRESS(12,7,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$G$12"},"=IF($E$12<0,0, $D$12*$E$12*$F$12)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J17))=K17,0,1)","v":0},{"$f":"ADDRESS(19,4,1,1,$M$1)","v":"'Credit Risk'!$D$19"},"='Form 1EBS'!F58",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M17))=N17,0,1)","v":0},{"$f":"ADDRESS(13,5,1,1,$P$1)","v":"'Premium Risk'!$E$13"},"=+'Schedule IVA'!Q13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P17))=Q17,0,1)","v":0},{"$f":"ADDRESS(13,5,1,1,$S$1)","v":"'Reserve Risk'!$E$13"},"='Schedule III (EBS)'!F12",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S17))=T17,0,1)","v":0},null,null,null,{"$f":"ADDRESS(12,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$12"},"=IF($F$12<0,0,$F$12*$G$12)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y17))=Z17,0,1)","v":0},{"$f":"ADDRESS(14,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$14"},0.13,{"$f":"IF(INDIRECT(AB17)=AC17,0,1)","v":0}]
[{"$f":"ADDRESS(10,12,1,1,$A$1)","v":"Summary!$L$10"},"=ROUND('Fixed Income Investments (Rev.)'!I136,$M$163)",0,{"$f":"ADDRESS(16,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$16"},"=+'Schedule II (EBS)'!D16+'Schedule IIA (EBS)'!D16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D18))=E18,0,1)","v":0},{"$f":"ADDRESS(20,6,1,1,$G$1)","v":"'Equity Investments'!$F$20"},"=IF(D20<0,0,D20*E20)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G18))=H18,0,1)","v":0},{"$f":"ADDRESS(14,4,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$D$14"},"=SUM(D10:D12)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J18))=K18,0,1)","v":0},{"$f":"ADDRESS(19,5,1,1,$M$1)","v":"'Credit Risk'!$E$19"},2.5000000000000001E-2,{"$f":"IF(INDIRECT(M18)=N18,0,1)","v":0},{"$f":"ADDRESS(13,6,1,1,$P$1)","v":"'Premium Risk'!$F$13"},"=+'Geographic Diversification'!H11",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P18))=Q18,0,1)","v":0},{"$f":"ADDRESS(13,6,1,1,$S$1)","v":"'Reserve Risk'!$F$13"},"=+'Geographic Diversification'!H42",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S18))=T18,0,1)","v":0},null,null,null,{"$f":"ADDRESS(13,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$13"},"='Schedule VII (EBS)'!F29",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y18))=Z18,0,1)","v":0},{"$f":"ADDRESS(14,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$14"},"=IF(ISERROR(OR(E14*F14+H14*I14+K14*L14,N14*O14+Q14*R14+T14*U14)),0,MAX(E14*F14+H14*I14+K14*L14,N14*O14+Q14*R14+T14*U14))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB18))=AC18,0,1)","v":0}]
[{"$f":"ADDRESS(10,15,1,1,$A$1)","v":"Summary!$O$10"},"=ROUND('Fixed Income Investments (Rev.)'!$I136,$M$163)",0,{"$f":"ADDRESS(16,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$16"},0.03,{"$f":"IF(INDIRECT(D19)=E19,0,1)","v":0},{"$f":"ADDRESS(21,4,1,1,$G$1)","v":"'Equity Investments'!$D$21"},"='Schedule II (EBS)'!H34+'Schedule IIA (EBS)'!H34",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G19))=H19,0,1)","v":0},{"$f":"ADDRESS(14,7,1,1,$J$1)","v":"'Interest Rate-Liquidity Risk'!$G$14"},"=IF(SUM(G10:G12)>=0,SUM(G10:G12),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(J19))=K19,0,1)","v":0},{"$f":"ADDRESS(19,6,1,1,$M$1)","v":"'Credit Risk'!$F$19"},"=IF($D$19<0,0,$D$19*$E$19)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M19))=N19,0,1)","v":0},{"$f":"ADDRESS(13,7,1,1,$P$1)","v":"'Premium Risk'!$G$13"},0.51625715924082105,{"$f":"IF(INDIRECT(P19)=Q19,0,1)","v":0},{"$f":"ADDRESS(13,7,1,1,$S$1)","v":"'Reserve Risk'!$G$13"},0.49735573879029998,{"$f":"IF(INDIRECT(S19)=T19,0,1)","v":0},null,null,null,{"$f":"ADDRESS(13,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$13"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(Y19)=Z19,0,1)","v":0},{"$f":"ADDRESS(15,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$15"},"=+'Schedule VIII (EBS)'!H31",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB19))=AC19,0,1)","v":0}]
[{"$f":"ADDRESS(10,17,1,1,$A$1)","v":"Summary!$Q$10"},"=ROUND('Fixed Income Investments (Rev.)'!$I136,$M$163)",0,{"$f":"ADDRESS(16,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$16"},"=IF($D$16<0,0,$D$16*$E$16)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D20))=E20,0,1)","v":0},{"$f":"ADDRESS(21,5,1,1,$G$1)","v":"'Equity Investments'!$E$21"},1.2E-2,{"$f":"IF(INDIRECT(G20)=H20,0,1)","v":0},null,null,-20,{"$f":"ADDRESS(20,4,1,1,$M$1)","v":"'Credit Risk'!$D$20"},"='Form 1EBS'!F49",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M20))=N20,0,1)","v":0},{"$f":"ADDRESS(13,8,1,1,$P$1)","v":"'Premium Risk'!$H$13"},"=IF($F$13<0,0,$F$13*$G$13)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P20))=Q20,0,1)","v":0},{"$f":"ADDRESS(13,8,1,1,$S$1)","v":"'Reserve Risk'!$H$13"},"=IF($F$13<0,0,$F$13*$G$13)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S20))=T20,0,1)","v":0},null,null,null,{"$f":"ADDRESS(13,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$13"},"=IF($F$13<0,0,$F$13*$G$13)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y20))=Z20,0,1)","v":0},{"$f":"ADDRESS(15,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$15"},2.5000000000000001E-3,{"$f":"IF(INDIRECT(AB20)=AC20,0,1)","v":0}]
[{"$f":"ADDRESS(10,19,1,1,$A$1)","v":"Summary!$S$10"},"=ROUND('Fixed Income Investments (Rev.)'!$I136,$M$163)",0,{"$f":"ADDRESS(17,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$17"},"=+'Schedule II (EBS)'!D17+'Schedule IIA (EBS)'!D17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D21))=E21,0,1)","v":0},{"$f":"ADDRESS(21,6,1,1,$G$1)","v":"'Equity Investments'!$F$21"},"=IF(D21<0,0,D21*E21)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G21))=H21,0,1)","v":0},null,null,null,{"$f":"ADDRESS(20,5,1,1,$M$1)","v":"'Credit Risk'!$E$20"},0,{"$f":"IF(INDIRECT(M21)=N21,0,1)","v":0},{"$f":"ADDRESS(14,4,1,1,$P$1)","v":"'Premium Risk'!$D$14"},"=+'Schedule IVA'!M14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P21))=Q21,0,1)","v":0},{"$f":"ADDRESS(14,4,1,1,$S$1)","v":"'Reserve Risk'!$D$14"},"=+'Schedule III (EBS)'!D13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S21))=T21,0,1)","v":0},null,null,null,{"$f":"ADDRESS(14,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$14"},"='Schedule VII (EBS)'!F30",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y21))=Z21,0,1)","v":0},{"$f":"ADDRESS(15,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$15"},"='Schedule VIII (EBS)'!J31",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB21))=AC21,0,1)","v":0}]
[{"$f":"ADDRESS(10,21,1,1,$A$1)","v":"Summary!$U$10"},"=ROUND('Fixed Income Investments (Rev.)'!$I136,$M$163)",0,{"$f":"ADDRESS(17,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$17"},0.08,{"$f":"IF(INDIRECT(D22)=E22,0,1)","v":0},{"$f":"ADDRESS(22,4,1,1,$G$1)","v":"'Equity Investments'!$D$22"},"='Schedule II (EBS)'!H35+'Schedule IIA (EBS)'!H35",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G22))=H22,0,1)","v":0},null,null,null,{"$f":"ADDRESS(20,6,1,1,$M$1)","v":"'Credit Risk'!$F$20"},"=IF($D$20<0,0,$D$20*$E$20)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M22))=N22,0,1)","v":0},{"$f":"ADDRESS(14,5,1,1,$P$1)","v":"'Premium Risk'!$E$14"},"=+'Schedule IVA'!Q14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P22))=Q22,0,1)","v":0},{"$f":"ADDRESS(14,5,1,1,$S$1)","v":"'Reserve Risk'!$E$14"},"='Schedule III (EBS)'!F13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S22))=T22,0,1)","v":0},null,null,null,{"$f":"ADDRESS(14,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$14"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(Y22)=Z22,0,1)","v":0},{"$f":"ADDRESS(15,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$15"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(AB22)=AC22,0,1)","v":0}]
[{"$f":"ADDRESS(10,29,1,1,$A$1)","v":"Summary!$AC$10"},"=J10",0,{"$f":"ADDRESS(17,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$17"},"=IF($D$17<0,0,$D$17*$E$17)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D23))=E23,0,1)","v":0},{"$f":"ADDRESS(22,5,1,1,$G$1)","v":"'Equity Investments'!$E$22"},0.02,{"$f":"IF(INDIRECT(G23)=H23,0,1)","v":0},null,null,null,{"$f":"ADDRESS(22,4,1,1,$M$1)","v":"'Credit Risk'!$D$22"},"=SUM(D18:D20)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M23))=N23,0,1)","v":0},{"$f":"ADDRESS(14,6,1,1,$P$1)","v":"'Premium Risk'!$F$14"},"=+'Geographic Diversification'!H12",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P23))=Q23,0,1)","v":0},{"$f":"ADDRESS(14,6,1,1,$S$1)","v":"'Reserve Risk'!$F$14"},"=+'Geographic Diversification'!H43",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S23))=T23,0,1)","v":0},null,null,null,{"$f":"ADDRESS(14,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$14"},"=IF($F$14<0,0,$F$14*$G$14)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y23))=Z23,0,1)","v":0},{"$f":"ADDRESS(15,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$15"},"='Schedule VIII (EBS)'!L31",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB23))=AC23,0,1)","v":0}]
[{"$f":"ADDRESS(10,30,1,1,$A$1)","v":"Summary!$AD$10"},"=IF($K$37=0,1/16,AC10/$AC$29)",0,{"$f":"ADDRESS(18,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$18"},"=+'Schedule II (EBS)'!D18+'Schedule IIA (EBS)'!D18",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D24))=E24,0,1)","v":0},{"$f":"ADDRESS(22,6,1,1,$G$1)","v":"'Equity Investments'!$F$22"},"=IF(D22<0,0,D22*E22)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G24))=H24,0,1)","v":0},null,null,null,{"$f":"ADDRESS(22,6,1,1,$M$1)","v":"'Credit Risk'!$F$22"},"=IF(SUM(F18:F20)>=0,SUM(F18:F20),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M24))=N24,0,1)","v":0},{"$f":"ADDRESS(14,7,1,1,$P$1)","v":"'Premium Risk'!$G$14"},0.34115345724240698,{"$f":"IF(INDIRECT(P24)=Q24,0,1)","v":0},{"$f":"ADDRESS(14,7,1,1,$S$1)","v":"'Reserve Risk'!$G$14"},0.29666070682155399,{"$f":"IF(INDIRECT(S24)=T24,0,1)","v":0},null,null,null,{"$f":"ADDRESS(15,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$15"},"='Schedule VII (EBS)'!F36",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y24))=Z24,0,1)","v":0},{"$f":"ADDRESS(15,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$15"},7.4999999999999997E-3,{"$f":"IF(INDIRECT(AB24)=AC24,0,1)","v":0}]
[{"$f":"ADDRESS(10,31,1,1,$A$1)","v":"Summary!$AE$10"},"=L10",0,{"$f":"ADDRESS(18,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$18"},0.15,{"$f":"IF(INDIRECT(D25)=E25,0,1)","v":0},{"$f":"ADDRESS(23,4,1,1,$G$1)","v":"'Equity Investments'!$D$23"},"='Schedule II (EBS)'!H36+'Schedule IIA (EBS)'!H36",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G25))=H25,0,1)","v":0},null,null,null,{"$f":"ADDRESS(31,4,1,1,$M$1)","v":"'Credit Risk'!$D$31"},"=+'Schedule XVIII (EBS)'!R84",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M25))=N25,0,1)","v":0},{"$f":"ADDRESS(14,8,1,1,$P$1)","v":"'Premium Risk'!$H$14"},"=IF($F$14<0,0,$F$14*$G$14)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P25))=Q25,0,1)","v":0},{"$f":"ADDRESS(14,8,1,1,$S$1)","v":"'Reserve Risk'!$H$14"},"=IF($F$14<0,0,$F$14*$G$14)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S25))=T25,0,1)","v":0},null,null,null,{"$f":"ADDRESS(15,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$15"},0.02,{"$f":"IF(INDIRECT(Y25)=Z25,0,1)","v":0},{"$f":"ADDRESS(15,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$15"},"=IF(ISERROR(OR(E15*F15+H15*I15+K15*L15,N15*O15+Q15*R15+T15*U15)),0,MAX(E15*F15+H15*I15+K15*L15,N15*O15+Q15*R15+T15*U15))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB25))=AC25,0,1)","v":0}]
[{"$f":"ADDRESS(10,32,1,1,$A$1)","v":"Summary!$AF$10"},"=IF($M$37=0,1/16,AE10/$AE$29)",0,{"$f":"ADDRESS(18,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$18"},"=IF($D$18<0,0,$D$18*$E$18)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D26))=E26,0,1)","v":0},{"$f":"ADDRESS(23,5,1,1,$G$1)","v":"'Equity Investments'!$E$23"},0.04,{"$f":"IF(INDIRECT(G26)=H26,0,1)","v":0},null,null,null,{"$f":"ADDRESS(31,5,1,1,$M$1)","v":"'Credit Risk'!$E$31"},0,{"$f":"IF(INDIRECT(M26)=N26,0,1)","v":0},{"$f":"ADDRESS(15,4,1,1,$P$1)","v":"'Premium Risk'!$D$15"},"=+'Schedule IVA'!M15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P26))=Q26,0,1)","v":0},{"$f":"ADDRESS(15,4,1,1,$S$1)","v":"'Reserve Risk'!$D$15"},"=+'Schedule III (EBS)'!D14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S26))=T26,0,1)","v":0},null,null,null,{"$f":"ADDRESS(15,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$15"},"=IF($F$15<0,0,$F$15*$G$15)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y26))=Z26,0,1)","v":0},{"$f":"ADDRESS(18,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$18"},"='Schedule VIII (EBS)'!H14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB26))=AC26,0,1)","v":0}]
[{"$f":"ADDRESS(10,34,1,1,$A$1)","v":"Summary!$AH$10"},"=(SUM(AF$10:AF10)/AF$29)+0.125",0,{"$f":"ADDRESS(19,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$19"},"=+'Schedule II (EBS)'!D19+'Schedule IIA (EBS)'!D19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D27))=E27,0,1)","v":0},{"$f":"ADDRESS(23,6,1,1,$G$1)","v":"'Equity Investments'!$F$23"},"=IF(D23<0,0,D23*E23)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G27))=H27,0,1)","v":0},null,null,null,{"$f":"ADDRESS(31,6,1,1,$M$1)","v":"'Credit Risk'!$F$31"},"=MAX(0,(D31*E31))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M27))=N27,0,1)","v":0},{"$f":"ADDRESS(15,5,1,1,$P$1)","v":"'Premium Risk'!$E$15"},"=+'Schedule IVA'!Q15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P27))=Q27,0,1)","v":0},{"$f":"ADDRESS(15,5,1,1,$S$1)","v":"'Reserve Risk'!$E$15"},"='Schedule III (EBS)'!F14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S27))=T27,0,1)","v":0},null,null,null,{"$f":"ADDRESS(16,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$16"},"='Schedule VII (EBS)'!F37",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y27))=Z27,0,1)","v":0},{"$f":"ADDRESS(18,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$18"},7.4999999999999997E-3,{"$f":"IF(INDIRECT(AB27)=AC27,0,1)","v":0}]
[{"$f":"ADDRESS(10,37,1,1,$A$1)","v":"Summary!$AK$10"},"=IF(AT10=\"\",IF(Test_Statistic<$AO$37,AN10,IF(Test_Statistic<$AQ$37,AP10,AR10)),AT10)",0,{"$f":"ADDRESS(19,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$19"},0.26300000000000001,{"$f":"IF(INDIRECT(D28)=E28,0,1)","v":0},{"$f":"ADDRESS(24,4,1,1,$G$1)","v":"'Equity Investments'!$D$24"},"='Schedule II (EBS)'!H37+'Schedule IIA (EBS)'!H37",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G28))=H28,0,1)","v":0},null,null,null,{"$f":"ADDRESS(32,4,1,1,$M$1)","v":"'Credit Risk'!$D$32"},"=+'Schedule XVIII (EBS)'!R85",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M28))=N28,0,1)","v":0},{"$f":"ADDRESS(15,6,1,1,$P$1)","v":"'Premium Risk'!$F$15"},"=+'Geographic Diversification'!H13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P28))=Q28,0,1)","v":0},{"$f":"ADDRESS(15,6,1,1,$S$1)","v":"'Reserve Risk'!$F$15"},"=+'Geographic Diversification'!H44",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S28))=T28,0,1)","v":0},null,null,null,{"$f":"ADDRESS(16,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$16"},0.02,{"$f":"IF(INDIRECT(Y28)=Z28,0,1)","v":0},{"$f":"ADDRESS(18,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$18"},"='Schedule VIII (EBS)'!J14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB28))=AC28,0,1)","v":0}]
[{"$f":"ADDRESS(10,38,1,1,$A$1)","v":"Summary!$AL$10"},"=IF(AU10=\"\",IF(Test_Statistic<$AO$37,AO10,IF(Test_Statistic<$AQ$37,AQ10,AS10)),AU10)",0,{"$f":"ADDRESS(19,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$19"},"=IF($D$19<0,0,$D$19*$E$19)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D29))=E29,0,1)","v":0},{"$f":"ADDRESS(24,5,1,1,$G$1)","v":"'Equity Investments'!$E$24"},0.11,{"$f":"IF(INDIRECT(G29)=H29,0,1)","v":0},null,null,null,{"$f":"ADDRESS(32,5,1,1,$M$1)","v":"'Credit Risk'!$E$32"},7.0000000000000001E-3,{"$f":"IF(INDIRECT(M29)=N29,0,1)","v":0},{"$f":"ADDRESS(15,7,1,1,$P$1)","v":"'Premium Risk'!$G$15"},0.41221262895987398,{"$f":"IF(INDIRECT(P29)=Q29,0,1)","v":0},{"$f":"ADDRESS(15,7,1,1,$S$1)","v":"'Reserve Risk'!$G$15"},0.34876523067975901,{"$f":"IF(INDIRECT(S29)=T29,0,1)","v":0},null,null,null,{"$f":"ADDRESS(16,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$16"},"=IF($F$16<0,0,$F$16*$G$16)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y29))=Z29,0,1)","v":0},{"$f":"ADDRESS(18,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$18"},0.01,{"$f":"IF(INDIRECT(AB29)=AC29,0,1)","v":0}]
[{"$f":"ADDRESS(10,40,1,1,$A$1)","v":"Summary!$AN$10"},"=IF(AH15>1,300,IF(AH15>0.6,260,240))",0,{"$f":"ADDRESS(20,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$20"},"=+'Schedule II (EBS)'!D20+'Schedule IIA (EBS)'!D20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D30))=E30,0,1)","v":0},{"$f":"ADDRESS(24,6,1,1,$G$1)","v":"'Equity Investments'!$F$24"},"=IF(D24<0,0,D24*E24)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G30))=H30,0,1)","v":0},null,null,null,{"$f":"ADDRESS(32,6,1,1,$M$1)","v":"'Credit Risk'!$F$32"},"=MAX(0,(D32*E32))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M30))=N30,0,1)","v":0},{"$f":"ADDRESS(15,8,1,1,$P$1)","v":"'Premium Risk'!$H$15"},"=IF($F$15<0,0,$F$15*$G$15)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P30))=Q30,0,1)","v":0},{"$f":"ADDRESS(15,8,1,1,$S$1)","v":"'Reserve Risk'!$H$15"},"=IF($F$15<0,0,$F$15*$G$15)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S30))=T30,0,1)","v":0},null,null,null,{"$f":"ADDRESS(17,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$17"},"='Schedule VII (EBS)'!F38",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y30))=Z30,0,1)","v":0},{"$f":"ADDRESS(18,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$18"},"='Schedule VIII (EBS)'!L14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB30))=AC30,0,1)","v":0}]
[{"$f":"ADDRESS(10,41,1,1,$A$1)","v":"Summary!$AO$10"},"=IF(AH17>1,50,IF(AH15>1,20,IF(AH15>0.6,25,15)))",0,{"$f":"ADDRESS(20,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$20"},0.35,{"$f":"IF(INDIRECT(D31)=E31,0,1)","v":0},{"$f":"ADDRESS(25,4,1,1,$G$1)","v":"'Equity Investments'!$D$25"},"='Schedule II (EBS)'!H38+'Schedule IIA (EBS)'!H38",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G31))=H31,0,1)","v":0},null,null,null,{"$f":"ADDRESS(33,4,1,1,$M$1)","v":"'Credit Risk'!$D$33"},"=+'Schedule XVIII (EBS)'!R86",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M31))=N31,0,1)","v":0},{"$f":"ADDRESS(16,4,1,1,$P$1)","v":"'Premium Risk'!$D$16"},"=+'Schedule IVA'!M16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P31))=Q31,0,1)","v":0},{"$f":"ADDRESS(16,4,1,1,$S$1)","v":"'Reserve Risk'!$D$16"},"=+'Schedule III (EBS)'!D15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S31))=T31,0,1)","v":0},null,null,null,{"$f":"ADDRESS(17,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$17"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(Y31)=Z31,0,1)","v":0},{"$f":"ADDRESS(18,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$18"},1.2500000000000001E-2,{"$f":"IF(INDIRECT(AB31)=AC31,0,1)","v":0}]
[{"$f":"ADDRESS(10,42,1,1,$A$1)","v":"Summary!$AP$10"},"=IF(Test_Statistic_2<1,300,300)",0,{"$f":"ADDRESS(20,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$20"},"=IF($D$20<0,0,$D$20*$E$20)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D32))=E32,0,1)","v":0},{"$f":"ADDRESS(25,5,1,1,$G$1)","v":"'Equity Investments'!$E$25"},0.25,{"$f":"IF(INDIRECT(G32)=H32,0,1)","v":0},null,null,null,{"$f":"ADDRESS(33,5,1,1,$M$1)","v":"'Credit Risk'!$E$33"},1.4999999999999999E-2,{"$f":"IF(INDIRECT(M32)=N32,0,1)","v":0},{"$f":"ADDRESS(16,5,1,1,$P$1)","v":"'Premium Risk'!$E$16"},"=+'Schedule IVA'!Q16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P32))=Q32,0,1)","v":0},{"$f":"ADDRESS(16,5,1,1,$S$1)","v":"'Reserve Risk'!$E$16"},"='Schedule III (EBS)'!F15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S32))=T32,0,1)","v":0},null,null,null,{"$f":"ADDRESS(17,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$17"},"=IF($F$17<0,0,$F$17*$G$17)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y32))=Z32,0,1)","v":0},{"$f":"ADDRESS(18,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$18"},"='Schedule VIII (EBS)'!N14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB32))=AC32,0,1)","v":0}]
[{"$f":"ADDRESS(10,43,1,1,$A$1)","v":"Summary!$AQ$10"},60,{"$f":"IF(INDIRECT(A33)=B33,0,1)","v":0},{"$f":"ADDRESS(22,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$22"},"=IF(SUM(D12:D20)>=0,SUM(D12:D20),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D33))=E33,0,1)","v":0},{"$f":"ADDRESS(25,6,1,1,$G$1)","v":"'Equity Investments'!$F$25"},"=IF(D25<0,0,D25*E25)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G33))=H33,0,1)","v":0},null,null,null,{"$f":"ADDRESS(33,6,1,1,$M$1)","v":"'Credit Risk'!$F$33"},"=MAX(0,(D33*E33))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M33))=N33,0,1)","v":0},{"$f":"ADDRESS(16,6,1,1,$P$1)","v":"'Premium Risk'!$F$16"},"=+'Geographic Diversification'!H14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P33))=Q33,0,1)","v":0},{"$f":"ADDRESS(16,6,1,1,$S$1)","v":"'Reserve Risk'!$F$16"},"=+'Geographic Diversification'!H45",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S33))=T33,0,1)","v":0},null,null,null,{"$f":"ADDRESS(18,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$18"},"='Schedule VII (EBS)'!F39",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y33))=Z33,0,1)","v":0},{"$f":"ADDRESS(18,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$18"},0.12,{"$f":"IF(INDIRECT(AB33)=AC33,0,1)","v":0}]
[{"$f":"ADDRESS(10,44,1,1,$A$1)","v":"Summary!$AR$10"},280,{"$f":"IF(INDIRECT(A34)=B34,0,1)","v":0},{"$f":"ADDRESS(22,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$22"},"=IF(SUM(F12:F20)>=0,SUM(F12:F20),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D34))=E34,0,1)","v":0},{"$f":"ADDRESS(26,4,1,1,$G$1)","v":"'Equity Investments'!$D$26"},"='Schedule II (EBS)'!H39+'Schedule IIA (EBS)'!H39",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G34))=H34,0,1)","v":0},null,null,null,{"$f":"ADDRESS(34,4,1,1,$M$1)","v":"'Credit Risk'!$D$34"},"=+'Schedule XVIII (EBS)'!R87",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M34))=N34,0,1)","v":0},{"$f":"ADDRESS(16,7,1,1,$P$1)","v":"'Premium Risk'!$G$16"},0.48178449435856302,{"$f":"IF(INDIRECT(P34)=Q34,0,1)","v":0},{"$f":"ADDRESS(16,7,1,1,$S$1)","v":"'Reserve Risk'!$G$16"},0.45952604952349801,{"$f":"IF(INDIRECT(S34)=T34,0,1)","v":0},null,null,null,{"$f":"ADDRESS(18,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$18"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(Y34)=Z34,0,1)","v":0},{"$f":"ADDRESS(18,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$18"},"=+'Schedule VIII (EBS)'!P14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB34))=AC34,0,1)","v":0}]
[{"$f":"ADDRESS(10,45,1,1,$A$1)","v":"Summary!$AS$10"},60,{"$f":"IF(INDIRECT(A35)=B35,0,1)","v":0},{"$f":"ADDRESS(27,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$27"},"=+'Schedule II (EBS)'!H13+'Schedule IIA (EBS)'!H13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D35))=E35,0,1)","v":0},{"$f":"ADDRESS(26,5,1,1,$G$1)","v":"'Equity Investments'!$E$26"},0.35,{"$f":"IF(INDIRECT(G35)=H35,0,1)","v":0},null,null,null,{"$f":"ADDRESS(34,5,1,1,$M$1)","v":"'Credit Risk'!$E$34"},3.5000000000000003E-2,{"$f":"IF(INDIRECT(M35)=N35,0,1)","v":0},{"$f":"ADDRESS(16,8,1,1,$P$1)","v":"'Premium Risk'!$H$16"},"=IF($F$16<0,0,$F$16*$G$16)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P35))=Q35,0,1)","v":0},{"$f":"ADDRESS(16,8,1,1,$S$1)","v":"'Reserve Risk'!$H$16"},"=IF($F$16<0,0,$F$16*$G$16)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S35))=T35,0,1)","v":0},null,null,null,{"$f":"ADDRESS(18,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$18"},"=IF($F$18<0,0,$F$18*$G$18)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y35))=Z35,0,1)","v":0},{"$f":"ADDRESS(18,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$18"},0.16500000000000001,{"$f":"IF(INDIRECT(AB35)=AC35,0,1)","v":0}]
[{"$f":"ADDRESS(11,6,1,1,$A$1)","v":"Summary!$F$11"},"=ROUND('Equity Investments'!F51,$M$163)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A36))=B36,0,1)","v":0},{"$f":"ADDRESS(27,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$27"},6.0000000000000001E-3,{"$f":"IF(INDIRECT(D36)=E36,0,1)","v":0},{"$f":"ADDRESS(26,6,1,1,$G$1)","v":"'Equity Investments'!$F$26"},"=IF(D26<0,0,D26*E26)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G36))=H36,0,1)","v":0},null,null,null,{"$f":"ADDRESS(34,6,1,1,$M$1)","v":"'Credit Risk'!$F$34"},"=MAX(0,(D34*E34))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M36))=N36,0,1)","v":0},{"$f":"ADDRESS(17,4,1,1,$P$1)","v":"'Premium Risk'!$D$17"},"=+'Schedule IVA'!M17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P36))=Q36,0,1)","v":0},{"$f":"ADDRESS(17,4,1,1,$S$1)","v":"'Reserve Risk'!$D$17"},"=+'Schedule III (EBS)'!D16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S36))=T36,0,1)","v":0},null,null,null,{"$f":"ADDRESS(19,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$19"},"='Schedule VII (EBS)'!F40",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y36))=Z36,0,1)","v":0},{"$f":"ADDRESS(18,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$18"},"=+'Schedule VIII (EBS)'!R14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB36))=AC36,0,1)","v":0}]
[{"$f":"ADDRESS(11,10,1,1,$A$1)","v":"Summary!$J$11"},"=ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!F51+'Equity Investments (Non-Grandf)'!R58),'Equity Investments (Revised)'!R56),$M$163)",0,{"$f":"ADDRESS(27,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$27"},"=IF(D27<0,0,D27*E27)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D37))=E37,0,1)","v":0},{"$f":"ADDRESS(27,4,1,1,$G$1)","v":"'Equity Investments'!$D$27"},"='Schedule II (EBS)'!H40+'Schedule IIA (EBS)'!H40",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G37))=H37,0,1)","v":0},null,null,null,{"$f":"ADDRESS(35,4,1,1,$M$1)","v":"'Credit Risk'!$D$35"},"=+'Schedule XVIII (EBS)'!R88",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M37))=N37,0,1)","v":0},{"$f":"ADDRESS(17,5,1,1,$P$1)","v":"'Premium Risk'!$E$17"},"=+'Schedule IVA'!Q17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P37))=Q37,0,1)","v":0},{"$f":"ADDRESS(17,5,1,1,$S$1)","v":"'Reserve Risk'!$E$17"},"='Schedule III (EBS)'!F16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S37))=T37,0,1)","v":0},null,null,null,{"$f":"ADDRESS(19,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$19"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(Y37)=Z37,0,1)","v":0},{"$f":"ADDRESS(18,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$18"},0.21,{"$f":"IF(INDIRECT(AB37)=AC37,0,1)","v":0}]
[{"$f":"ADDRESS(11,12,1,1,$A$1)","v":"Summary!$L$11"},"=ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!F51+'Equity Investments (Non-Grandf)'!P58),'Equity Investments (Revised)'!P56),$M$163)",0,{"$f":"ADDRESS(28,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$28"},"=+'Schedule II (EBS)'!H14+'Schedule IIA (EBS)'!H14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D38))=E38,0,1)","v":0},{"$f":"ADDRESS(27,5,1,1,$G$1)","v":"'Equity Investments'!$E$27"},0.35,{"$f":"IF(INDIRECT(G38)=H38,0,1)","v":0},null,null,null,{"$f":"ADDRESS(35,5,1,1,$M$1)","v":"'Credit Risk'!$E$35"},7.0000000000000007E-2,{"$f":"IF(INDIRECT(M38)=N38,0,1)","v":0},{"$f":"ADDRESS(17,6,1,1,$P$1)","v":"'Premium Risk'!$F$17"},"=+'Geographic Diversification'!H15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P38))=Q38,0,1)","v":0},{"$f":"ADDRESS(17,6,1,1,$S$1)","v":"'Reserve Risk'!$F$17"},"=+'Geographic Diversification'!H46",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S38))=T38,0,1)","v":0},null,null,null,{"$f":"ADDRESS(19,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$19"},"=IF($F$19<0,0,$F$19*$G$19)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y38))=Z38,0,1)","v":0},{"$f":"ADDRESS(18,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$18"},"=IF(ISERROR(OR(E18*F18+H18*I18+K18*L18,N18*O18+Q18*R18+T18*U18)),0,MAX(E18*F18+H18*I18+K18*L18,N18*O18+Q18*R18+T18*U18))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB38))=AC38,0,1)","v":0}]
[{"$f":"ADDRESS(11,15,1,1,$A$1)","v":"Summary!$O$11"},"=ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F51+'Equity Investments (Non-Grandf)'!$R58),'Equity Investments (Revised)'!$R56),$M$163)",0,{"$f":"ADDRESS(28,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$28"},1.2E-2,{"$f":"IF(INDIRECT(D39)=E39,0,1)","v":0},{"$f":"ADDRESS(27,6,1,1,$G$1)","v":"'Equity Investments'!$F$27"},"=IF(D27<0,0,D27*E27)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G39))=H39,0,1)","v":0},null,null,null,{"$f":"ADDRESS(35,6,1,1,$M$1)","v":"'Credit Risk'!$F$35"},"=MAX(0,(D35*E35))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M39))=N39,0,1)","v":0},{"$f":"ADDRESS(17,7,1,1,$P$1)","v":"'Premium Risk'!$G$17"},0.48201231799963601,{"$f":"IF(INDIRECT(P39)=Q39,0,1)","v":0},{"$f":"ADDRESS(17,7,1,1,$S$1)","v":"'Reserve Risk'!$G$17"},0.48255646377949901,{"$f":"IF(INDIRECT(S39)=T39,0,1)","v":0},null,null,null,{"$f":"ADDRESS(20,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$20"},"='Schedule VII (EBS)'!F41",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y39))=Z39,0,1)","v":0},{"$f":"ADDRESS(19,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$19"},"=+'Schedule VIII (EBS)'!H32",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB39))=AC39,0,1)","v":0}]
[{"$f":"ADDRESS(11,17,1,1,$A$1)","v":"Summary!$Q$11"},"=ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F51+'Equity Investments (Non-Grandf)'!$P58),'Equity Investments (Revised)'!$P56),$M$163)",0,{"$f":"ADDRESS(28,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$28"},"=IF(D28<0,0,D28*E28)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D40))=E40,0,1)","v":0},{"$f":"ADDRESS(29,4,1,1,$G$1)","v":"'Equity Investments'!$D$29"},"=SUM(D20:D27)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G40))=H40,0,1)","v":0},null,null,null,{"$f":"ADDRESS(36,4,1,1,$M$1)","v":"'Credit Risk'!$D$36"},"=+'Schedule XVIII (EBS)'!R89",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M40))=N40,0,1)","v":0},{"$f":"ADDRESS(17,8,1,1,$P$1)","v":"'Premium Risk'!$H$17"},"=IF($F$17<0,0,$F$17*$G$17)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P40))=Q40,0,1)","v":0},{"$f":"ADDRESS(17,8,1,1,$S$1)","v":"'Reserve Risk'!$H$17"},"=IF($F$17<0,0,$F$17*$G$17)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S40))=T40,0,1)","v":0},null,null,null,{"$f":"ADDRESS(20,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$20"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(Y40)=Z40,0,1)","v":0},{"$f":"ADDRESS(19,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$19"},7.4999999999999997E-3,{"$f":"IF(INDIRECT(AB40)=AC40,0,1)","v":0}]
[{"$f":"ADDRESS(11,19,1,1,$A$1)","v":"Summary!$S$11"},"=ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F51+'Equity Investments (Non-Grandf)'!$R58),'Equity Investments (Revised)'!$R56),$M$163)",0,{"$f":"ADDRESS(29,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$29"},"=+'Schedule II (EBS)'!H15+'Schedule IIA (EBS)'!H15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D41))=E41,0,1)","v":0},{"$f":"ADDRESS(29,6,1,1,$G$1)","v":"'Equity Investments'!$F$29"},"=IF(SUM(F20:F27)>=0,SUM(F20:F27),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G41))=H41,0,1)","v":0},null,null,null,{"$f":"ADDRESS(36,5,1,1,$M$1)","v":"'Credit Risk'!$E$36"},0.12,{"$f":"IF(INDIRECT(M41)=N41,0,1)","v":0},{"$f":"ADDRESS(18,4,1,1,$P$1)","v":"'Premium Risk'!$D$18"},"=+'Schedule IVA'!M18",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P41))=Q41,0,1)","v":0},{"$f":"ADDRESS(18,4,1,1,$S$1)","v":"'Reserve Risk'!$D$18"},"=+'Schedule III (EBS)'!D17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S41))=T41,0,1)","v":0},null,null,null,{"$f":"ADDRESS(20,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$20"},"=IF($F$20<0,0,$F$20*$G$20)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y41))=Z41,0,1)","v":0},{"$f":"ADDRESS(19,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$19"},"='Schedule VIII (EBS)'!J32",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB41))=AC41,0,1)","v":0}]
[{"$f":"ADDRESS(11,21,1,1,$A$1)","v":"Summary!$U$11"},"=ROUND(IF(E11=\"With Grandfathering\",('Equity Investments (Grandf)'!$F51+'Equity Investments (Non-Grandf)'!$P58),'Equity Investments (Revised)'!$P56),$M$163)",0,{"$f":"ADDRESS(29,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$29"},0.02,{"$f":"IF(INDIRECT(D42)=E42,0,1)","v":0},{"$f":"ADDRESS(34,4,1,1,$G$1)","v":"'Equity Investments'!$D$34"},"='Form 1EBS'!F52",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G42))=H42,0,1)","v":0},null,null,null,{"$f":"ADDRESS(36,6,1,1,$M$1)","v":"'Credit Risk'!$F$36"},"=MAX(0,(D36*E36))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M42))=N42,0,1)","v":0},{"$f":"ADDRESS(18,5,1,1,$P$1)","v":"'Premium Risk'!$E$18"},"=+'Schedule IVA'!Q18",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P42))=Q42,0,1)","v":0},{"$f":"ADDRESS(18,5,1,1,$S$1)","v":"'Reserve Risk'!$E$18"},"='Schedule III (EBS)'!F17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S42))=T42,0,1)","v":0},null,null,null,{"$f":"ADDRESS(21,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$21"},"='Schedule VII (EBS)'!F42",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y42))=Z42,0,1)","v":0},{"$f":"ADDRESS(19,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$19"},0.01,{"$f":"IF(INDIRECT(AB42)=AC42,0,1)","v":0}]
[{"$f":"ADDRESS(11,29,1,1,$A$1)","v":"Summary!$AC$11"},"=J11",0,{"$f":"ADDRESS(29,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$29"},"=IF(D29<0,0,D29*E29)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D43))=E43,0,1)","v":0},{"$f":"ADDRESS(34,5,1,1,$G$1)","v":"'Equity Investments'!$E$34"},0.1,{"$f":"IF(INDIRECT(G43)=H43,0,1)","v":0},null,null,null,{"$f":"ADDRESS(37,4,1,1,$M$1)","v":"'Credit Risk'!$D$37"},"=+'Schedule XVIII (EBS)'!R90",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M43))=N43,0,1)","v":0},{"$f":"ADDRESS(18,6,1,1,$P$1)","v":"'Premium Risk'!$F$18"},"=+'Geographic Diversification'!H16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P43))=Q43,0,1)","v":0},{"$f":"ADDRESS(18,6,1,1,$S$1)","v":"'Reserve Risk'!$F$18"},"=+'Geographic Diversification'!H47",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S43))=T43,0,1)","v":0},null,null,null,{"$f":"ADDRESS(21,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$21"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(Y43)=Z43,0,1)","v":0},{"$f":"ADDRESS(19,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$19"},"='Schedule VIII (EBS)'!L32",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB43))=AC43,0,1)","v":0}]
[{"$f":"ADDRESS(11,30,1,1,$A$1)","v":"Summary!$AD$11"},"=IF($K$37=0,1/16,AC11/$AC$29)",0,{"$f":"ADDRESS(30,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$30"},"=+'Schedule II (EBS)'!H16+'Schedule IIA (EBS)'!H16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D44))=E44,0,1)","v":0},{"$f":"ADDRESS(34,6,1,1,$G$1)","v":"'Equity Investments'!$F$34"},"=IF($D$34<0,0,$D$34*$E$34)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G44))=H44,0,1)","v":0},null,null,null,{"$f":"ADDRESS(37,5,1,1,$M$1)","v":"'Credit Risk'!$E$37"},0.2,{"$f":"IF(INDIRECT(M44)=N44,0,1)","v":0},{"$f":"ADDRESS(18,7,1,1,$P$1)","v":"'Premium Risk'!$G$18"},0.39820522005250802,{"$f":"IF(INDIRECT(P44)=Q44,0,1)","v":0},{"$f":"ADDRESS(18,7,1,1,$S$1)","v":"'Reserve Risk'!$G$18"},0.383682680649994,{"$f":"IF(INDIRECT(S44)=T44,0,1)","v":0},null,null,null,{"$f":"ADDRESS(21,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$21"},"=IF($F$21<0,0,$F$21*$G$21)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y44))=Z44,0,1)","v":0},{"$f":"ADDRESS(19,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$19"},1.2500000000000001E-2,{"$f":"IF(INDIRECT(AB44)=AC44,0,1)","v":0}]
[{"$f":"ADDRESS(11,31,1,1,$A$1)","v":"Summary!$AE$11"},"=L11",0,{"$f":"ADDRESS(30,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$30"},0.04,{"$f":"IF(INDIRECT(D45)=E45,0,1)","v":0},{"$f":"ADDRESS(35,4,1,1,$G$1)","v":"'Equity Investments'!$D$35"},"='Form 1EBS'!F53",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G45))=H45,0,1)","v":0},null,null,null,{"$f":"ADDRESS(37,6,1,1,$M$1)","v":"'Credit Risk'!$F$37"},"=MAX(0,(D37*E37))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M45))=N45,0,1)","v":0},{"$f":"ADDRESS(18,8,1,1,$P$1)","v":"'Premium Risk'!$H$18"},"=IF($F$18<0,0,$F$18*$G$18)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P45))=Q45,0,1)","v":0},{"$f":"ADDRESS(18,8,1,1,$S$1)","v":"'Reserve Risk'!$H$18"},"=IF($F$18<0,0,$F$18*$G$18)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S45))=T45,0,1)","v":0},null,null,null,{"$f":"ADDRESS(22,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$22"},"='Schedule VII (EBS)'!F43",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y45))=Z45,0,1)","v":0},{"$f":"ADDRESS(19,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$19"},"=IF(ISERROR(OR(E19*F19+H19*I19+K19*L19,N19*O19+Q19*R19+T19*U19)),0,MAX(E19*F19+H19*I19+K19*L19,N19*O19+Q19*R19+T19*U19))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB45))=AC45,0,1)","v":0}]
[{"$f":"ADDRESS(11,32,1,1,$A$1)","v":"Summary!$AF$11"},"=IF($M$37=0,1/16,AE11/$AE$29)",0,{"$f":"ADDRESS(30,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$30"},"=IF(D30<0,0,D30*E30)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D46))=E46,0,1)","v":0},{"$f":"ADDRESS(35,5,1,1,$G$1)","v":"'Equity Investments'!$E$35"},0.2,{"$f":"IF(INDIRECT(G46)=H46,0,1)","v":0},null,null,null,{"$f":"ADDRESS(38,4,1,1,$M$1)","v":"'Credit Risk'!$D$38"},"=+'Schedule XVIII (EBS)'!R91",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M46))=N46,0,1)","v":0},{"$f":"ADDRESS(19,4,1,1,$P$1)","v":"'Premium Risk'!$D$19"},"=+'Schedule IVA'!M19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P46))=Q46,0,1)","v":0},{"$f":"ADDRESS(19,4,1,1,$S$1)","v":"'Reserve Risk'!$D$19"},"=+'Schedule III (EBS)'!D18",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S46))=T46,0,1)","v":0},null,null,null,{"$f":"ADDRESS(22,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$22"},0.02,{"$f":"IF(INDIRECT(Y46)=Z46,0,1)","v":0},{"$f":"ADDRESS(22,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$22"},"='Schedule VIII (EBS)'!H15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB46))=AC46,0,1)","v":0}]
[{"$f":"ADDRESS(11,34,1,1,$A$1)","v":"Summary!$AH$11"},"=(SUM(AF$10:AF11)/AF$29)+0.125",0,{"$f":"ADDRESS(31,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$31"},"=+'Schedule II (EBS)'!H17+'Schedule IIA (EBS)'!H17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D47))=E47,0,1)","v":0},{"$f":"ADDRESS(35,6,1,1,$G$1)","v":"'Equity Investments'!$F$35"},"=IF($D$35<0,0,$D$35*$E$35)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G47))=H47,0,1)","v":0},null,null,null,{"$f":"ADDRESS(38,5,1,1,$M$1)","v":"'Credit Risk'!$E$38"},0.27,{"$f":"IF(INDIRECT(M47)=N47,0,1)","v":0},{"$f":"ADDRESS(19,5,1,1,$P$1)","v":"'Premium Risk'!$E$19"},"=+'Schedule IVA'!Q19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P47))=Q47,0,1)","v":0},{"$f":"ADDRESS(19,5,1,1,$S$1)","v":"'Reserve Risk'!$E$19"},"='Schedule III (EBS)'!F18",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S47))=T47,0,1)","v":0},null,null,null,{"$f":"ADDRESS(22,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$22"},"=IF($F$22<0,0,$F$22*$G$22)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y47))=Z47,0,1)","v":0},{"$f":"ADDRESS(22,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$22"},0.05,{"$f":"IF(INDIRECT(AB47)=AC47,0,1)","v":0}]
[{"$f":"ADDRESS(11,37,1,1,$A$1)","v":"Summary!$AK$11"},"=IF(AT11=\"\",IF(Test_Statistic<$AO$37,AN11,IF(Test_Statistic<$AQ$37,AP11,AR11)),AT11)",0,{"$f":"ADDRESS(31,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$31"},0.11,{"$f":"IF(INDIRECT(D48)=E48,0,1)","v":0},{"$f":"ADDRESS(37,4,1,1,$G$1)","v":"'Equity Investments'!$D$37"},"='Form 1EBS'!F20+'Form 1EBS'!F31+'Schedule IIA (EBS)'!P44",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G48))=H48,0,1)","v":0},null,null,null,{"$f":"ADDRESS(38,6,1,1,$M$1)","v":"'Credit Risk'!$F$38"},"=MAX(0,(D38*E38))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M48))=N48,0,1)","v":0},{"$f":"ADDRESS(19,6,1,1,$P$1)","v":"'Premium Risk'!$F$19"},"=+'Geographic Diversification'!H17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P48))=Q48,0,1)","v":0},{"$f":"ADDRESS(19,6,1,1,$S$1)","v":"'Reserve Risk'!$F$19"},"=+'Geographic Diversification'!H48",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S48))=T48,0,1)","v":0},null,null,null,{"$f":"ADDRESS(23,6,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$F$23"},"='Schedule VII (EBS)'!F44",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y48))=Z48,0,1)","v":0},{"$f":"ADDRESS(22,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$22"},"='Schedule VIII (EBS)'!J15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB48))=AC48,0,1)","v":0}]
[{"$f":"ADDRESS(11,38,1,1,$A$1)","v":"Summary!$AL$11"},"=IF(AU11=\"\",IF(Test_Statistic<$AO$37,AO11,IF(Test_Statistic<$AQ$37,AQ11,AS11)),AU11)",0,{"$f":"ADDRESS(31,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$31"},"=IF(D31<0,0,D31*E31)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D49))=E49,0,1)","v":0},{"$f":"ADDRESS(37,5,1,1,$G$1)","v":"'Equity Investments'!$E$37"},0.2,{"$f":"IF(INDIRECT(G49)=H49,0,1)","v":0},null,null,null,{"$f":"ADDRESS(39,4,1,1,$M$1)","v":"'Credit Risk'!$D$39"},"=+'Schedule XVIII (EBS)'!R92",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M49))=N49,0,1)","v":0},{"$f":"ADDRESS(19,7,1,1,$P$1)","v":"'Premium Risk'!$G$19"},0.45356665999464701,{"$f":"IF(INDIRECT(P49)=Q49,0,1)","v":0},{"$f":"ADDRESS(19,7,1,1,$S$1)","v":"'Reserve Risk'!$G$19"},0.43464696624596899,{"$f":"IF(INDIRECT(S49)=T49,0,1)","v":0},null,null,null,{"$f":"ADDRESS(23,7,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$G$23"},0.02,{"$f":"IF(INDIRECT(Y49)=Z49,0,1)","v":0},{"$f":"ADDRESS(22,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$22"},6.5000000000000002E-2,{"$f":"IF(INDIRECT(AB49)=AC49,0,1)","v":0}]
[{"$f":"ADDRESS(11,40,1,1,$A$1)","v":"Summary!$AN$11"},"=IF(AH15>0.6,300,300)",0,{"$f":"ADDRESS(32,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$32"},"=+'Schedule II (EBS)'!H18+'Schedule IIA (EBS)'!H18",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D50))=E50,0,1)","v":0},{"$f":"ADDRESS(37,6,1,1,$G$1)","v":"'Equity Investments'!$F$37"},"=IF($D$37<0,0,$D$37*$E$37)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G50))=H50,0,1)","v":0},null,null,null,{"$f":"ADDRESS(39,5,1,1,$M$1)","v":"'Credit Risk'!$E$39"},0.35,{"$f":"IF(INDIRECT(M50)=N50,0,1)","v":0},{"$f":"ADDRESS(19,8,1,1,$P$1)","v":"'Premium Risk'!$H$19"},"=IF($F$19<0,0,$F$19*$G$19)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P50))=Q50,0,1)","v":0},{"$f":"ADDRESS(19,8,1,1,$S$1)","v":"'Reserve Risk'!$H$19"},"=IF($F$19<0,0,$F$19*$G$19)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S50))=T50,0,1)","v":0},null,null,null,{"$f":"ADDRESS(23,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$23"},"=IF($F$23<0,0,$F$23*$G$23)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y50))=Z50,0,1)","v":0},{"$f":"ADDRESS(22,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$22"},"='Schedule VIII (EBS)'!L15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB50))=AC50,0,1)","v":0}]
[{"$f":"ADDRESS(11,41,1,1,$A$1)","v":"Summary!$AO$11"},"=IF(AH17>1,90,IF(AH15>1,60,IF(AH15>0.6,90,60)))",0,{"$f":"ADDRESS(32,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$32"},0.25,{"$f":"IF(INDIRECT(D51)=E51,0,1)","v":0},{"$f":"ADDRESS(38,4,1,1,$G$1)","v":"'Equity Investments'!$D$38"},"='Form 1EBS'!F88+'Form 1EBS'!F94+'Form 1EBS'!F196-'Form 1EBS'!F79-'Form 1EBS'!F80-'Form 1EBS'!F81-'Form 1EBS'!F85",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G51))=H51,0,1)","v":0},null,null,null,{"$f":"ADDRESS(39,6,1,1,$M$1)","v":"'Credit Risk'!$F$39"},"=MAX(0,(D39*E39))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(M51))=N51,0,1)","v":0},{"$f":"ADDRESS(20,4,1,1,$P$1)","v":"'Premium Risk'!$D$20"},"=+'Schedule IVA'!M20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P51))=Q51,0,1)","v":0},{"$f":"ADDRESS(20,4,1,1,$S$1)","v":"'Reserve Risk'!$D$20"},"=+'Schedule III (EBS)'!D19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S51))=T51,0,1)","v":0},null,null,null,{"$f":"ADDRESS(25,8,1,1,$Y$1)","v":"'LT Other Insurance Risk'!$H$25"},"=IF(SUM(H9:H23)>=0,(SUM(H9:H23)),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(Y51))=Z51,0,1)","v":0},{"$f":"ADDRESS(22,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$22"},0.08,{"$f":"IF(INDIRECT(AB51)=AC51,0,1)","v":0}]
[{"$f":"ADDRESS(11,42,1,1,$A$1)","v":"Summary!$AP$11"},300,{"$f":"IF(INDIRECT(A52)=B52,0,1)","v":0},{"$f":"ADDRESS(32,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$32"},"=IF(D32<0,0,D32*E32)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D52))=E52,0,1)","v":0},{"$f":"ADDRESS(38,5,1,1,$G$1)","v":"'Equity Investments'!$E$38"},0.2,{"$f":"IF(INDIRECT(G52)=H52,0,1)","v":0},null,null,null,{"$f":"ADDRESS(41,4,1,1,$M$1)","v":"'Credit Risk'!$D$41"},"=SUM(D31:D40)",0,{"$f":"ADDRESS(20,5,1,1,$P$1)","v":"'Premium Risk'!$E$20"},"=+'Schedule IVA'!Q20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P52))=Q52,0,1)","v":0},{"$f":"ADDRESS(20,5,1,1,$S$1)","v":"'Reserve Risk'!$E$20"},"='Schedule III (EBS)'!F19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S52))=T52,0,1)","v":0},null,null,null,null,null,-52,{"$f":"ADDRESS(22,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$22"},"='Schedule VIII (EBS)'!N15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB52))=AC52,0,1)","v":0}]
[{"$f":"ADDRESS(11,43,1,1,$A$1)","v":"Summary!$AQ$11"},120,{"$f":"IF(INDIRECT(A53)=B53,0,1)","v":0},{"$f":"ADDRESS(33,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$33"},"=+'Schedule II (EBS)'!H19+'Schedule IIA (EBS)'!H19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D53))=E53,0,1)","v":0},{"$f":"ADDRESS(38,6,1,1,$G$1)","v":"'Equity Investments'!$F$38"},"=IF($D$38<0,0,$D$38*$E$38)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G53))=H53,0,1)","v":0},null,null,null,{"$f":"ADDRESS(41,6,1,1,$M$1)","v":"'Credit Risk'!$F$41"},"=SUM(F31:F40)",0,{"$f":"ADDRESS(20,6,1,1,$P$1)","v":"'Premium Risk'!$F$20"},"=+'Geographic Diversification'!H18",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P53))=Q53,0,1)","v":0},{"$f":"ADDRESS(20,6,1,1,$S$1)","v":"'Reserve Risk'!$F$20"},"=+'Geographic Diversification'!H49",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S53))=T53,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$22"},1,{"$f":"IF(INDIRECT(AB53)=AC53,0,1)","v":0}]
[{"$f":"ADDRESS(11,44,1,1,$A$1)","v":"Summary!$AR$11"},280,{"$f":"IF(INDIRECT(A54)=B54,0,1)","v":0},{"$f":"ADDRESS(33,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$33"},0.35,{"$f":"IF(INDIRECT(D54)=E54,0,1)","v":0},{"$f":"ADDRESS(40,4,1,1,$G$1)","v":"'Equity Investments'!$D$40"},"=SUM(D34:D38)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G54))=H54,0,1)","v":0},null,null,null,{"$f":"ADDRESS(43,5,1,1,$M$1)","v":"'Credit Risk'!$E$43"},"='Schedule XVIII (EBS)'!R101",0,{"$f":"ADDRESS(20,7,1,1,$P$1)","v":"'Premium Risk'!$G$20"},0.42102344656076801,{"$f":"IF(INDIRECT(P54)=Q54,0,1)","v":0},{"$f":"ADDRESS(20,7,1,1,$S$1)","v":"'Reserve Risk'!$G$20"},0.39543823911176501,{"$f":"IF(INDIRECT(S54)=T54,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$22"},"=+'Schedule VIII (EBS)'!P15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB54))=AC54,0,1)","v":0}]
[{"$f":"ADDRESS(11,45,1,1,$A$1)","v":"Summary!$AS$11"},140,{"$f":"IF(INDIRECT(A55)=B55,0,1)","v":0},{"$f":"ADDRESS(33,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$33"},"=IF(D33<0,0,D33*E33)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D55))=E55,0,1)","v":0},{"$f":"ADDRESS(40,6,1,1,$G$1)","v":"'Equity Investments'!$F$40"},"=IF(SUM(F34:F38)>=0,SUM(F34:F38),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G55))=H55,0,1)","v":0},null,null,null,{"$f":"ADDRESS(43,6,1,1,$M$1)","v":"'Credit Risk'!$F$43"},"=SUM(F31:F39)*-('Schedule XVIII (EBS)'!R101)",0,{"$f":"ADDRESS(20,8,1,1,$P$1)","v":"'Premium Risk'!$H$20"},"=IF($F$20<0,0,$F$20*$G$20)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P55))=Q55,0,1)","v":0},{"$f":"ADDRESS(20,8,1,1,$S$1)","v":"'Reserve Risk'!$H$20"},"=IF($F$20<0,0,$F$20*$G$20)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S55))=T55,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$22"},1.3,{"$f":"IF(INDIRECT(AB55)=AC55,0,1)","v":0}]
[{"$f":"ADDRESS(12,6,1,1,$A$1)","v":"Summary!$F$12"},"=ROUND('Interest Rate-Liquidity Risk'!G14,$M$163)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A56))=B56,0,1)","v":0},{"$f":"ADDRESS(34,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$34"},"=+'Schedule II (EBS)'!H20+'Schedule IIA (EBS)'!H20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D56))=E56,0,1)","v":0},{"$f":"ADDRESS(44,4,1,1,$G$1)","v":"'Equity Investments'!$D$44"},"='Form 1EBS'!F35",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G56))=H56,0,1)","v":0},null,null,null,{"$f":"ADDRESS(45,4,1,1,$M$1)","v":"'Credit Risk'!$D$45"},"=SUM(D31:D39)",0,{"$f":"ADDRESS(21,4,1,1,$P$1)","v":"'Premium Risk'!$D$21"},"=+'Schedule IVA'!M21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P56))=Q56,0,1)","v":0},{"$f":"ADDRESS(21,4,1,1,$S$1)","v":"'Reserve Risk'!$D$21"},"=+'Schedule III (EBS)'!D20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S56))=T56,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$22"},"=+'Schedule VIII (EBS)'!R15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB56))=AC56,0,1)","v":0}]
[{"$f":"ADDRESS(12,10,1,1,$A$1)","v":"Summary!$J$12"},"=ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!E117),$M$163)",0,{"$f":"ADDRESS(34,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$34"},0.35,{"$f":"IF(INDIRECT(D57)=E57,0,1)","v":0},{"$f":"ADDRESS(44,5,1,1,$G$1)","v":"'Equity Investments'!$E$44"},0.05,{"$f":"IF(INDIRECT(G57)=H57,0,1)","v":0},null,null,null,{"$f":"ADDRESS(45,6,1,1,$M$1)","v":"'Credit Risk'!$F$45"},"=SUM(F40:F43)",0,{"$f":"ADDRESS(21,5,1,1,$P$1)","v":"'Premium Risk'!$E$21"},"=+'Schedule IVA'!Q21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P57))=Q57,0,1)","v":0},{"$f":"ADDRESS(21,5,1,1,$S$1)","v":"'Reserve Risk'!$E$21"},"='Schedule III (EBS)'!F20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S57))=T57,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$22"},1.6,{"$f":"IF(INDIRECT(AB57)=AC57,0,1)","v":0}]
[{"$f":"ADDRESS(12,12,1,1,$A$1)","v":"Summary!$L$12"},"=ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!D117),$M$163)",0,{"$f":"ADDRESS(34,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$34"},"=IF(D34<0,0,D34*E34)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D58))=E58,0,1)","v":0},{"$f":"ADDRESS(44,6,1,1,$G$1)","v":"'Equity Investments'!$F$44"},"=IF($D$44<0,0,$D$44*$E$44)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G58))=H58,0,1)","v":0},null,null,null,{"$f":"ADDRESS(47,4,1,1,$M$1)","v":"'Credit Risk'!$D$47"},"=D45+D22+D14",0,{"$f":"ADDRESS(21,6,1,1,$P$1)","v":"'Premium Risk'!$F$21"},"=+'Geographic Diversification'!H19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P58))=Q58,0,1)","v":0},{"$f":"ADDRESS(21,6,1,1,$S$1)","v":"'Reserve Risk'!$F$21"},"=+'Geographic Diversification'!H50",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S58))=T58,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$22"},"=IF(ISERROR(OR(E22*F22+H22*I22+K22*L22,N22*O22+Q22*R22+T22*U22)),0,MAX(E22*F22+H22*I22+K22*L22,N22*O22+Q22*R22+T22*U22))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB58))=AC58,0,1)","v":0}]
[{"$f":"ADDRESS(12,15,1,1,$A$1)","v":"Summary!$O$12"},"=ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!$E117),$M$163)",0,{"$f":"ADDRESS(36,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$36"},"=SUM(D27:D34)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D59))=E59,0,1)","v":0},{"$f":"ADDRESS(45,4,1,1,$G$1)","v":"'Equity Investments'!$D$45"},"='Form 1EBS'!F36",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G59))=H59,0,1)","v":0},null,null,null,{"$f":"ADDRESS(47,6,1,1,$M$1)","v":"'Credit Risk'!$F$47"},"=F45+F22+F14",0,{"$f":"ADDRESS(21,7,1,1,$P$1)","v":"'Premium Risk'!$G$21"},0.47016820069929899,{"$f":"IF(INDIRECT(P59)=Q59,0,1)","v":0},{"$f":"ADDRESS(21,7,1,1,$S$1)","v":"'Reserve Risk'!$G$21"},0.43945783577556502,{"$f":"IF(INDIRECT(S59)=T59,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$23"},"='Schedule VIII (EBS)'!H33",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB59))=AC59,0,1)","v":0}]
[{"$f":"ADDRESS(12,17,1,1,$A$1)","v":"Summary!$Q$12"},"=ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!$D117),$M$163)",0,{"$f":"ADDRESS(36,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$36"},"=IF(SUM(F27:F34)>=0,SUM(F27:F34),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D60))=E60,0,1)","v":0},{"$f":"ADDRESS(45,5,1,1,$G$1)","v":"'Equity Investments'!$E$45"},0.2,{"$f":"IF(INDIRECT(G60)=H60,0,1)","v":0},null,null,null,null,null,-60,{"$f":"ADDRESS(21,8,1,1,$P$1)","v":"'Premium Risk'!$H$21"},"=IF($F$21<0,0,$F$21*$G$21)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P60))=Q60,0,1)","v":0},{"$f":"ADDRESS(21,8,1,1,$S$1)","v":"'Reserve Risk'!$H$21"},"=IF($F$21<0,0,$F$21*$G$21)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S60))=T60,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$23"},0.05,{"$f":"IF(INDIRECT(AB60)=AC60,0,1)","v":0}]
[{"$f":"ADDRESS(12,19,1,1,$A$1)","v":"Summary!$S$12"},"=ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!$E117),$M$163)",0,{"$f":"ADDRESS(41,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$41"},"='Schedule II (EBS)'!L13+'Schedule IIA (EBS)'!L13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D61))=E61,0,1)","v":0},{"$f":"ADDRESS(45,6,1,1,$G$1)","v":"'Equity Investments'!$F$45"},"=IF($D$45<0,0,$D$45*$E$45)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G61))=H61,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,4,1,1,$P$1)","v":"'Premium Risk'!$D$22"},"=+'Schedule IVA'!M22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P61))=Q61,0,1)","v":0},{"$f":"ADDRESS(22,4,1,1,$S$1)","v":"'Reserve Risk'!$D$22"},"=+'Schedule III (EBS)'!D21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S61))=T61,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$23"},"='Schedule VIII (EBS)'!J33",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB61))=AC61,0,1)","v":0}]
[{"$f":"ADDRESS(12,21,1,1,$A$1)","v":"Summary!$U$12"},"=ROUND(IF(E12=\"Duration-Based Approach\",'Interest Rate-Liquidity Risk'!G14,'Interest Rate-Liquidity (Rev.)'!$D117),$M$163)",0,{"$f":"ADDRESS(41,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$41"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(D62)=E62,0,1)","v":0},{"$f":"ADDRESS(46,4,1,1,$G$1)","v":"'Equity Investments'!$D$46"},"='Form 1EBS'!F37",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G62))=H62,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,5,1,1,$P$1)","v":"'Premium Risk'!$E$22"},"=+'Schedule IVA'!Q22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P62))=Q62,0,1)","v":0},{"$f":"ADDRESS(22,5,1,1,$S$1)","v":"'Reserve Risk'!$E$22"},"='Schedule III (EBS)'!F21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S62))=T62,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$23"},6.5000000000000002E-2,{"$f":"IF(INDIRECT(AB62)=AC62,0,1)","v":0}]
[{"$f":"ADDRESS(12,29,1,1,$A$1)","v":"Summary!$AC$12"},"=J12",0,{"$f":"ADDRESS(41,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$41"},"=IF(D41<0,0,D41*E41)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D63))=E63,0,1)","v":0},{"$f":"ADDRESS(46,5,1,1,$G$1)","v":"'Equity Investments'!$E$46"},0.55000000000000004,{"$f":"IF(INDIRECT(G63)=H63,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,6,1,1,$P$1)","v":"'Premium Risk'!$F$22"},"=+'Geographic Diversification'!H20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P63))=Q63,0,1)","v":0},{"$f":"ADDRESS(22,6,1,1,$S$1)","v":"'Reserve Risk'!$F$22"},"=+'Geographic Diversification'!H51",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S63))=T63,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$23"},"='Schedule VIII (EBS)'!L33",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB63))=AC63,0,1)","v":0}]
[{"$f":"ADDRESS(12,30,1,1,$A$1)","v":"Summary!$AD$12"},"=IF($K$37=0,1/16,AC12/$AC$29)",0,{"$f":"ADDRESS(42,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$42"},"='Schedule II (EBS)'!L14+'Schedule IIA (EBS)'!L14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D64))=E64,0,1)","v":0},{"$f":"ADDRESS(46,6,1,1,$G$1)","v":"'Equity Investments'!$F$46"},"=IF($D$46<0,0,$D$46*$E$46)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G64))=H64,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,7,1,1,$P$1)","v":"'Premium Risk'!$G$22"},0.50272577892886305,{"$f":"IF(INDIRECT(P64)=Q64,0,1)","v":0},{"$f":"ADDRESS(22,7,1,1,$S$1)","v":"'Reserve Risk'!$G$22"},0.43018098459069698,{"$f":"IF(INDIRECT(S64)=T64,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$23"},0.08,{"$f":"IF(INDIRECT(AB64)=AC64,0,1)","v":0}]
[{"$f":"ADDRESS(12,31,1,1,$A$1)","v":"Summary!$AE$12"},"=L12",0,{"$f":"ADDRESS(42,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$42"},0.01,{"$f":"IF(INDIRECT(D65)=E65,0,1)","v":0},{"$f":"ADDRESS(47,4,1,1,$G$1)","v":"'Equity Investments'!$D$47"},"='Form 1EBS'!F39",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G65))=H65,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(22,8,1,1,$P$1)","v":"'Premium Risk'!$H$22"},"=IF($F$22<0,0,$F$22*$G$22)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P65))=Q65,0,1)","v":0},{"$f":"ADDRESS(22,8,1,1,$S$1)","v":"'Reserve Risk'!$H$22"},"=IF($F$22<0,0,$F$22*$G$22)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S65))=T65,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$23"},"=IF(ISERROR(OR(E23*F23+H23*I23+K23*L23,N23*O23+Q23*R23+T23*U23)),0,MAX(E23*F23+H23*I23+K23*L23,N23*O23+Q23*R23+T23*U23))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB65))=AC65,0,1)","v":0}]
[{"$f":"ADDRESS(12,32,1,1,$A$1)","v":"Summary!$AF$12"},"=IF($M$37=0,1/16,AE12/$AE$29)",0,{"$f":"ADDRESS(42,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$42"},"=IF(D42<0,0,D42*E42)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D66))=E66,0,1)","v":0},{"$f":"ADDRESS(47,5,1,1,$G$1)","v":"'Equity Investments'!$E$47"},0.2,{"$f":"IF(INDIRECT(G66)=H66,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,4,1,1,$P$1)","v":"'Premium Risk'!$D$23"},"=+'Schedule IVA'!M23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P66))=Q66,0,1)","v":0},{"$f":"ADDRESS(23,4,1,1,$S$1)","v":"'Reserve Risk'!$D$23"},"=+'Schedule III (EBS)'!D22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S66))=T66,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$26"},"='Schedule VIII (EBS)'!H16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB66))=AC66,0,1)","v":0}]
[{"$f":"ADDRESS(12,34,1,1,$A$1)","v":"Summary!$AH$12"},"=(SUM(AF$10:AF12)/AF$29)+0.125",0,{"$f":"ADDRESS(43,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$43"},"='Schedule II (EBS)'!L15+'Schedule IIA (EBS)'!L15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D67))=E67,0,1)","v":0},{"$f":"ADDRESS(47,6,1,1,$G$1)","v":"'Equity Investments'!$F$47"},"=IF($D$47<0,0,$D$47*$E$47)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G67))=H67,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,5,1,1,$P$1)","v":"'Premium Risk'!$E$23"},"=+'Schedule IVA'!Q23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P67))=Q67,0,1)","v":0},{"$f":"ADDRESS(23,5,1,1,$S$1)","v":"'Reserve Risk'!$E$23"},"='Schedule III (EBS)'!F22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S67))=T67,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$26"},3.2500000000000001E-2,{"$f":"IF(INDIRECT(AB67)=AC67,0,1)","v":0}]
[{"$f":"ADDRESS(12,37,1,1,$A$1)","v":"Summary!$AK$12"},"=IF(AT12=\"\",IF(Test_Statistic<$AO$37,AN12,IF(Test_Statistic<$AQ$37,AP12,AR12)),AT12)",0,{"$f":"ADDRESS(43,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$43"},1.7999999999999999E-2,{"$f":"IF(INDIRECT(D68)=E68,0,1)","v":0},{"$f":"ADDRESS(49,4,1,1,$G$1)","v":"'Equity Investments'!$D$49"},"=SUM(D44:D48)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G68))=H68,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,6,1,1,$P$1)","v":"'Premium Risk'!$F$23"},"=+'Geographic Diversification'!H21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P68))=Q68,0,1)","v":0},{"$f":"ADDRESS(23,6,1,1,$S$1)","v":"'Reserve Risk'!$F$23"},"=+'Geographic Diversification'!H52",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S68))=T68,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$26"},"='Schedule VIII (EBS)'!J16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB68))=AC68,0,1)","v":0}]
[{"$f":"ADDRESS(12,40,1,1,$A$1)","v":"Summary!$AN$12"},"=IF(AH15>0.6,300,300)",0,{"$f":"ADDRESS(43,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$43"},"=IF(D43<0,0,D43*E43)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D69))=E69,0,1)","v":0},{"$f":"ADDRESS(49,6,1,1,$G$1)","v":"'Equity Investments'!$F$49"},"=SUM(F44:F48)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G69))=H69,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,7,1,1,$P$1)","v":"'Premium Risk'!$G$23"},0.555814073452775,{"$f":"IF(INDIRECT(P69)=Q69,0,1)","v":0},{"$f":"ADDRESS(23,7,1,1,$S$1)","v":"'Reserve Risk'!$G$23"},0.48842309052279498,{"$f":"IF(INDIRECT(S69)=T69,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$26"},4.2500000000000003E-2,{"$f":"IF(INDIRECT(AB69)=AC69,0,1)","v":0}]
[{"$f":"ADDRESS(12,41,1,1,$A$1)","v":"Summary!$AO$12"},"=IF(AH17>1,140,IF(AH15>1,120,IF(AH15>0.6,150,100)))",0,{"$f":"ADDRESS(44,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$44"},"='Schedule II (EBS)'!L16+'Schedule IIA (EBS)'!L16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D70))=E70,0,1)","v":0},{"$f":"ADDRESS(51,4,1,1,$G$1)","v":"'Equity Investments'!$D$51"},"=D15+D29+D40+D49",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G70))=H70,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(23,8,1,1,$P$1)","v":"'Premium Risk'!$H$23"},"=IF($F$23<0,0,$F$23*$G$23)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P70))=Q70,0,1)","v":0},{"$f":"ADDRESS(23,8,1,1,$S$1)","v":"'Reserve Risk'!$H$23"},"=IF($F$23<0,0,$F$23*$G$23)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S70))=T70,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$26"},"='Schedule VIII (EBS)'!L16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB70))=AC70,0,1)","v":0}]
[{"$f":"ADDRESS(12,42,1,1,$A$1)","v":"Summary!$AP$12"},"=IF(Test_Statistic_2<0.95,280,260)",0,{"$f":"ADDRESS(44,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$44"},3.5000000000000003E-2,{"$f":"IF(INDIRECT(D71)=E71,0,1)","v":0},{"$f":"ADDRESS(51,6,1,1,$G$1)","v":"'Equity Investments'!$F$51"},"=F15+F29+F40+F49",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(G71))=H71,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(24,4,1,1,$P$1)","v":"'Premium Risk'!$D$24"},"=+'Schedule IVA'!M24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P71))=Q71,0,1)","v":0},{"$f":"ADDRESS(24,4,1,1,$S$1)","v":"'Reserve Risk'!$D$24"},"=+'Schedule III (EBS)'!D23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S71))=T71,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$26"},0.05,{"$f":"IF(INDIRECT(AB71)=AC71,0,1)","v":0}]
[{"$f":"ADDRESS(12,43,1,1,$A$1)","v":"Summary!$AQ$12"},"=IF(Test_Statistic_2<0.95,170,200)",0,{"$f":"ADDRESS(44,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$44"},"=IF(D44<0,0,D44*E44)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D72))=E72,0,1)","v":0},null,null,-72,null,null,null,null,null,null,{"$f":"ADDRESS(24,5,1,1,$P$1)","v":"'Premium Risk'!$E$24"},"=+'Schedule IVA'!Q24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P72))=Q72,0,1)","v":0},{"$f":"ADDRESS(24,5,1,1,$S$1)","v":"'Reserve Risk'!$E$24"},"='Schedule III (EBS)'!F23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S72))=T72,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$26"},"='Schedule VIII (EBS)'!N16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB72))=AC72,0,1)","v":0}]
[{"$f":"ADDRESS(12,44,1,1,$A$1)","v":"Summary!$AR$12"},180,{"$f":"IF(INDIRECT(A73)=B73,0,1)","v":0},{"$f":"ADDRESS(45,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$45"},"='Schedule II (EBS)'!L17+'Schedule IIA (EBS)'!L17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D73))=E73,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(24,6,1,1,$P$1)","v":"'Premium Risk'!$F$24"},"=+'Geographic Diversification'!H22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P73))=Q73,0,1)","v":0},{"$f":"ADDRESS(24,6,1,1,$S$1)","v":"'Reserve Risk'!$F$24"},"=+'Geographic Diversification'!H53",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S73))=T73,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$26"},0.6,{"$f":"IF(INDIRECT(AB73)=AC73,0,1)","v":0}]
[{"$f":"ADDRESS(13,6,1,1,$A$1)","v":"Summary!$F$13"},"=ROUND('Currency Risk'!I28,$M$163)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A74))=B74,0,1)","v":0},{"$f":"ADDRESS(45,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$45"},0.1,{"$f":"IF(INDIRECT(D74)=E74,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(24,7,1,1,$P$1)","v":"'Premium Risk'!$G$24"},0.51225206482709496,{"$f":"IF(INDIRECT(P74)=Q74,0,1)","v":0},{"$f":"ADDRESS(24,7,1,1,$S$1)","v":"'Reserve Risk'!$G$24"},0.462752832710698,{"$f":"IF(INDIRECT(S74)=T74,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$26"},"=+'Schedule VIII (EBS)'!P16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB74))=AC74,0,1)","v":0}]
[{"$f":"ADDRESS(13,10,1,1,$A$1)","v":"Summary!$J$13"},"=ROUND('Currency Risk (Revised)'!Y39,$M$163)",0,{"$f":"ADDRESS(45,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$45"},"=IF(D45<0,0,D45*E45)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D75))=E75,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(24,8,1,1,$P$1)","v":"'Premium Risk'!$H$24"},"=IF($F$24<0,0,$F$24*$G$24)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P75))=Q75,0,1)","v":0},{"$f":"ADDRESS(24,8,1,1,$S$1)","v":"'Reserve Risk'!$H$24"},"=IF($F$24<0,0,$F$24*$G$24)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S75))=T75,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$26"},0.75,{"$f":"IF(INDIRECT(AB75)=AC75,0,1)","v":0}]
[{"$f":"ADDRESS(13,12,1,1,$A$1)","v":"Summary!$L$13"},"=ROUND('Currency Risk (Revised)'!X39,$M$163)",0,{"$f":"ADDRESS(46,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$46"},"='Schedule II (EBS)'!L18+'Schedule IIA (EBS)'!L18",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D76))=E76,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(25,4,1,1,$P$1)","v":"'Premium Risk'!$D$25"},"=+'Schedule IVA'!M25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P76))=Q76,0,1)","v":0},{"$f":"ADDRESS(25,4,1,1,$S$1)","v":"'Reserve Risk'!$D$25"},"=+'Schedule III (EBS)'!D24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S76))=T76,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$26"},"=+'Schedule VIII (EBS)'!R16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB76))=AC76,0,1)","v":0}]
[{"$f":"ADDRESS(13,15,1,1,$A$1)","v":"Summary!$O$13"},"=ROUND('Currency Risk (Revised)'!$Y39,$M$163)",0,{"$f":"ADDRESS(46,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$46"},0.2,{"$f":"IF(INDIRECT(D77)=E77,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(25,5,1,1,$P$1)","v":"'Premium Risk'!$E$25"},"=+'Schedule IVA'!Q25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P77))=Q77,0,1)","v":0},{"$f":"ADDRESS(25,5,1,1,$S$1)","v":"'Reserve Risk'!$E$25"},"='Schedule III (EBS)'!F24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S77))=T77,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$26"},0.9,{"$f":"IF(INDIRECT(AB77)=AC77,0,1)","v":0}]
[{"$f":"ADDRESS(13,17,1,1,$A$1)","v":"Summary!$Q$13"},"=ROUND('Currency Risk (Revised)'!$X39,$M$163)",0,{"$f":"ADDRESS(46,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$46"},"=IF(D46<0,0,D46*E46)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D78))=E78,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(25,6,1,1,$P$1)","v":"'Premium Risk'!$F$25"},"=+'Geographic Diversification'!H23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P78))=Q78,0,1)","v":0},{"$f":"ADDRESS(25,6,1,1,$S$1)","v":"'Reserve Risk'!$F$25"},"=+'Geographic Diversification'!H54",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S78))=T78,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(26,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$26"},"=IF(ISERROR(OR(E26*F26+H26*I26+K26*L26,N26*O26+Q26*R26+T26*U26)),0,MAX(E26*F26+H26*I26+K26*L26,N26*O26+Q26*R26+T26*U26))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB78))=AC78,0,1)","v":0}]
[{"$f":"ADDRESS(13,19,1,1,$A$1)","v":"Summary!$S$13"},"=ROUND('Currency Risk (Revised)'!$Y39,$M$163)",0,{"$f":"ADDRESS(47,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$47"},"='Schedule II (EBS)'!L19+'Schedule IIA (EBS)'!L19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D79))=E79,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(25,7,1,1,$P$1)","v":"'Premium Risk'!$G$25"},0.53805556666757803,{"$f":"IF(INDIRECT(P79)=Q79,0,1)","v":0},{"$f":"ADDRESS(25,7,1,1,$S$1)","v":"'Reserve Risk'!$G$25"},0.51484129765284703,{"$f":"IF(INDIRECT(S79)=T79,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(27,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$27"},"='Schedule VIII (EBS)'!H34",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB79))=AC79,0,1)","v":0}]
[{"$f":"ADDRESS(13,21,1,1,$A$1)","v":"Summary!$U$13"},"=ROUND('Currency Risk (Revised)'!$X39,$M$163)",0,{"$f":"ADDRESS(47,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$47"},0.3,{"$f":"IF(INDIRECT(D80)=E80,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(25,8,1,1,$P$1)","v":"'Premium Risk'!$H$25"},"=IF($F$25<0,0,$F$25*$G$25)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P80))=Q80,0,1)","v":0},{"$f":"ADDRESS(25,8,1,1,$S$1)","v":"'Reserve Risk'!$H$25"},"=IF($F$25<0,0,$F$25*$G$25)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S80))=T80,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(27,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$27"},3.2500000000000001E-2,{"$f":"IF(INDIRECT(AB80)=AC80,0,1)","v":0}]
[{"$f":"ADDRESS(13,29,1,1,$A$1)","v":"Summary!$AC$13"},"=J13",0,{"$f":"ADDRESS(47,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$47"},"=IF(D47<0,0,D47*E47)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D81))=E81,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(26,4,1,1,$P$1)","v":"'Premium Risk'!$D$26"},"=+'Schedule IVA'!M26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P81))=Q81,0,1)","v":0},{"$f":"ADDRESS(26,4,1,1,$S$1)","v":"'Reserve Risk'!$D$26"},"=+'Schedule III (EBS)'!D25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S81))=T81,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(27,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$27"},"='Schedule VIII (EBS)'!J34",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB81))=AC81,0,1)","v":0}]
[{"$f":"ADDRESS(13,30,1,1,$A$1)","v":"Summary!$AD$13"},"=IF($K$37=0,1/16,AC13/$AC$29)",0,{"$f":"ADDRESS(48,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$48"},"='Schedule II (EBS)'!L20+'Schedule IIA (EBS)'!L20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D82))=E82,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(26,5,1,1,$P$1)","v":"'Premium Risk'!$E$26"},"=+'Schedule IVA'!Q26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P82))=Q82,0,1)","v":0},{"$f":"ADDRESS(26,5,1,1,$S$1)","v":"'Reserve Risk'!$E$26"},"='Schedule III (EBS)'!F25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S82))=T82,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(27,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$27"},4.2500000000000003E-2,{"$f":"IF(INDIRECT(AB82)=AC82,0,1)","v":0}]
[{"$f":"ADDRESS(13,31,1,1,$A$1)","v":"Summary!$AE$13"},"=L13",0,{"$f":"ADDRESS(48,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$48"},0.35,{"$f":"IF(INDIRECT(D83)=E83,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(26,6,1,1,$P$1)","v":"'Premium Risk'!$F$26"},"=+'Geographic Diversification'!H24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P83))=Q83,0,1)","v":0},{"$f":"ADDRESS(26,6,1,1,$S$1)","v":"'Reserve Risk'!$F$26"},"=+'Geographic Diversification'!H55",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S83))=T83,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(27,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$27"},"='Schedule VIII (EBS)'!L34",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB83))=AC83,0,1)","v":0}]
[{"$f":"ADDRESS(13,32,1,1,$A$1)","v":"Summary!$AF$13"},"=IF($M$37=0,1/16,AE13/$AE$29)",0,{"$f":"ADDRESS(48,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$48"},"=IF(D48<0,0,D48*E48)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D84))=E84,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(26,7,1,1,$P$1)","v":"'Premium Risk'!$G$26"},0.51436147942106603,{"$f":"IF(INDIRECT(P84)=Q84,0,1)","v":0},{"$f":"ADDRESS(26,7,1,1,$S$1)","v":"'Reserve Risk'!$G$26"},0.46506790223690597,{"$f":"IF(INDIRECT(S84)=T84,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(27,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$27"},0.05,{"$f":"IF(INDIRECT(AB84)=AC84,0,1)","v":0}]
[{"$f":"ADDRESS(13,34,1,1,$A$1)","v":"Summary!$AH$13"},"=(SUM(AF$10:AF13)/AF$29)+0.125",0,{"$f":"ADDRESS(51,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$51"},"=SUM(D41:D48)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D85))=E85,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(26,8,1,1,$P$1)","v":"'Premium Risk'!$H$26"},"=IF($F$26<0,0,$F$26*$G$26)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P85))=Q85,0,1)","v":0},{"$f":"ADDRESS(26,8,1,1,$S$1)","v":"'Reserve Risk'!$H$26"},"=IF($F$26<0,0,$F$26*$G$26)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S85))=T85,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(27,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$27"},"=IF(ISERROR(OR(E27*F27+H27*I27+K27*L27,N27*O27+Q27*R27+T27*U27)),0,MAX(E27*F27+H27*I27+K27*L27,N27*O27+Q27*R27+T27*U27))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB85))=AC85,0,1)","v":0}]
[{"$f":"ADDRESS(14,6,1,1,$A$1)","v":"Summary!$F$14"},"=ROUND('Concentration Risk'!F111,$M$163)",0,{"$f":"ADDRESS(51,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$51"},"=IF(SUM(F41:F48)>=0,SUM(F41:F48),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D86))=E86,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(27,4,1,1,$P$1)","v":"'Premium Risk'!$D$27"},"=+'Schedule IVA'!M27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P86))=Q86,0,1)","v":0},{"$f":"ADDRESS(27,4,1,1,$S$1)","v":"'Reserve Risk'!$D$27"},"=+'Schedule III (EBS)'!D26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S86))=T86,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$30"},"='Schedule VIII (EBS)'!H17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB86))=AC86,0,1)","v":0}]
[{"$f":"ADDRESS(14,10,1,1,$A$1)","v":"Summary!$J$14"},"=ROUND('Concentration Risk (Revised)'!F123,$M$163)",0,{"$f":"ADDRESS(56,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$56"},"='Schedule II (EBS)'!P12+'Schedule IIA (EBS)'!P12",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D87))=E87,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(27,5,1,1,$P$1)","v":"'Premium Risk'!$E$27"},"=+'Schedule IVA'!Q27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P87))=Q87,0,1)","v":0},{"$f":"ADDRESS(27,5,1,1,$S$1)","v":"'Reserve Risk'!$E$27"},"='Schedule III (EBS)'!F26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S87))=T87,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$30"},0,{"$f":"IF(INDIRECT(AB87)=AC87,0,1)","v":0}]
[{"$f":"ADDRESS(14,12,1,1,$A$1)","v":"Summary!$L$14"},"=ROUND('Concentration Risk (Revised)'!F123,$M$163)",0,{"$f":"ADDRESS(56,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$56"},0,{"$f":"IF(INDIRECT(D88)=E88,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(27,6,1,1,$P$1)","v":"'Premium Risk'!$F$27"},"=+'Geographic Diversification'!H25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P88))=Q88,0,1)","v":0},{"$f":"ADDRESS(27,6,1,1,$S$1)","v":"'Reserve Risk'!$F$27"},"=+'Geographic Diversification'!H56",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S88))=T88,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$30"},"='Schedule VIII (EBS)'!J17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB88))=AC88,0,1)","v":0}]
[{"$f":"ADDRESS(14,15,1,1,$A$1)","v":"Summary!$O$14"},"=ROUND('Concentration Risk (Revised)'!$F123,$M$163)",0,{"$f":"ADDRESS(56,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$56"},"=IF(D56<0,0,D56*E56)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D89))=E89,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(27,7,1,1,$P$1)","v":"'Premium Risk'!$G$27"},0.52697789035313303,{"$f":"IF(INDIRECT(P89)=Q89,0,1)","v":0},{"$f":"ADDRESS(27,7,1,1,$S$1)","v":"'Reserve Risk'!$G$27"},0.482760284027479,{"$f":"IF(INDIRECT(S89)=T89,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$30"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(AB89)=AC89,0,1)","v":0}]
[{"$f":"ADDRESS(14,17,1,1,$A$1)","v":"Summary!$Q$14"},"=ROUND('Concentration Risk (Revised)'!$F123,$M$163)",0,{"$f":"ADDRESS(57,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$57"},"='Schedule II (EBS)'!P13+'Schedule IIA (EBS)'!P13",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D90))=E90,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(27,8,1,1,$P$1)","v":"'Premium Risk'!$H$27"},"=IF($F$27<0,0,$F$27*$G$27)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P90))=Q90,0,1)","v":0},{"$f":"ADDRESS(27,8,1,1,$S$1)","v":"'Reserve Risk'!$H$27"},"=IF($F$27<0,0,$F$27*$G$27)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S90))=T90,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$30"},"='Schedule VIII (EBS)'!L17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB90))=AC90,0,1)","v":0}]
[{"$f":"ADDRESS(14,19,1,1,$A$1)","v":"Summary!$S$14"},"=ROUND('Concentration Risk (Revised)'!$F123,$M$163)",0,{"$f":"ADDRESS(57,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$57"},4.0000000000000001E-3,{"$f":"IF(INDIRECT(D91)=E91,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(28,4,1,1,$P$1)","v":"'Premium Risk'!$D$28"},"=+'Schedule IVA'!M28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P91))=Q91,0,1)","v":0},{"$f":"ADDRESS(28,4,1,1,$S$1)","v":"'Reserve Risk'!$D$28"},"=+'Schedule III (EBS)'!D27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S91))=T91,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$30"},0.01,{"$f":"IF(INDIRECT(AB91)=AC91,0,1)","v":0}]
[{"$f":"ADDRESS(14,21,1,1,$A$1)","v":"Summary!$U$14"},"=ROUND('Concentration Risk (Revised)'!$F123,$M$163)",0,{"$f":"ADDRESS(57,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$57"},"=IF(D57<0,0,D57*E57)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D92))=E92,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(28,5,1,1,$P$1)","v":"'Premium Risk'!$E$28"},"=+'Schedule IVA'!Q28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P92))=Q92,0,1)","v":0},{"$f":"ADDRESS(28,5,1,1,$S$1)","v":"'Reserve Risk'!$E$28"},"='Schedule III (EBS)'!F27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S92))=T92,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$30"},"='Schedule VIII (EBS)'!N17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB92))=AC92,0,1)","v":0}]
[{"$f":"ADDRESS(14,29,1,1,$A$1)","v":"Summary!$AC$14"},"=J14",0,{"$f":"ADDRESS(58,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$58"},"='Schedule II (EBS)'!P14+'Schedule IIA (EBS)'!P14",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D93))=E93,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(28,6,1,1,$P$1)","v":"'Premium Risk'!$F$28"},"=+'Geographic Diversification'!H26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P93))=Q93,0,1)","v":0},{"$f":"ADDRESS(28,6,1,1,$S$1)","v":"'Reserve Risk'!$F$28"},"=+'Geographic Diversification'!H57",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S93))=T93,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$30"},0.01,{"$f":"IF(INDIRECT(AB93)=AC93,0,1)","v":0}]
[{"$f":"ADDRESS(14,30,1,1,$A$1)","v":"Summary!$AD$14"},"=IF($K$37=0,1/16,AC14/$AC$29)",0,{"$f":"ADDRESS(58,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$58"},8.0000000000000002E-3,{"$f":"IF(INDIRECT(D94)=E94,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(28,7,1,1,$P$1)","v":"'Premium Risk'!$G$28"},0.42191756117933499,{"$f":"IF(INDIRECT(P94)=Q94,0,1)","v":0},{"$f":"ADDRESS(28,7,1,1,$S$1)","v":"'Reserve Risk'!$G$28"},0.37080464615634001,{"$f":"IF(INDIRECT(S94)=T94,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$30"},"=+'Schedule VIII (EBS)'!P17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB94))=AC94,0,1)","v":0}]
[{"$f":"ADDRESS(14,31,1,1,$A$1)","v":"Summary!$AE$14"},"=L14",0,{"$f":"ADDRESS(58,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$58"},"=IF(D58<0,0,D58*E58)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D95))=E95,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(28,8,1,1,$P$1)","v":"'Premium Risk'!$H$28"},"=IF($F$28<0,0,$F$28*$G$28)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P95))=Q95,0,1)","v":0},{"$f":"ADDRESS(28,8,1,1,$S$1)","v":"'Reserve Risk'!$H$28"},"=IF($F$28<0,0,$F$28*$G$28)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S95))=T95,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$30"},0.09,{"$f":"IF(INDIRECT(AB95)=AC95,0,1)","v":0}]
[{"$f":"ADDRESS(14,32,1,1,$A$1)","v":"Summary!$AF$14"},"=IF($M$37=0,1/16,AE14/$AE$29)",0,{"$f":"ADDRESS(59,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$59"},"='Schedule II (EBS)'!P15+'Schedule IIA (EBS)'!P15",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D96))=E96,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(29,4,1,1,$P$1)","v":"'Premium Risk'!$D$29"},"=+'Schedule IVA'!M29",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P96))=Q96,0,1)","v":0},{"$f":"ADDRESS(29,4,1,1,$S$1)","v":"'Reserve Risk'!$D$29"},"=+'Schedule III (EBS)'!D28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S96))=T96,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$30"},"=+'Schedule VIII (EBS)'!R17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB96))=AC96,0,1)","v":0}]
[{"$f":"ADDRESS(14,34,1,1,$A$1)","v":"Summary!$AH$14"},"=(SUM(AF$10:AF14)/AF$29)+0.125",0,{"$f":"ADDRESS(59,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$59"},1.4999999999999999E-2,{"$f":"IF(INDIRECT(D97)=E97,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(29,5,1,1,$P$1)","v":"'Premium Risk'!$E$29"},"=+'Schedule IVA'!Q29",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P97))=Q97,0,1)","v":0},{"$f":"ADDRESS(29,5,1,1,$S$1)","v":"'Reserve Risk'!$E$29"},"='Schedule III (EBS)'!F28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S97))=T97,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$30"},0.17,{"$f":"IF(INDIRECT(AB97)=AC97,0,1)","v":0}]
[{"$f":"ADDRESS(15,29,1,1,$A$1)","v":"Summary!$AC$15"},"=J17",0,{"$f":"ADDRESS(59,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$59"},"=IF(D59<0,0,D59*E59)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D98))=E98,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(29,6,1,1,$P$1)","v":"'Premium Risk'!$F$29"},"=+'Geographic Diversification'!H27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P98))=Q98,0,1)","v":0},{"$f":"ADDRESS(29,6,1,1,$S$1)","v":"'Reserve Risk'!$F$29"},"=+'Geographic Diversification'!H58",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S98))=T98,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(30,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$30"},"=IF(ISERROR(OR(E30*F30+H30*I30+K30*L30,N30*O30+Q30*R30+T30*U30)),0,MAX(E30*F30+H30*I30+K30*L30,N30*O30+Q30*R30+T30*U30))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB98))=AC98,0,1)","v":0}]
[{"$f":"ADDRESS(15,30,1,1,$A$1)","v":"Summary!$AD$15"},"=IF($K$37=0,1/16,AC15/$AC$29)",0,{"$f":"ADDRESS(60,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$60"},"='Schedule II (EBS)'!P16+'Schedule IIA (EBS)'!P16",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D99))=E99,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(29,7,1,1,$P$1)","v":"'Premium Risk'!$G$29"},0.482210885429324,{"$f":"IF(INDIRECT(P99)=Q99,0,1)","v":0},{"$f":"ADDRESS(29,7,1,1,$S$1)","v":"'Reserve Risk'!$G$29"},0.43541657269369,{"$f":"IF(INDIRECT(S99)=T99,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(31,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$31"},"='Schedule VIII (EBS)'!H35",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB99))=AC99,0,1)","v":0}]
[{"$f":"ADDRESS(15,31,1,1,$A$1)","v":"Summary!$AE$15"},"=L17",0,{"$f":"ADDRESS(60,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$60"},0.03,{"$f":"IF(INDIRECT(D100)=E100,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(29,8,1,1,$P$1)","v":"'Premium Risk'!$H$29"},"=IF($F$29<0,0,$F$29*$G$29)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P100))=Q100,0,1)","v":0},{"$f":"ADDRESS(29,8,1,1,$S$1)","v":"'Reserve Risk'!$H$29"},"=IF($F$29<0,0,$F$29*$G$29)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S100))=T100,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(31,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$31"},0,{"$f":"IF(INDIRECT(AB100)=AC100,0,1)","v":0}]
[{"$f":"ADDRESS(15,32,1,1,$A$1)","v":"Summary!$AF$15"},"=IF($M$37=0,1/16,AE15/$AE$29)",0,{"$f":"ADDRESS(60,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$60"},"=IF(D60<0,0,D60*E60)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D101))=E101,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(30,4,1,1,$P$1)","v":"'Premium Risk'!$D$30"},"=+'Schedule IVA'!M30",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P101))=Q101,0,1)","v":0},{"$f":"ADDRESS(30,4,1,1,$S$1)","v":"'Reserve Risk'!$D$30"},"=+'Schedule III (EBS)'!D29",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S101))=T101,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(31,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$31"},"='Schedule VIII (EBS)'!J35",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB101))=AC101,0,1)","v":0}]
[{"$f":"ADDRESS(15,34,1,1,$A$1)","v":"Summary!$AH$15"},"=IF(ISERROR(AF29),0,(SUM(AF$10:AF17)/AF$29)+0.125)",0,{"$f":"ADDRESS(61,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$61"},"='Schedule II (EBS)'!P17+'Schedule IIA (EBS)'!P17",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D102))=E102,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(30,5,1,1,$P$1)","v":"'Premium Risk'!$E$30"},"=+'Schedule IVA'!Q30",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P102))=Q102,0,1)","v":0},{"$f":"ADDRESS(30,5,1,1,$S$1)","v":"'Reserve Risk'!$E$30"},"='Schedule III (EBS)'!F29",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S102))=T102,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(31,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$31"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(AB102)=AC102,0,1)","v":0}]
[{"$f":"ADDRESS(15,35,1,1,$A$1)","v":"Summary!$AI$15"},"=IF(ISERROR(AVERAGE(AH17:AH17)),0,AVERAGE(AH17:AH17))",0,{"$f":"ADDRESS(61,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$61"},0.08,{"$f":"IF(INDIRECT(D103)=E103,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(30,6,1,1,$P$1)","v":"'Premium Risk'!$F$30"},"=+'Geographic Diversification'!H28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P103))=Q103,0,1)","v":0},{"$f":"ADDRESS(30,6,1,1,$S$1)","v":"'Reserve Risk'!$F$30"},"=+'Geographic Diversification'!H59",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S103))=T103,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(31,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$31"},"='Schedule VIII (EBS)'!L35",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB103))=AC103,0,1)","v":0}]
[{"$f":"ADDRESS(15,37,1,1,$A$1)","v":"Summary!$AK$15"},"=IF(AT17=\"\",IF(Test_Statistic<$AO$37,AN15,IF(Test_Statistic<$AQ$37,AP15,AR15)),AT17)",0,{"$f":"ADDRESS(61,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$61"},"=IF(D61<0,0,D61*E61)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D104))=E104,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(30,7,1,1,$P$1)","v":"'Premium Risk'!$G$30"},0.50012106835589698,{"$f":"IF(INDIRECT(P104)=Q104,0,1)","v":0},{"$f":"ADDRESS(30,7,1,1,$S$1)","v":"'Reserve Risk'!$G$30"},0.43652386132510701,{"$f":"IF(INDIRECT(S104)=T104,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(31,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$31"},0.01,{"$f":"IF(INDIRECT(AB104)=AC104,0,1)","v":0}]
[{"$f":"ADDRESS(15,38,1,1,$A$1)","v":"Summary!$AL$15"},"=IF(AU17=\"\",IF(Test_Statistic<$AO$37,AO15,IF(Test_Statistic<$AQ$37,AQ15,AS15)),AU17)",0,{"$f":"ADDRESS(62,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$62"},"='Schedule II (EBS)'!P18+'Schedule IIA (EBS)'!P18",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D105))=E105,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(30,8,1,1,$P$1)","v":"'Premium Risk'!$H$30"},"=IF($F$30<0,0,$F$30*$G$30)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P105))=Q105,0,1)","v":0},{"$f":"ADDRESS(30,8,1,1,$S$1)","v":"'Reserve Risk'!$H$30"},"=IF($F$30<0,0,$F$30*$G$30)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S105))=T105,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(31,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$31"},"=IF(ISERROR(OR(E31*F31+H31*I31+K31*L31,N31*O31+Q31*R31+T31*U31)),0,MAX(E31*F31+H31*I31+K31*L31,N31*O31+Q31*R31+T31*U31))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB105))=AC105,0,1)","v":0}]
[{"$f":"ADDRESS(15,40,1,1,$A$1)","v":"Summary!$AN$15"},"=IF(AH17>1,200,IF(AH15>1,50,IF(AH15>0.6,50,180)))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A106))=B106,0,1)","v":0},{"$f":"ADDRESS(62,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$62"},0.15,{"$f":"IF(INDIRECT(D106)=E106,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(31,4,1,1,$P$1)","v":"'Premium Risk'!$D$31"},"=+'Schedule IVA'!M31",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P106))=Q106,0,1)","v":0},{"$f":"ADDRESS(31,4,1,1,$S$1)","v":"'Reserve Risk'!$D$31"},"=+'Schedule III (EBS)'!D30",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S106))=T106,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$34"},"=+'Schedule VIII (EBS)'!H19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB106))=AC106,0,1)","v":0}]
[{"$f":"ADDRESS(15,41,1,1,$A$1)","v":"Summary!$AO$15"},"=IF(AH17>1,5,IF(AH15>0.6,IF(AI17>0.5,60,120),IF(AH15>0.6,100,200)))",0,{"$f":"ADDRESS(62,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$62"},"=IF(D62<0,0,D62*E62)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D107))=E107,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(31,5,1,1,$P$1)","v":"'Premium Risk'!$E$31"},"=+'Schedule IVA'!Q31",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P107))=Q107,0,1)","v":0},{"$f":"ADDRESS(31,5,1,1,$S$1)","v":"'Reserve Risk'!$E$31"},"='Schedule III (EBS)'!F30",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S107))=T107,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$34"},3.2000000000000001E-2,{"$f":"IF(INDIRECT(AB107)=AC107,0,1)","v":0}]
[{"$f":"ADDRESS(15,42,1,1,$A$1)","v":"Summary!$AP$15"},"=IF(Test_Statistic_2<0.95,50,160)",0,{"$f":"ADDRESS(63,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$63"},"='Schedule II (EBS)'!P19+'Schedule IIA (EBS)'!P19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D108))=E108,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(31,6,1,1,$P$1)","v":"'Premium Risk'!$F$31"},"=+'Geographic Diversification'!H29",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P108))=Q108,0,1)","v":0},{"$f":"ADDRESS(31,6,1,1,$S$1)","v":"'Reserve Risk'!$F$31"},"=+'Geographic Diversification'!H60",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S108))=T108,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$34"},"=+'Schedule VIII (EBS)'!J19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB108))=AC108,0,1)","v":0}]
[{"$f":"ADDRESS(15,43,1,1,$A$1)","v":"Summary!$AQ$15"},"=IF(Test_Statistic_2<0.95,70,5)",0,{"$f":"ADDRESS(63,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$63"},0.26300000000000001,{"$f":"IF(INDIRECT(D109)=E109,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(31,7,1,1,$P$1)","v":"'Premium Risk'!$G$31"},0.53551360019381999,{"$f":"IF(INDIRECT(P109)=Q109,0,1)","v":0},{"$f":"ADDRESS(31,7,1,1,$S$1)","v":"'Reserve Risk'!$G$31"},0.49410327959272199,{"$f":"IF(INDIRECT(S109)=T109,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$34"},0.05,{"$f":"IF(INDIRECT(AB109)=AC109,0,1)","v":0}]
[{"$f":"ADDRESS(15,44,1,1,$A$1)","v":"Summary!$AR$15"},"=IF(Test_Statistic_2<1,50,180)",0,{"$f":"ADDRESS(63,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$63"},"=IF(D63<0,0,D63*E63)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D110))=E110,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(31,8,1,1,$P$1)","v":"'Premium Risk'!$H$31"},"=IF($F$31<0,0,$F$31*$G$31)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P110))=Q110,0,1)","v":0},{"$f":"ADDRESS(31,8,1,1,$S$1)","v":"'Reserve Risk'!$H$31"},"=IF($F$31<0,0,$F$31*$G$31)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S110))=T110,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$34"},"=+'Schedule VIII (EBS)'!L19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB110))=AC110,0,1)","v":0}]
[{"$f":"ADDRESS(15,45,1,1,$A$1)","v":"Summary!$AS$15"},"=IF(Test_Statistic_2<1,50,5)",0,{"$f":"ADDRESS(64,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$64"},"='Schedule II (EBS)'!P20+'Schedule IIA (EBS)'!P20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D111))=E111,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(32,4,1,1,$P$1)","v":"'Premium Risk'!$D$32"},"=+'Schedule IVA'!M32",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P111))=Q111,0,1)","v":0},{"$f":"ADDRESS(32,4,1,1,$S$1)","v":"'Reserve Risk'!$D$32"},"=+'Schedule III (EBS)'!D31",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S111))=T111,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$34"},0.09,{"$f":"IF(INDIRECT(AB111)=AC111,0,1)","v":0}]
[{"$f":"ADDRESS(16,11,1,1,$A$1)","v":"Summary!$K$16"},"=J17",0,{"$f":"ADDRESS(64,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$64"},0.35,{"$f":"IF(INDIRECT(D112)=E112,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(32,5,1,1,$P$1)","v":"'Premium Risk'!$E$32"},"=+'Schedule IVA'!Q32",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P112))=Q112,0,1)","v":0},{"$f":"ADDRESS(32,5,1,1,$S$1)","v":"'Reserve Risk'!$E$32"},"='Schedule III (EBS)'!F31",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S112))=T112,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$34"},"=+'Schedule VIII (EBS)'!N19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB112))=AC112,0,1)","v":0}]
[{"$f":"ADDRESS(16,13,1,1,$A$1)","v":"Summary!$M$16"},"=L17",0,{"$f":"ADDRESS(64,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$64"},"=IF(D64<0,0,D64*E64)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D113))=E113,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(32,6,1,1,$P$1)","v":"'Premium Risk'!$F$32"},"=+'Geographic Diversification'!H30",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P113))=Q113,0,1)","v":0},{"$f":"ADDRESS(32,6,1,1,$S$1)","v":"'Reserve Risk'!$F$32"},"=+'Geographic Diversification'!H61",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S113))=T113,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$34"},0.9,{"$f":"IF(INDIRECT(AB113)=AC113,0,1)","v":0}]
[{"$f":"ADDRESS(16,16,1,1,$A$1)","v":"Summary!$P$16"},"=O17",0,{"$f":"ADDRESS(66,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$66"},"=SUM(D56:D64)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D114))=E114,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(32,7,1,1,$P$1)","v":"'Premium Risk'!$G$32"},0.508030898436173,{"$f":"IF(INDIRECT(P114)=Q114,0,1)","v":0},{"$f":"ADDRESS(32,7,1,1,$S$1)","v":"'Reserve Risk'!$G$32"},0.478452065307162,{"$f":"IF(INDIRECT(S114)=T114,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$34"},"=+'Schedule VIII (EBS)'!P19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB114))=AC114,0,1)","v":0}]
[{"$f":"ADDRESS(16,18,1,1,$A$1)","v":"Summary!$R$16"},"=Q17",0,{"$f":"ADDRESS(66,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$66"},"=IF(SUM(F56:F64)>=0,SUM(F56:F64),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D115))=E115,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(32,8,1,1,$P$1)","v":"'Premium Risk'!$H$32"},"=IF($F$32<0,0,$F$32*$G$32)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P115))=Q115,0,1)","v":0},{"$f":"ADDRESS(32,8,1,1,$S$1)","v":"'Reserve Risk'!$H$32"},"=IF($F$32<0,0,$F$32*$G$32)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S115))=T115,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$34"},1.3,{"$f":"IF(INDIRECT(AB115)=AC115,0,1)","v":0}]
[{"$f":"ADDRESS(16,20,1,1,$A$1)","v":"Summary!$T$16"},"=S17",0,{"$f":"ADDRESS(70,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$70"},"=+'Schedule II (EBS)'!D57+'Schedule IIA (EBS)'!D57",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D116))=E116,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(33,4,1,1,$P$1)","v":"'Premium Risk'!$D$33"},"=+'Schedule IVA'!M33",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P116))=Q116,0,1)","v":0},{"$f":"ADDRESS(33,4,1,1,$S$1)","v":"'Reserve Risk'!$D$33"},"=+'Schedule III (EBS)'!D32",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S116))=T116,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$34"},"=+'Schedule VIII (EBS)'!R19",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB116))=AC116,0,1)","v":0}]
[{"$f":"ADDRESS(16,22,1,1,$A$1)","v":"Summary!$V$16"},"=U17",0,{"$f":"ADDRESS(70,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$70"},3.0000000000000001E-3,{"$f":"IF(INDIRECT(D117)=E117,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(33,5,1,1,$P$1)","v":"'Premium Risk'!$E$33"},"=+'Schedule IVA'!Q33",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P117))=Q117,0,1)","v":0},{"$f":"ADDRESS(33,5,1,1,$S$1)","v":"'Reserve Risk'!$E$33"},"='Schedule III (EBS)'!F32",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S117))=T117,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$34"},2.5,{"$f":"IF(INDIRECT(AB117)=AC117,0,1)","v":0}]
[{"$f":"ADDRESS(16,29,1,1,$A$1)","v":"Summary!$AC$16"},"=J20",0,{"$f":"ADDRESS(70,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$70"},"=IF(D70<0,0,D70*E70)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D118))=E118,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(33,6,1,1,$P$1)","v":"'Premium Risk'!$F$33"},"=+'Geographic Diversification'!H31",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P118))=Q118,0,1)","v":0},{"$f":"ADDRESS(33,6,1,1,$S$1)","v":"'Reserve Risk'!$F$33"},"=+'Geographic Diversification'!H62",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S118))=T118,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(34,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$34"},"=IF(ISERROR(OR(E34*F34+H34*I34+K34*L34,N34*O34+Q34*R34+T34*U34)),0,MAX(E34*F34+H34*I34+K34*L34,N34*O34+Q34*R34+T34*U34))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB118))=AC118,0,1)","v":0}]
[{"$f":"ADDRESS(16,30,1,1,$A$1)","v":"Summary!$AD$16"},"=IF($K$37=0,1/16,AC16/$AC$29)",0,{"$f":"ADDRESS(71,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$71"},"=+'Schedule II (EBS)'!D58+'Schedule IIA (EBS)'!D58",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D119))=E119,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(33,7,1,1,$P$1)","v":"'Premium Risk'!$G$33"},0.27200000000000002,{"$f":"IF(INDIRECT(P119)=Q119,0,1)","v":0},{"$f":"ADDRESS(33,7,1,1,$S$1)","v":"'Reserve Risk'!$G$33"},0.24099999999999999,{"$f":"IF(INDIRECT(S119)=T119,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(35,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$35"},"=+'Schedule VIII (EBS)'!H20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB119))=AC119,0,1)","v":0}]
[{"$f":"ADDRESS(16,31,1,1,$A$1)","v":"Summary!$AE$16"},"=L20",0,{"$f":"ADDRESS(71,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$71"},0.05,{"$f":"IF(INDIRECT(D120)=E120,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(33,8,1,1,$P$1)","v":"'Premium Risk'!$H$33"},"=IF($F$33<0,0,$F$33*$G$33)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P120))=Q120,0,1)","v":0},{"$f":"ADDRESS(33,8,1,1,$S$1)","v":"'Reserve Risk'!$H$33"},"=IF($F$33<0,0,$F$33*$G$33)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S120))=T120,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(35,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$35"},0.03,{"$f":"IF(INDIRECT(AB120)=AC120,0,1)","v":0}]
[{"$f":"ADDRESS(16,32,1,1,$A$1)","v":"Summary!$AF$16"},"=IF($M$37=0,1/16,AE16/$AE$29)",0,{"$f":"ADDRESS(71,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$71"},"=IF(D71<0,0,D71*E71)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D121))=E121,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(34,4,1,1,$P$1)","v":"'Premium Risk'!$D$34"},"=+'Schedule IVA'!M34",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P121))=Q121,0,1)","v":0},{"$f":"ADDRESS(34,4,1,1,$S$1)","v":"'Reserve Risk'!$D$34"},"=+'Schedule III (EBS)'!D33",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S121))=T121,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(35,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$35"},"=+'Schedule VIII (EBS)'!J20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB121))=AC121,0,1)","v":0}]
[{"$f":"ADDRESS(16,34,1,1,$A$1)","v":"Summary!$AH$16"},"=(SUM(AF$10:AF16)/AF$29)+0.125",0,{"$f":"ADDRESS(72,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$72"},"=+'Schedule II (EBS)'!D59+'Schedule IIA (EBS)'!D59",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D122))=E122,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(34,5,1,1,$P$1)","v":"'Premium Risk'!$E$34"},"=+'Schedule IVA'!Q34",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P122))=Q122,0,1)","v":0},{"$f":"ADDRESS(34,5,1,1,$S$1)","v":"'Reserve Risk'!$E$34"},"='Schedule III (EBS)'!F33",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S122))=T122,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(35,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$35"},0.05,{"$f":"IF(INDIRECT(AB122)=AC122,0,1)","v":0}]
[{"$f":"ADDRESS(16,35,1,1,$A$1)","v":"Summary!$AI$16"},"=IF(ISERROR(AVERAGE(AH12:AH16)),0,AVERAGE(AH12:AH16))",0,{"$f":"ADDRESS(72,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$72"},1.4999999999999999E-2,{"$f":"IF(INDIRECT(D123)=E123,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(34,6,1,1,$P$1)","v":"'Premium Risk'!$F$34"},"=+'Geographic Diversification'!H32",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P123))=Q123,0,1)","v":0},{"$f":"ADDRESS(34,6,1,1,$S$1)","v":"'Reserve Risk'!$F$34"},"=+'Geographic Diversification'!H63",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S123))=T123,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(35,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$35"},"=+'Schedule VIII (EBS)'!L20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB123))=AC123,0,1)","v":0}]
[{"$f":"ADDRESS(16,37,1,1,$A$1)","v":"Summary!$AK$16"},"=IF(AT20=\"\",IF(Test_Statistic<$AO$37,AN16,IF(Test_Statistic<$AQ$37,AP16,AR16)),AT20)",0,{"$f":"ADDRESS(72,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$72"},"=IF(D72<0,0,D72*E72)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D124))=E124,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(34,7,1,1,$P$1)","v":"'Premium Risk'!$G$34"},0.15,{"$f":"IF(INDIRECT(P124)=Q124,0,1)","v":0},{"$f":"ADDRESS(34,7,1,1,$S$1)","v":"'Reserve Risk'!$G$34"},0.125,{"$f":"IF(INDIRECT(S124)=T124,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(35,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$35"},8.8999999999999996E-2,{"$f":"IF(INDIRECT(AB124)=AC124,0,1)","v":0}]
[{"$f":"ADDRESS(16,40,1,1,$A$1)","v":"Summary!$AN$16"},"=IF(AH17>1,250,IF(AH15>1,300,IF(AH15>0.6,260,300)))",0,{"$f":"ADDRESS(73,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$73"},"=+'Schedule II (EBS)'!D60+'Schedule IIA (EBS)'!D60",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D125))=E125,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(34,8,1,1,$P$1)","v":"'Premium Risk'!$H$34"},"=IF($F$34<0,0,$F$34*$G$34)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(P125))=Q125,0,1)","v":0},{"$f":"ADDRESS(34,8,1,1,$S$1)","v":"'Reserve Risk'!$H$34"},"=IF($F$34<0,0,$F$34*$G$34)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S125))=T125,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(35,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$35"},"=+'Schedule VIII (EBS)'!N20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB125))=AC125,0,1)","v":0}]
[{"$f":"ADDRESS(16,41,1,1,$A$1)","v":"Summary!$AO$16"},"=IF(AH15>0.6,185,140)",0,{"$f":"ADDRESS(73,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$73"},0.25,{"$f":"IF(INDIRECT(D126)=E126,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(36,4,1,1,$P$1)","v":"'Premium Risk'!$D$36"},"=SUM(D11:D34)",0,{"$f":"ADDRESS(36,4,1,1,$S$1)","v":"'Reserve Risk'!$D$36"},"=SUM(D11:D34)",0,null,null,null,null,null,null,{"$f":"ADDRESS(35,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$35"},0.8,{"$f":"IF(INDIRECT(AB126)=AC126,0,1)","v":0}]
[{"$f":"ADDRESS(16,42,1,1,$A$1)","v":"Summary!$AP$16"},"=IF(Test_Statistic_2<0.95,180,120)",0,{"$f":"ADDRESS(73,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$73"},"=IF(D73<0,0,D73*E73)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D127))=E127,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(36,5,1,1,$P$1)","v":"'Premium Risk'!$E$36"},"=SUM(E11:E34)",0,{"$f":"ADDRESS(36,5,1,1,$S$1)","v":"'Reserve Risk'!$E$36"},"=SUM(E11:E34)",0,null,null,null,null,null,null,{"$f":"ADDRESS(35,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$35"},"=+'Schedule VIII (EBS)'!P20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB127))=AC127,0,1)","v":0}]
[{"$f":"ADDRESS(16,44,1,1,$A$1)","v":"Summary!$AR$16"},100,{"$f":"IF(INDIRECT(A128)=B128,0,1)","v":0},{"$f":"ADDRESS(75,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$75"},"=SUM(D70:D73)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D128))=E128,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(36,6,1,1,$P$1)","v":"'Premium Risk'!$F$36"},"=SUM(F11:F34)",0,{"$f":"ADDRESS(36,6,1,1,$S$1)","v":"'Reserve Risk'!$F$36"},"=SUM(F11:F34)",0,null,null,null,null,null,null,{"$f":"ADDRESS(35,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$35"},1.1499999999999999,{"$f":"IF(INDIRECT(AB128)=AC128,0,1)","v":0}]
[{"$f":"ADDRESS(17,6,1,1,$A$1)","v":"Summary!$F$17"},"=ROUND('Credit Risk'!F47,$M$163)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A129))=B129,0,1)","v":0},{"$f":"ADDRESS(75,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$75"},"=IF(SUM(F70:F73)>=0,SUM(F70:F73),0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D129))=E129,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(36,8,1,1,$P$1)","v":"'Premium Risk'!$H$36"},"=SUM(H11:H34)",0,{"$f":"ADDRESS(36,8,1,1,$S$1)","v":"'Reserve Risk'!$H$36"},"=SUM(H11:H35)",0,null,null,null,null,null,null,{"$f":"ADDRESS(35,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$35"},"=+'Schedule VIII (EBS)'!R20",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB129))=AC129,0,1)","v":0}]
[{"$f":"ADDRESS(17,10,1,1,$A$1)","v":"Summary!$J$17"},"=ROUND('Credit Risk (Revised)'!H84,$M$163)",0,{"$f":"ADDRESS(79,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$79"},"='Form 1EBS'!F56",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D130))=E130,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,8,1,1,$P$1)","v":"'Premium Risk'!$H$40"},"=MAX(F12:F34)",0,{"$f":"ADDRESS(40,8,1,1,$S$1)","v":"'Reserve Risk'!$H$40"},"=MAX(F11:F34)",0,null,null,null,null,null,null,{"$f":"ADDRESS(35,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$35"},2,{"$f":"IF(INDIRECT(AB130)=AC130,0,1)","v":0}]
[{"$f":"ADDRESS(17,12,1,1,$A$1)","v":"Summary!$L$17"},"=ROUND('Credit Risk (Revised)'!H84,$M$163)",0,{"$f":"ADDRESS(79,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$79"},0.05,{"$f":"IF(INDIRECT(D131)=E131,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,8,1,1,$P$1)","v":"'Premium Risk'!$H$41"},"=F36-F11",0,{"$f":"ADDRESS(41,8,1,1,$S$1)","v":"'Reserve Risk'!$H$41"},"=F36",0,null,null,null,null,null,null,{"$f":"ADDRESS(35,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$35"},"=IF(ISERROR(OR(E35*F35+H35*I35+K35*L35,N35*O35+Q35*R35+T35*U35)),0,MAX(E35*F35+H35*I35+K35*L35,N35*O35+Q35*R35+T35*U35))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB131))=AC131,0,1)","v":0}]
[{"$f":"ADDRESS(17,15,1,1,$A$1)","v":"Summary!$O$17"},"=ROUND('Credit Risk (Revised)'!$H84,$M$163)",0,{"$f":"ADDRESS(79,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$79"},"=IF(D79<0,0,D79*E79)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D132))=E132,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,8,1,1,$P$1)","v":"'Premium Risk'!$H$42"},"=IF(H41=0,0,H40/H41)",0,{"$f":"ADDRESS(42,8,1,1,$S$1)","v":"'Reserve Risk'!$H$42"},"=IF(H41=0,0,H40/H41)",0,null,null,null,null,null,null,{"$f":"ADDRESS(36,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$36"},"=+'Schedule VIII (EBS)'!H21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB132))=AC132,0,1)","v":0}]
[{"$f":"ADDRESS(17,17,1,1,$A$1)","v":"Summary!$Q$17"},"=ROUND('Credit Risk (Revised)'!$H84,$M$163)",0,{"$f":"ADDRESS(83,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$83"},"=+'Schedule XIX'!G81",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D133))=E133,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,8,1,1,$P$1)","v":"'Premium Risk'!$H$43"},"='Reserve Risk'!H43",0,{"$f":"ADDRESS(43,8,1,1,$S$1)","v":"'Reserve Risk'!$H$43"},0.4,{"$f":"IF(INDIRECT(S133)=T133,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(36,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$36"},0.03,{"$f":"IF(INDIRECT(AB133)=AC133,0,1)","v":0}]
[{"$f":"ADDRESS(17,19,1,1,$A$1)","v":"Summary!$S$17"},"=ROUND('Credit Risk (Revised)'!$H84,$M$163)",0,{"$f":"ADDRESS(83,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$83"},0,{"$f":"IF(INDIRECT(D134)=E134,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(44,8,1,1,$P$1)","v":"'Premium Risk'!$H$44"},"=H42*H43",0,{"$f":"ADDRESS(44,8,1,1,$S$1)","v":"'Reserve Risk'!$H$44"},"=H42*H43",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S134))=T134,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(36,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$36"},"=+'Schedule VIII (EBS)'!J21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB134))=AC134,0,1)","v":0}]
[{"$f":"ADDRESS(17,21,1,1,$A$1)","v":"Summary!$U$17"},"=ROUND('Credit Risk (Revised)'!$H84,$M$163)",0,{"$f":"ADDRESS(83,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$83"},"=IF($D$83<0,0,$D$83*$E$83)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D135))=E135,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(45,8,1,1,$P$1)","v":"'Premium Risk'!$H$45"},"=1-H43",0,{"$f":"ADDRESS(45,8,1,1,$S$1)","v":"'Reserve Risk'!$H$45"},"=1-H43",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S135))=T135,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(36,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$36"},0.05,{"$f":"IF(INDIRECT(AB135)=AC135,0,1)","v":0}]
[{"$f":"ADDRESS(17,29,1,1,$A$1)","v":"Summary!$AC$17"},"=J21",0,{"$f":"ADDRESS(84,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$84"},"=+'Schedule XIX'!G82",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D136))=E136,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(47,8,1,1,$P$1)","v":"'Premium Risk'!$H$47"},"=H44+H45",0,{"$f":"ADDRESS(47,8,1,1,$S$1)","v":"'Reserve Risk'!$H$47"},"=H45+H44",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S136))=T136,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(36,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$36"},"=+'Schedule VIII (EBS)'!L21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB136))=AC136,0,1)","v":0}]
[{"$f":"ADDRESS(17,30,1,1,$A$1)","v":"Summary!$AD$17"},"=IF($K$37=0,1/16,AC17/$AC$29)",0,{"$f":"ADDRESS(84,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$84"},1E-3,{"$f":"IF(INDIRECT(D137)=E137,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(49,8,1,1,$P$1)","v":"'Premium Risk'!$H$49"},"=IF(H36=0,0,H36*H47)",0,{"$f":"ADDRESS(49,8,1,1,$S$1)","v":"'Reserve Risk'!$H$49"},"=IF(H36*H47>=0,H36*H47,0)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(S137))=T137,0,1)","v":0},null,null,null,null,null,null,{"$f":"ADDRESS(36,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$36"},8.8999999999999996E-2,{"$f":"IF(INDIRECT(AB137)=AC137,0,1)","v":0}]
[{"$f":"ADDRESS(17,31,1,1,$A$1)","v":"Summary!$AE$17"},"=L21",0,{"$f":"ADDRESS(84,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$84"},"=IF($D$84<0,0,$D$84*$E$84)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D138))=E138,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(53,8,1,1,$P$1)","v":"'Premium Risk'!$H$53"},"='Catastrophe Risk'!E10",0,null,null,-138,null,null,null,null,null,null,{"$f":"ADDRESS(36,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$36"},"=+'Schedule VIII (EBS)'!N21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB138))=AC138,0,1)","v":0}]
[{"$f":"ADDRESS(17,32,1,1,$A$1)","v":"Summary!$AF$17"},"=IF($M$37=0,1/16,AE17/$AE$29)",0,{"$f":"ADDRESS(85,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$85"},"=+'Schedule XIX'!G83",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D139))=E139,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(54,8,1,1,$P$1)","v":"'Premium Risk'!$H$54"},"='Catastrophe Risk'!E12",0,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(36,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$36"},0.7,{"$f":"IF(INDIRECT(AB139)=AC139,0,1)","v":0}]
[{"$f":"ADDRESS(17,34,1,1,$A$1)","v":"Summary!$AH$17"},"=IF(ISERROR(AF29),0,(SUM(AF$10:AF17)/AF$29)+0.125)",0,{"$f":"ADDRESS(85,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$85"},2E-3,{"$f":"IF(INDIRECT(D140)=E140,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(55,8,1,1,$P$1)","v":"'Premium Risk'!$H$55"},"=IF(H41=0,0,H49/H41)",0,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(36,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$36"},"=+'Schedule VIII (EBS)'!P21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB140))=AC140,0,1)","v":0}]
[{"$f":"ADDRESS(17,35,1,1,$A$1)","v":"Summary!$AI$17"},"=IF(ISERROR(AVERAGE(AH16:AH17)),0,AVERAGE(AH16:AH17))",0,{"$f":"ADDRESS(85,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$85"},"=IF($D$85<0,0,$D$85*$E$85)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D141))=E141,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(57,8,1,1,$P$1)","v":"'Premium Risk'!$H$57"},"=H53/H54*H55",0,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(36,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$36"},1.05,{"$f":"IF(INDIRECT(AB141)=AC141,0,1)","v":0}]
[{"$f":"ADDRESS(17,37,1,1,$A$1)","v":"Summary!$AK$17"},"=IF(AT21=\"\",IF(Test_Statistic<$AO$37,AN17,IF(Test_Statistic<$AQ$37,AP17,AR17)),AT21)",0,{"$f":"ADDRESS(86,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$86"},"=+'Schedule XIX'!G84",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D142))=E142,0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(59,8,1,1,$P$1)","v":"'Premium Risk'!$H$59"},"=IF(H49-H57>=0,H49-H57,0)",0,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(36,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$36"},"=+'Schedule VIII (EBS)'!R21",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB142))=AC142,0,1)","v":0}]
[{"$f":"ADDRESS(17,40,1,1,$A$1)","v":"Summary!$AN$17"},"=IF(AH17>1,50,IF(AH15>0.6,120,260))",0,{"$f":"ADDRESS(86,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$86"},3.0000000000000001E-3,{"$f":"IF(INDIRECT(D143)=E143,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,-143,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(36,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$36"},1.6,{"$f":"IF(INDIRECT(AB143)=AC143,0,1)","v":0}]
[{"$f":"ADDRESS(17,41,1,1,$A$1)","v":"Summary!$AO$17"},"=IF(AH17>1,90,IF(AH15>0.6,200,185))",0,{"$f":"ADDRESS(86,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$86"},"=IF($D$86<0,0,$D$86*$E$86)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D144))=E144,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(36,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$36"},"=IF(ISERROR(OR(E36*F36+H36*I36+K36*L36,N36*O36+Q36*R36+T36*U36)),0,MAX(E36*F36+H36*I36+K36*L36,N36*O36+Q36*R36+T36*U36))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB144))=AC144,0,1)","v":0}]
[{"$f":"ADDRESS(17,42,1,1,$A$1)","v":"Summary!$AP$17"},50,{"$f":"IF(INDIRECT(A145)=B145,0,1)","v":0},{"$f":"ADDRESS(87,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$87"},"=+'Schedule XIX'!G85",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D145))=E145,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$37"},"=+'Schedule VIII (EBS)'!H22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB145))=AC145,0,1)","v":0}]
[{"$f":"ADDRESS(17,43,1,1,$A$1)","v":"Summary!$AQ$17"},"=IF(Test_Statistic_2<0.95,160,80)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A146))=B146,0,1)","v":0},{"$f":"ADDRESS(87,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$87"},5.0000000000000001E-3,{"$f":"IF(INDIRECT(D146)=E146,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$37"},2.8000000000000001E-2,{"$f":"IF(INDIRECT(AB146)=AC146,0,1)","v":0}]
[{"$f":"ADDRESS(17,44,1,1,$A$1)","v":"Summary!$AR$17"},"=IF(Test_Statistic_2<1,50,50)",0,{"$f":"ADDRESS(87,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$87"},"=IF($D$87<0,0,$D$87*$E$87)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D147))=E147,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$37"},"=+'Schedule VIII (EBS)'!J22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB147))=AC147,0,1)","v":0}]
[{"$f":"ADDRESS(18,29,1,1,$A$1)","v":"Summary!$AC$18"},"=J22",0,{"$f":"ADDRESS(88,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$88"},"=+'Schedule XIX'!G86",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D148))=E148,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$37"},0.05,{"$f":"IF(INDIRECT(AB148)=AC148,0,1)","v":0}]
[{"$f":"ADDRESS(18,30,1,1,$A$1)","v":"Summary!$AD$18"},"=IF($K$37=0,1/16,AC18/$AC$29)",0,{"$f":"ADDRESS(88,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$88"},1.4999999999999999E-2,{"$f":"IF(INDIRECT(D149)=E149,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$37"},"=+'Schedule VIII (EBS)'!L22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB149))=AC149,0,1)","v":0}]
[{"$f":"ADDRESS(18,31,1,1,$A$1)","v":"Summary!$AE$18"},"=L22",0,{"$f":"ADDRESS(88,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$88"},"=IF($D$88<0,0,$D$88*$E$88)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D150))=E150,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$37"},8.7999999999999995E-2,{"$f":"IF(INDIRECT(AB150)=AC150,0,1)","v":0}]
[{"$f":"ADDRESS(18,32,1,1,$A$1)","v":"Summary!$AF$18"},"=IF($M$37=0,1/16,AE18/$AE$29)",0,{"$f":"ADDRESS(89,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$89"},"=+'Schedule XIX'!G87",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D151))=E151,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$37"},"=+'Schedule VIII (EBS)'!N22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB151))=AC151,0,1)","v":0}]
[{"$f":"ADDRESS(18,34,1,1,$A$1)","v":"Summary!$AH$18"},"=(SUM(AF$10:AF18)/AF$29)+0.125",0,{"$f":"ADDRESS(89,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$89"},0.04,{"$f":"IF(INDIRECT(D152)=E152,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$37"},0.6,{"$f":"IF(INDIRECT(AB152)=AC152,0,1)","v":0}]
[{"$f":"ADDRESS(18,37,1,1,$A$1)","v":"Summary!$AK$18"},"=IF(AT22=\"\",IF(Test_Statistic<$AO$37,AN18,IF(Test_Statistic<$AQ$37,AP18,AR18)),AT22)",0,{"$f":"ADDRESS(89,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$89"},"=IF($D$89<0,0,$D$89*$E$89)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D153))=E153,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$37"},"=+'Schedule VIII (EBS)'!P22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB153))=AC153,0,1)","v":0}]
[{"$f":"ADDRESS(18,38,1,1,$A$1)","v":"Summary!$AL$18"},"=IF(AU22=\"\",IF(Test_Statistic<$AO$37,AO18,IF(Test_Statistic<$AQ$37,AQ18,AS18)),AU22)",0,{"$f":"ADDRESS(90,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$90"},"=+'Schedule XIX'!G88",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D154))=E154,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$37"},0.95,{"$f":"IF(INDIRECT(AB154)=AC154,0,1)","v":0}]
[{"$f":"ADDRESS(18,40,1,1,$A$1)","v":"Summary!$AN$18"},"=IF(AH17>1,260,IF(AH15>1,200,IF(AH15>0.6,180,40)))",0,{"$f":"ADDRESS(90,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$90"},0.06,{"$f":"IF(INDIRECT(D155)=E155,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$37"},"=+'Schedule VIII (EBS)'!R22",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB155))=AC155,0,1)","v":0}]
[{"$f":"ADDRESS(18,41,1,1,$A$1)","v":"Summary!$AO$18"},"=IF(AH17>1,15,IF(AH15>0.6,5,100))",0,{"$f":"ADDRESS(90,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$90"},"=IF($D$90<0,0,$D$90*$E$90)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D156))=E156,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$37"},1.35,{"$f":"IF(INDIRECT(AB156)=AC156,0,1)","v":0}]
[{"$f":"ADDRESS(18,42,1,1,$A$1)","v":"Summary!$AP$18"},"=IF(Test_Statistic_2<0.95,180,240)",0,{"$f":"ADDRESS(91,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$91"},"=+'Schedule XIX'!G89",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D157))=E157,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(37,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$37"},"=IF(ISERROR(OR(E37*F37+H37*I37+K37*L37,N37*O37+Q37*R37+T37*U37)),0,MAX(E37*F37+H37*I37+K37*L37,N37*O37+Q37*R37+T37*U37))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB157))=AC157,0,1)","v":0}]
[{"$f":"ADDRESS(18,43,1,1,$A$1)","v":"Summary!$AQ$18"},"=IF(Test_Statistic_2<0.95,5,20)",0,{"$f":"ADDRESS(91,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$91"},0.09,{"$f":"IF(INDIRECT(D158)=E158,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$38"},"=+'Schedule VIII (EBS)'!H23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB158))=AC158,0,1)","v":0}]
[{"$f":"ADDRESS(18,44,1,1,$A$1)","v":"Summary!$AR$18"},"=IF(Test_Statistic_2<1,180,240)",0,{"$f":"ADDRESS(91,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$91"},"=IF($D$91<0,0,$D$91*$E$91)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(D159))=E159,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$38"},2.4E-2,{"$f":"IF(INDIRECT(AB159)=AC159,0,1)","v":0}]
[{"$f":"ADDRESS(18,45,1,1,$A$1)","v":"Summary!$AS$18"},"=IF(Test_Statistic_2<1,5,20)",0,{"$f":"ADDRESS(93,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$93"},"=SUM(D83:D92)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$38"},"=+'Schedule VIII (EBS)'!J23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB160))=AC160,0,1)","v":0}]
[{"$f":"ADDRESS(19,11,1,1,$A$1)","v":"Summary!$K$19"},"{=SQRT(MMULT(TRANSPOSE(J20:J22),MMULT('Correlation Matrix (2019 YE)'!H7:J9,J20:J22)))}",0,{"$f":"ADDRESS(93,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$93"},"=SUM(F83:F92)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$38"},4.2999999999999997E-2,{"$f":"IF(INDIRECT(AB161)=AC161,0,1)","v":0}]
[{"$f":"ADDRESS(19,13,1,1,$A$1)","v":"Summary!$M$19"},"{=SQRT(MMULT(TRANSPOSE(L20:L22),MMULT('Correlation Matrix (2019 YE)'!H7:J9,L20:L22)))}",0,{"$f":"ADDRESS(95,5,1,1,$D$1)","v":"'Fixed Income Investments'!$E$95"},"=+'Schedule XIX'!G98",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$38"},"=+'Schedule VIII (EBS)'!L23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB162))=AC162,0,1)","v":0}]
[{"$f":"ADDRESS(19,16,1,1,$A$1)","v":"Summary!$P$19"},"=SQRT(MMULT(TRANSPOSE(O20:O22),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,O20:O22)))",0,{"$f":"ADDRESS(95,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$95"},"=SUM(F83:F91)*-('Schedule XIX'!G98)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$38"},0.08,{"$f":"IF(INDIRECT(AB163)=AC163,0,1)","v":0}]
[{"$f":"ADDRESS(19,18,1,1,$A$1)","v":"Summary!$R$19"},"=SQRT(MMULT(TRANSPOSE(Q20:Q22),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,Q20:Q22)))",0,{"$f":"ADDRESS(97,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$97"},"=SUM(D79,D93)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$38"},"=+'Schedule VIII (EBS)'!N23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB164))=AC164,0,1)","v":0}]
[{"$f":"ADDRESS(19,20,1,1,$A$1)","v":"Summary!$T$19"},"=SQRT(MMULT(TRANSPOSE(S20:S22),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,S20:S22)))",0,{"$f":"ADDRESS(97,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$97"},"=IF(SUM(F79,F93,F95)>=0,SUM(F79,F93,F95),0)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$38"},0.55000000000000004,{"$f":"IF(INDIRECT(AB165)=AC165,0,1)","v":0}]
[{"$f":"ADDRESS(19,22,1,1,$A$1)","v":"Summary!$V$19"},"=SQRT(MMULT(TRANSPOSE(U20:U22),MMULT('Correlation Matrix (2024 YE)'!$H$7:$J$9,U20:U22)))",0,{"$f":"ADDRESS(99,4,1,1,$D$1)","v":"'Fixed Income Investments'!$D$99"},"=D22+D36+D51+D66+D75+D97",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$38"},"=+'Schedule VIII (EBS)'!P23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB166))=AC166,0,1)","v":0}]
[{"$f":"ADDRESS(19,29,1,1,$A$1)","v":"Summary!$AC$19"},"=J25",0,{"$f":"ADDRESS(99,6,1,1,$D$1)","v":"'Fixed Income Investments'!$F$99"},"=F22+F36+F51+F66+F75+F97",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$38"},0.85,{"$f":"IF(INDIRECT(AB167)=AC167,0,1)","v":0}]
[{"$f":"ADDRESS(19,30,1,1,$A$1)","v":"Summary!$AD$19"},"=IF($K$37=0,1/16,AC19/$AC$29)",0,null,null,-168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$38"},"=+'Schedule VIII (EBS)'!R23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB168))=AC168,0,1)","v":0}]
[{"$f":"ADDRESS(19,31,1,1,$A$1)","v":"Summary!$AE$19"},"=L25",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$38"},1.1499999999999999,{"$f":"IF(INDIRECT(AB169)=AC169,0,1)","v":0}]
[{"$f":"ADDRESS(19,32,1,1,$A$1)","v":"Summary!$AF$19"},"=IF($M$37=0,1/16,AE19/$AE$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(38,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$38"},"=IF(ISERROR(OR(E38*F38+H38*I38+K38*L38,N38*O38+Q38*R38+T38*U38)),0,MAX(E38*F38+H38*I38+K38*L38,N38*O38+Q38*R38+T38*U38))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB170))=AC170,0,1)","v":0}]
[{"$f":"ADDRESS(19,34,1,1,$A$1)","v":"Summary!$AH$19"},"=(SUM(AF$10:AF19)/AF$29)+0.125",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$39"},"=+'Schedule VIII (EBS)'!H24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB171))=AC171,0,1)","v":0}]
[{"$f":"ADDRESS(19,37,1,1,$A$1)","v":"Summary!$AK$19"},"=IF(AT25=\"\",IF(Test_Statistic<$AO$37,AN19,IF(Test_Statistic<$AQ$37,AP19,AR19)),AT25)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$39"},0.02,{"$f":"IF(INDIRECT(AB172)=AC172,0,1)","v":0}]
[{"$f":"ADDRESS(19,38,1,1,$A$1)","v":"Summary!$AL$19"},"=IF(AU25=\"\",IF(Test_Statistic<$AO$37,AO19,IF(Test_Statistic<$AQ$37,AQ19,AS19)),AU25)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$39"},"=+'Schedule VIII (EBS)'!J24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB173))=AC173,0,1)","v":0}]
[{"$f":"ADDRESS(19,40,1,1,$A$1)","v":"Summary!$AN$19"},"=IF(AH15>1,260,IF(AH18>1,200,IF(AH18>0.6,180,40)))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$39"},3.5000000000000003E-2,{"$f":"IF(INDIRECT(AB174)=AC174,0,1)","v":0}]
[{"$f":"ADDRESS(19,41,1,1,$A$1)","v":"Summary!$AO$19"},"=IF(AH15>1,15,IF(AH18>0.6,5,100))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$39"},"=+'Schedule VIII (EBS)'!L24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB175))=AC175,0,1)","v":0}]
[{"$f":"ADDRESS(19,42,1,1,$A$1)","v":"Summary!$AP$19"},"=IF(Test_Statistic_2<0.95,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$39"},6.8000000000000005E-2,{"$f":"IF(INDIRECT(AB176)=AC176,0,1)","v":0}]
[{"$f":"ADDRESS(19,43,1,1,$A$1)","v":"Summary!$AQ$19"},"=IF(Test_Statistic_2<0.95,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$39"},"=+'Schedule VIII (EBS)'!N24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB177))=AC177,0,1)","v":0}]
[{"$f":"ADDRESS(19,44,1,1,$A$1)","v":"Summary!$AR$19"},"=IF(Test_Statistic_2<1,180,240)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A178))=B178,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$39"},0.5,{"$f":"IF(INDIRECT(AB178)=AC178,0,1)","v":0}]
[{"$f":"ADDRESS(19,45,1,1,$A$1)","v":"Summary!$AS$19"},"=IF(Test_Statistic_2<1,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$39"},"=+'Schedule VIII (EBS)'!P24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB179))=AC179,0,1)","v":0}]
[{"$f":"ADDRESS(20,6,1,1,$A$1)","v":"Summary!$F$20"},"=ROUND('Premium Risk'!H59,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$39"},0.75,{"$f":"IF(INDIRECT(AB180)=AC180,0,1)","v":0}]
[{"$f":"ADDRESS(20,10,1,1,$A$1)","v":"Summary!$J$20"},"=ROUND('Premium Risk (Revised)'!N59,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$39"},"=+'Schedule VIII (EBS)'!R24",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB181))=AC181,0,1)","v":0}]
[{"$f":"ADDRESS(20,12,1,1,$A$1)","v":"Summary!$L$20"},"=ROUND('Premium Risk (Revised)'!N59,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$39"},1,{"$f":"IF(INDIRECT(AB182)=AC182,0,1)","v":0}]
[{"$f":"ADDRESS(20,15,1,1,$A$1)","v":"Summary!$O$20"},"=ROUND('Premium Risk (Revised)'!$N59,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(39,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$39"},"=IF(ISERROR(OR(E39*F39+H39*I39+K39*L39,N39*O39+Q39*R39+T39*U39)),0,MAX(E39*F39+H39*I39+K39*L39,N39*O39+Q39*R39+T39*U39))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB183))=AC183,0,1)","v":0}]
[{"$f":"ADDRESS(20,17,1,1,$A$1)","v":"Summary!$Q$20"},"=ROUND('Premium Risk (Revised)'!$N59,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$40"},"=+'Schedule VIII (EBS)'!H25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB184))=AC184,0,1)","v":0}]
[{"$f":"ADDRESS(20,19,1,1,$A$1)","v":"Summary!$S$20"},"=ROUND('Premium Risk (Revised)'!$N59,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$40"},1.7000000000000001E-2,{"$f":"IF(INDIRECT(AB185)=AC185,0,1)","v":0}]
[{"$f":"ADDRESS(20,21,1,1,$A$1)","v":"Summary!$U$20"},"=ROUND('Premium Risk (Revised)'!$N59,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$40"},"=+'Schedule VIII (EBS)'!J25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB186))=AC186,0,1)","v":0}]
[{"$f":"ADDRESS(20,29,1,1,$A$1)","v":"Summary!$AC$20"},"=J28",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$40"},2.8000000000000001E-2,{"$f":"IF(INDIRECT(AB187)=AC187,0,1)","v":0}]
[{"$f":"ADDRESS(20,30,1,1,$A$1)","v":"Summary!$AD$20"},"=IF($K$37=0,1/16,AC20/$AC$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$40"},"=+'Schedule VIII (EBS)'!L25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB188))=AC188,0,1)","v":0}]
[{"$f":"ADDRESS(20,31,1,1,$A$1)","v":"Summary!$AE$20"},"=L28",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$40"},5.8999999999999997E-2,{"$f":"IF(INDIRECT(AB189)=AC189,0,1)","v":0}]
[{"$f":"ADDRESS(20,32,1,1,$A$1)","v":"Summary!$AF$20"},"=IF($M$37=0,1/16,AE20/$AE$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$40"},"=+'Schedule VIII (EBS)'!N25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB190))=AC190,0,1)","v":0}]
[{"$f":"ADDRESS(20,34,1,1,$A$1)","v":"Summary!$AH$20"},"=(SUM(AF$10:AF20)/AF$29)+0.125",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$40"},0.45,{"$f":"IF(INDIRECT(AB191)=AC191,0,1)","v":0}]
[{"$f":"ADDRESS(20,37,1,1,$A$1)","v":"Summary!$AK$20"},"=IF(AT28=\"\",IF(Test_Statistic<$AO$37,AN20,IF(Test_Statistic<$AQ$37,AP20,AR20)),AT28)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$40"},"=+'Schedule VIII (EBS)'!P25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB192))=AC192,0,1)","v":0}]
[{"$f":"ADDRESS(20,38,1,1,$A$1)","v":"Summary!$AL$20"},"=IF(AU28=\"\",IF(Test_Statistic<$AO$37,AO20,IF(Test_Statistic<$AQ$37,AQ20,AS20)),AU28)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$40"},0.65,{"$f":"IF(INDIRECT(AB193)=AC193,0,1)","v":0}]
[{"$f":"ADDRESS(20,40,1,1,$A$1)","v":"Summary!$AN$20"},"=IF(AH18>1,260,IF(AH19>1,200,IF(AH19>0.6,180,40)))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$40"},"=+'Schedule VIII (EBS)'!R25",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB194))=AC194,0,1)","v":0}]
[{"$f":"ADDRESS(20,41,1,1,$A$1)","v":"Summary!$AO$20"},"=IF(AH18>1,15,IF(AH19>0.6,5,100))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$40"},0.9,{"$f":"IF(INDIRECT(AB195)=AC195,0,1)","v":0}]
[{"$f":"ADDRESS(20,42,1,1,$A$1)","v":"Summary!$AP$20"},"=IF(Test_Statistic_2<0.95,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(40,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$40"},"=IF(ISERROR(OR(E40*F40+H40*I40+K40*L40,N40*O40+Q40*R40+T40*U40)),0,MAX(E40*F40+H40*I40+K40*L40,N40*O40+Q40*R40+T40*U40))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB196))=AC196,0,1)","v":0}]
[{"$f":"ADDRESS(20,43,1,1,$A$1)","v":"Summary!$AQ$20"},"=IF(Test_Statistic_2<0.95,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$41"},"=+'Schedule VIII (EBS)'!H26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB197))=AC197,0,1)","v":0}]
[{"$f":"ADDRESS(20,44,1,1,$A$1)","v":"Summary!$AR$20"},"=IF(Test_Statistic_2<1,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$41"},1.4E-2,{"$f":"IF(INDIRECT(AB198)=AC198,0,1)","v":0}]
[{"$f":"ADDRESS(20,45,1,1,$A$1)","v":"Summary!$AS$20"},"=IF(Test_Statistic_2<1,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$41"},"=+'Schedule VIII (EBS)'!J26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB199))=AC199,0,1)","v":0}]
[{"$f":"ADDRESS(21,6,1,1,$A$1)","v":"Summary!$F$21"},"=ROUND('Reserve Risk'!H49,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$41"},2.1000000000000001E-2,{"$f":"IF(INDIRECT(AB200)=AC200,0,1)","v":0}]
[{"$f":"ADDRESS(21,10,1,1,$A$1)","v":"Summary!$J$21"},"=ROUND('Reserve Risk (Revised)'!H42,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$41"},"=+'Schedule VIII (EBS)'!L26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB201))=AC201,0,1)","v":0}]
[{"$f":"ADDRESS(21,12,1,1,$A$1)","v":"Summary!$L$21"},"=ROUND('Reserve Risk (Revised)'!H42,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$41"},4.9000000000000002E-2,{"$f":"IF(INDIRECT(AB202)=AC202,0,1)","v":0}]
[{"$f":"ADDRESS(21,15,1,1,$A$1)","v":"Summary!$O$21"},"=ROUND('Reserve Risk (Revised)'!$H42,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$41"},"=+'Schedule VIII (EBS)'!N26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB203))=AC203,0,1)","v":0}]
[{"$f":"ADDRESS(21,17,1,1,$A$1)","v":"Summary!$Q$21"},"=ROUND('Reserve Risk (Revised)'!$H42,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$41"},0.4,{"$f":"IF(INDIRECT(AB204)=AC204,0,1)","v":0}]
[{"$f":"ADDRESS(21,19,1,1,$A$1)","v":"Summary!$S$21"},"=ROUND('Reserve Risk (Revised)'!$H42,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$41"},"=+'Schedule VIII (EBS)'!P26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB205))=AC205,0,1)","v":0}]
[{"$f":"ADDRESS(21,21,1,1,$A$1)","v":"Summary!$U$21"},"=ROUND('Reserve Risk (Revised)'!$H42,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$41"},0.55000000000000004,{"$f":"IF(INDIRECT(AB206)=AC206,0,1)","v":0}]
[{"$f":"ADDRESS(21,29,1,1,$A$1)","v":"Summary!$AC$21"},"=J29",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$41"},"=+'Schedule VIII (EBS)'!R26",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB207))=AC207,0,1)","v":0}]
[{"$f":"ADDRESS(21,30,1,1,$A$1)","v":"Summary!$AD$21"},"=IF($K$37=0,1/16,AC21/$AC$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$41"},0.8,{"$f":"IF(INDIRECT(AB208)=AC208,0,1)","v":0}]
[{"$f":"ADDRESS(21,31,1,1,$A$1)","v":"Summary!$AE$21"},"=L29",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(41,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$41"},"=IF(ISERROR(OR(E41*F41+H41*I41+K41*L41,N41*O41+Q41*R41+T41*U41)),0,MAX(E41*F41+H41*I41+K41*L41,N41*O41+Q41*R41+T41*U41))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB209))=AC209,0,1)","v":0}]
[{"$f":"ADDRESS(21,32,1,1,$A$1)","v":"Summary!$AF$21"},"=IF($M$37=0,1/16,AE21/$AE$29)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A210))=B210,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$42"},"=+'Schedule VIII (EBS)'!H27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB210))=AC210,0,1)","v":0}]
[{"$f":"ADDRESS(21,34,1,1,$A$1)","v":"Summary!$AH$21"},"=(SUM(AF$10:AF21)/AF$29)+0.125",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$42"},1.0999999999999999E-2,{"$f":"IF(INDIRECT(AB211)=AC211,0,1)","v":0}]
[{"$f":"ADDRESS(21,37,1,1,$A$1)","v":"Summary!$AK$21"},"=IF(AT29=\"\",IF(Test_Statistic<$AO$37,AN21,IF(Test_Statistic<$AQ$37,AP21,AR21)),AT29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$42"},"=+'Schedule VIII (EBS)'!J27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB212))=AC212,0,1)","v":0}]
[{"$f":"ADDRESS(21,38,1,1,$A$1)","v":"Summary!$AL$21"},"=IF(AU29=\"\",IF(Test_Statistic<$AO$37,AO21,IF(Test_Statistic<$AQ$37,AQ21,AS21)),AU29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$42"},1.7000000000000001E-2,{"$f":"IF(INDIRECT(AB213)=AC213,0,1)","v":0}]
[{"$f":"ADDRESS(21,40,1,1,$A$1)","v":"Summary!$AN$21"},"=IF(AH19>1,260,IF(AH20>1,200,IF(AH20>0.6,180,40)))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$42"},"=+'Schedule VIII (EBS)'!L27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB214))=AC214,0,1)","v":0}]
[{"$f":"ADDRESS(21,41,1,1,$A$1)","v":"Summary!$AO$21"},"=IF(AH19>1,15,IF(AH20>0.6,5,100))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$42"},4.2999999999999997E-2,{"$f":"IF(INDIRECT(AB215)=AC215,0,1)","v":0}]
[{"$f":"ADDRESS(21,42,1,1,$A$1)","v":"Summary!$AP$21"},"=IF(Test_Statistic_2<0.95,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$42"},"=+'Schedule VIII (EBS)'!N27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB216))=AC216,0,1)","v":0}]
[{"$f":"ADDRESS(21,43,1,1,$A$1)","v":"Summary!$AQ$21"},"=IF(Test_Statistic_2<0.95,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$42"},0.35,{"$f":"IF(INDIRECT(AB217)=AC217,0,1)","v":0}]
[{"$f":"ADDRESS(21,44,1,1,$A$1)","v":"Summary!$AR$21"},"=IF(Test_Statistic_2<1,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$42"},"=+'Schedule VIII (EBS)'!P27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB218))=AC218,0,1)","v":0}]
[{"$f":"ADDRESS(21,45,1,1,$A$1)","v":"Summary!$AS$21"},"=IF(Test_Statistic_2<1,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$42"},0.5,{"$f":"IF(INDIRECT(AB219)=AC219,0,1)","v":0}]
[{"$f":"ADDRESS(22,6,1,1,$A$1)","v":"Summary!$F$22"},"=ROUND('Catastrophe Risk'!E24,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$42"},"=+'Schedule VIII (EBS)'!R27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB220))=AC220,0,1)","v":0}]
[{"$f":"ADDRESS(22,10,1,1,$A$1)","v":"Summary!$J$22"},"=ROUND('Catastrophe Risk (Revised)'!E24,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$42"},0.7,{"$f":"IF(INDIRECT(AB221)=AC221,0,1)","v":0}]
[{"$f":"ADDRESS(22,12,1,1,$A$1)","v":"Summary!$L$22"},"=ROUND('Catastrophe Risk (Revised)'!E24,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(42,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$42"},"=IF(ISERROR(OR(E42*F42+H42*I42+K42*L42,N42*O42+Q42*R42+T42*U42)),0,MAX(E42*F42+H42*I42+K42*L42,N42*O42+Q42*R42+T42*U42))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB222))=AC222,0,1)","v":0}]
[{"$f":"ADDRESS(22,15,1,1,$A$1)","v":"Summary!$O$22"},"=ROUND(SQRT('Catastrophe Risk (Revised)'!$E24^2+'Man-Made Catastrophe Risk'!D5^2),$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$43"},"=+'Schedule VIII (EBS)'!H28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB223))=AC223,0,1)","v":0}]
[{"$f":"ADDRESS(22,17,1,1,$A$1)","v":"Summary!$Q$22"},"=ROUND(SQRT('Catastrophe Risk (Revised)'!$E24^2+'Man-Made Catastrophe Risk'!D5^2),$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$43"},0.01,{"$f":"IF(INDIRECT(AB224)=AC224,0,1)","v":0}]
[{"$f":"ADDRESS(22,19,1,1,$A$1)","v":"Summary!$S$22"},"=IF(YEAR($M$56)<2024,\"\",IF(YEAR($M$56)<=2024,J22*(2/3)+O22*(1/3),IF(YEAR($M$56)=2025,J22*(1/3)+O22*(2/3),O22)))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$43"},"=+'Schedule VIII (EBS)'!J28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB225))=AC225,0,1)","v":0}]
[{"$f":"ADDRESS(22,21,1,1,$A$1)","v":"Summary!$U$22"},"=IF(YEAR($M$56)<2024,\"\",IF(YEAR($M$56)<=2024,L22*(2/3)+Q22*(1/3),IF(YEAR($M$56)=2025,L22*(1/3)+Q22*(2/3),Q22)))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$43"},1.4E-2,{"$f":"IF(INDIRECT(AB226)=AC226,0,1)","v":0}]
[{"$f":"ADDRESS(22,29,1,1,$A$1)","v":"Summary!$AC$22"},"=J26",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$43"},"=+'Schedule VIII (EBS)'!L28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB227))=AC227,0,1)","v":0}]
[{"$f":"ADDRESS(22,30,1,1,$A$1)","v":"Summary!$AD$22"},"=IF($K$37=0,1/16,AC22/$AC$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$43"},3.9E-2,{"$f":"IF(INDIRECT(AB228)=AC228,0,1)","v":0}]
[{"$f":"ADDRESS(22,31,1,1,$A$1)","v":"Summary!$AE$22"},"=L26",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,14,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$N$43"},"=+'Schedule VIII (EBS)'!N28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB229))=AC229,0,1)","v":0}]
[{"$f":"ADDRESS(22,32,1,1,$A$1)","v":"Summary!$AF$22"},"=IF($M$37=0,1/16,AE22/$AE$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,15,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$O$43"},0.3,{"$f":"IF(INDIRECT(AB230)=AC230,0,1)","v":0}]
[{"$f":"ADDRESS(22,34,1,1,$A$1)","v":"Summary!$AH$22"},"=(SUM(AF$10:AF22)/AF$29)+0.125",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,17,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$Q$43"},"=+'Schedule VIII (EBS)'!P28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB231))=AC231,0,1)","v":0}]
[{"$f":"ADDRESS(22,37,1,1,$A$1)","v":"Summary!$AK$22"},"=IF(AT26=\"\",IF(Test_Statistic<$AO$37,AN22,IF(Test_Statistic<$AQ$37,AP22,AR22)),AT26)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,18,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$R$43"},0.45,{"$f":"IF(INDIRECT(AB232)=AC232,0,1)","v":0}]
[{"$f":"ADDRESS(22,38,1,1,$A$1)","v":"Summary!$AL$22"},"=IF(AU26=\"\",IF(Test_Statistic<$AO$37,AO22,IF(Test_Statistic<$AQ$37,AQ22,AS22)),AU26)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,20,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$T$43"},"=+'Schedule VIII (EBS)'!R28",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB233))=AC233,0,1)","v":0}]
[{"$f":"ADDRESS(22,40,1,1,$A$1)","v":"Summary!$AN$22"},"=IF(AH20>1,260,IF(AH21>1,200,IF(AH21>0.6,180,40)))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,21,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$U$43"},0.6,{"$f":"IF(INDIRECT(AB234)=AC234,0,1)","v":0}]
[{"$f":"ADDRESS(22,41,1,1,$A$1)","v":"Summary!$AO$22"},"=IF(AH20>1,15,IF(AH21>0.6,5,100))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(43,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$43"},"=IF(ISERROR(OR(E43*F43+H43*I43+K43*L43,N43*O43+Q43*R43+T43*U43)),0,MAX(E43*F43+H43*I43+K43*L43,N43*O43+Q43*R43+T43*U43))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB235))=AC235,0,1)","v":0}]
[{"$f":"ADDRESS(22,42,1,1,$A$1)","v":"Summary!$AP$22"},"=IF(Test_Statistic_2<0.95,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(45,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$45"},"=+'Schedule VIII (EBS)'!H37",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB236))=AC236,0,1)","v":0}]
[{"$f":"ADDRESS(22,43,1,1,$A$1)","v":"Summary!$AQ$22"},"=IF(Test_Statistic_2<0.95,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(45,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$45"},3.2000000000000001E-2,{"$f":"IF(INDIRECT(AB237)=AC237,0,1)","v":0}]
[{"$f":"ADDRESS(22,44,1,1,$A$1)","v":"Summary!$AR$22"},"=IF(Test_Statistic_2<1,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(45,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$45"},"=+'Schedule VIII (EBS)'!J37",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB238))=AC238,0,1)","v":0}]
[{"$f":"ADDRESS(22,45,1,1,$A$1)","v":"Summary!$AS$22"},"=IF(Test_Statistic_2<1,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(45,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$45"},0.05,{"$f":"IF(INDIRECT(AB239)=AC239,0,1)","v":0}]
[{"$f":"ADDRESS(23,29,1,1,$A$1)","v":"Summary!$AC$23"},"=J27",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(45,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$45"},"=+'Schedule VIII (EBS)'!L37",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB240))=AC240,0,1)","v":0}]
[{"$f":"ADDRESS(23,30,1,1,$A$1)","v":"Summary!$AD$23"},"=IF($K$37=0,1/16,AC23/$AC$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(45,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$45"},0.09,{"$f":"IF(INDIRECT(AB241)=AC241,0,1)","v":0}]
[{"$f":"ADDRESS(23,31,1,1,$A$1)","v":"Summary!$AE$23"},"=L27",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A242))=B242,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(45,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$45"},"=IF(ISERROR(OR(E45*F45+H45*I45+K45*L45,N45*O45+Q45*R45+T45*U45)),0,MAX(E45*F45+H45*I45+K45*L45,N45*O45+Q45*R45+T45*U45))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB242))=AC242,0,1)","v":0}]
[{"$f":"ADDRESS(23,32,1,1,$A$1)","v":"Summary!$AF$23"},"=IF($M$37=0,1/16,AE23/$AE$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(46,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$46"},"=+'Schedule VIII (EBS)'!H38",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB243))=AC243,0,1)","v":0}]
[{"$f":"ADDRESS(23,34,1,1,$A$1)","v":"Summary!$AH$23"},"=(SUM(AF$10:AF23)/AF$29)+0.125",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(46,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$46"},0.03,{"$f":"IF(INDIRECT(AB244)=AC244,0,1)","v":0}]
[{"$f":"ADDRESS(23,37,1,1,$A$1)","v":"Summary!$AK$23"},"=IF(AT27=\"\",IF(Test_Statistic<$AO$37,AN23,IF(Test_Statistic<$AQ$37,AP23,AR23)),AT27)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(46,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$46"},"=+'Schedule VIII (EBS)'!J38",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB245))=AC245,0,1)","v":0}]
[{"$f":"ADDRESS(23,38,1,1,$A$1)","v":"Summary!$AL$23"},"=IF(AU27=\"\",IF(Test_Statistic<$AO$37,AO23,IF(Test_Statistic<$AQ$37,AQ23,AS23)),AU27)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(46,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$46"},0.05,{"$f":"IF(INDIRECT(AB246)=AC246,0,1)","v":0}]
[{"$f":"ADDRESS(23,40,1,1,$A$1)","v":"Summary!$AN$23"},"=IF(AH21>1,260,IF(AH22>1,200,IF(AH22>0.6,180,40)))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(46,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$46"},"=+'Schedule VIII (EBS)'!L38",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB247))=AC247,0,1)","v":0}]
[{"$f":"ADDRESS(23,41,1,1,$A$1)","v":"Summary!$AO$23"},"=IF(AH21>1,15,IF(AH22>0.6,5,100))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(46,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$46"},8.8999999999999996E-2,{"$f":"IF(INDIRECT(AB248)=AC248,0,1)","v":0}]
[{"$f":"ADDRESS(23,42,1,1,$A$1)","v":"Summary!$AP$23"},"=IF(Test_Statistic_2<0.95,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(46,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$46"},"=IF(ISERROR(OR(E46*F46+H46*I46+K46*L46,N46*O46+Q46*R46+T46*U46)),0,MAX(E46*F46+H46*I46+K46*L46,N46*O46+Q46*R46+T46*U46))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB249))=AC249,0,1)","v":0}]
[{"$f":"ADDRESS(23,43,1,1,$A$1)","v":"Summary!$AQ$23"},"=IF(Test_Statistic_2<0.95,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(47,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$47"},"=+'Schedule VIII (EBS)'!H39",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB250))=AC250,0,1)","v":0}]
[{"$f":"ADDRESS(23,44,1,1,$A$1)","v":"Summary!$AR$23"},"=IF(Test_Statistic_2<1,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(47,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$47"},0.03,{"$f":"IF(INDIRECT(AB251)=AC251,0,1)","v":0}]
[{"$f":"ADDRESS(23,45,1,1,$A$1)","v":"Summary!$AS$23"},"=IF(Test_Statistic_2<1,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(47,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$47"},"=+'Schedule VIII (EBS)'!J39",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB252))=AC252,0,1)","v":0}]
[{"$f":"ADDRESS(24,11,1,1,$A$1)","v":"Summary!$K$24"},"{=SQRT(MMULT(TRANSPOSE(J25:J31),MMULT('Correlation Matrix (2019 YE)'!L7:R13,J25:J31)))}",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(47,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$47"},0.05,{"$f":"IF(INDIRECT(AB253)=AC253,0,1)","v":0}]
[{"$f":"ADDRESS(24,13,1,1,$A$1)","v":"Summary!$M$24"},"{=SQRT(MMULT(TRANSPOSE(L25:L31),MMULT('Correlation Matrix (2019 YE)'!L7:R13,L25:L31)))}",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(47,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$47"},"=+'Schedule VIII (EBS)'!L39",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB254))=AC254,0,1)","v":0}]
[{"$f":"ADDRESS(24,16,1,1,$A$1)","v":"Summary!$P$24"},"{=SQRT(MMULT(TRANSPOSE(O25:O33),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,O25:O33)))}",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(47,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$47"},8.8999999999999996E-2,{"$f":"IF(INDIRECT(AB255)=AC255,0,1)","v":0}]
[{"$f":"ADDRESS(24,18,1,1,$A$1)","v":"Summary!$R$24"},"{=SQRT(MMULT(TRANSPOSE(Q25:Q33),MMULT('Correlation Matrix (2024 YE)'!$L$7:$T$15,Q25:Q33)))}",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(47,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$47"},"=IF(ISERROR(OR(E47*F47+H47*I47+K47*L47,N47*O47+Q47*R47+T47*U47)),0,MAX(E47*F47+H47*I47+K47*L47,N47*O47+Q47*R47+T47*U47))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB256))=AC256,0,1)","v":0}]
[{"$f":"ADDRESS(24,20,1,1,$A$1)","v":"Summary!$T$24"},"=IF(YEAR($M$56)<2024,\"\",\nIF(YEAR($M$56)<=2024,K24*(90%)+P24*(10%),\nIF(YEAR($M$56)=2025,K24*(80%)+P24*(20%),\nIF(YEAR($M$56)=2026,K24*(70%)+P24*(30%),\nIF(YEAR($M$56)=2027,K24*(60%)+P24*(40%),\nIF(YEAR($M$56)=2028,K24*(50%)+P24*(50%),\nIF(YEAR($M$56)=2029,K24*(40%)+P24*(60%),\nIF(YEAR($M$56)=2030,K24*(30%)+P24*(70%),\nIF(YEAR($M$56)=2031,K24*(20%)+P24*(80%),\nIF(YEAR($M$56)=2032,K24*(10%)+P24*(90%),P24\n))))))))))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(48,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$48"},"=+'Schedule VIII (EBS)'!H40",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB257))=AC257,0,1)","v":0}]
[{"$f":"ADDRESS(24,22,1,1,$A$1)","v":"Summary!$V$24"},"=IF(YEAR($M$56)<2024,\"\",\nIF(YEAR($M$56)<=2024,M24*(90%)+R24*(10%),\nIF(YEAR($M$56)=2025,M24*(80%)+R24*(20%),\nIF(YEAR($M$56)=2026,M24*(70%)+R24*(30%),\nIF(YEAR($M$56)=2027,M24*(60%)+R24*(40%),\nIF(YEAR($M$56)=2028,M24*(50%)+R24*(50%),\nIF(YEAR($M$56)=2029,M24*(40%)+R24*(60%),\nIF(YEAR($M$56)=2030,M24*(30%)+R24*(70%),\nIF(YEAR($M$56)=2031,M24*(20%)+R24*(80%),\nIF(YEAR($M$56)=2032,M24*(10%)+R24*(90%),R24\n))))))))))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(48,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$48"},2.8000000000000001E-2,{"$f":"IF(INDIRECT(AB258)=AC258,0,1)","v":0}]
[{"$f":"ADDRESS(24,29,1,1,$A$1)","v":"Summary!$AC$24"},"=J31",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(48,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$48"},"=+'Schedule VIII (EBS)'!J40",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB259))=AC259,0,1)","v":0}]
[{"$f":"ADDRESS(24,30,1,1,$A$1)","v":"Summary!$AD$24"},"=IF($K$37=0,1/16,AC24/$AC$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(48,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$48"},0.05,{"$f":"IF(INDIRECT(AB260)=AC260,0,1)","v":0}]
[{"$f":"ADDRESS(24,31,1,1,$A$1)","v":"Summary!$AE$24"},"=L31",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(48,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$48"},"=+'Schedule VIII (EBS)'!L40",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB261))=AC261,0,1)","v":0}]
[{"$f":"ADDRESS(24,32,1,1,$A$1)","v":"Summary!$AF$24"},"=IF($M$37=0,1/16,AE24/$AE$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(48,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$48"},8.7999999999999995E-2,{"$f":"IF(INDIRECT(AB262)=AC262,0,1)","v":0}]
[{"$f":"ADDRESS(24,34,1,1,$A$1)","v":"Summary!$AH$24"},"=(SUM(AF$10:AF24)/AF$29)+0.125",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(48,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$48"},"=IF(ISERROR(OR(E48*F48+H48*I48+K48*L48,N48*O48+Q48*R48+T48*U48)),0,MAX(E48*F48+H48*I48+K48*L48,N48*O48+Q48*R48+T48*U48))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB263))=AC263,0,1)","v":0}]
[{"$f":"ADDRESS(24,37,1,1,$A$1)","v":"Summary!$AK$24"},"=IF(AT31=\"\",IF(Test_Statistic<$AO$37,AN24,IF(Test_Statistic<$AQ$37,AP24,AR24)),AT31)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(49,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$49"},"=+'Schedule VIII (EBS)'!H41",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB264))=AC264,0,1)","v":0}]
[{"$f":"ADDRESS(24,38,1,1,$A$1)","v":"Summary!$AL$24"},"=IF(AU31=\"\",IF(Test_Statistic<$AO$37,AO24,IF(Test_Statistic<$AQ$37,AQ24,AS24)),AU31)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(49,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$49"},2.4E-2,{"$f":"IF(INDIRECT(AB265)=AC265,0,1)","v":0}]
[{"$f":"ADDRESS(24,40,1,1,$A$1)","v":"Summary!$AN$24"},"=IF(AH22>1,260,IF(AH23>1,200,IF(AH23>0.6,180,40)))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(49,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$49"},"=+'Schedule VIII (EBS)'!J41",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB266))=AC266,0,1)","v":0}]
[{"$f":"ADDRESS(24,41,1,1,$A$1)","v":"Summary!$AO$24"},"=IF(AH22>1,15,IF(AH23>0.6,5,100))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(49,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$49"},4.2999999999999997E-2,{"$f":"IF(INDIRECT(AB267)=AC267,0,1)","v":0}]
[{"$f":"ADDRESS(24,42,1,1,$A$1)","v":"Summary!$AP$24"},"=IF(Test_Statistic_2<0.95,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(49,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$49"},"=+'Schedule VIII (EBS)'!L41",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB268))=AC268,0,1)","v":0}]
[{"$f":"ADDRESS(24,43,1,1,$A$1)","v":"Summary!$AQ$24"},"=IF(Test_Statistic_2<0.95,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(49,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$49"},0.08,{"$f":"IF(INDIRECT(AB269)=AC269,0,1)","v":0}]
[{"$f":"ADDRESS(24,44,1,1,$A$1)","v":"Summary!$AR$24"},"=IF(Test_Statistic_2<1,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(49,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$49"},"=IF(ISERROR(OR(E49*F49+H49*I49+K49*L49,N49*O49+Q49*R49+T49*U49)),0,MAX(E49*F49+H49*I49+K49*L49,N49*O49+Q49*R49+T49*U49))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB270))=AC270,0,1)","v":0}]
[{"$f":"ADDRESS(24,45,1,1,$A$1)","v":"Summary!$AS$24"},"=IF(Test_Statistic_2<1,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(50,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$50"},"=+'Schedule VIII (EBS)'!H42",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB271))=AC271,0,1)","v":0}]
[{"$f":"ADDRESS(25,6,1,1,$A$1)","v":"Summary!$F$25"},"=ROUND('LT Insurance Risk'!O60,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(50,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$50"},0.02,{"$f":"IF(INDIRECT(AB272)=AC272,0,1)","v":0}]
[{"$f":"ADDRESS(25,10,1,1,$A$1)","v":"Summary!$J$25"},"=ROUND('LT Insurance Risk'!O60,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(50,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$50"},"=+'Schedule VIII (EBS)'!J42",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB273))=AC273,0,1)","v":0}]
[{"$f":"ADDRESS(25,12,1,1,$A$1)","v":"Summary!$L$25"},"=ROUND('LT Insurance Risk'!O60,$M$163)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A274))=B274,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(50,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$50"},3.5000000000000003E-2,{"$f":"IF(INDIRECT(AB274)=AC274,0,1)","v":0}]
[{"$f":"ADDRESS(25,15,1,1,$A$1)","v":"Summary!$O$25"},"=ROUND('LT Insurance Risk'!$O60,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(50,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$50"},"=+'Schedule VIII (EBS)'!L42",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB275))=AC275,0,1)","v":0}]
[{"$f":"ADDRESS(25,17,1,1,$A$1)","v":"Summary!$Q$25"},"=ROUND('LT Insurance Risk'!$O60,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(50,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$50"},6.8000000000000005E-2,{"$f":"IF(INDIRECT(AB276)=AC276,0,1)","v":0}]
[{"$f":"ADDRESS(25,19,1,1,$A$1)","v":"Summary!$S$25"},"=ROUND('LT Insurance Risk'!$O60,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(50,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$50"},"=IF(ISERROR(OR(E50*F50+H50*I50+K50*L50,N50*O50+Q50*R50+T50*U50)),0,MAX(E50*F50+H50*I50+K50*L50,N50*O50+Q50*R50+T50*U50))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB277))=AC277,0,1)","v":0}]
[{"$f":"ADDRESS(25,21,1,1,$A$1)","v":"Summary!$U$25"},"=ROUND('LT Insurance Risk'!$O60,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(51,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$51"},"=+'Schedule VIII (EBS)'!H43",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB278))=AC278,0,1)","v":0}]
[{"$f":"ADDRESS(25,29,1,1,$A$1)","v":"Summary!$AC$25"},"=J30",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(51,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$51"},1.7000000000000001E-2,{"$f":"IF(INDIRECT(AB279)=AC279,0,1)","v":0}]
[{"$f":"ADDRESS(25,30,1,1,$A$1)","v":"Summary!$AD$25"},"=IF($K$37=0,1/16,AC25/$AC$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(51,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$51"},"=+'Schedule VIII (EBS)'!J43",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB280))=AC280,0,1)","v":0}]
[{"$f":"ADDRESS(25,31,1,1,$A$1)","v":"Summary!$AE$25"},"=L30",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(51,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$51"},2.8000000000000001E-2,{"$f":"IF(INDIRECT(AB281)=AC281,0,1)","v":0}]
[{"$f":"ADDRESS(25,32,1,1,$A$1)","v":"Summary!$AF$25"},"=IF($M$37=0,1/16,AE25/$AE$29)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(51,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$51"},"=+'Schedule VIII (EBS)'!L43",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB282))=AC282,0,1)","v":0}]
[{"$f":"ADDRESS(25,34,1,1,$A$1)","v":"Summary!$AH$25"},"=(SUM(AF$10:AF25)/AF$29)+0.125",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(51,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$51"},5.8999999999999997E-2,{"$f":"IF(INDIRECT(AB283)=AC283,0,1)","v":0}]
[{"$f":"ADDRESS(25,37,1,1,$A$1)","v":"Summary!$AK$25"},"=IF(AT30=\"\",IF(Test_Statistic<$AO$37,AN25,IF(Test_Statistic<$AQ$37,AP25,AR25)),AT30)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(51,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$51"},"=IF(ISERROR(OR(E51*F51+H51*I51+K51*L51,N51*O51+Q51*R51+T51*U51)),0,MAX(E51*F51+H51*I51+K51*L51,N51*O51+Q51*R51+T51*U51))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB284))=AC284,0,1)","v":0}]
[{"$f":"ADDRESS(25,38,1,1,$A$1)","v":"Summary!$AL$25"},"=IF(AU30=\"\",IF(Test_Statistic<$AO$37,AO25,IF(Test_Statistic<$AQ$37,AQ25,AS25)),AU30)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(52,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$52"},"=+'Schedule VIII (EBS)'!H44",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB285))=AC285,0,1)","v":0}]
[{"$f":"ADDRESS(25,40,1,1,$A$1)","v":"Summary!$AN$25"},"=IF(AH23>1,260,IF(AH24>1,200,IF(AH24>0.6,180,40)))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(52,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$52"},1.4E-2,{"$f":"IF(INDIRECT(AB286)=AC286,0,1)","v":0}]
[{"$f":"ADDRESS(25,41,1,1,$A$1)","v":"Summary!$AO$25"},"=IF(AH23>1,15,IF(AH24>0.6,5,100))",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(52,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$52"},"=+'Schedule VIII (EBS)'!J44",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB287))=AC287,0,1)","v":0}]
[{"$f":"ADDRESS(25,42,1,1,$A$1)","v":"Summary!$AP$25"},"=IF(Test_Statistic_2<0.95,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(52,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$52"},2.1000000000000001E-2,{"$f":"IF(INDIRECT(AB288)=AC288,0,1)","v":0}]
[{"$f":"ADDRESS(25,43,1,1,$A$1)","v":"Summary!$AQ$25"},"=IF(Test_Statistic_2<0.95,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(52,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$52"},"=+'Schedule VIII (EBS)'!L44",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB289))=AC289,0,1)","v":0}]
[{"$f":"ADDRESS(25,44,1,1,$A$1)","v":"Summary!$AR$25"},"=IF(Test_Statistic_2<1,180,240)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(52,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$52"},4.9000000000000002E-2,{"$f":"IF(INDIRECT(AB290)=AC290,0,1)","v":0}]
[{"$f":"ADDRESS(25,45,1,1,$A$1)","v":"Summary!$AS$25"},"=IF(Test_Statistic_2<1,5,20)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(52,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$52"},"=IF(ISERROR(OR(E52*F52+H52*I52+K52*L52,N52*O52+Q52*R52+T52*U52)),0,MAX(E52*F52+H52*I52+K52*L52,N52*O52+Q52*R52+T52*U52))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB291))=AC291,0,1)","v":0}]
[{"$f":"ADDRESS(26,6,1,1,$A$1)","v":"Summary!$F$26"},"=ROUND('LT Insurance Risk'!O61,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(53,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$53"},"=+'Schedule VIII (EBS)'!H45",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB292))=AC292,0,1)","v":0}]
[{"$f":"ADDRESS(26,10,1,1,$A$1)","v":"Summary!$J$26"},"=ROUND('LT Insurance Risk'!O61,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(53,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$53"},1.0999999999999999E-2,{"$f":"IF(INDIRECT(AB293)=AC293,0,1)","v":0}]
[{"$f":"ADDRESS(26,12,1,1,$A$1)","v":"Summary!$L$26"},"=ROUND('LT Insurance Risk'!O61,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(53,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$53"},"=+'Schedule VIII (EBS)'!J45",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB294))=AC294,0,1)","v":0}]
[{"$f":"ADDRESS(26,15,1,1,$A$1)","v":"Summary!$O$26"},"=ROUND('LT Insurance Risk'!$O61,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(53,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$53"},1.7000000000000001E-2,{"$f":"IF(INDIRECT(AB295)=AC295,0,1)","v":0}]
[{"$f":"ADDRESS(26,17,1,1,$A$1)","v":"Summary!$Q$26"},"=ROUND('LT Insurance Risk'!$O61,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(53,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$53"},"=+'Schedule VIII (EBS)'!L45",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB296))=AC296,0,1)","v":0}]
[{"$f":"ADDRESS(26,19,1,1,$A$1)","v":"Summary!$S$26"},"=ROUND('LT Insurance Risk'!$O61,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(53,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$53"},4.2999999999999997E-2,{"$f":"IF(INDIRECT(AB297)=AC297,0,1)","v":0}]
[{"$f":"ADDRESS(26,21,1,1,$A$1)","v":"Summary!$U$26"},"=ROUND('LT Insurance Risk'!$O61,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(53,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$53"},"=IF(ISERROR(OR(E53*F53+H53*I53+K53*L53,N53*O53+Q53*R53+T53*U53)),0,MAX(E53*F53+H53*I53+K53*L53,N53*O53+Q53*R53+T53*U53))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB298))=AC298,0,1)","v":0}]
[{"$f":"ADDRESS(27,6,1,1,$A$1)","v":"Summary!$F$27"},"=ROUND('LT Insurance Risk'!O62,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(54,5,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$E$54"},"=+'Schedule VIII (EBS)'!H46",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB299))=AC299,0,1)","v":0}]
[{"$f":"ADDRESS(27,10,1,1,$A$1)","v":"Summary!$J$27"},"=ROUND('LT Insurance Risk'!O62,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(54,6,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$F$54"},0.01,{"$f":"IF(INDIRECT(AB300)=AC300,0,1)","v":0}]
[{"$f":"ADDRESS(27,12,1,1,$A$1)","v":"Summary!$L$27"},"=ROUND('LT Insurance Risk'!O62,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(54,8,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$H$54"},"=+'Schedule VIII (EBS)'!J46",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB301))=AC301,0,1)","v":0}]
[{"$f":"ADDRESS(27,15,1,1,$A$1)","v":"Summary!$O$27"},"=ROUND('LT Insurance Risk'!$O62,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(54,9,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$I$54"},1.4E-2,{"$f":"IF(INDIRECT(AB302)=AC302,0,1)","v":0}]
[{"$f":"ADDRESS(27,17,1,1,$A$1)","v":"Summary!$Q$27"},"=ROUND('LT Insurance Risk'!$O62,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(54,11,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$K$54"},"=+'Schedule VIII (EBS)'!L46",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB303))=AC303,0,1)","v":0}]
[{"$f":"ADDRESS(27,19,1,1,$A$1)","v":"Summary!$S$27"},"=ROUND('LT Insurance Risk'!$O62,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(54,12,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$L$54"},3.9E-2,{"$f":"IF(INDIRECT(AB304)=AC304,0,1)","v":0}]
[{"$f":"ADDRESS(27,21,1,1,$A$1)","v":"Summary!$U$27"},"=ROUND('LT Insurance Risk'!$O62,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(54,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$54"},"=IF(ISERROR(OR(E54*F54+H54*I54+K54*L54,N54*O54+Q54*R54+T54*U54)),0,MAX(E54*F54+H54*I54+K54*L54,N54*O54+Q54*R54+T54*U54))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB305))=AC305,0,1)","v":0}]
[{"$f":"ADDRESS(28,6,1,1,$A$1)","v":"Summary!$F$28"},"=ROUND('LT Insurance Risk'!O63,$M$163)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A306))=B306,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(57,22,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$V$57"},"=+'Schedule VIII (EBS)'!L50",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB306))=AC306,0,1)","v":0}]
[{"$f":"ADDRESS(28,10,1,1,$A$1)","v":"Summary!$J$28"},"=ROUND('LT Insurance Risk'!O63,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(57,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$57"},"=IF(V57=0,0,(W14+W15+W18+W19)*(-V57))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB307))=AC307,0,1)","v":0}]
[{"$f":"ADDRESS(28,12,1,1,$A$1)","v":"Summary!$L$28"},"=ROUND('LT Insurance Risk'!O63,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(58,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$58"},"=-'Schedule VII (EBS)'!F47",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB308))=AC308,0,1)","v":0}]
[{"$f":"ADDRESS(28,15,1,1,$A$1)","v":"Summary!$O$28"},"=ROUND('LT Insurance Risk'!$O63,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADDRESS(60,23,1,1,$AB$1)","v":"'LT Variable Annuity Gte Risk'!$W$60"},"=MAX(0,SUM(W14:W58))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(AB309))=AC309,0,1)","v":0}]
[{"$f":"ADDRESS(28,17,1,1,$A$1)","v":"Summary!$Q$28"},"=ROUND('LT Insurance Risk'!$O63,$M$163)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-310]
[{"$f":"ADDRESS(28,19,1,1,$A$1)","v":"Summary!$S$28"},"=ROUND('LT Insurance Risk'!$O63,$M$163)",0]
[{"$f":"ADDRESS(28,21,1,1,$A$1)","v":"Summary!$U$28"},"=ROUND('LT Insurance Risk'!$O63,$M$163)",0]
[{"$f":"ADDRESS(29,6,1,1,$A$1)","v":"Summary!$F$29"},"=ROUND('LT Insurance Risk'!O64,$M$163)",0]
[{"$f":"ADDRESS(29,10,1,1,$A$1)","v":"Summary!$J$29"},"=ROUND('LT Insurance Risk'!O64,$M$163)",0]
[{"$f":"ADDRESS(29,12,1,1,$A$1)","v":"Summary!$L$29"},"=ROUND('LT Insurance Risk'!O64,$M$163)",0]
[{"$f":"ADDRESS(29,15,1,1,$A$1)","v":"Summary!$O$29"},"=ROUND('LT Insurance Risk'!$O64,$M$163)",0]
[{"$f":"ADDRESS(29,17,1,1,$A$1)","v":"Summary!$Q$29"},"=ROUND('LT Insurance Risk'!$O64,$M$163)",0]
[{"$f":"ADDRESS(29,19,1,1,$A$1)","v":"Summary!$S$29"},"=ROUND('LT Insurance Risk'!$O64,$M$163)",0]
[{"$f":"ADDRESS(29,21,1,1,$A$1)","v":"Summary!$U$29"},"=ROUND('LT Insurance Risk'!$O64,$M$163)",0]
[{"$f":"ADDRESS(29,29,1,1,$A$1)","v":"Summary!$AC$29"},"=SUM(AC10:AC25)",0]
[{"$f":"ADDRESS(29,30,1,1,$A$1)","v":"Summary!$AD$29"},"=SUM(AD10:AD28)",0]
[{"$f":"ADDRESS(29,31,1,1,$A$1)","v":"Summary!$AE$29"},"=SUM(AE10:AE25)",0]
[{"$f":"ADDRESS(29,32,1,1,$A$1)","v":"Summary!$AF$29"},"=SUM(AF10:AF28)",0]
[{"$f":"ADDRESS(29,40,1,1,$A$1)","v":"Summary!$AN$29"},"=AN37&\" - \"&AO37",0]
[{"$f":"ADDRESS(29,42,1,1,$A$1)","v":"Summary!$AP$29"},"=AO37&\" - \"&AQ37",0]
[{"$f":"ADDRESS(29,44,1,1,$A$1)","v":"Summary!$AR$29"},"=AQ37&\" - \"&AS37",0]
[{"$f":"ADDRESS(30,6,1,1,$A$1)","v":"Summary!$F$30"},"=ROUND(IF('Schedule VIIIA (EBS)'!S12=0,'LT Variable Annuity Gte Risk'!W60,'Schedule VIIIA (EBS)'!S12),$M$163)",0]
[{"$f":"ADDRESS(30,10,1,1,$A$1)","v":"Summary!$J$30"},"=ROUND(IF('Schedule VIIIA (EBS)'!S12=0,'LT Variable Annuity Gte Risk'!W60,'Schedule VIIIA (EBS)'!S12),$M$163)",0]
[{"$f":"ADDRESS(30,12,1,1,$A$1)","v":"Summary!$L$30"},"=ROUND(IF('Schedule VIIIA (EBS)'!S12=0,'LT Variable Annuity Gte Risk'!W60,'Schedule VIIIA (EBS)'!S12),$M$163)",0]
[{"$f":"ADDRESS(30,15,1,1,$A$1)","v":"Summary!$O$30"},"=ROUND(IF('Schedule VIIIA (EBS)'!$S12=0,'LT Variable Annuity Gte Risk'!$W60,'Schedule VIIIA (EBS)'!$S12),$M$163)",0]
[{"$f":"ADDRESS(30,17,1,1,$A$1)","v":"Summary!$Q$30"},"=ROUND(IF('Schedule VIIIA (EBS)'!$S12=0,'LT Variable Annuity Gte Risk'!$W60,'Schedule VIIIA (EBS)'!$S12),$M$163)",0]
[{"$f":"ADDRESS(30,19,1,1,$A$1)","v":"Summary!$S$30"},"=ROUND(IF('Schedule VIIIA (EBS)'!$S12=0,'LT Variable Annuity Gte Risk'!$W60,'Schedule VIIIA (EBS)'!$S12),$M$163)",0]
[{"$f":"ADDRESS(30,21,1,1,$A$1)","v":"Summary!$U$30"},"=ROUND(IF('Schedule VIIIA (EBS)'!$S12=0,'LT Variable Annuity Gte Risk'!$W60,'Schedule VIIIA (EBS)'!$S12),$M$163)",0]
[{"$f":"ADDRESS(31,6,1,1,$A$1)","v":"Summary!$F$31"},"=ROUND('LT Other Insurance Risk'!H25,$M$163)",0]
[{"$f":"ADDRESS(31,10,1,1,$A$1)","v":"Summary!$J$31"},"=ROUND('LT Other Insurance Risk'!H25,$M$163)",0]
[{"$f":"ADDRESS(31,12,1,1,$A$1)","v":"Summary!$L$31"},"=ROUND('LT Other Insurance Risk'!H25,$M$163)",0]
[{"$f":"ADDRESS(31,15,1,1,$A$1)","v":"Summary!$O$31"},0,{"$f":"IF(INDIRECT(A337)=B337,0,1)","v":0}]
[{"$f":"ADDRESS(31,17,1,1,$A$1)","v":"Summary!$Q$31"},0,{"$f":"IF(INDIRECT(A338)=B338,0,1)","v":0}]
[{"$f":"ADDRESS(31,19,1,1,$A$1)","v":"Summary!$S$31"},0,{"$f":"IF(INDIRECT(A339)=B339,0,1)","v":0}]
[{"$f":"ADDRESS(31,21,1,1,$A$1)","v":"Summary!$U$31"},0,{"$f":"IF(INDIRECT(A340)=B340,0,1)","v":0}]
[{"$f":"ADDRESS(32,15,1,1,$A$1)","v":"Summary!$O$32"},"=IF($E$32=\"1.A\",Lapse!$I85,IF($E$32=\"1.B\",Lapse!$K85,IF($E$32=\"2.A\",Lapse!$M85,IF($E$32=\"2.B\",Lapse!$O85,0))))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A341))=B341,0,1)","v":0}]
[{"$f":"ADDRESS(32,17,1,1,$A$1)","v":"Summary!$Q$32"},"=IF(E32=\"1.A\",Lapse!H85,IF(E32=\"1.B\",Lapse!J85,IF(E32=\"2.A\",Lapse!L85,IF(E32=\"2.B\",Lapse!N85,0))))",0]
[{"$f":"ADDRESS(32,19,1,1,$A$1)","v":"Summary!$S$32"},"=IF($E$32=\"1.A\",Lapse!$I85,IF($E$32=\"1.B\",Lapse!$K85,IF($E$32=\"2.A\",Lapse!$M85,IF($E$32=\"2.B\",Lapse!$O85,0))))",0]
[{"$f":"ADDRESS(32,21,1,1,$A$1)","v":"Summary!$U$32"},"=IF(E32=\"1.A\",Lapse!H85,IF(E32=\"1.B\",Lapse!J85,IF(E32=\"2.A\",Lapse!L85,IF(E32=\"2.B\",Lapse!N85,0))))",0]
[{"$f":"ADDRESS(33,15,1,1,$A$1)","v":"Summary!$O$33"},"=ROUND(Expense!$M20,$N$210)",0]
[{"$f":"ADDRESS(33,17,1,1,$A$1)","v":"Summary!$Q$33"},"=ROUND(Expense!$L20,$N$210)",0]
[{"$f":"ADDRESS(33,19,1,1,$A$1)","v":"Summary!$S$33"},"=ROUND(Expense!$M20,$N$210)",0]
[{"$f":"ADDRESS(33,21,1,1,$A$1)","v":"Summary!$U$33"},"=ROUND(Expense!$L20,$N$210)",0]
[{"$f":"ADDRESS(35,6,1,1,$A$1)","v":"Summary!$F$35"},"=SUM(F10:F31)",0]
[{"$f":"ADDRESS(35,11,1,1,$A$1)","v":"Summary!$K$35"},"=SUM(J10:J31)",0]
[{"$f":"ADDRESS(35,13,1,1,$A$1)","v":"Summary!$M$35"},"=SUM(L10:L31)",0]
[{"$f":"ADDRESS(35,16,1,1,$A$1)","v":"Summary!$P$35"},"=SUM(O10:O33)",0]
[{"$f":"ADDRESS(35,18,1,1,$A$1)","v":"Summary!$R$35"},"=SUM(Q10:Q33)",0]
[{"$f":"ADDRESS(35,20,1,1,$A$1)","v":"Summary!$T$35"},"=SUM(S10:S33)",0]
[{"$f":"ADDRESS(35,22,1,1,$A$1)","v":"Summary!$V$35"},"=SUM(U10:U33)",0]
[{"$f":"ADDRESS(37,6,1,1,$A$1)","v":"Summary!$F$37"},"=(F10^2+F11^2+F12^2+F13^2+F14^2+F20^2+(1/2*F17+F21)^2+(1/2*F17)^2+(F25+F26+F27)^2+F28^2+F29^2+-0.5*((F25+F26+F27)*F29)+F31^2+F30^2+F22^2)^0.5",0]
[{"$f":"ADDRESS(37,11,1,1,$A$1)","v":"Summary!$K$37"},"{=SQRT(MMULT(TRANSPOSE('Correlation Matrix (2019 YE)'!Z10:Z13),MMULT('Correlation Matrix (2019 YE)'!T7:W10,'Correlation Matrix (2019 YE)'!Z10:Z13)))}",0]
[{"$f":"ADDRESS(37,13,1,1,$A$1)","v":"Summary!$M$37"},"{=SQRT(MMULT(TRANSPOSE('Correlation Matrix (2019 YE)'!Z3:Z6),MMULT('Correlation Matrix (2019 YE)'!T7:W10,'Correlation Matrix (2019 YE)'!Z3:Z6)))}",0]
[{"$f":"ADDRESS(37,16,1,1,$A$1)","v":"Summary!$P$37"},"{=SQRT(MMULT(TRANSPOSE('Correlation Matrix (2024 YE)'!AB10:AB13),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,'Correlation Matrix (2024 YE)'!AB10:AB13)))}",0]
[{"$f":"ADDRESS(37,18,1,1,$A$1)","v":"Summary!$R$37"},"=SQRT(MMULT(TRANSPOSE('Correlation Matrix (2024 YE)'!AB3:AB6),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,'Correlation Matrix (2024 YE)'!AB3:AB6)))",0]
[{"$f":"ADDRESS(37,20,1,1,$A$1)","v":"Summary!$T$37"},"{=SQRT(MMULT(TRANSPOSE('Correlation Matrix (2024 YE)'!AC10:AC13),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,'Correlation Matrix (2024 YE)'!AC10:AC13)))}",0]
[{"$f":"ADDRESS(37,22,1,1,$A$1)","v":"Summary!$V$37"},"{=SQRT(MMULT(TRANSPOSE('Correlation Matrix (2024 YE)'!AC3:AC6),MMULT('Correlation Matrix (2024 YE)'!$V$7:$Y$10,'Correlation Matrix (2024 YE)'!AC3:AC6)))}",0]
[{"$f":"ADDRESS(37,40,1,1,$A$1)","v":"Summary!$AN$37"},0,{"$f":"IF(INDIRECT(A363)=B363,0,1)","v":0}]
[{"$f":"ADDRESS(37,41,1,1,$A$1)","v":"Summary!$AO$37"},"=0.5-AN83",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A364))=B364,0,1)","v":0}]
[{"$f":"ADDRESS(37,42,1,1,$A$1)","v":"Summary!$AP$37"},"=AO37",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A365))=B365,0,1)","v":0}]
[{"$f":"ADDRESS(37,43,1,1,$A$1)","v":"Summary!$AQ$37"},"=0.5+AN83",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A366))=B366,0,1)","v":0}]
[{"$f":"ADDRESS(37,44,1,1,$A$1)","v":"Summary!$AR$37"},"=AQ37",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A367))=B367,0,1)","v":0}]
[{"$f":"ADDRESS(37,45,1,1,$A$1)","v":"Summary!$AS$37"},1,{"$f":"IF(INDIRECT(A368)=B368,0,1)","v":0}]
[{"$f":"ADDRESS(39,22,1,1,$A$1)","v":"Summary!$V$39"},"='Op Risk (Revised)'!$D$23",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A369))=B369,0,1)","v":0}]
[{"$f":"ADDRESS(41,6,1,1,$A$1)","v":"Summary!$F$41"},"=$F$37*$F$39",0]
[{"$f":"ADDRESS(41,13,1,1,$A$1)","v":"Summary!$M$41"},"=($M$37+M49)*$M$39",0]
[{"$f":"ADDRESS(41,18,1,1,$A$1)","v":"Summary!$R$41"},"=(R37+R49)*R39",0]
[{"$f":"ADDRESS(41,22,1,1,$A$1)","v":"Summary!$V$41"},"=(V37+V49)*V39",0]
[{"$f":"ADDRESS(41,31,1,1,$A$1)","v":"Summary!$AE$41"},"=MAX(M96,0)",0]
[{"$f":"ADDRESS(41,34,1,1,$A$1)","v":"Summary!$AH$41"},"=MAX($AE$41,$AE$43)",0]
[{"$f":"ADDRESS(43,31,1,1,$A$1)","v":"Summary!$AE$43"},"=MAX(M65,0)",0]
[{"$f":"ADDRESS(45,6,1,1,$A$1)","v":"Summary!$F$45"},"='Schedule XIA'!X313",0]
[{"$f":"ADDRESS(45,13,1,1,$A$1)","v":"Summary!$M$45"},"='Schedule XIA'!X313",0]
[{"$f":"ADDRESS(45,18,1,1,$A$1)","v":"Summary!$R$45"},"='Schedule XIA'!$X313",0]
[{"$f":"ADDRESS(45,22,1,1,$A$1)","v":"Summary!$V$45"},"='Schedule XIA'!$X313",0]
[{"$f":"ADDRESS(47,6,1,1,$A$1)","v":"Summary!$F$47"},"='Schedule XIB'!X313",0]
[{"$f":"ADDRESS(47,13,1,1,$A$1)","v":"Summary!$M$47"},"='Schedule XIB'!X313",0]
[{"$f":"ADDRESS(47,18,1,1,$A$1)","v":"Summary!$R$47"},"='Schedule XIB'!$X313",0]
[{"$f":"ADDRESS(47,22,1,1,$A$1)","v":"Summary!$V$47"},"='Schedule XIB'!$X313",0]
[{"$f":"ADDRESS(49,13,1,1,$A$1)","v":"Summary!$M$49"},"=K129",0]
[{"$f":"ADDRESS(49,18,1,1,$A$1)","v":"Summary!$R$49"},"=L129",0]
[{"$f":"ADDRESS(49,22,1,1,$A$1)","v":"Summary!$V$49"},"=M129",0]
[{"$f":"ADDRESS(51,6,1,1,$A$1)","v":"Summary!$F$51"},"=M134",0]
[{"$f":"ADDRESS(51,13,1,1,$A$1)","v":"Summary!$M$51"},"=M148",0]
[{"$f":"ADDRESS(51,18,1,1,$A$1)","v":"Summary!$R$51"},"=R134",0]
[{"$f":"ADDRESS(51,22,1,1,$A$1)","v":"Summary!$V$51"},"=R148",0]
[{"$f":"ADDRESS(53,6,1,1,$A$1)","v":"Summary!$F$53"},"=('CSP (2018YE Rules)'!O683-'CSP (2018YE Rules)'!O677)-('CSP (2018YE Rules)'!F683-'CSP (2018YE Rules)'!F677)",0]
[{"$f":"ADDRESS(53,13,1,1,$A$1)","v":"Summary!$M$53"},"=('CSP (2019YE Rules)'!R902-'CSP (2019YE Rules)'!R900)-('CSP (2019YE Rules)'!I902-'CSP (2019YE Rules)'!I900)",0]
[{"$f":"ADDRESS(53,18,1,1,$A$1)","v":"Summary!$R$53"},"=('CSP (2024YE Rules)'!R928-'CSP (2024YE Rules)'!R926)-('CSP (2024YE Rules)'!I928-'CSP (2024YE Rules)'!I926)",0]
[{"$f":"ADDRESS(53,22,1,1,$A$1)","v":"Summary!$V$53"},"='CSP (2024YE Rules)'!AA928-'CSP (2024YE Rules)'!AA926-V37-V41-V45-V47-V49",0]
[{"$f":"ADDRESS(59,13,1,1,$A$1)","v":"Summary!$M$59"},"=IF(SUM(F20:F31)=0,0,SUM(F25:F31)/SUM(F20:F31))",0]
[{"$f":"ADDRESS(60,13,1,1,$A$1)","v":"Summary!$M$60"},"=ROUND((M59*10)+((1-M59)*3),0)",0]
[{"$f":"ADDRESS(63,13,1,1,$A$1)","v":"Summary!$M$63"},"=IF(M65=0,0,(MIN(M61,(YEAR(M56)-M57))/M61*(M65-F65)+F65))",0]
[{"$f":"ADDRESS(63,18,1,1,$A$1)","v":"Summary!$R$63"},"=IF(V65=0,0,(MIN(M61,(YEAR(M56)-M57))/M61*(V65-F65)+F65))",0]
[{"$f":"ADDRESS(65,6,1,1,$A$1)","v":"Summary!$F$65"},"=F37+F41+F45+F47+F51+F53",0]
[{"$f":"ADDRESS(65,13,1,1,$A$1)","v":"Summary!$M$65"},"=M37+M41+M45+M47+M53+M51+M49",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A401))=B401,0,1)","v":0}]
[{"$f":"ADDRESS(65,18,1,1,$A$1)","v":"Summary!$R$65"},"=R37+R41+R45+R47+R49+R51+R53",0]
[{"$f":"ADDRESS(65,22,1,1,$A$1)","v":"Summary!$V$65"},"=V37+V41+V45+V47+V49+V51+V53",0]
[{"$f":"ADDRESS(67,13,1,1,$A$1)","v":"Summary!$M$67"},"=MAX(M63,M96)",0]
[{"$f":"ADDRESS(67,18,1,1,$A$1)","v":"Summary!$R$67"},"=MAX(R63,$M$96)",0]
[{"$f":"ADDRESS(69,13,1,1,$A$1)","v":"Summary!$M$69"},"=M67*1.2",0]
[{"$f":"ADDRESS(69,18,1,1,$A$1)","v":"Summary!$R$69"},"=R67*1.2",0]
[{"$f":"ADDRESS(71,13,1,1,$A$1)","v":"Summary!$M$71"},"=IF(M65=0,\"n/a\",M92/M63)",0]
[{"$f":"ADDRESS(71,18,1,1,$A$1)","v":"Summary!$R$71"},"=IF(R65=0,\"n/a\",M92/R63)",0]
[{"$f":"ADDRESS(73,13,1,1,$A$1)","v":"Summary!$M$73"},"=IF(M65=0,\"n/a\",M92/M67)",0]
[{"$f":"ADDRESS(73,18,1,1,$A$1)","v":"Summary!$R$73"},"=IF(R65=0,\"n/a\",M92/R67)",0]
[{"$f":"ADDRESS(75,5,1,1,$A$1)","v":"Summary!$E$75"},"='CSP (2018YE Rules)'!L686",0]
[{"$f":"ADDRESS(75,6,1,1,$A$1)","v":"Summary!$F$75"},"=MAX(M96,F65)",0]
[{"$f":"ADDRESS(75,12,1,1,$A$1)","v":"Summary!$L$75"},"=+'CSP (2019YE Rules)'!$O$917",0]
[{"$f":"ADDRESS(75,13,1,1,$A$1)","v":"Summary!$M$75"},"=MAX(M96,M65)",0]
[{"$f":"ADDRESS(75,17,1,1,$A$1)","v":"Summary!$Q$75"},"='CSP (2024YE Rules)'!O943",0]
[{"$f":"ADDRESS(75,18,1,1,$A$1)","v":"Summary!$R$75"},"=MAX(M96,R65)",0]
[{"$f":"ADDRESS(77,5,1,1,$A$1)","v":"Summary!$E$77"},"=+E75*1.2",0]
[{"$f":"ADDRESS(77,6,1,1,$A$1)","v":"Summary!$F$77"},"=F75*1.2",0]
[{"$f":"ADDRESS(77,12,1,1,$A$1)","v":"Summary!$L$77"},"=+L75*1.2",0]
[{"$f":"ADDRESS(77,13,1,1,$A$1)","v":"Summary!$M$77"},"=M75*1.2",0]
[{"$f":"ADDRESS(77,17,1,1,$A$1)","v":"Summary!$Q$77"},"=+Q75*1.2",0]
[{"$f":"ADDRESS(77,18,1,1,$A$1)","v":"Summary!$R$77"},"=R75*1.2",0]
[{"$f":"ADDRESS(79,5,1,1,$A$1)","v":"Summary!$E$79"},"='CSP (2018YE Rules)'!L687",0]
[{"$f":"ADDRESS(79,6,1,1,$A$1)","v":"Summary!$F$79"},"=IF($F$65=0,\"n/a\",$M$92/$F$65)",0]
[{"$f":"ADDRESS(79,12,1,1,$A$1)","v":"Summary!$L$79"},"=+'CSP (2019YE Rules)'!$O$918",0]
[{"$f":"ADDRESS(79,13,1,1,$A$1)","v":"Summary!$M$79"},"=IF($M$65=0,\"n/a\",$M$92/$M$65)",0]
[{"$f":"ADDRESS(79,17,1,1,$A$1)","v":"Summary!$Q$79"},"='CSP (2024YE Rules)'!O944",0]
[{"$f":"ADDRESS(79,18,1,1,$A$1)","v":"Summary!$R$79"},"=IF($R$65=0,\"n/a\",$M$92/$R$65)",0]
[{"$f":"ADDRESS(80,17,1,1,$A$1)","v":"Summary!$Q$80"},"=IFERROR(+Q79*$M$93/$M$92,\"n/a\")",0]
[{"$f":"ADDRESS(80,18,1,1,$A$1)","v":"Summary!$R$80"},"=IFERROR(R79*$M$93/$M$92,\"n/a\")",0]
[{"$f":"ADDRESS(81,5,1,1,$A$1)","v":"Summary!$E$81"},"='CSP (2018YE Rules)'!L688",0]
[{"$f":"ADDRESS(81,6,1,1,$A$1)","v":"Summary!$F$81"},"=IF($F$65=0,\"n/a\",$M$92/$F$75)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A433))=B433,0,1)","v":0}]
[{"$f":"ADDRESS(81,12,1,1,$A$1)","v":"Summary!$L$81"},"=+'CSP (2019YE Rules)'!$O$919",0]
[{"$f":"ADDRESS(81,13,1,1,$A$1)","v":"Summary!$M$81"},"=IF($M$65=0,\"n/a\",$M$92/$M$75)",0]
[{"$f":"ADDRESS(81,17,1,1,$A$1)","v":"Summary!$Q$81"},"='CSP (2024YE Rules)'!O945",0]
[{"$f":"ADDRESS(81,18,1,1,$A$1)","v":"Summary!$R$81"},"=IF($R$65=0,\"n/a\",$M$92/$R$75)",0]
[{"$f":"ADDRESS(82,17,1,1,$A$1)","v":"Summary!$Q$82"},"=IFERROR(Q81*$M$93/$M$92,\"n/a\")",0]
[{"$f":"ADDRESS(82,18,1,1,$A$1)","v":"Summary!$R$82"},"=IFERROR(R81*$M$93/$M$92,\"n/a\")",0]
[{"$f":"ADDRESS(83,40,1,1,$A$1)","v":"Summary!$AN$83"},7.4999999999999997E-2,{"$f":"IF(INDIRECT(A440)=B440,0,1)","v":0}]
[{"$f":"ADDRESS(85,13,1,1,$A$1)","v":"Summary!$M$85"},"='Form 1EBS'!F214",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A441))=B441,0,1)","v":0}]
[{"$f":"ADDRESS(87,13,1,1,$A$1)","v":"Summary!$M$87"},"=-'Schedule XID'!V313",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A442))=B442,0,1)","v":0}]
[{"$f":"ADDRESS(88,13,1,1,$A$1)","v":"Summary!$M$88"},"=SUM(M85:M87)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A443))=B443,0,1)","v":0}]
[{"$f":"ADDRESS(90,13,1,1,$A$1)","v":"Summary!$M$90"},0,{"$f":"IF(INDIRECT(A444)=B444,0,1)","v":0}]
[{"$f":"ADDRESS(92,13,1,1,$A$1)","v":"Summary!$M$92"},"=M88-SUM(M90:M90)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A445))=B445,0,1)","v":0}]
[{"$f":"ADDRESS(93,13,1,1,$A$1)","v":"Summary!$M$93"},"=IF('Risk Margin Info'!B4=0,M92,M92+('Form 1EBS'!F123+'Form 1EBS'!F153)-'Risk Margin Info'!B4)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A446))=B446,0,1)","v":0}]
[{"$f":"ADDRESS(95,25,1,1,$A$1)","v":"Summary!$Y$95"},"18YE & 19YE only",{"$f":"IF(INDIRECT(A447)=B447,0,1)","v":0}]
[{"$f":"ADDRESS(96,13,1,1,$A$1)","v":"Summary!$M$96"},"='Schedule XII'!$T$314",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A448))=B448,0,1)","v":0}]
[{"$f":"ADDRESS(96,25,1,1,$A$1)","v":"Summary!$Y$96"},"18YE & 19YE & 24YE",{"$f":"IF(INDIRECT(A449)=B449,0,1)","v":0}]
[{"$f":"ADDRESS(98,10,1,1,$A$1)","v":"Summary!$J$98"},"= \"Transitional Values as at \" &RIGHT(YEAR($M$56),2)&\"YE\"",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A450))=B450,0,1)","v":0}]
[{"$f":"ADDRESS(98,32,1,1,$A$1)","v":"Summary!$AF$98"},"=IF($M$92=0,15000000,$M$92)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A451))=B451,0,1)","v":0}]
[{"$f":"ADDRESS(98,34,1,1,$A$1)","v":"Summary!$AH$98"},"=AH$104-AF98",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A452))=B452,0,1)","v":0}]
[{"$f":"ADDRESS(98,35,1,1,$A$1)","v":"Summary!$AI$98"},"=IF($M$92=0,25000000,$M$92)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A453))=B453,0,1)","v":0}]
[{"$f":"ADDRESS(100,13,1,1,$A$1)","v":"Summary!$M$100"},"=IF(L100=Y95,MAX(M96,M63), IF(L100=Y96,MAX(M96,R63),\"\"))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A454))=B454,0,1)","v":0}]
[{"$f":"ADDRESS(100,31,1,1,$A$1)","v":"Summary!$AE$100"},1,{"$f":"IF(INDIRECT(A455)=B455,0,1)","v":0}]
[{"$f":"ADDRESS(100,32,1,1,$A$1)","v":"Summary!$AF$100"},"=IF($AH$41=100000,15000000,$AH$41)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A456))=B456,0,1)","v":0}]
[{"$f":"ADDRESS(100,34,1,1,$A$1)","v":"Summary!$AH$100"},"=AH$104-AF100",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A457))=B457,0,1)","v":0}]
[{"$f":"ADDRESS(100,35,1,1,$A$1)","v":"Summary!$AI$100"},"=AE100*AF$101",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A458))=B458,0,1)","v":0}]
[{"$f":"ADDRESS(101,31,1,1,$A$1)","v":"Summary!$AE$101"},1.2,{"$f":"IF(INDIRECT(A459)=B459,0,1)","v":0}]
[{"$f":"ADDRESS(101,32,1,1,$A$1)","v":"Summary!$AF$101"},"=IF($AH$41=100000,15000000,$AH$41)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A460))=B460,0,1)","v":0}]
[{"$f":"ADDRESS(101,34,1,1,$A$1)","v":"Summary!$AH$101"},"=AH$104-AF101",0]
[{"$f":"ADDRESS(101,35,1,1,$A$1)","v":"Summary!$AI$101"},"=AE101*AF$101",0]
[{"$f":"ADDRESS(102,13,1,1,$A$1)","v":"Summary!$M$102"},"=$M$100*1.2",0]
[{"$f":"ADDRESS(102,32,1,1,$A$1)","v":"Summary!$AF$102"},"=IF(M37=0,15000000,M37)",0]
[{"$f":"ADDRESS(102,34,1,1,$A$1)","v":"Summary!$AH$102"},"=AH$104-AF102",0]
[{"$f":"ADDRESS(102,35,1,1,$A$1)","v":"Summary!$AI$102"},"=AE102*AF$101",0]
[{"$f":"ADDRESS(103,32,1,1,$A$1)","v":"Summary!$AF$103"},"=IF(M37=0,15000000,M37)",0]
[{"$f":"ADDRESS(103,34,1,1,$A$1)","v":"Summary!$AH$103"},"=AH$104-AF103",0]
[{"$f":"ADDRESS(103,35,1,1,$A$1)","v":"Summary!$AI$103"},"=AE103*AF$101",0]
[{"$f":"ADDRESS(104,10,1,1,$A$1)","v":"Summary!$J$104"},"= \"Transitional Values as at \" &RIGHT(YEAR($M$56),2)&\"YE\"",0]
[{"$f":"ADDRESS(104,34,1,1,$A$1)","v":"Summary!$AH$104"},"=MAX(AI98:AI103)",0]
[{"$f":"ADDRESS(106,13,1,1,$A$1)","v":"Summary!$M$106"},"=IF(R65=0,\"n/a\",$M$92/IF(L100=Y95,MAX(M96,M63), IF(L100=Y96,MAX(M96,R63),\"\")))",0]
[{"$f":"ADDRESS(108,13,1,1,$A$1)","v":"Summary!$M$108"},"=IF($M$65=0,\"n/a\",$M$92/$M$100)",0]
[{"$f":"ADDRESS(108,36,1,1,$A$1)","v":"Summary!$AJ$108"},"='Schedule VII (EBS)'!D46",0]
[{"$f":"ADDRESS(110,13,1,1,$A$1)","v":"Summary!$M$110"},"=IF(M108=\"n/a\",\"n/a\",IF(AND(M108>100%,E122=\"Yes\",F122=\"Yes\"),\"YES\",\"NO\"))",0]
[{"$f":"ADDRESS(113,6,1,1,$A$1)","v":"Summary!$F$113"},"='Form 1EBS'!$F$7",0]
[{"$f":"ADDRESS(117,5,1,1,$A$1)","v":"Summary!$E$117"},"='Schedule XIII(a)'!G94",0]
[{"$f":"ADDRESS(117,6,1,1,$A$1)","v":"Summary!$F$117"},"='Schedule XIII(a)'!I94",0]
[{"$f":"ADDRESS(118,5,1,1,$A$1)","v":"Summary!$E$118"},"='Schedule XIII(a)'!G95",0]
[{"$f":"ADDRESS(118,6,1,1,$A$1)","v":"Summary!$F$118"},"='Schedule XIII(a)'!I95",0]
[{"$f":"ADDRESS(119,6,1,1,$A$1)","v":"Summary!$F$119"},"='Schedule XIII(a)'!I96",0]
[{"$f":"ADDRESS(120,5,1,1,$A$1)","v":"Summary!$E$120"},"=+'Schedule XIII(a)'!G97",0]
[{"$f":"ADDRESS(120,6,1,1,$A$1)","v":"Summary!$F$120"},"=+'Schedule XIII(a)'!I97",0]
[{"$f":"ADDRESS(122,5,1,1,$A$1)","v":"Summary!$E$122"},"=IF(E120>=M96,\"YES\",\"NO\")",0]
[{"$f":"ADDRESS(122,6,1,1,$A$1)","v":"Summary!$F$122"},"=IF(F120>=M100,\"YES\",\"NO\")",0]
[{"$f":"ADDRESS(127,11,1,1,$A$1)","v":"Summary!$K$127"},"=M37-K37",0]
[{"$f":"ADDRESS(127,12,1,1,$A$1)","v":"Summary!$L$127"},"=R37-P37",0]
[{"$f":"ADDRESS(127,13,1,1,$A$1)","v":"Summary!$M$127"},"=V37-T37",0]
[{"$f":"ADDRESS(129,11,1,1,$A$1)","v":"Summary!$K$129"},"=-MAX(MIN(K127,K128),0)",0]
[{"$f":"ADDRESS(129,12,1,1,$A$1)","v":"Summary!$L$129"},"=-MAX(MIN(L127,L128),0)",0]
[{"$f":"ADDRESS(129,13,1,1,$A$1)","v":"Summary!$M$129"},"=-MAX(MIN(M127,M128),0)",0]
[{"$f":"ADDRESS(134,13,1,1,$A$1)","v":"Summary!$M$134"},"=-MIN(D140,F143,M139)",0]
[{"$f":"ADDRESS(134,18,1,1,$A$1)","v":"Summary!$R$134"},"=-MIN(P140,R143,T139)",0]
[{"$f":"ADDRESS(136,2,1,1,$A$1)","v":"Summary!$B$136"},"Test 1",{"$f":"IF(INDIRECT(A494)=B494,0,1)","v":0}]
[{"$f":"ADDRESS(136,5,1,1,$A$1)","v":"Summary!$E$136"},"Test 2",{"$f":"IF(INDIRECT(A495)=B495,0,1)","v":0}]
[{"$f":"ADDRESS(136,7,1,1,$A$1)","v":"Summary!$G$136"},"Test 3",{"$f":"IF(INDIRECT(A496)=B496,0,1)","v":0}]
[{"$f":"ADDRESS(136,15,1,1,$A$1)","v":"Summary!$O$136"},"=B136",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A497))=B497,0,1)","v":0}]
[{"$f":"ADDRESS(136,17,1,1,$A$1)","v":"Summary!$Q$136"},"=E136",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A498))=B498,0,1)","v":0}]
[{"$f":"ADDRESS(136,19,1,1,$A$1)","v":"Summary!$S$136"},"=G136",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A499))=B499,0,1)","v":0}]
[{"$f":"ADDRESS(138,2,1,1,$A$1)","v":"Summary!$B$138"},"BSCR",{"$f":"IF(INDIRECT(A500)=B500,0,1)","v":0}]
[{"$f":"ADDRESS(138,4,1,1,$A$1)","v":"Summary!$D$138"},"=F37+F41+F45+F47+F49+F53",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A501))=B501,0,1)","v":0}]
[{"$f":"ADDRESS(138,5,1,1,$A$1)","v":"Summary!$E$138"},"Limit = Past LAC + Current LAC + Future LAC",{"$f":"IF(INDIRECT(A502)=B502,0,1)","v":0}]
[{"$f":"ADDRESS(138,7,1,1,$A$1)","v":"Summary!$G$138"},"BSCR",{"$f":"IF(INDIRECT(A503)=B503,0,1)","v":0}]
[{"$f":"ADDRESS(138,13,1,1,$A$1)","v":"Summary!$M$138"},"=F37+F41+F45+F47+F49+F53",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A504))=B504,0,1)","v":0}]
[{"$f":"ADDRESS(138,15,1,1,$A$1)","v":"Summary!$O$138"},"=B138",0]
[{"$f":"ADDRESS(138,16,1,1,$A$1)","v":"Summary!$P$138"},"=R37+R41+R45+R47+R49+R53",0]
[{"$f":"ADDRESS(138,17,1,1,$A$1)","v":"Summary!$Q$138"},"=E138",0]
[{"$f":"ADDRESS(138,19,1,1,$A$1)","v":"Summary!$S$138"},"=G138",0]
[{"$f":"ADDRESS(138,20,1,1,$A$1)","v":"Summary!$T$138"},"=R37+R41+R45+R47+R49+R53",0]
[{"$f":"ADDRESS(139,2,1,1,$A$1)","v":"Summary!$B$139"},"T",{"$f":"IF(INDIRECT(A510)=B510,0,1)","v":0}]
[{"$f":"ADDRESS(139,5,1,1,$A$1)","v":"Summary!$E$139"},"Loss Carryback Provision",{"$f":"IF(INDIRECT(A511)=B511,0,1)","v":0}]
[{"$f":"ADDRESS(139,7,1,1,$A$1)","v":"Summary!$G$139"},0.2,{"$f":"IF(INDIRECT(A512)=B512,0,1)","v":0}]
[{"$f":"ADDRESS(139,13,1,1,$A$1)","v":"Summary!$M$139"},"=M138*G139",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A513))=B513,0,1)","v":0}]
[{"$f":"ADDRESS(139,15,1,1,$A$1)","v":"Summary!$O$139"},"=B139",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A514))=B514,0,1)","v":0}]
[{"$f":"ADDRESS(139,17,1,1,$A$1)","v":"Summary!$Q$139"},"=E139",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A515))=B515,0,1)","v":0}]
[{"$f":"ADDRESS(139,19,1,1,$A$1)","v":"Summary!$S$139"},0.2,{"$f":"IF(INDIRECT(A516)=B516,0,1)","v":0}]
[{"$f":"ADDRESS(139,20,1,1,$A$1)","v":"Summary!$T$139"},"=T138*S139",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A517))=B517,0,1)","v":0}]
[{"$f":"ADDRESS(140,2,1,1,$A$1)","v":"Summary!$B$140"},"Test Result",{"$f":"IF(INDIRECT(A518)=B518,0,1)","v":0}]
[{"$f":"ADDRESS(140,4,1,1,$A$1)","v":"Summary!$D$140"},"=MAX(0,D138*D139)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A519))=B519,0,1)","v":0}]
[{"$f":"ADDRESS(140,5,1,1,$A$1)","v":"Summary!$E$140"},"PAST LAC",{"$f":"IF(INDIRECT(A520)=B520,0,1)","v":0}]
[{"$f":"ADDRESS(140,6,1,1,$A$1)","v":"Summary!$F$140"},"=F139*D139",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A521))=B521,0,1)","v":0}]
[{"$f":"ADDRESS(140,15,1,1,$A$1)","v":"Summary!$O$140"},"=B140",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A522))=B522,0,1)","v":0}]
[{"$f":"ADDRESS(140,16,1,1,$A$1)","v":"Summary!$P$140"},"=MAX(0,P138*P139)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A523))=B523,0,1)","v":0}]
[{"$f":"ADDRESS(140,17,1,1,$A$1)","v":"Summary!$Q$140"},"=E140",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A524))=B524,0,1)","v":0}]
[{"$f":"ADDRESS(140,18,1,1,$A$1)","v":"Summary!$R$140"},"=R139*P139",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A525))=B525,0,1)","v":0}]
[{"$f":"ADDRESS(141,5,1,1,$A$1)","v":"Summary!$E$141"},"Current LAC",{"$f":"IF(INDIRECT(A526)=B526,0,1)","v":0}]
[{"$f":"ADDRESS(141,6,1,1,$A$1)","v":"Summary!$F$141"},"='Form 1EBS'!F177-'Form 1EBS'!F85",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A527))=B527,0,1)","v":0}]
[{"$f":"ADDRESS(141,17,1,1,$A$1)","v":"Summary!$Q$141"},"=E141",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A528))=B528,0,1)","v":0}]
[{"$f":"ADDRESS(141,18,1,1,$A$1)","v":"Summary!$R$141"},"='Form 1EBS'!F177-'Form 1EBS'!F85",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A529))=B529,0,1)","v":0}]
[{"$f":"ADDRESS(142,5,1,1,$A$1)","v":"Summary!$E$142"},"Future LAC",{"$f":"IF(INDIRECT(A530)=B530,0,1)","v":0}]
[{"$f":"ADDRESS(142,6,1,1,$A$1)","v":"Summary!$F$142"},"=('Form 1EBS'!F123+'Form 1EBS'!F153)*D139",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A531))=B531,0,1)","v":0}]
[{"$f":"ADDRESS(142,17,1,1,$A$1)","v":"Summary!$Q$142"},"=E142",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A532))=B532,0,1)","v":0}]
[{"$f":"ADDRESS(142,18,1,1,$A$1)","v":"Summary!$R$142"},"=('Form 1EBS'!F123+'Form 1EBS'!F153)*P139",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A533))=B533,0,1)","v":0}]
[{"$f":"ADDRESS(143,5,1,1,$A$1)","v":"Summary!$E$143"},"Total Limit",{"$f":"IF(INDIRECT(A534)=B534,0,1)","v":0}]
[{"$f":"ADDRESS(143,6,1,1,$A$1)","v":"Summary!$F$143"},"=MAX(0,SUM(F140:F142))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A535))=B535,0,1)","v":0}]
[{"$f":"ADDRESS(143,17,1,1,$A$1)","v":"Summary!$Q$143"},"=E143",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A536))=B536,0,1)","v":0}]
[{"$f":"ADDRESS(143,18,1,1,$A$1)","v":"Summary!$R$143"},"=MAX(0,SUM(R140:R142))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A537))=B537,0,1)","v":0}]
[{"$f":"ADDRESS(148,13,1,1,$A$1)","v":"Summary!$M$148"},"=-MIN(D154,F157,M153)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A538))=B538,0,1)","v":0}]
[{"$f":"ADDRESS(148,18,1,1,$A$1)","v":"Summary!$R$148"},"=-MIN(P154,R157,T153)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A539))=B539,0,1)","v":0}]
[{"$f":"ADDRESS(150,2,1,1,$A$1)","v":"Summary!$B$150"},"Test 1",{"$f":"IF(INDIRECT(A540)=B540,0,1)","v":0}]
[{"$f":"ADDRESS(150,5,1,1,$A$1)","v":"Summary!$E$150"},"Test 2",{"$f":"IF(INDIRECT(A541)=B541,0,1)","v":0}]
[{"$f":"ADDRESS(150,7,1,1,$A$1)","v":"Summary!$G$150"},"Test 3",{"$f":"IF(INDIRECT(A542)=B542,0,1)","v":0}]
[{"$f":"ADDRESS(150,15,1,1,$A$1)","v":"Summary!$O$150"},"=B150",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A543))=B543,0,1)","v":0}]
[{"$f":"ADDRESS(150,17,1,1,$A$1)","v":"Summary!$Q$150"},"=E150",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A544))=B544,0,1)","v":0}]
[{"$f":"ADDRESS(150,19,1,1,$A$1)","v":"Summary!$S$150"},"=G150",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A545))=B545,0,1)","v":0}]
[{"$f":"ADDRESS(152,2,1,1,$A$1)","v":"Summary!$B$152"},"BSCR",{"$f":"IF(INDIRECT(A546)=B546,0,1)","v":0}]
[{"$f":"ADDRESS(152,4,1,1,$A$1)","v":"Summary!$D$152"},"=M37+M41+M45+M47+M49+M53",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A547))=B547,0,1)","v":0}]
[{"$f":"ADDRESS(152,5,1,1,$A$1)","v":"Summary!$E$152"},"Limit = Past LAC + Current LAC + Future LAC",{"$f":"IF(INDIRECT(A548)=B548,0,1)","v":0}]
[{"$f":"ADDRESS(152,7,1,1,$A$1)","v":"Summary!$G$152"},"BSCR",{"$f":"IF(INDIRECT(A549)=B549,0,1)","v":0}]
[{"$f":"ADDRESS(152,13,1,1,$A$1)","v":"Summary!$M$152"},"=M37+M41+M45+M47+M53+M49",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A550))=B550,0,1)","v":0}]
[{"$f":"ADDRESS(152,15,1,1,$A$1)","v":"Summary!$O$152"},"=B152",0]
[{"$f":"ADDRESS(152,16,1,1,$A$1)","v":"Summary!$P$152"},"=V37+V41+V45+V47+V49+V53",0]
[{"$f":"ADDRESS(152,17,1,1,$A$1)","v":"Summary!$Q$152"},"=E152",0]
[{"$f":"ADDRESS(152,19,1,1,$A$1)","v":"Summary!$S$152"},"=G152",0]
[{"$f":"ADDRESS(152,20,1,1,$A$1)","v":"Summary!$T$152"},"=V37+V41+V45+V47+V49+V53",0]
[{"$f":"ADDRESS(153,2,1,1,$A$1)","v":"Summary!$B$153"},"T",{"$f":"IF(INDIRECT(A556)=B556,0,1)","v":0}]
[{"$f":"ADDRESS(153,5,1,1,$A$1)","v":"Summary!$E$153"},"Loss Carryback Provision",{"$f":"IF(INDIRECT(A557)=B557,0,1)","v":0}]
[{"$f":"ADDRESS(153,7,1,1,$A$1)","v":"Summary!$G$153"},0.2,{"$f":"IF(INDIRECT(A558)=B558,0,1)","v":0}]
[{"$f":"ADDRESS(153,13,1,1,$A$1)","v":"Summary!$M$153"},"=M152*G153",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A559))=B559,0,1)","v":0}]
[{"$f":"ADDRESS(153,15,1,1,$A$1)","v":"Summary!$O$153"},"=B153",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A560))=B560,0,1)","v":0}]
[{"$f":"ADDRESS(153,17,1,1,$A$1)","v":"Summary!$Q$153"},"=E153",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A561))=B561,0,1)","v":0}]
[{"$f":"ADDRESS(153,19,1,1,$A$1)","v":"Summary!$S$153"},"=G153",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A562))=B562,0,1)","v":0}]
[{"$f":"ADDRESS(153,20,1,1,$A$1)","v":"Summary!$T$153"},"=T152*S153",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A563))=B563,0,1)","v":0}]
[{"$f":"ADDRESS(154,2,1,1,$A$1)","v":"Summary!$B$154"},"Test Result",{"$f":"IF(INDIRECT(A564)=B564,0,1)","v":0}]
[{"$f":"ADDRESS(154,4,1,1,$A$1)","v":"Summary!$D$154"},"=MAX(0,D152*D153)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A565))=B565,0,1)","v":0}]
[{"$f":"ADDRESS(154,5,1,1,$A$1)","v":"Summary!$E$154"},"PAST LAC",{"$f":"IF(INDIRECT(A566)=B566,0,1)","v":0}]
[{"$f":"ADDRESS(154,6,1,1,$A$1)","v":"Summary!$F$154"},"=F153*D153",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A567))=B567,0,1)","v":0}]
[{"$f":"ADDRESS(154,15,1,1,$A$1)","v":"Summary!$O$154"},"=B154",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A568))=B568,0,1)","v":0}]
[{"$f":"ADDRESS(154,16,1,1,$A$1)","v":"Summary!$P$154"},"=MAX(0,P152*P153)",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A569))=B569,0,1)","v":0}]
[{"$f":"ADDRESS(154,17,1,1,$A$1)","v":"Summary!$Q$154"},"=E154",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A570))=B570,0,1)","v":0}]
[{"$f":"ADDRESS(154,18,1,1,$A$1)","v":"Summary!$R$154"},"=R153*P153",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A571))=B571,0,1)","v":0}]
[{"$f":"ADDRESS(155,5,1,1,$A$1)","v":"Summary!$E$155"},"Current LAC",{"$f":"IF(INDIRECT(A572)=B572,0,1)","v":0}]
[{"$f":"ADDRESS(155,6,1,1,$A$1)","v":"Summary!$F$155"},"='Form 1EBS'!F177-'Form 1EBS'!F85",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A573))=B573,0,1)","v":0}]
[{"$f":"ADDRESS(155,17,1,1,$A$1)","v":"Summary!$Q$155"},"=E155",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A574))=B574,0,1)","v":0}]
[{"$f":"ADDRESS(155,18,1,1,$A$1)","v":"Summary!$R$155"},"='Form 1EBS'!F177-'Form 1EBS'!F85",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A575))=B575,0,1)","v":0}]
[{"$f":"ADDRESS(156,5,1,1,$A$1)","v":"Summary!$E$156"},"Future LAC",{"$f":"IF(INDIRECT(A576)=B576,0,1)","v":0}]
[{"$f":"ADDRESS(156,6,1,1,$A$1)","v":"Summary!$F$156"},"=('Form 1EBS'!F123+'Form 1EBS'!F153)*D153",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A577))=B577,0,1)","v":0}]
[{"$f":"ADDRESS(156,17,1,1,$A$1)","v":"Summary!$Q$156"},"=E156",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A578))=B578,0,1)","v":0}]
[{"$f":"ADDRESS(156,18,1,1,$A$1)","v":"Summary!$R$156"},"=('Form 1EBS'!F123+'Form 1EBS'!F153)*P153",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A579))=B579,0,1)","v":0}]
[{"$f":"ADDRESS(157,5,1,1,$A$1)","v":"Summary!$E$157"},"Total Limit",{"$f":"IF(INDIRECT(A580)=B580,0,1)","v":0}]
[{"$f":"ADDRESS(157,6,1,1,$A$1)","v":"Summary!$F$157"},"=MAX(0,SUM(F154:F156))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A581))=B581,0,1)","v":0}]
[{"$f":"ADDRESS(157,17,1,1,$A$1)","v":"Summary!$Q$157"},"=E157",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A582))=B582,0,1)","v":0}]
[{"$f":"ADDRESS(157,18,1,1,$A$1)","v":"Summary!$R$157"},"=MAX(0,SUM(R154:R156))",{"$f":"IF(_xlfn.FORMULATEXT(INDIRECT(A583))=B583,0,1)","v":0}]
[{"$f":"ADDRESS(163,13,1,1,$A$1)","v":"Summary!$M$163"},10,{"$f":"IF(INDIRECT(A584)=B584,0,1)","v":0}]
[null,null,-585]